XML 21 R94.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Business Segment Reporting - Core Earnings - Business Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income $ 49,370 $ 40,112 $ 43,054 $ 40,599 $ 42,216 $ 45,058 $ 43,933 $ 43,229 $ 173,135 $ 174,436 $ 157,647
Less: reconciling adjustments                 0 0 0
Net effective spread                 0 0 0
Guarantee and commitment fees 3,401 3,349 3,403 3,513 3,506 3,490 3,481 3,499 13,666 13,976 14,114
Other income/(expense)                 7,276 (2,236) 3,398
Non-interest income 7,952 (3,432) 12,732 3,690 682 4,439 6,380 239 20,942 11,740 17,512
Provision for loan losses (2,430) (760) (578) 264 (146) (99) (424) 431 (3,504) (238) (1,708)
Release of reserve for losses                 3 (97) (50)
Other non-interest expense                 (51,925) (49,819) (42,715)
Non-interest expense (13,651) (13,458) (12,052) (12,761) (13,703) (11,650) (12,921) (11,642) (51,922) (49,916) (42,765)
Core earnings before income taxes                 138,651 136,022 130,686
Income tax (expense)/benefit (8,743) (4,629) (9,111) (6,622) (6,193) (7,979) (7,332) (6,438) (29,105) (27,942) (46,369)
Core earnings before preferred stock dividends                 109,546 108,080 84,317
Preferred stock dividends (3,432) (3,427) (3,785) (3,296) (3,296) $ (3,295) $ (3,296) $ (3,295) (13,940) (13,182) (13,182)
Non-controlling interest                 0 0 165
Loss on retirement of preferred stock 0 $ 0 $ (1,956) $ 0         (1,956) 0 0
Segment core earnings/(losses)                 93,650 94,898 71,300
Total assets at carrying value 21,709,374       18,694,328       21,709,374 18,694,328 17,792,274
Total on- and off-balance sheet program assets at principal balance 21,117,942       19,724,524       21,117,942 19,724,524 19,007,311
Corporate                      
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income                 11,069 9,105 10,811
Less: reconciling adjustments                 (987) (2,047) (1,091)
Net effective spread                 10,082 7,058 9,720
Guarantee and commitment fees                 0 0 0
Other income/(expense)                 166 (913) 171
Non-interest income                 166 (913) 171
Provision for loan losses                 0 0 0
Release of reserve for losses                 0 0 0
Other non-interest expense                 (14,505) (14,411) (12,908)
Non-interest expense                 (14,505) (14,411) (12,908)
Core earnings before income taxes                 (4,257) (8,266) (3,017)
Income tax (expense)/benefit                 907 2,361 1,792
Core earnings before preferred stock dividends                 (3,350) (5,905) (1,225)
Preferred stock dividends                 (13,940) (13,182) (13,182)
Non-controlling interest                     165
Loss on retirement of preferred stock                 0    
Segment core earnings/(losses)                 (17,290) (19,087) (14,242)
Total assets at carrying value 3,664,823       2,716,994       3,664,823 2,716,994 2,605,657
Total on- and off-balance sheet program assets at principal balance 0       0       0 0 0
Reconciling Adjustments                      
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income                 0 0 0
Less: reconciling adjustments                 4,527 23,241 16,344
Net effective spread                 4,527 23,241 16,344
Guarantee and commitment fees                 (7,669) (6,756) (6,236)
Other income/(expense)                 5,501 (2,747) 715
Non-interest income                 (2,168) (9,503) (5,521)
Provision for loan losses                 0 0 0
Release of reserve for losses                 0 0 0
Other non-interest expense                 0 0 0
Non-interest expense                 0 0 0
Core earnings before income taxes                 2,359 13,738 10,823
Income tax (expense)/benefit                 (495) (2,887) (5,154)
Core earnings before preferred stock dividends                 1,864 10,851 5,669
Preferred stock dividends                 0 0 0
Non-controlling interest                     0
Loss on retirement of preferred stock                 (1,956)    
Segment core earnings/(losses)                 (92) 10,851 5,669
Total assets at carrying value 0       0       0 0 0
Total on- and off-balance sheet program assets at principal balance 0       0       0 0 0
Farm & Ranch | Operating Segments                      
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income                 65,098 62,951 54,290
Less: reconciling adjustments                 (9,471) (9,889) (8,922)
Net effective spread                 55,627 53,062 45,368
Guarantee and commitment fees                 18,593 17,976 17,175
Other income/(expense)                 1,397 1,371 2,449
Non-interest income                 19,990 19,347 19,624
Provision for loan losses                 (3,504) (238) (1,708)
Release of reserve for losses                 3 (97) (50)
Other non-interest expense                 (19,375) (19,026) (16,554)
Non-interest expense                 (19,372) (19,123) (16,604)
Core earnings before income taxes                 52,741 53,048 46,680
Income tax (expense)/benefit                 (11,076) (11,140) (16,338)
Core earnings before preferred stock dividends                 41,665 41,908 30,342
Preferred stock dividends                 0 0 0
Non-controlling interest                     0
Loss on retirement of preferred stock                 0    
Segment core earnings/(losses)                 41,665 41,908 30,342
Total assets at carrying value 5,408,302       4,701,736       5,408,302 4,701,736 4,274,693
Total on- and off-balance sheet program assets at principal balance 7,776,950       7,233,972       7,776,950 7,233,972 6,867,586
USDA Guarantees | Operating Segments                      
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income                 17,470 20,554 21,106
Less: reconciling adjustments                 (732) (2,499) (2,287)
Net effective spread                 16,738 18,055 18,819
Guarantee and commitment fees                 958 797 456
Other income/(expense)                 174 20 43
Non-interest income                 1,132 817 499
Provision for loan losses                 0 0 0
Release of reserve for losses                 0 0 0
Other non-interest expense                 (5,757) (5,309) (4,384)
Non-interest expense                 (5,757) (5,309) (4,384)
Core earnings before income taxes                 12,113 13,563 14,934
Income tax (expense)/benefit                 (2,545) (2,848) (5,227)
Core earnings before preferred stock dividends                 9,568 10,715 9,707
Preferred stock dividends                 0 0 0
Non-controlling interest                     0
Loss on retirement of preferred stock                 0    
Segment core earnings/(losses)                 9,568 10,715 9,707
Total assets at carrying value 2,311,932       2,240,906       2,311,932 2,240,906 2,195,189
Total on- and off-balance sheet program assets at principal balance 2,620,175       2,515,620       2,620,175 2,515,620 2,352,214
Rural Utilities | Operating Segments                      
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income                 10,459 12,505 11,598
Less: reconciling adjustments                 6,143 (922) (539)
Net effective spread                 16,602 11,583 11,059
Guarantee and commitment fees                 1,412 1,599 1,914
Other income/(expense)                 38 33 20
Non-interest income                 1,450 1,632 1,934
Provision for loan losses                 0 0 0
Release of reserve for losses                 0 0 0
Other non-interest expense                 (3,898) (3,062) (2,430)
Non-interest expense                 (3,898) (3,062) (2,430)
Core earnings before income taxes                 14,154 10,153 10,563
Income tax (expense)/benefit                 (2,972) (2,133) (3,696)
Core earnings before preferred stock dividends                 11,182 8,020 6,867
Preferred stock dividends                 0 0 0
Non-controlling interest                     0
Loss on retirement of preferred stock                 0    
Segment core earnings/(losses)                 11,182 8,020 6,867
Total assets at carrying value 1,717,405       945,282       1,717,405 945,282 1,088,986
Total on- and off-balance sheet program assets at principal balance 2,280,571       1,592,115       2,280,571 1,592,115 1,882,633
Institutional Credit | Operating Segments                      
Segment Reporting Information, Profit (Loss) [Abstract]                      
Net interest income                 69,039 69,321 59,842
Less: reconciling adjustments                 520 (7,884) (3,505)
Net effective spread                 69,559 61,437 56,337
Guarantee and commitment fees                 372 360 805
Other income/(expense)                 0 0 0
Non-interest income                 372 360 805
Provision for loan losses                 0 0 0
Release of reserve for losses                 0 0 0
Other non-interest expense                 (8,390) (8,011) (6,439)
Non-interest expense                 (8,390) (8,011) (6,439)
Core earnings before income taxes                 61,541 53,786 50,703
Income tax (expense)/benefit                 (12,924) (11,295) (17,746)
Core earnings before preferred stock dividends                 48,617 42,491 32,957
Preferred stock dividends                 0 0 0
Non-controlling interest                     0
Loss on retirement of preferred stock                 0    
Segment core earnings/(losses)                 48,617 42,491 32,957
Total assets at carrying value 8,606,912       8,089,410       8,606,912 8,089,410 7,627,749
Total on- and off-balance sheet program assets at principal balance $ 8,440,246       $ 8,382,817       $ 8,440,246 $ 8,382,817 $ 7,904,878