| Schedule of Segment Reporting Information, by Segment [Table Text Block] |
The following tables present core earnings for Farmer Mac's reportable operating segments and a reconciliation to consolidated net income for the years ended December 31, 2015, 2014, and 2013:
Table 14.1
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Core Earnings by Business Segment | For the Year Ended December 31, 2015 | | Farm & Ranch | | USDA Guarantees | | Rural Utilities | | Institutional Credit | | Corporate | | Reconciling Adjustments | | Consolidated Net Income | | (in thousands) | Interest income(1) | $ | 90,578 |
| | $ | 59,902 |
| | $ | 26,819 |
| | $ | 76,487 |
| | $ | 13,338 |
| | $ | (2,301 | ) | | $ | 264,823 |
| Interest income related to consolidated trusts owned by third parties reclassified to guarantee fee income | (3,078 | ) | | — |
| | — |
| | — |
| | — |
| | 3,078 |
| | — |
| Interest expense(2) | (48,696 | ) | | (42,063 | ) | | (15,425 | ) | | (33,032 | ) | | (5,450 | ) | | 5,650 |
| | (139,016 | ) | Net effective spread | 38,804 |
| | 17,839 |
| | 11,394 |
| | 43,455 |
| | 7,888 |
| | 6,427 |
| | 125,807 |
| Guarantee and commitment fees | 15,076 |
| | 17 |
| | 397 |
| | 1,665 |
| | — |
| | (3,078 | ) | | 14,077 |
| Other income/(expense)(3) | 1,040 |
| | 100 |
| | 25 |
| | — |
| | (1,972 | ) | | 6,871 |
| | 6,064 |
| Non-interest income/(loss) | 16,116 |
| | 117 |
| | 422 |
| | 1,665 |
| | (1,972 | ) | | 3,793 |
| | 20,141 |
| | | | | | | | | | | | | | | Provision for loan losses | (2,388 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | (2,388 | ) | | | | | | | | | | | | | | | Release of Losses | 2,180 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 2,180 |
| Other non-interest expense | (16,876 | ) | | (3,449 | ) | | (3,364 | ) | | (2,109 | ) | | (11,864 | ) | | — |
| | (37,662 | ) | Non-interest expense(4) | (14,696 | ) | | (3,449 | ) | | (3,364 | ) | | (2,109 | ) | | (11,864 | ) | | — |
| | (35,482 | ) | Core earnings before income taxes | 37,836 |
| | 14,507 |
| | 8,452 |
| | 43,011 |
| | (5,948 | ) | | 10,220 |
| (5) | 108,078 |
| Income tax (expense)/benefit | (13,188 | ) | | (5,176 | ) | | (2,947 | ) | | (15,054 | ) | | 3,803 |
| | (1,677 | ) | | (34,239 | ) | Core earnings before preferred stock dividends and attribution of income to non-controlling interest | 24,648 |
| | 9,331 |
| | 5,505 |
| | 27,957 |
| | (2,145 | ) | | 8,543 |
| (5) | 73,839 |
| Preferred stock dividends | — |
| | — |
| | — |
| | — |
| | (13,182 | ) | | — |
| | (13,182 | ) | Non-controlling interest | — |
| | — |
| | — |
| | — |
| | (5,139 | ) | | — |
| | (5,139 | ) | Loss on retirement of preferred stock | — |
| | — |
| | — |
| | — |
| | — |
| | (8,147 | ) | | (8,147 | ) | Segment core earnings/(losses) | $ | 24,648 |
| | $ | 9,331 |
| | $ | 5,505 |
| | $ | 27,957 |
| | $ | (20,466 | ) | | $ | 396 |
| (5) | $ | 47,371 |
| | | | | | | | | | | | | | | Total assets at carrying value | $ | 3,041,386 |
| | $ | 1,977,609 |
| | $ | 1,019,279 |
| | $ | 5,420,195 |
| | $ | 4,081,885 |
| | $ | — |
| | $ | 15,540,354 |
| Total on- and off-balance sheet program assets at principal balance | 5,725,299 |
| | 1,918,277 |
| | 1,530,990 |
| | 6,724,254 |
| |
|
| | — |
| | 15,898,820 |
|
| | (1) | Includes reconciling adjustments for the amortization of premiums and discounts on assets consolidated at fair value to reflect core earnings amounts. |
| | (2) | Based on effective funding cost determined for each operating segment, including expenses related to interest rate swaps not designated as hedges, which are included in "Gains/(losses) on financial derivatives and hedging activities" on the consolidated financial statements. |
| | (3) | Includes reconciling adjustments for the reclassification of expenses related to interest rate swaps not designated as hedges and fair value adjustments on financial derivatives and trading assets. Also includes a reconciling adjustment related to the recognition of deferred gains over the estimated lives of certain Farmer Mac Guaranteed Securities and USDA Securities. |
| | (4) | Includes directly attributable costs and an allocation of indirectly attributable costs based on headcount. |
| | (5) | Net adjustments to reconcile core earnings before income taxes; core earnings before preferred stock dividends and attribution of income to non-controlling interest; and segment core earnings to corresponding income measures: income before income taxes, net income, and net income attributable to common stockholders, respectively. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Core Earnings by Business Segment | For the Year Ended December 31, 2014 | | Farm & Ranch | | USDA Guarantees | | Rural Utilities | | Institutional Credit | | Corporate | | Reconciling Adjustments | | Consolidated Net Income | | (in thousands) | Interest income(1) | $ | 78,934 |
| | $ | 54,955 |
| | $ | 27,879 |
| | $ | 77,512 |
| | $ | 17,637 |
| | $ | (15,850 | ) | | $ | 241,067 |
| Interest income related to consolidated trusts owned by third parties reclassified to guarantee fee income | (2,086 | ) | | — |
| | — |
| | — |
| | — |
| | 2,086 |
| | — |
| Interest expense(2) | (45,025 | ) | | (36,689 | ) | | (17,138 | ) | | (38,456 | ) | | (3,830 | ) | | (29,582 | ) | | (170,720 | ) | Net effective spread | 31,823 |
| | 18,266 |
| | 10,741 |
| | 39,056 |
| | 13,807 |
| | (43,346 | ) | | 70,347 |
| Guarantee and commitment fees | 15,107 |
| | 134 |
| | — |
| | 1,539 |
| | — |
| | (2,086 | ) | | 14,694 |
| Other income/(expense)(3) | 762 |
| | 63 |
| | 9 |
| | — |
| | (4,913 | ) | | 22,675 |
| | 18,596 |
| Non-interest income/(loss) | 15,869 |
| | 197 |
| | 9 |
| | 1,539 |
| | (4,913 | ) | | 20,589 |
| | 33,290 |
| | | | | | | | | | | | | | | Release of allowance for loan losses | 961 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 961 |
| | | | | | | | | | | | | | | Release of reserve for losses | 2,205 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 2,205 |
| Other non-interest expense | (15,180 | ) | | (2,955 | ) | | (3,130 | ) | | (1,891 | ) | | (10,541 | ) | | — |
| | (33,697 | ) | Non-interest expense(4) | (12,975 | ) | | (2,955 | ) | | (3,130 | ) | | (1,891 | ) | | (10,541 | ) | | — |
| | (31,492 | ) | Core earnings before income taxes | 35,678 |
| | 15,508 |
| | 7,620 |
| | 38,704 |
| | (1,647 | ) | | (22,757 | ) | (5) | 73,106 |
| Income tax (expense)/benefit | (12,486 | ) | | (5,430 | ) | | (2,668 | ) | | (13,548 | ) | | 23,347 |
| | 7,961 |
| | (2,824 | ) | Core earnings before preferred stock dividends and attribution of income to non-controlling interest - preferred stock dividends | 23,192 |
| | 10,078 |
| | 4,952 |
| | 25,156 |
| | 21,700 |
| | (14,796 | ) | (5) | 70,282 |
| Preferred stock dividends | — |
| | — |
| | — |
| | — |
| | (9,839 | ) | | — |
| | (9,839 | ) | Non-controlling interest - preferred stock dividends | — |
| | — |
| | — |
| | — |
| | (22,192 | ) | | — |
| | (22,192 | ) | Segment core earnings/(losses) | $ | 23,192 |
| | $ | 10,078 |
| | $ | 4,952 |
| | $ | 25,156 |
| | $ | (10,331 | ) | | $ | (14,796 | ) | (5) | $ | 38,251 |
| | | | | | | | | | | | | | | Total assets at carrying value | $ | 2,611,401 |
| | $ | 1,825,210 |
| | $ | 995,082 |
| | $ | 5,459,296 |
| | $ | 3,396,832 |
| | $ | — |
| | $ | 14,287,821 |
| Total on- and off-balance sheet program assets at principal balance | 5,417,174 |
| | 1,798,034 |
| | 985,609 |
| | 6,396,941 |
| | | | — |
| | 14,597,758 |
|
| | (1) | Includes reconciling adjustments for the amortization of premiums and discounts on assets consolidated at fair value to reflect core earnings amounts and interest income related to securities purchased under agreements to resell. |
| | (2) | Based on effective funding cost determined for each operating segment, including expenses related to interest rate swaps not designated as hedges, which are included in "Gains/(losses) on financial derivatives and hedging activities" on the consolidated financial statements. Includes reconciling adjustments for interest expense related to securities sold, not yet purchased. |
| | (3) | Includes interest income and interest expense related to securities purchased under agreements to resell and securities sold, not yet purchased, respectively; reconciling adjustments for the reclassification of expenses related to interest rate swaps not designated as hedges and fair value adjustments on financial derivatives and trading assets; and a reconciling adjustment related to the recognition of deferred gains over the estimated lives of certain Farmer Mac Guaranteed Securities and USDA Securities. |
| | (4) | Includes directly attributable costs and an allocation of indirectly attributable costs based on headcount. |
| | (5) | Net adjustments to reconcile core earnings before income taxes; core earnings before preferred stock dividends and attribution of income to non-controlling interest; and segment core earnings to corresponding income measures: income before income taxes, net income, and net income attributable to common stockholders, respectively. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Core Earnings by Business Segment | For the Year Ended December 31, 2013 | | Farm & Ranch | | USDA Guarantees | | Rural Utilities | | Institutional Credit | | Corporate | | Reconciling Adjustments | | Consolidated Net Income | | (in thousands) | Interest income(1) | $ | 67,429 |
| | $ | 53,384 |
| | $ | 35,194 |
| | $ | 89,199 |
| | $ | 21,940 |
| | $ | (20,417 | ) | | $ | 246,729 |
| Interest income related to consolidated trusts owned by third parties reclassified to guarantee fee income | (964 | ) | | — |
| | — |
| | — |
| | — |
| | 964 |
| | — |
| Interest expense(2) | (32,062 | ) | | (35,656 | ) | | (23,601 | ) | | (53,613 | ) | | (4,668 | ) | | 12,324 |
| | (137,276 | ) | Net effective spread | 34,403 |
| | 17,728 |
|
| 11,593 |
|
| 35,586 |
|
| 17,272 |
|
| (7,129 | ) | | 109,453 |
| Guarantee and commitment fees | 14,944 |
| | 132 |
| | — |
| | 1,515 |
| | — |
| | (964 | ) | | 15,627 |
| Other income/(expense)(3) | 2,244 |
| | 791 |
| | — |
| | — |
| | 1,622 |
| | 34,156 |
| | 38,813 |
| Non-interest income/(loss) | 17,188 |
| | 923 |
|
| — |
|
| 1,515 |
|
| 1,622 |
|
| 33,192 |
| | 54,440 |
| | | | | | | | | | | | | | | Release of allowance for loan losses | 481 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 481 |
| | | | | | | | | | | | | |
|
| Provision for losses | (929 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | (929 | ) | Other non-interest expense | (14,649 | ) | | (2,904 | ) | | (3,100 | ) | | (1,774 | ) | | (9,751 | ) | | — |
| | (32,178 | ) | Non-interest expense(4) | (15,578 | ) | | (2,904 | ) |
| (3,100 | ) |
| (1,774 | ) |
| (9,751 | ) |
| — |
| | (33,107 | ) | Core earnings before income taxes | 36,494 |
| | 15,747 |
|
| 8,493 |
|
| 35,327 |
|
| 9,143 |
|
| 26,063 |
| (5) | 131,267 |
| Income tax (expense)/benefit | (12,773 | ) | | (5,511 | ) | | (2,973 | ) | | (12,364 | ) | | 8,991 |
| | (9,122 | ) | | (33,752 | ) | Core earnings before preferred stock dividends and attribution of income to non-controlling interest - preferred stock dividends | 23,721 |
| | 10,236 |
|
| 5,520 |
|
| 22,963 |
|
| 18,134 |
|
| 16,941 |
| (5) | 97,515 |
| Preferred stock dividends | — |
| | — |
| | — |
| | — |
| | (3,495 | ) | | — |
| | (3,495 | ) | Non-controlling interest - preferred stock dividends | — |
| | — |
| | — |
| | — |
| | (22,187 | ) | | — |
| | (22,187 | ) | Segment core earnings/(losses) | $ | 23,721 |
| | $ | 10,236 |
|
| $ | 5,520 |
|
| $ | 22,963 |
|
| $ | (7,548 | ) |
| $ | 16,941 |
| (5) | $ | 71,833 |
| | | | | | | | | | | | | | | Total assets at carrying value | $ | 2,190,224 |
| | $ | 1,656,688 |
| | $ | 1,076,298 |
| | $ | 5,121,666 |
| | $ | 3,316,904 |
| | $ | — |
| | $ | 13,361,780 |
| Total on- and off-balance sheet program assets at principal balance | 5,163,080 |
| | 1,687,117 |
| | 1,052,251 |
| | 6,047,864 |
| | | | — |
| | 13,950,312 |
|
| | (1) | Includes reconciling adjustments for the amortization of premiums and discounts on assets consolidated at fair value to reflect core earnings amounts. |
| | (2) | Based on effective funding cost determined for each operating segment, including expenses related to interest rate swaps not designated as hedges, which are included in "Gains/(losses) on financial derivatives and hedging activities" on the consolidated financial statements. |
| | (3) | Includes reconciling adjustments for the reclassification of expenses related to interest rate swaps not designated as hedges and fair value adjustments on financial derivatives and trading assets. Also includes a reconciling adjustment related to the recognition of deferred gains over the estimated lives of certain Farmer Mac Guaranteed Securities and USDA Securities. |
| | (4) | Includes directly attributable costs and an allocation of indirectly attributable costs based on headcount. |
| | (5) | Net adjustments to reconcile core earnings before income taxes; core earnings before preferred stock dividends and attribution of income to non-controlling interest; and segment core earnings to corresponding income measures: income before income taxes, net income, and net income attributable to common stockholders, respectively. |
|