XML 24 R12.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Allowance for Losses and Concentrations of Credit Risk
3 Months Ended
Mar. 31, 2018
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 March 31, 2018 and December 31, 2017, Farmer Mac had no loans held for sale. The following table displays the composition of the loan balances as of March 31, 2018 and December 31, 2017:

Table 5.1

 
As of March 31, 2018
 
As of December 31, 2017
 
Unsecuritized
 
In Consolidated Trusts
 
Total
 
Unsecuritized
 
In Consolidated Trusts
 
Total
 
(in thousands)
Farm & Ranch
$
2,832,641

 
$
1,441,718

 
$
4,274,359

 
$
2,798,906

 
$
1,399,827

 
$
4,198,733

Rural Utilities
1,043,477

 

 
1,043,477

 
1,076,291

 

 
1,076,291

Total unpaid principal balance(1)
3,876,118

 
1,441,718

 
5,317,836

 
3,875,197

 
1,399,827

 
5,275,024

Unamortized premiums, discounts and other cost basis adjustments
(9,274
)
 

 
(9,274
)
 
(1,442
)
 

 
(1,442
)
Total loans
3,866,844

 
1,441,718

 
5,308,562

 
3,873,755

 
1,399,827

 
5,273,582

Allowance for loan losses
(5,051
)
 
(1,314
)
 
(6,365
)
 
(5,493
)
 
(1,303
)
 
(6,796
)
Total loans, net of allowance
$
3,861,793

 
$
1,440,404

 
$
5,302,197

 
$
3,868,262

 
$
1,398,524

 
$
5,266,786

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

Allowance for Losses

Farm & Ranch

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 (excluding AgVantage securities).  Farmer Mac's total allowance for losses was $8.5 million as of March 31, 2018 and $8.9 million as of December 31, 2017. 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 months ended March 31, 2018 and 2017:

Table 5.2
 
For the Three Months Ended
 
March 31, 2018
 
March 31, 2017
 
Allowance
for Loan
Losses
 
Reserve
for Losses
 
Total
Allowance
for Losses
 
Allowance
for Loan
Losses
 
Reserve
for Losses
 
Total
Allowance
for Losses
 
(in thousands)
Beginning Balance
$
6,796

 
$
2,070

 
$
8,866

 
$
5,415

 
$
2,020

 
$
7,435

(Release of)/provision for losses
(431
)
 
21

 
(410
)
 
637

 
(193
)
 
444

Charge-offs

 

 

 
(241
)
 

 
(241
)
Ending Balance
$
6,365

 
$
2,091

 
$
8,456

 
$
5,811

 
$
1,827

 
$
7,638


During first quarter 2018, Farmer Mac recorded releases of its allowance for loan losses and provisions to its reserve for losses of $0.4 million and $21,000, respectively. The net releases to the allowance for loan losses recorded during first quarter 2018 were primarily attributable to (1) paydowns or payoffs of loans with an existing allowance in amounts that exceeded the increase in the allowance associated with net volume growth in Farm & Ranch loans recorded in first quarter 2018, and (2) paydowns on existing substandard loans or an improvement in the risk ratings of certain substandard loans, which resulted in the reduction of the amount of substandard assets rated in the lowest credit quality tier. Farmer Mac recorded no charge-offs to its allowance for loan losses during first quarter 2018.

During first quarter 2017, Farmer Mac recorded provisions to its allowance for loan losses of $0.6 million and releases to its reserve for losses of $0.2 million. The provisions to the allowance for loan losses recorded during first quarter 2017 were primarily attributable to an increase in the specific allowance for certain impaired on-balance sheet crop and permanent planting loans resulting from both an increase in the volume of such loans and downgrades in risk ratings on certain loans. The releases to the reserve for losses recorded during the three months ended March 31, 2017 were primarily attributable to (1) a decrease in the general reserve due to improvement in credit quality of certain Agricultural Storage and Processing loans and (2) a net decrease in the balance of loans underlying off-balance sheet Farmer Mac Guaranteed Securities. Farmer Mac recorded $0.2 million of charge-offs to its allowance for loan losses during first quarter 2017. The charge-offs recorded during the first quarter 2017 were primarily related to two impaired crop loans, with one borrower, that were foreclosed and transitioned to REO during first quarter 2017. Farmer Mac had previously recorded a specific allowance of $0.2 million on these impaired crop loans as of December 31, 2016. Subsequent to March 31, 2017, Farmer Mac sold the related properties for $5.7 million and recognized $0.5 million gain on sale of REO.

The following tables present the changes in the total allowance for losses for the three months ended March 31, 2018 and 2017 by commodity type:

Table 5.3

 
March 31, 2018
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
 
(in thousands)
For the Three Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
4,081

 
$
2,469

 
$
1,211

 
$
481

 
$
606

 
$
18

 
$
8,866

Provision for/(release of) losses
(288
)
 
10

 
25

 
(68
)
 
(84
)
 
(5
)
 
(410
)
Charge-offs

 

 

 

 

 

 

Ending Balance
$
3,793

 
$
2,479

 
$
1,236

 
$
413

 
$
522

 
$
13

 
$
8,456


 
March 31, 2017
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
 
(in thousands)
For the Three Months Ended:
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
3,365

 
$
1,723

 
$
1,375

 
$
405

 
$
533

 
$
34

 
$
7,435

Provision for/(release of) losses
425

 
147

 
17

 
(81
)
 
(61
)
 
(3
)
 
444

Charge-offs
(228
)
 

 
(13
)
 

 

 

 
(241
)
Ending Balance
$
3,562

 
$
1,870

 
$
1,379

 
$
324

 
$
472

 
$
31

 
$
7,638





The following tables present the unpaid principal balances of loans held and loans underlying LTSPCs and off-balance sheet Farmer Mac Guaranteed Securities (excluding AgVantage securities) and the related total allowance for losses by impairment method and commodity type as of March 31, 2018 and December 31, 2017:

Table 5.4

  
As of March 31, 2018
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Collectively evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,366,184

 
$
797,591

 
$
659,997

 
$
298,438

 
$
10,926

 
$
9,005

 
$
4,142,141

Off-balance sheet
1,246,446

 
509,396

 
663,355

 
161,563

 
57,983

 
3,886

 
2,642,629

Total
$
3,612,630

 
$
1,306,987

 
$
1,323,352

 
$
460,001

 
$
68,909

 
$
12,891

 
$
6,784,770

Individually evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
58,314

 
$
43,960

 
$
21,206

 
$
8,103

 
$

 
$
635

 
$
132,218

Off-balance sheet
8,878

 
2,391

 
2,752

 
919

 

 
74

 
15,014

Total
$
67,192

 
$
46,351

 
$
23,958

 
$
9,022

 
$

 
$
709

 
$
147,232

Total Farm & Ranch loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,424,498

 
$
841,551

 
$
681,203

 
$
306,541

 
$
10,926

 
$
9,640

 
$
4,274,359

Off-balance sheet
1,255,324

 
511,787

 
666,107

 
162,482

 
57,983

 
3,960

 
2,657,643

Total
$
3,679,822

 
$
1,353,338

 
$
1,347,310

 
$
469,023

 
$
68,909

 
$
13,600

 
$
6,932,002

Allowance for Losses:
 

 
 

 
 

 
 

 
 

 
 

 
 

Collectively evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,158

 
$
980

 
$
642

 
$
245

 
$
10

 
$
6

 
$
4,041

Off-balance sheet
614

 
272

 
258

 
46

 
512

 
5

 
1,707

Total
$
2,772

 
$
1,252

 
$
900

 
$
291

 
$
522

 
$
11

 
$
5,748

Individually evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
787

 
$
1,169

 
$
268

 
$
100

 
$

 
$

 
$
2,324

Off-balance sheet
234

 
58

 
68

 
22

 

 
2

 
384

Total
$
1,021

 
$
1,227

 
$
336

 
$
122

 
$

 
$
2

 
$
2,708

Total Farm & Ranch loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,945

 
$
2,149

 
$
910

 
$
345

 
$
10

 
$
6

 
$
6,365

Off-balance sheet
848

 
330

 
326

 
68

 
512

 
7

 
2,091

Total
$
3,793

 
$
2,479

 
$
1,236

 
$
413

 
$
522

 
$
13

 
$
8,456


  
As of December 31, 2017
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Collectively evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,344,821

 
$
794,478

 
$
635,768

 
$
269,337

 
$
13,023

 
$
9,030

 
$
4,066,457

Off-balance sheet
1,236,392

 
532,666

 
678,642

 
155,627

 
45,738

 
4,981

 
2,654,046

Total
$
3,581,213

 
$
1,327,144

 
$
1,314,410

 
$
424,964

 
$
58,761

 
$
14,011

 
$
6,720,503

Individually evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
67,828

 
$
38,180

 
$
17,766

 
$
7,858

 
$

 
$
644

 
$
132,276

Off-balance sheet
8,904

 
2,239

 
2,782

 
806

 

 
76

 
14,807

Total
$
76,732

 
$
40,419

 
$
20,548

 
$
8,664

 
$

 
$
720

 
$
147,083

Total Farm & Ranch loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,412,649

 
$
832,658

 
$
653,534

 
$
277,195

 
$
13,023

 
$
9,674

 
$
4,198,733

Off-balance sheet
1,245,296

 
534,905

 
681,424

 
156,433

 
45,738

 
5,057

 
2,668,853

Total
$
3,657,945

 
$
1,367,563

 
$
1,334,958

 
$
433,628

 
$
58,761

 
$
14,731

 
$
6,867,586

Allowance for Losses:
 

 
 

 
 

 
 

 
 

 
 

 
 

Collectively evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
2,104

 
$
1,101

 
$
738

 
$
287

 
$
44

 
$
11

 
$
4,285

Off-balance sheet
546

 
305

 
231

 
48

 
562

 
5

 
1,697

Total
$
2,650

 
$
1,406

 
$
969

 
$
335

 
$
606

 
$
16

 
$
5,982

Individually evaluated for impairment:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
1,207

 
$
1,006

 
$
172

 
$
126

 
$

 
$

 
$
2,511

Off-balance sheet
224

 
57

 
70

 
20

 

 
2

 
373

Total
$
1,431

 
$
1,063

 
$
242

 
$
146

 
$

 
$
2

 
$
2,884

Total Farm & Ranch loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
On-balance sheet
$
3,311

 
$
2,107

 
$
910

 
$
413

 
$
44

 
$
11

 
$
6,796

Off-balance sheet
770

 
362

 
301

 
68

 
562

 
7

 
2,070

Total
$
4,081

 
$
2,469

 
$
1,211

 
$
481

 
$
606

 
$
18

 
$
8,866


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 March 31, 2018 and December 31, 2017:

Table 5.5
  
As of March 31, 2018
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Impaired Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
With no specific allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment
$
18,940

 
$
4,629

 
$
8,090

 
$
2,909

 
$

 
$
637

 
$
35,205

Unpaid principal balance
18,902

 
4,620

 
8,074

 
2,904

 

 
635

 
35,135

With a specific allowance:
 

 
 

 
 

 
 

 
 

 
 

 
 

Recorded investment(1)
48,367

 
41,809

 
15,910

 
6,128

 

 
74

 
112,288

Unpaid principal balance
48,290

 
41,731

 
15,884

 
6,118

 

 
74

 
112,097

Associated allowance
1,021

 
1,227

 
336

 
122

 

 
2

 
2,708

Total:
 

 
 

 
 

 
 

 
 

 
 

 
 

Recorded investment
67,307

 
46,438

 
24,000

 
9,037

 

 
711

 
147,493

Unpaid principal balance
67,192

 
46,351

 
23,958

 
9,022

 

 
709

 
147,232

Associated allowance
1,021

 
1,227

 
336

 
122

 

 
2

 
2,708

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment of loans on nonaccrual status(2)
$
28,211

 
$
24,870

 
$
5,840

 
$
5,391

 
$

 
$

 
$
64,312

(1) 
Impairment analysis was performed in the aggregate in consideration of similar risk characteristics of the assets and historical statistics on $109.9 million (75 percent) of impaired loans as of March 31, 2018, which resulted in a specific allowance of $2.3 million.
(2) 
Includes $20.7 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.
  
As of December 31, 2017
 
Crops
 
Permanent
Plantings
 
Livestock
 
Part-time
Farm
 
Ag. Storage and
Processing
 
Other
 
Total
  
(in thousands)
Impaired Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
With no specific allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment
$
14,417

 
$
3,272

 
$
11,171

 
$
1,953

 
$

 
$
644

 
$
31,457

Unpaid principal balance
14,418

 
3,273

 
11,172

 
1,953

 

 
644

 
31,460

With a specific allowance:
 

 
 

 
 

 
 

 
 

 
 

 
 

Recorded investment(1)
62,309

 
37,143

 
9,376

 
6,710

 

 
76

 
115,614

Unpaid principal balance
62,314

 
37,146

 
9,376

 
6,711

 

 
76

 
115,623

Associated allowance
1,431

 
1,063

 
242

 
146

 

 
2

 
2,884

Total:
 

 
 

 
 

 
 

 
 

 
 

 
 

Recorded investment
76,726

 
40,415

 
20,547

 
8,663

 

 
720

 
147,071

Unpaid principal balance
76,732

 
40,419

 
20,548

 
8,664

 

 
720

 
147,083

Associated allowance
1,431

 
1,063

 
242

 
146

 

 
2

 
2,884

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment of loans on nonaccrual status(2)
$
27,630

 
$
25,701

 
$
5,333

 
$
4,929

 
$

 
$

 
$
63,593

(1) 
Impairment analysis was performed in the aggregate in consideration of similar risk characteristics of the assets and historical statistics on $113.2 million (77 percent) of impaired loans as of December 31, 2017, which resulted in a specific allowance of $2.7 million.
(2) 
Includes $15.7 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 months ended March 31, 2018 and 2017:

Table 5.6

 
March 31, 2018
 
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
$
72,017

 
$
43,427

 
$
22,274

 
$
8,850

 
$

 
$
716

 
$
147,284

Income recognized on impaired loans
392

 
172

 
79

 
55

 

 

 
698


 
March 31, 2017
 
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
$
58,309

 
$
31,806

 
$
13,658

 
$
8,248

 
$

 
$

 
$
112,021

Income recognized on impaired loans
302

 
152

 
177

 
103

 

 

 
734




For the three months ended March 31, 2018 and 2017, there were no troubled debt restructurings ("TDRs"). As of March 31, 2018 and 2017, 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 months ended March 31, 2018 and 2017.

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.

The following tables present information related to Farmer Mac's acquisition of defaulted loans for the three months ended March 31, 2018 and 2017 and the outstanding balances and carrying amounts of all such loans as of March 31, 2018 and December 31, 2017:

Table 5.7

 
For the Three Months Ended
 
March 31, 2018
 
March 31, 2017
 
($ in thousands)
Unpaid principal balance at acquisition date:
 
 
 
Loans underlying LTSPCs
$

 
$
311

Loans underlying off-balance sheet Farmer Mac Guaranteed Securities (excluding AgVantage securities)
721

 

Total unpaid principal balance at acquisition date
721

 
311

Contractually required payments receivable
730

 
311

Impairment recognized subsequent to acquisition

 

Recovery/release of allowance for all outstanding acquired defaulted loans

 
14

 
 
 
 
Number of defaulted loans purchased
4

 
3


 
As of
 
March 31, 2018
 
December 31, 2017
 
(in thousands)
Outstanding balance
$
19,453

 
$
18,866

Carrying amount
18,097

 
17,691




Net credit losses and 90-day delinquencies as of and for the periods indicated for loans held and loans underlying off-balance sheet securities representing interests in pools of eligible Farm & Ranch loans ("Farm & Ranch Guaranteed Securities") and LTSPCs are presented in the table below.  As of March 31, 2018, 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 (Recoveries)/Losses
 
As of
 
For the Three Months Ended
 
March 31, 2018
 
December 31, 2017
 
March 31, 2018
 
March 31, 2017
 
(in thousands)
On-balance sheet assets:
 
 
 
 
 
 
 
Farm & Ranch:
 
 
 
 
 
 
 
Loans
$
43,658

 
$
47,881

 
$
16

 
$
246

Total on-balance sheet
$
43,658

 
$
47,881

 
$
16

 
$
246

Off-balance sheet assets:
 

 
 
 
 

 
 

Farm & Ranch:
 

 
 
 
 

 
 

LTSPCs
$
3,902

 
$
563

 
$

 
$

Total off-balance sheet
$
3,902

 
$
563

 
$

 
$

Total
$
47,560

 
$
48,444

 
$
16

 
$
246

(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 with at least one missed payment, excluding loans performing under either their original loan terms or a court-approved bankruptcy plan.

Of the $43.7 million of on-balance sheet loans reported as 90-day delinquencies as of March 31, 2018, none were loans subject to "removal-of-account" provisions. Of the $47.9 million of on-balance sheet loans reported as 90-day delinquencies as of December 31, 2017, $0.3 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 March 31, 2018 and December 31, 2017:  

Table 5.9
  
As of March 31, 2018
 
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
$
2,288,500

 
$
774,771

 
$
651,345

 
$
294,534

 
$
10,926

 
$
9,005

 
$
4,029,081

Special mention(2)
77,684

 
22,819

 
8,652

 
3,904

 

 

 
113,059

Substandard(3)
58,314

 
43,961

 
21,206

 
8,103

 

 
635

 
132,219

Total on-balance sheet
$
2,424,498

 
$
841,551

 
$
681,203

 
$
306,541

 
$
10,926

 
$
9,640

 
$
4,274,359

Off-Balance Sheet:
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
1,118,453

 
$
450,299

 
$
613,302

 
$
158,157

 
$
55,050

 
$
3,218

 
$
2,398,479

Special mention(2)
97,872

 
37,510

 
34,394

 
210

 

 
158

 
170,144

Substandard(3)
38,999

 
23,978

 
18,411

 
4,115

 
2,933

 
584

 
89,020

Total off-balance sheet
$
1,255,324

 
$
511,787

 
$
666,107

 
$
162,482

 
$
57,983

 
$
3,960

 
$
2,657,643

Total Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
3,406,953

 
$
1,225,070

 
$
1,264,647

 
$
452,691

 
$
65,976

 
$
12,223

 
$
6,427,560

Special mention(2)
175,556

 
60,329

 
43,046

 
4,114

 

 
158

 
283,203

Substandard(3)
97,313

 
67,939

 
39,617

 
12,218

 
2,933

 
1,219

 
221,239

Total
$
3,679,822

 
$
1,353,338

 
$
1,347,310

 
$
469,023

 
$
68,909

 
$
13,600

 
$
6,932,002

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commodity analysis of past due loans(1)
 

 
 

 
 

 
 

 
 

 
 

 
 

On-balance sheet
$
24,385

 
$
9,140

 
$
6,020

 
$
3,477

 
$

 
$
636

 
$
43,658

Off-balance sheet
176

 

 
3,331

 
395

 

 

 
3,902

90 days or more past due
$
24,561

 
$
9,140

 
$
9,351

 
$
3,872

 
$

 
$
636

 
$
47,560

(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, 2017
 
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
$
2,274,912

 
$
771,600

 
$
617,527

 
$
260,854

 
$
13,023

 
$
9,030

 
$
3,946,946

Special mention(2)
70,063

 
22,878

 
18,405

 
8,483

 

 

 
119,829

Substandard(3)
67,674

 
38,180

 
17,602

 
7,858

 

 
644

 
131,958

Total on-balance sheet
$
2,412,649

 
$
832,658

 
$
653,534

 
$
277,195

 
$
13,023

 
$
9,674

 
$
4,198,733

Off-Balance Sheet
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
1,132,196

 
$
478,573

 
$
634,633

 
$
150,906

 
$
42,723

 
$
4,294

 
$
2,443,325

Special mention(2)
76,778

 
26,134

 
31,451

 
1,647

 

 
169

 
136,179

Substandard(3)
36,322

 
30,198

 
15,340

 
3,880

 
3,015

 
594

 
89,349

Total off-balance sheet
$
1,245,296

 
$
534,905

 
$
681,424

 
$
156,433

 
$
45,738

 
$
5,057

 
$
2,668,853

Total Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
 
 
Acceptable
$
3,407,108

 
$
1,250,173

 
$
1,252,160

 
$
411,760

 
$
55,746

 
$
13,324

 
$
6,390,271

Special mention(2)
146,841

 
49,012

 
49,856

 
10,130

 

 
169

 
256,008

Substandard(3)
103,996

 
68,378

 
32,942

 
11,738

 
3,015

 
1,238

 
221,307

Total
$
3,657,945

 
$
1,367,563

 
$
1,334,958

 
$
433,628

 
$
58,761

 
$
14,731

 
$
6,867,586

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commodity analysis of past due loans(1)
 

 
 

 
 

 
 

 
 

 
 

 
 

On-balance sheet
$
21,702

 
$
18,833

 
$
3,835

 
$
3,511

 
$

 
$

 
$
47,881

Off-balance sheet
151

 

 

 
412

 

 

 
563

90 days or more past due
$
21,853

 
$
18,833

 
$
3,835

 
$
3,923

 
$

 
$

 
$
48,444

(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, the range of original loan-to-value ratios, and the range in the size of borrower exposure for all Farm & Ranch loans held and loans underlying off-balance sheet Farm & Ranch Guaranteed Securities and LTSPCs as of March 31, 2018 and December 31, 2017:

Table 5.10
 
As of
  
March 31, 2018
 
December 31, 2017
  
(in thousands)
By commodity/collateral type:
 
 
 
Crops
$
3,679,822

 
$
3,657,945

Permanent plantings
1,353,338

 
1,367,563

Livestock
1,347,310

 
1,334,958

Part-time farm
469,023

 
433,628

Ag. Storage and Processing
68,909

 
58,761

Other
13,600

 
14,731

Total
$
6,932,002

 
$
6,867,586

By geographic region(1):
 

 
 

Northwest
$
799,823

 
$
740,991

Southwest
2,096,948

 
2,093,213

Mid-North
2,249,763

 
2,244,094

Mid-South
901,231

 
908,603

Northeast
300,731

 
296,264

Southeast
583,506

 
584,421

Total
$
6,932,002

 
$
6,867,586

By original loan-to-value ratio(2):
 

 
 

0.00% to 40.00%
$
1,328,529

 
$
1,322,422

40.01% to 50.00%
1,717,932

 
1,733,671

50.01% to 60.00%
2,395,568

 
2,385,605

60.01% to 70.00%
1,195,017

 
1,150,914

70.01% to 80.00%
269,716

 
248,799

80.01% to 90.00%
25,240

 
26,175

Total
$
6,932,002

 
$
6,867,586

By size of borrower exposure(3):
 
 
 
Less than $1,000,000
$
2,404,191

 
$
2,379,596

$1,000,000 to $4,999,999
2,663,554

 
2,627,617

$5,000,000 to $9,999,999
887,986

 
867,574

$10,000,000 to $24,999,999
571,315

 
584,896

$25,000,000 to $50,000,000
404,956

 
407,903

Total
$
6,932,002

 
$
6,867,586

(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).
(2) 
As of second quarter 2017, Farmer Mac revised its calculation of the original loan-to-value ratio of a loan to combine for any cross-collateralized loans: (i) the original loan principal balance amounts in the numerator and (ii) the original appraised property values in the denominator. In previous periods, the ratio was calculated on a loan-by-loan basis without considering the effects of any cross-collateralization. Prior period information has been reclassified to conform to the current period calculation and presentation.
(3) 
Includes multiple loans to the same borrower or borrower-related entities.

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.