FEDERAL AGRICULTURAL MORTGAGE CORPORATION |
(Exact name of registrant as specified in its charter) |
Federally chartered instrumentality of the United States | 52-1578738 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. employer identification number) | |
1999 K Street, N.W., 4th Floor, Washington, D.C. | 20006 | |
(Address of principal executive offices) | (Zip code) |
(202) 872-7700 |
(Registrant's telephone number, including area code) |
Large accelerated filer | o | Accelerated filer | x |
Non-accelerated filer | o | Smaller reporting company | o |
Item 1. | Consolidated Financial Statements |
September 30, 2013 | December 31, 2012 | ||||||
(in thousands) | |||||||
Assets: | |||||||
Cash and cash equivalents | $ | 651,713 | $ | 785,564 | |||
Investment securities: | |||||||
Available-for-sale, at fair value | 2,502,135 | 2,498,382 | |||||
Trading, at fair value | 977 | 1,247 | |||||
Total investment securities | 2,503,112 | 2,499,629 | |||||
Farmer Mac Guaranteed Securities: | |||||||
Available-for-sale, at fair value | 5,138,756 | 4,766,258 | |||||
USDA Guaranteed Securities: | |||||||
Available-for-sale, at fair value | 1,566,691 | 1,486,595 | |||||
Trading, at fair value | 62,319 | 104,188 | |||||
Total USDA Guaranteed Securities | 1,629,010 | 1,590,783 | |||||
Loans: | |||||||
Loans held for sale, at lower of cost or fair value | — | 673,991 | |||||
Loans held for investment, at amortized cost | 2,435,652 | 1,503,559 | |||||
Loans held for investment in consolidated trusts, at amortized cost | 563,855 | 563,575 | |||||
Allowance for loan losses | (6,869 | ) | (11,351 | ) | |||
Total loans, net of allowance | 2,992,638 | 2,729,774 | |||||
Real estate owned, at lower of cost or fair value | 2,880 | 3,985 | |||||
Financial derivatives, at fair value | 19,676 | 31,173 | |||||
Interest receivable (includes $3,505 and $9,676, respectively, related to consolidated trusts) | 70,625 | 103,414 | |||||
Guarantee and commitment fees receivable | 43,496 | 41,789 | |||||
Deferred tax asset, net | 17,226 | 3,123 | |||||
Prepaid expenses and other assets | 15,875 | 66,709 | |||||
Total Assets | $ | 13,085,007 | $ | 12,622,201 | |||
Liabilities and Equity: | |||||||
Liabilities: | |||||||
Notes payable: | |||||||
Due within one year | $ | 7,021,678 | $ | 6,567,366 | |||
Due after one year | 5,037,035 | 5,034,739 | |||||
Total notes payable | 12,058,713 | 11,602,105 | |||||
Debt securities of consolidated trusts held by third parties | 178,076 | 167,621 | |||||
Financial derivatives, at fair value | 91,445 | 150,682 | |||||
Accrued interest payable (includes $1,485 and $2,534, respectively, related to consolidated trusts) | 37,460 | 51,779 | |||||
Guarantee and commitment obligation | 40,106 | 37,803 | |||||
Accounts payable and accrued expenses | 67,386 | 13,710 | |||||
Reserve for losses | 6,573 | 5,539 | |||||
Total Liabilities | 12,479,759 | 12,029,239 | |||||
Equity: | |||||||
Preferred stock: | |||||||
Series A, par value $25 per share, 2,400,000 shares authorized, issued and outstanding | 58,333 | — | |||||
Series C, par value $1,000 per share, 100,000 shares authorized, 57,578 shares issued and outstanding | — | 57,578 | |||||
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, 9,328,968 shares and 9,171,343 shares outstanding, respectively | 9,329 | 9,171 | |||||
Additional paid-in capital | 109,675 | 106,617 | |||||
Accumulated other comprehensive income, net of tax, related to available-for-sale securities | 26,828 | 73,969 | |||||
Retained earnings | 157,699 | 102,243 | |||||
Total Stockholders' Equity | 363,395 | 351,109 | |||||
Non-controlling interest - preferred stock | 241,853 | 241,853 | |||||
Total Equity | 605,248 | 592,962 | |||||
Total Liabilities and Equity | $ | 13,085,007 | $ | 12,622,201 |
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
September 30, 2013 | September 30, 2012 | September 30, 2013 | September 30, 2012 | ||||||||||||
(in thousands, except per share amounts) | |||||||||||||||
Interest income: | |||||||||||||||
Investments and cash equivalents | $ | 5,263 | $ | 6,437 | $ | 16,468 | $ | 18,693 | |||||||
Farmer Mac Guaranteed Securities and USDA Guaranteed Securities | 32,746 | 33,261 | 96,072 | 108,530 | |||||||||||
Loans | 24,966 | 24,112 | 73,678 | 81,296 | |||||||||||
Total interest income | 62,975 | 63,810 | 186,218 | 208,519 | |||||||||||
Total interest expense | 34,787 | 33,448 | 101,499 | 109,332 | |||||||||||
Net interest income | 28,188 | 30,362 | 84,719 | 99,187 | |||||||||||
Release of/(provision for) loan losses | 499 | (137 | ) | 598 | 663 | ||||||||||
Net interest income after release of loan losses | 28,687 | 30,225 | 85,317 | 99,850 | |||||||||||
Non-interest income/(loss): | |||||||||||||||
Guarantee and commitment fees | 6,819 | 6,401 | 20,190 | 18,395 | |||||||||||
Gains/(losses) on financial derivatives and hedging activities | 3,024 | 1,558 | 22,501 | (23,334 | ) | ||||||||||
Losses on trading assets | (626 | ) | (441 | ) | (743 | ) | (2,428 | ) | |||||||
Gains on sale of available-for-sale investment securities | — | — | 3,073 | 28 | |||||||||||
Gains/(losses) on sale of real estate owned | 39 | (13 | ) | 1,210 | 249 | ||||||||||
Other income | 565 | 959 | 2,518 | 2,451 | |||||||||||
Non-interest income/(loss) | 9,821 | 8,464 | 48,749 | (4,639 | ) | ||||||||||
Non-interest expense: | |||||||||||||||
Compensation and employee benefits | 4,523 | 4,375 | 13,792 | 13,434 | |||||||||||
General and administrative | 2,827 | 2,788 | 8,459 | 8,210 | |||||||||||
Regulatory fees | 593 | 562 | 1,781 | 1,687 | |||||||||||
Real estate owned operating costs, net | 35 | 66 | 420 | 87 | |||||||||||
Provision for/(release of) losses | 463 | (43 | ) | 1,034 | 1,381 | ||||||||||
Non-interest expense | 8,441 | 7,748 | 25,486 | 24,799 | |||||||||||
Income before income taxes | 30,067 | 30,941 | 108,580 | 70,412 | |||||||||||
Income tax expense | 8,226 | 8,294 | 29,978 | 17,319 | |||||||||||
Net income | 21,841 | 22,647 | 78,602 | 53,093 | |||||||||||
Less: Net income attributable to non-controlling interest - preferred stock dividends | (5,547 | ) | (5,547 | ) | (16,641 | ) | (16,641 | ) | |||||||
Net income attributable to Farmer Mac | 16,294 | 17,100 | 61,961 | 36,452 | |||||||||||
Preferred stock dividends | (881 | ) | (719 | ) | (2,613 | ) | (2,159 | ) | |||||||
Net income attributable to common stockholders | $ | 15,413 | $ | 16,381 | $ | 59,348 | $ | 34,293 | |||||||
Earnings per common share and dividends: | |||||||||||||||
Basic earnings per common share | $ | 1.42 | $ | 1.56 | $ | 5.50 | $ | 3.28 | |||||||
Diluted earnings per common share | $ | 1.37 | $ | 1.49 | $ | 5.30 | $ | 3.12 | |||||||
Common stock dividends per common share | $ | 0.12 | $ | 0.10 | $ | 0.36 | $ | 0.30 |
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||
September 30, 2013 | September 30, 2012 | September 30, 2013 | September 30, 2012 | ||||||||||||
(in thousands) | |||||||||||||||
Net income | $ | 21,841 | $ | 22,647 | $ | 78,602 | $ | 53,093 | |||||||
Other comprehensive (loss)/income, net of tax: | |||||||||||||||
Unrealized holding (losses)/gains on available-for-sale securities (1) | (8,675 | ) | 5,507 | (35,053 | ) | 16,370 | |||||||||
Less reclassification adjustments included in: | |||||||||||||||
Gains on financial derivatives and hedging activities (2) | (3,087 | ) | (3,191 | ) | (9,506 | ) | (3,191 | ) | |||||||
Gains on sale of available-for-sale investment securities (3) | — | — | (1,997 | ) | (18 | ) | |||||||||
Other income (4) | (130 | ) | (224 | ) | (585 | ) | (726 | ) | |||||||
Other comprehensive (loss)/income | (11,892 | ) | 2,092 | (47,141 | ) | 12,435 | |||||||||
Comprehensive income | 9,949 | 24,739 | 31,461 | 65,528 | |||||||||||
Less: Comprehensive income attributable to noncontrolling interest - preferred stock dividends | (5,547 | ) | (5,547 | ) | (16,641 | ) | (16,641 | ) | |||||||
Comprehensive income attributable to Farmer Mac | $ | 4,402 | $ | 19,192 | $ | 14,820 | $ | 48,887 |
(1) | Presented net of income tax benefit of $4.7 million and expense of $3.0 million for the three months ended September 30, 2013 and 2012, respectively, and income tax benefit of $18.9 million and expense of $8.8 million for the nine months ended September 30, 2013 and 2012, respectively. |
(2) | Relates to the amortization of the unrealized gains on the hedged items prior to application of hedge accounting. Presented net of income tax benefit of $1.7 million for both the three months ended September 30, 2013 and 2012, and income tax benefit of $5.1 million and $1.7 million for the nine months ended September 30, 2013 and 2012, respectively. |
(3) | Represents realized gains on sales of available-for-sale investment securities. Presented net of income tax benefit of $1.1 million and $10,000 for the nine months ended September 30, 2013 and 2012, respectively. |
(4) | Represents amortization of deferred gains related to certain available-for-sale USDA Guaranteed Securities and Farmer Mac Guaranteed Securities. Presented net of income tax benefit of $0.1 million for the three months ended September 30, 2013 and 2012, and income tax benefit of $0.3 million and $0.4 million for the nine months ended September 30, 2013 and 2012, respectively. |
For the Nine Months Ended | |||||||||||||
September 30, 2013 | September 30, 2012 | ||||||||||||
Shares | Amount | Shares | Amount | ||||||||||
(in thousands) | |||||||||||||
Preferred stock: | |||||||||||||
Balance, beginning of period | 58 | $ | 57,578 | 58 | $ | 57,578 | |||||||
Issuance of Series A preferred stock | 2,400 | 58,333 | — | — | |||||||||
Redemption of Series C preferred stock | (58 | ) | (57,578 | ) | — | — | |||||||
Balance, end of period | 2,400 | $ | 58,333 | 58 | $ | 57,578 | |||||||
Common stock: | |||||||||||||
Balance, beginning of period | 10,702 | $ | 10,702 | 10,357 | $ | 10,357 | |||||||
Issuance of Class C common stock | 158 | 158 | 139 | 139 | |||||||||
Balance, end of period | 10,860 | $ | 10,860 | 10,496 | $ | 10,496 | |||||||
Additional paid-in capital: | |||||||||||||
Balance, beginning of period | $ | 106,617 | $ | 102,821 | |||||||||
Stock-based compensation expense | 2,287 | 2,721 | |||||||||||
Issuance of Class C common stock | 19 | 11 | |||||||||||
Tax effect of stock-based awards | 752 | (684 | ) | ||||||||||
Balance, end of period | $ | 109,675 | $ | 104,869 | |||||||||
Retained earnings: | |||||||||||||
Balance, beginning of period | $ | 102,243 | $ | 62,554 | |||||||||
Net income attributable to Farmer Mac | 61,961 | 36,452 | |||||||||||
Cash dividends: | |||||||||||||
Preferred stock, Series A ($1.0322 per share) | (2,477 | ) | — | ||||||||||
Preferred stock, Series C ($2.36 per share in 2013 and $37.50 per share in 2012) | (136 | ) | (2,159 | ) | |||||||||
Common stock ($0.36 per share in 2013 and $0.30 per share in 2012) | (3,892 | ) | (3,135 | ) | |||||||||
Balance, end of period | $ | 157,699 | $ | 93,712 | |||||||||
Accumulated other comprehensive income: | |||||||||||||
Balance, beginning of period | $ | 73,969 | $ | 79,370 | |||||||||
Other comprehensive (loss)/income, net of tax | (47,141 | ) | 12,435 | ||||||||||
Balance, end of period | $ | 26,828 | $ | 91,805 | |||||||||
Total Stockholders' Equity | $ | 363,395 | $ | 358,460 | |||||||||
Non-controlling interest - preferred stock: | |||||||||||||
Balance, beginning of period | $ | 241,853 | $ | 241,853 | |||||||||
Issuance of Preferred stock - Farmer Mac II LLC | — | — | |||||||||||
Balance, end of period | $ | 241,853 | $ | 241,853 | |||||||||
Total Equity | $ | 605,248 | $ | 600,313 |
For the Nine Months Ended | |||||||
September 30, 2013 | September 30, 2012 | ||||||
(in thousands) | |||||||
Cash flows from operating activities: | |||||||
Net income | $ | 78,602 | $ | 53,093 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Net amortization of deferred gains, premiums and discounts on loans, investments, Farmer Mac Guaranteed Securities, and USDA Guaranteed Securities | 7,716 | 10,109 | |||||
Amortization of debt premiums, discounts and issuance costs | 9,119 | 10,653 | |||||
Net change in fair value of trading securities, hedged assets, financial derivatives, and loans held for sale | (32,126 | ) | 3,035 | ||||
Gains on the sale of available-for-sale investment securities | (3,073 | ) | (28 | ) | |||
Gains on the sale of real estate owned | (1,210 | ) | (249 | ) | |||
Total provision for losses | 436 | 718 | |||||
Deferred income taxes | 10,400 | (1,885 | ) | ||||
Stock-based compensation expense | 2,287 | 2,721 | |||||
Proceeds from repayment of trading investment securities | 656 | 663 | |||||
Purchases of loans held for sale | — | (114,299 | ) | ||||
Proceeds from repayment of loans purchased as held for sale | 149,675 | 143,915 | |||||
Net change in: | |||||||
Interest receivable | 32,754 | 40,603 | |||||
Guarantee and commitment fees receivable | (1,707 | ) | (6,356 | ) | |||
Other assets | 48,887 | (37,388 | ) | ||||
Accrued interest payable | (14,319 | ) | (25,367 | ) | |||
Other liabilities | 37 | 3,853 | |||||
Net cash provided by operating activities | 288,134 | 83,791 | |||||
Cash flows from investing activities: | |||||||
Purchases of available-for-sale investment securities | (1,141,601 | ) | (1,524,618 | ) | |||
Purchases of Farmer Mac Guaranteed Securities and USDA Guaranteed Securities | (1,281,956 | ) | (1,233,312 | ) | |||
Purchases of loans held for investment | (624,702 | ) | (383,684 | ) | |||
Purchases of defaulted loans | (6,704 | ) | (11,031 | ) | |||
Proceeds from repayment of available-for-sale investment securities | 1,026,745 | 910,313 | |||||
Proceeds from repayment of Farmer Mac Guaranteed Securities and USDA Guaranteed Securities | 776,599 | 780,643 | |||||
Proceeds from repayment of loans purchased as held for investment | 216,506 | 244,577 | |||||
Proceeds from sale of available-for-sale investment securities | 170,614 | 5,028 | |||||
Proceeds from sale of Farmer Mac Guaranteed Securities | 64,609 | 29,334 | |||||
Proceeds from sale of real estate owned | 3,774 | 1,062 | |||||
Net cash used in investing activities | (796,116 | ) | (1,181,688 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from issuance of discount notes | 49,070,788 | 51,844,862 | |||||
Proceeds from issuance of medium-term notes | 2,273,350 | 2,148,051 | |||||
Payments to redeem discount notes | (49,534,649 | ) | (51,328,421 | ) | |||
Payments to redeem medium-term notes | (1,362,000 | ) | (1,392,000 | ) | |||
Excess tax benefits related to stock-based awards | 995 | 994 | |||||
Payments to third parties on debt securities of consolidated trusts | (54,154 | ) | (101,421 | ) | |||
Proceeds from common stock issuance | 1,477 | 41 | |||||
Proceeds from Series A Preferred stock issuance | 58,333 | — | |||||
Retirement of Series C Preferred stock | (57,578 | ) | — | ||||
Dividends paid - Non-controlling interest - preferred stock | (16,641 | ) | (16,641 | ) | |||
Dividends paid on common and preferred stock | (5,790 | ) | (4,574 | ) | |||
Net cash provided by financing activities | 374,131 | 1,150,891 | |||||
Net (decrease)/increase in cash and cash equivalents | (133,851 | ) | 52,994 | ||||
Cash and cash equivalents at beginning of period | 785,564 | 817,046 | |||||
Cash and cash equivalents at end of period | $ | 651,713 | $ | 870,040 |
1. | ACCOUNTING POLICIES |
Consolidation of Variable Interest Entities | |||||||||||||||||||
September 30, 2013 | |||||||||||||||||||
Farm & Ranch | USDA Guarantees | Rural Utilities | Investments | Total | |||||||||||||||
(in thousands) | |||||||||||||||||||
On-Balance Sheet: | |||||||||||||||||||
Consolidated VIEs: | |||||||||||||||||||
Loans held for investment in consolidated trusts, at amortized cost (1) | $ | 176,921 | $ | — | $ | 386,934 | $ | — | $ | 563,855 | |||||||||
Debt securities of consolidated trusts held by third parties (2) | 178,076 | — | — | — | 178,076 | ||||||||||||||
Unconsolidated VIEs: | |||||||||||||||||||
Farmer Mac Guaranteed Securities: | |||||||||||||||||||
Carrying value (3) | 33,504 | 25,708 | — | — | 59,212 | ||||||||||||||
Maximum exposure to loss (4) | 30,000 | 24,925 | — | — | 54,925 | ||||||||||||||
Investment securities: | |||||||||||||||||||
Carrying value | — | — | — | 723,901 | 723,901 | ||||||||||||||
Maximum exposure to loss (4) | — | — | — | 727,248 | 727,248 | ||||||||||||||
Off-Balance Sheet: | |||||||||||||||||||
Unconsolidated VIEs: | |||||||||||||||||||
Farmer Mac Guaranteed Securities: | |||||||||||||||||||
Maximum exposure to loss (4) (5) | 1,771,703 | 21,094 | — | — | 1,792,797 |
(1) | Includes unamortized premiums related to Rural Utilities of $32.7 million. |
(2) | Includes borrower remittances of $1.2 million, which have not been passed through to third party investors as of September 30, 2013. |
(3) | Includes unamortized premiums and discounts and fair value adjustments related to Farm & Ranch and USDA Guarantees of $3.5 million and $0.8 million, respectively. |
(4) | Farmer Mac uses unpaid principal balance and outstanding face amount of investment securities to represent maximum exposure to loss. |
(5) | Of the Farm & Ranch amount, $801.7 million relates to unconsolidated trusts where Farmer Mac determined it was not the primary beneficiary due to shared power with an unrelated party. |
Consolidation of Variable Interest Entities | |||||||||||||||||||
December 31, 2012 | |||||||||||||||||||
Farm & Ranch | USDA Guarantees | Rural Utilities | Investments | Total | |||||||||||||||
(in thousands) | |||||||||||||||||||
On-Balance Sheet: | |||||||||||||||||||
Consolidated VIEs: | |||||||||||||||||||
Loans held for investment in consolidated trusts, at amortized cost (1) | $ | 160,436 | $ | — | $ | 403,139 | $ | — | $ | 563,575 | |||||||||
Debt securities of consolidated trusts held by third parties (2) | 167,621 | — | — | — | 167,621 | ||||||||||||||
Unconsolidated VIEs: | |||||||||||||||||||
Farmer Mac Guaranteed Securities: | |||||||||||||||||||
Carrying value (3) | 31,370 | 26,681 | — | — | 58,051 | ||||||||||||||
Maximum exposure to loss (4) | 30,000 | 26,238 | — | — | 56,238 | ||||||||||||||
Investment securities: | |||||||||||||||||||
Carrying value | — | — | — | 724,893 | 724,893 | ||||||||||||||
Maximum exposure to loss (4) | — | — | — | 737,148 | 737,148 | ||||||||||||||
Off-Balance Sheet: | |||||||||||||||||||
Unconsolidated VIEs: | |||||||||||||||||||
Farmer Mac Guaranteed Securities: | |||||||||||||||||||
Maximum exposure to loss (4) (5) | 1,881,370 | 29,658 | — | — | 1,911,028 |
(1) | Includes unamortized premiums related to Rural Utilities of $34.3 million. |
(2) | Includes borrower remittances of $7.2 million, which have not been passed through to third party investors as of December 31, 2012. |
(3) | Includes unamortized premiums and discounts and fair value adjustments related to Farm & Ranch and USDA Guarantees of $1.4 million and $0.4 million, respectively. |
(4) | Farmer Mac uses unpaid principal balance and the outstanding face amount of investment securities to represent maximum exposure to loss. |
(5) | Of the Farm & Ranch amount, $911.4 million relates to unconsolidated trusts where Farmer Mac determined it was not the primary beneficiary due to shared power with an unrelated party. |
(a) | Cash and Cash Equivalents and Statements of Cash Flows |
For the Nine Months Ended | |||||||
September 30, 2013 | September 30, 2012 | ||||||
(in thousands) | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 90,052 | $ | 90,588 | |||
Income taxes | 17,000 | 16,500 | |||||
Non-cash activity: | |||||||
Real estate owned acquired through loan liquidation | 1,443 | 1,130 | |||||
Loans acquired and securitized as Farmer Mac Guaranteed Securities | 64,609 | 24,008 | |||||
Purchases of investment securities traded, not yet settled | 57,001 | — | |||||
Consolidation of Farm & Ranch Farmer Mac Guaranteed Securities from off-balance sheet to loans held for investment in consolidated trusts and to debt securities of consolidated trusts held by third parties | 64,609 | 24,008 | |||||
Deconsolidation of loans held for investment in consolidated trusts and debt securities of consolidated trusts held by third parties - transferred to off-balance sheet Farm & Ranch Farmer Mac Guaranteed Securities | — | 460,261 | |||||
Transfers of loans held for sale to loans held for investment | 673,991 | — |
(b) | Earnings Per Common Share |
For the Three Months Ended | |||||||||||||||||||||
September 30, 2013 | September 30, 2012 | ||||||||||||||||||||
Net Income | Weighted-Average Shares | $ per Share | Net Income | Weighted-Average Shares | $ per Share | ||||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||||||||
Basic EPS | |||||||||||||||||||||
Net income attributable to common stockholders | $ | 15,413 | 10,843 | $ | 1.42 | $ | 16,381 | 10,492 | $ | 1.56 | |||||||||||
Effect of dilutive securities (1): | |||||||||||||||||||||
Stock options, SARs and restricted stock | — | 370 | (0.05 | ) | — | 504 | (0.07 | ) | |||||||||||||
Diluted EPS | $ | 15,413 | 11,213 | $ | 1.37 | $ | 16,381 | 10,996 | $ | 1.49 |
(1) | For the three months ended September 30, 2013 and 2012, stock options and SARs of 36,983 and 296,873, respectively, were outstanding but not included in the computation of diluted earnings per share of common stock because they were anti-dilutive. For the three months ended September 30, 2013 and 2012, contingent shares of non-vested restricted stock of 44,894 and 106,300, respectively, were outstanding but not included in the computation of diluted earnings per share of common stock because performance conditions were not met. |
For the Nine Months Ended | |||||||||||||||||||||
September 30, 2013 | September 30, 2012 | ||||||||||||||||||||
Net Income | Weighted-Average Shares | $ per Share | Net Income | Weighted-Average Shares | $ per Share | ||||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||||||||
Basic EPS | |||||||||||||||||||||
Net income attributable to common stockholders | $ | 59,348 | 10,799 | $ | 5.50 | $ | 34,293 | 10,442 | $ | 3.28 | |||||||||||
Effect of dilutive securities (1): | |||||||||||||||||||||
Stock options, SARs and restricted stock | — | 392 | (0.20 | ) | — | 532 | (0.16 | ) | |||||||||||||
Diluted EPS | $ | 59,348 | 11,191 | $ | 5.30 | $ | 34,293 | 10,974 | $ | 3.12 |
(1) | For the nine months ended September 30, 2013 and 2012, stock options and SARs of 43,640 and 412,009, respectively, were outstanding but not included in the computation of diluted earnings per share of common stock because they were anti-dilutive. For the nine months ended September 30, 2013 and 2012, contingent shares of non-vested restricted stock of 38,363 and 97,300, respectively, were outstanding but not included in the computation of diluted earnings per share of common stock because performance conditions were not met. |
(c) | Reclassifications |
2. | INVESTMENT SECURITIES |
September 30, 2013 | |||||||||||||||||||||||
Amount Outstanding | Unamortized Premium/(Discount) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Floating rate auction-rate certificates backed by Government guaranteed student loans | $ | 74,100 | $ | — | $ | 74,100 | $ | — | $ | (9,012 | ) | $ | 65,088 | ||||||||||
Floating rate asset-backed securities | 162,905 | (231 | ) | 162,674 | 1,070 | (48 | ) | 163,696 | |||||||||||||||
Floating rate corporate debt securities | 114,345 | (7 | ) | 114,338 | 477 | (42 | ) | 114,773 | |||||||||||||||
Fixed rate corporate debt securities | 65,000 | 106 | 65,106 | 122 | (40 | ) | 65,188 | ||||||||||||||||
Floating rate Government/GSE guaranteed mortgage-backed securities | 742,471 | 4,948 | 747,419 | 5,808 | (1,520 | ) | 751,707 | ||||||||||||||||
Fixed rate GSE guaranteed mortgage-backed securities (1) | 1,320 | 4,071 | 5,391 | 3,750 | — | 9,141 | |||||||||||||||||
Floating rate GSE subordinated debt | 70,000 | — | 70,000 | — | (6,615 | ) | 63,385 | ||||||||||||||||
Fixed rate GSE preferred stock | 78,500 | 473 | 78,973 | 4,482 | — | 83,455 | |||||||||||||||||
Fixed rate taxable municipal bonds | 26,635 | 117 | 26,752 | 2 | (10 | ) | 26,744 | ||||||||||||||||
Floating rate senior agency debt | 25,000 | — | 25,000 | 11 | — | 25,011 | |||||||||||||||||
Fixed rate senior agency debt | 326,000 | 617 | 326,617 | 153 | (3 | ) | 326,767 | ||||||||||||||||
Fixed rate U.S. Treasuries | 805,000 | 1,874 | 806,874 | 307 | (1 | ) | 807,180 | ||||||||||||||||
Total available-for-sale | 2,491,276 | 11,968 | 2,503,244 | 16,182 | (17,291 | ) | 2,502,135 | ||||||||||||||||
Trading: | |||||||||||||||||||||||
Floating rate asset-backed securities | 3,671 | — | 3,671 | — | (2,694 | ) | 977 | ||||||||||||||||
Total investment securities | $ | 2,494,947 | $ | 11,968 | $ | 2,506,915 | $ | 16,182 | $ | (19,985 | ) | $ | 2,503,112 |
(1) | Fair value includes $7.7 million of an interest-only security with a notional amount of $152.4 million. |
December 31, 2012 | |||||||||||||||||||||||
Amount Outstanding | Unamortized Premium/(Discount) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Floating rate auction-rate certificates backed by Government guaranteed student loans | $ | 74,100 | $ | — | $ | 74,100 | $ | — | $ | (10,941 | ) | $ | 63,159 | ||||||||||
Floating rate asset-backed securities | 150,519 | (372 | ) | 150,147 | 933 | (36 | ) | 151,044 | |||||||||||||||
Fixed rate asset-backed securities | 6,501 | — | 6,501 | — | — | 6,501 | |||||||||||||||||
Floating rate corporate debt securities | 76,345 | (32 | ) | 76,313 | 450 | — | 76,763 | ||||||||||||||||
Fixed rate corporate debt securities | 51,969 | 243 | 52,212 | 204 | — | 52,416 | |||||||||||||||||
Floating rate Government/GSE guaranteed mortgage-backed securities | 699,062 | 5,973 | 705,035 | 8,035 | (211 | ) | 712,859 | ||||||||||||||||
Fixed rate GSE guaranteed mortgage-backed securities | 1,910 | 1 | 1,911 | 154 | — | 2,065 | |||||||||||||||||
Floating rate GSE subordinated debt | 70,000 | — | 70,000 | — | (12,569 | ) | 57,431 | ||||||||||||||||
Fixed rate GSE preferred stock | 78,500 | 784 | 79,284 | 7,802 | — | 87,086 | |||||||||||||||||
Floating rate senior agency debt | 50,000 | (6 | ) | 49,994 | 61 | — | 50,055 | ||||||||||||||||
Fixed rate senior agency debt | 72,700 | 287 | 72,987 | 128 | (1 | ) | 73,114 | ||||||||||||||||
Fixed rate U.S. Treasuries | 1,163,400 | 2,240 | 1,165,640 | 258 | (9 | ) | 1,165,889 | ||||||||||||||||
Total available-for-sale | 2,495,006 | 9,118 | 2,504,124 | 18,025 | (23,767 | ) | 2,498,382 | ||||||||||||||||
Trading: | |||||||||||||||||||||||
Floating rate asset-backed securities | 4,327 | — | 4,327 | — | (3,080 | ) | 1,247 | ||||||||||||||||
Total investment securities | $ | 2,499,333 | $ | 9,118 | $ | 2,508,451 | $ | 18,025 | $ | (26,847 | ) | $ | 2,499,629 |
September 30, 2013 | |||||||||||||||
Available-for-Sale Securities | |||||||||||||||
Unrealized loss position for less than 12 months | Unrealized loss position for more than 12 months | ||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||
(in thousands) | |||||||||||||||
Floating rate auction-rate certificates backed by Government guaranteed student loans | $ | — | $ | — | $ | 65,088 | $ | (9,012 | ) | ||||||
Floating rate asset-backed securities | 37,696 | (48 | ) | — | — | ||||||||||
Floating rate corporate debt securities | 14,958 | (42 | ) | — | — | ||||||||||
Fixed rate corporate debt securities | 35,109 | (40 | ) | — | — | ||||||||||
Floating rate Government/GSE guaranteed mortgage-backed securities | 231,733 | (1,520 | ) | — | — | ||||||||||
Floating rate GSE subordinated debt | — | — | 63,385 | (6,615 | ) | ||||||||||
Fixed rate taxable municipal bonds | 8,052 | (10 | ) | — | — | ||||||||||
Fixed rate senior agency debt | 31,985 | (3 | ) | — | — | ||||||||||
Fixed rate U.S. Treasuries | 18,024 | (1 | ) | — | — | ||||||||||
Total | $ | 377,557 | $ | (1,664 | ) | $ | 128,473 | $ | (15,627 | ) |
December 31, 2012 | |||||||||||||||
Available-for-Sale Securities | |||||||||||||||
Unrealized loss position for less than 12 months | Unrealized loss position for more than 12 months | ||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||
(in thousands) | |||||||||||||||
Floating rate auction-rate certificates backed by Government guaranteed student loans | $ | — | $ | — | $ | 63,159 | $ | (10,941 | ) | ||||||
Floating rate asset-backed securities | 21,648 | (27 | ) | 3,619 | (9 | ) | |||||||||
Floating rate Government/GSE guaranteed mortgage-backed securities | 174,352 | (209 | ) | 829 | (2 | ) | |||||||||
Floating rate GSE subordinated debt | — | — | 57,431 | (12,569 | ) | ||||||||||
Fixed rate senior agency debt | 50,088 | (1 | ) | — | — | ||||||||||
Fixed rate U.S. Treasuries | 136,194 | (9 | ) | — | — | ||||||||||
Total | $ | 382,282 | $ | (246 | ) | $ | 125,038 | $ | (23,521 | ) |
September 30, 2013 | |||||||||
Available-for-Sale Securities | |||||||||
Amortized Cost | Fair Value | Weighted- Average Yield | |||||||
(dollars in thousands) | |||||||||
Due within one year | $ | 1,212,628 | $ | 1,213,131 | 0.63% | ||||
Due after one year through five years | 222,499 | 223,092 | 0.82% | ||||||
Due after five years through ten years | 377,526 | 377,293 | 1.01% | ||||||
Due after ten years | 690,591 | 688,619 | 2.18% | ||||||
Total | $ | 2,503,244 | $ | 2,502,135 | 1.13% |
3. | FARMER MAC GUARANTEED SECURITIES AND USDA GUARANTEED SECURITIES |
September 30, 2013 | |||||||||||||||||||||||
Unpaid Principal Balance | Unamortized Premium/(Discount) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Farm & Ranch | $ | 3,539,650 | $ | 134 | $ | 3,539,784 | $ | 72,464 | $ | (13,725 | ) | $ | 3,598,523 | ||||||||||
USDA Guarantees | 24,925 | (452 | ) | 24,473 | 1,239 | (4 | ) | 25,708 | |||||||||||||||
Rural Utilities | 1,533,634 | — | 1,533,634 | 8,510 | (27,619 | ) | 1,514,525 | ||||||||||||||||
Total Farmer Mac Guaranteed Securities | 5,098,209 | (318 | ) | 5,097,891 | 82,213 | (41,348 | ) | 5,138,756 | |||||||||||||||
USDA Guaranteed Securities | 1,571,742 | 4,926 | 1,576,668 | 6,480 | (16,457 | ) | 1,566,691 | ||||||||||||||||
Total available-for-sale | 6,669,951 | 4,608 | 6,674,559 | 88,693 | (57,805 | ) | 6,705,447 | ||||||||||||||||
Trading: | |||||||||||||||||||||||
USDA Guaranteed Securities | 59,031 | 5,144 | 64,175 | 226 | (2,082 | ) | 62,319 | ||||||||||||||||
Total Farmer Mac Guaranteed Securities and USDA Guaranteed Securities | $ | 6,728,982 | $ | 9,752 | $ | 6,738,734 | $ | 88,919 | $ | (59,887 | ) | $ | 6,767,766 |
December 31, 2012 | |||||||||||||||||||||||
Unpaid Principal Balance | Unamortized Premium/(Discount) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Available-for-sale: | |||||||||||||||||||||||
Farm & Ranch | $ | 3,339,200 | $ | 160 | $ | 3,339,360 | $ | 92,223 | $ | (5,094 | ) | $ | 3,426,489 | ||||||||||
USDA Guarantees | 26,238 | (452 | ) | 25,786 | 909 | (14 | ) | 26,681 | |||||||||||||||
Rural Utilities | 1,298,506 | — | 1,298,506 | 18,530 | (3,948 | ) | 1,313,088 | ||||||||||||||||
Total Farmer Mac Guaranteed Securities | 4,663,944 | (292 | ) | 4,663,652 | 111,662 | (9,056 | ) | 4,766,258 | |||||||||||||||
USDA Guaranteed Securities | 1,461,184 | 5,975 | 1,467,159 | 19,605 | (169 | ) | 1,486,595 | ||||||||||||||||
Total available-for-sale | 6,125,128 | 5,683 | 6,130,811 | 131,267 | (9,225 | ) | 6,252,853 | ||||||||||||||||
Trading: | |||||||||||||||||||||||
USDA Guaranteed Securities | 98,499 | 6,415 | 104,914 | 624 | (1,350 | ) | 104,188 | ||||||||||||||||
Total Farmer Mac Guaranteed Securities and USDA Guaranteed Securities | $ | 6,223,627 | $ | 12,098 | $ | 6,235,725 | $ | 131,891 | $ | (10,575 | ) | $ | 6,357,041 |
September 30, 2013 | ||||||||||
Available-for-Sale Securities | ||||||||||
Amortized Cost | Fair Value | Weighted- Average Yield | ||||||||
(dollars in thousands) | ||||||||||
Due within one year | $ | 1,198,850 | $ | 1,213,841 | 2.42 | % | ||||
Due after one year through five years | 3,004,265 | 3,044,983 | 2.23 | % | ||||||
Due after five years through ten years | 607,720 | 612,002 | 2.40 | % | ||||||
Due after ten years | 1,863,724 | 1,834,621 | 2.60 | % | ||||||
Total | $ | 6,674,559 | $ | 6,705,447 | 2.38 | % |
4. | FINANCIAL DERIVATIVES |
September 30, 2013 | |||||||||||||||||||
Fair Value | Weighted- Average Pay Rate | Weighted- Average Receive Rate | Weighted- Average Forward Price | Weighted- Average Remaining Life (in years) | |||||||||||||||
Notional Amount | Asset | (Liability) | |||||||||||||||||
(dollars in thousands) | |||||||||||||||||||
Fair value hedges: |