XML 116 R102.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Segment Reporting - Core Earnings - Business Segments (Details)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
USD ($)
Sep. 30, 2017
USD ($)
Jun. 30, 2017
USD ($)
Mar. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Sep. 30, 2016
USD ($)
Jun. 30, 2016
USD ($)
Mar. 31, 2016
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Segment Reporting Information [Line Items]                      
Number of Operating Segments                 4    
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income $ 41,283 $ 39,562 $ 39,731 $ 37,071 $ 36,713 $ 35,563 $ 34,358 $ 33,640 $ 157,647 $ 140,274 $ 125,807
Less: reconciling adjustments(1)(2)(3)                 0 0 0
Net Effective Spread                 0 0 0
Guaranty Fee Income 3,484 3,314 3,472 3,844 3,789 3,798 3,655 3,626 14,114 14,868 14,077
Other Non-Interest Income (Expense), Excluding Guarantee and Commitment Fees                 3,398 5,600 6,064
Non-interest income 2,673 4,299 3,744 6,796 19,307 4,101 (234) (2,706) 17,512 20,468 20,141
Provision for loan losses (474) (270) (327) (637) (461) (191) (364) (49) (1,708) (1,065) (2,388)
Provision for Other Credit Losses                 (50) 63 2,180
Noninterest Expense, Excluding Loan, Lease and Other Losses                 (42,715) (40,383) (37,662)
Non-interest expense (10,210) (10,616) (11,390) (10,549) (10,977) (9,303) (10,074) (9,966) (42,765) (40,320) (35,482)
Income Tax Expense (Benefit) (13,266) (11,193) (11,124) (10,786) (15,793) (10,529) (8,400) (7,335) (46,369) (42,057) (34,239)
Net income 20,006 21,782 20,634 21,895 28,789 19,641 15,286 13,584 84,317 77,300 73,839
Net income 33,272 32,975 31,758 32,681 44,582 30,170 23,686 20,919 130,686 119,357 108,078
Preferred Stock Dividends, Income Statement Impact (3,296) (3,295) (3,296) (3,295) (3,296) (3,295) (3,296) (3,295) (13,182) (13,182) (13,182)
Less: Net loss/(income) attributable to non-controlling interest 0 0 150 15 (28) 18 16 28 165 34 (5,139)
Preferred Stock Redemption Premium                 0 0 8,147
Net Income (Loss) Available to Common Stockholders, Basic 16,710 $ 18,487 $ 17,488 $ 18,615 25,465 $ 16,364 $ 12,006 $ 10,317 71,300 64,152 47,371
Segment Reporting Information, Additional Information [Abstract]                      
Total Assets 17,792,274       15,606,020       17,792,274 15,606,020 15,540,354
On and Off Balance Sheet Program Assets, At Principal Balance 19,007,311       17,399,475       19,007,311 17,399,475 15,898,820
Farm & Ranch [Member]                      
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income                 54,290 47,219 43,271
Less: reconciling adjustments(1)(2)(3)                 (8,922) (7,729) (5,308)
Net Effective Spread                 45,368 39,490 37,963
Guaranty Fee Income                 17,175 15,542 15,076
Other Non-Interest Income (Expense), Excluding Guarantee and Commitment Fees                 2,449 539 1,039
Non-interest income                 19,624 16,081 16,115
Provision for loan losses                 (1,708) (1,065) (2,388)
Provision for Other Credit Losses                 (50) 63 2,180
Noninterest Expense, Excluding Loan, Lease and Other Losses                 (16,554) (16,206) (16,876)
Non-interest expense                 (16,604) (16,143) (14,696)
Segment core earnings before income taxes                 46,680 38,363 36,994
Income Tax Expense (Benefit)                 (16,338) (13,428) (12,956)
Segment core earnings before preferred stock dividends and attibution of income to non-controlling interest - preferred stock dividends                 30,342 24,935 24,038
Preferred Stock Dividends, Income Statement Impact                 0 0 0
Less: Net loss/(income) attributable to non-controlling interest                 0 0 0
Preferred Stock Redemption Premium                     0
Segment core earnings                 30,342 24,935 24,038
Segment Reporting Information, Additional Information [Abstract]                      
Total Assets 4,274,693       3,582,098       4,274,693 3,582,098 3,041,386
On and Off Balance Sheet Program Assets, At Principal Balance 6,867,586       6,139,304       6,867,586 6,139,304 5,725,299
USDA Guarantees [Member]                      
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income                 21,106 21,865 17,750
Less: reconciling adjustments(1)(2)(3)                 (2,287) (3,210) (638)
Net Effective Spread                 18,819 18,655 17,112
Guaranty Fee Income                 456 101 17
Other Non-Interest Income (Expense), Excluding Guarantee and Commitment Fees                 43 222 100
Non-interest income                 499 323 117
Provision for loan losses                 0 0 0
Provision for Other Credit Losses                 0 0 0
Noninterest Expense, Excluding Loan, Lease and Other Losses                 (4,384) (4,200) (3,449)
Non-interest expense                 (4,384) (4,200) (3,449)
Segment core earnings before income taxes                 14,934 14,778 13,780
Income Tax Expense (Benefit)                 (5,227) (5,173) (4,826)
Segment core earnings before preferred stock dividends and attibution of income to non-controlling interest - preferred stock dividends                 9,707 9,605 8,954
Preferred Stock Dividends, Income Statement Impact                 0 0 0
Less: Net loss/(income) attributable to non-controlling interest                 0 0 0
Preferred Stock Redemption Premium                     0
Segment core earnings                 9,707 9,605 8,954
Segment Reporting Information, Additional Information [Abstract]                      
Total Assets 2,195,189       2,096,503       2,195,189 2,096,503 1,977,609
On and Off Balance Sheet Program Assets, At Principal Balance 2,352,214       2,094,375       2,352,214 2,094,375 1,918,277
Rural Utilities [Member]                      
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income                 11,598 11,739 11,728
Less: reconciling adjustments(1)(2)(3)                 (539) (1,771) (723)
Net Effective Spread                 11,059 9,968 11,005
Guaranty Fee Income                 1,914 1,694 397
Other Non-Interest Income (Expense), Excluding Guarantee and Commitment Fees                 20 2 25
Non-interest income                 1,934 1,696 422
Provision for loan losses                 0 0 0
Provision for Other Credit Losses                 0 0 0
Noninterest Expense, Excluding Loan, Lease and Other Losses                 (2,430) (2,856) (3,364)
Non-interest expense                 (2,430) (2,856) (3,364)
Segment core earnings before income taxes                 10,563 8,808 8,063
Income Tax Expense (Benefit)                 (3,696) (3,083) (2,828)
Segment core earnings before preferred stock dividends and attibution of income to non-controlling interest - preferred stock dividends                 6,867 5,725 5,235
Preferred Stock Dividends, Income Statement Impact                 0 0 0
Less: Net loss/(income) attributable to non-controlling interest                 0 0 0
Preferred Stock Redemption Premium                     0
Segment core earnings                 6,867 5,725 5,235
Segment Reporting Information, Additional Information [Abstract]                      
Total Assets 1,088,986       1,012,014       1,088,986 1,012,014 1,019,279
On and Off Balance Sheet Program Assets, At Principal Balance 1,882,633       1,878,110       1,882,633 1,878,110 1,530,990
Institutional Credit [Member]                      
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income                 59,842 48,756 44,971
Less: reconciling adjustments(1)(2)(3)                 (3,505) (3,184) (1,512)
Net Effective Spread                 56,337 45,572 43,459
Guaranty Fee Income                 805 1,833 1,665
Other Non-Interest Income (Expense), Excluding Guarantee and Commitment Fees                 0 0 0
Non-interest income                 805 1,833 1,665
Provision for loan losses                 0 0 0
Provision for Other Credit Losses                 0 0 0
Noninterest Expense, Excluding Loan, Lease and Other Losses                 (6,439) (3,786) (2,109)
Non-interest expense                 (6,439) (3,786) (2,109)
Segment core earnings before income taxes                 50,703 43,619 43,015
Income Tax Expense (Benefit)                 (17,746) (15,265) (15,038)
Segment core earnings before preferred stock dividends and attibution of income to non-controlling interest - preferred stock dividends                 32,957 28,354 27,977
Preferred Stock Dividends, Income Statement Impact                 0 0 0
Less: Net loss/(income) attributable to non-controlling interest                 0 0 0
Preferred Stock Redemption Premium                     0
Segment core earnings                 32,957 28,354 27,977
Segment Reporting Information, Additional Information [Abstract]                      
Total Assets 7,627,749       6,008,574       7,627,749 6,008,574 5,420,195
On and Off Balance Sheet Program Assets, At Principal Balance 7,904,878       7,287,686       7,904,878 7,287,686 6,724,254
Corporate Segment [Member]                      
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income                 10,811 10,695 8,087
Less: reconciling adjustments(1)(2)(3)                 (1,091) (1,308) (198)
Net Effective Spread                 9,720 9,387 7,889
Guaranty Fee Income                 0 0 0
Other Non-Interest Income (Expense), Excluding Guarantee and Commitment Fees                 171 1,322 74
Non-interest income                 171 1,322 74
Provision for loan losses                 0 0 0
Provision for Other Credit Losses                 0 0 0
Noninterest Expense, Excluding Loan, Lease and Other Losses                 (12,908) (13,335) (11,864)
Non-interest expense                 (12,908) (13,335) (11,864)
Segment core earnings before income taxes                 (3,017) (2,626) (3,901)
Income Tax Expense (Benefit)                 1,792 636 3,053
Segment core earnings before preferred stock dividends and attibution of income to non-controlling interest - preferred stock dividends                 (1,225) (1,990) (848)
Preferred Stock Dividends, Income Statement Impact                 (13,182) (13,182) (13,182)
Less: Net loss/(income) attributable to non-controlling interest                 165 34 (5,139)
Preferred Stock Redemption Premium                     0
Segment core earnings                 (14,242) (15,138) (19,169)
Segment Reporting Information, Additional Information [Abstract]                      
Total Assets 2,605,657       2,906,831       2,605,657 2,906,831 4,081,885
Segment Reconciling Items [Member]                      
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income                 0 0 0
Less: reconciling adjustments(1)(2)(3)                 16,344 17,202 8,379
Net Effective Spread                 16,344 17,202 8,379
Guaranty Fee Income                 (6,236) (4,302) (3,078)
Other Non-Interest Income (Expense), Excluding Guarantee and Commitment Fees                 715 3,515 4,826
Non-interest income                 (5,521) (787) 1,748
Provision for loan losses                 0 0 0
Provision for Other Credit Losses                 0 0 0
Noninterest Expense, Excluding Loan, Lease and Other Losses                 0 0 0
Non-interest expense                 0 0 0
Segment core earnings before income taxes                 10,823 16,415 10,127
Income Tax Expense (Benefit)                 (5,154) (5,744) (1,644)
Segment core earnings before preferred stock dividends and attibution of income to non-controlling interest - preferred stock dividends                 5,669 10,671 8,483
Preferred Stock Dividends, Income Statement Impact                 0 0 0
Less: Net loss/(income) attributable to non-controlling interest                 0 0 0
Preferred Stock Redemption Premium                     8,147
Segment core earnings                 5,669 10,671 336
Segment Reporting Information, Additional Information [Abstract]                      
Total Assets 0       0       0 0 0
On and Off Balance Sheet Program Assets, At Principal Balance $ 0       $ 0       $ 0 $ 0 $ 0