Back to mobile site

Farmer Mac Reports Third Quarter 2016 Financial Results

Record Outstanding Business Volume of $17.2 Billion

November 9, 2016 8:00 AM EST

WASHINGTON, Nov. 9, 2016 /PRNewswire/ -- The Federal Agricultural Mortgage Corporation (Farmer Mac; NYSE: AGM and AGM.A) today announced its results for the fiscal quarter ended September 30, 2016, which included $131 million in net new business volume growth that brought total outstanding business volume to $17.2 billion as of September 30, 2016.  Farmer Mac's net income attributable to common stockholders for third quarter 2016 was $16.4 million ($1.54 per diluted common share), compared to $8.4 million ($0.74 per diluted common share) in third quarter 2015.  Farmer Mac's third quarter 2016 core earnings, a non-GAAP measure, were $14.4 million ($1.36 per diluted common share), compared to $13.0 million ($1.23 per diluted common share) in second quarter 2016 and $13.2 million ($1.17 per diluted common share) in third quarter 2015.

"Our third quarter results continued the strong performance we have seen throughout 2016, as reflected by significant new business volume, improving spreads, good credit quality, and strong profitability," said President and Chief Executive Officer Tim Buzby.  "In particular, agricultural loan purchases within the Farm & Ranch and USDA Guarantees lines of business were very strong, totaling more than $400 million, as we are getting to review more opportunities in a market where credit is a bit tighter.   We are maintaining our credit requirements and our underwriting discipline, but we believe the relative value that our GSE model brings to bear is greater when credit becomes more scarce.  We continue to believe that Farmer Mac is well positioned to deliver upon its mission in this kind of market environment."

Earnings

Farmer Mac's net income attributable to common stockholders for third quarter 2016 was $16.4 million ($1.54 per diluted common share), compared to $8.4 million ($0.74 per diluted common share) for third quarter 2015.  The increase in third quarter 2016 compared to third quarter 2015 was primarily due to the effects of unrealized fair value changes on financial derivatives and hedged assets, which was a $0.9 million after-tax gain in third quarter 2016, compared to a $4.5 million after-tax loss in third quarter 2015.

Core earnings in third quarter 2016 were $14.4 million ($1.36 per diluted common share), compared to $13.0 million ($1.23 per diluted common share) in second quarter 2016, and $13.2 million ($1.17 per diluted common share) in third quarter 2015.  The $1.4 million sequential quarterly increase in core earnings was primarily attributable to a $0.8 million after-tax increase in net effective spread, a non-GAAP measure.  Also contributing to the increase was a decrease in credit-related expenses resulting from net releases from the allowance for losses of $20,000 after-tax in third quarter 2016 compared to net provisions of $0.3 million after-tax in second quarter 2016.  Operating expenses also decreased sequentially by $0.3 million after-tax, driven by lower general and administrative (G&A) expenses and lower compensation and benefits expenses.  The decrease in G&A expenses was attributable to a decrease in legal and accounting fees.  The decrease in compensation and benefits expenses was due to seasonally higher payroll taxes during second quarter 2016 related to payouts of variable incentive compensation which did not recur during third quarter 2016.

The year-over-year $1.2 million increase in core earnings was primarily attributable to an increase in net effective spread of $1.2 million after-tax and an increase in guarantee and commitment fee income of $0.1 million after-tax.  The increase was offset in part by an increase of $0.1 million after-tax in credit-related expenses due to a decrease in the release from the allowance for losses in third quarter 2016 compared to third quarter 2015.  Operating expenses were flat between third quarter 2016 and third quarter 2015, as lower G&A expenses were offset by an increase in compensation and benefits expenses.  The lower G&A expenses were attributable to a decrease in legal fees and outside professional services fees for application and information systems consulting.  The higher compensation and benefits expenses resulted from an increase in headcount and employee health insurance costs.

See "Use of Non-GAAP Measures" below for more information about core earnings, core earnings per share, and net effective spread and for a reconciliation of the comparable GAAP measures to these non-GAAP measures.

Business Volume Highlights

During third quarter 2016, Farmer Mac added $1.1 billion of new business volume, with purchases of AgVantage securities and Farm & Ranch loans and long-term standby purchase commitments ("LTSPCs") driving the volume growth.  Specifically, Farmer Mac:

  • purchased $528.2 million of AgVantage securities, including $16.0 million in Farm Equity AgVantage securities;
  • purchased $282.7 million of newly originated Farm & Ranch loans;
  • added $155.7 million of Farm & Ranch loans under LTSPCs;
  • purchased $87.3 million of USDA Securities;
  • issued $31.9 million of Farmer Mac Guaranteed USDA Securities; and
  • purchased $20.0 million of Rural Utilities loans.

After $974.6 million of maturities and principal paydowns on existing business during third quarter 2016, Farmer Mac's outstanding business volume increased by $131.2 million from June 30, 2016 to $17.2 billion as of September 30, 2016.  The increase in Farmer Mac's outstanding business volume was driven by net portfolio growth in Farm & Ranch loans of $149.9 million and USDA Securities of $60.5 million.  The new business volume in the Institutional Credit line of business included the purchase of a $500.0 million AgVantage security from Metropolitan Life Insurance Company ("MetLife")  and the purchase of $16.0 million under Farm Equity AgVantage facilities with agricultural real estate investment funds.  MetLife used the proceeds from Farmer Mac's purchase of the $500 million AgVantage security to refinance an AgVantage security of the same amount that matured in third quarter 2016.

Spreads

Net interest income was $35.6 million in third quarter 2016, compared to $32.2 million in third quarter 2015.  In percentage terms, net interest income for third quarter 2016 was 0.89 percent, compared to 0.90 percent in third quarter 2015.  The year-over-year increase in dollars was due to several factors.  One factor was the impact of an increase in short-term interest rates on assets and liabilities indexed to LIBOR due to the Federal Reserve's decision to raise the target range for the federal funds rate in fourth quarter 2015.  This effect on net interest income occurred because interest expense used to calculate net interest income does not include all the funding expenses related to these assets, specifically the expense on undesignated financial derivatives.  The increase in short-term rates on assets and liabilities indexed to LIBOR did not have a similar effect on net effective spread as described below because net effective spread includes interest expense from all funding related to such assets, including interest expense from undesignated financial derivatives.  Also contributing to the year-over-year increase in net interest income were (1) growth in outstanding business volume, (2) a wider spread on a large AgVantage security that was refinanced in third quarter 2016 compared to the spread on the original security, and (3) an increase in the net effect of consolidated trusts due to an increase in securitization activity of Farm & Ranch loans during 2015 and the first nine months of 2016.  Farmer Mac earns the difference between the interest income recognized on loans in consolidated trusts and the related interest expense recognized on debt securities of consolidated trusts held by third parties.  The year-over-year decrease in net interest income in percentage terms primarily related to (1) a higher average balance maintained in lower-earning cash and investment securities in third quarter 2016 compared to third quarter 2015 to increase Farmer Mac's liquidity position and (2) a tighter spread on a large AgVantage security that was refinanced in first quarter 2016 at a shorter maturity than the original security.

Farmer Mac's net effective spread, a non-GAAP measure, was $32.2 million in third quarter 2016, compared to $31.0 million in second quarter 2016 and $30.4 million in third quarter 2015.  In percentage terms, net effective spread for third quarter 2016 was 0.86 percent, compared to 0.84 percent in second quarter 2016 and 0.88 percent in third quarter 2015.   Farmer Mac uses net effective spread as an alternative measure to net interest income because management believes it is a useful metric that accurately reflects the economics of the net spread between all the assets owned by Farmer Mac and all related funding, including any associated derivatives, some of which may not be reflected in net interest income under GAAP.

The sequential increase in quarterly net effective spread in dollar terms was primarily due to (1) continued improvement in third quarter 2016 of LIBOR-based funding costs for floating rate assets indexed to LIBOR due to adjustments in Farmer Mac's funding strategies for these types of assets and some improvement in the LIBOR-based funding market, (2) growth in average outstanding business volume, and (3) a wider spread on a large AgVantage security that was refinanced during third quarter 2016.  The sequential increase in quarterly net effective spread in percentage terms was primarily due to the improvement in third quarter 2016 of LIBOR-based funding costs and a wider spread on a large AgVantage security that was refinanced during third quarter 2016.

The year-over-year increase in net effective spread in dollar terms was primarily attributable to growth in average outstanding business volume and a wider spread on a large AgVantage security that was refinanced during third quarter 2016.  The year-over year decrease in quarterly net effective spread in percentage terms was due to a higher average balance maintained in lower-earning cash and investment securities in third quarter 2016 compared to third quarter 2015 to increase Farmer Mac's liquidity position, partially offset by the increase in spread on a large AgVantage security that was refinanced during third quarter 2016.

Credit Quality

Credit quality remained stable across Farmer Mac's four lines of business.  In the Farm & Ranch portfolio, 90-day delinquencies were $18.4 million (0.31 percent of the Farm & Ranch portfolio) as of September 30, 2016, compared to $22.1 million (0.38 percent) as of June 30, 2016, $32.1 million (0.56 percent) as of December 31, 2015, and $36.7 million (0.67 percent) as of September 30, 2015.  The decrease in Farmer Mac's 90-day delinquencies as a percentage of its Farm & Ranch portfolio from year-end primarily related to (1) the workout in January 2016 of two Agricultural Storage and Processing loans that financed one canola facility and (2) Farmer Mac's receipt of $6.0 million to pay off two long-standing delinquent timber loans with the same borrower.  Farmer Mac expects that over time its 90-day delinquency rate will eventually revert closer to Farmer Mac's historical averages due to macroeconomic and other potential factors, but Farmer Mac has not yet seen an impact on its portfolio or a rise in delinquencies related to these factors.  Farmer Mac's average 90-day delinquency rate for the Farm & Ranch line of business over the last fifteen years has been approximately one percent.

For Farmer Mac's other lines of business, there are currently no delinquent AgVantage securities or Rural Utilities loans held or underlying LTSPCs, and USDA Securities are backed by the full faith and credit of the United States.  As a result, across all of Farmer Mac's lines of business, 90-day delinquencies represented 0.11 percent of total business volume as of September 30, 2016, compared to 0.13 percent as of June 30, 2016, 0.20 percent as of December 31, 2015, and 0.23 percent as of September 30, 2015.

The western part of the United States, and in particular California, continues to experience drought conditions to varying degrees.  Although Farmer Mac has not observed any material effect on its portfolio from the drought through September 30, 2016, the persistence of drought conditions in certain areas of the West could have an adverse effect on Farmer Mac's delinquency rates or loss experience.  Through regular discussions with its loan servicers and lenders and their customers, Farmer Mac continues to remain informed about the drought conditions and their effects in those areas.

Lines of Business

Farmer Mac's operations consist of four lines of business – Farm & Ranch, USDA Guarantees, Rural Utilities, and Institutional Credit.  Net interest income by business segment for third quarter 2016 was $12.0 million (150 basis points) for Farm & Ranch, $5.8 million (119 basis points) for USDA Guarantees, $3.0 million (118 basis points) for Rural Utilities, and $12.2 million (81 basis points) for Institutional Credit.  Net effective spread by business segment for third quarter 2016 was $10.7 million (190 basis points) for Farm & Ranch, $5.2 million (107 basis points) for USDA Guarantees, $2.6 million (105 basis points) for Rural Utilities, and $11.4 million (75 basis points) for Institutional Credit.

Liquidity and Capital

Farmer Mac's core capital totaled $587.1 million as of September 30, 2016, exceeding the statutory minimum capital requirement by $112.3 million, or 24 percent, compared to $564.5 million as of December 31, 2015, which was $102.4 million, or 22 percent, above the statutory minimum capital requirement.   The increase in capital in excess of the minimum capital level was due primarily to a decrease in the amount of cash and investment securities needed to manage Farmer Mac's liquidity position in third quarter 2016 and an increase in retained earnings.

As of September 30, 2016, Farmer Mac's total stockholders' equity was $600.7 million, compared to $553.5 million as of December 31, 2015.  The increase in total stockholders' equity was primarily attributable to an increase in accumulated other comprehensive income due to increases in the fair value of available-for-sale USDA securities due to a decline in interest rates during the first nine months of 2016.

Farmer Mac's board of directors approved a share repurchase program during third quarter 2015 that authorized Farmer Mac to repurchase up to $25 million of its outstanding Class C non-voting common stock through September 2017.  Farmer Mac did not repurchase any shares in third quarter 2016.  As of September 30, 2016, Farmer Mac had repurchased approximately 668,000 shares at a cost of approximately $19.6 million since the announcement of the program.

As prescribed by FCA regulations, Farmer Mac is required to maintain a minimum of 90 days of liquidity.  In accordance with the methodology prescribed by those regulations, Farmer Mac maintained an average of 147 days of liquidity during third quarter 2016 and had 151 days of liquidity as of September 30, 2016.

Use of Non-GAAP Measures

In the analysis of its financial information, Farmer Mac sometimes uses measures of financial performance that are not presented in accordance with generally accepted accounting principles in the United States (GAAP), and these are considered "non-GAAP measures."  Specifically, Farmer Mac uses the following non-GAAP measures: "core earnings," "core earnings per share," and "net effective spread."  Farmer Mac uses these non-GAAP measures to measure corporate economic performance and develop financial plans because, in management's view, they are useful alternative measures in understanding Farmer Mac's economic performance, transaction economics, and business trends.  The non-GAAP financial measures that Farmer Mac uses may not be comparable to similarly labeled non-GAAP financial measures disclosed by other companies.  Farmer Mac's disclosure of these non-GAAP measures is intended to be supplemental in nature, and is not meant to be considered in isolation from, as a substitute for, or as more important than, the related financial information prepared in accordance with GAAP.

Core Earnings and Core Earnings per Share

Core earnings and core earnings per share principally differ from net income attributable to common stockholders and earnings per common share, respectively, by excluding the effects of fair value fluctuations.  These fluctuations are not expected to have a cumulative net impact on financial condition or results of operations reported in accordance with GAAP if the related financial instruments are held to maturity, as is generally expected.  Core earnings and core earnings per share also differ from net income attributable to common stockholders and earnings per common share, respectively, by excluding specified infrequent or unusual transactions that Farmer Mac believes are not indicative of future operating results and that may not reflect the trends and economic financial performance of Farmer Mac's core business.  For example, the loss from retirement of the Farmer Mac II LLC Preferred Stock in first quarter 2015 has been excluded from core earnings and core earnings per share because it is not a frequently occurring transaction and not indicative of future operating results.  This is also consistent with Farmer Mac's previous treatment of these types of origination costs associated with securities underwriting that are capitalized and deferred during the life of the security.  For a reconciliation of Farmer Mac's net income attributable to common stockholders to core earnings and of earnings per common share to core earnings per share, see the "Reconciliations" section below.

Net Effective Spread

Farmer Mac uses net effective spread to measure the net spread Farmer Mac earns between its interest-earning assets and the related net funding costs of these assets.  Net effective spread differs from net interest income and net interest yield because it excludes (1) the amortization of premiums and discounts on assets consolidated at fair value that are amortized as adjustments to yield in interest income over the contractual or estimated remaining lives of the underlying assets, and (2) interest income and interest expense related to consolidated trusts with beneficial interests owned by third parties, which are presented on Farmer Mac's consolidated balance sheets as "Loans held for investment in consolidated trusts, at amortized cost."  Farmer Mac excludes from net effective spread premiums and discounts on assets consolidated at fair value because they either do not reflect actual cash premiums paid for the assets at acquisition or are not expected to have an economic effect on Farmer Mac's financial performance if the assets are held to maturity, as is generally expected. Farmer Mac also excludes from net effective spread the interest income and interest expense associated with the consolidated trusts and the average balance of the loans underlying these trusts to reflect management's view that the net interest income Farmer Mac earns on the related Farmer Mac Guaranteed Securities owned by third parties is effectively a guarantee fee.  Accordingly, the excluded interest income and interest expense associated with consolidated trusts is reclassified to guarantee and commitment fees for purposes of determining Farmer Mac's core earnings.

Net effective spread also principally differs from net interest income and net interest yield because it includes the accrual of income and expense related to the contractual amounts due on financial derivatives that are not designated in hedge accounting relationships ("undesignated financial derivatives").  Farmer Mac uses interest rate swaps to manage its interest rate risk exposure by synthetically modifying the interest rate reset or maturity characteristics of certain assets and liabilities.  The accrual of the contractual amounts due on interest rate swaps designated in hedge accounting relationships is included as an adjustment to the yield or cost of the hedged item and is included in net interest income.  For undesignated financial derivatives, Farmer Mac records the income or expense related to the accrual of the contractual amounts due in "(Losses)/gains on financial derivatives and hedging activities" on the consolidated statements of operations.  However, the accrual of the contractual amounts due for undesignated financial derivatives are included in Farmer Mac's calculation of net effective spread, which is intended to reflect management's view of the net spread between an asset and all of its related funding, including any associated derivatives, whether or not they are in a hedge accounting relationship.  For a reconciliation of net interest income and net interest yield to net effective spread, see the "Reconciliations" section below.

Forward-Looking Statements

Management's expectations for Farmer Mac's future necessarily involve a number of assumptions and estimates and the evaluation of risks and uncertainties.  Various factors or events, both known and unknown, could cause Farmer Mac's actual results to differ materially from the expectations as expressed or implied by the forward-looking statements herein, including uncertainties regarding:

  • the availability to Farmer Mac of debt and equity financing and, if available, the reasonableness of rates and terms;
  • legislative or regulatory developments that could affect Farmer Mac, its sources of business, or the agricultural or rural utilities industries;
  • fluctuations in the fair value of assets held by Farmer Mac and its subsidiaries;
  • the rate and direction of development of the secondary market for agricultural mortgage and rural utilities loans, including lender interest in Farmer Mac's products and the secondary market provided by Farmer Mac;
  • the general rate of growth in agricultural mortgage and rural utilities indebtedness;
  • the impact of economic conditions, including the effects of drought and other weather-related conditions and fluctuations in agricultural real estate values, on agricultural mortgage lending and borrower repayment capacity;
  • developments in the financial markets, including possible investor, analyst, and rating agency reactions to events involving government-sponsored enterprises, including Farmer Mac;
  • changes in the level and direction of interest rates, which could, among other things, affect the value of collateral securing Farmer Mac's agricultural mortgage loan assets;
  • the degree to which Farmer Mac is exposed to basis risk, which results from fluctuations in Farmer Mac's borrowing costs relative to market indexes such as LIBOR; and
  • volatility in commodity prices relative to costs of production and/or export demand for U.S. agricultural products.

Other risk factors are discussed in "Risk Factors" in Part I, Item 1A in Farmer Mac's Annual Report on Form 10-K for the year ended December 31, 2015 filed with the SEC on March 10, 2016 and in the Quarterly Report on Form 10-Q for the quarter ended September 30, 2016 filed with the SEC earlier today.  In light of these potential risks and uncertainties, no undue reliance should be placed on any forward-looking statements expressed in this release.  The forward-looking statements contained in this release represent management's expectations as of the date of this release.  Farmer Mac undertakes no obligation to release publicly the results of revisions to any forward-looking statements included in this release to reflect new information or any future events or circumstances, except as otherwise mandated by the SEC.  The information contained in this release is not necessarily indicative of future results.

Earnings Conference Call Information

The conference call to discuss Farmer Mac's third quarter 2016 financial results will be held beginning at 11:00 a.m. eastern time on Wednesday, November 9, 2016 and can be accessed by telephone or live webcast as follows:

Telephone (Domestic): (888) 346-2616

Telephone (International): (412) 902-4254

Webcast: https://www.farmermac.com/investors/events-presentations/

When dialing in to the call, please ask for the conference chairman Tim Buzby.  The call can be heard live and will also be available for replay on Farmer Mac's website at the link provided above for two weeks following the conclusion of the call.

More complete information about Farmer Mac's performance for third quarter 2016 is set forth in Farmer Mac's Quarterly Report on Form 10-Q for the period ended September 30, 2016 filed today with the U.S. Securities and Exchange Commission ("SEC").

About Farmer Mac

Farmer Mac is the stockholder-owned company created to deliver capital and increase lender competition for the benefit of American agriculture and rural communities.  Additional information about Farmer Mac (including the Annual Report on Form 10-K and Quarterly Report on Form 10-Q referenced above) is available on Farmer Mac's website at www.farmermac.com.

* * * *

 

FEDERAL AGRICULTURAL MORTGAGE CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(unaudited)

As of

September 30, 2016

December 31, 2015

(in thousands)

Assets:

Cash and cash equivalents

$

313,581

$

1,210,084

Investment securities:

Available-for-sale, at fair value

3,001,185

2,775,025

Trading, at fair value

491

Total investment securities

3,001,185

2,775,516

Farmer Mac Guaranteed Securities:

Available-for-sale, at fair value

4,937,481

4,152,605

Held-to-maturity, at amortized cost

1,153,646

1,274,016

Total Farmer Mac Guaranteed Securities

6,091,127

5,426,621

USDA Securities:

Available-for-sale, at fair value

1,980,327

1,888,344

Trading, at fair value

23,489

28,975

Total USDA Securities

2,003,816

1,917,319

Loans:

Loans held for investment, at amortized cost

3,299,618

3,258,413

Loans held for investment in consolidated trusts, at amortized cost

1,039,770

708,111

Allowance for loan losses

(4,954)

(4,480)

Total loans, net of allowance

4,334,434

3,962,044

Real estate owned, at lower of cost or fair value

1,528

1,369

Financial derivatives, at fair value

4,627

3,816

Interest receivable (includes $7,683 and $7,938, respectively, related to consolidated trusts)

86,699

112,700

Guarantee and commitment fees receivable

39,655

40,189

Deferred tax asset, net

29,187

42,916

Prepaid expenses and other assets

95,066

47,780

Total Assets

$

16,000,905

$

15,540,354

Liabilities and Equity:

Liabilities:

Notes payable:

Due within one year

$

9,295,700

$

9,111,461

Due after one year

4,820,388

4,967,036

Total notes payable

14,116,088

14,078,497

Debt securities of consolidated trusts held by third parties

1,044,559

713,536

Financial derivatives, at fair value

123,796

77,199

Accrued interest payable (includes $6,487 and $6,705, respectively, related to consolidated trusts)

40,270

47,621

Guarantee and commitment obligation

37,764

38,609

Accounts payable and accrued expenses

35,575

29,089

Reserve for losses

1,969

2,083

Total Liabilities

15,400,021

14,986,634

Commitments and Contingencies

Equity:

Preferred stock:

Series A, par value $25 per share, 2,400,000 shares authorized, issued and outstanding

58,333

58,333

Series B, par value $25 per share, 3,000,000 shares authorized, issued and outstanding

73,044

73,044

      Series C, par value $25 per share, 3,000,000 shares authorized, issued and outstanding

73,382

73,382

Common stock:

Class A Voting, $1 par value, no maximum authorization, 1,030,780 shares outstanding

1,031

1,031

Class B Voting, $1 par value, no maximum authorization, 500,301 shares outstanding

500

500

Class C Non-Voting, $1 par value, no maximum authorization, 8,949,511 shares and 9,155,661 sharesoutstanding, respectively

8,950

9,156

Additional paid-in capital

118,897

117,862

Accumulated other comprehensive income/(loss), net of tax

13,564

(11,019)

Retained earnings

252,989

231,228

Total Stockholders' Equity

600,690

553,517

Non-controlling interest

194

203

Total Equity

600,884

553,720

Total Liabilities and Equity

$

16,000,905

$

15,540,354

 

 

FEDERAL AGRICULTURAL MORTGAGE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

For the Three Months Ended

For the Nine Months Ended

September 30,2016

September 30,2015

September 30,2016

September 30,2015

(in thousands, except per share amounts)

Interest income:

Investments and cash equivalents

$

6,994

$

3,185

$

20,235

$

9,144

Farmer Mac Guaranteed Securities and USDA Securities

38,129

34,002

110,938

101,608

Loans

34,409

29,731

99,486

86,509

Total interest income

79,532

66,918

230,659

197,261

Total interest expense

43,969

34,735

127,098

102,425

Net interest income

35,563

32,183

103,561

94,836

(Provision for)/release of loan losses

(191)

1,164

(604)

978

Net interest income after (provision for)/release of loan losses

35,372

33,347

102,957

95,814

Non-interest income/(loss):

Guarantee and commitment fees

3,798

3,532

11,079

10,297

(Losses)/gains on financial derivatives and hedging activities

(1,601)

(9,568)

(13,079)

939

Gains/(losses) on trading securities

1,182

(8)

1,934

524

Gains/(losses) on sale of available-for-sale investment securities

3

(9)

9

Gains/(losses) on sale of real estate owned

15

15

(1)

Other income

707

1,060

1,221

1,933

Non-interest income/(loss)

4,101

(4,981)

1,161

13,701

Non-interest expense:

Compensation and employee benefits

5,438

5,236

16,823

16,662

General and administrative

3,474

3,676

10,757

9,873

Regulatory fees

613

600

1,838

1,800

Real estate owned operating costs, net

48

39

47

(Release of)/provision for reserve for losses

(222)

861

(114)

1,235

Non-interest expense

9,303

10,421

29,343

29,617

Income before income taxes

30,170

17,945

74,775

79,898

Income tax expense

10,529

6,327

26,264

24,327

Net income

19,641

11,618

48,511

55,571

Less: Net loss/(income) attributable to non-controlling interest

18

36

62

(5,199)

Net income attributable to Farmer Mac

19,659

11,654

48,573

50,372

Preferred stock dividends

(3,295)

(3,295)

(9,886)

(9,886

Loss on retirement of preferred stock

(8,147)

Net income attributable to common stockholders

$

16,364

$

8,359

$

38,687

$

32,339

Earnings per common share and dividends:

Basic earnings per common share

$

1.56

$

0.76

$

3.70

$

2.94

Diluted earnings per common share

$

1.54

$

0.74

$

3.60

$

2.85

Common stock dividends per common share

$

0.26

$

0.16

$

0.78

$

0.48

 

Reconciliations

A reconciliation of Farmer Mac's net income attributable to common stockholders to core earnings and core earnings per share are presented in the following tables along with a breakdown of the composition of core earnings:

Reconciliation of Net Income Attributable to Common Stockholders to Core Earnings

For the Three Months Ended

September 30, 2016

June 30, 2016

September 30, 2015

(in thousands, except per share amounts)

Net income attributable to common stockholders

$

16,364

$

12,006

$

8,359

Less reconciling items:

Unrealized gains/(losses) on financial derivatives and hedging activities

1,460

(2,076)

(6,906)

Unrealized gains/(losses) on trading securities

1,182

394

(8)

Amortization of premiums/discounts and deferred gains on assets consolidated at fair value

(157)

(371

(117)

Net effects of settlements on agency forward contracts

464

466

(390

Income tax effect related to reconciling items

(1,032)

556

2,598

Sub-total

1,917

(1,031)

(4,823)

Core earnings

$

14,447

$

13,037

$

13,182

Composition of Core Earnings:

Revenues:

Net effective spread(1)

$

32,199

$

31,026

$

30,387

Guarantee and commitment fees(2)

4,533

4,810

4,328

Other(3)

(32)

(125)

(93)

Total revenues

36,700

35,711

34,622

Credit related (income)/expense (GAAP):

(Releases of)/provision for losses

(31)

458

(303)

REO operating expenses

48

Gains on sale of REO

(15)

Total credit related (income)/expense

(46)

458

(255)

Operating expenses (GAAP):

Compensation and employee benefits

5,438

5,611

5,236

General and administrative

3,474

3,757

3,676

Regulatory fees

613

612

600

Total operating expenses

9,525

9,980

9,512

Net earnings

27,221

25,273

25,365

Income tax expense(4)

9,497

8,956

8,924

Net loss attributable to non-controlling interest (GAAP)

(18)

(16)

(36)

Preferred stock dividends (GAAP)

3,295

3,296

3,295

Core earnings

$

14,447

$

13,037

$

13,182

Core earnings per share:

  Basic

$

1.38

$

1.25

$

1.20

  Diluted

1.36

1.23

1.17

(1)  Net effective spread is a non-GAAP measure.  See below for a reconciliation of net interest income to net effective spread.

(2)  Includes interest income and interest expense related to consolidated trusts owned by third parties reclassified from net interest income to guarantee and      commitment fees to reflect management's view that the net interest income Farmer Mac earns is effectively a guarantee fee on the consolidated Farmer      Mac Guaranteed Securities.

(3)  Reflects reconciling adjustments for the reclassification to exclude expenses related to interest rate swaps not designated as hedges and fair value      adjustments on financial derivatives and trading assets and a reconciling adjustment to exclude the recognition of deferred gains over the estimated lives      of certain Farmer Mac Guaranteed Securities and USDA Securities.

(4)  Includes the tax impact of non-GAAP reconciling items between net income attributable to common stockholders and core earnings.

 

 

Reconciliation of Net Income Attributable to Common Stockholders to Core Earnings

For the Nine Months Ended

September 30, 2016

September 30, 2015

(in thousands, except per share amounts)

Net income attributable to common stockholders

$

38,687

$

32,339

Less reconciling items:

Unrealized (losses)/gains on financial derivatives and hedging activities

(3,605)

8,181

Unrealized gains on trading securities

1,934

524

Amortization of premiums/discounts and deferred gains on assets consolidated at fair value

(809

(1,056)

Net effects of settlements on agency forward contracts

675

(445

Loss on retirement of Farmer Mac II LLC Preferred Stock(1)

(8,147)

Income tax effect related to reconciling items

633

(620

Sub-total

(1,172)

(1,563)

Core earnings

$

39,859

$

33,902

Composition of Core Earnings:

Revenues:

Net effective spread(2)

$

93,174

$

89,431

Guarantee and commitment fees(3)

14,012

12,425

Other(4)

(674)

(522)

Total revenues

106,512

101,334

Credit related expense (GAAP):

Provision for losses

490

257

REO operating expenses

39

47

(Gains)/losses on sale of REO

(15)

1

Total credit related expense

514

305

Operating expenses (GAAP):

Compensation and employee benefits

16,823

16,662

General and administrative

10,757

9,873

Regulatory fees

1,838

1,800

Total operating expenses

29,418

28,335

Net earnings

76,580

72,694

Income tax expense(5)

26,897

23,707

Net (loss)/income attributable to non-controlling interest (GAAP)

(62)

5,199

Preferred stock dividends (GAAP)

9,886

9,886

Core earnings

$

39,859

$

33,902

Core earnings per share:

  Basic

$

3.81

$

3.08

  Diluted

3.71

2.99

(1)  Relates to the write-off of deferred issuance costs as a result of the retirement of Farmer II LLC Preferred Stock.

(2)  Net effective spread is a non-GAAP measure.  See below for a reconciliation of net interest income to net effective spread.

(3)  Includes interest income and interest expense related to consolidated trusts owned by third parties reclassified from net interest income to guarantee and      commitment fees to reflect management's view that the net interest income Farmer Mac earns is effectively a guarantee fee on the consolidated Farmer      Mac Guaranteed Securities.

(4)  Reflects reconciling adjustments for the reclassification to exclude expenses related to interest rate swaps not designated as hedges and fair value      adjustments on financial derivatives and trading assets and a reconciling adjustment to exclude the recognition of deferred gains over the estimated lives      of certain Farmer Mac Guaranteed Securities and USDA Securities.

(5)  Includes the tax impact of non-GAAP reconciling items between net income attributable to common stockholders and core earnings.

 

 

Reconciliation of GAAP Basic Earnings Per Share to Core Earnings Basic Earnings Per Share

For the Three Months Ended

For the Nine Months Ended

September 30,2016

June 30,2016

September 30,2015

September 30,2016

September 30,2015

(in thousands, except per share amounts)

GAAP - Basic EPS

$

1.56

$

1.15

$

0.76

$

3.70

$

2.94

Less reconciling items:

Unrealized gains/(losses) on financial derivatives andhedging activities

0.14

(0.19)

(0.63)

(0.33)

0.75

Unrealized gains on trading securities

0.11

0.04

-

0.18

0.05

Amortization of premiums/discounts and deferred gainson assets consolidated at fair value

(0.01)

(0.04)

(0.01)

(0.08)

(0.10)

Net effects of settlements on agency forward contracts

0.04

0.04

(0.04)

0.06

(0.04)

Loss on retirement of Farmer Mac II LLC PreferredStock

-

-

-

-

(0.74)

Income tax effect related to reconciling items

(0.10)

0.05

0.24

0.06

(0.06)

Sub-total

0.18

(0.10)

(0.44)

(0.11)

(0.14)

Core Earnings - Basic EPS

$

1.38

$

1.25

$

1.20

$

3.81

$

3.08

Shares used in per share calculation (GAAP and CoreEarnings)

10,473

10,456

11,028

10,464

10,992

 

 

Reconciliation of GAAP Diluted Earnings Per Share to Core Earnings Diluted Earnings Per Share

For the Three Months Ended

For the Nine Months Ended

September 30,2016

June 30,2016

September 30,2015

September 30,2016

September 30,2015

(in thousands, except per share amounts)

GAAP - Diluted EPS

$

1.54

$

1.13

$

0.74

$

3.60

$

2.85

Less reconciling items:

Unrealized gains/(losses) on financial derivatives andhedging activities

0.14

(0.20)

(0.62)

(0.34)

0.71

Unrealized gains on trading securities

0.11

0.04

-

0.18

0.05

Amortization of premiums/discounts and deferred gainson assets consolidated at fair value

(0.01)

(0.03)

(0.01)

(0.07)

(0.09)

Net effects of settlements on agency forward contracts

0.04

0.04

(0.03)

0.06

(0.04)

Loss on retirement of Farmer Mac II LLC PreferredStock

-

-

-

-

(0.72)

Income tax effect related to reconciling items

(0.10)

0.05

0.23

0.06

(0.05)

Sub-total

0.18

(0.10)

(0.43)

(0.11)

(0.14)

Core Earnings - Diluted EPS

$

1.36

$

1.23

$

1.17

$

3.71

$

2.99

Shares used in per share calculation (GAAP and CoreEarnings)

10,649

10,614

11,271

10,755

11,347

 

The following table presents a reconciliation of net interest income and net yield to net effective spread:

Reconciliation of GAAP Net Interest Income/Yield to Net Effective Spread

For the Three Months Ended

For the Nine Months Ended

September 30, 2016

June 30, 2016

September 30, 2015

September 30, 2016

September 30, 2015

Dollars

Yield

Dollars

Yield

Dollars

Yield

Dollars

Yield

Dollars

Yield

(dollars in thousands)

Net interest income/yield

$

35,563

0.89

%

$

34,358

0.88

%

$

32,183

0.90

%

$

103,561

0.89

%

$

94,836

0.89

%

Net effects of consolidatedtrusts

(735)

0.04

%

(1,155)

0.02

%

(796)

0.01

%

(2,933)

0.02

%

(2,128)

0.01

%

Expense related toundesignated financialderivatives

(2,807)

(0.08)

%

(2,509)

(0.07)

%

(1,651)

(0.05)

%

(7,985)

(0.07)

%

(5,239)

(0.05)

%

Amortization ofpremiums/discounts onassets consolidated at fairvalue

178

0.01

%

332

0.01

%

651

0.02

%

531

-

%

1,962

0.02

%

Net effective spread

$

32,199

0.86

%

$

31,026

0.84

%

$

30,387

0.88

%

$

93,174

0.84

%

$

89,431

0.87

%

 

The Following table presents core earnings for Farmer Mac's reportable operating segments and a reconciliation to consolidated net income for the three months ended September 30, 2016:

Core Earnings by Business Segment

For the Three Months Ended September 30, 2016

Farm &Ranch

USDAGuarantees

RuralUtilities

InstitutionalCredit

Corporate

ReconcilingAdjustments

ConsolidatedNet Income

(in thousands)

Net interest income

$

12,039

$

5,753

$

2,963

$

12,226

$

2,582

$

-

$

35,563

Less: reconciling adjustments(1)(2)(3)

(1,336)

(564)

(320)

(799)

(345)

3,364

-

Net effective spread

10,703

5,189

2,643

11,427

2,237

3,364

-

Guarantee and commitment fees(2)

3,516

29

529

459

-

(735)

3,798

Other income/(expense)(3)(4)

276

95

-

-

(388)

320

303

Non-interest income/(loss)

3,792

124

529

459

(388)

(415)

4,101

Provision for loan losses

(191)

-

-

-

-

-

(191)

Release of losses

222

-

-

-

-

-

222

Other non-interest expense

(3,673)

(933)

(553)

(1,253)

(3,113)

-

(9,525)

Non-interest expense(5)

(3,451)

(933)

(553)

(1,253)

(3,113)

-

(9,303)

Core earnings before income taxes

10,853

4,380

2,619

10,633

(1,264)

2,949

(6)

30,170

Income tax (expense)/benefit

(3,799)

(1,533)

(917)

(3,722)

474

(1,032)

(10,529)

Core earnings before preferredstock dividends and attribution ofincome to non-controlling interest -preferred stock dividends

7,054

2,847

1,702

6,911

(790)

1,917

(6)

19,641

Preferred stock dividends

-

-

-

-

(3,295)

-

(3,295)

Non-controlling interest -preferred stock dividends

-

-

-

-

18

-

18

Segment core earnings/(losses)

$

7,054

$

2,847

$

1,702

$

6,911

$

(4,067)

$

1,917

(6)

$

16,364

Total assets at carrying value

$

3,436,641

$

2,062,195

$

1,008,903

$

6,045,227

$

3,447,939

$

-

$

16,000,905

Total on-and off-balance sheetprogram assets at principal balance

$

6,004,728

$

2,020,834

$

1,867,666

$

7,354,511

$

-

$

17,247,739

(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 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

(3) Includes the reclassification of interest expense related to interest rate swaps not designated as hedges, which are included in "(Losses)/gains on financial     derivatives and hedging activities" on the consolidated financial statements, to determine the effective funding cost for each operating segment

(4) 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

(5) Includes directly attributable costs and an allocation of indirectly attributable costs based on headcount

(6) 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

 

Supplemental Information

The following table sets forth information regarding outstanding volume in each of Farmer Mac's four lines of business as of the dates indicated:

Lines of Business - Outstanding Business Volume

As of September 30, 2016

As of December 31, 2015

(in thousands)

On-balance sheet:

Farm & Ranch:

Loans

$

2,298,714

$

2,249,864

Loans held in trusts:

Beneficial interests owned by third party investors

1,039,770

708,111

USDA Guarantees:

USDA Securities

1,927,416

1,876,451

Farmer Mac Guaranteed USDA Securities

32,364

31,554

Rural Utilities:

Loans

993,139

1,008,126

Institutional Credit:

AgVantage Securities

6,069,640

5,439,383

Total on-balance sheet

$

12,361,043

$

11,313,489

Off-balance sheet:

Farm & Ranch:

LTSPCs

$

2,224,827

$

2,253,273

Guaranteed Securities

441,417

514,051

USDA Guarantees:

Farmer Mac Guaranteed USDA Securities

61,054

10,272

Rural Utilities:

LTSPCs(1)

874,527

522,864

Institutional Credit:

AgVantage Securities

984,871

984,871

AgVantage Revolving Line of Credit Facility(2)

300,000

300,000

Total off-balance sheet

$

4,886,696

$

4,585,331

Total

$

17,247,739

$

15,898,820

(1) Includes $8.8 million related to a one-year loan purchase commitment on which Farmer Mac receives a nominal unused commitment fee as of both     September 30, 2016 and December 31, 2015

(2) As of both September 30, 2016 and December 31, 2015, this facility had not been utilized.  Farmer Mac receives a fixed fee based on the full dollar     amount of the facility.  If the counterparty draws on the facility, the amounts drawn will be presented as AgVantage Securities, and Farmer Mac will earn     interest income on those securities

 

The following table presents the quarterly net effective spread by segment:

Net Effective Spread by Line of Business

Farm & Ranch

USDA Guarantees

Rural Utilities

Institutional Credit

Corporate

Net EffectiveSpread

Dollars

Yield

Dollars

Yield

Dollars

Yield

Dollars

Yield

Dollars

Yield

Dollars

Yield

(dollars in thousands)

For the quarter ended:

September 30, 2016(1)

$

10,703

1.90

%

$

5,189

1.07

%

$

2,643

1.05

%

$

11,427

0.75

%

$

2,237

0.24

%

$

32,199

0.86

%

June 30, 2016

9,875

1.78

%

4,588

0.96

%

2,562

1.03

%

11,407

0.77

%

2,594

0.29

%

31,026

0.84

%

March 31, 2016

9,461

1.71

%

4,308

0.91

%

2,538

1.02

%

11,090

0.80

%

2,552

0.26

%

29,949

0.82

%

December 31, 2015

9,381

1.72

%

4,518

0.96

%

2,845

1.14

%

10,899

0.80

%

2,306

0.26

%

29,949

0.85

%

September 30, 2015

9,628

1.80

%

4,630

0.99

%

2,907

1.18

%

11,271

0.81

%

1,951

0.25

%

30,387

0.88

%

June 30, 2015

9,681

1.82

%

4,466

0.98

%

2,838

1.18

%

10,860

0.78

%

1,942

0.25

%

29,787

0.88

%

March 31, 2015(2)

10,114

1.97

%

4,225

0.95

%

2,804

1.15

%

10,425

0.77

%

1,689

0.20

%

29,257

0.86

%

December 31, 2014(3)

8,682

1.71

%

5,250

1.19

%

2,908

1.18

%

9,870

0.78

%

1,732

0.26

%

28,442

0.91

%

September 30, 2014

8,207

1.68

%

5,073

1.18

%

2,890

1.16

%

9,823

0.78

%

3,773

0.59

%

29,766

0.97

%

(1) Net effective spread is a non-GAAP measure.  See "Use of Non-GAAP Measures" for a reconciliation of GAAP net interest income by line of business to net effective     spread by line of business.

(2) Beginning in first quarter 2015, Farmer Mac revised its methodology for interest expense allocation among the Farm & Ranch, USDA Guarantees, and Rural     Utilities lines of business.  As a result of this revision, a greater percentage of interest expense has been allocated to the longer-term assets included within the     USDA Guarantees and Rural Utilities lines of business.  Net effective spread for periods prior to the quarter ended March 31, 2015 does not reflect this     revision.

(3) On October 1, 2014, $78.5 million of preferred stock issued by CoBank was called, resulting in a loss of net effective spread of $2.1 million or 30 basis points     in the corporate segment.  The impact on consolidated net effective spread was 7 basis points.  

 

The following table presents quarterly core earnings reconciled to net income attributable to common stockholders:

Core Earnings by Quarter Ended

September2016

June2016

March2016

December2015

September2015

June2015

March2015

December2014

September2014

 (in thousands)

Revenues:

Net effective spread

$

32,199

$

31,026

$

29,949

$

29,949

$

30,387

$

29,787

$

29,257

$

28,442

$

29,766

Guarantee and commitment fees

4,533

4,810

4,669

4,730

4,328

4,085

4,012

4,097

4,152

Other(1)

(32)

(125)

(517)

(284)

(93)

(24)

(405)

(1,285)

(2,001)

Total revenues

36,700

35,711

34,101

34,395

34,622

33,848

32,864

31,254

31,917

Credit related (income)/expense:

(Release of)/provision for losses

(31)

458

63

(49)

(303)

1,256

(696)

(479)

(804)

REO operating expenses

-

-

39

44

48

-

(1)

48

1

(Gains)/losses on sale of REO

(15)

-

-

-

-

-

1

28

-

Total credit related(income)/expense

(46)

458

102

(5)

(255)

1,256

(696)

(403)

(803)

Operating expenses:

Compensation and employeebenefits

5,438

5,611

5,774

5,385

5,236

5,733

5,693

4,971

4,693

General and administrative

3,474

3,757

3,526

3,238

3,676

3,374

2,823

2,992

3,123

Regulatory fees

613

612

613

613

600

600

600

600

593

Total operating expenses

9,525

9,980

9,913

9,236

9,512

9,707

9,116

8,563

8,409

Net earnings

27,221

25,273

24,086

25,164

25,365

22,885

24,444

23,094

24,311

Income tax expense(2)

9,497

8,956

8,444

8,855

8,924

8,091

6,692

4,858

6,327

Net (loss)/income attributable to non-controlling interest

(18)

(16)

(28)

(60)

(36)

(119)

5,354

5,414

5,412

Preferred stock dividends

3,295

3,296

3,295

3,296

3,295

3,296

3,295

3,296

3,283

Core earnings

$

14,447

$

13,037

$

12,375

$

13,073

$

13,182

$

11,617

$

9,103

$

9,526

$

9,289

Reconciling items:

Unrealized gains/(losses) onfinancial derivatives and hedgingactivities

1,460

(2,076)

(2,989)

2,743

(6,906)

15,982

(895)

(5,719)

4,131

Unrealized gains/(losses) ontrading assets

1,182

394

358

696

(8)

170

362

1,044

(32)

Amortization ofpremiums/discounts and deferredgains on assets consolidated at fairvalue

(157)

(371)

(281)

(263)

(117)

(125)

(814)

(1,247)

(678)

Net effects of settlements onagency forward contracts

464

466

(255)

(162)

(390)

197

(252)

(46)

113

Loss on retirement of Farmer MacII LLC Preferred Stock

-

-

-

-

-

-

(8,147)

-

-

Income tax effect related toreconciling items

(1,032)

556

1,109

(1,055)

2,598

(5,679)

2,461

2,089

(1,237)

Net income attributable tocommon stockholders

$

16,364

$

12,006

$

10,317

$

15,032

$

8,359

$

22,162

$

1,818

$

5,647

$

11,586

(1)  Fourth quarter 2014 and third quarter 2014 include $13.6 million and $17.9 million, respectively, of interest expense related to securities purchased under      agreements to resell and securities sold, not yet purchased and $12.8 million and $16.4 million, respectively of gains on securities sold, not yet purchased

(2)  Fourth quarter 2014 reflects a reduction of $1.4 million in the tax valuation allowance against capital loss carryforwards related to capital gains on      securities sold, not yet purchased

Logo - http://photos.prnewswire.com/prnh/20150803/254260LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/farmer-mac-reports-third-quarter-2016-financial-results-300359314.html

SOURCE Farmer Mac



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, Stock Buyback, Earnings, Definitive Agreement