Federally chartered | 8200 Jones Branch Drive | 52-0904874 | (703) 903-2000 | |||
corporation | McLean, Virginia 22102-3110 | (I.R.S. Employer | (Registrant’s telephone number, | |||
(State or other jurisdiction of incorporation or organization) | (Address of principal executive offices, including zip code) | Identification No.) | including area code) |
Large accelerated filer [ X ] | Accelerated filer [ ] | |||||
Non-accelerated filer (Do not check if a smaller reporting company) [ ] | Smaller reporting company [ ] |
Table of Contents |
Page | |
INTRODUCTION | |
ABOUT FREDDIE MAC | |
OUR BUSINESS | |
FORWARD-LOOKING STATEMENTS | |
SELECTED FINANCIAL DATA | |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS | |
KEY ECONOMIC INDICATORS | |
CONSOLIDATED RESULTS OF OPERATIONS | |
CONSOLIDATED BALANCE SHEETS ANALYSIS | |
OUR BUSINESS SEGMENTS | |
RISK MANAGEMENT | |
CREDIT RISK | |
OPERATIONAL RISK | |
MARKET RISK | |
LIQUIDITY AND CAPITAL RESOURCES | |
CONSERVATORSHIP AND RELATED MATTERS | |
REGULATION AND SUPERVISION | |
CONTRACTUAL OBLIGATIONS | |
OFF-BALANCE SHEET ARRANGEMENTS | |
CRITICAL ACCOUNTING POLICIES AND ESTIMATES | |
RISK FACTORS | |
LEGAL PROCEEDINGS | |
MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES | |
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA | |
CONTROLS AND PROCEDURES | |
DIRECTORS, CORPORATE GOVERNANCE, AND EXECUTIVE OFFICERS | |
DIRECTORS | |
CORPORATE GOVERNANCE | |
EXECUTIVE OFFICERS | |
EXECUTIVE COMPENSATION | |
COMPENSATION DISCUSSION AND ANALYSIS | |
COMPENSATION AND RISK | |
2016 COMPENSATION INFORMATION FOR NEOs | |
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS | |
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS | |
PRINCIPAL ACCOUNTING FEES AND SERVICES | |
EXHIBITS AND FINANCIAL STATEMENT SCHEDULES | |
SIGNATURES | |
GLOSSARY | |
FORM 10-K INDEX | |
EXHIBIT INDEX |
Freddie Mac 2016 Form 10-K | i |
Introduction | About Freddie Mac |
Freddie Mac 2016 Form 10-K | 1 |
Introduction | About Freddie Mac |
(In billions) | Total | ||
Total Senior Preferred Stock Outstanding | $72.3 | ||
Less: Initial Liquidation Preference | 1.0 | ||
Treasury Draws | $71.3 |
(In billions) | Total | ||
Dividend Payments as of 12/31/16 | $101.4 | ||
Scheduled Q1 2017 Dividend Obligation | 4.5 | ||
Total Dividend Payments | $105.9 |
Freddie Mac 2016 Form 10-K | 2 |
Introduction | About Freddie Mac |
• | Lower derivative fair value losses due to an increase in longer-term interest rates during 2016 compared to 2015 when longer-term interest rates declined slightly; |
• | Higher other income primarily as a result of improved pricing on K Certificates and SB Certificates, coupled with increased fair value gains on multifamily mortgage loans for which we have elected the fair value option and multifamily mortgage loan purchase commitments for which we newly elected the fair value option beginning in 2016, due to market spread tightening in 2016 compared to widening in 2015; partially offset by the following: |
• | Lower net interest income due primarily to continued reduction in the balance of our mortgage-related investments portfolio; and |
• | Increased losses on investment securities primarily as a result of an increase in interest rates during 2016 compared to 2015 when longer-term interest rates declined slightly, coupled with a decrease in realized gains in 2016 as we sold fewer non-agency securities in an unrealized gain position. |
Freddie Mac 2016 Form 10-K | 3 |
Introduction | About Freddie Mac |
• | Lower other income, as we did not have any significant litigation settlements in 2015 related to our investments in non-agency mortgage-related securities. By comparison, we had a number of favorable significant litigation settlements in 2014; |
• | We recorded fair value losses in 2015 on certain mortgage loans and mortgage-related securities that are measured at fair value due to market spread widening, while in 2014 we recorded gains due to market spread tightening; partially offset by |
• | Lower derivative fair value losses in 2015 than in 2014. Longer-term interest rates declined less in 2015 than in 2014, when the yield curve also flattened, leading to lower losses. |
• | Interest-Rate Volatility — We hold assets and liabilities that expose us to interest-rate risk. Through our use of derivatives, we manage our exposure to interest-rate risk on an economic basis to a low level as measured by our models. However, the way we account for our financial assets and liabilities (i.e., some are measured at amortized cost, while others are measured at fair value), including derivatives, creates volatility in our GAAP earnings when interest rates fluctuate. Based upon the composition of our financial assets and liabilities, including derivatives, at December 31, 2016, we generally recognize fair value losses in earnings when interest rates decline. This volatility generally is not indicative of the underlying economics of our business. For information about our interest-rate risk management activities and the sensitivity of our financial results to interest-rate volatility, see "MD&A - Consolidated Results of Operations - Derivative Gains (Losses) - Explanation of Key Drivers of Derivative Gains (Losses)", "MD&A - Consolidated Results of Operations - Other Key Drivers - Items Affecting Multiple Lines - Debt Funding Strategies and Interest-Rate Risk Management Activities," and "MD&A - Risk Management - Market Risk." |
• | Spread Volatility — The volatility of market spreads (i.e., credit spreads, liquidity spreads, risk premiums, etc.), or OAS, is the risk associated with changes in the excess of market interest rates over benchmark rates. We hold assets and liabilities that expose us to spread volatility, which may contribute to significant GAAP earnings volatility. For financial assets measured at fair value, we generally recognize fair value losses when market spreads widen. Conversely, for financial liabilities measured at fair value, we generally recognize fair value gains when market spreads widen. |
Freddie Mac 2016 Form 10-K | 4 |
Introduction | Our Business |
• | A Better Freddie Mac; and |
• | A Better Housing Finance System |
• | Being a very effective operating organization; |
• | Being a market leader through customer focus and innovation; and |
• | Managing risk and economic capital for quality risk-adjusted returns. |
• | Modernizing and improving the functioning of the mortgage markets; |
• | Developing greater responsible access to housing finance; and |
• | Reducing taxpayer exposure to mortgage risks. |
Freddie Mac 2016 Form 10-K | 5 |
Introduction | Our Business |
• | Provide stability in the secondary market for residential loans; |
• | Respond appropriately to the private capital market; |
• | Provide ongoing assistance to the secondary market for residential loans (including activities relating to loans for low- and moderate-income families, involving a reasonable economic return that may be less than the return earned on other activities) by increasing the liquidity of mortgage investments and improving the distribution of investment capital available for residential mortgage financing; and |
• | Promote access to mortgage loan credit throughout the U.S. (including central cities, rural areas, and other underserved areas) by increasing the liquidity of mortgage investments and improving the distribution of investment capital available for residential mortgage financing. |
Freddie Mac 2016 Form 10-K | 6 |
Introduction | Our Business |
Freddie Mac 2016 Form 10-K | 7 |
Introduction | Our Business |
Freddie Mac 2016 Form 10-K | 8 |
Introduction | Forward-Looking Statements |
• | The actions the U.S. government (including FHFA, Treasury, and Congress) may take, or require us to take, including to support the housing markets or to implement FHFA’s Conservatorship Scorecards and other objectives for us; |
• | The effect of the restrictions on our business due to the conservatorship and the Purchase Agreement, including our dividend obligation on the senior preferred stock; |
• | Changes in our Charter or in applicable legislative or regulatory requirements (including any legislation affecting the future status of our company); |
• | Changes in the fiscal and monetary policies of the Federal Reserve, including any changes to its policy of maintaining sizable holdings of mortgage-related securities and any future sales of such securities; |
• | Changes in economic and market conditions, including changes in employment rates, interest rates, spreads, and home prices; |
• | Changes in the U.S. residential mortgage market, including changes in the supply and type of loan products (e.g., refinance versus purchase, and fixed-rate versus ARM); |
• | The success of our efforts to mitigate our losses on our Legacy single-family book and our investments in non-agency mortgage-related securities; |
• | The success of our strategy to transfer mortgage credit risk through STACR debt note, ACIS, K Certificate and other credit risk transfer transactions; |
• | Our ability to maintain adequate liquidity to fund our operations; |
• | Our ability to maintain the security of our operating systems and infrastructure (e.g., against cyberattacks); |
• | Our ability to effectively execute our business strategies, implement new initiatives, and improve efficiency; |
• | The adequacy of our risk management framework; |
• | Our ability to manage mortgage credit risks, including the effect of changes in underwriting and servicing practices; |
• | Our ability to limit or manage our economic exposure and GAAP earnings exposure to interest-rate |
Freddie Mac 2016 Form 10-K | 9 |
Introduction | Forward-Looking Statements |
• | Changes or errors in the methodologies, models, assumptions, and estimates we use to prepare our financial statements, make business decisions, and manage risks; |
• | Changes in investor demand for our debt or mortgage-related securities (e.g., single-family PCs and multifamily K Certificates); |
• | Changes in the practices of loan originators, investors and other participants in the secondary mortgage market; and |
• | Other factors and assumptions described in this Form 10-K, including in the “MD&A” section. |
Freddie Mac 2016 Form 10-K | 10 |
Selected Financial Data |
At or For the Year Ended December 31, | |||||||||||||||
(Dollars in millions, except share-related amounts) | 2016 | 2015 | 2014 | 2013 | 2012 | ||||||||||
Statements of Comprehensive Income Data | |||||||||||||||
Net interest income | $14,379 | $14,946 | $14,263 | $16,468 | $17,611 | ||||||||||
Benefit (provision) for credit losses | 803 | 2,665 | (58 | ) | 2,465 | (1,890 | ) | ||||||||
Non-interest income (loss) | 500 | (3,599 | ) | (113 | ) | 8,519 | (4,083 | ) | |||||||
Non-interest expense | (4,043 | ) | (4,738 | ) | (3,090 | ) | (2,089 | ) | (2,193 | ) | |||||
Income tax (expense) benefit | (3,824 | ) | (2,898 | ) | (3,312 | ) | 23,305 | 1,537 | |||||||
Net income | 7,815 | 6,376 | 7,690 | 48,668 | 10,982 | ||||||||||
Comprehensive income | 7,118 | 5,799 | 9,426 | 51,600 | 16,039 | ||||||||||
Net income (loss) attributable to common stockholders | 97 | (23 | ) | (2,336 | ) | (3,531 | ) | (2,074 | ) | ||||||
Net income (loss) per common share - basic and diluted | 0.03 | (0.01 | ) | (0.72 | ) | (1.09 | ) | (0.64 | ) | ||||||
Cash dividends per common share | — | — | — | — | — | ||||||||||
Weighted average common shares outstanding - basic and diluted (in millions) | 3,234 | 3,235 | 3,236 | 3,238 | 3,240 | ||||||||||
Balance Sheets Data | |||||||||||||||
Loans held-for-investment, at amortized cost by consolidated trusts (net of allowances for loan losses) | $1,690,218 | $1,625,184 | $1,558,094 | $1,529,905 | $1,495,932 | ||||||||||
Real estate owned, net | 1,198 | 1,725 | 2,558 | 4,551 | 4,378 | ||||||||||
Total assets | 2,023,376 | 1,985,892 | 1,945,360 | 1,965,831 | 1,989,557 | ||||||||||
Debt securities of consolidated trusts held by third parties | 1,648,683 | 1,556,121 | 1,479,473 | 1,433,984 | 1,419,524 | ||||||||||
Other Debt | 353,321 | 414,148 | 449,890 | 506,537 | 547,219 | ||||||||||
All other liabilities | 16,297 | 12,683 | 13,346 | 12,475 | 13,987 | ||||||||||
Total stockholders' equity | 5,075 | 2,940 | 2,651 | 12,835 | 8,827 | ||||||||||
Portfolio Balances - UPB | |||||||||||||||
Mortgage-related investments portfolio | $298,426 | $346,911 | $408,414 | $461,024 | $557,544 | ||||||||||
Total Freddie Mac mortgage-related securities | 1,832,810 | 1,729,493 | 1,637,086 | 1,592,511 | 1,562,040 | ||||||||||
Total mortgage portfolio | 2,011,414 | 1,941,587 | 1,910,106 | 1,914,661 | 1,956,276 | ||||||||||
TDRs on accrual status | 77,399 | 82,347 | 82,908 | 78,708 | 66,590 | ||||||||||
Non-accrual loans | 16,272 | 22,649 | 33,130 | 43,457 | 63,005 | ||||||||||
Ratios | |||||||||||||||
Return on average assets | 0.4 | % | 0.3 | % | 0.4 | % | 2.5 | % | 0.5 | % | |||||
Allowance for loan losses as percentage of loans, held-for-investment | 0.7 | 0.9 | 1.3 | 1.4 | 1.8 | ||||||||||
Equity to assets | 0.2 | 0.1 | 0.4 | 0.5 | 0.2 |
Freddie Mac 2016 Form 10-K | 11 |
Management's Discussion and Analysis | Key Economic Indicators | Single-Family Home Prices |
• | Changes in home prices affect the amount of equity that borrowers have in their homes. Borrowers with less equity typically have higher delinquency rates. |
• | As home prices decline, the severity of losses we incur on defaulted loans that we hold or guarantee increases because the amount we can recover from the property securing the loan decreases. Increases in home prices lower the losses we incur on defaulted loans. |
• | Declines in home prices typically result in increases in expected credit losses on the mortgage-related securities we hold. |
• | Declines in home prices may result in declines in the value of our non-agency mortgage-related securities as lower home values may increase default rates and affect the prepayment activities of the borrowers. |
• | Home prices continued to appreciate during 2016, increasing 6.5%, compared to an increase of 6.2% during 2015, based on our own non-seasonally adjusted price index of single-family homes funded by loans owned or guaranteed by us or Fannie Mae. |
• | National home prices at the end of 2016 surpassed their pre-financial crisis peak reached in June 2006, based on our index. |
• | We expect near-term home price growth rates to moderate gradually and return to growth rates consistent with long-term historical averages of approximately 2% to 5% per year. |
Freddie Mac 2016 Form 10-K | 12 |
Management's Discussion and Analysis | Key Economic Indicators | Interest Rates |
• | The 30-year Primary Mortgage Market Survey ("PMMS") interest rate is indicative of what a consumer could expect to be offered on a first-lien, prime, home purchase mortgage with an LTV of 80%. Increases in the PMMS rate typically result in decreases in refinance activity and originations. Decreases in the PMMS rate typically result in increases in refinancing activity and originations. |
• | Changes in interest rates affect the fair value of certain of our assets and liabilities, including derivatives, measured at fair value on a recurring basis on our consolidated balance sheets. |
• | For additional information on the effect of LIBOR swap rates on our financial results, see "Our Business Segments - Investments - Market Conditions." |
Freddie Mac 2016 Form 10-K | 13 |
Management's Discussion and Analysis | Key Economic Indicators | Interest Rates |
• | Mortgage interest rates for 30-year fixed-rate loans are typically closely related to other long-term interest rates such as the 10-year Treasury rate and the 10-year LIBOR rate. When these rates increase, mortgage interest rates for 30-year fixed-rate loans usually also increase. When these rates decline, mortgage interest rates for 30-year fixed-rate loans usually also decline. |
• | Longer-term interest rates, as indicated by the 10-year LIBOR rate and the 10-year Treasury rate, and mortgage interest rates, as indicated by the 30-year PMMS rate, both increased significantly during the fourth quarter of 2016, which caused rates to be higher at the end of 2016 than the end of 2015. However, average interest rates were lower in 2016 compared to 2015 and lower in 2015 compared to 2014. |
• | The Federal Reserve raised short-term interest rates in December 2015 and again in December 2016. |
Freddie Mac 2016 Form 10-K | 14 |
Management's Discussion and Analysis | Key Economic Indicators | Unemployment Rate |
• | Changes in the unemployment rate can affect several market factors, including the demand for both single-family and multifamily housing and the level of loan delinquencies. |
• | Decreases in the unemployment rate typically result in lower levels of delinquencies, which often result in a decrease in expected credit losses on our total mortgage portfolio. |
• | Increases in the unemployment rate typically result in higher levels of delinquencies, which often result in an increase in expected credit losses on our total mortgage portfolio. |
• | Monthly net new job growth decreased during 2016. |
• | The unemployment rate declined slightly in 2016. |
Freddie Mac 2016 Form 10-K | 15 |
Management's Discussion and Analysis | Consolidated Results of Operations |
Year Ended December 31, | Change 2016-2015 | Change 2015-2014 | ||||||||||||||||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | $ | % | $ | % | |||||||||||||||||||
Net interest income | $14,379 | $14,946 | $14,263 | ($567 | ) | (4 | )% | $683 | 5 | % | ||||||||||||||||
Benefit (provision) for credit losses | 803 | 2,665 | (58 | ) | (1,862 | ) | (70 | )% | 2,723 | 4,695 | % | |||||||||||||||
Net interest income after benefit (provision) for credit losses | 15,182 | 17,611 | 14,205 | (2,429 | ) | (14 | )% | 3,406 | 24 | % | ||||||||||||||||
Non-interest income (loss): | ||||||||||||||||||||||||||
Gains (losses) on extinguishment of debt | (211 | ) | (240 | ) | (422 | ) | 29 | 12 | % | 182 | 43 | % | ||||||||||||||
Derivative gains (losses) | (274 | ) | (2,696 | ) | (8,291 | ) | 2,422 | 90 | % | 5,595 | 67 | % | ||||||||||||||
Net impairment of available-for-sale securities recognized in earnings | (191 | ) | (292 | ) | (938 | ) | 101 | 35 | % | 646 | 69 | % | ||||||||||||||
Other gains (losses) on investment securities recognized in earnings | (78 | ) | 508 | 1,494 | (586 | ) | (115 | )% | (986 | ) | (66 | )% | ||||||||||||||
Other income (loss) | 1,254 | (879 | ) | 8,044 | 2,133 | 243 | % | (8,923 | ) | (111 | )% | |||||||||||||||
Total non-interest income (loss) | 500 | (3,599 | ) | (113 | ) | 4,099 | 114 | % | (3,486 | ) | (3,085 | )% | ||||||||||||||
Non-interest expense: | ||||||||||||||||||||||||||
Administrative expense | (2,005 | ) | (1,927 | ) | (1,881 | ) | (78 | ) | (4 | )% | (46 | ) | (2 | )% | ||||||||||||
REO operations expense | (287 | ) | (338 | ) | (196 | ) | 51 | 15 | % | (142 | ) | (72 | )% | |||||||||||||
Temporary Payroll Tax Cut Continuation Act of 2011 expense | (1,152 | ) | (967 | ) | (775 | ) | (185 | ) | (19 | )% | (192 | ) | (25 | )% | ||||||||||||
Other expense | (599 | ) | (1,506 | ) | (238 | ) | 907 | 60 | % | (1,268 | ) | (533 | )% | |||||||||||||
Total non-interest expense | (4,043 | ) | (4,738 | ) | (3,090 | ) | 695 | 15 | % | (1,648 | ) | (53 | )% | |||||||||||||
Income before income tax expense | 11,639 | 9,274 | 11,002 | 2,365 | 26 | % | (1,728 | ) | (16 | )% | ||||||||||||||||
Income tax expense | (3,824 | ) | (2,898 | ) | (3,312 | ) | (926 | ) | (32 | )% | 414 | 13 | % | |||||||||||||
Net income | 7,815 | 6,376 | 7,690 | 1,439 | 23 | % | (1,314 | ) | (17 | )% | ||||||||||||||||
Total other comprehensive income (loss), net of taxes and reclassification adjustments | (697 | ) | (577 | ) | 1,736 | (120 | ) | (21 | )% | (2,313 | ) | (133 | )% | |||||||||||||
Comprehensive income | $7,118 | $5,799 | $9,426 | $1,319 | 23 | % | ($3,627 | ) | (38 | )% |
Freddie Mac 2016 Form 10-K | 16 |
Management's Discussion and Analysis | Consolidated Results of Operations | Net Interest Income |
• | Contractual net interest income - consists of two primary components: |
◦ | Guarantee fees on debt securities issued by consolidated trusts. We record interest income on loans held by consolidated trusts and interest expense on the debt securities issued by the trusts. The difference between the interest income on the loans and the interest expense on the debt represents the guarantee fee income we receive as compensation for our guarantee of the principal and interest payments of the issued debt securities. This difference includes the legislated 10 basis point increase in guarantee fees that is remitted to Treasury as part of the Temporary Payroll Tax Cut Continuation Act of 2011; and |
◦ | The difference between the interest income earned on all other interest-earning assets, excluding loans held by consolidated trusts, and the interest expense incurred on the liabilities used to fund those assets. |
• | Amortization of cost basis adjustments - consists of cost basis adjustments, such as premiums and discounts on loans, investment securities, and debt that are amortized into interest income or interest expense based on the effective yield over the contractual life of the associated financial instrument. |
• | Expense related to derivatives - consists of deferred gains and losses on closed cash flow hedges related to forecasted debt issuances that are reclassified from AOCI to net interest income when the related forecasted transaction affects net interest income. |
Freddie Mac 2016 Form 10-K | 17 |
Management's Discussion and Analysis | Consolidated Results of Operations | Net Interest Income |
Year Ended December 31, | ||||||||||||||||||||||||||||||||
2016 | 2015 | 2014 | ||||||||||||||||||||||||||||||
(Dollars in millions) | Average Balance | Interest Income (Expense) | Average Rate | Average Balance | Interest Income (Expense) | Average Rate | Average Balance | Interest Income (Expense) | Average Rate | |||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||||||||
Cash and cash equivalents | $16,932 | $42 | 0.25 | % | $12,482 | $8 | 0.06 | % | $13,889 | $4 | 0.03 | % | ||||||||||||||||||||
Securities purchased under agreements to resell | 59,639 | 217 | 0.36 | 51,219 | 58 | 0.11 | 42,905 | 28 | 0.06 | |||||||||||||||||||||||
Advances to lenders | 484 | 11 | 2.28 | 161 | 4 | 2.48 | — | — | — | |||||||||||||||||||||||
Mortgage-related securities: | ||||||||||||||||||||||||||||||||
Mortgage-related securities | 189,982 | 7,262 | 3.82 | 226,162 | 8,706 | 3.85 | 256,548 | 10,027 | 3.91 | |||||||||||||||||||||||
Extinguishment of PCs held by Freddie Mac | (94,624 | ) | (3,509 | ) | (3.71 | ) | (107,986 | ) | (3,929 | ) | (3.64 | ) | (111,545 | ) | (4,190 | ) | (3.76 | ) | ||||||||||||||
Total mortgage-related securities, net | 95,358 | 3,753 | 3.94 | 118,176 | 4,777 | 4.04 | 145,003 | 5,837 | 4.03 | |||||||||||||||||||||||
Non-mortgage-related securities | 15,734 | 102 | 0.65 | 10,699 | 17 | 0.16 | 9,983 | 6 | 0.06 | |||||||||||||||||||||||
Loans held by consolidated trusts(1) | 1,649,727 | 55,417 | 3.36 | 1,590,768 | 55,867 | 3.51 | 1,540,570 | 57,036 | 3.70 | |||||||||||||||||||||||
Loans held by Freddie Mac(1) | 135,882 | 5,623 | 4.14 | 157,261 | 6,359 | 4.04 | 170,017 | 6,569 | 3.86 | |||||||||||||||||||||||
Total interest-earning assets | $1,973,756 | $65,165 | 3.30 | $1,940,766 | $67,090 | 3.46 | $1,922,367 | $69,480 | 3.61 | |||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||
Debt securities of consolidated trusts including PCs held by Freddie Mac | $1,674,474 | ($48,108 | ) | (2.87 | ) | $1,611,388 | ($49,465 | ) | (3.07 | ) | $1,557,895 | ($52,193 | ) | (3.35 | ) | |||||||||||||||||
Extinguishment of PCs held by Freddie Mac | (94,624 | ) | 3,509 | 3.71 | (107,986 | ) | 3,929 | 3.64 | (111,545 | ) | 4,190 | 3.76 | ||||||||||||||||||||
Total debt securities of consolidated trusts held by third parties | 1,579,850 | (44,599 | ) | (2.82 | ) | 1,503,402 | (45,536 | ) | (3.03 | ) | 1,446,350 | (48,003 | ) | (3.32 | ) | |||||||||||||||||
Other debt: | ||||||||||||||||||||||||||||||||
Short-term debt | 86,284 | (350 | ) | (0.41 | ) | 108,096 | (173 | ) | (0.16 | ) | 118,211 | (145 | ) | (0.12 | ) | |||||||||||||||||
Long-term debt | 298,040 | (5,646 | ) | (1.89 | ) | 313,502 | (6,207 | ) | (1.98 | ) | 331,887 | (6,768 | ) | (2.04 | ) | |||||||||||||||||
Total other debt | 384,324 | (5,996 | ) | (1.56 | ) | 421,598 | (6,380 | ) | (1.51 | ) | 450,098 | (6,913 | ) | (1.54 | ) | |||||||||||||||||
Total interest-bearing liabilities | 1,964,174 | (50,595 | ) | (2.57 | ) | 1,925,000 | (51,916 | ) | (2.70 | ) | 1,896,448 | (54,916 | ) | (2.89 | ) | |||||||||||||||||
Expense related to derivatives | — | (191 | ) | (0.01 | ) | — | (228 | ) | (0.01 | ) | — | (301 | ) | (0.02 | ) | |||||||||||||||||
Impact of net non-interest-bearing funding | 9,582 | — | 0.01 | 15,766 | — | 0.02 | 25,919 | — | 0.04 | |||||||||||||||||||||||
Total funding of interest-earning assets | $1,973,756 | ($50,786 | ) | (2.57 | ) | $1,940,766 | ($52,144 | ) | (2.69 | ) | $1,922,367 | ($55,217 | ) | (2.87 | ) | |||||||||||||||||
Net interest income/yield | $14,379 | 0.73 | % | $14,946 | 0.77 | % | $14,263 | 0.74 | % |
Freddie Mac 2016 Form 10-K | 18 |
Management's Discussion and Analysis | Consolidated Results of Operations | Net Interest Income |
(1) | Loan fees, primarily consisting of amortization of delivery fees, included in interest income were $2.6 billion, $2.0 billion, and $1.4 billion for loans held by consolidated trusts and $215 million, $383 million, and $373 million for loans held by Freddie Mac during 2016, 2015, and 2014, respectively. |
2016 vs. 2015 Variance Due to | 2015 vs. 2014 Variance Due to | |||||||||||||||||||||||
(Dollars in millions) | Rate | Volume | Total Change | Rate | Volume | Total Change | ||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Cash and cash equivalents | $34 | $— | $34 | $6 | ($2 | ) | $4 | |||||||||||||||||
Securities purchased under agreements to resell | 147 | 12 | 159 | 24 | 6 | 30 | ||||||||||||||||||
Advances to lenders | — | 7 | 7 | — | 4 | 4 | ||||||||||||||||||
Mortgage-related securities: | ||||||||||||||||||||||||
Mortgage-related securities | (61 | ) | (1,383 | ) | (1,444 | ) | (149 | ) | (1,172 | ) | (1,321 | ) | ||||||||||||
Extinguishment of PCs held by Freddie Mac | (74 | ) | 494 | 420 | 129 | 132 | 261 | |||||||||||||||||
Total mortgage-related securities, net | (135 | ) | (889 | ) | (1,024 | ) | (20 | ) | (1,040 | ) | (1,060 | ) | ||||||||||||
Non-mortgage-related securities | 74 | 11 | 85 | 11 | — | 11 | ||||||||||||||||||
Loans held by consolidated trusts | (2,479 | ) | 2,029 | (450 | ) | (2,991 | ) | 1,822 | (1,169 | ) | ||||||||||||||
Loans held by Freddie Mac | 146 | (882 | ) | (736 | ) | 297 | (507 | ) | (210 | ) | ||||||||||||||
Total interest-earning assets | ($2,213 | ) | $288 | ($1,925 | ) | ($2,673 | ) | $283 | ($2,390 | ) | ||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Debt securities of consolidated trusts including PCs held by Freddie Mac | $3,246 | ($1,889 | ) | $1,357 | $4,476 | ($1,748 | ) | $2,728 | ||||||||||||||||
Extinguishment of PCs held by Freddie Mac | 74 | (494 | ) | ($420 | ) | (129 | ) | (132 | ) | ($261 | ) | |||||||||||||
Total debt securities of consolidated trusts held by third parties | 3,320 | (2,383 | ) | $937 | 4,347 | (1,880 | ) | 2,467 | ||||||||||||||||
Other debt: | ||||||||||||||||||||||||
Short-term debt | (218 | ) | 41 | (177 | ) | (41 | ) | 13 | (28 | ) | ||||||||||||||
Long-term debt | 262 | 299 | 561 | 193 | 368 | 561 | ||||||||||||||||||
Total other debt | 44 | 340 | 384 | 152 | 381 | 533 | ||||||||||||||||||
Total interest-bearing liabilities | 3,364 | (2,043 | ) | 1,321 | 4,499 | (1,499 | ) | 3,000 | ||||||||||||||||
Expense related to derivatives | 37 | — | 37 | 73 | — | 73 | ||||||||||||||||||
Total funding of interest-earning assets | $3,401 | ($2,043 | ) | $1,358 | $4,572 | ($1,499 | ) | $3,073 | ||||||||||||||||
Net interest income | $1,188 | ($1,755 | ) | ($567 | ) | $1,899 | ($1,216 | ) | $683 |
Freddie Mac 2016 Form 10-K | 19 |
Management's Discussion and Analysis | Consolidated Results of Operations | Net Interest Income |
Year Ended December 31, | Change 2016-2015 | Change 2015-2014 | |||||||||||||||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | $ | % | $ | % | ||||||||||||||||||
Contractual net interest income: | |||||||||||||||||||||||||
Guarantee fee income | $2,997 | $2,722 | $2,399 | $275 | 10 | % | $323 | 13 | % | ||||||||||||||||
Guarantee fee income related to the Temporary Payroll Tax Cut Continuation Act of 2011 | 1,142 | 957 | 759 | 185 | 19 | % | 198 | 26 | % | ||||||||||||||||
Other contractual net interest income | 6,896 | 8,106 | 9,070 | (1,210 | ) | (15 | )% | (964 | ) | (11 | )% | ||||||||||||||
Total contractual net interest income | 11,035 | 11,785 | 12,228 | (750 | ) | (6 | )% | (443 | ) | (4 | )% | ||||||||||||||
Net amortization - loans and debt securities of consolidated trusts | 3,333 | 2,883 | 1,913 | 450 | 16 | % | 970 | 51 | % | ||||||||||||||||
Net amortization - other assets and debt | 202 | 506 | 423 | (304 | ) | (60 | )% | 83 | 20 | % | |||||||||||||||
Expense related to derivatives | (191 | ) | (228 | ) | (301 | ) | 37 | 16 | % | 73 | 24 | % | |||||||||||||
Net interest income | $14,379 | $14,946 | $14,263 | ($567 | ) | (4 | )% | $683 | 5 | % |
• | Guarantee fee income (contractual) |
◦ | 2016 vs. 2015 and 2015 vs. 2014 - increased during both comparative periods as a result of higher average contractual guarantee fee rates, reflecting continued growth in the size of the Core single-family book, and a larger overall single-family credit guarantee portfolio. Average contractual guarantee fees are generally higher on mortgage loans in our Core single-family book compared to those in our Legacy single-family guarantee book. See "Our Business Segments - Single-Family Guarantee" for additional discussion. |
• | Other contractual net interest income |
◦ | 2016 vs. 2015 and 2015 vs. 2014 - decreased during both comparative periods primarily due to the continued reduction in the balance of our mortgage-related investments portfolio, as we continue to manage the size and composition of this portfolio pursuant to the limits established by the Purchase Agreement and FHFA. We expect this trend to continue in the future as we reduce our mortgage-related investments portfolio. See "Conservatorship and Related Matters - Limits on Our Mortgage-Related Investments Portfolio and Indebtedness" for additional discussion of the limits on the mortgage-related investments portfolio. |
• | Net amortization of loans and debt securities of consolidated trusts |
◦ | 2016 vs. 2015 and 2015 vs. 2014 - increased during both comparative periods primarily due to an increase in the amortization of upfront delivery fees and basis adjustments on debt securities of consolidated trusts. The increase in amortization was primarily driven by higher prepayment rates on single-family loans during 2016 compared to 2015 and 2015 compared to 2014. |
• | Net amortization of other assets and debt |
◦ | 2016 vs. 2015 - decreased primarily due to less accretion of previously recognized other-than-temporary impairments. The decrease in accretion is due to a decline in the population of impaired securities as a result of our active disposition of these securities and a decline in new other-than-temporary impairments recognized. |
Freddie Mac 2016 Form 10-K | 20 |
Management's Discussion and Analysis | Consolidated Results of Operations | Provision for Credit Losses |
• | Collectively impaired loans - The provision for collectively impaired loans is primarily driven by the volume of newly delinquent loans and changes in estimated probabilities of default and estimated loss severities for the loans. Estimated probabilities of default and estimated loss severities are based on current conditions and historical data and are heavily influenced by changes in home prices, but are also affected by a number of other factors, such as local and regional economic conditions, changes in reperformance and default rates, and the success of our borrower assistance programs. |
• | Individually impaired loans - The provision for individually impaired loans is primarily driven by the volume of our loss mitigation activity (e.g., loan modifications) that results in loans being considered TDRs, the payment performance of our individually impaired mortgage portfolio, and changes in estimated probabilities of default and estimated loss severities, which affect the future cash flows we expect to receive from these loans. Estimated probabilities of default and estimated loss severities for individually impaired loans are based on the same current conditions and historical data and are affected by the same factors noted above for collectively impaired loans. |
Freddie Mac 2016 Form 10-K | 21 |
Management's Discussion and Analysis | Consolidated Results of Operations | Provision for Credit Losses |
Year Ended December 31, | Change 2016-2015 | Change 2015-2014 | ||||||||||||||||||||||||
(Dollars in billions) | 2016 | 2015 | 2014 | $ | % | $ | % | |||||||||||||||||||
Provision for newly impaired loans | ($0.8 | ) | ($0.9 | ) | ($1.7 | ) | $0.1 | 11 | % | $0.8 | 47 | % | ||||||||||||||
Amortization of interest rate concessions | 0.9 | 1.2 | 1.4 | (0.3 | ) | (25 | )% | (0.2 | ) | (14 | )% | |||||||||||||||
Reclassifications of held-for-investment loans to held-for-sale loans | 0.8 | 2.3 | 0.1 | (1.5 | ) | (65 | )% | 2.2 | 2,200 | % | ||||||||||||||||
Other, including changes in estimated default probability and loss severity | (0.1 | ) | 0.1 | 0.1 | (0.2 | ) | (200 | )% | — | — | ||||||||||||||||
Benefit (provision) for credit losses | $0.8 | $2.7 | ($0.1 | ) | ($1.9 | ) | (70 | )% | $2.8 | 2,800 | % |
• | 2016 vs. 2015 - benefit for credit losses declined in 2016 compared to 2015 primarily due to a decrease in the number of seasoned single-family loans reclassified from held-for-investment to held-for sale in 2016. During 2016, $4.7 billion in UPB of single-family loans was reclassified to held-for-sale, compared to $13.6 billion during 2015. See "Effect of Loan Reclassifications" for the effect of these loan reclassifications on pre-tax net income. |
• | 2015 vs. 2014 - changed to a benefit in 2015 from a (provision) in 2014 primarily due to: |
◦ | An increase in the number of seasoned single-family loans reclassified from held-for-investment to held-for-sale in 2015. During 2014, $0.7 billion in UPB of seasoned single-family loans were reclassified to held-for-sale. |
◦ | A decrease in the provision for newly impaired loans in 2015 compared to 2014 due to a decline in the volume of newly delinquent single-family loans. |
Freddie Mac 2016 Form 10-K | 22 |
Management's Discussion and Analysis | Consolidated Results of Operations | Derivative Gains (Losses) |
• | Fair value changes - Represent changes in the fair value of our derivatives based on market conditions at the end of the period or at the time the derivative instrument is terminated. These amounts may or may not be realized over time, depending on future changes in market conditions and the terms of our derivative instruments. |
• | Accrual of periodic cash settlements - Consists of the net amount we accrue during a period for interest-rate swap payments that we will make or receive. This accrual represents the ongoing cost of our hedging activities, and is economically equivalent to interest expense. |
• | Changes in interest rates - Our primary derivative instruments are interest-rate swaps, including pay-fixed and receive-fixed interest-rate swaps. With a pay-fixed interest-rate swap, we pay a fixed rate of interest and receive a variable rate of interest based on a specified notional balance (the notional balance is for calculation purposes only). As interest rates decline, we recognize derivative losses, as the amount of interest we pay remains fixed, and the amount of interest we receive declines. As rates rise, we recognize derivative gains, as the amount of interest we pay remains fixed, but the amount of interest we receive increases. With a receive-fixed interest-rate swap, the opposite results occur. |
• | Implied volatility - Many of our assets and liabilities have embedded prepayment options. We use option-based derivatives, including swaptions, to economically hedge the prepayment options embedded in our mortgage assets and callable debt. Fair value gains and losses on swaptions are sensitive to changes in both interest rates and implied volatility, which reflects the market’s expectation of future changes in interest rates. Assuming all other factors are unchanged, including |
Freddie Mac 2016 Form 10-K | 23 |
Management's Discussion and Analysis | Consolidated Results of Operations | Derivative Gains (Losses) |
• | Changes in the shape of the yield curve - We own assets and have outstanding debt with different cash flows along the yield curve. We use derivatives to hedge the yield exposure of assets and debt, resulting in derivatives with different maturities. As a result, changes in the shape of the yield curve will affect our derivative gains (losses). |
• | Changes in the composition of our derivative portfolio - The mix and balance of our derivative portfolio changes from period to period as we enter into or terminate derivative instruments to respond to changes in interest rates and changes in the balances and modeled characteristics of our assets and liabilities. Changes in the composition of our derivative portfolio will affect the derivative gains and losses we recognize in a given period, thereby affecting the volatility of comprehensive income. |
Year Ended December 31, | Change 2016-2015 | Change 2015-2014 | ||||||||||||||||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | $ | % | $ | % | |||||||||||||||||||
Fair value change in interest-rate swaps | $178 | ($778 | ) | ($7,294 | ) | $956 | 123 | % | $6,516 | 89 | % | |||||||||||||||
Fair value change in option-based derivatives | 421 | 258 | 1,437 | 163 | 63 | % | (1,179 | ) | (82 | )% | ||||||||||||||||
Fair value change in other derivatives | 887 | 22 | 191 | 865 | 3,932 | % | (169 | ) | (88 | )% | ||||||||||||||||
Accrual of periodic cash settlements | (1,760 | ) | (2,198 | ) | (2,625 | ) | 438 | 20 | % | 427 | 16 | % | ||||||||||||||
Derivative gains (losses) | ($274 | ) | ($2,696 | ) | ($8,291 | ) | $2,422 | 90 | % | $5,595 | 67 | % |
• | 2016 vs. 2015 - derivative losses declined during 2016 primarily due to an increase in longer-term interest rates during the fourth quarter of 2016 resulting in an improvement in the fair value of our pay-fixed interest-rate swaps and forward commitments to issue PC debt. This improvement in fair value was partially offset by losses in our receive-fixed-interest-rate swaps. The 10-year par swap rate increased 13 basis points during 2016, while the 10-year par swap rate declined 10 basis points during 2015. |
• | 2015 vs. 2014 - derivative losses declined during 2015 primarily due to a smaller decline in interest rates in 2015 than in 2014. We recognized larger derivative losses during 2014 primarily as a result of the impact of a flattening yield curve as shorter-term interest rates increased and longer-term interest rates declined. The 10-year par swap rate declined 78 basis points during 2014. |
• | See "Our Business Segments - Investments - Market Conditions" for more information about par swap rates. |
Freddie Mac 2016 Form 10-K | 24 |
Management's Discussion and Analysis | Consolidated Results of Operations | Other Comprehensive Income |
Year Ended December 31, | Change 2016 - 2015 | Change 2015 - 2014 | ||||||||||||||||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | $ | % | $ | % | |||||||||||||||||||
Other comprehensive income, excluding reclassifications | ($29 | ) | $374 | $2,563 | ($403 | ) | (108 | )% | ($2,189 | ) | (85 | )% | ||||||||||||||
Reclassifications from AOCI: | ||||||||||||||||||||||||||
Accretion due to significant increases in expected cash flows on previously-impaired available-for-sale securities | (299 | ) | (449 | ) | (519 | ) | 150 | 33 | % | 70 | 13 | % | ||||||||||||||
Realized gains (losses) reclassified from AOCI | (369 | ) | (502 | ) | (308 | ) | 133 | 26 | % | (194 | ) | (63 | )% | |||||||||||||
Total reclassifications from AOCI | (668 | ) | (951 | ) | (827 | ) | 283 | 30 | % | (124 | ) | (15 | )% | |||||||||||||
Total other comprehensive income (loss) | ($697 | ) | ($577 | ) | $1,736 | ($120 | ) | (21 | )% | ($2,313 | ) | (133 | )% |
• | Other comprehensive income, excluding reclassifications |
◦ | 2016 vs. 2015 - was a loss in 2016 compared to income in 2015, primarily due to unrealized losses resulting from an increase in longer-term interest rates, coupled with a decrease in unrealized gains as our non-agency securities portfolio continues to decline consistent with the reduction of our mortgage-related investments portfolio pursuant to the limits established by the Purchase Agreement and FHFA. |
◦ | 2015 vs. 2014 - decreased primarily due to less market spread tightening for our non-agency securities. |
• | Accretion due to significant increases in expected cash flows on previously impaired available-for-sale securities |
◦ | 2016 vs. 2015 and 2015 vs. 2014 - decreased during both comparative periods primarily due to a decline in the population of impaired securities as a result of our active dispositions of these securities, coupled with a decline in new other-than-temporary impairments. |
Freddie Mac 2016 Form 10-K | 25 |
Management's Discussion and Analysis | Consolidated Results of Operations | Other Comprehensive Income |
• | Realized gains (losses) reclassified from AOCI |
◦ | 2016 vs. 2015 - decreased primarily due to a decline in sales of non-agency securities in an unrealized gain position. Our sales of non-agency securities will continue to vary as the portion of our portfolio that we are able to sell, based on a variety of criteria, has decreased. |
◦ | 2015 vs. 2014 - increased primarily due to greater sales of agency and non-agency securities in an unrealized gain position. The increase in sales was a result of improved pricing due to declining longer-term interest rates and stabilized collateral performance. |
Freddie Mac 2016 Form 10-K | 26 |
Management's Discussion and Analysis | Consolidated Results of Operations |
• | Gains (losses) on extinguishment of debt |
◦ | 2016 vs. 2015 - losses decreased primarily due to an increase in longer-term interest rates during the fourth quarter of 2016, coupled with a decline in our repurchase of single-family PCs. The increase in longer-term interest rates resulted in net extinguishment gains for PCs repurchased during the fourth quarter, which partially offset the net extinguishment losses recognized for PCs repurchased during the nine months ended September 30, 2016. The amount of extinguishment gains or losses may vary, as the type and amount of PCs selected for repurchase are based on our investment and funding strategies, including our efforts to support the liquidity and price performance of our PCs. |
◦ | 2015 vs. 2014 - losses decreased primarily due to a significant decline in our repurchase of single-family PCs, coupled with a smaller decline in longer-term interest rates in 2015 compared to 2014. |
• | Net impairments of available-for-sale securities recognized in earnings |
◦ | 2016 vs. 2015 - decreased primarily due to a decline in the population of non-agency securities, including those non-agency securities that we intend to sell. Our intent to sell population declined, as the portion of our non-agency securities that we are able to sell, based on a variety of criteria, has decreased. |
◦ | 2015 vs. 2014 - decreased as the unrealized losses associated with securities we intend to sell were lower due to improvements in forecasted home prices, a smaller decline in market interest rates in 2015 compared to 2014, and continued tightening of market spreads for our non-agency securities. Furthermore, the portion of the net impairment related to additional credit losses declined as a result of improved security pricing, stabilized collateral performance, and our efforts to sell certain of the previously impaired non-agency securities. See "Conservatorship And Related Matters - Limits On Our Mortgage-Related Investments Portfolio And Indebtedness" for additional information concerning our efforts to reduce our less liquid assets. |
• | Other gains (losses) on investment securities recognized in earnings |
◦ | 2016 vs. 2015 - decreased as we recognized net losses during 2016 compared to net gains during 2015, primarily due to losses on our mortgage-related and non-mortgage-related securities as a result of increasing longer-term interest rates, coupled with less realized gains from our available-for-sale securities, as we sold fewer non-agency securities in an unrealized gain position. |
◦ | 2015 vs. 2014 - decreased primarily due to a decline in sales of our agency mortgage-related securities. |
• | Other income (loss) |
◦ | 2016 vs. 2015 - other income (loss) improved reflecting: |
▪ | Decreased lower-of-cost-or-fair-value adjustments as we reclassified fewer seasoned single-family loans from held-for-investment to held-for-sale during 2016; and |
▪ | Increased gains on multifamily mortgage loans and commitments for which we have elected the fair value option, due to increased market spread-related fair value gains. K Certificate benchmark spreads tightened during 2016 compared to these spreads widening during 2015. |
Freddie Mac 2016 Form 10-K | 27 |
Management's Discussion and Analysis | Consolidated Results of Operations |
◦ | 2015 vs. 2014 - other income (loss) declined reflecting: |
▪ | Decreased income from non-agency mortgage-related securities litigation settlements; |
▪ | Increased write-downs due to lower-of-cost-or-fair-value adjustments for seasoned single-family loans reclassified from held-for-investment to held-for-sale; and |
▪ | Decreased fair value of multifamily mortgage loans for which we have elected the fair value option, due to the widening of K Certificate benchmark spreads observed in the market. |
• | REO operations expense |
◦ | 2016 vs. 2015 - decreased resulting from a decline in REO inventory due to a decline in the number of seriously delinquent loans as the housing market and economy continued to improve. |
◦ | 2015 vs. 2014 - increased due to a decrease in gains on the disposition of REO properties and recoveries from mortgage insurance. |
• | Temporary Payroll Tax Cut Continuation Act of 2011 expense |
◦ | 2016 vs. 2015 and 2015 vs. 2014 - continued to increase as a result of the increase in the population of loans subject to this expense. As of December 31, 2016 and 2015, respectively, $1.3 trillion and $1.1 trillion of UPB of loans (or 72% and 63% of the single-family credit guarantee portfolio) were subject to these fees. We expect the amount of these fees will continue to increase as we add new business and the population of loans subject to these fees increases. |
• | Other expense |
◦ | 2016 vs. 2015 - decreased primarily driven by property taxes and insurance costs associated with seasoned single-family loans reclassified from held-for-investment to held-for-sale as we reclassified fewer loans in 2016 compared to 2015. These costs are considered part of the loan loss reserves while the loans are classified as held-for-investment. See "Single-Family Loan Reclassifications" for more information. |
◦ | 2015 vs. 2014 - increased primarily driven by property taxes and insurance costs associated with seasoned single-family loans reclassified from held-for-investment to held-for-sale as we reclassified more loans in 2015 compared to 2014. These costs are considered part of the loan loss reserves while the loans are classified as held-for-investment. In addition, beginning January 1, 2015, FHFA directed us to set aside funds that will be distributed to certain housing funds pursuant to the GSE Act. During 2015, we completed $393.8 billion of new business purchases subject to this requirement and accrued $165 million of related expense. See "MD&A - Regulation and Supervision - Affordable Housing Fund Allocations" for more information. |
• | Income tax expense |
◦ | 2016 vs. 2015 - increased in 2016 compared to 2015 primarily due to an increase in pre-tax income. |
◦ | 2015 vs. 2014 - decreased in 2015 compared to 2014 primarily due to a decrease in pre-tax income. |
Freddie Mac 2016 Form 10-K | 28 |
Management's Discussion and Analysis | Consolidated Results of Operations |
Year Ended December 31, | ||||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | |||||||||
Benefit for credit losses | $812 | $2,314 | $147 | |||||||||
Other income (loss) - lower-of-cost-or-fair-value adjustment | (1,005 | ) | (2,193 | ) | (195 | ) | ||||||
Other (expense) - property taxes and insurance associated with these loans | (195 | ) | (1,178 | ) | (62 | ) | ||||||
Effect on income before income tax (expense) benefit | ($388 | ) | ($1,057 | ) | ($110 | ) |
Freddie Mac 2016 Form 10-K | 29 |
Management's Discussion and Analysis | Consolidated Results of Operations |
Year Ended December 31, | |||||||||||
(Dollars in billions) | 2016 | 2015 | 2014 | ||||||||
Derivative gains (losses) | ($0.3 | ) | ($2.7 | ) | ($8.3 | ) | |||||
Less: | |||||||||||
Accrual of periodic cash settlements | (1.8 | ) | (2.2 | ) | (2.6 | ) | |||||
Non-interest rate effect on derivative fair values | (0.1 | ) | — | (0.2 | ) | ||||||
Interest rate effect on derivative fair values | 1.6 | (0.5 | ) | (5.5 | ) | ||||||
Add: | |||||||||||
Estimate of offsetting interest rate effect related to financial instruments measured at fair value(1) | (1.2 | ) | 0.2 | 2.0 | |||||||
Income tax benefit (expense) | (0.1 | ) | 0.1 | 1.2 | |||||||
Estimated Net Interest Rate Effect on Comprehensive income | $0.3 | ($0.2 | ) | ($2.3 | ) |
(1) | Includes the interest-rate effect on our trading securities, available-for-sale securities, mortgage loans held-for-sale, and other assets and debt for which we elected the fair value option, which is reflected in other non-interest income (loss) and total other comprehensive income (loss) on our consolidated statements of comprehensive income. |
Freddie Mac 2016 Form 10-K | 30 |
Management's Discussion and Analysis | Consolidated Results of Operations |
Freddie Mac 2016 Form 10-K | 31 |
Management's Discussion and Analysis | Consolidated Balance Sheets Analysis |
December 31, | |||||||||||||||
(Dollars in millions) | 2016 | 2015 | $ Change | % Change | |||||||||||
Assets: | |||||||||||||||
Cash and cash equivalents | $12,369 | $5,595 | $6,774 | 121 | % | ||||||||||
Restricted cash and cash equivalents | 9,851 | 14,533 | (4,682 | ) | (32 | )% | |||||||||
Securities purchased under agreements to resell | 51,548 | 63,644 | (12,096 | ) | (19 | )% | |||||||||
Subtotal | 73,768 | 83,772 | (10,004 | ) | (12 | )% | |||||||||
Investments in securities, at fair value | 111,547 | 114,215 | (2,668 | ) | (2 | )% | |||||||||
Mortgage loans, net | 1,803,003 | 1,754,193 | 48,810 | 3 | % | ||||||||||
Accrued interest receivable | 6,135 | 6,074 | 61 | 1 | % | ||||||||||
Derivative assets, net | 747 | 395 | 352 | 89 | % | ||||||||||
Deferred tax assets, net | 15,818 | 18,205 | (2,387 | ) | (13 | )% | |||||||||
Other assets | 12,358 | 9,038 | 3,320 | 37 | % | ||||||||||
Total assets | $2,023,376 | $1,985,892 | $37,484 | 2 | % | ||||||||||
Liabilities and Equity: | |||||||||||||||
Liabilities: | |||||||||||||||
Accrued interest payable | $6,015 | $6,183 | ($168 | ) | (3 | )% | |||||||||
Debt, net | 2,002,004 | 1,970,269 | 31,735 | 2 | % | ||||||||||
Derivative liabilities, net | 795 | 1,254 | (459 | ) | (37 | )% | |||||||||
Other liabilities | 9,487 | 5,246 | 4,241 | 81 | % | ||||||||||
Total liabilities | 2,018,301 | 1,982,952 | 35,349 | 2 | % | ||||||||||
Total equity | 5,075 | 2,940 | 2,135 | 73 | % | ||||||||||
Total liabilities and equity | $2,023,376 | $1,985,892 | $37,484 | 2 | % |
• | Cash and cash equivalents, restricted cash and cash equivalents, and securities purchased under agreements to resell affect one another, so the changes in the balances should be viewed together. For example, cash and cash equivalents and restricted cash and cash equivalents can be invested in securities purchased under agreements to resell or other investments in securities (i.e., non-mortgage-related securities). The decrease in the combined balance was due to lower near-term cash needs for upcoming maturities and anticipated calls of other debt at the end of 2016 compared to the end of 2015. |
• | Deferred tax assets, net decreased primarily due to an increase in longer-term interest rates during 2016, which caused the difference between the GAAP and tax basis of derivative instruments to decline. |
• | Other assets increased primarily because of higher receivables from servicers and an increase in current income tax receivable. Lower average mortgage interest rates during 2016 caused an increase in prepayments, and thus, an increase in receivables from servicers. The increase in the current income tax receivable is primarily due to an increase in estimated tax payments on account with the IRS. |
Freddie Mac 2016 Form 10-K | 32 |
Management's Discussion and Analysis | Consolidated Balance Sheets Analysis |
• | Other liabilities increased primarily due to purchases of non-mortgage-related securities that were traded prior to December 31, 2016 and recognized on the consolidated balance sheets, but settled after December 31, 2016. |
• | Total equity increased as a result of higher comprehensive income in the fourth quarter of 2016 compared to the fourth quarter of 2015 and was partially offset by dividends paid related to the $600 million decline in the Capital Reserve Amount in 2016. |
Freddie Mac 2016 Form 10-K | 33 |
Management's Discussion and Analysis | Our Business Segments | Segment Earnings |
Segment | Description | Primary Income Drivers | Primary Expense Drivers | ||
Single-family Guarantee | Reflects results from our purchase, securitization, and guarantee of single-family loans and the management of single-family credit risk | • | Guarantee fee income | • | Credit-related expenses |
• | Administrative expenses | ||||
• | Credit risk transfer expenses | ||||
Multifamily | Reflects results from our purchase, securitization, and guarantee of multifamily loans and securities, our investments in those loans and securities, and the management of multifamily mortgage credit risk and mortgage market spread risk | • | Net interest income | • | Losses on loans |
• | Guarantee fee income | • | Investment losses | ||
• | Gains on loans | • | Derivative losses | ||
• | Investment gains | • | Administrative expenses | ||
• | Derivative gains | • | Credit-related expenses | ||
Investments | Reflects results from managing the company’s mortgage-related investments portfolio (excluding Multifamily segment investments, single-family seriously delinquent loans, and the credit risk of single-family performing loans), treasury function, and interest-rate risk | • | Net interest income | • | Investment losses |
• | Investment gains | • | Derivative losses | ||
• | Derivative gains | • | Other-than-temporary impairments on non-agency mortgage-related securities | ||
• | Administrative expenses | ||||
All Other | Consists of material corporate level activities that are infrequent in nature and based on decisions outside the control of the management of our reportable segments | N/A | N/A |
• | We make significant reclassifications among certain line items in our GAAP financial statements to reflect measures of guarantee fee income on guarantees, net interest income on investments, and benefit (provision) for credit losses on loans that are in line with how we manage our business. |
• | We allocate certain revenues and expenses, including certain returns on assets and funding costs, and all administrative expenses to our three reportable segments. |
• | The sum of Segment Earnings for each segment and the All Other category equals GAAP net income (loss) and the sum of comprehensive income (loss) for each segment and the All Other category equals GAAP comprehensive income (loss). |
Freddie Mac 2016 Form 10-K | 34 |
Management's Discussion and Analysis | Our Business Segments | Segment Earnings |
Freddie Mac 2016 Form 10-K | 35 |
Management's Discussion and Analysis | Our Business Segments | Single-Family Guarantee |
• | Providing market leadership by delivering quality offerings, programs, and services to an increasingly diversified customer base and an evolving mortgage market; |
• | Improving the customer experience through continued enhancement of our products, programs, processes, and technology; and |
• | Establishing effective risk management activities that are appropriate for the expected level of risk. |
• | Developing innovative technology platforms to provide sellers and Freddie Mac with better methods of assessing and managing single-family mortgage credit risk; |
• | Developing and implementing initiatives to reduce taxpayer exposure and offer private investors new and innovative ways to share in the credit risk of the Core single-family book; |
• | Expanding access to mortgage credit in a responsible manner to support our Charter Mission as well as to meet specific mandated goals; |
• | Working with FHFA, Fannie Mae, and CSS on the development of a new common securitization platform; and |
• | Implementing the single (common) security initiative for Freddie Mac and Fannie Mae, which is intended to increase the liquidity of the TBA market and to reduce the disparities in trading value between our PCs and Fannie Mae's single-class mortgage-related securities. |
Freddie Mac 2016 Form 10-K | 36 |
Management's Discussion and Analysis | Our Business Segments | Single-Family Guarantee |