XML 76 R64.htm IDEA: XBRL DOCUMENT v3.19.2
Business Segment Reporting - Core Earnings - Business Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Dec. 31, 2018
Segment Reporting Information, Profit (Loss) [Abstract]          
Net interest income $ 43,054 $ 43,933 $ 83,653 $ 87,162  
Guarantee and commitment fees 3,403 3,481 6,916 6,980  
Other income/(expense) 9,329 2,899 9,506 (361)  
Non-interest income 12,732 6,380 16,422 6,619  
Provision for loan losses (578) (424) (314) 7  
Release of reserve for losses 158 (158) 287 (179)  
Other non-interest expense (12,210) (12,763) (25,100) (24,384)  
Non-interest expense (12,052) (12,921) (24,813) (24,563)  
Core earnings before income taxes 43,156 36,968 74,948 69,225  
Income tax (expense)/benefit (9,111) (7,332) (15,733) (13,770)  
Core earnings before preferred stock dividends and attribution of income to non-controlling interest 34,045 29,636 59,215 55,455  
Preferred stock dividends (3,785) (3,296) (7,081) (6,591)  
Loss on retirement of preferred stock (1,956) 0 (1,956) 0  
Segment core earnings/(losses) 28,304 26,340 50,178 48,864  
Total assets at carrying value 20,738,160 18,626,771 20,738,160 18,626,771 $ 18,694,328
Total on- and off-balance sheet program assets at principal balance 20,746,735 19,524,837 20,746,735 19,524,837  
Farm & Ranch [Member]          
Segment Reporting Information, Profit (Loss) [Abstract]          
Net interest income 15,797 15,889 31,079 30,830  
Less: reconciling adjustments (2,462) (2,542) (5,007) (4,943)  
Net effective spread 13,335 13,347 26,072 25,887  
Guarantee and commitment fees 4,594 4,488 9,338 8,867  
Other income/(expense) 188 341 668 899  
Non-interest income 4,782 4,829 10,006 9,766  
Provision for loan losses (578) (424) (314) 7  
Release of reserve for losses 158 (158) 287 (179)  
Other non-interest expense (4,587) (4,954) (9,386) (9,474)  
Non-interest expense (4,429) (5,112) (9,099) (9,653)  
Core earnings before income taxes 13,110 12,640 26,665 26,007  
Income tax (expense)/benefit (2,753) (2,654) (5,600) (5,461)  
Core earnings before preferred stock dividends and attribution of income to non-controlling interest 10,357 9,986 21,065 20,546  
Preferred stock dividends 0 0 0 0  
Loss on retirement of preferred stock 0   0    
Segment core earnings/(losses) 10,357 9,986 21,065 20,546  
Total assets at carrying value 4,872,766 4,428,172 4,872,766 4,428,172  
Total on- and off-balance sheet program assets at principal balance 7,291,352 7,045,397 7,291,352 7,045,397  
USDA Guarantees [Member]          
Segment Reporting Information, Profit (Loss) [Abstract]          
Net interest income 4,112 5,072 8,554 10,142  
Less: reconciling adjustments (15) (674) (493) (1,344)  
Net effective spread 4,097 4,398 8,061 8,798  
Guarantee and commitment fees 238 190 462 356  
Other income/(expense) 0 8 0 13  
Non-interest income 238 198 462 369  
Provision for loan losses 0 0 0 0  
Release of reserve for losses 0 0 0 0  
Other non-interest expense (1,345) (1,312) (2,773) (2,505)  
Non-interest expense (1,345) (1,312) (2,773) (2,505)  
Core earnings before income taxes 2,990 3,284 5,750 6,662  
Income tax (expense)/benefit (628) (690) (1,208) (1,399)  
Core earnings before preferred stock dividends and attribution of income to non-controlling interest 2,362 2,594 4,542 5,263  
Preferred stock dividends 0 0 0 0  
Loss on retirement of preferred stock 0   0    
Segment core earnings/(losses) 2,362 2,594 4,542 5,263  
Total assets at carrying value 2,198,514 2,177,345 2,198,514 2,177,345  
Total on- and off-balance sheet program assets at principal balance 2,521,394 2,418,115 2,521,394 2,418,115  
Rural Utilities [Member]          
Segment Reporting Information, Profit (Loss) [Abstract]          
Net interest income 3,936 3,313 3,662 5,850  
Less: reconciling adjustments 60 (390) 3,567 23  
Net effective spread 3,996 2,923 7,229 5,873  
Guarantee and commitment fees 358 402 721 851  
Other income/(expense) 7 5 14 10  
Non-interest income 365 407 735 861  
Provision for loan losses 0 0 0 0  
Release of reserve for losses 0 0 0 0  
Other non-interest expense (816) (739) (1,682) (1,412)  
Non-interest expense (816) (739) (1,682) (1,412)  
Core earnings before income taxes 3,545 2,591 6,282 5,322  
Income tax (expense)/benefit (744) (544) (1,319) (1,118)  
Core earnings before preferred stock dividends and attribution of income to non-controlling interest 2,801 2,047 4,963 4,204  
Preferred stock dividends 0 0 0 0  
Loss on retirement of preferred stock 0   0    
Segment core earnings/(losses) 2,801 2,047 4,963 4,204  
Total assets at carrying value 1,580,979 995,068 1,580,979 995,068  
Total on- and off-balance sheet program assets at principal balance 2,155,671 1,669,440 2,155,671 1,669,440  
Institutional Credit [Member]          
Segment Reporting Information, Profit (Loss) [Abstract]          
Net interest income 16,385 18,805 34,572 36,637  
Less: reconciling adjustments 986 (3,585) (828) (6,593)  
Net effective spread 17,371 15,220 33,744 30,044  
Guarantee and commitment fees 86 91 174 180  
Other income/(expense) 0 0 0 0  
Non-interest income 86 91 174 180  
Provision for loan losses 0 0 0 0  
Release of reserve for losses 0 0 0 0  
Other non-interest expense (2,034) (2,030) (4,193) (3,876)  
Non-interest expense (2,034) (2,030) (4,193) (3,876)  
Core earnings before income taxes 15,423 13,281 29,725 26,348  
Income tax (expense)/benefit (3,239) (2,789) (6,242) (5,533)  
Core earnings before preferred stock dividends and attribution of income to non-controlling interest 12,184 10,492 23,483 20,815  
Preferred stock dividends 0 0 0 0  
Loss on retirement of preferred stock 0   0    
Segment core earnings/(losses) 12,184 10,492 23,483 20,815  
Total assets at carrying value 8,633,059 8,144,763 8,633,059 8,144,763  
Total on- and off-balance sheet program assets at principal balance 8,778,318 8,391,885 8,778,318 8,391,885  
Corporate Segment [Member]          
Segment Reporting Information, Profit (Loss) [Abstract]          
Net interest income 2,824 854 5,786 3,703  
Less: reconciling adjustments (268) (580) (736) (1,042)  
Net effective spread 2,556 274 5,050 2,661  
Guarantee and commitment fees 0 0 0 0  
Other income/(expense) 582 (209) 604 (349)  
Non-interest income 582 (209) 604 (349)  
Provision for loan losses 0 0 0 0  
Release of reserve for losses 0 0 0 0  
Other non-interest expense (3,428) (3,728) (7,066) (7,117)  
Non-interest expense (3,428) (3,728) (7,066) (7,117)  
Core earnings before income taxes (290) (3,663) (1,412) (4,805)  
Income tax (expense)/benefit 13 1,200 303 1,775  
Core earnings before preferred stock dividends and attribution of income to non-controlling interest (277) (2,463) (1,109) (3,030)  
Preferred stock dividends (3,785) (3,296) (7,081) (6,591)  
Loss on retirement of preferred stock 0   0    
Segment core earnings/(losses) (4,062) (5,759) (8,190) (9,621)  
Total assets at carrying value 3,452,842 2,881,423 3,452,842 2,881,423  
Total on- and off-balance sheet program assets at principal balance 0 0 0 0  
Segment Reconciling Items [Member]          
Segment Reporting Information, Profit (Loss) [Abstract]          
Net interest income 0 0 0 0  
Less: reconciling adjustments 1,699 7,771 3,497 13,899  
Net effective spread 1,699 7,771 3,497 13,899  
Guarantee and commitment fees (1,873) (1,690) (3,779) (3,274)  
Other income/(expense) 8,552 2,754 8,220 (934)  
Non-interest income 6,679 1,064 4,441 (4,208)  
Provision for loan losses 0 0 0 0  
Release of reserve for losses 0 0 0 0  
Other non-interest expense 0 0 0 0  
Non-interest expense 0 0 0 0  
Core earnings before income taxes 8,378 8,835 7,938 9,691  
Income tax (expense)/benefit (1,760) (1,855) (1,667) (2,034)  
Core earnings before preferred stock dividends and attribution of income to non-controlling interest 6,618 6,980 6,271 7,657  
Preferred stock dividends 0 0 0 0  
Loss on retirement of preferred stock (1,956)   (1,956)    
Segment core earnings/(losses) 4,662 6,980 4,315 7,657  
Total assets at carrying value 0 0 0 0  
Total on- and off-balance sheet program assets at principal balance $ 0 $ 0 $ 0 $ 0