XML 66 R19.htm IDEA: XBRL DOCUMENT v3.3.0.814
Accounting Policies - Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2015
Accounting Policies [Abstract]  
Schedule of Variable Interest Entities
The following tables present, by line of business, details about the consolidation of VIEs:

Table 1.1
 
Consolidation of Variable Interest Entities
 
As of September 30, 2015
 
Farm & Ranch
 
USDA Guarantees
 
Rural Utilities
 
Institutional Credit
 
Corporate
 
Total
 
(in thousands)
On-Balance Sheet:
 
 
 
 
 
 
 
 
 
 
 
Consolidated VIEs:
 
 
 
 
 
 
 
 
 
 
 
Loans held for investment in consolidated trusts, at amortized cost
$
612,567

 
$

 
$

 
$

 
$

 
$
612,567

Debt securities of consolidated trusts held by third parties(1)
612,994

 

 

 

 

 
612,994

   Unconsolidated VIEs:
 
 
 
 
 
 
 
 
 
 
 
   Farmer Mac Guaranteed Securities:
 
 
 
 
 
 
 
 
 
 
 
      Carrying value(2)

 
30,708

 

 
31,833

 

 
62,541

      Maximum exposure to loss(3)

 
31,218

 

 
30,000

 

 
61,218

   Investment securities:
 
 
 
 
 
 
 
 
 
 
 
        Carrying value(4)

 

 

 

 
539,828

 
539,828

        Maximum exposure to loss(3)(4)

 

 

 

 
538,462

 
538,462

Off-Balance Sheet:
 
 
 
 
 
 
 
 
 
 
 
 Unconsolidated VIEs:
 
 
 
 
 
 
 
 
 
 
 
   Farmer Mac Guaranteed Securities:
 
 
 
 
 
 
 
 
 
 
 
      Maximum exposure to loss(3)(5)
553,469

 
10,712

 

 
970,000

 

 
1,534,181

(1) 
Includes borrower remittances of $0.4 million which have not been passed through to third party investors as of September 30, 2015.
(2) 
Includes $0.5 million of unamortized premiums and discounts and fair value adjustments related to the USDA Guarantees line of business. Includes fair value adjustments related to the Institutional Credit line of business of $1.8 million.
(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, asset-backed securities, and government-sponsored enterprise ("GSE")-guaranteed mortgage-backed securities.
(5) 
The amount under the Farm & Ranch line of business relates to unconsolidated trusts where Farmer Mac determined it was not the primary beneficiary due to shared power with an unrelated party.



 
Consolidation of Variable Interest Entities
 
As of December 31, 2014
 
Farm & Ranch
 
USDA Guarantees
 
Rural Utilities
 
Institutional Credit
 
Corporate
 
Total
 
(in thousands)
On-Balance Sheet:
 
 
 
 
 
 
 
 
 
 
 
Consolidated VIEs:
 
 
 
 
 
 
 
 
 
 
 
Loans held for investment in consolidated trusts, at amortized cost(1)
$
421,355

 
$

 
$
271,123

 
$

 
$

 
$
692,478

Debt securities of consolidated trusts held by third parties(2)
424,214

 

 

 

 

 
424,214

   Unconsolidated VIEs:
 
 
 
 
 
 
 
 
 
 
 
   Farmer Mac Guaranteed Securities:
 
 
 
 
 
 
 
 
 
 
 
      Carrying value(3)

 
27,620

 

 
32,415

 

 
60,035

      Maximum exposure to loss(4)

 
27,832

 

 
30,000

 

 
57,832

   Investment securities:
 
 
 
 
 
 
 
 
 
 
 
        Carrying value(5)

 

 

 

 
409,657

 
409,657

        Maximum exposure to loss(4)(5)

 

 

 

 
412,690

 
412,690

Off-Balance Sheet:
 
 
 
 
 
 
 
 
 
 
 
 Unconsolidated VIEs:
 
 
 
 
 
 
 
 
 
 
 
   Farmer Mac Guaranteed Securities:
 
 
 
 
 
 
 
 
 
 
 
      Maximum exposure to loss(4)(6)
636,086

 
13,978

 

 
970,000

 

 
1,620,064

(1) 
Includes unamortized premiums related to the Rural Utilities line of business of $3.7 million.
(2) 
Includes borrower remittances of $2.9 million which have not been passed through to third party investors as of December 31, 2014.
(3) 
Includes $0.2 million of unamortized premiums and discounts and fair value adjustments related to the USDA Guarantees line of business. Includes fair value adjustments related to the Institutional Credit line of business of $2.4 million.
(4) 
Farmer Mac uses unpaid principal balance and the outstanding face amount of investment securities to represent maximum exposure to loss.
(5) 
Includes auction-rate certificates, asset-backed securities, and government-sponsored enterprise ("GSE")-guaranteed mortgage-backed securities.
(6) 
The amount under the Farm & Ranch line of business relates to unconsolidated trusts where Farmer Mac determined it was not the primary beneficiary due to shared power with an unrelated party.
Schedule of Cash Flow, Supplemental Disclosures
The following table sets forth information regarding certain non-cash transactions for the nine months ended September 30, 2015 and 2014:

Table 1.2

 
For the Nine Months Ended
 
September 30, 2015
 
September 30, 2014
 
(in thousands)
Non-cash activity:
 
 
 
Loans acquired and securitized as Farmer Mac Guaranteed Securities
$
231,242

 
$
169,820

Consolidation of Farm & Ranch Guaranteed Securities from off-balance sheet to loans held for investment in consolidated trusts and to debt securities of consolidated trusts held by third parties
231,242

 
172,268

Purchases of securities - traded, not yet settled
15,000

 

Issuance costs on the retirement of Farmer Mac II LLC Preferred Stock
8,147

 

Unsettled common stock repurchases
796

 

Transfers of available-for-sale Farmer Mac Guaranteed Securities to held-to-maturity

 
1,612,086

Earnings Per Common Share
The following schedule reconciles basic and diluted EPS for the three and nine months ended September 30, 2015 and 2014:

Table 1.3

 
For the Three Months Ended
 
September 30, 2015
 
September 30, 2014
 
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
$
8,359

 
11,028

 
$
0.76

 
$
11,586

 
10,930

 
$
1.06

Effect of dilutive securities(1):
 
 
 
 
 
 
 

 
 

 
 
Stock options, SARs and restricted stock

 
243

 
(0.02
)
 

 
442

 
(0.04
)
Diluted EPS
$
8,359

 
11,271

 
$
0.74

 
$
11,586

 
11,372

 
$
1.02

(1) 
For the three months ended September 30, 2015 and 2014, stock options and SARs of 476,699 and 118,583, respectively, were outstanding but not included in the computation of diluted earnings per share of common stock because they were anti-dilutive. For the three months ended September 30, 2015 and 2014, contingent shares of non-vested restricted stock of 45,034 and 42,514, respectively, were outstanding but not included in the computation of diluted earnings per share of common stock because performance conditions have not yet been met.



 
For the Nine Months Ended
 
September 30, 2015
 
September 30, 2014
 
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
$
32,339

 
10,992

 
$
2.94

 
$
32,604

 
10,914

 
$
2.99

Effect of dilutive securities(1):
 
 
 
 
 
 
 

 
 

 
 

Stock options, SARs and restricted stock

 
355

 
(0.09
)
 

 
446

 
(0.12
)
Diluted EPS
$
32,339

 
11,347

 
$
2.85

 
$
32,604

 
11,360

 
$
2.87

(1) 
For the nine months ended September 30, 2015 and 2014, stock options and SARs of 302,598 and 91,011, respectively, were outstanding but not included in the computation of diluted earnings per share of common stock because they were anti-dilutive. For the nine months ended September 30, 2015 and 2014, contingent shares of non-vested restricted stock of 40,194 and 38,874, respectively, were outstanding but not included in the computation of diluted earnings per share of common stock because performance conditions have not yet been met.