Item 1. Financial Statements
Item 1. Financial Statements
FEDERAL AGRICULTURAL MORTGAGE CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(unaudited)
As of
March 31, 2024 December 31, 2023
(in thousands)
Assets:
Cash and cash equivalents $ 745,105 $ 888,707
Investment securities:
Available-for-sale, at fair value (amortized cost of $ 5,165,562 and $ 5,060,135 , respectively)
5,007,787 4,918,931
Held-to-maturity, at amortized cost 53,756 53,756
Other investments 6,900 6,817
Total Investment Securities 5,068,443 4,979,504
Farmer Mac Guaranteed Securities:
Available-for-sale, at fair value (amortized cost of $ 5,811,302 and $ 5,825,433 , respectively)
5,466,688 5,532,479
Held-to-maturity, at amortized cost 4,454,932 4,213,069
Total Farmer Mac Guaranteed Securities 9,921,620 9,745,548
USDA Securities:
Trading, at fair value 1,066 1,241
Held-to-maturity, at amortized cost 2,333,027 2,354,171
Total USDA Securities 2,334,093 2,355,412
Loans:
Loans held for investment, at amortized cost 9,837,962 9,623,119
Loans held for investment in consolidated trusts, at amortized cost 1,409,397 1,432,261
Allowance for losses ( 14,288 ) ( 16,031 )
Total loans, net of allowance 11,233,071 11,039,349
Financial derivatives, at fair value 31,433 37,478
Accrued interest receivable (includes $ 9,963 and $ 16,764 , respectively, related to consolidated trusts)
245,202 287,128
Guarantee and commitment fees receivable 48,130 49,832
Deferred tax asset, net — 8,470
Prepaid expenses and other assets 145,094 132,954
Total Assets $ 29,772,191 $ 29,524,382
Liabilities and Equity:
Liabilities:
Notes payable $ 26,509,011 $ 26,336,542
Debt securities of consolidated trusts held by third parties 1,325,289 1,351,069
Financial derivatives, at fair value 128,530 117,131
Accrued interest payable (includes $ 6,338 and $ 9,407 , respectively, related to consolidated trusts)
202,894 181,841
Guarantee and commitment obligation 45,866 47,563
Accounts payable and accrued expenses 74,821 76,662
Deferred tax liability, net 3,795 —
Reserve for losses 1,642 1,711
Total Liabilities 28,291,848 28,112,519
Commitments and Contingencies (Note 6)
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
121,327 121,327
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, 9,337,894 shares and 9,310,872 shares outstanding, respectively
9,338 9,311
Additional paid-in capital 133,576 132,919
Accumulated other comprehensive loss, net of tax ( 4,118 ) ( 40,145 )
Retained earnings 855,485 823,716
Total Equity 1,480,343 1,411,863
Total Liabilities and Equity $ 29,772,191 $ 29,524,382
The accompanying notes are an integral part of these consolidated financial statements.
3
FEDERAL AGRICULTURAL MORTGAGE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
For the Three Months Ended
March 31, 2024 March 31, 2023
(in thousands, except per share amounts)
Interest income:
Investments and cash equivalents $ 84,924 $ 59,703
Farmer Mac Guaranteed Securities and USDA Securities 166,813 136,537
Loans 144,580 119,032
Total interest income 396,317 315,272
Total interest expense 309,949 236,214
Net interest income 86,368 79,058
Release of/(provision for) losses 1,801 ( 547 )
Net interest income after release of/(provision for) losses 88,169 78,511
Non-interest income/(expense):
Guarantee and commitment fees 3,917 3,933
Gains on financial derivatives 2,079 399
Release of/(provision for) reserve for losses
69 ( 203 )
Other income 1,249 1,226
Non-interest income 7,314 5,355
Operating expenses:
Compensation and employee benefits 18,257 15,351
General and administrative 8,255 7,527
Regulatory fees 725 835
Operating expenses 27,237 23,713
Income before income taxes 68,246 60,153
Income tax expense 14,500 13,118
Net income 53,746 47,035
Preferred stock dividends ( 6,791 ) ( 6,791 )
Net income attributable to common stockholders $ 46,955 $ 40,244
Earnings per common share:
Basic earnings per common share $ 4.33 $ 3.73
Diluted earnings per common share $ 4.28 $ 3.69
The accompanying notes are an integral part of these consolidated financial statements.
4
FEDERAL AGRICULTURAL MORTGAGE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited)
For the Three Months Ended
March 31, 2024 March 31, 2023
(in thousands)
Net income $ 53,746 $ 47,035
Other comprehensive income/(loss):
Net unrealized gains on available-for-sale securities
39,952 658
Net changes in held-to-maturity securities ( 634 ) ( 782 )
Net unrealized gains/(losses) on cash flow hedges
6,286 ( 11,292 )
Other comprehensive income/(loss) before tax
45,604 ( 11,416 )
Income tax (expense)/benefit related to other comprehensive income/(loss)
( 9,577 ) 2,397
Other comprehensive income/(loss) net of tax
36,027 ( 9,019 )
Comprehensive income $ 89,773 $ 38,016
The accompanying notes are an integral part of these consolidated financial statements.
5
FEDERAL AGRICULTURAL MORTGAGE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EQUITY
(unaudited)
Accumulated
Additional Other
Preferred Stock Common Stock Paid-In Comprehensive Retained Total
Shares Amount Shares Amount Capital Income/(Loss) Earnings Equity
(in thousands)
Balance as of December 31, 2023 19,980 $ 484,531 10,842 $ 10,842 $ 132,919 $ ( 40,145 ) $ 823,716 $ 1,411,863
Net Income — — — — — — 53,746 53,746
Other comprehensive income, net of tax
— — — — — 36,027 — 36,027
Cash dividends:
Preferred stock — — — — — — ( 6,791 ) ( 6,791 )
Common stock (cash dividend of $ 1.40 per share)
— — — — — — ( 15,186 ) ( 15,186 )
Issuance of Class C Common Stock — — 27 27 64 — — 91
Stock-based compensation cost — — — — 3,483 — — 3,483
Other stock-based award activity — — — — ( 2,890 ) — — ( 2,890 )
Balance as of March 31, 2024 19,980 $ 484,531 10,869 $ 10,869 $ 133,576 $ ( 4,118 ) $ 855,485 $ 1,480,343
Balance as of December 31, 2022 19,980 $ 484,531 10,801 $ 10,801 $ 128,939 $ ( 50,843 ) $ 698,530 $ 1,271,958
Net Income — — — — — — 47,035 47,035
Other comprehensive loss, net of tax
— — — — — ( 9,019 ) — ( 9,019 )
Cash dividends:
Preferred stock — — — — — — ( 6,791 ) ( 6,791 )
Common stock (cash dividend of $ 1.10 per share)
— — — — — — ( 11,882 ) ( 11,882 )
Issuance of Class C Common Stock — — 19 19 51 — — 70
Stock-based compensation cost — — — — 2,254 — — 2,254
Other stock-based award activity — — — — ( 1,240 ) — — ( 1,240 )
Balance as of March 31, 2023 19,980 $ 484,531 10,820 $ 10,820 $ 130,004 $ ( 59,862 ) $ 726,892 $ 1,292,385
The accompanying notes are an integral part of these consolidated financial statements.
6
FEDERAL AGRICULTURAL MORTGAGE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
For the Three Months Ended
March 31, 2024 March 31, 2023
(in thousands)
Cash flows from operating activities:
Net income $ 53,746 $ 47,035
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 Securities ( 7,295 ) ( 2,337 )
Amortization of debt premiums, discounts, and issuance costs 11,586 10,217
Net change in fair value of trading securities, hedged items, and financial derivatives
123,519 ( 62,398 )
Total provision for/(release of) allowance for losses ( 1,870 ) 750
Excess tax benefits related to stock-based awards ( 120 ) ( 201 )
Deferred income taxes 2,688 12,440
Stock-based compensation expense 3,483 2,255
Proceeds from repayment of loans purchased as held for sale 12,769 17,360
Net change in:
Interest receivable 40,273 29,510
Guarantee and commitment fees receivable 5 13
Other assets ( 12,471 ) 22,195
Accrued interest payable 21,053 24,051
Custodial deposit liability ( 18,632 ) ( 32,102 )
Other liabilities 4,601 ( 8,227 )
Net cash provided by operating activities 233,335 60,561
Cash flows from investing activities:
Purchases of equipment and leasehold improvements
( 1,638 ) —
Purchases of available-for-sale and held-to-maturity investment securities
( 606,698 ) ( 375,153 )
Purchases of other investment securities ( 83 ) —
Purchases of Farmer Mac Guaranteed Securities and USDA Securities ( 462,055 ) ( 716,412 )
Purchases of loans held for investment ( 690,986 ) ( 554,787 )
Proceeds from repayment of available-for-sale and held-to-maturity investment securities
520,194 505,848
Proceeds from repayment of Farmer Mac Guaranteed Securities and USDA Securities 254,722 247,706
Proceeds from repayment of loans purchased as held for investment 461,071 431,483
Net cash used in investing activities ( 525,473 ) ( 461,315 )
Cash flows from financing activities:
Proceeds from issuance of discount notes 12,851,600 11,196,195
Proceeds from issuance of medium-term notes 1,774,926 1,383,319
Proceeds from issuance of debt securities of consolidated trusts
— 222,188
Payments to redeem discount notes ( 12,695,146 ) ( 10,913,679 )
Payments to redeem medium-term notes ( 1,713,000 ) ( 1,428,500 )
Payments to third parties on debt securities of consolidated trusts ( 45,068 ) ( 36,573 )
Proceeds from common stock issuance 64 51
Tax payments related to share-based awards ( 2,863 ) 18
Dividends paid on common and preferred stock ( 21,977 ) ( 18,673 )
Net cash provided by financing activities 148,536 404,346
Net change in cash and cash equivalents ( 143,602 ) 3,592
Cash and cash equivalents at beginning of period 888,707 861,002
Cash and cash equivalents at end of period $ 745,105 $ 864,594
Non-cash activity:
Loans securitized as Farmer Mac Guaranteed Securities 15,936 4,174
Loans held for investment transferred to consolidated trusts — 281,027
The accompanying notes are an integral part of these consolidated financial statements.
7
FEDERAL AGRICULTURAL MORTGAGE CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The interim unaudited consolidated financial statements of the Federal Agricultural Mortgage Corporation
("Farmer Mac") and subsidiaries have been prepared pursuant to the rules and regulations of the U.S.
Securities and Exchange Commission ("SEC"). These interim unaudited consolidated financial statements
reflect all normal and recurring adjustments that are, in the opinion of management, necessary to present a
fair statement of the financial position and the results of operations and cash flows of Farmer Mac and
subsidiaries for the interim periods presented. Certain information and footnote disclosures normally
included in the annual consolidated financial statements have been omitted as permitted by SEC rules and
regulations. The December 31, 2023 consolidated balance sheet presented in this report has been derived
from Farmer Mac's audited 2023 consolidated financial statements. Management believes that
the disclosures are adequate to present fairly the consolidated financial statements as of the dates and for
the periods presented. These interim unaudited consolidated financial statements should be read in
conjunction with the 2023 consolidated financial statements of Farmer Mac and subsidiaries included in
Farmer Mac's Annual Report on Form 10-K for the year ended December 31, 2023, as filed with the SEC
on February 23, 2024. Results for interim periods are not necessarily indicative of those that may be
expected for the fiscal year. Presented below are Farmer Mac's significant accounting policies that contain
updated information for the three months ended March 31, 2024.
Principles of Consolidation
The consolidated financial statements include the accounts of Farmer Mac and its two subsidiaries: (1) Farmer Mac Mortgage Securities Corporation, whose principal activities are to facilitate the purchase and issuance of Farmer Mac Guaranteed Securities; and (2) Farmer Mac II LLC, whose principal activity is the operation of substantially all of the business related to the USDA Securities included in the Agricultural Finance line of business. The consolidated financial statements also include the accounts of Variable Interest Entities ("VIEs") in which Farmer Mac determined itself to be the primary beneficiary.
8
Table 1.1
Consolidation of Variable Interest Entities
As of March 31, 2024
Agricultural Finance Treasury Total
(in thousands)
On-Balance Sheet:
Consolidated VIEs:
Loans held for investment in consolidated trusts, at amortized cost $ 1,409,397 $ — $ 1,409,397
Debt securities of consolidated trusts held by third parties (1)(2)
1,325,289 — 1,325,289
Unconsolidated VIEs:
Farmer Mac Guaranteed Securities:
Carrying value 51,906 — 51,906
Maximum exposure to loss (3)
51,616 — 51,616
Investment securities:
Carrying value (4)
— 3,735,413 3,735,413
Maximum exposure to loss (3)(4)
— 3,936,368 3,936,368
Off-Balance Sheet:
Unconsolidated VIEs:
Farmer Mac Guaranteed Securities:
Maximum exposure to loss (3)(5)
443,843 — 443,843
(1) Includes borrower remittances of $ 1.1 million. The borrower remittances had not been passed through to third-party investors as of March 31, 2024.
(2) Includes $ 85.1 million in unamortized discount related to structured securitization transactions.
(3) Farmer Mac uses unpaid principal balance and outstanding face amount of investment securities to represent maximum exposure to loss.
(4) Includes auction-rate certificates, government-sponsored enterprise ("GSE")-guaranteed mortgage-backed securities, and other mission related investments.
(5) The amount under the Agricultural Finance line of business relates to unconsolidated trusts where it was determined that Farmer Mac was either not the primary beneficiary due to shared power with an unrelated party or a subordinate class majority holder has the unilateral right to remove Farmer Mac as Master Servicer without cause.
Consolidation of Variable Interest Entities
As of December 31, 2023
Agricultural Finance Treasury Total
(in thousands)
On-Balance Sheet:
Consolidated VIEs:
Loans held for investment in consolidated trusts, at amortized cost $ 1,432,261 $ — $ 1,432,261
Debt securities of consolidated trusts held by third parties (1)(2)
1,351,069 — 1,351,069
Unconsolidated VIEs:
Farmer Mac Guaranteed Securities:
Carrying value 46,343 — 46,343
Maximum exposure to loss (3)
45,952 — 45,952
Investment securities:
Carrying value (4)
— 3,676,555 3,676,555
Maximum exposure to loss (3)(4)
— 3,862,006 3,862,006
Off-Balance Sheet:
Unconsolidated VIEs:
Farmer Mac Guaranteed Securities:
Maximum exposure to loss (3)(5)
452,602 — 452,602
(1) Includes borrower remittances of $ 6.0 million. The borrower remittances had not been passed through to third-party investors as of December 31, 2023.
(2) Includes $ 87.1 million in unamortized discount related to a structured securitization transaction.
(3) Farmer Mac uses unpaid principal balance and outstanding face amount of investment securities to represent maximum exposure to loss.
9
(4) Includes auction-rate certificates, government-sponsored enterprise ("GSE")-guaranteed mortgage-backed securities, and other mission related investments.
(5) The amount under the Agricultural Finance line of business relates to unconsolidated trusts where it was determined that Farmer Mac was either not the primary beneficiary due to shared power with an unrelated party or a subordinate class majority holder has the unilateral right to remove Farmer Mac as Master Servicer without cause.
(a) Earnings Per Common Share
Basic earnings per common share ("EPS") is based on the daily weighted-average number of shares of common stock outstanding. Diluted earnings per common share is based on the daily weighted-average number of shares of common stock outstanding adjusted to include all potentially dilutive stock appreciation rights ("SARs") and unvested restricted stock unit awards. The following schedule reconciles basic and diluted EPS for the three months ended March 31, 2024 and 2023:
Table 1.2
For the Three Months Ended
March 31, 2024 March 31, 2023
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 $ 46,955 10,847 $ 4.33 $ 40,244 10,802 $ 3.73
Effect of dilutive securities (1)
SARs and restricted stock units
— 122 ( 0.05 ) — 116 ( 0.04 )
Diluted EPS $ 46,955 10,969 $ 4.28 $ 40,244 10,918 $ 3.69
(1) For the three months ended March 31, 2024 and 2023, SARs and restricted stock units of 49,371 and 62,709 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 March 31, 2024 and 2023, contingent shares of unvested restricted stock units of 29,918 and 32,282 respectively, were outstanding but not included in the computation of diluted earnings per share of common stock because performance conditions had not yet been met.
(b) Comprehensive Income
Comprehensive income represents all changes in stockholders' equity except those resulting from investments by or distributions to stockholders, and is comprised of net income and unrealized gains and losses on available-for-sale securities, certain held-to-maturity securities transferred from the available-for-sale classification, and cash flow hedges, net of related taxes.
10
The following table presents the changes in accumulated other comprehensive income ("AOCI"), net of tax, by component for the three months ended March 31, 2024 and 2023.
Table 1.3
As of March 31, 2024 As of March 31, 2023
Available-for-Sale Securities Held-to-Maturity Securities Cash Flow Hedges Total Available-for-Sale Securities Held-to-Maturity Securities Cash Flow Hedges Total
(in thousands)
For the Three Months Ended:
Beginning Balance $ ( 68,447 ) $ ( 8,724 ) $ 37,026 $ ( 40,145 ) $ ( 115,561 ) $ 16,357 $ 48,361 $ ( 50,843 )
Other comprehensive income/(loss) before reclassifications 31,565 — 9,256 40,821 525 — ( 5,452 ) ( 4,927 )
Amounts reclassified from AOCI ( 4 ) ( 500 ) ( 4,290 ) ( 4,794 ) ( 5 ) ( 618 ) ( 3,469 ) ( 4,092 )
Net comprehensive income/(loss) 31,561 ( 500 ) 4,966 36,027 520 ( 618 ) ( 8,921 ) ( 9,019 )
Ending Balance $ ( 36,886 ) $ ( 9,224 ) $ 41,992 $ ( 4,118 ) $ ( 115,041 ) $ 15,739 $ 39,440 $ ( 59,862 )
The following table presents other comprehensive income activity, the impact on net income of amounts reclassified from each component of AOCI, and the related tax impact for the three months ended March 31, 2024 and 2023:
Table 1.4
For the Three Months Ended
March 31, 2024 March 31, 2023
Before Tax Provision (Benefit) After Tax Before Tax Provision (Benefit) After Tax
(in thousands)
Other comprehensive income:
Available-for-sale-securities:
Unrealized holding gains on available-for-sale securities
$ 39,957 $ 8,392 $ 31,565 $ 664 $ 139 $ 525
Less reclassification adjustments included in:
Other income (1)
( 5 ) ( 1 ) ( 4 ) ( 6 ) ( 1 ) ( 5 )
Total $ 39,952 $ 8,391 $ 31,561 $ 658 $ 138 $ 520
Held-to-maturity securities:
Less reclassification adjustments included in:
Net interest income (2)
$ ( 634 ) $ ( 134 ) $ ( 500 ) $ ( 782 ) $ ( 164 ) $ ( 618 )
Total $ ( 634 ) $ ( 134 ) $ ( 500 ) $ ( 782 ) $ ( 164 ) $ ( 618 )
Cash flow hedges
Unrealized gains/(losses) on cash flow hedges
$ 11,717 $ 2,461 $ 9,256 $ ( 6,901 ) $ ( 1,449 ) $ ( 5,452 )
Less reclassification adjustments included in:
Net interest income (3)
( 5,431 ) ( 1,141 ) ( 4,290 ) ( 4,391 ) ( 922 ) ( 3,469 )
Total $ 6,286 $ 1,320 $ 4,966 $ ( 11,292 ) $ ( 2,371 ) $ ( 8,921 )
Other comprehensive income/(loss) $ 45,604 $ 9,577 $ 36,027 $ ( 11,416 ) $ ( 2,397 ) $ ( 9,019 )
(1) Represents amortization of deferred gains related to certain available-for-sale USDA Securities and Farmer Mac Guaranteed USDA Securities.
(2) Relates to the amortization of unrealized gains or losses prior to the reclassification of these securities from available-for-sale to held-to-maturity. The amortization of unrealized gains or losses reported in AOCI for held-to-maturity securities will be offset by the amortization of the premium or discount created from the transfer into held-to-maturity securities, which occurred at fair value. These unrealized gains or losses will be recorded over the remaining life of the security with no impact on future net income.
(3) Relates to the recognition of unrealized gains and losses on cash flow hedges recorded in AOCI.
11
(c) New Accounting Standards
Recently Adopted Accounting Guidance
Standard Description Date of Adoption
Effect on Consolidated Financial Statements
ASU 2023-02 , Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method
The amendments in this Update permit an entity to elect to account for their tax equity investments using the proportional amortization method if certain conditions are met, regardless of the tax credit program from which the income tax credits are received.
January 1, 2024 The adoption of this Update did not have a material effect on Farmer Mac's financial position, results of operations, or cash flows.
Recently Issued Accounting Guidance, Not Yet Adopted Within Our Consolidated Financial Statements
Standard
Description
Effect on Consolidated Financial Statements
ASU 2023-07 , Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures
The amendments in this Update require disclosures, on an annual and interim basis, of significant segment expenses that are regularly provided to the chief operating decision maker ("CODM"), as well as the aggregate amount of other segment items included in the reported measure of segment profit or loss. This Update also requires that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss. Public entities will be required to provide all annual disclosures currently required by Topic 280 in interim periods. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The amendments should be applied retrospectively. Early adoption is permitted.
Farmer Mac is still assessing the effect on our annual consolidated financial statement disclosures, however, adoption will not have a material impact on Farmer Mac's financial position, results of operations, or cash flows.
ASU 2023-09 , Income Taxes (Topic 740): Improvements to Income Tax Disclosures
The Update provides guidance on improvements to annual income tax disclosures by requiring (1) consistent categories and greater disaggregation of information in the rate reconciliation and (2) income taxes paid disaggregated by jurisdiction. Additionally, public entities must provide a separate disclosure for any reconciling item that meets a quantitative threshold. ASU 2023-09 is effective for annual periods beginning after December 15, 2024. The amendments should be applied on a prospective basis. Early adoption is permitted.
Farmer Mac is still assessing the impact of the new accounting standard but does not expect that adoption of the new guidance will have a material impact on Farmer Mac's financial position, results of operations, or cash flows.
12
(d) Reclassifications
Certain reclassifications of prior period information were made to conform to the current period presentation. The reclassifications of prior period information were not material to the consolidated financial statements.
2. INVESTMENT SECURITIES
The following tables set forth information about Farmer Mac's available-for-sale and held-to-maturity investment securities as of March 31, 2024 and December 31, 2023:
Table 2.1
As of March 31, 2024
Amount Outstanding Unamortized Premium/(Discount) Amortized
Cost (1)
Allowance for losses (2)
Unrealized
Gains Unrealized
Losses Fair Value
(in thousands)
Available-for-sale:
Floating rate auction-rate certificates backed by Government guaranteed student loans $ 19,700 $ — $ 19,700 $ ( 25 ) $ — $ ( 394 ) $ 19,281
Floating rate Government/GSE guaranteed mortgage-backed securities 2,402,850 ( 1,306 ) 2,401,544 — 2,608 ( 24,086 ) 2,380,066
Fixed rate GSE guaranteed mortgage-backed securities 1,851,641 ( 47,448 ) 1,804,193 — 2,746 ( 134,551 ) 1,672,388
Floating rate U.S. Treasuries 50,000 ( 10 ) 49,990 — 6 — 49,996
Fixed rate U.S. Treasuries 905,255 ( 15,120 ) 890,135 — 81 ( 4,160 ) 886,056
Total available-for-sale 5,229,446 ( 63,884 ) 5,165,562 ( 25 ) 5,441 ( 163,191 ) 5,007,787
Held-to-maturity:
Floating rate Government/GSE guaranteed mortgage-backed securities (3)
53,756 — 53,756 — 1,104 — 54,860
Total held-to-maturity $ 53,756 $ — $ 53,756 $ — $ 1,104 $ — $ 54,860
(1) Amounts presented exclude $ 22.2 million of accrued interest receivable on investment securities as of March 31, 2024.
(2) Represents the amount of impairment that has resulted from credit-related factors, and therefore was recognized in the consolidated statement of operations as a provision for losses. Amount excludes unrealized losses relating to non-credit factors.
(3) The held-to-maturity investment securities had a weighted average yield of 6.7 % as of March 31, 2024.
13
As of December 31, 2023
Amount Outstanding Unamortized Premium/(Discount) Amortized
Cost (1)
Allowance for losses (2)
Unrealized
Gains Unrealized
Losses Fair Value
(in thousands)
Available-for-sale:
Floating rate auction-rate certificates backed by Government guaranteed student loans $ 19,700 $ — $ 19,700 $ ( 27 ) $ — $ ( 591 ) $ 19,082
Floating rate Government/GSE guaranteed mortgage-backed securities 2,454,009 ( 1,138 ) 2,452,871 — 1,212 ( 29,649 ) 2,424,434
Fixed rate GSE guaranteed mortgage-backed securities 1,727,669 ( 46,788 ) 1,680,881 — 6,558 ( 117,824 ) 1,569,615
Floating rate U.S. Treasuries 50,000 ( 17 ) 49,983 — — ( 15 ) 49,968
Fixed rate U.S. Treasuries 869,585 ( 12,885 ) 856,700 — 2,074 ( 2,942 ) 855,832
Total available-for-sale 5,120,963 ( 60,828 ) 5,060,135 ( 27 ) 9,844 ( 151,021 ) 4,918,931
Held-to-maturity:
Floating rate Government/GSE guaranteed mortgage-backed securities (3)
53,756 — 53,756 — 1,745 — 55,501
Total held-to-maturity $ 53,756 $ — $ 53,756 $ — $ 1,745 $ — $ 55,501
(1) Amounts presented exclude $ 15.9 million of accrued interest receivable on investment securities as of December 31, 2023.
(2) Represents the amount of impairment that has resulted from credit-related factors, and therefore was recognized in the consolidated statement of operations as a provision for losses. Amount excludes unrealized losses relating to non-credit factors.
(3) The held-to-maturity investment securities had a weighted average yield of 6.7 % as of December 31, 2023.
Farmer Mac did no t sell any securities from its available-for-sale investment portfolio during the three months ended March 31, 2024 and 2023.
As of March 31, 2024 and December 31, 2023, unrealized losses on available-for-sale investment securities were as follows:
Table 2.2
As of March 31, 2024
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
(dollars in thousands)
Floating rate auction-rate certificates backed by Government guaranteed student loans $ — $ — $ 19,281 $ ( 394 )
Floating rate Government/GSE guaranteed mortgage-backed securities 414,299 ( 2,066 ) 1,293,103 ( 22,020 )
Fixed rate Government/GSE guaranteed mortgage-backed securities 458,047 ( 7,183 ) 991,514 ( 127,368 )
Fixed rate U.S. Treasuries 557,405 ( 3,093 ) 101,646 ( 1,067 )
Total $ 1,429,751 $ ( 12,342 ) $ 2,405,544 $ ( 150,849 )
Number of securities in loss position 107 158
14
As of December 31, 2023
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
(dollars in thousands)
Floating rate auction-rate certificates backed by Government guaranteed student loans $ — $ — $ 19,082 $ ( 591 )
Floating rate Government/GSE guaranteed mortgage-backed securities 568,759 ( 4,395 ) 1,449,122 ( 25,254 )
Fixed rate Government/GSE guaranteed mortgage-backed securities 384,305 ( 4,262 ) 905,759 ( 113,562 )
Floating rate U.S. Treasuries 49,969 ( 15 ) — —
Fixed rate U.S. Treasuries 140,435 ( 606 ) 237,192 ( 2,336 )
Total $ 1,143,468 $ ( 9,278 ) $ 2,611,155 $ ( 141,743 )
Number of securities in loss position 91 162
The unrealized losses presented above are principally due to a general widening of market spreads and changes in the levels of interest rates from the dates of acquisition to March 31, 2024 and December 31, 2023, as applicable. The resulting decrease in fair values reflects an increase in the perceived risk by the financial markets related to those securities. As of both March 31, 2024 and December 31, 2023, all of the investment securities in an unrealized loss position either were backed by the full faith and credit of the U.S. government, a U.S. government sponsored enterprise, or had credit ratings of at least "AA+."
Securities in unrealized loss positions for 12 months or longer have a fair value as of March 31, 2024 that is, on average, approximately 94.1 % of their amortized cost basis. Farmer Mac believes that all of these unrealized losses are recoverable within a reasonable period of time by way of maturity, changes in credit spread, or changes in levels of interest rates.
The amortized cost, fair value, and weighted-average yield of available-for-sale investment securities by remaining contractual maturity as of March 31, 2024 are set forth below. Asset-backed and mortgage-backed securities are included based on their final maturities, although the actual maturities may differ due to prepayments of the underlying assets.
Table 2.3
As of March 31, 2024
Available-for-Sale Securities
Amortized
Cost Fair Value Weighted-
Average
Yield
(dollars in thousands)
Due within one year $ 431,353 $ 430,225 2.32 %
Due after one year through five years 1,578,453 1,552,380 4.19 %
Due after five years through ten years 2,375,052 2,260,716 4.35 %
Due after ten years 780,704 764,466 5.70 %
Total $ 5,165,562 $ 5,007,787 4.33 %
15
3. FARMER MAC GUARANTEED SECURITIES AND USDA SECURITIES
The following tables set forth information about on-balance sheet Farmer Mac Guaranteed Securities and USDA Securities as of March 31, 2024 and December 31, 2023:
Table 3.1
As of March 31, 2024
Unpaid Principal Balance Unamortized Premium/(Discount) Amortized
Cost (1)
Allowance for losses (2)
Unrealized
Gains Unrealized
Losses Fair Value
(in thousands)
Held-to-maturity:
AgVantage $ 4,441,588 $ ( 28,891 ) $ 4,412,697 $ ( 179 ) $ 3,829 $ ( 35,130 ) $ 4,381,217
Farmer Mac Guaranteed USDA Securities 42,383 31 42,414 — 59 ( 883 ) 41,590
Total Farmer Mac Guaranteed Securities 4,483,971 ( 28,860 ) 4,455,111 ( 179 ) 3,888 ( 36,013 ) 4,422,807
USDA Securities 2,311,442 21,585 2,333,027 — 303 ( 318,319 ) 2,015,011
Total held-to-maturity $ 6,795,413 $ ( 7,275 ) $ 6,788,138 $ ( 179 ) $ 4,191 $ ( 354,332 ) $ 6,437,818
Available-for-sale:
AgVantage $ 5,802,070 $ — $ 5,802,070 $ ( 291 ) $ 8,364 $ ( 352,946 ) $ 5,457,197
Farmer Mac Guaranteed Securities (3)
— 9,232 9,232 — 259 — 9,491
Total available-for-sale $ 5,802,070 $ 9,232 $ 5,811,302 $ ( 291 ) $ 8,623 $ ( 352,946 ) $ 5,466,688
Trading:
USDA Securities (4)
$ 1,069 $ 57 $ 1,126 $ — $ — $ ( 60 ) $ 1,066
(1) Amounts presented exclude $ 57.9 million, $ 59.4 million, and $ 27,610 of accrued interest receivable on available-for-sale, held-to-maturity, and trading securities, respectively, as of March 31, 2024.
(2) Represents the amount of impairment that has resulted from credit-related factors, and therefore was recognized in the statement of financial operations as a provision for losses. Amount excludes unrealized losses relating to non-credit factors.
(3) Fair value includes $ 9.5 million of an interest-only security with a notional amount of $ 233.5 million.
(4) The trading USDA securities had a weighted average yield of 5.58 % as of March 31, 2024.
As of December 31, 2023
Unpaid Principal Balance Unamortized Premium/(Discount) Amortized
Cost (1)
Allowance for losses (2)
Unrealized
Gains Unrealized
Losses Fair Value
(in thousands)
Held-to-maturity:
AgVantage $ 4,206,324 $ ( 29,622 ) $ 4,176,702 $ ( 209 ) $ 4,676 $ ( 39,451 ) $ 4,141,718
Farmer Mac Guaranteed USDA Securities 36,543 33 36,576 — 107 ( 806 ) 35,877
Total Farmer Mac Guaranteed Securities 4,242,867 ( 29,589 ) 4,213,278 ( 209 ) 4,783 ( 40,257 ) 4,177,595
USDA Securities 2,331,093 23,078 2,354,171 — 417 ( 319,783 ) 2,034,805
Total held-to-maturity $ 6,573,960 $ ( 6,511 ) $ 6,567,449 $ ( 209 ) $ 5,200 $ ( 360,040 ) $ 6,212,400
Available-for-sale:
AgVantage $ 5,816,024 $ — $ 5,816,024 $ ( 317 ) $ 16,416 $ ( 309,411 ) $ 5,522,712
Farmer Mac Guaranteed Securities (3)
— 9,409 9,409 — 358 — 9,767
Total available-for-sale $ 5,816,024 $ 9,409 $ 5,825,433 $ ( 317 ) $ 16,774 $ ( 309,411 ) $ 5,532,479
Trading:
USDA Securities (4)
$ 1,236 $ 64 $ 1,300 $ — $ — $ ( 59 ) $ 1,241
(1) Amounts presented exclude $ 47.2 million, $ 67.4 million, and $ 42,000 of accrued interest receivable on available-for-sale, held-to-maturity, and trading securities, respectively, as of December 31, 2023.
16
(2) Represents the amount of impairment that has resulted from credit-related factors, and therefore was recognized in the statement of financial operations as a provision for losses. Amount excludes unrealized losses relating to non-credit factors.
(3) Fair value includes $ 9.8 million of an interest-only security with a notional amount of $ 238.4 million.
(4) The trading USDA securities had a weighted average yield of 5.46 % as of December 31, 2023.
On July 1, 2023, Farmer Mac transferred $ 2.7 billion of AgVantage Securities from available-for-sale to held-to-maturity to reflect Farmer Mac's positive intent and ability to hold these securities until maturity or payoff. Farmer Mac transferred these securities at fair value as of the date of the transfer, which included a cost basis adjustment due to unrealized losses of $ 31.9 million. The accumulated unrealized losses were recorded in accumulated other comprehensive income in the amount of $ 31.9 million. Both the cost basis adjustment and accumulated unrealized depreciation will be amortized as an adjustment to the yield on the held-to-maturity AgVantage Securities over the remaining term of the transferred securities.
As of March 31, 2024 and December 31, 2023, unrealized losses on held-to-maturity and available-for-sale on-balance sheet Farmer Mac Guaranteed Securities and USDA Securities were as follows:
Table 3.2
As of March 31, 2024
Held-to-Maturity and 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)
Held-to-maturity:
AgVantage $ 2,757,735 $ ( 3,858 ) $ 699,786 $ ( 31,272 )
Farmer Mac Guaranteed USDA Securities 27,029 ( 55 ) 8,258 ( 828 )
USDA Securities 3,025 ( 9 ) 2,004,512 ( 318,310 )
Total held-to-maturity $ 2,787,789 $ ( 3,922 ) $ 2,712,556 $ ( 350,410 )
Available-for-sale:
AgVantage $ 1,133,776 $ ( 15,100 ) $ 3,945,347 $ ( 337,846 )
Total available-for-sale $ 1,133,776 $ ( 15,100 ) $ 3,945,347 $ ( 337,846 )
As of December 31, 2023
Held-to-Maturity and 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)
Held-to-maturity:
AgVantage $ 2,070,770 $ ( 6,705 ) $ 725,347 $ ( 32,746 )
Farmer Mac Guaranteed USDA Securities — — 8,393 ( 806 )
USDA Securities — — 2,023,801 ( 319,783 )
Total held-to-maturity $ 2,070,770 $ ( 6,705 ) $ 2,757,541 $ ( 353,335 )
Available-for-sale:
AgVantage $ 508,182 $ ( 5,716 ) $ 4,043,431 $ ( 303,695 )
Total available-for-sale $ 508,182 $ ( 5,716 ) $ 4,043,431 $ ( 303,695 )
17
The unrealized losses presented above are principally due to changes in interest rates from the date of acquisition to March 31, 2024 and December 31, 2023, as applicable.
The credit exposure related to Farmer Mac's USDA Securities in the Agricultural Finance line of business is covered by the full faith and credit guarantee of the United States of America.
The unrealized losses from AgVantage securities were on 73 and 68 available-for-sale securities as of March 31, 2024 and December 31, 2023, respectively. There were 63 and 53 held-to-maturity AgVantage securities with an unrealized loss as of March 31, 2024 and December 31, 2023, respectively. As of March 31, 2024 and December 31, 2023, 60 and 62 available-for-sale AgVantage securities, respectively, had been in a loss position for more than 12 months. As of March 31, 2024 and December 31, 2023, there were 19 and 22 held-to-maturity AgVantage securities, respectively, in a loss position for more than 12 months.
During the three three months ended March 31, 2024 and 2023 Farmer Mac had no sales of AgVantage Farmer Mac Guaranteed Securities, USDA Farmer Mac Guaranteed Securities or USDA Trading Securities and, therefore, Farmer Mac realized no gains or losses.
The amortized cost, fair value, and weighted-average yield of available-for-sale and held-to-maturity Farmer Mac Guaranteed Securities and USDA Securities by remaining contractual maturity as of March 31, 2024 are set forth below. The balances presented are based on their contractual maturities, although the actual maturities may differ due to prepayments of the underlying assets.
Table 3.3
As of March 31, 2024
Available-for-Sale Securities
Amortized
Cost (1)
Fair Value Weighted-
Average
Yield
(dollars in thousands)
Due within one year $ 850,000 $ 838,515 3.05 %
Due after one year through five years 2,811,653 2,701,597 3.74 %
Due after five years through ten years 1,200,000 1,105,537 3.61 %
Due after ten years 949,649 821,039 3.55 %
Total $ 5,811,302 $ 5,466,688 3.58 %
(1) Amounts presented exclude $ 57.9 million of accrued interest receivable.
As of March 31, 2024
Held-to-Maturity Securities
Amortized
Cost (1)
Fair Value Weighted-
Average
Yield
(dollars in thousands)
Due within one year $ 2,141,438 $ 2,139,182 5.72 %
Due after one year through five years 1,692,904 1,657,244 4.63 %
Due after five years through ten years 249,080 217,955 3.58 %
Due after ten years 2,704,716 2,423,437 4.32 %
Total $ 6,788,138 $ 6,437,818 4.85 %
(1) Amounts presented exclude $ 59.4 million of accrued interest receivable.
18
4. FINANCIAL DERIVATIVES
Farmer Mac enters into financial derivative transactions to protect against risk from the effects of market price, or interest rate movements, on the value of certain assets, future cash flows, or debt issuance, and not for trading or speculative purposes. Certain financial derivatives are designated as fair value hedges of
fixed rate assets, classified as available-for-sale, to protect against fair value changes in the assets related
to changes in a benchmark interest rate (e.g., SOFR). Certain other financial derivatives are
designated as cash flow hedges to mitigate the volatility of future interest rate payments on floating rate
debt. Certain financial derivatives are not designated in hedge accounting relationships.
Farmer Mac manages the interest rate risk related to loans it has committed to acquire, but has not yet
permanently funded, primarily through the use of futures contracts involving U.S. Treasury securities. Farmer Mac aims to achieve a duration-matched hedge ratio between the hedged item and the hedge instrument. Gains or losses generated by these hedge transactions are expected to offset changes in funding costs. All financial derivatives are recorded on the balance sheet at fair value as a freestanding
asset or liability.
19
The following tables summarize information related to Farmer Mac's financial derivatives on a gross basis without giving consideration to master netting arrangements. The table below includes accrued interest on cleared swaps, but excludes $ 17.6 million and $ 16.4 million of accrued interest receivable and $ 6.2 million and $ 6.5 million of accrued interest payable on uncleared swaps as of March 31, 2024 and December 31, 2023, respectively. The aforementioned accrued interest on uncleared swaps is included within Accrued Interest Receivable and Accrued Interest Payable on the consolidated balance sheets.
Table 4.1
As of March 31, 2024
Fair Value Weighted-
Average
Pay Rate Weighted-
Average Receive Rate Weighted-
Average
Forward
Price Weighted-
Average
Remaining
Term (in years)
Notional Amount Asset (Liability)
(dollars in thousands)
Fair value hedges:
Interest rate swaps:
Receive fixed non-callable $ 9,705,185 $ 230 $ ( 25,315 ) 5.54 % 3.03 % 1.70
Pay fixed non-callable 9,226,082 7,675 ( 68 ) 2.52 % 5.43 % 9.37
Receive fixed callable 3,963,827 2,892 ( 105,971 ) 5.36 % 3.46 % 2.56
Cash flow hedges:
Interest rate swaps:
Pay fixed non-callable 552,000 22,270 — 1.93 % 5.80 % 4.09
No hedge designation:
Interest rate swaps:
Pay fixed non-callable 157,933 992 — 2.92 % 5.60 % 4.15
Receive fixed non-callable 1,638,958 34 ( 9 ) 5.38 % 5.11 % 0.47
Basis swaps 850,384 15 ( 522 ) 5.49 % 5.47 % 3.58
Treasury futures 125 680 — 110.25
Netting adjustments (1)
( 3,355 ) 3,355
Total financial derivatives $ 26,094,494 $ 31,433 $ ( 128,530 )
(1) Amounts represent the application of the netting requirements that allow Farmer Mac to settle positive and negative positions, including accrued interest, held or placed with the same clearing agent.
20
As of December 31, 2023
Fair Value Weighted-
Average
Pay Rate Weighted-
Average Receive Rate Weighted-
Average
Forward
Price Weighted-
Average
Remaining
Term (in years)
Notional Amount Asset (Liability)
(dollars in thousands)
Fair value hedges:
Interest rate swaps:
Receive fixed non-callable $ 9,776,685 $ 2,350 $ ( 20,390 ) 5.57 % 2.94 % 1.78
Pay fixed non-callable 9,174,253 7,767 ( 1,081 ) 2.50 % 5.47 % 9.57
Receive fixed callable 3,879,827 7,374 ( 95,984 ) 5.40 % 3.40 % 2.48
Cash flow hedges:
Interest rate swaps:
Pay fixed non-callable 558,000 20,234 ( 43 ) 1.94 % 5.82 % 4.30
No hedge designation:
Interest rate swaps:
Pay fixed non-callable 160,623 676 ( 29 ) 2.92 % 5.64 % 4.34
Receive fixed non-callable 1,358,396 263 ( 3 ) 5.44 % 4.87 % 0.64
Basis swaps 850,384 39 ( 746 ) 5.52 % 5.48 % 3.83
Treasury futures 21,300 11 ( 91 ) 112.51
Netting adjustments (1)
( 1,236 ) 1,236
Total financial derivatives $ 25,779,468 $ 37,478 $ ( 117,131 )
(1) Amounts represent the application of the netting requirements that allow Farmer Mac to settle positive and negative positions, including accrued interest, held or placed with the same clearing agent.
As of March 31, 2024, Farmer Mac expects to reclassify $ 14.5 million after-tax from accumulated other comprehensive income to earnings over the next twelve months related to cash flow hedges. This amount could differ from amounts actually recognized due to changes in interest rates, hedge de-designations, and the addition of other hedges after March 31, 2024. During the three months ended March 31, 2024 and 2023, there were no gains or losses from interest rate swaps designated as cash flow hedges reclassified to earnings because it was probable that the originally forecasted transactions would occur.
21
The following tables summarize the net income/(expense) recognized in the consolidated statements of operations related to derivatives for the three months ended March 31, 2024 and 2023:
Table 4.2
For the Three Months Ended March 31, 2024
Net Income/(Expense) Recognized in Consolidated Statement of Operations on Derivatives
Net Interest Income Non-Interest Income Total
Interest Income Investments and Cash Equivalents Interest Income Farmer Mac Guaranteed Securities and USDA Securities Interest Income Loans Total Interest Expense Gains on financial derivatives
(in thousands)
Total amounts presented in the consolidated statement of operations $ 84,924 $ 166,813 $ 144,580 $ ( 309,949 ) $ 2,079 $ 88,447
Income/(expense) related to interest settlements on fair value hedging relationships:
Recognized on derivatives 10,297 40,332 17,849 ( 83,551 ) — ( 15,073 )
Recognized on hedged items 9,948 51,705 16,598 ( 106,433 ) — ( 28,182 )
Premium/discount amortization recognized on hedged items 445 — — ( 747 ) — ( 302 )
Income/(expense) related to interest settlements on fair value hedging relationships $ 20,690 $ 92,037 $ 34,447 $ ( 190,731 ) $ — $ ( 43,557 )
Gains/(losses) on fair value hedging relationships:
Recognized on derivatives $ 27,789 $ 81,586 $ 48,180 $ ( 54,717 ) $ — $ 102,838
Recognized on hedged items ( 27,521 ) ( 80,743 ) ( 47,061 ) 55,489 — ( 99,836 )
Gains/(losses) on fair value hedging relationships
$ 268 $ 843 $ 1,119 $ 772 $ — $ 3,002
Expense related to interest settlements on cash flow hedging relationships:
Interest settlements reclassified from AOCI into net income on derivatives $ — $ — $ — $ 5,431 $ — $ 5,431
Recognized on hedged items — — — ( 8,091 ) — ( 8,091 )
Discount amortization recognized on hedged items — — — ( 14 ) — ( 14 )
Expense recognized on cash flow hedges $ — $ — $ — $ ( 2,674 ) $ — $ ( 2,674 )
Gains on financial derivatives not designated in hedging relationships:
Gains on interest rate swaps $ — $ — $ — $ — $ 754 $ 754
Interest expense on interest rate swaps — — — — ( 34 ) ( 34 )
Treasury futures — — — — 1,359 1,359
Gains on financial derivatives not designated in hedge relationships $ — $ — $ — $ — $ 2,079 $ 2,079
22
For the Three Months Ended March 31, 2023
Net Income/(Expense) Recognized in Consolidated Statement of Operations on Derivatives
Net Interest Income Non-Interest Income Total
Interest Income Investments and Cash Equivalents Interest Income Farmer Mac Guaranteed Securities and USDA Securities Interest Income Loans Total Interest Expense Gains on financial derivatives
(in thousands)
Total amounts presented in the consolidated statement of operations: $ 59,703 $ 136,537 $ 119,032 $ ( 236,214 ) $ 399 $ 79,457
Income/(expense) related to interest settlements on fair value hedging relationships:
Recognized on derivatives 6,549 28,909 13,180 ( 77,467 ) — ( 28,829 )
Recognized on hedged items 6,961 41,971 15,208 ( 70,975 ) — ( 6,835 )
Premium/discount amortization recognized on hedged items
268 — — ( 691 ) — ( 423 )
Income/(expense) related to interest settlements on fair value hedging relationships $ 13,778 $ 70,880 $ 28,388 $ ( 149,133 ) $ — $ ( 36,087 )
Gains/(losses) on fair value hedging relationships:
Recognized on derivatives $ ( 27,153 ) $ ( 93,792 ) $ ( 56,681 ) $ 122,540 $ — $ ( 55,086 )
Recognized on hedged items 27,428 93,295 56,957 ( 122,699 ) — 54,981
Gains/(losses) on fair value hedging relationships
$ 275 $ ( 497 ) $ 276 $ ( 159 ) $ — $ ( 105 )
Expense related to interest settlements on cash flow hedging relationships:
Interest settlements reclassified from AOCI into net income on derivatives $ — $ — $ — $ 4,391 $ — $ 4,391
Recognized on hedged items — — — ( 7,190 ) — ( 7,190 )
Discount amortization recognized on hedged items — — — ( 14 ) — ( 14 )
Expense recognized on cash flow hedges $ — $ — $ — $ ( 2,813 ) $ — $ ( 2,813 )
Gains on financial derivatives not designated in hedge relationships:
Gains on interest rate swaps $ — $ — $ — $ — $ 33 $ 33
Interest expense on interest rate swaps — — — — ( 1,625 ) ( 1,625 )
Treasury futures — — — — 1,991 1,991
Gains on financial derivatives not designated in hedge relationships $ — $ — $ — $ — $ 399 $ 399
The following table shows the carrying amount and associated cumulative basis adjustment related to the application of hedge accounting that is included in the carrying amount of hedged assets and liabilities in fair value hedging relationships as of March 31, 2024 and December 31, 2023:
23
Table 4.3
Hedged Items in Fair Value Relationship
Carrying Amount of Hedged Assets/(Liabilities) Cumulative Amount of Fair Value Hedging Adjustments included in the Carrying Amount of the Hedged Assets/(Liabilities)
March 31, 2024 December 31, 2023 March 31, 2024 December 31, 2023
(in thousands)
Investment securities, Available-for-Sale, at fair value $ 1,261,144 $ 1,251,386 $ ( 116,156 ) $ ( 88,635 )
Farmer Mac Guaranteed Securities, Available-for-Sale, at fair value 5,432,676 5,497,948 ( 338,180 ) ( 257,436 )
Loans held for investment, at amortized cost 1,692,131 1,699,361 ( 352,653 ) ( 305,592 )
Notes Payable (1)
( 13,327,828 ) ( 13,350,111 ) 305,907 250,418
(1) Carrying amount represents amortized cost.
The following tables present the fair value of financial assets and liabilities, based on the terms of Farmer Mac's master netting arrangements as of March 31, 2024 and December 31, 2023:
Table 4.4
March 31, 2024
Gross Amount Recognized Gross Amounts offset in the Consolidated Balance Sheet Net Amount Presented in the Consolidated Balance Sheet (1)
Gross Amounts Not Offset in the Consolidated Balance Sheet
Netting Adjustments Financial instruments pledged Cash Collateral (2)
Net Amount (3)
(in thousands)
Assets:
Uncleared derivatives $ 25,354 $ — $ 25,354 $ ( 24,674 ) $ — $ — $ 680
Cleared derivatives 8,240 ( 3,355 ) 4,885 — — — 4,885
Total $ 33,594 $ ( 3,355 ) $ 30,239 $ ( 24,674 ) $ — $ — $ 5,565
Liabilities:
Uncleared derivatives $ ( 106,733 ) $ — $ ( 106,733 ) $ 24,674 $ — $ 76,472 $ ( 5,587 )
Cleared derivatives ( 3,355 ) 3,355 — — — — —
Total $ ( 110,088 ) $ 3,355 $ ( 106,733 ) $ 24,674 $ — $ 76,472 $ ( 5,587 )
(1) Amounts presented may not agree to the consolidated balance sheet related to counterparties not subject to master netting agreements.
(2) Cash collateral excludes $ 15.6 million of collateral posted and $ 0.0 million of collateral received related to counterparties not subject to master netting agreements.
(3) Any over-collateralization at an individual clearing agent and/or counterparty level is not included in the determination of the net amount. As of March 31, 2024, Farmer Mac had additional net exposure of $ 197.9 million due to instances where Farmer Mac's collateral to a counterparty exceeded the net derivative position.
24
December 31, 2023
Gross Amount Recognized Gross Amounts offset in the Consolidated Balance Sheet Net Amount Presented in the Consolidated Balance Sheet (1)
Gross Amounts Not Offset in the Consolidated Balance Sheet
Netting Adjustments Financial instruments pledged Cash Collateral (2)
Net Amount (3)
(in thousands)
Assets:
Uncleared derivatives $ 25,751 $ — $ 25,751 $ ( 25,727 ) $ — $ — $ 24
Cleared derivatives 10,388 ( 1,236 ) 9,152 — — — 9,152
Total $ 36,139 $ ( 1,236 ) $ 34,903 $ ( 25,727 ) $ — $ — $ 9,176
Liabilities:
Uncleared derivatives $ ( 100,114 ) $ — $ ( 100,114 ) $ 25,727 $ — $ 69,360 $ ( 5,027 )
Cleared derivatives ( 1,236 ) 1,236 — — — — —
Total $ ( 101,350 ) $ 1,236 $ ( 100,114 ) $ 25,727 $ — $ 69,360 $ ( 5,027 )
(1) Amounts presented may not agree to the consolidated balance sheet related to counterparties not subject to master netting agreements.
(2) Cash collateral excludes $ 15.2 million of collateral posted and $ 2.0 million of collateral received related to counterparties not subject to master netting agreements.
(3) Any over-collateralization at an individual clearing agent and/or counterparty level is not included in the determination of the net amount. As of December 31, 2023, Farmer Mac had additional net exposure of $ 207.2 million due to instances where Farmer Mac's collateral to a counterparty exceeded the net derivative position.
Farmer Mac records posted cash as a reduction in the outstanding balance of cash and cash equivalents and an increase in the balance of prepaid expenses and other assets. Any investment securities posted as collateral are included in the investment securities balances on the consolidated balance sheets. If Farmer Mac had breached certain provisions of the derivative contracts as of March 31, 2024 or December 31, 2023, it could have been required to settle its obligations under the agreements, but would not have been required to post additional collateral. As of March 31, 2024 and December 31, 2023, there were no financial derivatives in a net payable position where Farmer Mac was required to pledge collateral which the counterparty had the right to sell or repledge.
Of Farmer Mac's $ 26.1 billion notional amount of interest rate swaps outstanding as of March 31, 2024, $ 20.8 billion were cleared through the swap clearinghouse, the Chicago Mercantile Exchange ("CME"). Of Farmer Mac's $ 25.8 billion notional amount of interest rate swaps outstanding as of December 31, 2023, $ 20.5 billion were cleared through the CME.
5. LOANS
Farmer Mac classifies loans as either held for investment or held for sale. Loans held for investment are recorded at the unpaid principal balance, net of unamortized premium or discount and other cost basis adjustments. Loans held for sale are reported at the lower of cost or fair value determined on a pooled
basis. As of both March 31, 2024 and December 31, 2023, Farmer Mac had no loans held for sale.
Under the Agricultural Finance line of business, Farmer Mac has two segments – Farm & Ranch and Corporate AgFinance. The segments are characterized by similarities in risk attributes and the manner in which Farmer Mac monitors and assesses credit risk.
25
The following table includes loans held for investment and displays the composition of the loan balances as of March 31, 2024 and December 31, 2023:
Table 5.1
As of March 31, 2024 As of December 31, 2023
Unsecuritized In Consolidated Trusts Total Unsecuritized In Consolidated Trusts Total
(in thousands)
Agricultural Finance loans
Farm & Ranch $ 5,247,543 $ 1,409,397 $ 6,656,940 $ 5,133,450 $ 1,432,261 $ 6,565,711
Corporate AgFinance 1,258,506 — 1,258,506 1,259,723 — 1,259,723
Total Agricultural Finance loans 6,506,049 1,409,397 7,915,446 6,393,173 1,432,261 7,825,434
Rural Infrastructure Finance loans 3,686,753 — 3,686,753 3,534,763 — 3,534,763
Total unpaid principal balance (1)
10,192,802 1,409,397 11,602,199 9,927,936 1,432,261 11,360,197
Unamortized premiums, discounts, fair value hedge basis adjustment, and other cost basis adjustments ( 354,840 ) — ( 354,840 ) ( 304,817 ) — ( 304,817 )
Total loans 9,837,962 1,409,397 11,247,359 9,623,119 1,432,261 11,055,380
Allowance for losses ( 13,836 ) ( 452 ) ( 14,288 ) ( 15,588 ) ( 443 ) ( 16,031 )
Total loans, net of allowance $ 9,824,126 $ 1,408,945 $ 11,233,071 $ 9,607,531 $ 1,431,818 $ 11,039,349
(1) Unpaid principal balance is the basis of presentation in disclosures of outstanding balances for Farmer Mac's lines of business.
Allowance for Losses
The following table is a summary, by asset type, of the allowance for losses as of March 31, 2024 and December 31, 2023:
Table 5.2
March 31, 2024 December 31, 2023
Allowance for Losses Allowance for Losses
(in thousands)
Loans:
Agricultural Finance loans
Farm & Ranch $ 4,535 $ 3,936
Corporate AgFinance 2,569 2,948
Total Agricultural Finance Loans 7,104 6,884
Rural Infrastructure Finance loans 7,184 9,147
Total $ 14,288 $ 16,031
26
The following is a summary of the changes in the allowance for losses for the three months ended March 31, 2024 and 2023:
Table 5.3
For the Three Months Ended
March 31, 2024 March 31, 2023
Agricultural Finance loans Rural Infrastructure
Finance loans (3)
Agricultural Finance loans Rural Infrastructure
Finance loans (3)
Farm & Ranch (1)
Corporate AgFinance (2)
Total Farm & Ranch (1)
Corporate AgFinance (2)
Total
(in thousands)
Beginning Balance $ 3,936 $ 2,948 $ 6,884 $ 9,147 $ 4,044 $ 2,731 $ 6,775 $ 8,314
Provision for/(release of) losses
599 ( 379 ) 220 ( 1,963 ) ( 111 ) 4,308 4,197 ( 3,613 )
Charge-offs — — — — — — — —
Ending Balance $ 4,535 $ 2,569 $ 7,104 $ 7,184 $ 3,933 $ 7,039 $ 10,972 $ 4,701
(1) As of March 31, 2024 and 2023, the allowance for losses for Agricultural Finance Farm & Ranch loans includes $ 1.4 million and $ 1.1 million allowance for collateral dependent assets secured by agricultural real estate, respectively.
(2) As of March 31, 2024 and 2023, the allowance for losses for Agricultural Finance Corporate AgFinance loans includes $ 0.0 million and $ 4.6 million allowance for collateral dependent assets secured by agricultural real estate, respectively.
(3) As of both March 31, 2024 and 2023, the allowance for losses for Rural Infrastructure Finance loans includes no allowance for collateral dependent assets.
The $ 2.0 million net release from the allowance for the Rural Infrastructure Finance portfolio during the quarter ended March 31, 2024 was primarily attributable to a single telecommunications loan that completed a restructuring, which resulted in an improved collateral position and a paydown of approximately 15 % of its previously unpaid principal balance. The $ 0.2 million net provision to the allowance for the Agricultural Finance mortgage loan portfolio during the quarter ended March 31, 2024 was primarily attributable to increased loan volume. Although substandard Agricultural Finance loans increased $ 73.0 million from December 31, 2023, there was not a significant provision for loss associated with that increase because of the net realizable value of those loans.
The $ 3.6 million net release from the allowance for the Rural Infrastructure Finance portfolio during the
quarter ended March 31, 2023 was primarily attributable to an updated estimate of expected losses based
on newly available industry data. The $ 4.2 million net provision to the allowance for the Agricultural
Finance mortgage loan portfolio during the quarter ended March 31, 2023 was primarily attributable to
declining valuation of a single agricultural storage and processing loan, due to its ongoing bankruptcy
proceedings and an updated estimate of expected losses based on additional availability of industry data.
The following table presents the unpaid principal balances by delinquency status of Farmer Mac's loans and non-performing assets as of March 31, 2024 and December 31, 2023:
27
Table 5.4
As of March 31, 2024
Accruing
Current 30-59 Days 60-89 Days 90 Days and Greater (2)
Total Past Due Nonaccrual loans (3)(4)
Total Loans
(in thousands)
Loans (1) :
Agricultural Finance loans
Farm & Ranch $ 6,538,806 $ 13,764 $ 3,954 $ 15,623 $ 33,341 $ 84,793 $ 6,656,940
Corporate AgFinance 1,247,059 — — — — 11,447 1,258,506
Total Agricultural Finance loans 7,785,865 13,764 3,954 15,623 33,341 96,240 7,915,446
Rural Infrastructure Finance loans 3,686,753 — — — — — 3,686,753
Total $ 11,472,618 $ 13,764 $ 3,954 $ 15,623 $ 33,341 $ 96,240 $ 11,602,199
(1) Amounts represent unpaid principal balance of risk-rated loans, which is the basis Farmer Mac uses to analyze its portfolio, and recorded investment of past due loans.
(2) Includes loans in consolidated trusts with beneficial interests owned by third parties (single-class) that are 90 days or more past due.
(3) Includes loans that are 90 days or more past due, in foreclosure, or in bankruptcy with at least one missed payment, excluding loans performing under either their original loan terms or a court-approved bankruptcy plan.
(4) Includes $ 45.9 million of nonaccrual loans for which there was no associated allowance. During the three months ended March 31, 2024, Farmer Mac received $ 0.6 million in interest on nonaccrual loans.
As of December 31, 2023
Accruing
Current 30-59 Days 60-89 Days 90 Days and Greater (2)
Total Past Due Nonaccrual loans (3)(4)
Total Loans
(in thousands)
Loans (1) :
Agricultural Finance loans
Farm & Ranch $ 6,470,205 $ 15,326 $ 3,953 $ 10,991 $ 30,270 $ 65,236 $ 6,565,711
Corporate AgFinance 1,259,723 — — — — — 1,259,723
Total Agricultural Finance loans 7,729,928 15,326 3,953 10,991 30,270 65,236 7,825,434
Rural Infrastructure Finance loans 3,534,763 — — — — — 3,534,763
Total $ 11,264,691 $ 15,326 $ 3,953 $ 10,991 $ 30,270 $ 65,236 $ 11,360,197
(1) Amounts represent unpaid principal balance of risk-rated loans, which is the basis Farmer Mac uses to analyze its portfolio, and recorded investment of past due loans.
(2) Includes loans in consolidated trusts with beneficial interests owned (single-class) by third parties that are 90 days or more past due.
(3) Includes loans that are 90 days or more past due, in foreclosure, or in bankruptcy with at least one missed payment, excluding loans performing under either their original loan terms or a court-approved bankruptcy plan.
(4) Includes $ 25.7 million of nonaccrual loans for which there was no associated allowance. During the year ended December 31, 2023, Farmer Mac received $ 2.6 million in interest on nonaccrual loans.
28
Credit Quality Indicators
The following tables present credit quality indicators related to Agricultural Finance mortgage loans and Rural Infrastructure Finance loans held as of March 31, 2024 and December 31, 2023, by year of origination:
Table 5.5
As of March 31, 2024
Year of Origination:
2024 2023 2022 2021 2020 Prior Revolving Loans - Amortized Cost Basis Total
(in thousands)
Agricultural Finance - Farm & Ranch loans (1) :
Internally Assigned Risk Rating:
Acceptable $ 190,820 $ 509,485 $ 1,135,915 $ 1,601,660 $ 1,082,703 $ 1,349,086 $ 354,735 $ 6,224,404
Special mention (2)
16,452 90,681 29,227 36,893 4,387 31,355 9,093 218,088
Substandard (3)
— 11,266 27,515 28,603 34,970 94,835 17,259 214,448
Total $ 207,272 $ 611,432 $ 1,192,657 $ 1,667,156 $ 1,122,060 $ 1,475,276 $ 381,087 $ 6,656,940
For the Three Months Ended March 31, 2024:
Current period charge-offs $ — $ — $ — $ — $ — $ — $ — $ —
(1) Amounts represent unpaid principal balance of risk-rated loans, which is the basis Farmer Mac uses to analyze its portfolio, and recorded investment of past due loans.
(2) Assets in the "Special mention" category generally have potential weaknesses due to performance issues but are currently considered to be adequately secured.
(3) Substandard assets have a well-defined weakness or weaknesses and there is a distinct possibility that some loss will be sustained if deficiencies are not corrected.
As of March 31, 2024
Year of Origination:
2024 2023 2022 2021 2020 Prior Revolving Loans - Amortized Cost Basis Total
(in thousands)
Agricultural Finance - Corporate AgFinance (1) :
Internally Assigned Risk Rating:
Acceptable $ 34,521 $ 204,717 $ 77,402 $ 257,391 $ 122,517 $ 209,987 $ 242,494 $ 1,149,029
Special mention (2)
— — 14,437 15,204 49,967 16,350 2,072 98,030
Substandard (3)
— — — — — — 11,447 11,447
Total $ 34,521 $ 204,717 $ 91,839 $ 272,595 $ 172,484 $ 226,337 $ 256,013 $ 1,258,506
For the Three Months Ended March 31, 2024:
Current period charge-offs $ — $ — $ — $ — $ — $ — $ — $ —
(1) Amounts represent unpaid principal balance of risk-rated loans, which is the basis Farmer Mac uses to analyze its portfolio, and recorded investment of past due loans.
(2) Assets in the "Special mention" category generally have potential weaknesses due to performance issues but are currently considered to be adequately secured.
(3) Substandard assets have a well-defined weakness or weaknesses and there is a distinct possibility that some loss will be sustained if deficiencies are not corrected.
29
As of March 31, 2024
Year of Origination:
2024 2023 2022 2021 2020 Prior Revolving Loans - Amortized Cost Basis Total
(in thousands)
Rural Infrastructure Finance loans (1) :
Internally Assigned Risk Rating:
Acceptable $ 192,160 $ 572,095 $ 665,560 $ 189,652 $ 585,661 $ 1,283,649 $ 163,162 $ 3,651,939
Special mention (2)
— — 34,814 — — — — 34,814
Substandard (3)
— — — — — — — —
Total $ 192,160 $ 572,095 $ 700,374 $ 189,652 $ 585,661 $ 1,283,649 $ 163,162 $ 3,686,753
For the Three Months Ended March 31, 2024:
Current period charge-offs $ — $ — $ — $ — $ — $ — $ — $ —
(1) Amounts represent unpaid principal balance of risk-rated loans, which is the basis Farmer Mac uses to analyze its portfolio, and recorded investment of past due loans.
(2) Assets in the "Special mention" category generally have potential weaknesses due to performance issues but are currently considered to be adequately secured.
(3) Substandard assets have a well-defined weakness or weaknesses and there is a distinct possibility that some loss will be sustained if deficiencies are not corrected.
As of December 31, 2023
Year of Origination:
2023 2022 2021 2020 2019 Prior Revolving Loans - Amortized Cost Basis Total
(in thousands)
Agricultural Finance - Farm & Ranch loans (1) :
Internally Assigned Risk Rating:
Acceptable $ 530,956 $ 1,137,226 $ 1,653,780 $ 1,120,917 $ 323,922 $ 1,068,862 $ 385,766 $ 6,221,429
Special mention (2)
70,524 46,529 27,957 11,591 4,782 21,257 8,777 191,417
Substandard (3)
3,357 23,987 10,164 17,395 28,942 58,606 10,414 152,865
Total $ 604,837 $ 1,207,742 $ 1,691,901 $ 1,149,903 $ 357,646 $ 1,148,725 $ 404,957 $ 6,565,711
For the Three Months Ended March 31, 2023:
Current period charge-offs $ — $ — $ — $ — $ — $ — $ — $ —
(1) Amounts represent unpaid principal balance of risk-rated loans, which is the basis Farmer Mac uses to analyze its portfolio, and recorded investment of past due loans.
(2) Assets in the "Special mention" category generally have potential weaknesses due to performance issues but are currently considered to be adequately secured.
(3) Substandard assets have a well-defined weakness or weaknesses and there is a distinct possibility that some loss will be sustained if deficiencies are not corrected.
30
As of December 31, 2023
Year of Origination:
2023 2022 2021 2020 2019 Prior Revolving Loans - Amortized Cost Basis Total
(in thousands)
Agricultural Finance - Corporate AgFinance loans (1) :
Internally Assigned Risk Rating:
Acceptable $ 207,279 $ 97,922 $ 261,992 $ 123,158 $ 99,352 $ 112,947 $ 254,325 $ 1,156,975
Special mention (2)
— 14,522 15,408 50,822 20,333 — 1,663 102,748
Substandard (3)
— — — — — — — —
Total $ 207,279 $ 112,444 $ 277,400 $ 173,980 $ 119,685 $ 112,947 $ 255,988 $ 1,259,723
For the Three Months Ended March 31, 2023:
Current period charge-offs $ — $ — $ — $ — $ — $ — $ — $ —
(1) Amounts represent unpaid principal balance of risk-rated loans, which is the basis Farmer Mac uses to analyze its portfolio, and recorded investment of past due loans.
(2) Assets in the "Special mention" category generally have potential weaknesses due to performance issues but are currently considered to be adequately secured.
(3) Substandard assets have a well-defined weakness or weaknesses and there is a distinct possibility that some loss will be sustained if deficiencies are not corrected.
As of December 31, 2023
Year of Origination:
2023 2022 2021 2020 2019 Prior Revolving Loans - Amortized Cost Basis Total
(in thousands)
Rural Infrastructure Finance loans (1) :
Internally Assigned Risk Rating:
Acceptable $ 618,946 $ 681,272 $ 187,746 $ 593,841 $ 701,937 $ 611,548 $ 100,223 $ 3,495,513
Special mention (2)
— 9,850 — — — — — 9,850
Substandard (3)
— 29,400 — — — — — 29,400
Total $ 618,946 $ 720,522 $ 187,746 $ 593,841 $ 701,937 $ 611,548 $ 100,223 $ 3,534,763
For the Three Months Ended March 31, 2023:
Current period charge-offs $ — $ — $ — $ — $ — $ — $ — $ —
(1) Amounts represent unpaid principal balance of risk-rated loans, which is the basis Farmer Mac uses to analyze its portfolio, and recorded investment of past due loans.
(2) Assets in the "Special mention" category generally have potential weaknesses due to performance issues but are currently considered to be adequately secured.
(3) Substandard assets have a well-defined weakness or weaknesses and there is a distinct possibility that some loss will be sustained if deficiencies are not corrected.
31
6. GUARANTEES AND COMMITMENTS
The following table presents the maximum principal amount of potential undiscounted future payments that Farmer Mac could be required to make under all off-balance sheet Farmer Mac Guaranteed Securities as of March 31, 2024 and December 31, 2023, not including offsets provided by any recourse provisions, recoveries from third parties, or collateral for the underlying loans:
Table 6.1
Outstanding Balance of Off-Balance Sheet Farmer Mac Guaranteed Securities
As of March 31, 2024 As of December 31, 2023
(in thousands)
Agricultural Finance
Farmer Mac Guaranteed Securities $ 443,843 $ 452,602
Total off-balance sheet Farmer Mac Guaranteed Securities $ 443,843 $ 452,602
Eligible loans and other eligible assets may be placed into trusts that are used as vehicles for the securitization of the transferred assets and the Farmer Mac-guaranteed beneficial interests in the trusts are sold to investors.
The following table summarizes the significant cash flows received from and paid to trusts used for Farmer Mac securitizations:
Table 6.2
For the Three Months Ended
March 31, 2024 March 31, 2023
(in thousands)
Proceeds from new securitizations $ — $ 222,188
Guarantee fees received 449 487
Farmer Mac presents a liability for its obligation to stand ready under its guarantee in "Guarantee and commitment obligation" on the consolidated balance sheets. The following table presents the liability and the weighted-average remaining maturity of all loans underlying off-balance sheet Farmer Mac Guaranteed Securities:
Table 6.3
As of March 31, 2024 As of December 31, 2023
(dollars in thousands)
Guarantee and commitment obligation $ 5,808 $ 5,969
Weighted average remaining maturity:
Farmer Mac Guaranteed Securities 21.6 years 21.9 years
32
Long-Term Standby Purchase Commitments
Farmer Mac has recorded a liability for its obligation to stand ready under the commitment in the guarantee and commitment obligation on the consolidated balance sheets. The following table presents the liability, the maximum principal amount of potential undiscounted future payments that Farmer Mac could be requested to make under all LTSPCs, not including offsets provided by any recourse provisions, recoveries from third parties, or collateral for the underlying loans, as well as the weighted-average remaining maturity of all loans underlying LTSPCs:
Table 6.4
As of March 31, 2024 As of December 31, 2023
(dollars in thousands)
Guarantee and commitment obligation (1)
$ 40,057 $ 41,594
Maximum principal amount 3,636,782 3,680,333
Weighted-average remaining maturity 14.3 years 14.5 years
(1) Relates to LTSPCs issued or modified on or after January 1, 2003.
Reserve for Losses - LTSPCs and Farmer Mac Guaranteed Securities
The following table is a summary, by asset type, of the reserve for losses as of March 31, 2024 and December 31, 2023:
Table 6.5
March 31, 2024 December 31, 2023
Reserve for Losses Reserve for Losses
(in thousands)
Agricultural Finance $ 1,407 $ 1,471
Rural Infrastructure Finance 235 240
Total $ 1,642 $ 1,711
33
The following is a summary of the changes in the reserve for losses for the three month period ended March 31, 2024 and 2023:
Table 6.6
For the Three Months Ended
March 31, 2024 March 31, 2023
Reserve for Losses Reserve for Losses
(in thousands)
Agricultural Finance
Beginning Balance $ 1,471 $ 819
(Release of)/provision for losses
( 64 ) 577
Ending Balance $ 1,407 $ 1,396
Rural Infrastructure Finance
Beginning Balance $ 240 $ 614
Release of losses
( 5 ) ( 374 )
Ending Balance $ 235 $ 240
The release from the reserve for losses in the Rural Infrastructure Finance LTSPC portfolio recorded
during first quarter 2023 was primarily due to an updated estimate of expected losses based on additional
available industry data. The provision to the reserve for losses in the Agricultural Finance LTSPC
portfolio recorded during first quarter 2023 was primarily due to an updated estimate of expected losses
based on additional available industry data.
The following table presents the unpaid principal balances by delinquency status of Agricultural Finance and Rural Infrastructure loans underlying LTSPCs and Farmer Mac Guaranteed Securities as of March 31, 2024 and December 31, 2023:
Table 6.7
As of March 31, 2024
Current 30-59 Days 60-89 Days 90 Days and Greater (1)
Total Past Due Total Loans
(in thousands)
Agricultural Finance: $ 3,254,483 $ 4,791 $ 528 $ 9,569 $ 14,888 $ 3,269,371
Rural Infrastructure Finance: 613,984 — — — — 613,984
Total $ 3,868,467 $ 4,791 $ 528 $ 9,569 $ 14,888 $ 3,883,355
(1) Includes loans underlying off-balance sheet Farmer Mac Guaranteed Securities and LTSPCs that are 90 days of more past due, in foreclosure, or in bankruptcy with at least one missed payment, excluding loans performing under either their original loan terms or a court-approved bankruptcy plan.
As of December 31, 2023
Current 30-59 Days 60-89 Days 90 Days and Greater (1)
Total Past Due Total Loans
(in thousands)
Agricultural Finance: $ 3,390,918 $ 2,776 $ 2,366 $ 1,784 $ 6,926 $ 3,397,844
Rural Infrastructure Finance: 535,013 — — — — 535,013
Total $ 3,925,931 $ 2,776 $ 2,366 $ 1,784 $ 6,926 $ 3,932,857
(1) Includes loans underlying off-balance sheet Farmer Mac Guaranteed Securities and LTSPCs that are 90 days of more past due, in foreclosure, or in bankruptcy with at least one missed payment, excluding loans performing under either their original loan terms or a court-approved bankruptcy plan.
34
Credit Quality Indicators
The following tables present credit quality indicators related to Agricultural Finance and Rural Infrastructure loans underlying LTSPCs and Farmer Mac Guaranteed Securities as of March 31, 2024 and 2023, by year of origination:
Table 6.8
As of March 31, 2024
Year of Origination:
2024 2023 2022 2021 2020 Prior Revolving Loans - Amortized Cost Basis Total
(in thousands)
Agricultural Finance:
Internally Assigned Risk Rating:
Acceptable $ 686 $ 167,655 $ 236,692 $ 503,681 $ 520,556 $ 1,380,938 $ 362,500 $ 3,172,708
Special mention (1)
— — 71 2,456 4,817 51,388 8,612 67,344
Substandard (2)
— — 1,202 — 109 26,754 1,254 29,319
Total $ 686 $ 167,655 $ 237,965 $ 506,137 $ 525,482 $ 1,459,080 $ 372,366 $ 3,269,371
For the Three Months Ended March 31, 2024:
Current period charge-offs $ — $ — $ — $ — $ — $ — $ — $ —
(1) Assets in the "Special mention" category generally have potential weaknesses due to performance issues but are currently considered to be adequately secured.
(2) Substandard assets have a well-defined weakness or weaknesses and there is a distinct possibility that some loss will be sustained if deficiencies are not corrected.
As of March 31, 2024
Year of Origination:
2024 2023 2022 2021 2020 Prior Revolving Loans - Amortized Cost Basis Total
(in thousands)
Rural Infrastructure Finance:
Internally Assigned Risk Rating:
Acceptable $ — $ — $ — $ — $ — $ 391,099 $ 222,885 $ 613,984
Special mention (1)
— — — — — — — —
Substandard (2)
— — — — — — — —
Total $ — $ — $ — $ — $ — $ 391,099 $ 222,885 $ 613,984
For the Three Months Ended March 31, 2024:
Current period charge-offs $ — $ — $ — $ — $ — $ — $ — $ —
(1) Assets in the "Special mention" category generally have potential weaknesses due to performance issues but are currently considered to be adequately secured.
(2) Substandard assets have a well-defined weakness or weaknesses and there is a distinct possibility that some loss will be sustained if deficiencies are not corrected.
35
As of December 31, 2023
Year of Origination:
2023 2022 2021 2020 2019 Prior Revolving Loans - Amortized Cost Basis Total
(in thousands)
Agricultural Finance:
Internally Assigned Risk Rating:
Acceptable $ 169,429 $ 246,441 $ 515,396 $ 534,395 $ 264,815 $ 1,185,811 $ 391,335 $ 3,307,622
Special mention (1)
— 71 2,466 872 531 44,631 8,565 57,136
Substandard (2)
— — — 131 1,536 26,328 5,091 33,086
Total $ 169,429 $ 246,512 $ 517,862 $ 535,398 $ 266,882 $ 1,256,770 $ 404,991 $ 3,397,844
For the Three Months Ended March 31, 2023:
Current period charge-offs $ — $ — $ — $ — $ — $ — $ — $ —
(1) Assets in the "Special mention" category generally have potential weaknesses due to performance issues but are currently considered to be adequately secured.
(2) Substandard assets have a well-defined weakness or weaknesses and there is a distinct possibility that some loss will be sustained if deficiencies are not corrected.
As of December 31, 2023
Year of Origination:
2023 2022 2021 2020 2019 Prior Revolving Loans - Amortized Cost Basis Total
(in thousands)
Rural Infrastructure Finance:
Internally Assigned Risk Rating:
Acceptable $ — $ — $ — $ — $ — $ 419,190 $ 115,823 $ 535,013
Special mention (1)
— — — — — — — —
Substandard (2)
— — — — — — — —
Total $ — $ — $ — $ — $ — $ 419,190 $ 115,823 $ 535,013
For the Three Months Ended March 31, 2023:
Current period charge-offs $ — $ — $ — $ — $ — $ — $ — $ —
(1) Assets in the "Special mention" category generally have potential weaknesses due to performance issues but are currently considered to be adequately secured.
(2) Substandard assets have a well-defined weakness or weaknesses and there is a distinct possibility that some loss will be sustained if deficiencies are not corrected.
7. NOTES PAYABLE
Farmer Mac's borrowings consist of discount notes and medium-term notes, both of which are unsecured general obligations of Farmer Mac. Discount notes generally have original maturities of 1 year or less, whereas medium-term notes generally have maturities of 0.5 years to 25.0 years.
The following tables set forth information related to Farmer Mac's borrowings as of March 31, 2024 and December 31, 2023:
36
Table 7.1
March 31, 2024
Outstanding as of March 31
Average Outstanding During the Quarter
Amount Weighted- Average Rate Amount Weighted- Average Rate
(dollars in thousands)
Due within one year:
Discount notes $ 1,898,810 5.23 % $ 1,662,014 5.25 %
Medium-term notes 366,953 5.28 % 272,528 5.23 %
Current portion of medium-term notes 6,604,250 3.08 %
Total due within one year $ 8,870,013 3.63 %
Due after one year:
Medium-term notes due in:
Two years $ 4,972,023 2.95 %
Three years 4,064,733 2.60 %
Four years 2,568,251 3.84 %
Five years 2,941,652 4.45 %
Thereafter 3,398,246 2.76 %
Total due after one year $ 17,944,905 3.21 %
Total principal net of discounts $ 26,814,918 3.35 %
Hedging adjustments ( 305,907 )
Total $ 26,509,011
December 31, 2023
Outstanding as of December 31 Average Outstanding During the Year
Amount Weighted- Average Rate Amount Weighted- Average Rate
(dollars in thousands)
Due within one year:
Discount notes $ 1,734,387 5.32 % $ 1,097,300 5.08 %
Medium-term notes 384,970 5.07 % 1,731,308 4.09 %
Current portion of medium-term notes 5,967,811 2.90 %
Total due within one year $ 8,087,168 3.52 %
Due after one year:
Medium-term notes due in:
Two years $ 5,523,671 3.27 %
Three years 3,825,702 2.27 %
Four years 3,038,229 3.44 %
Five years 2,623,202 4.37 %
Thereafter 3,488,987 2.80 %
Total due after one year $ 18,499,791 3.16 %
Total principal net of discounts $ 26,586,959 3.27 %
Hedging adjustments ( 250,417 )
Total $ 26,336,542
The maximum amount of Farmer Mac's discount notes outstanding at any month end during each of the three months ended March 31, 2024 and 2023 was $ 1.9 billion and $ 0.9 billion, respectively.
37
Callable medium-term notes give Farmer Mac the option to redeem the debt at par value on a specified call date or at any time on or after a specified call date. The following table summarizes by maturity date the amounts and costs for Farmer Mac debt callable in 2024 as of March 31, 2024:
Table 7.2
Debt Callable in 2024 as of March 31, 2024, by Maturity
Amount Weighted-Average Rate
(dollars in thousands)
Maturity:
2025 $ 1,090,521 3.12 %
2026 1,378,822 2.00 %
2027 884,005 2.80 %
2028 567,953 4.22 %
Thereafter 1,775,587 2.48 %
Total $ 5,696,888 2.71 %
The following schedule summarizes the earliest interest rate reset date, or debt maturities, of total borrowings outstanding as of March 31, 2024, including callable and non-callable medium-term notes, assuming callable notes are redeemed at the initial call date:
Table 7.3
Earliest Interest Rate Reset Date, or Debt Maturities, of Borrowings Outstanding
Amount Weighted-Average Rate
(dollars in thousands)
Debt with interest rate resets, or debt maturities in:
2024 $ 8,789,318 4.06 %
2025 5,180,648 3.03 %
2026 3,750,964 2.15 %
2027 2,972,357 3.29 %
2028 2,584,403 4.24 %
Thereafter 3,537,228 2.71 %
Total principal net of discounts $ 26,814,918 3.35 %
During the the three months ended March 31, 2024 and 2023, Farmer Mac called $ 354.5 million and $ 0.0 million of callable medium-term notes, respectively.
Authority to Borrow from the U.S. Treasury
Farmer Mac's statutory charter authorizes it, upon satisfying certain conditions, to borrow up to $ 1.5 billion from the U.S. Treasury through the issuance of debt obligations to the U.S. Treasury. Any funds borrowed from the U.S. Treasury may be used solely to fulfill Farmer Mac's guarantee obligations. Any debt obligations issued by Farmer Mac under this authority would bear interest at a rate determined by the U.S. Treasury, taking into consideration the average rate on outstanding marketable obligations of the United States as of the last day of the last calendar month ending before the date of the purchase of the obligations from Farmer Mac. The charter requires Farmer Mac to repurchase any of its debt obligations held by the U.S. Treasury within a reasonable time. As of March 31, 2024, Farmer Mac had not used this borrowing authority.
38
Gains on Repurchases of Outstanding Debt
No outstanding debt repurchases were made in the three months ended March 31, 2024 and 2023.
8. EQUITY
Common Stock
During first quarter 2024, Farmer Mac paid a quarterly dividend of $ 1.40 per share on all classes of its common stock. For each quarter in 2023, Farmer Mac paid a quarterly dividend of $ 1.10 per share on all
classes of its common stock.
Except for the period from March 16, 2020 to March 10, 2021, Farmer Mac has had a common stock repurchase program in place since third quarter 2015. On March 10, 2021, Farmer Mac's board of directors reinstated the share repurchase program on its previous terms and extended the expiration date of the program to March 2023. In February 2023, Farmer Mac's board of directors renewed the share repurchase program on its previous terms (with a remaining authorization of up to $ 9.8 million in stock repurchases) and extended the expiration date of the program to February 2025. Farmer Mac has no t repurchased any shares of its Class C non-voting common stock since the repurchase program was reinstated in March 2021. As of March 31, 2024, Farmer Mac had repurchased approximately 673,000 shares of Class C non-voting common stock at a cost of approximately $ 19.8 million under the share repurchase program since 2015.
Capital Requirements
Farmer Mac is required to comply with the higher of the minimum capital requirement and the risk-based capital requirement. As of both March 31, 2024 and December 31, 2023, the minimum capital requirement was greater than the risk-based capital requirement. Farmer Mac's ability to declare and pay dividends could be restricted if it fails to comply with applicable capital requirements.
As of March 31, 2024, Farmer Mac's minimum capital requirement was $ 872.3 million and its core capital level was $ 1.5 billion, which was $ 612.1 million above the minimum capital requirement as of that date. As of December 31, 2023, Farmer Mac's minimum capital requirement was $ 862.6 million and its core capital level was $ 1.5 billion, which was $ 589.4 million above the minimum capital requirement as of that date.
In accordance with a rule of the Farm Credit Administration ("FCA") on Farmer Mac's capital planning, and as part of Farmer Mac's capital plan, Farmer Mac has adopted a policy for maintaining a sufficient level of Tier 1 capital (consisting of retained earnings, paid-in-capital, common stock, and qualifying preferred stock) and imposing restrictions on Tier 1-eligible dividends and any discretionary bonus payments in the event that this capital falls below specified thresholds.
39
9. FAIR VALUE DISCLOSURES
Fair Value Classification and Transfers
The following tables present information about Farmer Mac's assets and liabilities measured at fair value on a recurring basis as of March 31, 2024 and December 31, 2023, respectively, and indicate the fair value hierarchy of the valuation techniques used by Farmer Mac to determine such fair value:
Table 9.1
Assets and Liabilities Measured at Fair Value as of March 31, 2024
Level 1 Level 2 Level 3 (1)
Total
(in thousands)
Recurring:
Assets:
Investment Securities:
Available-for-sale:
Floating rate auction-rate certificates backed by Government guaranteed student loans $ — $ — $ 19,281 $ 19,281
Floating rate Government/GSE guaranteed mortgage-backed securities — 2,380,066 — 2,380,066
Fixed rate GSE guaranteed mortgage-backed securities — 1,672,388 — 1,672,388
Floating rate U.S. Treasuries 49,996 — — 49,996
Fixed rate U.S. Treasuries 886,056 — — 886,056
Total Available-for-sale Investment Securities 936,052 4,052,454 19,281 5,007,787
Farmer Mac Guaranteed Securities:
Available-for-sale:
AgVantage — — 5,457,197 5,457,197
Farmer Mac Guaranteed Securities — — 9,491 9,491
Total Farmer Mac Guaranteed Securities — — 5,466,688 5,466,688
USDA Securities:
Trading — — 1,066 1,066
Total USDA Securities — — 1,066 1,066
Financial derivatives 680 30,753 — 31,433
Guarantee Asset — — 5,733 5,733
Total Assets at fair value $ 936,732 $ 4,083,207 $ 5,492,768 $ 10,512,707
Liabilities:
Financial derivatives $ — $ 128,530 $ — $ 128,530
Total Liabilities at fair value $ — $ 128,530 $ — $ 128,530
(1) Level 3 assets represent 18 % of total assets and 52 % of financial instruments measured at fair value.
40
Assets and Liabilities Measured at Fair Value as of December 31, 2023
Level 1 Level 2 Level 3 (1)
Total
(in thousands)
Recurring:
Assets:
Investment Securities:
Available-for-sale:
Floating rate auction-rate certificates backed by Government guaranteed student loans $ — $ — $ 19,082 $ 19,082
Floating rate Government/GSE guaranteed mortgage-backed securities — 2,424,434 — 2,424,434
Fixed rate GSE guaranteed mortgage-backed securities — 1,569,615 — 1,569,615
Floating rate U.S. Treasuries 49,968 — — 49,968
Fixed rate U.S. Treasuries 855,832 — — 855,832
Total Available-for-sale Investment Securities 905,800 3,994,049 19,082 4,918,931
Farmer Mac Guaranteed Securities:
Available-for-sale:
AgVantage — — 5,522,712 5,522,712
Farmer Mac Guaranteed Securities — — 9,767 9,767
Total Farmer Mac Guaranteed Securities — — 5,532,479 5,532,479
USDA Securities:
Trading — — 1,241 1,241
Total USDA Securities — — 1,241 1,241
Financial derivatives 11 37,467 — 37,478
Guarantee Asset — — 5,831 5,831
Total Assets at fair value $ 905,811 $ 4,031,516 $ 5,558,633 $ 10,495,960
Liabilities:
Financial derivatives $ 91 $ 117,040 $ — $ 117,131
Total Liabilities at fair value $ 91 $ 117,040 $ — $ 117,131
(1) Level 3 assets represent 19 % of total assets and 52 % of financial instruments measured at fair value.
There were no material assets or liabilities measured at fair value on a non-recurring basis as of March 31, 2024 or December 31, 2023.
Transfers in and/or out of the different levels within the fair value hierarchy are based on the fair values of the assets and liabilities as of the beginning of the reporting period. During the three months ended March 31, 2024 and 2023, there were no transfers within the fair value hierarchy.
41
The following tables present additional information about assets and liabilities measured at fair value on a recurring basis for which Farmer Mac has used significant unobservable inputs to determine fair value. Net transfers in and/or out of Level 3 are based on the fair values of the assets and liabilities as of the beginning of the reporting period. There were no liabilities measured at fair value using significant unobservable inputs during the three months ended March 31, 2024 and 2023.
Table 9.2
Level 3 Assets and Liabilities Measured at Fair Value for the Three Months Ended March 31, 2024
Beginning Balance Purchases Settlements Allowance for Losses Realized and
unrealized losses included
in Income
Unrealized gains/(losses)
included in Other
Comprehensive
Income
Ending Balance
(in thousands)
Recurring:
Assets:
Investment Securities:
Available-for-sale:
Floating rate auction-rate certificates backed by Government guaranteed student loans $ 19,082 $ — $ — $ 1 $ — $ 198 $ 19,281
Total available-for-sale 19,082 — — 1 — 198 19,281
Farmer Mac Guaranteed Securities:
Available-for-sale:
AgVantage
5,522,712 50,000 ( 63,955 ) 27 ( 80,694 ) 29,107 5,457,197
Farmer Mac Guaranteed Securities 9,767 — ( 177 ) — — ( 99 ) 9,491
Total available-for-sale 5,532,479 50,000 ( 64,132 ) 27 ( 80,694 ) 29,008 5,466,688
USDA Securities:
Trading 1,241 — ( 174 ) — ( 1 ) — 1,066
Total USDA Securities 1,241 — ( 174 ) — ( 1 ) — 1,066
Guarantee and commitment obligations:
Guarantee Asset 5,831 — ( 85 ) — ( 13 ) — 5,733
Total Guarantee and commitment obligations 5,831 — ( 85 ) — ( 13 ) — 5,733
Total Assets at fair value $ 5,558,633 $ 50,000 $ ( 64,391 ) $ 28 $ ( 80,708 ) $ 29,206 $ 5,492,768
42
Level 3 Assets and Liabilities Measured at Fair Value for the Three Months Ended March 31, 2023
Beginning Balance Purchases Settlements Allowance for Losses Realized and
unrealized gains included
in Income
Unrealized (losses)/gains
included in Other
Comprehensive
Income
Ending Balance
(in thousands)
Recurring:
Assets:
Investment Securities:
Available-for-sale:
Floating rate auction-rate certificates backed by Government guaranteed student loans $ 19,027 $ — $ — $ 4 $ — $ — $ 19,031
Total available-for-sale 19,027 — — 4 — — 19,031
Farmer Mac Guaranteed Securities:
Available-for-sale:
AgVantage 7,599,379 687,650 ( 141,386 ) 32 93,342 ( 21,597 ) 8,217,420
Farmer Mac Guaranteed
Securities 7,847 — ( 433 ) — — 620 8,034
Total available-for-sale 7,607,226 687,650 ( 141,819 ) 32 93,342 ( 20,977 ) 8,225,454
USDA Securities:
Trading 1,767 — ( 387 ) — 25 — 1,405
Total USDA Securities 1,767 — ( 387 ) — 25 — 1,405
Guarantee and commitment obligations:
Guarantee Asset 4,467 — ( 231 ) — 334 — 4,570
Total Guarantee and commitment obligations 4,467 — ( 231 ) — 334 — 4,570
Total Assets at fair value $ 7,632,487 $ 687,650 $ ( 142,437 ) $ 36 $ 93,701 $ ( 20,977 ) $ 8,250,460
43
The following tables present additional information about the significant unobservable inputs, such as discount rates and constant prepayment rates ("CPR"), used in the fair value measurements categorized in Level 3 of the fair value hierarchy as of March 31, 2024 and December 31, 2023:
Table 9.3
As of March 31, 2024
Financial Instruments Fair Value Valuation Technique Unobservable Input Range (Weighted-Average)
(in thousands)
Assets:
Investment securities:
Floating rate auction-rate certificates backed by Government guaranteed student loans $ 19,281 Indicative bids Range of broker quotes 98.0 % - 98.0 % ( 98.0 %)
Farmer Mac Guaranteed Securities:
AgVantage $ 5,457,197 Discounted cash flow Discount rate 5.0 % - 5.8 % ( 5.3 %)
Farmer Mac Guaranteed Securities $ 9,491 Discounted cash flow Discount rate 8.0 %
CPR 3 %
USDA Securities $ 1,066 Discounted cash flow Discount rate 5.7 % - 5.8 % ( 5.7 %)
CPR 12 % - 12 % ( 12 %)
Guarantee Asset $ 5,733 Discounted cash flow Discount rate 8.0 %
CPR 3 %
As of December 31, 2023
Financial Instruments Fair Value Valuation Technique Unobservable Input Range (Weighted-Average)
(in thousands)
Assets:
Investment securities:
Floating rate auction-rate certificates backed by Government guaranteed student loans $ 19,082 Indicative bids Range of broker quotes 97.0 % - 97.0 % ( 97.0 %)
Farmer Mac Guaranteed Securities:
AgVantage $ 5,522,712 Discounted cash flow Discount rate 4.7 % - 5.4 % ( 5.0 %)
Farmer Mac Guaranteed Securities $ 9,767 Discounted cash flow Discount rate 8.3 %
CPR 3 %
USDA Securities $ 1,241 Discounted cash flow Discount rate 5.4 % - 5.4 % ( 5.4 %)
CPR 12 % - 12 % ( 12 %)
Guarantee Asset $ 5,831 Discounted cash flow Discount rate 8.3 %
CPR 3 %
The significant unobservable input used in the fair value measurements of AgVantage Farmer Mac Guaranteed Securities is the discount rate commensurate with the risks involved. Typically, significant increases (decreases) in this input in isolation may result in materially lower (higher) fair value measurements. Generally, in a rising interest rate environment, Farmer Mac would expect average discount rates to increase. Conversely, in a declining interest rate environment, Farmer Mac would expect average discount rates to decrease. CPR are not presented in the table above for AgVantage securities
44
because they generally have fixed maturity dates when the secured general obligations are due and do not prepay.
Disclosures on Fair Value of Financial Instruments
The following table sets forth the estimated fair values and carrying values for financial assets, liabilities, and guarantees and commitments as of March 31, 2024 and December 31, 2023:
Table 9.4
As of March 31, 2024 As of December 31, 2023
Fair Value Carrying
Amount Fair Value Carrying
Amount
(in thousands)
Financial assets:
Cash and cash equivalents $ 745,105 $ 745,105 $ 888,707 $ 888,707
Investment securities 5,069,547 5,068,443 4,981,249 4,979,504
Farmer Mac Guaranteed Securities 9,889,495 9,921,620 9,710,074 9,745,548
USDA Securities 2,016,076 2,334,093 2,036,046 2,355,412
Loans 10,632,530 11,233,071 10,426,021 11,039,349
Financial derivatives 31,433 31,433 37,478 37,478
Guarantee and commitment fees receivable 55,856 48,130 58,465 49,832
Financial liabilities:
Notes payable 25,825,161 26,509,011 25,670,971 26,336,542
Debt securities of consolidated trusts held by third parties 1,244,879 1,325,289 1,268,563 1,351,069
Financial derivatives 128,530 128,530 117,131 117,131
Guarantee and commitment obligations 53,591 45,866 56,195 47,563
The carrying value of cash and cash equivalents is a reasonable estimate of their approximate fair value and is classified as Level 1. The fair value of investments in U.S. Treasuries are valued based on unadjusted quoted prices in active markets and are classified as Level 1. A significant portion of Farmer Mac's investment portfolio is valued using a reputable nationally recognized third-party pricing service. The prices obtained are non-binding and generally representative of recent market trades and are classified as Level 2. Farmer Mac internally models the fair value of its loan portfolio, including loans held for investment and loans held for investment in consolidated trusts, Farmer Mac Guaranteed Securities, and USDA Securities by discounting the projected cash flows of these instruments at projected interest rates. The fair values are based on the present value of expected cash flows using management's best estimate of certain key assumptions, which include prepayment speeds, forward yield curves and discount rates commensurate with the risks involved. These fair value measurements do not take into consideration the fair value of the underlying property and are classified as Level 3. Financial derivatives primarily are valued using the market standard methodology of netting the discounted future fixed cash payments (or receipts) and the discounted expected variable cash receipts (or payments) and are classified as Level 2. The fair value of the guarantee fees receivable/obligation and debt securities of consolidated trusts are estimated based on the present value of expected future cash flows of the underlying mortgage assets using management's best estimate of certain key assumptions, which include prepayments speeds, forward yield curves, and discount rates commensurate with the risks involved and are classified as Level 3. Notes payable are valued by discounting the expected cash flows of these instruments using a yield curve derived from market prices observed for similar agency securities and are also classified as Level 3.
45
Because the cash flows of Farmer Mac's financial instruments may be interest rate path dependent, estimated fair values and projected discount rates for Level 3 financial instruments are derived using a Monte Carlo simulation model. Different market assumptions and estimation methodologies could significantly affect estimated fair value amounts.
10. BUSINESS SEGMENT REPORTING
The following table presents the alignment of the Farmer Mac's seven segments:
Agricultural Finance Rural Infrastructure Finance Treasury
Farm & Ranch Corporate AgFinance Rural Utilities Renewable Energy Funding Investments Corporate
The financial information presented below reflects the accounts of Farmer Mac and its subsidiaries on a
consolidated basis. Accordingly, the core earnings for Farmer Mac's segments would differ from any stand-alone financial statements of Farmer Mac's subsidiaries. These differences would be due to various factors, including the exclusion of unrealized gains and losses related to fair value changes of trading assets and financial derivatives, as well as the allocation of certain expenses such as operating expenses, dividends and interest expense related to the issuance of capital and the issuance of indebtedness managed at the corporate level.
The following tables present core earnings for Farmer Mac's segments and a reconciliation to consolidated net income for the three months ended March 31, 2024 and 2023.
46
Table 10.1
Core Earnings by Business Segment
For the Three Months Ended March 31, 2024
Agricultural Finance Rural Infrastructure Treasury Corporate
Farm & Ranch Corporate AgFinance Rural
Utilities
Renewable Energy Funding Investments Reconciling
Adjustments Consolidated Net Income
(in thousands)
Net interest income $ 33,889 $ 7,971 $ 7,265 $ 2,049 $ 34,719 $ 475 $ — $ — $ 86,368
Less: reconciling adjustments (1)(2)(3)
( 1,046 ) — ( 33 ) — ( 2,245 ) — — 3,324 —
Net effective spread 32,843 7,971 7,232 2,049 32,474 475 — 3,324 —
Guarantee and commitment fees 4,484 87 349 62 — — — ( 1,065 ) 3,917
Other income (3)
995 12 — — — 4 66 2,251 3,328
Total revenues 38,322 8,070 7,581 2,111 32,474 479 66 4,510 93,613
(Provision for)/release of losses
( 561 ) 378 3,017 ( 1,034 ) — 1 — — 1,801
Release of reserve for losses
64 — 5 — — — — — 69
Operating expenses — — — — — — ( 27,237 ) — ( 27,237 )
Total non-interest expense 64 — 5 — — — ( 27,237 ) — ( 27,168 )
Core earnings before income taxes 37,825 8,448 10,603 1,077 32,474 480 ( 27,171 ) 4,510 (4)
68,246
Income tax (expense)/benefit ( 7,943 ) ( 1,774 ) ( 2,227 ) ( 226 ) ( 6,819 ) ( 101 ) 5,537 ( 947 ) ( 14,500 )
Core earnings before preferred stock dividends 29,882 6,674 8,376 851 25,655 379 ( 21,634 ) 3,563 (4)
53,746
Preferred stock dividends — — — — — — ( 6,791 ) — ( 6,791 )
Segment core earnings/(losses) $ 29,882 $ 6,674 $ 8,376 $ 851 $ 25,655 $ 379 $ ( 28,425 ) $ 3,563 (4)
$ 46,955
Total Assets $ 15,240,436 $ 1,637,460 $ 7,003,165 $ 578,709 $ — $ 5,190,082 $ 122,339 $ — $ 29,772,191
Total on- and off-balance sheet program assets at principal balance $ 18,900,906 $ 1,766,294 $ 7,437,723 $ 742,307 $ — $ — $ — $ — $ 28,847,230
(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 "Gains on financial derivatives" on the consolidated financial statements, to determine the effective funding cost for each operating segment.
(4) 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.
47
Core Earnings by Business Segment
For the Three Months Ended March 31, 2023
Agricultural Finance Rural Infrastructure Treasury Corporate
Farm & Ranch Corporate AgFinance Rural
Utilities
Renewable Energy Funding Investments Reconciling
Adjustments Consolidated Net Income
(in thousands)
Net interest income $ 33,511 $ 7,148 $ 5,540 $ 858 $ 32,544 $ ( 543 ) $ — $ — $ 79,058
Less: reconciling adjustments (1)(2)(3)
( 1,046 ) — ( 33 ) — ( 806 ) — — 1,885 —
Net effective spread 32,465 7,148 5,507 858 31,738 ( 543 ) — 1,885 —
Guarantee and commitment fees 4,292 53 281 28 — — — ( 721 ) 3,933
Other income/(expense) (3)
1,067 — — — — — — 558 1,625
Total revenues 37,824 7,201 5,788 886 31,738 ( 543 ) — 1,722 84,616
Release of/(provision for) losses 128 ( 4,301 ) 3,484 138 — 4 — — ( 547 )
(Provision for)/release of reserve for losses ( 577 ) — 374 — — — — — ( 203 )
Operating expenses — — — — — — ( 23,713 ) — ( 23,713 )
Total non-interest expense ( 577 ) — 374 — — — ( 23,713 ) — ( 23,916 )
Core earnings before income taxes 37,375 2,900 9,646 1,024 31,738 ( 539 ) ( 23,713 ) 1,722 (4)
60,153
Income tax (expense)/benefit ( 7,849 ) ( 609 ) ( 2,026 ) ( 215 ) ( 6,665 ) 113 4,495 ( 362 ) ( 13,118 )
Core earnings before preferred stock dividends 29,526 2,291 7,620 809 25,073 ( 426 ) ( 19,218 ) 1,360 (4)
47,035
Preferred stock dividends — — — — — — ( 6,791 ) — ( 6,791 )
Segment core earnings/(losses) $ 29,526 $ 2,291 $ 7,620 $ 809 $ 25,073 $ ( 426 ) $ ( 26,009 ) $ 1,360 (4)
$ 40,244
Total Assets $ 14,549,275 $ 1,515,976 $ 6,444,264 $ 286,824 $ — $ 4,998,854 $ 144,754 $ — $ 27,939,947
Total on- and off-balance sheet program assets at principal balance $ 17,685,961 $ 1,599,982 $ 6,889,682 $ 308,493 $ — $ — $ — $ — $ 26,484,118
(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 "Gains on financial derivatives" on the consolidated financial statements, to determine the effective funding cost for each operating segment.
(4) 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.
48
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.