Farmer Mac Reports Third Quarter 2019 Results

Farmer Mac Reports Third Quarter 2019 Results

- Grew Outstanding Business Volume to $20.9 Billion -

PR Newswire

WASHINGTON, Nov. 6, 2019 /PRNewswire/ -- The Federal Agricultural Mortgage Corporation (Farmer Mac; NYSE: AGM and AGM.A), the nation's secondary market provider that increases the availability and affordability of credit for the benefit of rural America, today announced its results for the fiscal quarter ended September 30, 2019.

Farmer Mac Logo (PRNewsFoto/Farmer Mac) (PRNewsfoto/Farmer Mac)

Third Quarter 2019 Highlights

  • Sequential net business volume growth of $185.6 million to total outstanding business volume of $20.9 billion, primarily driven by the Farm & Ranch and Rural Utilities lines of business
  • Net income attributable to common stockholders of $14.4 million, or $1.33 per diluted common share
  • Core earnings, a non-GAAP measure, grew 5% year-over-year to $23.4 million, or $2.17 per diluted common share
  • Net interest income of $40.1 million, compared to $45.1 million for the prior-year period
  • Net effective spread, a non-GAAP measure, increased 9% from the prior-year period to $42.5 million
  • 90-day delinquencies were 0.81% of the $7.4 billion Farm & Ranch portfolio and 0.29% of total outstanding business volume as of September 30, 2019

"Our third quarter 2019 results continued our strong momentum from the first half of the year with another quarter of solid core earnings and portfolio growth in our core lines of business," said President and Chief Executive Officer Brad Nordholm. "Farmer Mac continues to be fundamentally healthy as we are in excellent financial condition in all facets of our operations, consistently leverage our inherent cost of funding advantage, and are seeing some early successes from organizational changes that allow us to be more commercially focused and enhance our emphasis on customer service. All these factors allow us to continue to succeed in filling our mission to increase the availability and affordability of credit for rural America while delivering value for our shareholders."

Third Quarter 2019 Results

Business Volume

Outstanding business volume was $20.9 billion as of September 30, 2019, which represents a sequential increase of $185.6 million from June 30, 2019 after taking into account all new business, maturities, and paydowns on existing assets.  This increase was driven by net growth of $102.4 million in Farm & Ranch, $76.9 million in Rural Utilities, and $46.4 million in USDA Guarantees, partially offset by a net decrease of $40.1 million in Institutional Credit.

The $102.4 million net increase in Farm & Ranch was comprised of an $82.7 million net increase in outstanding loan purchase volume and a $19.7 million net increase in loans under long-term standby purchase commitments (LTSPCs).  This growth outpaced the seasonally large amount of repayments that resulted from a July 1 payment date on most loans within the Farm & Ranch portfolio.

Net growth in Rural Utilities was primarily due to the purchase of multiple loans that totaled $117.3 million. These purchases were partially offset by repayments of $40.3 million during the quarter.

USDA Guarantees grew by $46.4 million in third quarter 2019, compared to net growth of $36.6 million in second quarter 2019. This increase in growth reflects Farmer Mac's ability to more effectively meet customer demands in an increasingly competitive environment.

Institutional Credit decreased by $40.1 million, primarily related to the maturity of one $75.0 million AgVantage security that did not renew.  This maturity was partially offset by net growth of $52.6 million from two of Farmer Mac's financial fund counterparties.

Spreads

Net interest income was $40.1 million for third quarter 2019, compared to $45.1 million for third quarter 2018, primarily due to a $5.5 million decrease in net fair value changes from fair value hedge accounting relationships and a $2.2 million increase in funding and liquidity costs.  These factors were partially offset by a $3.3 million increase in interest income generated from new business volume.  Overall net interest yield was 0.78% for third quarter 2019, compared to 0.99% for third quarter 2018.  The 21 basis point year-over-year decrease was primarily attributable to an 11 basis point decrease in net fair value changes from fair value hedge accounting relationships and a 9 basis point increase in funding and liquidity costs.

Net effective spread, a non-GAAP measure, grew 9% to $42.5 million in third quarter 2019, compared to $39.1 million in third quarter 2018, primarily due to a $3.8 million increase in net effective spread from new business volume.   In percentage terms, net effective spread was 0.90% in third quarter 2019, compared to 0.93% in third quarter 2018.

Earnings

Net income attributable to common stockholders for third quarter 2019 was $14.4 million ($1.33 per diluted common share), compared to $26.5 million ($2.46 per diluted common share) for third quarter 2018.  The difference was primarily due to a $6.3 million after-tax decrease in the fair value of undesignated financial derivatives, a $3.9 million after-tax decrease in net interest income, a $1.4 million after-tax increase in operating expenses, and a $0.5 million after-tax provision for total loan losses.

Non-GAAP core earnings for third quarter 2019 were $23.4 million ($2.17 per diluted common share), an increase of $1.0 million compared to $22.4 million in third quarter 2018 ($2.08 per diluted common share).  The year-over-year increase in core earnings was primarily due to a $2.7 million after-tax increase in net effective spread, partially offset by a $1.5 million after-tax increase in operating expenses.

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

Credit

As of September 30, 2019, Farmer Mac's allowance for losses was $9.8 million (0.13% of the Farm & Ranch portfolio), compared to $9.1 million (0.13% of the Farm & Ranch portfolio) as of June 30, 2019 and $9.0 million (0.13% of the Farm & Ranch portfolio) as of September 30, 2018.  The increase in the total allowance for losses from second quarter 2019 was primarily related to idiosyncratic factors of a few large loans and less related to systemic, macroeconomic factors.  Idiosyncratic factors include death, divorce, or health issues experienced by a borrower or the borrower's family, or economic conditions unique to a single entity.

As of September 30, 2019, Farmer Mac's 90-day delinquencies were $59.7 million (0.81% of the Farm & Ranch portfolio), compared to $28.0 million (0.38% of the Farm & Ranch portfolio) as of June 30, 2019 and $37.5 million (0.53% of the Farm & Ranch portfolio) as of September 30, 2018.  The sequential increase in 90-day delinquencies is consistent with the seasonal pattern of Farmer Mac's 90-day delinquencies fluctuating from quarter to quarter, both in dollars and as a percentage of the outstanding Farm & Ranch portfolio.  Higher levels are generally observed at the end of the first and third quarters and lower levels are generally observed at the end of the second and fourth quarters of each year.

As of September 30, 2019, Farmer Mac had no delinquent AgVantage securities or delinquent Rural Utilities loans held or underlying LTSPCs.  USDA Securities are backed by the full faith and credit of the United States.  Across all of Farmer Mac's lines of business, 90-day delinquencies represented 0.29% of total business volume as of September 30, 2019, compared to 0.14% as of June 30, 2019 and 0.19% as of September 30, 2018.

As of September 30, 2019, Farmer Mac's substandard assets were $290.5 million (3.9% of the Farm & Ranch portfolio), compared to $242.7 million (3.3% of the Farm & Ranch portfolio) as of June 30, 2019 and $216.0 million (3.1% of the Farm & Ranch portfolio) as of September 30, 2018. The $47.8 million sequential increase in substandard assets in third quarter 2019 was primarily due to the downgrade of more assets into the substandard category than those that were paid off or migrated to a more favorable category.  Quarterly fluctuations in the total amount of substandard assets continue to be driven by idiosyncratic factors of a few large loans migrating into and out of the substandard asset pool and less related to systemic, macroeconomic factors.

Farmer Mac's 90-day delinquencies rate and substandard assets rate at the end of third quarter 2019 each remained below Farmer Mac's historical averages of 1.0% and 4.0%, respectively.

Capital

As of September 30, 2019, Farmer Mac's core capital level was $793.3 million, which was $184.9 million above the minimum capital level required by Farmer Mac's statutory charter. Farmer Mac's Tier 1 capital ratio was 13.2% as of September 30, 2019.

Earnings Conference Call Information

The conference call to discuss Farmer Mac's third quarter 2019 financial results will be held beginning at 11:00 a.m. Eastern time on Wednesday, November 6, 2019 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 "Farmer Mac Earnings Conference Call." The call can be heard live and will also be available for replay on Farmer Mac's website for two weeks following the conclusion of the call.

More complete information about Farmer Mac's performance for third quarter 2019 is in Farmer Mac's Quarterly Report on Form 10-Q for the period ended September 30, 2019 filed today with the SEC.

Use of Non-GAAP Measures

In the accompanying analysis of its financial information, 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 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 Farmer Mac's financial condition or results of operations reported in accordance with GAAP if the related financial instruments are held to maturity, as is 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.

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; (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"; and (3) the fair value changes of financial derivatives and the corresponding assets or liabilities designated in a fair value hedge relationship.

Net effective spread also principally differs from net interest income and net interest yield because it includes: (1) the accrual of income and expense related to the contractual amounts due on financial derivatives that are not designated in hedge relationships ("undesignated financial derivatives"); and (2) the net effects of terminations or net settlements on financial derivatives.  More information about Farmer Mac's use of non-GAAP measures is available in "Management's Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations" in Farmer Mac's Quarterly Report on Form 10-Q for the quarter ended September 30, 2019 filed today with the SEC.

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, and net interest income and net interest yield to net effective spread, see "Reconciliations" below.

Forward-Looking Statements

Management's expectations for Farmer Mac's future necessarily involve 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 in this release, including uncertainties about:

  • 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 effect of economic conditions and geopolitics on agricultural mortgage lending or on borrower repayment capacity, including fluctuations in interest rates, changes in U.S. trade policies, and fluctuations in export demand for U.S. agricultural products;
  • 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;
  • developments in the financial markets, including possible investor, analyst, and rating agency reactions to events involving government-sponsored enterprises, including Farmer Mac;
  • the effect of any changes in Farmer Mac's executive leadership; and
  • other factors that could have a negative effect on agricultural mortgage lending or borrower repayment capacity, including volatility in commodity prices, the effects of flooding and other weather-related conditions, and fluctuations in agricultural real estate values.

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, 2018, as filed with the SEC on February 21, 2019. Considering 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 required by applicable law or regulation. The information in this release is not necessarily indicative of future results.

About Farmer Mac
Farmer Mac is a vital part of the agricultural credit markets and works to increase the availability and affordability of credit for the benefit of American agricultural and rural communities. As the nation's secondary market for agricultural credit, we provide financial solutions to a broad spectrum of the agricultural community, including agricultural lenders, agribusinesses, and other institutions that can benefit from access to flexible, low-cost financing and risk management tools. Farmer Mac's customers benefit from our low cost of funds, low overhead costs, and high operational efficiency. In fact, we are often able to provide the lowest cost of borrowing to agricultural and rural borrowers. For more than thirty years, Farmer Mac has been delivering the capital and commitment rural America deserves. More information about Farmer Mac (including the Quarterly Report on Form 10-Q and the Annual Report on Form 10-K 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,


December 31,






2019

2018







(in thousands)

Assets:












Cash and cash equivalents

$

587,941



$

425,256



Investment securities










Available-for-sale, at fair value


3,111,632




2,217,852




Held-to-maturity, at amortized cost


45,032




45,032





Total Investment Securities


3,156,664




2,262,884



Farmer Mac Guaranteed Securities










Available-for-sale, at fair value


7,182,541




5,974,497




Held-to-maturity, at amortized cost


1,452,616




2,096,618





Total Farmer Mac Guaranteed Securities


8,635,157




8,071,115



USDA Securities










Trading, at fair value


8,943




9,999




Held-to-maturity, at amortized cost


2,164,064




2,166,174





Total USDA Securities


2,173,007




2,176,173



Loans:












Loans held for investment, at amortized cost


4,998,526




4,004,968




Loans held for investment in consolidated trusts, at amortized cost


1,526,718




1,517,101




Allowance for loan losses


(8,024)




(7,017)





Total loans, net of allowance


6,517,220




5,515,052



Real estate owned, at lower of cost or fair value


1,770




128



Financial derivatives, at fair value


5,589




7,487



Interest receivable (includes $13,385 and $19,783, respectively, related to consolidated trusts)


158,720




180,080



Guarantee and commitment fees receivable


39,136




40,366



Deferred tax asset, net


23,803




6,369



Prepaid expenses and other assets


16,227




9,418






Total Assets

$

21,315,234



$

18,694,328















Liabilities and Equity:








Liabilities:











Notes Payable:










Due within one year

$

9,885,633



$

7,757,050




Due after one year


8,940,989




8,486,647





Total notes payable


18,826,622




16,243,697



Debt securities of consolidated trusts held by third parties


1,532,401




1,528,957



Financial derivatives, at fair value


30,542




19,633



Accrued interest payable (includes $11,462 and $17,125, respectively, related to consolidated trusts)


104,340




96,743



Guarantee and commitment obligation


37,449




38,683



Accounts payable and accrued expenses


31,878




11,891



Reserve for losses


1,743




2,167






Total Liabilities


20,564,975




17,941,771


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 as of
December 31, 2018 (redemption value $75,000,000)


-




73,044




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


73,382




73,382




Series D, par value $25 per share, 4,000,000 shares authorized, issued and outstanding


96,659




-



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, 9,179,053 shares and 9,137,550
shares outstanding, respectively


9,179




9,138



Additional paid-in capital


118,720




118,822



Accumulated other comprehensive income, net of tax


(43,024)




24,956



Retained earnings


435,479




393,351






Total Equity


750,259




752,557







Total Liabilities and Equity

$

21,315,234



$

18,694,328















 

FEDERAL AGRICULTURAL MORTGAGE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)





For the Three Months Ended


For the Nine Months Ended




September 30,
2019


September 30,
2018


September 30,
2019


September 30,
2018




(in thousands, except per share amounts)

Interest income:









Investments and cash equivalents

$

22,855



$

15,123



$

61,718



$

38,681



Farmer Mac Guaranteed Securities and USDA Securities


81,649




76,870




252,629




213,479



Loans


56,992




50,622




167,792




145,671




Total interest income


161,496




142,615




482,139




397,831



Total interest expense


121,384




97,557




358,374




265,611




Net interest income


40,112




45,058




123,765




132,220



Provision for loan losses


(760)




(99)




(1,074)




(92)




Net interest income after provision for loan losses


39,352




44,959




122,691




132,128


Non-interest income:









Guarantee and commitment fees


3,349




3,490




10,265




10,470



(Losses)/gains on financial derivatives


(7,360)




628




1,193




(688)



Gains/(losses) on trading securities


49




(3)




154




24



Losses on sale of real estate owned


-




(41)




-




(7)



Other income


530




365




1,378




1,259




Non-interest (loss)/income


(3,432)




4,439




12,990




11,058


Non-interest expense:

















Compensation and employee benefits


7,654




6,777




22,030




20,367



General and administrative


5,253




4,350




14,538




13,878



Regulatory fees


688




625




2,063




1,875



Real estate owned operating costs, net


-




-




64




16



(Release of)/provision for reserve for losses


(137)




(102)




(424)




77




Non-interest expense


13,458




11,650




38,271




36,213




Income before income taxes


22,462




37,748




97,410




106,973


Income tax expense


4,629




7,979




20,362




21,749



Net income attributable to Farmer Mac


17,833




29,769




77,048




85,224


Preferred stock dividends


(3,427)




(3,295)




(10,508)




(9,886)


Loss on retirement of preferred stock


-




-




(1,956)




-




Net income attributable to common stockholders

$

14,406



$

26,474




64,584




75,338




















Earnings per common share:


















Basic earnings per common share

$

1.34



$

2.48



$

6.04



$

7.07




Diluted earnings per common share

$

1.33



$

2.46



$

5.99



$

7.01




















 

Reconciliations
Reconciliations 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 information about the composition of core earnings for the periods indicated:

 

Reconciliation of Net Income Attributable to Common Stockholders to Core Earnings





For the Three Months Ended





September 30, 2019


June 30, 2019


September 30, 2018





(in thousands, except per share amounts)

Net income attributable to common stockholders


$

14,406



$

28,304



$

26,474


Less reconciling items:














(Losses)/gains on undesignated financial derivatives due to fair value changes



(7,117)




10,485




3,625



(Losses)/gains on hedging activities due to fair value changes



(4,535)




(1,438)




1,051



Unrealized gains/(losses) on trading securities



49




61




(3)



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


(7)




(139)




(38)



Net effects of terminations or net settlements on financial derivatives


232




(592)




546



Issuance costs on the retirement of preferred stock



-




(1,956)




-



Income tax effect related to reconciling items



2,389




(1,759)




(1,088)




Sub-total



(8,989)




4,662




4,093


Core earnings


$

23,395



$

23,642



$

22,381















Composition of Core Earnings:













Revenues:














Net effective spread(1)


$

42,461



$

41,355



$

39,077



Guarantee and commitment fees(2)



5,208




5,276




5,170



Other(3)



389




777




110




Total revenues



48,058




47,408




44,357

















Credit related expense (GAAP):














Provision for/(release of) losses



623




420




(3)



REO operating expenses



-




64




-



Losses on sale of REO



-




-




41




Total credit related expense



623




484




38

















Operating expenses (GAAP):














Compensation and employee benefits



7,654




6,770




6,777



General and administrative



5,253




4,689




4,350



Regulatory fees



688




687




625




Total operating expenses



13,595




12,146




11,752



















Net earnings



33,840




34,778




32,567



Income tax expense(4)



7,018




7,351




6,891



Preferred stock dividends (GAAP)



3,427




3,785




3,295




Core earnings


$

23,395



$

23,642



$

22,381

















Core earnings per share:














Basic


$

2.19



$

2.21



$

2.10



Diluted



2.17




2.20




2.08


















(1)

Net effective spread is a non-GAAP measure.  See "Use of Non-GAAP Measures—Net Effective Spread" above for an explanation of net effective spread.  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 terminations or net settlements on financial derivatives and hedging activities, and reconciling adjustments to exclude fair value adjustments on financial derivatives and trading assets and 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, 2019


September 30, 2018





(in thousands, except per share amounts)

Net income attributable to common stockholders


$

64,584



$

75,338


Less reconciling items:










Gains on undesignated financial derivatives due to fair value changes



5,608




8,055



(Losses)/gains on hedging activities due to fair value changes



(8,790)




5,302



Unrealized gains on trading securities



154




24



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


(162)




(528)



Net effects of terminations or net settlements on financial derivatives


(250)




2,020



Issuance costs on the retirement of preferred stock



(1,956)




-



Income tax effect related to reconciling items



722




(3,123)




Sub-total



(4,674)




11,750


Core earnings


$

69,258



$

63,588













Composition of Core Earnings:









Revenues:










Net effective spread(1)


$

122,617



$

112,340



Guarantee and commitment fees(2)



15,903




15,424



Other(3)



1,675




649




Total revenues



140,195




128,413













Credit related expenses (GAAP):










Provision for losses



650




169



REO operating expenses



64




16



Losses on sale of REO



-




7




Total credit related expenses



714




192













Operating expenses (GAAP):










Compensation and employee benefits



22,030




20,367



General and administrative



14,538




13,878



Regulatory fees



2,063




1,875




Total operating expenses



38,631




36,120















Net earnings



100,850




92,101



Income tax expense(4)



21,084




18,627



Preferred stock dividends (GAAP)



10,508




9,886




Core earnings


$

69,258



$

63,588













Core earnings per share:










Basic


$

6.48



$

5.97



Diluted



6.43




5.92














(1)

Net effective spread is a non-GAAP measure.  See "Use of Non-GAAP Measures—Net Effective Spread" above for an explanation of net effective spread.  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 terminations or net settlements on financial derivatives and hedging activities, and reconciling adjustments to exclude fair value adjustments on financial derivatives and trading assets and 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 GAAP Basic Earnings Per Share to Core Earnings - Basic Earnings Per Share




For the Three Months Ended


For the Nine Months Ended




September 30,
2019


June 30,
2019


September 30,
2018


September 30,
2019


September 30,
2018




(in thousands, except per share amounts)

GAAP - Basic EPS

$

1.34



$

2.65



$

2.48



$

6.04



$

7.07


Less reconciling items:





















(Losses)/gains on undesignated financial derivatives due to fair value changes


(0.66)




0.98




0.34




0.52




0.76



(Losses)/gains on hedging activities due to fair value changes


(0.42)




(0.13)




0.10




(0.82)




0.50



Unrealized gains on trading securities


-




0.01







0.01




-



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


-




(0.01)







(0.02)




(0.05)



Net effects of terminations or net settlements on financial derivatives


0.02




(0.06)




0.05




(0.02)




0.19



Issuance costs on the retirement of preferred stock


-




(0.18)







(0.18)






Income tax effect related to reconciling items


0.21




(0.17)




(0.11)




0.07




(0.30)




Sub-total


(0.85)




0.44




0.38




(0.44)




1.10


Core Earnings - Basic EPS

$

2.19



$

2.21



$

2.10



$

6.48



$

5.97
























Shares used in per share calculation (GAAP and Core Earnings)


10,706




10,698




10,668




10,691




10,650


 

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,
2019


June 30,
2019


September 30,
2018


September 30,
2019


September 30,
2018




(in thousands, except per share amounts)

GAAP - Diluted EPS

$

1.33



$

2.63



$

2.46



$

5.99



$

7.01


Less reconciling items:





















(Losses)/gains on undesignated financial derivatives due to fair value changes


(0.66)




0.96




0.33




0.52




0.75



(Losses)/gains on hedging activities due to fair value changes


(0.42)




(0.14)




0.10




(0.82)




0.49



Unrealized gains on trading securities


-




0.01







0.01






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


-




(0.01)







(0.02)




(0.05)



Net effects of terminations or net settlements on financial derivatives and hedging
activities


0.02




(0.05)




0.05




(0.02)




0.19



Issuance costs on the retirement of preferred stock


-




(0.18)







(0.18)






Income tax effect related to reconciling items


0.22




(0.16)




(0.10)




0.07




(0.29)




Sub-total


(0.84)




0.43




0.38




(0.44)




1.09


Core Earnings - Diluted EPS

$

2.17



$

2.20



$

2.08



$

6.43



$

5.92
























Shares used in per share calculation (GAAP and Core Earnings)


10,776




10,770




10,744




10,774




10,743


 

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

 

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




For the Three Months Ended


For the Nine Months Ended




September 30,
2019


June 30,
2019


September 30,
2018


September 30,
2019


September 30,
2018




Dollars


Yield


Dollars


Yield


Dollars


Yield


Dollars


Yield


Dollars


Yield




(dollars in thousands)

















Net interest income/yield

$

40,112



0.78


%


$

43,054



0.87


%


$

45,058



0.99


%


$

123,765



0.84


%


$

132,220



0.98


%

Net effects of consolidated trusts


(1,859)



0.02


%



(1,873)



0.03


%



(1,681)



0.05


%



(5,638)



0.03


%



(4,953)



0.04


%

Expense related to undesignated financial derivatives


(268)



-


%



(1,557)



(0.03)


%



(3,223)



(0.08)


%



(4,370)



(0.03)


%



(9,523)



(0.08)


%

Amortization of premiums/discounts on assets consolidated at fair value


28



-


%



289



0.01


%



49



-


%



341



-


%



555



0.01


%

Amortization of losses due to terminations or net settlements on financial derivatives


(42)



-


%



14



-


%



(75)



-


%



(98)



-


%



(207)



-


%

Fair value changes on fair value hedge relationships


4,490



0.10


%



1,428



0.03


%



(1,051)



(0.03)


%



8,617



0.06


%



(5,752)



(0.05)


%


Net effective spread

$

42,461



0.90


%


$

41,355



0.91


%


$

39,077



0.93


%


$

122,617



0.90


%


$

112,340



0.90


%

 

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, 2019:

 

Core Earnings by Business Segment

For the Three Months Ended September 30, 2019




Farm &
Ranch


USDA
Guarantees


Rural
Utilities


Institutional
Credit


Corporate


Reconciling
Adjustments


Consolidated
Net Income




(in thousands)

Net interest income

$

15,345



$

4,491



$

2,602



$

14,583



$

2,821



$



$

40,112



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


(2,164)




(177)




1,900




2,954




(164)




(2,349)





Net effective spread


13,181




4,314




4,502




17,807




2,657




(2,349)





Guarantee and commitment fees(2)


4,523




250




348




87







(1,859)




3,349


Other income/(expense)(3)


390




92




17







(110)




(7,170)




(6,781)



Non-interest income/(loss)


4,913




342




365




87




(110)




(9,029)




(3,432)
































Provision for loan losses


(760)



















(760)
































Release of reserve for losses


137



















137


Other non-interest expense


(5,062)




(1,506)




(913)




(2,277)




(3,837)







(13,595)



Non-interest expense(4)


(4,925)




(1,506)




(913)




(2,277)




(3,837)







(13,458)


Core earnings before income taxes


12,409




3,150




3,954




15,617




(1,290)




(11,378)


(5)


22,462


Income tax (expense)/benefit


(2,606)




(662)




(830)




(3,280)




360




2,389




(4,629)



Core earnings before preferred stock
dividends 


9,803




2,488




3,124




12,337




(930)




(8,989)


(5)


17,833


Preferred stock dividends














(3,427)







(3,427)


Loss on retirement of preferred stock






















Segment core earnings/(losses)

$

9,803



$

2,488



$

3,124



$

12,337



$

(4,357)



$

(8,989)


(5)

$

14,406
































Total assets at carrying value

$

4,934,887



$

2,238,558



$

1,692,835



$

8,651,264



$

3,797,690



$

-



$

21,315,234


Total on-and off-balance sheet program
assets at principal balance

$

7,393,728



$

2,567,763



$

2,232,602



$

8,738,266



$

-



$

-



$

20,932,359





(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" on the consolidated financial statements, to determine the effective funding cost for each operating segment.

(4)

Includes directly attributable costs and an allocation of indirectly attributable costs based on employee headcount.

(5)

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 about 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, 2019


As of December 31, 2018






(in thousands)

Farm & Ranch:





Loans


$

3,310,248



$

3,071,222



Loans held in trusts:










Beneficial interests owned by third party investors


1,526,718




1,517,101



LTSPCs


2,441,456




2,509,787



Guaranteed Securities


115,306




135,862


USDA Guarantees:









USDA Securities


2,131,066




2,120,553



Farmer Mac Guaranteed USDA Securities


436,697




395,067


Rural Utilities:









Loans



1,612,773




938,843



LTSPCs(1)


619,829




653,272


Institutional Credit:









AgVantage securities


8,438,266




8,082,817



Revolving floating rate AgVantage facility(2)


300,000




300,000




Total

$

20,932,359



$

19,724,524















(1)

Includes $20.0 million and $17.0 million related to one-year loan purchase commitments on which Farmer Mac receives a nominal unused commitment fee as of September 30, 2019 and December 31, 2018, respectively.

(2)

During the first nine months of both 2019 and 2018, $100.0 million of this facility was drawn and later repaid. 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 in the form of 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 Effective Spread



Dollars


Yield


Dollars


Yield


Dollars


Yield


Dollars


Yield


Dollars


Yield


Dollars


Yield



(dollars in thousands)

For the quarter ended:




























September 30, 2019(1)

$

13,181



1.66

%


$

4,314



0.79

%


$

4,502



1.16

%


$

17,807



0.84

%


$

2,657



0.30

%


$

42,461



0.90

%


June 30, 2019


13,335



1.72

%



4,097



0.76

%



3,996



1.10

%



17,371



0.82

%



2,556



0.34

%



41,355



0.91

%


March 31, 2019


12,737



1.70

%



3,964



0.74

%



3,233



1.12

%



16,373



0.79

%



2,494



0.35

%



38,801



0.89

%


December 31, 2018


13,288



1.79

%



4,630



0.85

%



2,833



1.19

%



15,751



0.80

%



2,353



0.36

%



38,855



0.93

%


September 30, 2018


13,887



1.91

%



4,627



0.86

%



2,877



1.18

%



15,642



0.78

%



2,044



0.30

%



39,077



0.93

%


June 30, 2018


13,347



1.86

%



4,398



0.83

%



2,923



1.15

%



15,220



0.76

%



274



0.04

%



36,162



0.86

%


March 31, 2018


12,540



1.80

%



4,400



0.82

%



2,950



1.12

%



14,824



0.78

%



2,387



0.36

%



37,101



0.91

%


December 31, 2017


12,396



1.80

%



4,979



0.93

%



3,057



1.14

%



14,800



0.78

%



2,235



0.35

%



37,467



0.93

%


September 30, 2017


11,303



1.73

%



4,728



0.90

%



2,765



1.07

%



14,455



0.78

%



2,725



0.41

%



35,976



0.91

%













































(1)

See above for a reconciliation of GAAP net interest income by line of business to net effective spread by line of business for the three months ended September 30, 2019.

 

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

 

Core Earnings by Quarter End






September
2019


June
2019


March
2019


December
2018


September
2018


June
2018


March
2018


December
2017


September
2017






 (in thousands)

Revenues:



































Net effective spread


$

42,461



$

41,355



$

38,801



$

38,855



$

39,077



$

36,162



$

37,101



$

37,467



$

35,976



Guarantee and commitment fees



5,208




5,276




5,419




5,309




5,170




5,171




5,083




5,157




4,935



Other



389




777




509




(129)




110




111




428




69




274




Total revenues



48,058




47,408




44,729




44,035




44,357




41,444




42,612




42,693




41,185










































Credit related expense/(income):






































Provision for/(release of) losses



623




420




(393)




166




(3)




582




(410)




464




384



REO operating expenses



-




64




-




-




-




-




16




-




-



Losses/(gains) on sale of REO



-




-




-




-




41




(34)







(964)




(32)




Total credit related expense/(income)



623




484




(393)




166




38




548




(394)




(500)




352










































Operating expenses:






































Compensation and employee benefits



7,654




6,770




7,606




7,167




6,777




6,936




6,654




5,247




5,987



General and administrative



5,253




4,689




4,596




5,829




4,350




5,202




4,326




4,348




3,890



Regulatory fees



688




687




688




687




625




625




625




625




625




Total operating expenses



13,595




12,146




12,890




13,683




11,752




12,763




11,605




10,220




10,502












































Net earnings



33,840




34,778




32,232




30,186




32,567




28,133




31,401




32,973




30,331


Income tax expense



7,018




7,351




6,715




6,431




6,891




5,477




6,259




11,796




10,268


Preferred stock dividends



3,427




3,785




3,296




3,296




3,295




3,296




3,295




3,296




3,295




Core earnings


$

23,395



$

23,642



$

22,221



$

20,459



$

22,381



$

19,360



$

21,847



$

17,881



$

16,768










































Reconciling items:







































(Losses)/gains on undesignated financial derivatives
due to fair value changes



(7,117)




10,485




2,240




(96)




3,625




6,709




(2,279)




(261)




995




(Losses)/gains on hedging activities due to fair value
changes



(4,535)




(1,438)




(2,817)




(853)




1,051




1,687




2,564




(3)




1,742




Unrealized gains/(losses) on trading assets



49




64




44




57




(3)




11




16




60




-




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



(7)




(139)




(16)




67




(38)




196




(686)




(129)




(954)




Net effects of terminations or net settlements on
financial derivatives



232




(592)




110




(312)




546




232




1,242




632




862




Issuance costs on the retirement of preferred stock






(1,956)

























Re-measurement of net deferred tax asset due to
enactment of new tax legislation
























(1,365)







Income tax effect related to reconciling items



2,389




(1,759)




92




238




(1,088)




(1,855)




(180)




(105)




(926)





Net income attributable to common stockholders


$

14,406



$

28,304



$

21,874



$

19,560



$

26,474



$

26,340



$

22,524



$

16,710



$

18,487










































 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/farmer-mac-reports-third-quarter-2019-results-300952266.html

SOURCE Farmer Mac

Copyright CNW Group 2019