XML 69 R13.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans and Allowance for Losses and Concentrations of Credit Risk
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Loans and Allowance for Credit Losses and Concentration Risk Disclosure
LOANS AND ALLOWANCE FOR LOSSES

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 adjustments. Loans held for sale are reported at the lower of cost or fair value determined on a pooled basis. As of September 30, 2015 and December 31, 2014, Farmer Mac had no loans held for sale. The following table displays the composition of the loan balances as of September 30, 2015 and December 31, 2014:

Table 5.1

 
As of September 30, 2015
 
As of December 31, 2014
 
Unsecuritized
 
In Consolidated Trusts
 
Total
 
Unsecuritized
 
In Consolidated Trusts
 
Total
 
(in thousands)
Farm & Ranch
$
2,166,125

 
$
612,567

 
$
2,778,692

 
$
2,118,867

 
$
421,355

 
$
2,540,222

Rural Utilities
982,078

 

 
982,078

 
718,213

 
267,396

 
985,609

Total unpaid principal balance(1)
3,148,203

 
612,567

 
3,760,770

 
2,837,080

 
688,751

 
3,525,831

Unamortized premiums, discounts and other cost basis adjustments
539

 

 
539

 
(3,619
)
 
3,727

 
108

Total loans
3,148,742

 
612,567

 
3,761,309

 
2,833,461

 
692,478

 
3,525,939

Allowance for loan losses
(4,158
)
 
(617
)
 
(4,775
)
 
(5,324
)
 
(540
)
 
(5,864
)
Total loans, net of allowance
$
3,144,584

 
$
611,950

 
$
3,756,534

 
$
2,828,137

 
$
691,938

 
$
3,520,075

(1) 
Unpaid principal balance is the basis of presentation in disclosures of outstanding balances for Farmer Mac's lines of business.

Allowance for Losses

Farmer Mac maintains an allowance for losses presented in two components on its consolidated balance sheets: (1) an allowance for loan losses to account for estimated probable losses on loans held, and (2) a reserve for losses to account for estimated probable losses on loans underlying LTSPCs and off-balance sheet Farmer Mac Guaranteed Securities.  As of September 30, 2015 and December 31, 2014, Farmer Mac reported allowances for losses of $10.3 million and $10.1 million, respectively. See Note 6 for more information about off-balance sheet Farmer Mac Guaranteed Securities and LTSPCs.  

The following is a summary of the changes in the total allowance for losses for the three and nine months ended September 30, 2015 and 2014:

Table 5.2

 
As of September 30, 2015
 
As of September 30, 2014
 
Allowance
for Loan
Losses
 
Reserve
for Losses
 
Total
Allowance
for Losses
 
Allowance
for Loan
Losses
 
Reserve
for Losses
 
Total
Allowance
for Losses
 
(in thousands)
For the Three Months Ended:
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
5,939

 
$
4,637

 
$
10,576

 
$
5,770

 
$
5,595

 
$
11,365

(Release of)/provision for losses
(1,164
)
 
861

 
(303
)
 
511

 
(1,315
)
 
(804
)
Charge-offs

 

 

 

 

 

   Recoveries

 

 

 
45

 

 
45

Ending Balance
$
4,775

 
$
5,498

 
$
10,273

 
$
6,326

 
$
4,280

 
$
10,606

 
 
 
 
 
 
 
 
 
 
 
 
For the Nine Months Ended:
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
5,864

 
$
4,263

 
$
10,127

 
$
6,866

 
$
6,468

 
$
13,334

(Release of)/provision for losses
(978
)
 
1,235

 
257

 
(499
)
 
(2,188
)
 
(2,687
)
Charge-offs
(111
)
 

 
(111
)
 
(86
)
 

 
(86
)
   Recoveries

 

 

 
45

 

 
45

Ending Balance
$
4,775

 
$
5,498

 
$
10,273

 
$
6,326

 
$
4,280

 
$
10,606


During third quarter 2015, Farmer Mac recorded releases to its allowance for loan losses of $1.2 million and provisions to its reserve for losses of $0.9 million. The releases to the allowance for loan losses recorded during third quarter 2015 were primarily attributable to a reduction in the specific allowance for a permanent planting loan based on the updated appraised value of the collateral underlying such loan. The provisions to the reserve for losses recorded during third quarter 2015 were attributable to an increase in the specific allowance on two impaired canola facility loans underlying an LTSPC with one borrower. Farmer Mac recorded no charge-offs to its allowance for loan losses during third quarter 2015.

During third quarter 2014, Farmer Mac recorded provisions to its allowance for loan losses of $0.5 million and releases to its reserve for losses of $1.3 million, primarily related to a decline in the balance of its ethanol-related agricultural storage and processing portfolio. Farmer Mac recorded no charge-offs and recoveries of $45,000 to its allowance for loan losses during third quarter 2014.

The following tables present the changes in the total allowance for losses for the three and nine months ended September 30, 2015 and 2014 by commodity type:

Table 5.3

 
September 30, 2015
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
 
(in thousands)
For the Three Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
2,653

 
$
2,221

 
$
1,760

 
$
433

 
$
3,502

 
$
7

 
$
10,576

Provision for/(release of) losses
110

 
(1,151
)
 
39

 
(49
)
 
748

 

 
(303
)
Charge-offs

 

 

 

 

 

 

Ending Balance
$
2,763

 
$
1,070

 
$
1,799

 
$
384

 
$
4,250

 
$
7

 
$
10,273

 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Nine Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
2,519

 
$
2,159

 
$
1,423

 
$
467

 
$
3,552

 
$
7

 
$
10,127

Provision for/(release of) losses
244

 
(1,089
)
 
376

 
28

 
698

 

 
257

Charge-offs

 

 

 
(111
)
 

 

 
(111
)
Ending Balance
$
2,763

 
$
1,070

 
$
1,799

 
$
384


$
4,250


$
7


$
10,273


 
September 30, 2014
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
 
(in thousands)
For the Three Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
2,390

 
$
2,217

 
$
1,311

 
$
444

 
$
4,999

 
$
4

 
$
11,365

Provision for/(release of) losses
123

 
74

 
(6
)
 
(3
)
 
(992
)
 

 
(804
)
Charge-offs

 

 

 

 

 

 

Recoveries

 
45

 

 

 

 

 
45

Ending Balance
$
2,513

 
$
2,336

 
$
1,305

 
$
441

 
$
4,007

 
$
4

 
$
10,606

 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Nine Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
2,124

 
$
2,186

 
$
1,271

 
$
454

 
$
7,292

 
$
7

 
$
13,334

Provision for/(release of) losses
389

 
105

 
91

 
16

 
(3,285
)
 
(3
)
 
(2,687
)
Charge-offs

 

 
(57
)
 
(29
)
 

 

 
(86
)
Recoveries

 
45

 

 

 

 

 
45

Ending Balance
$
2,513

 
$
2,336

 
$
1,305

 
$
441

 
$
4,007

 
$
4

 
$
10,606



The following tables present the unpaid principal balances of loans held and loans underlying LTSPCs and off-balance sheet Farmer Mac Guaranteed Securities and the related total allowance for losses by impairment method and commodity type as of September 30, 2015 and December 31, 2014:

Table 5.4

  
As of September 30, 2015
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Collectively evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
1,771,015

 
$
396,674

 
$
430,598

 
$
92,327

 
$
24,469

 
$
79

 
$
2,715,162

Off-balance sheet
1,255,337

 
500,917

 
768,207

 
109,474

 
53,130

 
5,759

 
2,692,824

Total
$
3,026,352

 
$
897,591

 
$
1,198,805

 
$
201,801

 
$
77,599

 
$
5,838

 
$
5,407,986

Individually evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
20,840

 
$
29,378

 
$
4,331

 
$
8,981

 
$

 
$

 
$
63,530

Off-balance sheet
7,260

 
3,690

 
7,281

 
783

 
13,500

 

 
32,514

Total
$
28,100

 
$
33,068

 
$
11,612

 
$
9,764

 
$
13,500

 
$

 
$
96,044

Total Farm & Ranch loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
1,791,855

 
$
426,052

 
$
434,929

 
$
101,308

 
$
24,469

 
$
79

 
$
2,778,692

Off-balance sheet
1,262,597

 
504,607

 
775,488

 
110,257

 
66,630

 
5,759

 
2,725,338

Total
$
3,054,452

 
$
930,659

 
$
1,210,417

 
$
211,565

 
$
91,099

 
$
5,838

 
$
5,504,030

Allowance for Losses:
 

 
 

 
 

 
 

 
 

 
 

 
 

Collectively evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
1,848

 
$
445

 
$
717

 
$
59

 
$
357

 
$

 
$
3,426

Off-balance sheet
333

 
153

 
314

 
61

 
293

 
7

 
1,161

Total
$
2,181

 
$
598

 
$
1,031

 
$
120

 
$
650

 
$
7

 
$
4,587

Individually evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
383

 
$
351

 
$
379

 
$
236

 
$

 
$

 
$
1,349

Off-balance sheet
199

 
121

 
389

 
28

 
3,600

 

 
4,337

Total
$
582

 
$
472

 
$
768

 
$
264

 
$
3,600

 
$

 
$
5,686

Total Farm & Ranch loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,231

 
$
796

 
$
1,096

 
$
295

 
$
357

 
$

 
$
4,775

Off-balance sheet
532

 
274

 
703

 
89

 
3,893

 
7

 
5,498

Total
$
2,763

 
$
1,070

 
$
1,799

 
$
384

 
$
4,250

 
$
7

 
$
10,273


  
As of December 31, 2014
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Collectively evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
1,621,360

 
$
359,517

 
$
406,049

 
$
57,851

 
$
29,003

 
$

 
$
2,473,780

Off-balance sheet
1,305,141

 
521,535

 
839,286

 
102,857

 
85,357

 
6,781

 
2,860,957

Total
$
2,926,501

 
$
881,052

 
$
1,245,335

 
$
160,708

 
$
114,360

 
$
6,781

 
$
5,334,737

Individually evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
12,307

 
$
35,904

 
$
6,571

 
$
11,660

 
$

 
$

 
$
66,442

Off-balance sheet
2,458

 
3,239

 
8,712

 
1,586

 

 

 
15,995

Total
$
14,765

 
$
39,143

 
$
15,283

 
$
13,246

 
$

 
$

 
$
82,437

Total Farm & Ranch loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
1,633,667

 
$
395,421

 
$
412,620

 
$
69,511

 
$
29,003

 
$

 
$
2,540,222

Off-balance sheet
1,307,599

 
524,774

 
847,998

 
104,443

 
85,357

 
6,781

 
2,876,952

Total
$
2,941,266

 
$
920,195

 
$
1,260,618

 
$
173,954

 
$
114,360

 
$
6,781

 
$
5,417,174

Allowance for Losses:
 

 
 

 
 

 
 

 
 

 
 

 
 

Collectively evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
1,824

 
$
495

 
$
658

 
$
51

 
$
503

 
$

 
$
3,531

Off-balance sheet
298

 
149

 
404

 
52

 
3,049

 
7

 
3,959

Total
$
2,122

 
$
644

 
$
1,062

 
$
103

 
$
3,552

 
$
7

 
$
7,490

Individually evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
283

 
$
1,410

 
$
328

 
$
312

 
$

 
$

 
$
2,333

Off-balance sheet
114

 
105

 
33

 
52

 

 

 
304

Total
$
397

 
$
1,515

 
$
361

 
$
364

 
$

 
$

 
$
2,637

Total Farm & Ranch loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,107

 
$
1,905

 
$
986

 
$
363

 
$
503

 
$

 
$
5,864

Off-balance sheet
412

 
254

 
437

 
104

 
3,049

 
7

 
4,263

Total
$
2,519

 
$
2,159

 
$
1,423

 
$
467

 
$
3,552

 
$
7

 
$
10,127



The following tables present by commodity type the unpaid principal balances, recorded investment, and specific allowance for losses related to impaired loans and the recorded investment in loans on nonaccrual status as of September 30, 2015 and December 31, 2014:

Table 5.5

  
As of September 30, 2015
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Impaired Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
With no specific allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment
$
5,616

 
$
13,666

 
$
3,635

 
$
1,834

 
$

 
$

 
$
24,751

Unpaid principal balance
5,537

 
13,639

 
3,630

 
1,831

 

 

 
24,637

With a specific allowance:
 

 
 

 
 

 
 

 
 

 
 

 
 

Recorded investment(1)
22,672

 
19,462

 
8,007

 
7,958

 
13,500

 

 
71,599

Unpaid principal balance
22,563

 
19,429

 
7,982

 
7,933

 
13,500

 

 
71,407

Associated allowance
582

 
472

 
768

 
264

 
3,600

 

 
5,686

Total:
 

 
 

 
 

 
 

 
 

 
 

 
 

Recorded investment
28,288

 
33,128

 
11,642

 
9,792

 
13,500

 

 
96,350

Unpaid principal balance
28,100

 
33,068

 
11,612

 
9,764

 
13,500

 

 
96,044

Associated allowance
582

 
472

 
768

 
264

 
3,600

 

 
5,686

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment of loans on nonaccrual status(2)
$
3,541

 
$
15,397

 
$
4,361

 
$
6,016

 
$

 
$

 
$
29,315

(1) 
Impairment analysis was performed in the aggregate in consideration of similar risk characteristics of the assets and historical statistics on $64.6 million (67 percent) of impaired loans as of September 30, 2015, which resulted in a specific reserve of $1.2 million.
(2) 
Includes $11.3 million of loans that are less than 90 days delinquent but which have not met Farmer Mac's performance criteria for returning to accrual status.
  
As of December 31, 2014
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Impaired Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
With no specific allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment
$
4,877

 
$
5,837

 
$
9,576

 
$
2,001

 
$

 
$

 
$
22,291

Unpaid principal balance
4,723

 
5,750

 
9,386

 
1,981

 

 

 
21,840

With a specific allowance:
 

 
 

 
 

 
 

 
 

 
 

 
 

Recorded investment(1)
10,753

 
33,690

 
5,979

 
11,350

 

 

 
61,772

Unpaid principal balance
10,042

 
33,393

 
5,897

 
11,265

 

 

 
60,597

Associated allowance
397

 
1,515

 
361

 
364

 

 

 
2,637

Total:
 

 
 

 
 

 
 

 
 

 
 

 
 

Recorded investment
15,630

 
39,527

 
15,555

 
13,351

 

 

 
84,063

Unpaid principal balance
14,765

 
39,143

 
15,283

 
13,246

 

 

 
82,437

Associated allowance
397

 
1,515

 
361

 
364

 

 

 
2,637

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment of loans on nonaccrual status(2)
$
5,168

 
$
14,413

 
$
4,438

 
$
6,133

 
$

 
$

 
$
30,152

(1) 
Impairment analysis was performed in the aggregate in consideration of similar risk characteristics of the assets and historical statistics on $54.4 million (65 percent) of impaired loans as of December 31, 2014, which resulted in a specific reserve of $1.2 million.
(2) 
Includes $11.7 million of loans that are less than 90 days delinquent but which have not met Farmer Mac's performance criteria for returning to accrual status.


The following table presents by commodity type the average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 2015 and 2014:

Table 5.6

 
September 30, 2015
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
For the Three Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Average recorded investment in impaired loans
$
27,133

 
$
37,911

 
$
12,534

 
$
9,989

 
$
13,500

 
$

 
$
101,067

Income recognized on impaired loans
33

 
234

 
76

 
76

 

 

 
419

 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Nine Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Average recorded investment in impaired loans
$
23,176

 
$
39,337

 
$
13,923

 
$
11,248

 
$
6,750

 
$

 
$
94,434

Income recognized on impaired loans
373

 
459

 
273

 
226

 

 

 
1,331


 
September 30, 2014
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
For the Three Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Average recorded investment in impaired loans
$
19,975

 
$
43,280

 
$
12,305

 
$
12,276

 
$

 
$

 
$
87,836

Income recognized on impaired loans
90

 
142

 
149

 
87

 

 

 
468

 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Nine Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Average recorded investment in impaired loans
$
21,873

 
$
44,144

 
$
13,040

 
$
12,407

 
$

 
$
30

 
$
91,494

Income recognized on impaired loans
365

 
412

 
284

 
288

 

 

 
1,349


For the three months ended September 30, 2015, there were no troubled debt restructurings ("TDRs"). For the nine months ended September 30, 2015, the recorded investment of loans determined to beTDRs was $1.1 million both before and after restructuring. For the three and nine months ended September 30, 2014, the recorded investment of loans determined to be TDRs was $4.5 million and $5.3 million, respectively, before restructuring and $5.1 million and $6.0 million, respectively, after restructuring. As of September 30, 2015, there were no TDRs identified during the previous 12 months that were in default under the modified terms. The impact of TDRs on Farmer Mac's allowance for loan losses was immaterial for the three and nine months ended September 30, 2015 and 2014.

When particular criteria are met, such as the default of the borrower, Farmer Mac becomes entitled to purchase the defaulted loans underlying Farmer Mac Guaranteed Securities (commonly referred to as "removal-of-account" provisions).  Farmer Mac records all such defaulted loans at their unpaid principal balance during the period in which Farmer Mac becomes entitled to purchase the loans and therefore regains effective control over the transferred loans. In accordance with the terms of all LTSPCs, Farmer Mac acquires loans that are either 90 days or 120 days delinquent (depending on the provisions of the applicable agreement) upon the request of the counterparty. Subsequent to the purchase, these defaulted loans are treated as nonaccrual loans and, therefore, interest is accounted for on the cash basis.  Any decreases in expected cash flows are recognized as impairment.

During the three months ended September 30, 2015, Farmer Mac purchased one defaulted loan having an unpaid principal balance of $0.3 million from a pool underlying a Farm & Ranch Guaranteed Security. During the nine months ended September 30, 2015, Farmer Mac purchased three defaulted loans having an unpaid principal balance of $2.2 million from pools underlying Farm & Ranch Guaranteed Securities. During the three months ended September 30, 2014, Farmer Mac purchased no defaulted loans. During the nine months ended September 30, 2014, Farmer Mac purchased one defaulted loan having an unpaid principal balance of $0.4 million from a pool underlying an LTSPC.
The following tables present information related to Farmer Mac's acquisition of defaulted loans for the three and nine months ended September 30, 2015 and 2014 and the outstanding balances and carrying amounts of all such loans as of September 30, 2015 and December 31, 2014:

Table 5.7

 
For the Three Months Ended
 
For the Nine Months Ended
 
September 30, 2015
 
September 30, 2014
 
September 30, 2015
 
September 30, 2014
 
(in thousands)
Unpaid principal balance at acquisition date:
 
 
 
 
 
 
 
  Loans underlying LTSPCs
$

 
$

 
$

 
$
440

  Loans underlying off-balance sheet Farmer Mac Guaranteed Securities
263

 

 
2,244

 

    Total unpaid principal balance at acquisition date
263

 

 
2,244

 
440

Contractually required payments receivable
264

 

 
2,334

 
440

Impairment recognized subsequent to acquisition
1

 

 
110

 
69

Recovery/release of allowance for defaulted loans
882

 
47

 
1,003

 
54


 
As of
 
September 30, 2015
 
December 31, 2014
 
(in thousands)
Outstanding balance
$
25,412

 
$
24,921

Carrying amount
23,225

 
22,149




Net credit losses and 90-day delinquencies as of and for the periods indicated for loans held and loans underlying off-balance sheet Farm & Ranch Guaranteed Securities and LTSPCs are presented in the table below.  As of September 30, 2015, there were no delinquencies and no probable losses inherent in Farmer Mac's Rural Utilities loan portfolio and Farmer Mac had not experienced credit losses on any Rural Utilities loans.

Table 5.8

 
90-Day Delinquencies(1)
 
Net Credit Losses
 
As of
 
For the Nine Months Ended
 
September 30, 2015
 
December 31, 2014
 
September 30, 2015
 
September 30, 2014
 
(in thousands)
On-balance sheet assets:
 
 
 
 
 
 
 
Farm & Ranch:
 
 
 
 
 
 
 
Loans
$
17,967

 
$
18,427

 
$
160

 
$
(66
)
Total on-balance sheet
$
17,967

 
$
18,427

 
$
160

 
$
(66
)
Off-balance sheet assets:
 

 
 
 
 

 
 

Farm & Ranch:
 

 
 
 
 

 
 

LTSPCs
$
18,702

 
$
490

 
$

 
$

Total off-balance sheet
$
18,702

 
$
490

 
$

 
$

Total
$
36,669

 
$
18,917

 
$
160

 
$
(66
)
(1) 
Includes loans and loans underlying off-balance sheet Farm & Ranch Guaranteed Securities and LTSPCs that are 90 days or more past due, in foreclosure, or in bankruptcy, excluding loans performing under either their original loan terms or a court-approved bankruptcy plan.

Of the $18.0 million and $18.4 million of on-balance sheet loans reported as 90-day delinquencies as of September 30, 2015 and December 31, 2014, respectively, $2.1 million and $1.8 million were loans subject to "removal-of-account" provisions.

Credit Quality Indicators

The following tables present credit quality indicators related to Farm & Ranch loans held and loans underlying LTSPCs and off-balance sheet Farm & Ranch Guaranteed Securities as of September 30, 2015 and December 31, 2014:  

Table 5.9

  
As of September 30, 2015
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Credit risk profile by internally assigned grade(1)
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet:
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
1,753,713

 
$
396,674

 
$
386,273

 
$
92,327

 
$
24,469

 
$
79

 
$
2,653,535

Special mention(2)
17,302

 
136

 
44,325

 

 

 

 
61,763

Substandard(3)
20,840

 
29,242

 
4,331

 
8,981

 

 

 
63,394

Total on-balance sheet
$
1,791,855

 
$
426,052

 
$
434,929

 
$
101,308

 
$
24,469

 
$
79

 
$
2,778,692

Off-Balance Sheet:
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
1,211,404

 
$
486,117

 
$
743,523

 
$
103,754

 
$
53,130

 
$
5,123

 
$
2,603,051

Special mention(2)
38,263

 
12,434

 
11,614

 
1,263

 

 
7

 
63,581

Substandard(3)
12,930

 
6,056

 
20,351

 
5,240

 
13,500

 
629

 
58,706

Total off-balance sheet
$
1,262,597

 
$
504,607

 
$
775,488

 
$
110,257

 
$
66,630

 
$
5,759

 
$
2,725,338

Total Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
2,965,117

 
$
882,791

 
$
1,129,796

 
$
196,081

 
$
77,599

 
$
5,202

 
$
5,256,586

Special mention(2)
55,565

 
12,570

 
55,939

 
1,263

 

 
7

 
125,344

Substandard(3)
33,770

 
35,298

 
24,682

 
14,221

 
13,500

 
629

 
122,100

Total
$
3,054,452

 
$
930,659

 
$
1,210,417

 
$
211,565

 
$
91,099

 
$
5,838

 
$
5,504,030

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commodity analysis of past due loans(1)
 

 
 

 
 

 
 

 
 

 
 

 
 

On-balance sheet
$
6,209

 
$
8,729

 
$
753

 
$
2,276

 
$

 
$

 
$
17,967

Off-balance sheet
692

 

 
4,322

 
188

 
13,500

 

 
18,702

90 days or more past due
$
6,901

 
$
8,729

 
$
5,075

 
$
2,464

 
$
13,500

 
$

 
$
36,669


(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, 2014
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Credit risk profile by internally assigned grade(1)
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet:
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
1,604,546

 
$
353,487

 
$
375,010

 
$
57,239

 
$
29,003

 
$

 
$
2,419,285

Special mention(2)
16,814

 
6,030

 
31,039

 
612

 

 

 
54,495

Substandard(3)
12,307

 
35,904

 
6,571

 
11,660

 

 

 
66,442

Total on-balance sheet
$
1,633,667

 
$
395,421

 
$
412,620

 
$
69,511

 
$
29,003

 
$

 
$
2,540,222

Off-Balance Sheet
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
1,282,773

 
$
503,414

 
$
799,047

 
$
97,692

 
$
64,363

 
$
6,117

 
$
2,753,406

Special mention(2)
13,603

 
12,150

 
30,281

 
1,351

 

 
8

 
57,393

Substandard(3)
11,223

 
9,210

 
18,670

 
5,400

 
20,994

 
656

 
66,153

Total off-balance sheet
$
1,307,599

 
$
524,774

 
$
847,998

 
$
104,443

 
$
85,357

 
$
6,781

 
$
2,876,952

Total Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
2,887,319

 
$
856,901

 
$
1,174,057

 
$
154,931

 
$
93,366

 
$
6,117

 
$
5,172,691

Special mention(2)
30,417

 
18,180

 
61,320

 
1,963

 

 
8

 
111,888

Substandard(3)
23,530

 
45,114

 
25,241

 
17,060

 
20,994

 
656

 
132,595

Total
$
2,941,266

 
$
920,195

 
$
1,260,618

 
$
173,954

 
$
114,360

 
$
6,781

 
$
5,417,174

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commodity analysis of past due loans(1)
 

 
 

 
 

 
 

 
 

 
 

 
 

On-balance sheet
$
4,175

 
$
6,869

 
$
4,555

 
$
2,828

 
$

 
$

 
$
18,427

Off-balance sheet

 

 
490

 

 

 

 
490

90 days or more past due
$
4,175

 
$
6,869

 
$
5,045

 
$
2,828

 
$

 
$

 
$
18,917

(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.

Concentrations of Credit Risk

The following table sets forth the geographic and commodity/collateral diversification, as well as the range of original loan-to-value ratios, for all Farm & Ranch loans held and loans underlying off-balance sheet Farm & Ranch Guaranteed Securities and LTSPCs as of September 30, 2015 and December 31, 2014:

Table 5.10

 
As of
  
September 30, 2015
 
December 31, 2014
  
(in thousands)
By commodity/collateral type:
 
 
 
Crops
$
3,054,452

 
$
2,941,266

Permanent plantings
930,659

 
920,195

Livestock
1,210,417

 
1,260,618

Part-time farm
211,565

 
173,954

Ag. Storage and Processing
91,099

 
114,360

Other
5,838

 
6,781

Total
$
5,504,030

 
$
5,417,174

By geographic region(1):
 

 
 

Northwest
$
579,240

 
$
573,135

Southwest
1,693,048

 
1,753,606

Mid-North
1,933,020

 
1,873,041

Mid-South
688,615

 
627,615

Northeast
211,093

 
214,402

Southeast
399,014

 
375,375

Total
$
5,504,030

 
$
5,417,174

By original loan-to-value ratio:
 

 
 

0.00% to 40.00%
$
1,538,701

 
$
1,503,076

40.01% to 50.00%
1,193,443

 
1,191,804

50.01% to 60.00%
1,536,435

 
1,491,502

60.01% to 70.00%
1,072,182

 
1,091,759

70.01% to 80.00%
136,641

 
115,645

80.01% to 90.00%
26,628

 
23,388

Total
$
5,504,030

 
$
5,417,174

(1) 
Geographic regions:  Northwest (AK, ID, MT, OR, WA, WY); Southwest (AZ, CA, CO, HI, NM, NV, UT); Mid-North (IA, IL, IN, MI, MN, NE, ND, SD, WI); Mid-South (AR, KS, LA, MO, OK, TX); Northeast (CT, DE, KY, MA, MD, ME, NH, NJ, NY, OH, PA, RI, VA, VT, WV); Southeast (AL, FL, GA, MS, NC, SC, TN).


The original loan-to-value ratio is calculated by dividing the loan principal balance at the time of guarantee, purchase, or commitment by the appraised value at the date of loan origination or, when available, the updated appraised value at the time of guarantee, purchase, or commitment.  Current loan-to-value ratios may be higher or lower than the original loan-to-value ratios.