99
|
Press
release dated March 16, 2006.
|
Reconciliation
of GAAP Net Income Available to Common Stockholders to Core
Earnings
|
|||||||||||||||||||||||||
Three
Months Ended
|
Year
Ended
|
||||||||||||||||||||||||
Dec.
31,
|
Dec.
31,
|
Dec.
31,
|
Dec.
31,
|
||||||||||||||||||||||
2005
|
2004
|
2005
|
2004
|
||||||||||||||||||||||
(in thousands, except per share amounts)
|
|||||||||||||||||||||||||
|
|
Per
|
Per
|
Per
|
Per
|
||||||||||||||||||||
|
Diluted
|
Diluted
|
Diluted
|
Diluted
|
|||||||||||||||||||||
|
|
Share
|
Share
|
Share
|
Share
|
||||||||||||||||||||
GAAP
net income available
|
|||||||||||||||||||||||||
to
common stockholders
|
$
|
6,511
|
$
|
0.57
|
$
|
9,837
|
$
|
0.82
|
$
|
27,267
|
$
|
2.37
|
$
|
28,228
|
$
|
2.32
|
|||||||||
Less
the effects of FAS 133:
|
|||||||||||||||||||||||||
Unrealized
gains/(losses)
|
|||||||||||||||||||||||||
on
financial derivatives and
|
|||||||||||||||||||||||||
trading
assets, net of tax
|
(668
|
)
|
(0.06
|
)
|
(45
|
)
|
0.00
|
(1,438
|
)
|
(0.13
|
)
|
588
|
0.05
|
||||||||||||
Benefit
from non-amortization
|
|||||||||||||||||||||||||
of
premium payments
|
|||||||||||||||||||||||||
on
financial derivatives,
|
|||||||||||||||||||||||||
net
of tax
|
-
|
-
|
-
|
-
|
-
|
-
|
228
|
0.02
|
|||||||||||||||||
Core
earnings
|
$
|
7,179
|
$
|
0.63
|
$
|
9,882
|
$
|
0.82
|
$
|
28,705
|
$
|
2.50
|
$
|
27,412
|
$
|
2.25
|
Contingent
|
||||||||||||||||
Allowance
|
|
REO
|
|
|
|
Obligation
|
|
Total
|
||||||||
for
Loan
|
|
Valuation
|
|
Reserve
|
|
for
Probable
|
|
Allowance
|
||||||||
|
Losses
|
|
Allowance
|
|
for
Losses
|
|
Losses
|
|
for
Losses
|
|||||||
(in
thousands)
|
||||||||||||||||
Balances
as of September 30, 2005
|
6,668
|
-
|
4,228
|
- |
10,896
|
|||||||||||
Provision
for losses
|
(1,732)
|
-
|
(451)
|
- |
(2,183)
|
|||||||||||
Net
charge-offs
|
(60)
|
-
|
-
|
- |
(60)
|
|||||||||||
Balances
as of December 31, 2005
|
4,876
|
-
|
3,777
|
-
|
8,653
|
Federal
Agricultural Mortgage Corporation
|
|||||||
Consolidated
Balance Sheets
|
|||||||
(unaudited)
|
|||||||
(in
thousands)
|
|||||||
December
31,
|
|
|
December
31,
|
||||
2005
|
2004
|
||||||
Assets:
|
|||||||
Cash
and cash equivalents
|
$
|
458,852
|
$
|
430,504
|
|||
Investment
securities
|
1,621,941
|
1,056,143
|
|||||
Farmer
Mac Guaranteed Securities
|
1,330,976
|
1,376,847
|
|||||
Loans
held for sale
|
41,956
|
15,281
|
|||||
Loans
held for investment
|
762,436
|
871,988
|
|||||
Allowance
for loan losses
|
(4,876
|
)
|
(4,395
|
)
|
|||
Loans
held for investment, net
|
757,560
|
867,593
|
|||||
Real
estate owned
|
3,532
|
3,845
|
|||||
Financial
derivatives
|
8,719
|
1,499
|
|||||
Interest
receivable
|
67,509
|
58,131
|
|||||
Guarantee
and commitment fees receivable
|
22,170
|
19,871
|
|||||
Deferred
tax asset, net
|
2,397
|
6,518
|
|||||
Prepaid
expenses and other assets
|
25,007
|
10,585
|
|||||
Total
Assets
|
$
|
4,340,619
|
$
|
3,846,817
|
|||
Liabilities
and Stockholders' Equity:
|
|||||||
Notes
payable:
|
|||||||
Due
within one year
|
$
|
2,587,704
|
$
|
2,620,172
|
|||
Due
after one year
|
1,403,598
|
862,201
|
|||||
Total
notes payable
|
3,991,302
|
3,482,373
|
|||||
Financial
derivatives
|
29,162
|
47,793
|
|||||
Accrued
interest payable
|
29,250
|
25,511
|
|||||
Guarantee
and commitment obligation
|
17,625
|
14,892
|
|||||
Accounts
payable and accrued expenses
|
21,371
|
26,690
|
|||||
Reserve
for losses
|
3,777
|
12,706
|
|||||
Total
Liabilities
|
4,092,487
|
3,609,965
|
|||||
Preferred
stock
|
35,000
|
35,000
|
|||||
Common
stock at par
|
11,091
|
11,822
|
|||||
Additional
paid-in capital
|
83,058
|
87,777
|
|||||
Accumulated
other comprehensive income/(loss)
|
3,339
|
(882
|
)
|
||||
Retained
earnings
|
115,644
|
103,135
|
|||||
Total
Stockholders' Equity
|
248,132
|
236,852
|
|||||
Total
Liabilities and Stockholders' Equity
|
$
|
4,340,619
|
$
|
3,846,817
|
Federal
Agricultural Mortgage Corporation
|
|||||||||||||
Consolidated
Statements of Operations
|
|||||||||||||
(unaudited)
|
|||||||||||||
(in
thousands, except per share
amounts)
|
|||||||||||||
Three Months Ended
|
Year
Ended
|
||||||||||||
|
Dec.
31,
|
Dec.
31,
|
Dec.
31,
|
|
Dec.
31,
|
||||||||
2005
|
|
2004
|
|
2005
|
|
2004
|
|||||||
Interest
income:
|
|||||||||||||
Investments
and cash equivalents
|
$23,173
|
$10,528
|
$70,414
|
$36,386
|
|||||||||
Farmer
Mac Guaranteed Securities
|
18,415
|
16,668
|
70,472
|
66,222
|
|||||||||
Loans
|
13,211
|
12,412
|
48,769
|
51,386
|
|||||||||
Total
interest income
|
54,799
|
39,608
|
189,655
|
153,994
|
|||||||||
Interest
expense
|
45,359
|
31,636
|
156,414
|
120,747
|
|||||||||
Net
interest income
|
9,440
|
7,972
|
33,241
|
33,247
|
|||||||||
Recovery/(provision)
for loan losses
|
1,732
|
830
|
54
|
(1,589
|
)
|
||||||||
Net
interest income after provision for loan losses
|
11,172
|
8,802
|
33,295
|
31,658
|
|||||||||
Guarantee
and commitment fees
|
4,865
|
5,235
|
19,554
|
20,977
|
|||||||||
Gains/(losses)
on financial derivatives
|
|||||||||||||
and
trading assets
|
(1,144
|
)
|
399
|
(1,477
|
)
|
2,846
|
|||||||
Gain
on sale of Farmer Mac Guaranteed Securities
|
-
|
-
|
-
|
367
|
|||||||||
Gain
on the repurchase of debt
|
116
|
-
|
116
|
-
|
|||||||||
Gains/(losses)
on the sale of real estate owned
|
-
|
642
|
34
|
523
|
|||||||||
Representation
and warranty claims income
|
-
|
1,000
|
79
|
2,816
|
|||||||||
Other
income
|
259
|
126
|
1,872
|
1,495
|
|||||||||
Total
revenues
|
15,268
|
16,204
|
53,473
|
60,682
|
|||||||||
Expenses:
|
|||||||||||||
Compensation
and employee benefits
|
2,330
|
1,809
|
8,215
|
7,036
|
|||||||||
General
and administrative
|
2,878
|
2,868
|
9,697
|
8,800
|
|||||||||
Regulatory
fees
|
588
|
576
|
2,316
|
2,141
|
|||||||||
Real
estate owned operating costs, net
|
(14
|
)
|
(4
|
)
|
13
|
287
|
|||||||
Provision/(recovery)
for losses
|
(450
|
)
|
(4,427
|
)
|
(8,723
|
)
|
(2,001
|
)
|
|||||
Total
operating expenses
|
5,332
|
822
|
11,518
|
16,263
|
|||||||||
Income
before income taxes
|
9,936
|
15,382
|
41,955
|
44,419
|
|||||||||
Income
tax expense
|
2,865
|
4,985
|
12,448
|
13,951
|
|||||||||
Net
income
|
7,071
|
10,397
|
29,507
|
30,468
|
|||||||||
Preferred
stock dividends
|
(560
|
)
|
(560
|
)
|
(2,240
|
)
|
(2,240
|
)
|
|||||
Net
income available to common stockholders
|
$
|
6,511
|
$
|
9,837
|
$
|
27,267
|
$
|
28,228
|
|||||
Earnings
per common share:
|
|||||||||||||
Basic
earnings per common share
|
$
|
0.59
|
$
|
0.83
|
$
|
2.40
|
$
|
2.35
|
|||||
Diluted
earnings per common share
|
$
|
0.57
|
$
|
0.82
|
$
|
2.37
|
$
|
2.32
|
|||||
Common
stock dividends per common share
|
$
|
0.10
|
$
|
0.10
|
$
|
0.40
|
$
|
0.10
|
Farmer
Mac Purchases, Guarantees and LTSPCs
|
||||||||||||||||
Farmer
Mac I
|
||||||||||||||||
Loans
and
|
||||||||||||||||
Guaranteed
|
||||||||||||||||
Securities
|
LTSPCs
|
Farmer
Mac II
|
Total
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
For
the quarter ended:
|
||||||||||||||||
December
31, 2005
|
$
|
31,313
|
$
|
239,957
|
(1
|
)
|
$
|
59,230
|
$
|
330,500
|
||||||
September
30, 2005
|
39,821
|
91,783
|
(2
|
)
|
52,181
|
183,785
|
||||||||||
June
30, 2005
|
20,382
|
96,419
|
(3
|
)
|
45,123
|
161,924
|
||||||||||
March
31, 2005
|
18,540
|
33,282
|
43,634
|
95,456
|
||||||||||||
December
31, 2004
|
28,211
|
34,091
|
55,122
|
117,424
|
||||||||||||
September
30, 2004
|
23,229
|
84,097
|
49,798
|
157,124
|
||||||||||||
June
30, 2004
|
27,520
|
127,098
|
34,671
|
189,289
|
||||||||||||
March
31, 2004
|
25,444
|
147,273
|
34,483
|
207,200
|
||||||||||||
December
31, 2003
|
25,148
|
218,097
|
44,971
|
288,216
|
||||||||||||
For
the year ended:
|
||||||||||||||||
December
31, 2005
|
110,056
|
461,441
|
200,168
|
771,665
|
||||||||||||
December
31, 2004
|
104,404
|
392,559
|
174,074
|
671,037
|
Outstanding
Balance of Farmer Mac Loans,
|
||||||||||||||||
Guarantees
and LTSPCs (4)
|
||||||||||||||||
Farmer
Mac I
|
||||||||||||||||
Post-1996
Act
|
||||||||||||||||
Loans
and
|
||||||||||||||||
Guaranteed
|
||||||||||||||||
Securities
|
LTSPCs
|
Pre-1996
Act
|
Farmer
Mac II
|
Total
|
||||||||||||
(in
thousands)
|
||||||||||||||||
As
of:
|
||||||||||||||||
December
31, 2005
|
$
|
2,097,942
|
$
|
2,329,798
|
$
|
13,046
|
$
|
835,732
|
$
|
5,276,518
|
||||||
September
30, 2005
|
2,118,510
|
2,183,058
|
14,209
|
810,686
|
5,126,463
|
|||||||||||
June
30, 2005
|
2,203,074
|
2,181,896
|
16,333
|
786,671
|
5,187,974
|
|||||||||||
March
31, 2005
|
2,247,595
|
2,209,792
|
17,236
|
777,465
|
5,252,088
|
|||||||||||
December
31, 2004
|
2,371,405
|
2,295,103
|
18,639
|
768,542
|
5,453,689
|
|||||||||||
September
30, 2004
|
2,406,133
|
2,381,006
|
18,909
|
742,474
|
5,548,522
|
|||||||||||
June
30, 2004
|
2,521,026
|
2,390,779
|
22,155
|
715,750
|
5,649,710
|
|||||||||||
March
31, 2004
|
2,566,412
|
2,382,648
|
22,261
|
722,978
|
5,694,299
|
|||||||||||
December
31, 2003
|
2,696,530
|
2,348,702
|
24,734
|
729,470
|
5,799,436
|
Outstanding
Balance of Loans Held and Loans Underlying
|
|||||||||||||
On-Balance
Sheet Farmer Mac Guaranteed Securities
|
|||||||||||||
Fixed
Rate
|
|||||||||||||
(10-yr.
Wtd.
|
5-to-10-Year
|
1-Month-to-3-Year
|
|||||||||||
Avg.
Term)
|
ARMs
and Resets
|
ARMs
|
Total
|
||||||||||
(in
thousands)
|
|||||||||||||
As
of:
|
|||||||||||||
December
31, 2005
|
$
|
866,362
|
$
|
752,885
|
$
|
479,649
|
$ |
2,098,895
|
|||||
September
30, 2005
|
840,330
|
785,387
|
477,345
|
2,103,062
|
|||||||||
June
30, 2005
|
838,872
|
803,377
|
488,555
|
2,130,804
|
|||||||||
March
31, 2005
|
828,985
|
822,275
|
492,358
|
2,143,618
|
|||||||||
December
31, 2004
|
761,854
|
921,879
|
532,738
|
2,216,471
|
|||||||||
September
30, 2004
|
753,205
|
929,641
|
520,246
|
2,203,092
|
|||||||||
June
30, 2004
|
782,854
|
978,531
|
529,654
|
2,291,039
|
|||||||||
March
31, 2004
|
818,497
|
978,263
|
548,134
|
2,344,894
|
|||||||||
December
31, 2003
|
860,874
|
1,045,217
|
542,024
|
2,448,115
|
Non-performing
Assets and 90-Day Delinquencies
|
|||||||||||||||||||
Outstanding
|
|||||||||||||||||||
Post-1996
Act
|
Less:
|
||||||||||||||||||
Loans,
|
Non-
|
REO
and
|
|||||||||||||||||
Guarantees
and
|
performing
|
Performing
|
90-Day
|
||||||||||||||||
LTSPCs
|
Assets
(5)
|
Percentage
|
Bankruptcies
|
Delinquencies
(6)
|
Percentage
|
||||||||||||||
(dollars
in thousands)
|
|||||||||||||||||||
As
of:
|
|||||||||||||||||||
December
31, 2005
|
4,399,189
|
$
|
48,764
|
1.11
|
%
|
$
|
23,303
|
$
|
25,461
|
0.58
|
%
|
||||||||
September
30, 2005
|
4,273,268
|
64,186
|
1.50
|
%
|
23,602
|
40,584
|
0.95
|
%
|
|||||||||||
June
30, 2005
|
4,360,670
|
60,696
|
1.39
|
%
|
23,925
|
36,771
|
0.85
|
%
|
|||||||||||
March
31, 2005
|
4,433,087
|
70,349
|
1.59
|
%
|
24,561
|
45,788
|
1.04
|
%
|
|||||||||||
December
31, 2004
|
4,642,208
|
50,636
|
1.09
|
%
|
25,353
|
25,283
|
0.55
|
%
|
|||||||||||
September
30, 2004
|
4,756,839
|
75,022
|
1.58
|
%
|
27,438
|
47,584
|
1.01
|
%
|
|||||||||||
June
30, 2004
|
4,882,505
|
69,751
|
1.43
|
%
|
36,978
|
32,773
|
0.68
|
%
|
|||||||||||
March
31, 2004
|
4,922,759
|
91,326
|
1.86
|
%
|
33,951
|
57,375
|
1.17
|
%
|
|||||||||||
December
31, 2003
|
5,020,032
|
69,964
|
1.39
|
%
|
39,908
|
30,056
|
0.60
|
%
|
Distribution
of Post-1996 Act Non-performing Assets
|
|||||||||||||
and
90-Day Delinquencies by Original LTV Ratio (7)
|
|||||||||||||
as
of December 31, 2005
|
|||||||||||||
(dollars
in thousands)
|
|||||||||||||
|
Non-performing
|
90-Day
|
|||||||||||
Original
LTV Ratio
|
Assets
|
|
|
Percentage
|
|
|
Delinquencies
|
|
|
Percentage
|
|||
0.00%
to 40.00%
|
$
|
3,537
|
7
|
%
|
$
|
2,333
|
9
|
%
|
|||||
40.01%
to 50.00%
|
5,954
|
12
|
%
|
615
|
2
|
%
|
|||||||
50.01%
to 60.00%
|
24,744
|
51
|
%
|
15,568
|
62
|
%
|
|||||||
60.01%
to 70.00%
|
13,633
|
28
|
%
|
6,897
|
27
|
%
|
|||||||
70.01%
to 80.00%
|
848
|
2
|
%
|
-
|
0
|
%
|
|||||||
80.01%
+
|
49
|
0
|
%
|
49
|
0
|
%
|
|||||||
Total
|
$
|
48,765
|
100
|
%
|
$
|
25,461
|
100
|
%
|
Distribution
of Post-1996 Act Non-performing Assets
|
||||||||||||||||
and
90-Day Delinquencies by Loan Origination Date
|
||||||||||||||||
as
of December 31, 2005
|
||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||
Outstanding
|
||||||||||||||||
|
Post-1996Act
|
|||||||||||||||
Loan
|
Loans,
|
|||||||||||||||
Origination
|
Guarantees
|
Non-performing
|
90-Day
|
|||||||||||||
Date
|
and
LTSPCs
|
Assets
|
Percentage
|
Delinquencies
|
Percentage
|
|||||||||||
Before
1994
|
$
|
446,580
|
$
|
2,590
|
0.58
|
%
|
$
|
1,715
|
0.38
|
%
|
||||||
1994
|
102,080
|
49
|
0.05
|
%
|
49
|
0.05
|
%
|
|||||||||
1995
|
99,497
|
2,229
|
2.24
|
%
|
637
|
0.65
|
%
|
|||||||||
1996
|
248,398
|
6,891
|
2.77
|
%
|
5,551
|
2.25
|
%
|
|||||||||
1997
|
307,414
|
6,550
|
2.13
|
%
|
483
|
0.16
|
%
|
|||||||||
1998
|
504,585
|
8,949
|
1.77
|
%
|
3,099
|
0.62
|
%
|
|||||||||
1999
|
498,588
|
6,489
|
1.30
|
%
|
5,422
|
1.09
|
%
|
|||||||||
2000
|
289,548
|
7,717
|
2.67
|
%
|
3,556
|
1.25
|
%
|
|||||||||
2001
|
446,628
|
6,937
|
1.55
|
%
|
4,950
|
1.11
|
%
|
|||||||||
2002
|
530,556
|
350
|
0.07
|
%
|
-
|
0.00
|
%
|
|||||||||
2003
|
462,760
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
|||||||||
2004
|
220,448
|
-
|
0.00
|
%
|
-
|
0.00
|
%
|
|||||||||
2005
|
242,107
|
13
|
0.01
|
%
|
-
|
0.00
|
%
|
|||||||||
Total
|
$
|
4,399,189
|
$
|
48,764
|
1.11
|
%
|
$
|
25,461
|
0.58
|
%
|
(1) |
$16.0
million of the LTSPCs during fourth quarter 2005 were for agricultural
storage and processing facilities. Several of the loans underlying
those
LTSPCs are for facilities under construction, and as of December
31, 2005,
approximately $7.7 million of the loans were not yet disbursed
by the
lender.
|
(2) |
$32.0
million of the LTSPCs during third quarter 2005 were for agricultural
storage and processing facilities. Several of the loans underlying
those
LTSPCs are for facilities under construction, and as of December
31, 2005,
approximately $8.8 million of the loans were not yet disbursed
by the
lender.
|
(3) |
$56.8
million of the LTSPCs during second quarter 2005 were for agricultural
storage and processing facilities. Several of the loans underlying
those
LTSPCs are for facilities under construction, and as of December
31, 2005,
approximately $21.8 million of the loans were not yet disbursed
by the
lender.
|
(4) |
Farmer
Mac assumes 100 percent of the credit risk on post-1996 Act loans.
Pre-1996 Act loans back securities that are supported by unguaranteed
subordinated interests representing approximately 10 percent of the
balance of the loans. Farmer Mac II loans are guaranteed by the
U.S.
Department of Agriculture.
|
(5) |
Non-performing
assets are loans 90 days or more past due, in foreclosure, restructured
after delinquency, in bankruptcy (including loans performing under
either
their original loan terms or a court-approved bankruptcy plan)
or real
estate owned.
|
(6) |
90-day
delinquencies are loans 90 days or more past due, in foreclosure,
restructured after delinquency, or in bankruptcy, excluding loans
performing under either their original loan terms or a court-approved
bankruptcy plan.
|
(7) |
Original
LTV 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.
|