Farmer Mac Reports Third Quarter 2021 Results

Loading...
Loading...

WASHINGTON, Nov. 8, 2021 /PRNewswire/ -- The Federal Agricultural Mortgage Corporation ((Farmer Mac, NYSE:AGM), 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, 2021.

Third Quarter 2021 and Recent Highlights

  • Added $2.5 billion of gross business volume, resulting in net growth of $921.6 million
  • Net income of $24.3 million compared to $18.7 million in third quarter 2020
  • Core Earnings1 of $27.6 million compared to $27.7 million in the same period last year
  • On August 18, 2021, completed a strategic acquisition that expanded the internal loan servicing function and acquired the loan servicing rights for a sizeable portion of our Farm & Ranch loan and USDA Guaranteed Securities portfolios
  • On October 14, 2021, Farmer Mac closed a $302.7 million securitization of agricultural mortgage-backed securities

"We delivered another quarter of strong earnings and net effective spread, reflecting the consistency of our fundamental business model," said President & Chief Executive Officer, Brad Nordholm.  "In addition, we executed two important transactions recently that are consistent with our multi-year strategic plan.  The expansion of our internal loan servicing represents yet another important step as part of our dual strategy of broadening our business opportunities while also deepening relationships with existing customers.  The newly structured, syndicated agricultural mortgage-backed securitization transaction, which we expect to build on in the future, exemplifies Farmer Mac's core mission to increase access to and reduce the cost of credit for the benefit of American agricultural and rural communities."


$ in thousands, except per share amounts

Quarter Ended

Nine Months Ended

Sept. 30, 2021

Sept. 30, 2020

Sept. 30, 2021

Sept. 30, 2020

Net Business Volume

$921,630

$(52,820)

$1,194,697

$871,346

Net Interest Income

$55,005

$44,661

$163,385

$134,321

Net Effective Spread1

$55,925

$51,802

$166,335

$142,434

Diluted EPS (GAAP)

$2.24

$1.73

$7.17

$5.54

Core Earnings (per diluted share)1

$2.55

$2.57

$7.71

$6.88

1 Non-GAAP measure

Third Quarter 2021 Results

Business Volume

Our outstanding business volume was $23.1 billion as of September 30, 2021, a net increase of $0.9 billion from June 30, 2021 after taking into account all new business, maturities, and paydowns on existing assets. This net increase consisted of increases of $499.2 million in Institutional Credit, $389.2 million in Farm & Ranch, and $37.4 million in  Rural Utilities, partially offset by a net decrease of $4.2 million in USDA Guarantees.

The $499.2 million net increase in the Institutional Credit line of business reflects $1.4 billion in gross volume, partially offset by $0.9 billion of paydowns and maturities. Within the $1.4 billion of gross volume is $1.2 billion of short-term funding that will mature in fourth quarter 2021.

The $389.2 million net increase in our Farm & Ranch line of business reflected a $277.2 million net increase in outstanding loan purchase volume and a $212.7 million net increase in loans underlying LTSPCs and off-balance sheet Farmer Mac Guaranteed Securities, which was partially offset by a net decrease of $100.6 million in loans held in consolidated trusts. Our net growth of 15.7% in the Farm & Ranch on-balance sheet portfolio over the twelve months ended September 30, 2021 is significantly higher than the 6.6% net growth of the overall agricultural mortgage loan market over the twelve months ended June 30, 2021 (based on our analysis of call report data from commercial banks, -1.6% growth, and Farm Credit System, 12.7% growth).

The $37.4 million net increase in the Rural Utilities line of business was due to $113.9 million in gross new volume, partially offset by $76.5 million in paydowns in loans and LTSPCs. Within the $113.9 million in gross volume is $50.0 million of unfunded telecommunications loan commitments.

The $4.2 million net decrease in the USDA Guarantees line of business reflected $118.3 million in paydowns, partially offset by $114.1 million in gross new volume. The net volume decrease is reflective of the low interest rate environment that has increased the competition and lowered the spreads in this line of business.

Spreads

Net interest income for third quarter 2021 was $55.0 million, a $10.3 million increase compared to $44.7 million in the prior-year period, primarily due to a $4.5 million decrease in funding costs, a $2.9 million increase related to new business volume, and a $3.1 million increase in the fair value of derivatives designated in fair value hedge accounting relationships. Net interest yield was 0.94% in third quarter 2021 compared to 0.78% in the prior-year period.

Net effective spread, a non-GAAP measure, for third quarter 2021 was $55.9 million, a $4.1 million increase from $51.8 million in the prior-year period. The $4.1 million year-over-year increase in net effective spread in dollars was primarily due to an increase of $2.9 million from new business volume and a $1.0 million decrease in non-GAAP funding costs. In percentage terms, net effective spread increased 0.03% to 0.99% in third quarter 2021 from the prior-year period.

Earnings

Farmer Mac's net income attributable to common stockholders for third quarter 2021 were $24.3 million ($2.24 per diluted common share), compared to $18.7 million ($1.73 per diluted common share) in the prior-year period. The $5.6 million year-over-year increase in net income attributable to common stockholders was due to an $8.2 million after-tax increase in net interest income, the absence of a $1.7 million after-tax loss on the retirement of preferred stock recorded in the comparable prior period, and a $0.7 million after-tax decrease in the provision for credit losses. These factors were partially offset by a $2.0 million after-tax increase in operating expenses, a $1.4 million after-tax decrease in the fair value of undesignated financial derivatives due to fluctuations in long-term interest rates, and a $1.6 million increase in preferred stock dividends

Farmer Mac enters into financial derivatives transactions to hedge interest rate risks inherent in its business and carries its financial derivatives at fair value in its consolidated financial statements. As these fluctuations are not expected to have a cumulative impact on Farmer Mac's earnings, Farmer Mac uses non-GAAP core earnings as a useful alternative measure to understand the business.

Farmer Mac's non-GAAP core earnings for third quarter 2021 were $27.6 million ($2.55 per diluted common share), compared to $27.7 million ($2.57 per diluted common share) in third quarter 2020.  Year-over-year core earnings were approximately equivalent because a $3.3 million after-tax increase in net effective spread and a $0.7 million after-tax decrease in the provision for credit losses, were partially offset by a $2.0 million after-tax increase in operating expenses, a $1.6 million increase in preferred stock dividends, and a $0.3 million after-tax decrease in guarantee fees.

Credit

As of September 30, 2021, the total allowance for losses was $16.8 million, which reflects a $0.3 million provision from June 30, 2021. The provision was primarily attributable to a decline in the economic factor forecast for commodity prices in Farmer Mac's fruit and nuts portfolio.  Across all of Farmer Mac's lines of business, allowance for losses represented 0.07% of total outstanding business volume as of September 30, 2021.

As of September 30, 2021, Farmer Mac's 90-day delinquencies were $54.8 million (0.58% of the Farm & Ranch portfolio), compared to $63.1 million (0.70% of the Farm & Ranch portfolio) as of June 30, 2021. Across all of Farmer Mac's lines of business, 90-day delinquencies represented 0.24% of total outstanding business volume as of September 30, 2021, compared to 0.28% as of June 30, 2021.

Capital

As of September 30, 2021, Farmer Mac's core capital level was $1.2 billion, which was $479.5 million above the minimum capital level required by our statutory charter.  This compares to $1.2 billion as of June 30, 2021, which was $482.6 million above the minimum capital requirement.  The decrease in capital in excess of the minimum capital level required was primarily due to an increase in the minimum capital required related to on-balance sheet volume growth.  This was partially offset by an increase in core capital due to an increase in retained earnings.  Farmer Mac's Tier 1 capital ratio was 15.1% as of September 30, 2021.

Earnings Conference Call Information

The conference call to discuss Farmer Mac's third quarter 2021 financial results will be held beginning at 4:30 p.m. Eastern time on Monday, November 8, 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 2021 is in Farmer Mac's Quarterly Report on Form 10-Q for the quarter ended September 30, 2021, 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.  For example, we have excluded from core earnings losses on retirement of preferred stock and the re-measurement of the deferred tax asset.

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 accounting 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 accounting 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 Annual Report on Form 10-K for the year ended December 31, 2020, filed February 25, 2021 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

Loading...
Loading...

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 duration, spread, and severity of the COVID-19 pandemic and its effects on the business operations of agricultural and rural borrowers, the capital markets, and Farmer Mac's business operations;
  • the actions taken to address the COVID-19 pandemic, including government actions to mitigate the economic impact of the pandemic, how quickly and to what extent normal economic and operating conditions can resume, the possibility of future disruptions to economic recovery caused by any further outbreaks, regulatory measures or voluntary actions to limit the spread of COVID-19, and the duration and efficacy of any restrictions that may be imposed;
  • 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 agricultural or rural infrastructure industries;
  • fluctuations in the fair value of assets held by Farmer Mac and its subsidiaries;
  • the level of 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 or rural utilities lending, borrower repayment capacity, or collateral values, including fluctuations in interest rates, changes in U.S. trade policies, fluctuations in export demand for U.S. agricultural products, supply chain disruptions, increases in input costs, labor availability, and volatility in commodity prices;
  • the degree to which Farmer Mac is exposed to interest rate risk resulting 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 hinder agricultural mortgage lending or borrower repayment capacity, including the effects of severe weather or 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, 2020, as filed with the SEC on February 25, 2021. 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. 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 was created to increase access to and reduce the cost 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.  More information about Farmer Mac (including 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, 2021


December 31, 2020


(in thousands)

Assets:




Cash and cash equivalents

$

899,052



$

1,033,941


Investment securities:




Available-for-sale, at fair value (amortized cost of $3,684,066 and $3,843,666, respectively)

3,696,204



3,853,692


Held-to-maturity, at amortized cost

45,032



45,032


Other investments

403




Total Investment Securities

3,741,639



3,898,724


Farmer Mac Guaranteed Securities:




Available-for-sale, at fair value (amortized cost of $5,909,989 and $6,594,992, respectively)

6,138,759



6,947,701


Held-to-maturity, at amortized cost

2,248,303



1,175,792


Total Farmer Mac Guaranteed Securities

8,387,062



8,123,493


USDA Securities:




Trading, at fair value

4,793



6,695


Held-to-maturity, at amortized cost

2,457,217



2,473,626


Total USDA Securities

2,462,010



2,480,321


Loans:




Loans held for sale, at lower of cost or fair value

301,551




Loans held for investment, at amortized cost

7,758,286



7,261,933


Loans held for investment in consolidated trusts, at amortized cost

977,372



1,287,045


Allowance for losses

(14,294)



(13,832)


Total loans, net of allowance

9,022,915



8,535,146


Financial derivatives, at fair value

15,668



17,468


Interest receivable (includes $7,400 and $16,401, respectively, related to consolidated trusts)

144,078



186,429


Guarantee and commitment fees receivable

39,038



37,113


Deferred tax asset, net

11,084



18,321


Prepaid expenses and other assets

21,822



24,545


Total Assets

$

24,744,368



$

24,355,501






Liabilities and Equity:




Liabilities:




Notes payable

$

22,365,121



$

21,848,917


Debt securities of consolidated trusts held by third parties

990,961



1,323,786


Financial derivatives, at fair value

25,633



29,892


Accrued interest payable (includes $6,550 and $14,370, respectively, related to consolidated trusts)

83,263



92,738


Guarantee and commitment obligation

37,526



35,535


Accounts payable and accrued expenses

42,566



28,879


Reserve for losses

2,000



3,277


Total Liabilities

23,547,070



23,363,024


Commitments and Contingencies




Equity:




Preferred stock:




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



96,659


Series E, par value $25 per share, 3,180,000 shares authorized, issued and outstanding

77,003



77,003


Series F, par value $25 per share, 4,800,000 shares authorized, issued and outstanding

116,160



116,160


Series G, par value $25 per share, 5,000,000 shares authorized, issued and outstanding

121,327




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, 9,234,778 shares and 9,205,897 shares outstanding, respectively

9,235



9,206


Additional paid-in capital

124,942



122,899


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

18,206



(13,923)


Retained earnings

558,853



509,560


Total Equity

1,197,298



992,477


Total Liabilities and Equity

$

24,744,368



$

24,355,501


 

FEDERAL AGRICULTURAL MORTGAGE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)



For the Three Months Ended


For the Nine Months Ended


September 30,
2021


September 30,
2020


September 30,
2021


September 30,
2020


(in thousands, except per share amounts)

Interest income:








Investments and cash equivalents

$

4,121



$

7,096



$

14,107



$

35,236


Farmer Mac Guaranteed Securities and USDA Securities

38,428



45,335



123,246



178,644


Loans

61,923



56,204



181,631



172,230


Total interest income

104,472



108,635



318,984



386,110


Total interest expense

49,467



63,974



155,599



251,789


Net interest income

55,005



44,661



163,385



134,321


Provision for losses

(366)



(653)



(518)



(4,542)


Net interest income after provision for losses

54,639



44,008



162,867



129,779


Non-interest income/(expense):








Guarantee and commitment fees

3,155



3,159



9,182



9,495


Losses on financial derivatives

(2,347)



(564)



(1,120)



(3,339)


Gains/(losses) on trading securities

37



(258)



(38)



(173)


Gains on sale of available-for-sale investment securities

253





253




Gains on sale of real estate owned







485


Release of/(provision for) reserve for losses

111



(547)



1,277



(540)


Other income

582



594



1,600



2,639


Non-interest income

1,791



2,384



11,154



8,567


Operating expenses:








Compensation and employee benefits

10,027



8,791



31,601



27,005


General and administrative

6,330



5,044



19,015



15,702


Regulatory fees

750



725



2,250



2,175


Operating expenses

17,107



14,560



52,866



44,882


Income before income taxes

39,323



31,832



121,155



93,464


Income tax expense

8,260



6,340



25,579



19,516


Net income

31,063



25,492



95,576



73,948


Preferred stock dividends

(6,774)



(5,166)



(17,885)



(12,536)


Loss on retirement of preferred stock



(1,667)





(1,667)


Net income attributable to common stockholders

$

24,289



$

18,659



$

77,691



$

59,745










Earnings per common share:








Basic earnings per common share

$

2.26



$

1.74



$

7.22



$

5.57


Diluted earnings per common share

$

2.24



$

1.73



$

7.17



$

5.54



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, 2021


June 30, 2021


September 30, 2020


(in thousands, except per share amounts)

Net income attributable to common stockholders

$

24,289



$

25,444



$

18,659


Less reconciling items:






Losses on undesignated financial derivatives due to fair value changes

(1,864)



(3,721)



(4,149)


Losses on hedging activities due to fair value changes

(2,093)



(2,097)



(5,245)


Unrealized gains/(losses) on trading assets

36



(61)



(258)


Net effects of amortization of premiums/discounts and deferred gains on assets consolidated at fair value

23



20



97


Net effects of terminations or net settlements on financial derivatives

(351)



109



233


Issuance costs on the retirement of preferred stock





(1,667)


Income tax effect related to reconciling items

892



1,208



1,957


  Sub-total

(3,357)



(4,542)



(9,032)


Core earnings

$

27,646



$

29,986



$

27,691








Composition of Core Earnings:






Revenues:






Net effective spread(1)

$

55,925



$

56,551



$

51,802


Guarantee and commitment fees(2)

4,322



4,334



4,659


Other(3)

687



301



453


  Total revenues

60,934



61,186



56,914








Credit related expense (GAAP):






Provision for/(release of) losses

255



(983)



1,200


  Total credit related expense

255



(983)



1,200








Operating expenses (GAAP):






Compensation and employee benefits

10,027



9,779



8,791


General and administrative

6,330



6,349



5,044


Regulatory fees

750



750



725


  Total operating expenses

17,107



16,878



14,560








  Net earnings

43,572



45,291



41,154


Income tax expense(4)

9,152



9,463



8,297


Preferred stock dividends (GAAP)

6,774



5,842



5,166


  Core earnings

$

27,646



$

29,986



$

27,691








Core earnings per share:






  Basic

$

2.57



$

2.79



$

2.58


  Diluted

2.55



2.77



2.57




(1) 

Net effective spread is a non-GAAP measure.  See "Use of Non-GAAP Measures" 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 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, 2021


September 30, 2020


(in thousands, except per share amounts)

Net income attributable to common stockholders

$

77,691



$

59,745


Less reconciling items:




Losses on undesignated financial derivatives due to fair value changes

(3,890)



(1,933)


Losses on hedging activities due to fair value changes

(4,461)



(13,846)


Unrealized losses on trading assets

(39)



(173)


Net effects of amortization of premiums/discounts and deferred gains on assets consolidated at fair value

59



135


Net effects of terminations or net settlements on financial derivatives

923



(346)


Issuance costs on the retirement of preferred stock



(1,667)


Income tax effect related to reconciling items

1,556



3,394


  Sub-total

(5,852)



(14,436)


Core earnings

$

83,543



$

74,181






Composition of Core Earnings:




Revenues:




Net effective spread(1)

$

166,335



$

142,434


Guarantee and commitment fees(2)

12,896



14,498


Other(3)

1,439



2,175


  Total revenues

180,670



159,107






Credit related expense (GAAP):




(Release of)/provision for losses

(759)



5,082


Gain on sale of REO



(485)


  Total credit related expense

(759)



4,597






Operating expenses (GAAP):




Compensation and employee benefits

31,601



27,005


General and administrative

19,015



15,702


Regulatory fees

2,250



2,175


  Total operating expenses

52,866



44,882






  Net earnings

128,563



109,628


Income tax expense(4)

27,135



22,911


Preferred stock dividends (GAAP)

17,885



12,536


  Core earnings

$

83,543



$

74,181






Core earnings per share:




  Basic

$

7.77



$

6.92


  Diluted

7.71



6.88




(1) 

Net effective spread is a non-GAAP measure.  See "Use of Non-GAAP Measures" 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 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,
2021


June 30,
2021


September 30,
2020


September 30,
2021


September 30,
2020


(in thousands, except per share amounts)

GAAP - Basic EPS

$

2.26



$

2.36



$

1.74



$

7.22



$

5.57


Less reconciling items:










Losses on undesignated financial derivatives due to fair value changes

(0.17)



(0.35)



(0.39)



(0.36)



(0.18)


Losses on hedging activities due to fair value changes

(0.19)



(0.19)



(0.49)



(0.42)



(1.29)


Unrealized losses on trading securities



(0.01)



(0.02)





(0.02)


Net effects of amortization of premiums/discounts and deferred gains on assets consolidated at fair value





0.01



0.01



0.01


Net effects of terminations or net settlements on financial derivatives

(0.03)



0.01



0.02



0.08



(0.03)


Issuance costs on the retirement of preferred stock





(0.15)





(0.16)


Income tax effect related to reconciling items

0.08



0.11



0.18



0.14



0.32


  Sub-total

(0.31)



(0.43)



(0.84)



(0.55)



(1.35)


Core Earnings - Basic EPS

$

2.57



$

2.79



$

2.58



$

7.77



$

6.92












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

10,766



10,763



10,734



10,756



10,725


 

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,
2021


June 30,
2021


September 30,
2020


September 30,
2021


September 30,
2020


(in thousands, except per share amounts)

GAAP - Diluted EPS

$

2.24



$

2.35



$

1.73



$

7.17



$

5.54


Less reconciling items:










Losses on undesignated financial derivatives due to fair value changes

(0.17)



(0.34)



(0.39)



(0.36)



(0.18)


Losses on hedging activities due to fair value changes

(0.19)



(0.19)



(0.49)



(0.42)



(1.28)


Unrealized losses on trading securities



(0.01)



(0.02)





(0.02)


Net effects of amortization of premiums/discounts and deferred gains on assets consolidated at fair value





0.01



0.01



0.01


Net effects of terminations or net settlements on financial derivatives

(0.03)



0.01



0.02



0.09



(0.03)


Issuance costs on the retirement of preferred stock





(0.15)





(0.15)


Income tax effect related to reconciling items

0.08



0.11



0.18



0.14



0.31


  Sub-total

(0.31)



(0.42)



(0.84)



(0.54)



(1.34)


Core Earnings - Diluted EPS

$

2.55



$

2.77



$

2.57



$

7.71



$

6.88












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

10,842



10,838



10,785



10,834



10,781


 

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,
2021


June 30,
2021


September 30,
2020


September 30,
2021


September 30,
2020


Dollars


Yield


Dollars


Yield


Dollars


Yield


Dollars


Yield


Dollars


Yield


(dollars in thousands)

Net interest income/yield

$

55,005



0.94

%


$

55,129



0.94

%


$

44,661



0.78

%


$

163,385



0.93

%


$

134,321



0.80

%

Net effects of consolidated trusts

(1,167)



0.02

%


(1,337)



0.02

%


(1,500)



0.02

%


(3,713)



0.02

%


(5,003)



0.03

%

Expense related to undesignated financial derivatives

117



%


970



0.02

%


3,613



0.07

%


3,154



0.02

%


9



%

Amortization of premiums/discounts on assets consolidated at fair value

(15)



%


(13)



%


(81)



%


(36)



%


(92)



%

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

65



%


77



%


62



%


246



%


90



%

Fair value changes on fair value hedge relationships

1,920



0.03

%


1,725



0.03

%


5,047



0.09

%


3,299



0.02

%


13,109



0.09

%

Net effective spread

$

55,925



0.99

%


$

56,551



1.01

%


$

51,802



0.96

%


$

166,335



0.99

%


$

142,434



0.92

%

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, 2021:


Core Earnings by Business Segment

For the Three Months Ended September 30, 2021


Farm &
Ranch


USDA
Guarantees


Rural 

Utilities


Institutional
Credit


Corporate


Reconciling

Adjustments


Consolidated
Net Income


(in thousands)

Net interest income

$

24,893



$

6,449



$

7,018



$

13,707



$

2,938



$



$

55,005


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

(526)



398



(554)



1,652



(50)



(920)




Net effective spread

24,367



6,847



6,464



15,359



2,888



(920)




Guarantee and commitment fees(2)

3,831



166



320



5





(1,167)



3,155


Other income/(expense)(3)

405



152



2





128



(2,162)



(1,475)


Non-interest income/(loss)

4,236



318



322



5



128



(3,329)



1,680
















(Provision for)/release of losses

(414)





120



(78)



6





(366)
















Release of reserve for losses

91





20









111


Other non-interest expense

(6,275)



(2,284)



(1,889)



(2,514)



(4,145)





(17,107)


Non-interest expense(4)

(6,184)



(2,284)



(1,869)



(2,514)



(4,145)





(16,996)


Core earnings before income taxes

22,005



4,881



5,037



12,772



(1,123)



(4,249)


(5)

39,323


Income tax (expense)/benefit

(4,621)



(1,025)



(1,058)



(2,682)



234



892



(8,260)


Core earnings before preferred stock dividends

17,384



3,856



3,979



10,090



(889)



(3,357)


(5)

31,063


Preferred stock dividends









(6,774)





(6,774)


Segment core earnings/(losses)

$

17,384



$

3,856



$

3,979



$

10,090



$

(7,663)



$

(3,357)


(5)

$

24,289
















Total assets at carrying value

$

6,883,879



$

2,522,382



$

2,249,071



$

8,395,286



$

4,693,750



$



$

24,744,368


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

$

9,445,359



$

2,722,702



$

2,817,427



$

8,133,303



$



$



$

23,118,791




(1) 

Includes 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 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 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, 2021


As of December 31, 2020


(in thousands)

Farm & Ranch:




Loans

$

5,800,376



$

4,889,393


Loans held in trusts:




Beneficial interests owned by third party investors

977,373



1,287,045


LTSPCs

2,607,261



2,325,431


Guaranteed Securities

60,349



79,312


USDA Guarantees:




USDA Securities

2,434,582



2,452,964


Farmer Mac Guaranteed USDA Securities

288,120



333,754


Rural Utilities:




Loans

2,243,172



2,260,412


LTSPCs

574,255



556,425


Institutional Credit




AgVantage Securities

8,133,303



7,739,359


Total

$

23,118,791



$

21,924,095


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, 2021(1)

$

24,367



1.74

%


$

6,847



1.11

%


$

6,464



1.15

%


$

15,359



0.81

%


$

2,888



0.25

%


$

55,925



0.99

%

June 30, 2021

23,978



1.82

%


6,982



1.12

%


6,615



1.18

%


16,131



0.85

%


2,845



0.24

%


56,551



1.01

%

March 31, 2021

21,454



1.74

%


6,367



1.02

%


6,674



1.19

%


16,673



0.87

%


2,691



0.22

%


53,859



0.97

%

December 31, 2020

20,313



1.75

%


6,786



1.10

%


7,322



1.35

%


17,401



0.85

%


2,700



0.22

%


54,522



0.98

%

September 30, 2020

18,025



1.67

%


5,865



0.97

%


6,939



1.32

%


18,601



0.87

%


2,372



0.23

%


51,802



0.96

%

June 30, 2020

16,733



1.71

%


4,689



0.81

%


5,516



1.15

%


18,782



0.86

%


749



0.08

%


46,469



0.89

%

March 31, 2020

14,938



1.64

%


4,625



0.81

%


4,920



1.14

%


17,702



0.84

%


1,978



0.21

%


44,163



0.89

%

December 31, 2019

16,374



1.90

%


4,363



0.78

%


4,871



1.17

%


18,008



0.85

%


2,375



0.27

%


45,991



0.95

%

September 30, 2019

13,181



1.66

%


4,314



0.79

%


4,502



1.16

%


17,807



0.84

%


2,657



0.30

%


42,461



0.90

%



(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, 2021.

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

Core Earnings by Quarter Ended


September
2021


June
2021


March
2021


December
2020


September
2020


June
2020


March
2020


December
2019


September
2019


(in thousands)

Revenues:


















Net effective spread

$

55,925



$

56,551



$

53,859



$

54,522



$

51,802



$

46,469



$

44,163



$

45,991



$

42,461


Guarantee and commitment fees

4,322



4,334



4,240



4,652



4,659



4,943



4,896



5,432



5,208


Other

687



301



451



512



453



1,048



674



100



389


  Total revenues

60,934



61,186



58,550



59,686



56,914



52,460



49,733



51,523



48,058




















Credit related expense/(income):


















Provision for/(release of) losses

255



(983)



(31)



2,973



1,200



51



3,831



2,851



623


REO operating expenses


















Losses/(gains) on sale of REO







22







(485)






  Total credit related expense/(income)

255



(983)



(31)



2,995



1,200



51



3,346



2,851



623




















Operating expenses:


















Compensation and employee benefits

10,027



9,779



11,795



9,497



8,791



8,087



10,127



6,732



7,654


General and administrative

6,330



6,349



6,336



6,274



5,044



5,295



5,363



5,773



5,253


Regulatory fees

750



750



750



750



725



725



725



725



688


  Total operating expenses

17,107



16,878



18,881



16,521



14,560



14,107



16,215



13,230



13,595




















  Net earnings

43,572



45,291



39,700



40,170



41,154



38,302



30,172



35,442



33,840


Income tax expense

9,152



9,463



8,520



8,470



8,297



8,016



6,598



7,526



7,018


Preferred stock dividends

6,774



5,842



5,269



5,269



5,166



3,939



3,431



3,432



3,427


  Core earnings

$

27,646



$

29,986



$

25,911



$

26,431



$

27,691



$

26,347



$

20,143



$

24,484



$

23,395




















Reconciling items:


















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

$

(1,864)



$

(3,721)



$

1,695



$

(1,758)



$

(4,149)



$

8,700



$

(6,484)



$

4,469



$

(7,117)


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

(2,093)



(2,097)



(271)



3,827



(5,245)



(2,676)



(5,925)



(220)



(4,535)


Unrealized gains/(losses) on trading assets

36



(61)



(14)



223



(258)



(20)



106



172



49


Net effects of amortization of premiums/discounts and deferred gains on assets consolidated at fair value

23



20



16



(77)



97



35



3



40



(7)


Net effects of terminations or net settlements on financial derivatives

(351)



109



1,165



1,583



233



720



(1,300)



1,339



232


Issuance costs on the retirement of preferred stock









(1,667)










Income tax effect related to reconciling items

892



1,208



(544)



(798)



1,957



(1,419)



2,856



(1,218)



2,389


Net income attributable to common stockholders

$

24,289



$

25,444



$

27,958



$

29,431



$

18,659



$

31,687



$

9,399



$

29,066



$

14,406


 

SOURCE Farmer Mac

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress ReleasesBanking/Financial Services
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!

Loading...