Farmer Mac Reports Second Quarter 2019 Results

WASHINGTON, Aug. 1, 2019 /PRNewswire/ -- The Federal Agricultural Mortgage Corporation (((Farmer Mac, NYSE:AGM), the nation's largest 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 June 30, 2019.

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

Second Quarter 2019 Highlights

  • Net business volume growth of $239.8 million, with growth across all four lines of business
  • Net income attributable to common stockholders grew 7% year-over-year to $28.3 million, or $2.63 per diluted common share
  • Core earnings, a non-GAAP measure, grew 22% year-over-year to $23.6 million, or $2.20 per diluted common share
  • Net interest income of $43.1 million
  • Net effective spread, a non-GAAP measure, increased 14% from the prior year period to $41.4 million
  • 90-day delinquencies were 0.38% of the $7.3 billion Farm & Ranch portfolio as of June 30, 2019, compared to 0.61% as of June 30, 2018
  • Issued $100.0 million of Tier 1 capital through the public offering of 5.700% Series D non-cumulative preferred stock
    • Used $75.0 million of the net proceeds to redeem the aggregate outstanding 6.875% Series B non-cumulative preferred stock

"We had another strong quarter of performance at Farmer Mac, as we grew our portfolio across all lines of business while maintaining our rigorous credit quality and robust capital base," said President and Chief Executive Officer Brad Nordholm.  "In addition to our consistent growth, we completed a successful preferred stock offering that enabled us to strengthen our Tier 1 capital position and demonstrate strong market access for low cost capital.  Looking ahead, we are well positioned to further grow our outstanding business volume and expand our market share as we continue to fulfill our mission of increasing the availability and affordability of credit for rural America while delivering value for our shareholders."

Second Quarter 2019 Results

Business Volume

During second quarter 2019, Farmer Mac added $1.2 billion of gross new business volume, compared to $1.3 billion in second quarter 2018, encompassing:

  • purchase of $659.4 million of AgVantage securities;
  • purchase of $248.2 million of newly originated Farm & Ranch loans;
  • purchase of $105.0 million of Rural Utilities loans;
  • purchase of $88.9 million of USDA Securities;
  • addition of $57.3 million of Farm & Ranch loans under LTSPCs; and
  • issuance of $29.4 million of Farmer Mac Guaranteed USDA Securities.

After approximately $1.0 billion of maturities and principal paydowns on existing business during second quarter 2019, net outstanding business volume increased $239.8 million from March 31, 2019 to $20.7 billion as of June 30, 2019, driven by net growth across all four lines of business – $81.0 million in Rural Utilities, $75.8 million in Farm & Ranch, $46.5 million in Institutional Credit, and $36.6 million in USDA Guarantees.

Net growth in our Rural Utilities line of business was primarily due to the purchase of four loans, including a $50.0 million loan purchase, partially offset by repayments of $7.0 million during the quarter.

Net growth in our Farm & Ranch line of business was comprised of a $143.4 million net increase in outstanding loan purchase volume, partially offset by a $67.6 million net decrease in loans under LTSPCs.

The Institutional Credit line of business grew during the second quarter through the purchase of $25.0 million in AgVantage securities from one of Farmer Mac's large counterparties and the purchase of $45.7 million in AgVantage securities from two smaller financial fund counterparties, partially offset by repayments of $17.4 million in AgVantage securities backed by Rural Utilities loans.

The USDA Guarantees line of business grew more rapidly than in the second quarter of 2018, reflecting increased loan volume being processed through the USDA since the government shut-down during January 2019.

Spreads

Net interest income was $43.1 million for second quarter 2019, compared to $43.9 million in second quarter 2018.  The year-over-year decrease was primarily driven by a $3.3 million decrease in fair value on financial derivatives and hedged items in fair value hedge accounting relationships and a $2.3 million decrease in income from interest earning assets indexed to LIBOR.  These factors were mostly offset by a $2.6 million increase in interest income generated from new business volume and the absence of a $2.0 million premium amortization that occurred in the prior period related to the payoff of an interest-only security.  Overall net interest yield was 0.87% for second quarter 2019, compared to 0.96% for second quarter 2018.

Net effective spread, a non-GAAP measure, grew 14% to $41.4 million in second quarter 2019, compared to $36.2 million in second quarter 2018, primarily due to growth in outstanding business volume, which increased net effective spread by $2.6 million, and the absence of a $2.0 million premium amortization from the payoff of an interest-only security in second quarter 2018.  In percentage terms, net effective spread was 0.91% in second quarter 2019, compared to 0.86% in second quarter 2018.

Earnings

Net income attributable to common stockholders for second quarter 2019 grew 7% to $28.3 million ($2.63 per diluted common share), compared to $26.3 million ($2.45 per diluted common share) in second quarter 2018.  The growth was primarily due to a $5.0 million after-tax increase in fair value on undesignated financial derivatives and partially offset by the recognition of $2.0 million in deferred issuance costs for the redeemed Series B preferred stock, a decrease in net interest income of $0.7 million after tax, and a $0.5 million increase in preferred stock dividends.

Our non-GAAP core earnings for second quarter 2019 were $23.6 million ($2.20 per diluted common share), an increase of $4.2 million compared to $19.4 million in second quarter 2018 ($1.80 per diluted common share).  The year-over-year increase in core earnings was primarily due to a $4.1 million after-tax increase in net effective spread and a $0.5 million after-tax decrease in operating expenses.  The decrease in operating expenses was primarily due to a decrease in hiring expenses and servicing advances.  These positive factors were partially offset by the $0.5 million increase in preferred stock dividends.

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 June 30, 2019, Farmer Mac's allowance for losses was $9.1 million (0.13% of the Farm & Ranch portfolio), compared to $8.8 million (0.12% of the Farm & Ranch portfolio) as of March 31, 2019 and $9.0 million (0.13% of the Farm & Ranch portfolio) as of June 30, 2018.  The $0.3 million increase in the total allowance for losses from first quarter 2019 was primarily due to an increase in Farm & Ranch outstanding business volume and slightly lower credit quality.

As of June 30, 2019, Farmer Mac's 90-day delinquencies were $28.0 million (0.38% of the Farm & Ranch portfolio), compared to $52.4 million (0.73% of the Farm & Ranch portfolio) as of March 31, 2019 and $43.1 million (0.61% of the Farm & Ranch portfolio) as of June 30, 2018.  The sequential decrease 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, with higher levels generally observed at the end of the first and third quarters and lower levels generally observed at the end of the second and fourth quarters of each year.  As of June 30, 2019, 90-day delinquencies had improved across all major commodity groups compared to March 31, 2019.

As of June 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 0.14% of total business volume as of June 30, 2019, compared to 0.26% as of March 31, 2019 and 0.22% as of June 30, 2018.

As of June 30, 2019, Farmer Mac's substandard assets were $242.7 million (3.3% of the Farm & Ranch portfolio), compared to $246.7 million (3.4% of the Farm & Ranch portfolio) as of March 31, 2019 and $226.5 million (3.2% of the Farm & Ranch portfolio) as of June 30, 2018. The $4.0 million sequential improvement in substandard assets in second quarter 2019 was primarily due to the paydown of an existing substandard loan.

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

Capital

As of June 30, 2019, Farmer Mac's core capital level was $786.6 million, which was $191.6 million above the minimum capital level required by Farmer Mac's statutory charter.  Farmer Mac's Tier 1 capital ratio was 13.6% as of June 30, 2019.

Preferred Stock

On May 13, 2019, Farmer Mac issued 4.0 million shares of 5.700% Non-Cumulative Preferred Stock, Series D ("Series D Preferred Stock"), which has a par value and liquidation preference of $25.00 per share, or $100.0 million aggregate outstanding.  Farmer Mac incurred direct costs of $3.3 million related to the issuance of the Series D Preferred Stock.  The dividend rate on the Series D Preferred Stock is a fixed rate of 5.700% per year for the life of the security. Dividends on the Series D Preferred Stock are payable when, as, and if declared by the Board of Directors of Farmer Mac and are non-cumulative, so dividends that are not declared for a quarterly payment date will not accrue. The Series D Preferred Stock has no maturity date, but Farmer Mac has the option to redeem the preferred stock on any quarterly dividend payment date on and after July 17, 2024.

On June 12, 2019, Farmer Mac used part of the net proceeds from the sale of the Series D Preferred Stock to redeem and repurchase all $75.0 million aggregate outstanding of Farmer Mac's 6.875% Non-Cumulative Preferred Stock, Series B ("Series B Preferred Stock"), plus any declared and unpaid dividends through and including the redemption date.  As a result of the retirement of the Series B Preferred Stock, Farmer Mac  recognized $2.0 million of deferred issuance costs, which is presented as "Loss on retirement of preferred stock" on the consolidated statements of operations.

Earnings Conference Call Information

The conference call to discuss Farmer Mac's second quarter 2019 financial results will be held beginning at 11:00 a.m. Eastern time on Thursday, August 1, 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 second quarter 2019 is in Farmer Mac's Quarterly Report on Form 10-Q for the period ended June 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 June 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 the "Reconciliations" section 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, including the effects of flooding and other weather-related conditions and fluctuations in agricultural real estate values, on agricultural mortgage lending and borrower repayment capacity;
  • the effect of any changes in Farmer Mac's executive leadership;
  • 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; and
  • volatility in commodity prices relative to costs of production, changes in U.S. trade policies, or fluctuations in 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, 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 largest 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 referenced above and the Annual Report on Form 10-K) is available on Farmer Mac's website at www.farmermac.com.

 

FEDERAL AGRICULTURAL MORTGAGE CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(unaudited)















As of













June 30,



December 31,











2019

2018













(in thousands)

Assets:























Cash and cash equivalents

$

396,602





$

425,256





Investment securities



















Available-for-sale, at fair value



2,922,504







2,217,852







Held-to-maturity, at amortized cost



45,032







45,032







     Total Investment Securities



2,967,536







2,262,884





Farmer Mac Guaranteed Securities



















Available-for-sale, at fair value



7,035,668







5,974,497







Held-to-maturity, at amortized cost



1,579,175







2,096,618







     Total Farmer Mac Guaranteed Securities



8,614,843







8,071,115





USDA Securities



















Trading, at fair value



9,201







9,999







Held-to-maturity, at amortized cost



2,128,378







2,166,174







     Total USDA Securities



2,137,579







2,176,173





Loans:























Loans held for investment, at amortized cost



4,760,046







4,004,968







Loans held for investment in consolidated trusts, at amortized cost



1,563,223







1,517,101







Allowance for loan losses



(7,264)







(7,017)







     Total loans, net of allowance



6,316,005







5,515,052





Real estate owned, at lower of cost or fair value



1,770







128





Financial derivatives, at fair value



7,560







7,487





Interest receivable (includes $18,811 and $19,783, respectively, related to consolidated trusts)



184,693







180,080





Guarantee and commitment fees receivable



38,809







40,366





Deferred tax asset, net



10,543







6,369





Prepaid expenses and other assets



62,220







9,418







          Total Assets

$

20,738,160





$

18,694,328





























Liabilities and Equity:















Liabilities:





















Notes Payable:



















Due within one year

$

9,939,589





$

7,757,050







Due after one year



8,247,829







8,486,647







     Total notes payable



18,187,418







16,243,697





Debt securities of consolidated trusts held by third parties



1,570,862







1,528,957





Financial derivatives, at fair value



27,429







19,633





Accrued interest payable (includes $16,077 and $17,125, respectively, related to consolidated trusts)



108,129







96,743





Guarantee and commitment obligation



37,246







38,683





Accounts payable and accrued expenses



31,454







11,891





Deferred tax liability, net



-







-





Reserve for losses



1,880







2,167







          Total Liabilities



19,964,418







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, 9,168,893 shares and 9,137,550

shares outstanding, respectively



9,169







9,138





Additional paid-in capital



118,942







118,822





Accumulated other comprehensive income, net of tax



(12,843)







24,956





Retained earnings



428,569







393,351







          Total Equity



773,742







752,557







               Total Liabilities and Equity

$

20,738,160





$

18,694,328



 

FEDERAL AGRICULTURAL MORTGAGE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)









For the Three Months Ended



For the Six Months Ended







June 30, 2019



June 30, 2018



June 30, 2019



June 30, 2018







(in thousands, except per share amounts)

Interest income:

















Investments and cash equivalents

$

20,156





$

12,095





$

38,863





$

23,558





Farmer Mac Guaranteed Securities and USDA Securities



85,569







74,179







170,980







136,609





Loans



59,403







49,396







110,800







95,049







Total interest income



165,128







135,670







320,643







255,216





Total interest expense



122,074







91,737







236,990







168,054







Net interest income



43,054







43,933







83,653







87,162





(Provision for)/release of loan losses



(578)







(424)







(314)







7







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



42,476







43,509







83,339







87,169



Non-interest income:

















Guarantee and commitment fees



3,403







3,481







6,916







6,980





Gains/(loss) on financial derivatives



8,913







2,534







8,553







(1,316)





Gains on trading securities



61







11







105







27





Gains on sale of real estate owned



-







34







-







34





Other income



355







320







848







894







Non-interest income



12,732







6,380







16,422







6,619



Non-interest expense:

































Compensation and employee benefits



6,770







6,936







14,376







13,590





General and administrative



4,689







5,202







9,285







9,528





Regulatory fees



687







625







1,375







1,250





Real estate owned operating costs, net



64







-







64







16





(Release of)/provision for reserve for losses



(158)







158







(287)







179







Non-interest expense



12,052







12,921







24,813







24,563







Income before income taxes



43,156







36,968







74,948







69,225



Income tax expense



9,111







7,332







15,733







13,770





Net income attributable to Farmer Mac



34,045







29,636







59,215







55,455



Preferred stock dividends



(3,785)







(3,296)







(7,081)







(6,591)



Loss on retirement of preferred stock



(1,956)







-







(1,956)







-







Net income attributable to common stockholders

$

28,304





$

26,340







50,178







48,864







































Earnings per common share:



































Basic earnings per common share

$

2.65





$

2.47





$

4.70





$

4.59







Diluted earnings per common share

$

2.63





$

2.45





$

4.66





$

4.55



 

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









June 30, 2019



March 31, 2019



June 30, 2018









(in thousands, except per share amounts)

Net income attributable to common stockholders



$

28,304





$

21,874





$

26,340



Less reconciling items:



























Gains on undesignated financial derivatives due to fair value changes





10,485







2,240







6,709





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





(1,438)







(2,817)







1,687





Unrealized gains on trading securities





61







44







11





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





(139)







(16)







196





Net effects of terminations or net settlements on financial derivatives



(592)







110







232





Issuance costs on the retirement of preferred stock





(1,956)







-







-





Income tax effect related to reconciling items





(1,792)







92







(1,855)







Sub-total





4,662







(347)







6,980



Core earnings



$

23,642





$

22,221





$

19,360





























Composition of Core Earnings:

























Revenues:



























Net effective spread(1)



$

41,355





$

38,801





$

36,162





Guarantee and commitment fees(2)





5,276







5,419







5,171





Other(3)





777







509







111







Total revenues





47,408







44,729







41,444

































Credit related expense/(income) (GAAP):



























Provision for/(release of) losses





420







(393)







582





REO operating expenses





64







-







-





Gain on sale of REO





-







-







(34)







Total credit related expense/(income)





484







(393)







548

































Operating expenses (GAAP):



























Compensation and employee benefits





6,770







7,606







6,936





General and administrative





4,689







4,596







5,202





Regulatory fees





687







688







625







Total operating expenses





12,146







12,890







12,763





































Net earnings





34,778







32,232







28,133





Income tax expense(4)





7,351







6,715







5,477





Preferred stock dividends (GAAP)





3,785







3,296







3,296







Core earnings



$

23,642





$

22,221





$

19,360

































Core earnings per share:



























Basic



$

2.21





$

2.08





$

1.82





Diluted





2.20







2.06







1.80

































(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 Six Months Ended









June 30, 2019



June 30, 2018









(in thousands, except per share amounts)

Net income attributable to common stockholders



$

50,178





$

48,864



Less reconciling items:



















Gains on undesignated financial derivatives due to fair value changes





12,725







4,430





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





(4,255)







4,251





Unrealized gains on trading securities





105







27





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



(155)







(490)





Net effects of terminations or net settlements on financial derivatives



(482)







1,474





Issuance costs on the retirement of preferred stock





(1,956)







-





Income tax effect related to reconciling items





(1,667)







(2,035)







Sub-total





4,315







7,657



Core earnings



$

45,863





$

41,207

























Composition of Core Earnings:

















Revenues:



















Net effective spread(1)



$

80,156





$

73,263





Guarantee and commitment fees(2)





10,695







10,254





Other(3)





1,286







539







Total revenues





92,137







84,056

























Credit related expense (GAAP):



















Provision for losses





27







172





REO operating expenses





64







16





Gain on sale of REO





-







(34)







Total credit related expense





91







154

























Operating expenses (GAAP):



















Compensation and employee benefits





14,376







13,590





General and administrative





9,285







9,528





Regulatory fees





1,375







1,250







Total operating expenses





25,036







24,368





























Net earnings





67,010







59,534





Income tax expense(4)





14,066







11,736





Preferred stock dividends (GAAP)





7,081







6,591







Core earnings



$

45,863





$

41,207

























Core earnings per share:



















Basic



$

4.29





$

3.87





Diluted





4.26







3.84

























(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 Six Months Ended







June 30, 2019



March 31, 2019



June 30, 2018



June 30, 2019



June 30, 2018







(in thousands, except per share amounts)

GAAP - Basic EPS

$

2.65





$

2.05





$

2.47





$

4.70





$

4.59



Less reconciling items:









































Gains on undesignated financial derivatives due to fair value changes



0.98







0.21







0.63







1.19







0.42





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



(0.13)







(0.26)







0.16







(0.39)







0.40





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







(0.01)







(0.05)





Net effects of terminations or net settlements on financial derivatives



(0.06)







0.01







0.02







(0.05)







0.14





Issuance costs on the retirement of preferred stock



(0.18)



















(0.18)











Income tax effect related to reconciling items



(0.17)







0.01







(0.18)







(0.16)







(0.19)





          Sub-total



0.44







(0.03)







0.65







0.41







0.72



Core Earnings - Basic EPS

$

2.21





$

2.08





$

1.82





$

4.29





$

3.87















































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



10,698







10,670







10,658







10,684







10,640



























































































































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







For the Three Months Ended



For the Six Months Ended







June 30, 2019



March 31, 2019



June 30, 2018



June 30, 2019



June 30, 2018







(in thousands, except per share amounts)

GAAP - Diluted EPS

$

2.63





$

2.03





$

2.45





$

4.66





$

4.55



Less reconciling items:









































Gains on undesignated financial derivatives due to fair value changes



0.96







0.21







0.62







1.17







0.41





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



(0.14)







(0.26)







0.16







(0.40)







0.40





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







(0.01)







(0.05)





Net effects of terminations or net settlements on financial

derivatives and hedging activities



(0.05)







0.01







0.02







(0.04)







0.14





Issuance costs on the retirement of preferred stock



(0.18)



















(0.18)











Income tax effect related to reconciling items



(0.16)







0.01







(0.17)







(0.15)







(0.19)





          Sub-total



0.43







(0.03)







0.65







0.40







0.71



Core Earnings - Diluted EPS

$

2.20





$

2.06





$

1.80





$

4.26





$

3.84















































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



10,770







10,777







10,742







10,774







10,742



 

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 Six Months Ended







June 30, 2019



March 31, 2019



June 30, 2018



June 30, 2019



June 30, 2018







Dollars



Yield



Dollars



Yield



Dollars



Yield



Dollars



Yield



Dollars



Yield







(dollars in thousands)

































Net interest income/yield

$

43,054





0.87



%



$

40,599





0.86



%



$

43,933





0.96



%



$

83,653





0.87



%



$

87,162





0.97



%

Net effects of consolidated trusts



(1,873)





0.03



%





(1,905)





0.03



%





(1,690)





0.04



%





(3,778)





0.03



%





(3,274)





0.04



%

Expense related to undesignated financial derivatives



(1,557)





(0.03)



%





(2,544)





(0.06)



%





(3,998)





(0.09)



%





(4,102)





(0.05)



%





(6,299)





(0.08)



%

Amortization of premiums/discounts on assets

consolidated at fair value



289





0.01



%





23





-



%





(188)





(0.01)



%





311





-



%





506





0.01



%

Amortization of losses due to terminations or net

settlements on financial derivatives



14





-



%





(71)





-



%





(33)





-



%





(56)





-



%





(131)





-



%

Fair value changes on fair value hedge relationships



1,428





0.03



%





2,699





0.06



%





(1,862)





(0.04)



%





4128





0.05



%





(4,701)





(0.06)



%

          Net effective spread

$

41,355





0.91



%



$

38,801





0.89



%



$

36,162





0.86



%



$

80,156





0.90



%



$

73,263





0.88



%

 

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 June 30, 2019:

Core Earnings by Business Segment

For the Three Months Ended June 30, 2019







Farm & Ranch



USDA Guarantees



Rural Utilities



Institutional

Credit



Corporate



Reconciling

Adjustments



Consolidated Net

Income







(in thousands)

Net interest income

$

15,797





$

4,112





$

3,936





$

16,385





$

2,824





$





$

43,054





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



(2,462)







(15)







60







986







(268)







1,699









Net effective spread



13,335







4,097







3,996







17,371







2,556







1,699









Guarantee and commitment fees(2)



4,594







238







358







86













(1,873)







3,403



Other income/(expense)(3)



188













7













582







8,552







9,329





Non-interest income/(loss)



4,782







238







365







86







582







6,679







12,732































































Provision for loan losses



(578)





































(578)































































Release of reserve for losses



158





































158



Other non-interest expense



(4,587)







(1,345)







(816)







(2,034)







(3,428)













(12,210)





Non-interest expense(4)



(4,429)







(1,345)







(816)







(2,034)







(3,428)













(12,052)



Core earnings before income taxes



13,110







2,990







3,545







15,423







(290)







8,378



(5)



43,156



Income tax (expense)/benefit



(2,753)







(628)







(744)







(3,239)







13







(1,760)







(9,111)





Core earnings before preferred stock

dividends and attribution of income to

non-controlling interest



10,357







2,362







2,801







12,184







(277)







6,618



(5)



34,045



Preferred stock dividends



























(3,785)













(3,785)



Loss on retirement of preferred stock

































(1,956)







(1,956)





Segment core earnings/(losses)

$

10,357





$

2,362





$

2,801





$

12,184





$

(4,062)





$

4,662



(5)

$

28,304































































Total assets at carrying value

$

4,872,766





$

2,198,514





$

1,580,979





$

8,633,059





$

3,452,842





$

-





$

20,738,160



Total on-and off-balance sheet program assets

at principal balance

$

7,291,352





$

2,521,394





$

2,155,671





$

8,778,318





$

-





$

-





$

20,746,735







(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 "Gains/(losses) 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 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 June 30, 2019



As of December 31, 2018











(in thousands)

On-balance sheet:









Farm & Ranch:











Loans

$

3,191,035





$

3,071,222







Loans held in trusts:





















Beneficial interests owned by third party investors



1,563,223







1,517,101





USDA Guarantees:



















USDA Securities



2,089,101







2,120,553







Farmer Mac Guaranteed USDA Securities



33,583







27,383





Rural Utilities:



















Loans



1,527,150







938,843





Institutional Credit:



















AgVantage securities



8,469,093







8,072,919









Total on-balance sheet

$

16,873,185





$

15,748,021



Off-balance sheet:









Farm & Ranch:











LTSPCs

$

2,416,030





$

2,509,787







Guaranteed Securities



121,064







135,862





USDA Guarantees:



















Farmer Mac Guaranteed USDA Securities



398,710







367,684





Rural Utilities:

















LTSPCs(1)



628,521







653,272





Institutional Credit:



















AgVantage securities



9,225







9,898







Revolving floating rate AgVantage facility(2)



300,000







300,000









Total off-balance sheet

$

3,873,550





$

3,976,503









     Total

$

20,746,735





$

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 June 30, 2019 and December 31, 2018, respectively.

(2)

During the first half 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:























































June 30, 2019(1)

$

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

%



June 30, 2017



11,158





1.77

%





4,551





0.87

%





2,669





1.06

%





14,467





0.81

%





2,489





0.36

%





35,334





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 June 30, 2019.

 

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

Core Earnings by Quarter Ended











June

2019



March

2019



December

2018



September

2018



June

2018



March

2018



December

2017



September

2017



June

2017











 (in thousands)

Revenues:

































































Net effective spread



$

41,355





$

38,801





$

38,855





$

39,077





$

36,162





$

37,101





$

37,467





$

35,976





$

35,334





Guarantee and commitment fees





5,276







5,419







5,309







5,170







5,171







5,083







5,157







4,935







4,942





Other





777







509







(129)







110







111







428







69







274







107







Total revenues





47,408







44,729







44,035







44,357







41,444







42,612







42,693







41,185







40,383



















































































Credit related (income)/expense:











































































Provision for/(release of) losses





420







(393)







166







(3)







582







(410)







464







384







466





REO operating expenses





64







-







-







-







-







16







-







-







23





Losses/(gains) on sale of REO





-







-







-







41







(34)













(964)







(32)







(757)







Total credit related (income)/expense





484







(393)







166







38







548







(394)







(500)







352







(268)



















































































Operating expenses:











































































Compensation and employee benefits





6,770







7,606







7,167







6,777







6,936







6,654







5,247







5,987







6,682





General and administrative





4,689







4,596







5,829







4,350







5,202







4,326







4,348







3,890







3,921





Regulatory fees





687







688







687







625







625







625







625







625







625







Total operating expenses





12,146







12,890







13,683







11,752







12,763







11,605







10,220







10,502







11,228























































































Net earnings





34,778







32,232







30,186







32,567







28,133







31,401







32,973







30,331







29,423



Income tax expense





7,351







6,715







6,431







6,891







5,477







6,259







11,796







10,268







10,307



Net loss attributable to non-controlling interest(1)





-







-







-







-







-













-







-







(150)



Preferred stock dividends





3,785







3,296







3,296







3,295







3,296







3,295







3,296







3,295







3,296







Core earnings



$

23,642





$

22,221





$

20,459





$

22,381





$

19,360





$

21,847





$

17,881





$

16,768





$

15,970



















































































Reconciling items:













































































Gains/(losses) on undesignated financial derivatives due to

fair value changes





10,485







2,240







(96)







3,625







6,709







(2,279)







(261)







995







801







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





(1,438)







(2,817)







(853)







1,051







1,687







2,564







(3)







1,742







1,420







Unrealized gains/(losses) on trading assets





64







44







57







(3)







11







16







60







-







(2)







Amortization of premiums/discounts and deferred gains on

assets consolidated at fair value





(139)







(16)







67







(38)







196







(686)







(129)







(954)







(117)







Net effects of terminations or net settlements on financial

derivatives





(592)







110







(312)







546







232







1,242







632







862







232







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





(1,759)







92







238







(1,088)







(1,855)







(180)







(105)







(926)







(816)









Net income attributable to common stockholders



$

28,304





$

21,874





$

19,560





$

26,474





$

26,340





$

22,524





$

16,710





$

18,487





$

17,488



















































































(1)

As of May 1, 2017, Farmer Mac transferred its entire 65% ownership interest in Contour Valuation Services, LLC (also known as AgVisory) back to the limited liability company.

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/farmer-mac-reports-second-quarter-2019-results-300894253.html

SOURCE Farmer Mac

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress ReleasesBanking/Financial ServicesConference Call Announcements
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!