XML 79 R65.htm IDEA: XBRL DOCUMENT v3.7.0.1
Business Segment Reporting - Core Earnings - Business Segments (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Dec. 31, 2016
Segment Reporting Information, Profit (Loss) [Abstract]      
Net interest income $ 37,071 $ 33,640  
Less: reconciling adjustments(1)(2)(3) 0 [1],[2],[3] 0 [4],[5],[6]  
Net Effective Spread 0 0  
Guarantee and commitment fees 3,844 [3] 3,626 [6]  
Other income/(expense)(3)(4) 2,952 [2],[7] (6,332) [5],[8]  
Non-interest income/(loss) 6,796 (2,706)  
Provision for loan losses (637) (49)  
Provision for losses 193 (14)  
Noninterest Expense, Excluding Loan, Lease and Other Losses (10,742) (9,952)  
Non-interest expense (10,549) [9] (9,966) [10]  
Income before income taxes 32,681 20,919  
Income tax expense (10,786) (7,335)  
Net income 21,895 13,584  
Preferred Stock Dividends, Income Statement Impact (3,295) (3,295)  
Less: Net loss attributable to non-controlling interest 15 28  
Net Income (Loss) Available to Common Stockholders, Basic 18,615 10,317  
Segment Reporting Information, Additional Information [Abstract]      
Assets 15,931,757 16,156,028 $ 15,606,020
On and Off Balance Sheet Program Assets, At Principal Balance 17,844,541 16,215,572  
Farm & Ranch [Member]      
Segment Reporting Information, Profit (Loss) [Abstract]      
Net interest income 12,754 11,127  
Less: reconciling adjustments(1)(2)(3) (2,070) [1],[2],[3] (1,666) [4],[5],[6]  
Net Effective Spread 10,684 9,461  
Guarantee and commitment fees 4,295 [3] 3,909 [6]  
Other income/(expense)(3)(4) 194 [2],[7] 97 [5],[8]  
Non-interest income/(loss) 4,489 4,006  
Provision for loan losses (637) (49)  
Provision for losses 193 (14)  
Noninterest Expense, Excluding Loan, Lease and Other Losses (4,065) (4,161)  
Non-interest expense (3,872) [9] (4,175) [10]  
Segment core earnings before income taxes 10,664 9,243  
Income tax expense (3,732) (3,236)  
Segment core earnings before preferred stock dividends and attibution of income to non-controlling interest - preferred stock dividends 6,932 6,007  
Preferred Stock Dividends, Income Statement Impact 0 0  
Less: Net loss attributable to non-controlling interest 0 0  
Segment core earnings 6,932 6,007  
Segment Reporting Information, Additional Information [Abstract]      
Assets 3,693,360 3,115,749  
On and Off Balance Sheet Program Assets, At Principal Balance 6,240,467 5,713,789  
USDA Guarantees [Member]      
Segment Reporting Information, Profit (Loss) [Abstract]      
Net interest income 5,283 5,052  
Less: reconciling adjustments(1)(2)(3) (580) [1],[2],[3] (744) [4],[5],[6]  
Net Effective Spread 4,703 4,308  
Guarantee and commitment fees 74 [3] 7 [6]  
Other income/(expense)(3)(4) 14 [2],[7] 58 [5],[8]  
Non-interest income/(loss) 88 65  
Provision for loan losses 0 0  
Provision for losses 0 0  
Noninterest Expense, Excluding Loan, Lease and Other Losses (1,087) (1,093)  
Non-interest expense (1,087) [9] (1,093) [10]  
Segment core earnings before income taxes 3,704 3,280  
Income tax expense (1,296) (1,148)  
Segment core earnings before preferred stock dividends and attibution of income to non-controlling interest - preferred stock dividends 2,408 2,132  
Preferred Stock Dividends, Income Statement Impact 0 0  
Less: Net loss attributable to non-controlling interest 0 0  
Segment core earnings 2,408 2,132  
Segment Reporting Information, Additional Information [Abstract]      
Assets 2,109,264 1,987,855  
On and Off Balance Sheet Program Assets, At Principal Balance 2,149,697 1,929,582  
Rural Utilities [Member]      
Segment Reporting Information, Profit (Loss) [Abstract]      
Net interest income 2,948 2,864  
Less: reconciling adjustments(1)(2)(3) (309) [1],[2],[3] (326) [4],[5],[6]  
Net Effective Spread 2,639 2,538  
Guarantee and commitment fees 492 [3] 295 [6]  
Other income/(expense)(3)(4) 5 [2],[7] 0 [5],[8]  
Non-interest income/(loss) 497 295  
Provision for loan losses 0 0  
Provision for losses 0 0  
Noninterest Expense, Excluding Loan, Lease and Other Losses (587) (831)  
Non-interest expense (587) [9] (831) [10]  
Segment core earnings before income taxes 2,549 2,002  
Income tax expense (892) (701)  
Segment core earnings before preferred stock dividends and attibution of income to non-controlling interest - preferred stock dividends 1,657 1,301  
Preferred Stock Dividends, Income Statement Impact 0 0  
Less: Net loss attributable to non-controlling interest 0 0  
Segment core earnings 1,657 1,301  
Segment Reporting Information, Additional Information [Abstract]      
Assets 1,005,187 1,002,691  
On and Off Balance Sheet Program Assets, At Principal Balance 1,868,794 1,510,575  
Institutional Credit [Member]      
Segment Reporting Information, Profit (Loss) [Abstract]      
Net interest income 13,502 11,749  
Less: reconciling adjustments(1)(2)(3) (921) [1],[2],[3] (659) [4],[5],[6]  
Net Effective Spread 12,581 11,090  
Guarantee and commitment fees 455 [3] 458 [6]  
Other income/(expense)(3)(4) 0 [2],[7] 0 [5],[8]  
Non-interest income/(loss) 455 458  
Provision for loan losses 0 0  
Provision for losses 0 0  
Noninterest Expense, Excluding Loan, Lease and Other Losses (1,521) (539)  
Non-interest expense (1,521) [9] (539) [10]  
Segment core earnings before income taxes 11,515 11,009  
Income tax expense (4,030) (3,852)  
Segment core earnings before preferred stock dividends and attibution of income to non-controlling interest - preferred stock dividends 7,485 7,157  
Preferred Stock Dividends, Income Statement Impact 0 0  
Less: Net loss attributable to non-controlling interest 0 0  
Segment core earnings 7,485 7,157  
Segment Reporting Information, Additional Information [Abstract]      
Assets 6,315,591 5,731,346  
On and Off Balance Sheet Program Assets, At Principal Balance 7,585,583 7,061,626  
Corporate Segment [Member]      
Segment Reporting Information, Profit (Loss) [Abstract]      
Net interest income 2,584 2,848  
Less: reconciling adjustments(1)(2)(3) (325) [1],[2],[3] (296) [4],[5],[6]  
Net Effective Spread 2,259 2,552  
Guarantee and commitment fees 0 [3] 0 [6]  
Other income/(expense)(3)(4) 843 [2],[7] (672) [5],[8]  
Non-interest income/(loss) 843 (672)  
Provision for loan losses 0 0  
Provision for losses 0 0  
Noninterest Expense, Excluding Loan, Lease and Other Losses (3,482) (3,328)  
Non-interest expense (3,482) [9] (3,328) [10]  
Segment core earnings before income taxes (380) (1,448)  
Income tax expense 785 493  
Segment core earnings before preferred stock dividends and attibution of income to non-controlling interest - preferred stock dividends 405 (955)  
Preferred Stock Dividends, Income Statement Impact (3,295) (3,295)  
Less: Net loss attributable to non-controlling interest 15 28  
Segment core earnings (2,875) (4,222)  
Segment Reporting Information, Additional Information [Abstract]      
Assets 2,808,355 4,318,387  
Segment Reconciling Items [Member]      
Segment Reporting Information, Profit (Loss) [Abstract]      
Net interest income 0 0  
Less: reconciling adjustments(1)(2)(3) 4,205 [1],[2],[3] 3,691 [4],[5],[6]  
Net Effective Spread 4,205 3,691  
Guarantee and commitment fees (1,472) [3] (1,043) [6]  
Other income/(expense)(3)(4) 1,896 [2],[7] (5,815) [5],[8]  
Non-interest income/(loss) 424 (6,858)  
Provision for loan losses 0 0  
Provision for losses 0 0  
Noninterest Expense, Excluding Loan, Lease and Other Losses 0 0  
Non-interest expense 0 [9] 0 [10]  
Segment core earnings before income taxes 4,629 [11] (3,167) [12]  
Income tax expense (1,621) 1,109  
Segment core earnings before preferred stock dividends and attibution of income to non-controlling interest - preferred stock dividends 3,008 [11] (2,058) [12]  
Preferred Stock Dividends, Income Statement Impact 0 0  
Less: Net loss attributable to non-controlling interest 0 0  
Segment core earnings 3,008 [11] (2,058) [12]  
Segment Reporting Information, Additional Information [Abstract]      
Assets 0 0  
On and Off Balance Sheet Program Assets, At Principal Balance $ 0 $ 0  
[1] Excludes the amortization of premiums and discounts on assets consolidated at fair value, originally included in interest income, to reflect core earnings amounts.
[2] Includes the reclassification of interest expense related to interest rate swaps not designated as hedges, which are included in "Gains/(losses) on financial derivatives and hedging activities" on the consolidated financial statements, to determine the effective funding cost for each operating segment.
[3] Includes the reclassification of interest income and interest expense from consolidated trusts owned by third parties to guarantee and commitment fees, to reflect management's view that the net interest income Farmer Mac earns is effectively a guarantee fee.
[4] Excludes the amortization of premiums and discounts on assets consolidated at fair value, originally included in interest income, to reflect core earnings amounts.
[5] Includes the reclassification of interest expense related to interest rate swaps not designated as hedges, which are included in "Gains/(losses) on financial derivatives and hedging activities" on the consolidated financial statements, to determine the effective funding cost for each operating segment.
[6] Includes the reclassification of interest income and interest expense from consolidated trusts owned by third parties to guarantee and commitment fees, to reflect management's view that the net interest income Farmer Mac earns is effectively a guarantee fee.
[7] Includes reconciling adjustments for fair value adjustments on financial derivatives and trading assets. Also includes a reconciling adjustment related to the recognition of deferred gains over the estimated lives of certain Farmer Mac Guaranteed Securities and USDA Securities. In 2016 and prior periods, fair value adjustments on financial derivatives included variation margin payment amounts because those amounts were considered to be collateral of the related exposure and were accounted for as unrealized gains or losses. However, effective first quarter 2017, CME implemented a change in its rules related to the exchange of variation margin, whereby variation margin payments are considered to be a partial settlement of the respective derivatives contracts rather than as pledged collateral, and accounted for as realized gains and losses. See Note 4 for more information about this rule change. Farmer Mac believes that even though these variation margin amounts are now accounted for as realized gains or losses on financial derivatives and hedging activities as a result of the CME rule change, their economic character will remain the same as they were before the change. The exchange of variation margin, whether considered a partial settlement of or the pledge of collateral under a derivatives contract, is not expected to have a cumulative net impact on Farmer Mac's financial condition or results of operations reported in accordance with GAAP because the related financial instruments are expected to be held to maturity. Therefore, beginning in 2017, this reconciling adjustment includes realized gains and losses on financial derivatives centrally cleared through CME resulting from the exchange of variation margin. As a result, core earnings subsequent to 2016 will be presented on a consistent basis with core earnings in 2016 and prior periods.
[8] Includes reconciling adjustments for fair value adjustments on financial derivatives and trading assets. Also includes a reconciling adjustment related to the recognition of deferred gains over the estimated lives of certain Farmer Mac Guaranteed Securities and USDA Securities.
[9] Includes directly attributable costs and an allocation of indirectly attributable costs based on staffing.
[10] Includes directly attributable costs and an allocation of indirectly attributable costs based on staffing.
[11] Net adjustments to reconcile to the corresponding income measures: core earnings before income taxes reconciled to income before income taxes; core earnings before preferred stock dividends and attribution of income to non-controlling interest reconciled to net income; and segment core earnings reconciled to net income attributable to common stockholders.
[12] Net adjustments to reconcile to the corresponding income measures: core earnings before income taxes reconciled to income before income taxes; core earnings before preferred stock dividends and attribution of income to non-controlling interest reconciled to net income; and segment core earnings reconciled to net income attributable to common stockholders.