|
Federally chartered instrumentality
of the United States
|
001-14951 | 52-1578738 | ||||||||||||
|
(State or Other Jurisdiction
of Incorporation)
|
(Commission
File Number)
|
(IRS Employer Identification No.) | ||||||||||||
| 1999 K Street, N.W., 4th Floor, | 20006 | |||||||||||||
| Washington, | DC | |||||||||||||
| (Address of Principal Executive Offices) | (Zip Code) | |||||||||||||
| Title of each class | Trading symbol | Exchange on which registered | ||||||||||||
| Class A voting common stock | AGM.A | New York Stock Exchange | ||||||||||||
| Class C non-voting common stock | AGM | New York Stock Exchange | ||||||||||||
| 6.000% Fixed-to-Floating Rate Non-Cumulative Preferred Stock, Series C | AGM.PRC | New York Stock Exchange | ||||||||||||
| 5.700% Non-Cumulative Preferred Stock, Series D | AGM.PRD | New York Stock Exchange | ||||||||||||
| 5.750% Non-Cumulative Preferred Stock, Series E | AGM.PRE | New York Stock Exchange | ||||||||||||
| 5.250% Non-Cumulative Preferred Stock, Series F | AGM.PRF | New York Stock Exchange | ||||||||||||
| 4.875% Non-Cumulative Preferred Stock, Series G | AGM.PRG | New York Stock Exchange | ||||||||||||

| $ in thousands, except per share amounts | Quarter Ended | ||||||||||||||||
| Mar. 31, 2023 | Dec. 31, 2022 | Mar. 31, 2022 | Sequential % Change |
YoY % Change |
|||||||||||||
| Net Change in Business Volume |
$562,036 | $595,444 | $628,947 | N/A | N/A | ||||||||||||
| Net Interest Income (GAAP) | $79,058 | $73,635 | $65,538 | 7% | 21% | ||||||||||||
| Net Effective Spread (Non-GAAP) |
$77,173 | $71,103 | $57,839 | 9% | 33% | ||||||||||||
| Diluted EPS (GAAP) | $3.69 | $3.36 | $4.10 | 10% | (10)% | ||||||||||||
| Core EPS (Non-GAAP) | $3.56 | $3.16 | $2.37 | 13% | 50% | ||||||||||||
| As of | |||||||||||
| March 31, 2023 | December 31, 2022 | ||||||||||
| (in thousands) | |||||||||||
| Assets: | |||||||||||
| Cash and cash equivalents | $ | 864,594 | $ | 861,002 | |||||||
| Investment securities: | |||||||||||
| Available-for-sale, at fair value (amortized cost of $4,788,254 and $4,769,426, respectively) | 4,647,464 | 4,579,564 | |||||||||
| Held-to-maturity, at amortized cost | 45,032 | 45,032 | |||||||||
| Other investments | 3,672 | 3,672 | |||||||||
| Total Investment Securities | 4,696,168 | 4,628,268 | |||||||||
| Farmer Mac Guaranteed Securities: | |||||||||||
| Available-for-sale, at fair value (amortized cost of $8,565,328 and $8,019,495, respectively) | 8,225,454 | 7,607,226 | |||||||||
| Held-to-maturity, at amortized cost | 993,966 | 1,021,154 | |||||||||
| Total Farmer Mac Guaranteed Securities | 9,219,420 | 8,628,380 | |||||||||
| USDA Securities: | |||||||||||
| Trading, at fair value | 1,405 | 1,767 | |||||||||
| Held-to-maturity, at amortized cost | 2,358,928 | 2,409,834 | |||||||||
| Total USDA Securities | 2,360,333 | 2,411,601 | |||||||||
| Loans: | |||||||||||
| Loans held for investment, at amortized cost | 8,915,656 | 9,008,979 | |||||||||
| Loans held for investment in consolidated trusts, at amortized cost | 1,468,357 | 1,211,576 | |||||||||
| Allowance for losses | (15,673) | (15,089) | |||||||||
| Total loans, net of allowance | 10,368,340 | 10,205,466 | |||||||||
| Financial derivatives, at fair value | 25,099 | 37,409 | |||||||||
| Accrued interest receivable (includes $9,885 and $12,514, respectively, related to consolidated trusts) | 196,368 | 229,061 | |||||||||
| Guarantee and commitment fees receivable | 46,670 | 47,151 | |||||||||
| Deferred tax asset, net | 7,961 | 18,004 | |||||||||
| Prepaid expenses and other assets | 154,994 | 266,768 | |||||||||
| Total Assets | $ | 27,939,947 | $ | 27,333,110 | |||||||
| Liabilities and Equity: | |||||||||||
| Liabilities: | |||||||||||
| Notes payable | $ | 24,837,391 | $ | 24,469,113 | |||||||
| Debt securities of consolidated trusts held by third parties | 1,374,332 | 1,181,948 | |||||||||
| Financial derivatives, at fair value | 166,963 | 175,326 | |||||||||
| Accrued interest payable (includes $6,170 and $8,081, respectively, related to consolidated trusts) | 141,938 | 117,887 | |||||||||
| Guarantee and commitment obligation | 46,114 | 46,582 | |||||||||
| Accounts payable and accrued expenses | 79,188 | 68,863 | |||||||||
| Reserve for losses | 1,636 | 1,433 | |||||||||
| Total Liabilities | 26,647,562 | 26,061,152 | |||||||||
| Commitments and Contingencies | |||||||||||
| Equity: | |||||||||||
| Preferred stock: | |||||||||||
| Series C, par value $25 per share, 3,000,000 shares authorized, issued and outstanding | 73,382 | 73,382 | |||||||||
| Series D, par value $25 per share, 4,000,000 shares authorized, issued and outstanding | 96,659 | 96,659 | |||||||||
Series E, par value $25 per share, 3,180,000 shares authorized, issued and outstanding |
77,003 | 77,003 | |||||||||
| Series F, par value $25 per share, 4,800,000 shares authorized, issued and outstanding | 116,160 | 116,160 | |||||||||
| Series G, par value $25 per share, 5,000,000 shares authorized, issued and outstanding | 121,327 | 121,327 | |||||||||
| Common stock: | |||||||||||
| Class A Voting, $1 par value, no maximum authorization, 1,030,780 shares outstanding | 1,031 | 1,031 | |||||||||
| Class B Voting, $1 par value, no maximum authorization, 500,301 shares outstanding | 500 | 500 | |||||||||
| Class C Non-Voting, $1 par value, no maximum authorization, 9,288,482 shares and 9,270,265 shares outstanding, respectively | 9,289 | 9,270 | |||||||||
| Additional paid-in capital | 130,004 | 128,939 | |||||||||
| Accumulated other comprehensive loss, net of tax | (59,862) | (50,843) | |||||||||
| Retained earnings | 726,892 | 698,530 | |||||||||
| Total Equity | 1,292,385 | 1,271,958 | |||||||||
| Total Liabilities and Equity | $ | 27,939,947 | $ | 27,333,110 | |||||||
| For the Three Months Ended | |||||||||||
| March 31, 2023 | March 31, 2022 | ||||||||||
| (in thousands, except per share amounts) | |||||||||||
| Interest income: | |||||||||||
| Investments and cash equivalents | $ | 59,703 | $ | 5,716 | |||||||
| Farmer Mac Guaranteed Securities and USDA Securities | 136,537 | 42,920 | |||||||||
| Loans | 119,032 | 67,247 | |||||||||
| Total interest income | 315,272 | 115,883 | |||||||||
| Total interest expense | 236,214 | 50,345 | |||||||||
| Net interest income | 79,058 | 65,538 | |||||||||
| Provision for losses | (547) | (56) | |||||||||
| Net interest income after provision for losses | 78,511 | 65,482 | |||||||||
| Non-interest income/(expense): | |||||||||||
| Guarantee and commitment fees | 3,933 | 3,695 | |||||||||
| Gains on financial derivatives | 399 | 16,988 | |||||||||
| Gains/(losses) on trading securities | 25 | (63) | |||||||||
| (Provision for)/release of reserve for losses | (203) | 110 | |||||||||
| Other income | 1,201 | 675 | |||||||||
| Non-interest income | 5,355 | 21,405 | |||||||||
| Operating expenses: | |||||||||||
| Compensation and employee benefits | 15,351 | 13,298 | |||||||||
| General and administrative | 7,527 | 7,278 | |||||||||
| Regulatory fees | 835 | 812 | |||||||||
| Operating expenses | 23,713 | 21,388 | |||||||||
| Income before income taxes | 60,153 | 65,499 | |||||||||
| Income tax expense | 13,118 | 14,046 | |||||||||
| Net income | 47,035 | 51,453 | |||||||||
| Preferred stock dividends | (6,791) | (6,791) | |||||||||
| Net income attributable to common stockholders | $ | 40,244 | $ | 44,662 | |||||||
| Earnings per common share: | |||||||||||
| Basic earnings per common share | $ | 3.73 | $ | 4.15 | |||||||
| Diluted earnings per common share | $ | 3.69 | $ | 4.10 | |||||||
| Reconciliation of Net Income Attributable to Common Stockholders to Core Earnings | |||||||||||||||||
| For the Three Months Ended | |||||||||||||||||
| March 31, 2023 | December 31, 2022 | March 31, 2022 | |||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||||
| Net income attributable to common stockholders | $ | 40,244 | $ | 36,627 | $ | 44,662 | |||||||||||
| Less reconciling items: | |||||||||||||||||
| Gains on undesignated financial derivatives due to fair value changes | 916 | 1,596 | 2,612 | ||||||||||||||
| (Losses)/gains on hedging activities due to fair value changes | (105) | (148) | 5,687 | ||||||||||||||
| Unrealized gains on trading assets | 359 | 31 | 94 | ||||||||||||||
| Net effects of amortization of premiums/discounts and deferred gains on assets consolidated at fair value | 29 | 57 | 20 | ||||||||||||||
| Net effects of terminations or net settlements on financial derivatives | 523 | 1,268 | 15,512 | ||||||||||||||
| Income tax effect related to reconciling items | (362) | (590) | (5,024) | ||||||||||||||
| Sub-total | 1,360 | 2,214 | 18,901 | ||||||||||||||
| Core earnings | $ | 38,884 | $ | 34,413 | $ | 25,761 | |||||||||||
| Composition of Core Earnings: | |||||||||||||||||
| Revenues: | |||||||||||||||||
Net effective spread(1) |
$ | 77,173 | $ | 71,103 | $ | 57,839 | |||||||||||
Guarantee and commitment fees(2) |
4,654 | 4,677 | 4,557 | ||||||||||||||
Other(3) |
1,067 | 390 | 514 | ||||||||||||||
| Total revenues | 82,894 | 76,170 | 62,910 | ||||||||||||||
| Credit related expense (GAAP): | |||||||||||||||||
| Provision for/(release of) losses | 750 | 1,945 | (54) | ||||||||||||||
| REO operating expenses | — | 819 | — | ||||||||||||||
| Total credit related expense | 750 | 2,764 | (54) | ||||||||||||||
| Operating expenses (GAAP): | |||||||||||||||||
| Compensation and employee benefits | 15,351 | 12,105 | 13,298 | ||||||||||||||
| General and administrative | 7,527 | 8,055 | 7,278 | ||||||||||||||
| Regulatory fees | 835 | 832 | 812 | ||||||||||||||
| Total operating expenses | 23,713 | 20,992 | 21,388 | ||||||||||||||
| Net earnings | 58,431 | 52,414 | 41,576 | ||||||||||||||
Income tax expense(4) |
12,756 | 11,210 | 9,024 | ||||||||||||||
| Preferred stock dividends (GAAP) | 6,791 | 6,791 | 6,791 | ||||||||||||||
| Core earnings | $ | 38,884 | $ | 34,413 | $ | 25,761 | |||||||||||
| Core earnings per share: | |||||||||||||||||
| Basic | $ | 3.60 | $ | 3.19 | $ | 2.39 | |||||||||||
| Diluted | $ | 3.56 | $ | 3.16 | $ | 2.37 | |||||||||||
| Reconciliation of GAAP Basic Earnings Per Share to Core Earnings Basic Earnings Per Share | |||||||||||||||||
| For the Three Months Ended | |||||||||||||||||
| March 31, 2023 | December 31, 2022 | March 31, 2022 | |||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||||
| GAAP - Basic EPS | $ | 3.73 | $ | 3.39 | $ | 4.15 | |||||||||||
| Less reconciling items: | |||||||||||||||||
| Gains on undesignated financial derivatives due to fair value changes | 0.09 | 0.15 | 0.24 | ||||||||||||||
| (Losses)/gains on hedging activities due to fair value changes | (0.01) | (0.01) | 0.53 | ||||||||||||||
| Unrealized gains on trading securities | 0.03 | 0.01 | 0.01 | ||||||||||||||
| Net effects of amortization of premiums/discounts and deferred gains on assets consolidated at fair value | — | 0.01 | — | ||||||||||||||
| Net effects of terminations or net settlements on financial derivatives | 0.05 | 0.11 | 1.44 | ||||||||||||||
| Income tax effect related to reconciling items | (0.03) | (0.07) | (0.46) | ||||||||||||||
| Sub-total | 0.13 | 0.20 | 1.76 | ||||||||||||||
| Core Earnings - Basic EPS | $ | 3.60 | $ | 3.19 | $ | 2.39 | |||||||||||
| Shares used in per share calculation (GAAP and Core Earnings) | 10,802 | 10,801 | 10,767 | ||||||||||||||
| Reconciliation of GAAP Diluted Earnings Per Share to Core Earnings Diluted Earnings Per Share | |||||||||||||||||
| For the Three Months Ended | |||||||||||||||||
| March 31, 2023 | December 31, 2022 | March 31, 2022 | |||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||||
| GAAP - Diluted EPS | $ | 3.69 | $ | 3.36 | $ | 4.10 | |||||||||||
| Less reconciling items: | |||||||||||||||||
| Gains on undesignated financial derivatives due to fair value changes | 0.09 | 0.15 | 0.24 | ||||||||||||||
| (Losses)/gains on hedging activities due to fair value changes | (0.01) | (0.01) | 0.52 | ||||||||||||||
| Unrealized gains on trading securities | 0.03 | 0.01 | 0.01 | ||||||||||||||
| Net effects of amortization of premiums/discounts and deferred gains on assets consolidated at fair value | — | 0.01 | — | ||||||||||||||
| Net effects of terminations or net settlements on financial derivatives | 0.05 | 0.11 | 1.42 | ||||||||||||||
| Income tax effect related to reconciling items | (0.03) | (0.07) | (0.46) | ||||||||||||||
| Sub-total | 0.13 | 0.20 | 1.73 | ||||||||||||||
| Core Earnings - Diluted EPS | $ | 3.56 | $ | 3.16 | $ | 2.37 | |||||||||||
| Shares used in per share calculation (GAAP and Core Earnings) | 10,918 | 10,894 | 10,887 | ||||||||||||||
| Reconciliation of GAAP Net Interest Income/Yield to Net Effective Spread | |||||||||||||||||||||||||||||||||||
| For the Three Months Ended | |||||||||||||||||||||||||||||||||||
| March 31, 2023 | December 31, 2022 | March 31, 2022 | |||||||||||||||||||||||||||||||||
| Dollars | Yield | Dollars | Yield | Dollars | Yield | ||||||||||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||||||||
| Net interest income/yield | $ | 79,058 | 1.14 | % | $ | 73,635 | 1.08 | % | $ | 65,538 | 1.06 | % | |||||||||||||||||||||||
| Net effects of consolidated trusts | (1,055) | 0.02 | % | (1,195) | 0.02 | % | (1,018) | 0.02 | % | ||||||||||||||||||||||||||
| Expense related to undesignated financial derivatives | (1,626) | (0.02) | % | (2,122) | (0.03) | % | (994) | (0.02) | % | ||||||||||||||||||||||||||
| Amortization of premiums/discounts on assets consolidated at fair value | (23) | — | % | (53) | — | % | (16) | — | % | ||||||||||||||||||||||||||
| Amortization of losses due to terminations or net settlements on financial derivatives | 714 | 0.01 | % | 688 | — | % | 356 | 0.01 | % | ||||||||||||||||||||||||||
| Fair value changes on fair value hedge relationships | 105 | — | % | 150 | — | % | (6,027) | (0.10) | % | ||||||||||||||||||||||||||
| Net effective spread | $ | 77,173 | 1.15 | % | $ | 71,103 | 1.07 | % | $ | 57,839 | 0.97 | % | |||||||||||||||||||||||
| Core Earnings by Business Segment | |||||||||||||||||||||||||||||||||||||||||||||||||||||
For the Three Months Ended March 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Agricultural Finance | Rural Infrastructure | Treasury | Corporate | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Farm & Ranch | Corporate AgFinance |
Rural
Utilities
|
Renewable Energy | Funding | Investments | Reconciling Adjustments |
Consolidated Net Income | ||||||||||||||||||||||||||||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net interest income | $ | 33,511 | $ | 7,148 | $ | 5,540 | $ | 858 | $ | 32,544 | $ | (543) | $ | — | $ | — | $ | 79,058 | |||||||||||||||||||||||||||||||||||
Less: reconciling adjustments(1)(2)(3) |
(1,046) | — | (33) | — | (806) | — | — | 1,885 | — | ||||||||||||||||||||||||||||||||||||||||||||
| Net effective spread | 32,465 | 7,148 | 5,507 | 858 | 31,738 | (543) | — | 1,885 | — | ||||||||||||||||||||||||||||||||||||||||||||
| Guarantee and commitment fees | 4,292 | 53 | 281 | 28 | — | — | — | (721) | 3,933 | ||||||||||||||||||||||||||||||||||||||||||||
Other income/(expense)(3) |
1,067 | — | — | — | — | — | — | 558 | 1,625 | ||||||||||||||||||||||||||||||||||||||||||||
| Total revenues | 37,824 | 7,201 | 5,788 | 886 | 31,738 | (543) | — | 1,722 | 84,616 | ||||||||||||||||||||||||||||||||||||||||||||
| Release of/(provision for) losses | 128 | (4,301) | 3,484 | 138 | — | 4 | — | — | (547) | ||||||||||||||||||||||||||||||||||||||||||||
| (Provision for)/release of reserve for losses | (577) | — | 374 | — | — | — | — | — | (203) | ||||||||||||||||||||||||||||||||||||||||||||
| Operating expenses | — | — | — | — | — | — | (23,713) | — | (23,713) | ||||||||||||||||||||||||||||||||||||||||||||
| Total non-interest expense | (577) | — | 374 | — | — | — | (23,713) | — | (23,916) | ||||||||||||||||||||||||||||||||||||||||||||
| Core earnings before income taxes | 37,375 | 2,900 | 9,646 | 1,024 | 31,738 | (539) | (23,713) | 1,722 | (4) |
60,153 | |||||||||||||||||||||||||||||||||||||||||||
| Income tax (expense)/benefit | (7,849) | (609) | (2,026) | (215) | (6,665) | 113 | 4,495 | (362) | (13,118) | ||||||||||||||||||||||||||||||||||||||||||||
| Core earnings before preferred stock dividends | 29,526 | 2,291 | 7,620 | 809 | 25,073 | (426) | (19,218) | 1,360 | (4) |
47,035 | |||||||||||||||||||||||||||||||||||||||||||
| Preferred stock dividends | — | — | — | — | — | — | (6,791) | — | (6,791) | ||||||||||||||||||||||||||||||||||||||||||||
| Segment core earnings/(losses) | $ | 29,526 | $ | 2,291 | $ | 7,620 | $ | 809 | $ | 25,073 | $ | (426) | $ | (26,009) | $ | 1,360 | (4) |
$ | 40,244 | ||||||||||||||||||||||||||||||||||
| Total Assets | $ | 14,549,275 | $ | 1,515,976 | $ | 6,444,264 | $ | 286,824 | $ | — | $ | 4,998,854 | $ | 144,754 | $ | — | $ | 27,939,947 | |||||||||||||||||||||||||||||||||||
| Total on- and off-balance sheet program assets at principal balance | $ | 17,685,961 | $ | 1,599,982 | $ | 6,889,682 | $ | 308,493 | $ | — | $ | — | $ | — | $ | — | $ | 26,484,118 | |||||||||||||||||||||||||||||||||||
| Outstanding Business Volume | ||||||||||||||||||||
| On or Off Balance Sheet |
As of March 31, 2023 | As of December 31, 2022 | ||||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Agricultural Finance: | ||||||||||||||||||||
| Farm & Ranch: | ||||||||||||||||||||
| Loans | On-balance sheet | $ | 4,837,722 | $ | 5,150,750 | |||||||||||||||
| Loans held in consolidated trusts: | ||||||||||||||||||||
Beneficial interests owned by third-party investors (Pass-Through)(1) |
On-balance sheet | 895,257 | 914,918 | |||||||||||||||||
Beneficial interests owned by third-party investors (Structured)(1) |
On-balance sheet | 573,100 | 296,658 | |||||||||||||||||
IO-FMGS(2) |
On-balance sheet | 10,189 | 10,622 | |||||||||||||||||
| USDA Securities | On-balance sheet | 2,356,695 | 2,407,302 | |||||||||||||||||
AgVantage Securities(1) |
On-balance sheet | 5,675,000 | 5,605,000 | |||||||||||||||||
| LTSPCs and unfunded commitments | Off-balance sheet | 2,830,071 | 2,822,309 | |||||||||||||||||
Other Farmer Mac Guaranteed Securities(3) |
Off-balance sheet | 488,095 | 500,953 | |||||||||||||||||
| Loans serviced for others | Off-balance sheet | 19,832 | 20,280 | |||||||||||||||||
| Total Farm & Ranch | $ | 17,685,961 | $ | 17,728,792 | ||||||||||||||||
| Corporate AgFinance: | ||||||||||||||||||||
| Loans | On-balance sheet | $ | 1,172,864 | $ | 1,166,253 | |||||||||||||||
AgVantage Securities(1) |
On-balance sheet | 337,685 | 359,600 | |||||||||||||||||
| Unfunded commitments | Off-balance sheet | 89,433 | 77,654 | |||||||||||||||||
| Total Corporate AgFinance | $ | 1,599,982 | $ | 1,603,507 | ||||||||||||||||
| Total Agricultural Finance | $ | 19,285,943 | $ | 19,332,299 | ||||||||||||||||
| Rural Infrastructure Finance: | ||||||||||||||||||||
| Rural Utilities: | ||||||||||||||||||||
| Loans | On-balance sheet | $ | 2,891,618 | $ | 2,801,696 | |||||||||||||||
AgVantage Securities(1) |
On-balance sheet | 3,515,385 | 3,044,156 | |||||||||||||||||
| LTSPCs and unfunded commitments | Off-balance sheet | 481,581 | 512,592 | |||||||||||||||||
Other Farmer Mac Guaranteed Securities(3) |
Off-balance sheet | 1,098 | 1,169 | |||||||||||||||||
| Total Rural Utilities | $ | 6,889,682 | $ | 6,359,613 | ||||||||||||||||
| Renewable Energy: | ||||||||||||||||||||
| Loans | On-balance sheet | $ | 286,486 | $ | 219,570 | |||||||||||||||
| Unfunded commitments | Off-balance sheet | 22,007 | 10,600 | |||||||||||||||||
| Total Renewable Energy | $ | 308,493 | $ | 230,170 | ||||||||||||||||
| Total Rural Infrastructure Finance | $ | 7,198,175 | $ | 6,589,783 | ||||||||||||||||
| Total | $ | 26,484,118 | $ | 25,922,082 | ||||||||||||||||
Net Effective Spread(1) |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Agricultural Finance | Rural Infrastructure Finance | Treasury | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Farm & Ranch | Corporate AgFinance | Rural Utilities | Renewable Energy | Funding | Investments | Net Effective Spread | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Dollars | Yield | Dollars | Yield | Dollars | Yield | Dollars | Yield | Dollars | Yield | Dollars | Yield | Dollars | Yield | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| For the quarter ended: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2023(2) |
$ | 32,465 | 0.97 | % | $ | 7,148 | 1.94 | % | $ | 5,507 | 0.36 | % | $ | 858 | 1.53 | % | $ | 31,738 | 0.47 | % | $ | (543) | (0.04) | % | $ | 77,173 | 1.15 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| December 31, 2022 | 32,770 | 0.98 | % | 7,471 | 1.94 | % | 4,960 | 0.34 | % | 935 | 1.76 | % | 27,656 | 0.42 | % | (2,689) | (0.19) | % | 71,103 | 1.07 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| September 30, 2022 | 33,343 | 1.04 | % | 7,600 | 1.99 | % | 4,220 | 0.30 | % | 705 | 1.97 | % | 22,564 | 0.36 | % | (2,791) | (0.21) | % | 65,641 | 1.03 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| June 30, 2022 | 32,590 | 1.05 | % | 6,929 | 1.87 | % | 3,733 | 0.27 | % | 468 | 1.78 | % | 18,508 | 0.30 | % | (1,282) | (0.10) | % | 60,946 | 0.99 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| March 31, 2022 | 30,354 | 1.02 | % | 7,209 | 1.96 | % | 3,159 | 0.23 | % | 375 | 1.69 | % | 16,738 | 0.28 | % | 4 | — | % | 57,839 | 0.97 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| December 31, 2021 | 28,998 | 0.99 | % | 6,321 | 1.84 | % | 2,521 | 0.19 | % | 356 | 1.53 | % | 15,979 | 0.28 | % | 158 | 0.01 | % | 54,333 | 0.94 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| September 30, 2021 | 28,914 | 1.06 | % | 7,163 | 1.80 | % | 2,067 | 0.16 | % | 236 | 1.09 | % | 17,386 | 0.31 | % | 159 | 0.01 | % | 55,925 | 0.99 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| June 30, 2021 | 29,163 | 1.06 | % | 6,676 | 1.65 | % | 1,759 | 0.14 | % | 378 | 1.80 | % | 18,449 | 0.33 | % | 126 | 0.01 | % | 56,551 | 1.01 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| March 31, 2021 | 26,461 | 0.98 | % | 6,921 | 1.67 | % | 1,720 | 0.14 | % | 249 | 1.28 | % | 18,394 | 0.33 | % | 114 | 0.01 | % | 53,859 | 0.97 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Core Earnings by Quarter Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| March 2023 | December 2022 | September 2022 | June 2022 | March 2022 | December 2021 | September 2021 | June 2021 | March 2021 | |||||||||||||||||||||||||||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net effective spread | $ | 77,173 | $ | 71,103 | $ | 65,641 | $ | 60,946 | $ | 57,839 | $ | 54,333 | $ | 55,925 | $ | 56,551 | $ | 53,859 | |||||||||||||||||||||||||||||||||||
| Guarantee and commitment fees | 4,654 | 4,677 | 4,201 | 4,709 | 4,557 | 4,637 | 4,322 | 4,334 | 4,240 | ||||||||||||||||||||||||||||||||||||||||||||
| Gains on sale of mortgage loans | — | — | — | — | — | 6,539 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Other | 1,067 | 390 | 473 | 307 | 514 | 241 | 687 | 301 | 451 | ||||||||||||||||||||||||||||||||||||||||||||
| Total revenues | 82,894 | 76,170 | 70,315 | 65,962 | 62,910 | 65,750 | 60,934 | 61,186 | 58,550 | ||||||||||||||||||||||||||||||||||||||||||||
| Credit related expense/(income): | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Provision for/(release of) losses | 750 | 1,945 | 450 | (1,535) | (54) | (1,428) | 255 | (983) | (31) | ||||||||||||||||||||||||||||||||||||||||||||
| REO operating expenses | — | 819 | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Losses on sale of REO | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Total credit related expense/(income) | 750 | 2,764 | 450 | (1,535) | (54) | (1,428) | 255 | (983) | (31) | ||||||||||||||||||||||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Compensation and employee benefits | 15,351 | 12,105 | 11,648 | 11,715 | 13,298 | 11,246 | 10,027 | 9,779 | 11,795 | ||||||||||||||||||||||||||||||||||||||||||||
| General and administrative | 7,527 | 8,055 | 6,919 | 7,520 | 7,278 | 8,492 | 6,330 | 6,349 | 6,336 | ||||||||||||||||||||||||||||||||||||||||||||
| Regulatory fees | 835 | 832 | 812 | 813 | 812 | 812 | 750 | 750 | 750 | ||||||||||||||||||||||||||||||||||||||||||||
| Total operating expenses | 23,713 | 20,992 | 19,379 | 20,048 | 21,388 | 20,550 | 17,107 | 16,878 | 18,881 | ||||||||||||||||||||||||||||||||||||||||||||
| Net earnings | 58,431 | 52,414 | 50,486 | 47,449 | 41,576 | 46,628 | 43,572 | 45,291 | 39,700 | ||||||||||||||||||||||||||||||||||||||||||||
| Income tax expense | 12,756 | 11,210 | 10,303 | 9,909 | 9,024 | 9,809 | 9,152 | 9,463 | 8,520 | ||||||||||||||||||||||||||||||||||||||||||||
| Preferred stock dividends | 6,791 | 6,791 | 6,791 | 6,792 | 6,791 | 6,792 | 6,774 | 5,842 | 5,269 | ||||||||||||||||||||||||||||||||||||||||||||
| Core earnings | $ | 38,884 | $ | 34,413 | $ | 33,392 | $ | 30,748 | $ | 25,761 | $ | 30,027 | $ | 27,646 | $ | 29,986 | $ | 25,911 | |||||||||||||||||||||||||||||||||||
| Reconciling items: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gains/(losses) on undesignated financial derivatives due to fair value changes | $ | 916 | $ | 1,596 | $ | 6,441 | $ | 2,846 | $ | 2,612 | $ | (1,242) | $ | (405) | $ | (3,020) | $ | 3,236 | |||||||||||||||||||||||||||||||||||
| (Losses)/gains on hedging activities due to fair value changes | (105) | (148) | (624) | 428 | 5,687 | (2,079) | 1,818 | (5,866) | 4,317 | ||||||||||||||||||||||||||||||||||||||||||||
| Unrealized gains/(losses) on trading assets | 359 | 31 | (757) | (285) | 94 | (76) | 36 | (61) | (14) | ||||||||||||||||||||||||||||||||||||||||||||
| Net effects of amortization of premiums/discounts and deferred gains on assets consolidated at fair value | 29 | 57 | 24 | (62) | 20 | 71 | 23 | 20 | 16 | ||||||||||||||||||||||||||||||||||||||||||||
| Net effects of terminations or net settlements on financial derivatives | 523 | 1,268 | (3,522) | 2,536 | 15,512 | (429) | (351) | 109 | 1,165 | ||||||||||||||||||||||||||||||||||||||||||||
| Income tax effect related to reconciling items | (362) | (590) | (327) | (1,148) | (5,024) | 789 | (236) | 1,852 | (1,831) | ||||||||||||||||||||||||||||||||||||||||||||
| Net income attributable to common stockholders | $ | 40,244 | $ | 36,627 | $ | 34,627 | $ | 35,063 | $ | 44,662 | $ | 27,061 | $ | 28,531 | $ | 23,020 | $ | 32,800 | |||||||||||||||||||||||||||||||||||