Federally chartered corporation | ||||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||
Virginia | ||||||
(Address of principal executive offices) | (Zip Code) | |||||
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
None | N/A | N/A |
Exhibit Number | Description of Exhibit | |
99.1 | ||
99.2 | ||
104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the inline XBRL document | |
FEDERAL HOME LOAN MORTGAGE CORPORATION | ||
By: | /s/ | Christian M. Lown |
Christian M. Lown | ||
Executive Vice President — Chief Financial Officer | ||
![]() | ![]() | |
“We earned a solid $1.9 billion of comprehensive income while expanding our efforts to support homeowners, renters, multifamily borrowers and lenders affected by the pandemic. During the period, we reached a key milestone toward exiting conservatorship by hiring a top-tier financial advisor to provide strategic counsel.” |
David M. Brickman Chief Executive Officer |
• | Comprehensive income of $1.9 billion, up $1.3 billion from the prior quarter, driven by: |
▪ | Higher investment gains of $1.2 billion, after-tax, primarily due to higher quoted spreads in the Multifamily business resulting in higher margins combined with fair value gains due to improved spreads; |
▪ | Lower credit-related expense of $0.3 billion, after-tax, primarily reflecting updated estimates of current expected credit losses in the second quarter; and |
▪ | Higher combined net interest income and guarantee fee income of $0.1 billion, after-tax. |
• | Total equity/net worth(1) increased to $11.4 billion, from $9.5 billion on March 31, 2020. |
• | Extended moratorium on foreclosures and evictions until at least August 31, 2020, providing essential relief to families. |
• | Extended flexibilities to homeowners, sellers and appraisers to expedite loan closings during the pandemic. |
• | New Single-Family business activity was $232 billion, the highest since 2003; new Multifamily business activity was $20 billion. |
▪ | The Single-Family and Multifamily guarantee portfolios grew 7% and 13%, respectively, year over year. |
• | Serious delinquency rate for Single-Family increased to 2.48%, from 0.60% in the prior quarter driven by an increase in loans in forbearance due to the pandemic. |
• | Completed nearly 111,000 single-family loan workouts, including 104,000 forbearance agreements, versus 11,000 workouts in the prior quarter. |
• | Loans in forbearance were 3.8% and 2.4% of the Single-Family guarantee portfolio and the Multifamily mortgage portfolio, respectively. |
• | Credit enhancement coverage on the Single-Family guarantee portfolio and Multifamily mortgage portfolio was 54% and 87%, respectively. |
• | Comprehensive income increased $1.3 billion from the prior quarter, mainly due to: |
▪ | Higher investment gains of $1.2 billion, after-tax, primarily driven by higher quoted spreads in the Multifamily business resulting in higher margins on new loan commitments combined with fair value gains due to improved spreads; |
▪ | Lower credit-related expense of $0.3 billion, after-tax, primarily reflecting updated estimates of current expected credit losses in the second quarter, partially offset by a lower increase in expected recoveries from certain credit enhancements, such as STACR and ACIS transactions, on the corresponding covered loans; and |
▪ | Higher combined net interest income and guarantee fee income of $0.1 billion, after-tax. |
(Dollars in millions) | 2Q 2020 | 1Q 2020 | Change | 2Q 2019 | Change | |||||||
Net interest income | $2,876 | $2,785 | $91 | $2,927 | $(51) | |||||||
Guarantee fee income | 469 | 377 | 92 | 280 | 189 | |||||||
Investment gains (losses), net | 670 | (835 | ) | 1,505 | (138 | ) | 808 | |||||
Other income (loss) | 134 | 95 | 39 | 143 | (9) | |||||||
Net revenues | 4,149 | 2,422 | 1,727 | 3,212 | 937 | |||||||
Benefit (provision) for credit losses | (705) | (1,233 | ) | 528 | 160 | (865) | ||||||
Credit enhancement expense | (233) | (231 | ) | (2) | (177 | ) | (56) | |||||
Expected credit enhancement recoveries | 221 | 467 | (246) | 38 | 183 | |||||||
Real estate owned (REO) operations expense | (14) | (85 | ) | 71 | (81 | ) | 67 | |||||
Credit-related expense | (731) | (1,082 | ) | 351 | (60 | ) | (671) | |||||
Administrative expense | (601) | (587 | ) | (14) | (619 | ) | 18 | |||||
Temporary Payroll Tax Cut Continuation Act of 2011 expense | (442) | (432 | ) | (10) | (399 | ) | (43) | |||||
Other expense | (140) | (103 | ) | (37) | (236 | ) | 96 | |||||
Operating expense | (1,183) | (1,122 | ) | (61) | (1,254 | ) | 71 | |||||
Income (loss) before income tax (expense) benefit | 2,235 | 218 | 2,017 | 1,898 | 337 | |||||||
Income tax (expense) benefit | (458) | (45 | ) | (413) | (392 | ) | (66) | |||||
Net income (loss) | 1,777 | 173 | 1,604 | 1,506 | 271 | |||||||
Total other comprehensive income (loss), net of taxes and reclassification adjustments | 161 | 449 | (288) | 320 | (159) | |||||||
Comprehensive income (loss) | $1,938 | $622 | $1,316 | $1,826 | $112 | |||||||

• | Net interest income increased slightly from the prior quarter, primarily due to the declining interest rate environment which led to an increase in loan prepayments, resulting in an increase in income from upfront fee amortization, partially offset by an increase in amortization expense due to the timing difference between debt of consolidated trusts and the underlying loans, combined with higher amortization expense from hedge accounting. |

• | Guarantee fee income increased from the prior quarter, due to lower fair value losses on the Multifamily guarantee asset combined with continued growth in the Multifamily guarantee portfolio. |

• | Credit-related expense decreased from the prior quarter, primarily driven by: |
▪ | Lower additional provision for credit losses as the majority of current expected credit losses were recorded in the first quarter of 2020, with additional reserves recorded in the second quarter to reflect updated expectations of credit losses; partially offset by |
▪ | Lower increase in expected recoveries from certain credit enhancements, such as STACR and ACIS transactions, on the corresponding covered loans. |
• | Interest expense related to single-family CRT debt, which is included in net interest income, was $0.2 billion in both the first and second quarters of 2020 and $0.3 billion in the second quarter of 2019. |

(1) | Non-GAAP financial measure. For reconciliations to the comparable amounts under GAAP, see page 16 of this press release. |
• | Adjusted net interest income and adjusted net interest yield decreased from the prior quarter, primarily driven by higher loan prepayments that resulted in an increase in amortization expense combined with the additional expense from payments to security holders for the full monthly coupon rate when loans pay off mid-month. In addition, the custodial trust account balance increased due to higher loan prepayments and earned a minimal yield due to historically low interest rates. |
• | The mortgage-related investments portfolio was $194 billion, down more than $17 billion, or 8%, from the prior quarter and $25 billion, or 11%, from the prior year. In February 2019, FHFA instructed the company to maintain the mortgage-related investments portfolio at or below $225 billion at all times. |
(1) | Non-GAAP financial measure. For reconciliations to the comparable amounts under GAAP, see page 16 of this press release. |
• | Adjusted guarantee fee income increased from the prior quarter, due to increased upfront fee amortization income (net of the hedging impact), driven by higher loan prepayments compared to the prior quarter. |
• | The total guarantee portfolio grew $47 billion, or 2%, from the prior quarter and $158 billion, or 7%, from the prior year, driven by increases in both the Single-Family and Multifamily guarantee portfolios. |
(Dollars in billions) | 2Q 2020 | 1Q 2020 | Change | 2Q 2019 | Change | ||||||||||
Comprehensive income | $1.9 | $0.6 | $1.3 | $1.8 | $0.1 | ||||||||||
Conservatorship capital (average during the period)(1)(2) | $49.8 | $50.2 | $(0.4) | $51.7 | $(1.9) | ||||||||||
ROCC, based on comprehensive income | 15.6 | % | 5.0 | % | 10.6 | % | 14.1 | % | 1.5 | % | |||||
(Dollars in millions) | 2Q 2020 | 1Q 2020 | Change | 2Q 2019 | Change | ||||||
Guarantee fee income | $2,528 | $2,093 | $435 | $1,875 | $653 | ||||||
Investment gains (losses), net | 21 | 437 | (416) | 256 | (235) | ||||||
Other income (loss) | (83) | 15 | (98) | 58 | (141) | ||||||
Net revenues | 2,466 | 2,545 | (79) | 2,189 | 277 | ||||||
Benefit (provision) for credit losses | (752) | (1,222) | 470 | 88 | (840) | ||||||
Credit enhancement expense | (399) | (411) | 12 | (349) | (50) | ||||||
Expected credit enhancement recoveries | 219 | 439 | (220) | 38 | 181 | ||||||
REO operations expense | (14) | (87) | 73 | (86) | 72 | ||||||
Credit-related expense | (946) | (1,281) | 335 | (309) | (637) | ||||||
Administrative expense | (379) | (372) | (7) | (400) | 21 | ||||||
Other expense | (195) | (151) | (44) | (277) | 82 | ||||||
Operating expense | (574) | (523) | (51) | (677) | 103 | ||||||
Segment Earnings (Losses) before income tax (expense) benefit | 946 | 741 | 205 | 1,203 | (257) | ||||||
Income tax (expense) benefit | (193) | (153) | (40) | (248) | 55 | ||||||
Segment Earnings (Losses), net of taxes | 753 | 588 | 165 | 955 | (202) | ||||||
Total other comprehensive income (loss), net of tax | (2) | (2) | 0 | (2) | — | ||||||
Total comprehensive income (loss) | $751 | $586 | $165 | $953 | $(202) | ||||||
(1) | The financial performance of the company’s Single-Family Guarantee segment is measured based on its contribution to GAAP net income (loss). |
• | Higher guarantee fee income primarily due to increased upfront fee amortization income (net of the hedging impact), driven by higher loan prepayments compared to the prior quarter; |
• | Lower credit-related expense primarily driven by lower additional provision for credit losses as the majority of current expected credit losses were recorded in the first quarter of 2020, with additional reserves recorded in the second quarter to reflect updated expectations of credit losses, partially offset by a lower increase in expected recoveries from certain credit enhancements, such as STACR and ACIS transactions, on the corresponding covered loans; partially offset by |
• | Lower investment gains due to higher fair value losses on certain CRT transactions driven by spread changes resulting from pandemic-related market volatility and lower gains on dispositions of reperforming and nonperforming loans in the second quarter of 2020, partially offset by a shift to valuation gains on single-family loans held in inventory. |
• | New business activity was $232 billion, an increase of $94 billion, or 68%, from the prior quarter, primarily due to higher refinance activity resulting from declining average mortgage interest rates in recent quarters. |
▪ | The weighted average original loan-to-value (LTV) ratio of new business activity improved to 72% for the second quarter of 2020, from 74% for the prior quarter, while the weighted average original credit score was 758, up from 752 in the prior quarter. |
▪ | The average guarantee fee rate charged on new acquisitions was 48 basis points, down slightly from 49 basis points for the prior quarter. |
▪ | First-time homebuyers represented 48% of new single-family purchase loans in the second quarter of 2020. |
▪ | The company provided funding for 827,000 single-family homes, nearly 609,000 of which were refinance loans. |
• | The Single-Family guarantee portfolio increased 7% from June 30, 2019, to $2,061 billion at June 30, 2020, driven by an increase in U.S. single-family mortgage debt outstanding and a higher GSE share of the total market. |
▪ | The average guarantee fee rate on the Single-Family guarantee portfolio was 50 basis points, up from 42 basis points for the prior quarter. |
◦ | The rate increased in the second quarter of 2020 due to an increase in the amortization of upfront fees (net of the hedging impact), driven by a higher prepayment rate and an increase in contractual guarantee fees as older vintages were replaced by acquisitions of new loans with higher contractual guarantee fees. |
• | The Single-Family serious delinquency rate increased to 2.48%, from 0.60% at the end of the first quarter of 2020, driven by an increase in loans in forbearance due to the pandemic. |
▪ | Single-family loans in forbearance are reported as delinquent during the forbearance period to the extent that payments are past due based upon the loans' original contractual terms. |
• | Single-family loan workout activity increased to 111,000, from 11,000 in the prior quarter, driven by 104,000 completed forbearance agreements primarily related to the pandemic. |
• | As of June 30, 2020, 3.8% of loans in the single-family guarantee portfolio, based on loan count, were delinquent and in forbearance, as reported by servicers. |
• | Credit enhancement coverage of the Single-Family guarantee portfolio decreased to 54% from 58% in the prior quarter driven by lower CRT issuance amounts due to market volatility resulting from the pandemic. |
• | As of June 30, 2020, 44% of the Single-Family guarantee portfolio was covered by certain CRT transactions (including STACR, ACIS, certain senior subordination securitization structures, and certain lender risk-sharing transactions), and conservatorship capital needed for credit risk on this population was reduced by approximately 77% through these CRT transactions based on prescribed CCF guidelines. |
(Dollars in millions) | 2Q 2020 | 1Q 2020 | Change | 2Q 2019 | Change | ||||||
Net interest income | $228 | $269 | $(41) | $266 | $(38) | ||||||
Guarantee fee income | 442 | 413 | 29 | 293 | 149 | ||||||
Investment gains (losses), net | 761 | (851) | 1,612 | 27 | 734 | ||||||
Other income (loss) | 51 | 37 | 14 | 28 | 23 | ||||||
Net revenues | 1,482 | (132) | 1,614 | 614 | 868 | ||||||
Credit-related expense | (84) | (43) | (41) | (4 | ) | (80) | |||||
Administrative expense | (124) | (120) | (4) | (120 | ) | (4) | |||||
Other expense | (9) | (5) | (4) | (7 | ) | (2) | |||||
Operating expense | (133) | (125) | (8) | (127 | ) | (6) | |||||
Segment Earnings (Losses) before income tax (expense) benefit | 1,265 | (300) | 1,565 | 483 | 782 | ||||||
Income tax (expense) benefit | (260) | 62 | (322) | (100 | ) | (160) | |||||
Segment Earnings (Losses), net of taxes | 1,005 | (238) | 1,243 | 383 | 622 | ||||||
Total other comprehensive income (loss), net of tax | 58 | 64 | (6) | 57 | 1 | ||||||
Total comprehensive income (loss) | $1,063 | $(174) | $1,237 | $440 | $623 | ||||||
(1) | The financial performance of the company’s Multifamily segment is measured based on its contribution to GAAP comprehensive income (loss). |
• | Investment gains (net of other comprehensive income), primarily due to higher quoted spreads resulting in higher margins on new loan commitments and fair value gains due to improved spreads. |
• | New business activity was $20 billion, a 103% increase from the prior quarter, primarily reflecting strong demand for multifamily loan products due to the low interest-rate environment. |
▪ | In September 2019, FHFA announced a revised loan purchase cap structure for the multifamily business. The loan purchase cap is $100.0 billion for the five-quarter period from the fourth quarter of 2019 through the fourth quarter of 2020 and at least 37.5% of the new multifamily business must be mission-driven, affordable housing over the same five-quarter period. |
◦ | As of June 30, 2020, the total cumulative new business activity subject to the cap was $47.6 billion. Approximately 40% of this activity was mission-driven, affordable housing. |
▪ | The weighted average original LTV ratio of new business activity was 69% for the second quarter of 2020, unchanged from the prior quarter. |
▪ | The company provided financing for nearly 202,000 rental units. |
▪ | 95% of the eligible multifamily rental units financed in the second quarter of 2020 were affordable to families earning at or below 120% of area median income. |
• | The Multifamily guarantee portfolio increased 13% from June 30, 2019, to $281 billion, driven by new securitization activity. |
• | The Multifamily delinquency rate increased to 0.10% from 0.08% in the prior quarter. |
▪ | Multifamily loans in forbearance are reported as current as long as the borrower is in compliance with the forbearance agreement, including the agreed upon repayment plan. Loans in forbearance are therefore not included in the multifamily delinquency rates, if the borrower is in compliance with the forbearance agreement. |
• | As of June 30, 2020, 2.4% of the loans in the multifamily mortgage portfolio, based on UPB, were in forbearance, approximately 83.5% of which are included in securitizations with credit enhancement provided by subordination. |
• | While credit enhancement coverage of the Multifamily mortgage portfolio decreased to 87% from 89% in the prior quarter, the company continued to successfully transfer multifamily credit risk throughout the second quarter of 2020. |
• | As of June 30, 2020, the company had cumulatively transferred the large majority of expected and stress credit risk on the Multifamily guarantee portfolio, primarily through subordination in its securitizations. |
▪ | In addition, nearly all of the company's securitization activities shifted substantially all the interest-rate and liquidity risk associated with the underlying collateral away from Freddie Mac to third-party investors. |
(Dollars in millions) | 2Q 2020 | 1Q 2020 | Change | 2Q 2019 | Change | |||||
Net interest income | $152 | $509 | $(357) | $747 | $(595) | |||||
Investment gains (losses), net | 206 | (427) | 633 | (259) | 465 | |||||
Other income (loss) | (234) | (201) | (33) | (172) | (62) | |||||
Net revenues | 124 | (119) | 243 | 316 | (192) | |||||
Administrative expense | (98) | (95) | (3) | (99) | 1 | |||||
Other expense | (2) | (9) | 7 | (5) | 3 | |||||
Operating expense | (100) | (104) | 4 | (104) | 4 | |||||
Segment Earnings (Losses) before income tax (expense) benefit | 24 | (223) | 247 | 212 | (188) | |||||
Income tax (expense) benefit | (5) | 46 | (51) | (44) | 39 | |||||
Segment Earnings (Losses), net of taxes | 19 | (177) | 196 | 168 | (149) | |||||
Total other comprehensive income (loss), net of tax | 105 | 387 | (282) | 265 | (160) | |||||
Total comprehensive income (loss) | $124 | $210 | $(86) | $433 | $(309) | |||||
(1) | The financial performance of the company’s Capital Markets segment is measured based on its contribution to GAAP comprehensive income (loss). |
• | Lower net interest income primarily driven by higher loan prepayments that resulted in an increase in amortization expense combined with the additional expense from payments to security holders for the full monthly coupon rate when loans pay off mid-month. In addition, the custodial trust account balance increased due to higher loan prepayments and earned a minimal yield due to historically low interest rates; partially offset by |
• | Higher fair value gains on investments (some of which are recorded in other comprehensive income) primarily due to gains from spread tightening on the mortgage-related investment portfolio, partially offset by lower gains on sales of reperforming loans. |
• | Freddie Mac continued to maintain a presence in the agency mortgage-related securities market to strategically support the guarantee business. |
• | FHFA has instructed the company to maintain loans in COVID-19 payment forbearance plans in mortgage-backed security pools for at least the duration of the forbearance plan. The company's less liquid assets are likely to increase in future periods as it will likely purchase a higher amount of delinquent and modified loans from securities after borrowers exit forbearance plans. |
• | More than 1,353,000 single-family homes, approximately 918,000 of which were refinance loans; and |
• | More than 313,000 multifamily rental units. |


• | As a result of the increase in the Capital Reserve Amount pursuant to the September 2019 Letter Agreement, the company did not have a dividend requirement to Treasury on the senior preferred stock in June 2020, and it will not be required to pay a dividend on the senior preferred stock to Treasury until its Net Worth Amount exceeds $20.0 billion. |
▪ | Pursuant to the September 2019 Letter Agreement, the liquidation preference of the senior preferred stock increased from $81.8 billion to $82.2 billion on June 30, 2020 based on the $0.4 billion increase in the Net Worth Amount during the first quarter of 2020. |
◦ | The liquidation preference will increase to $84.1 billion on September 30, 2020 based on the $1.9 billion increase in the Net Worth Amount during the second quarter of 2020. |
• | The amount of funding available to Freddie Mac under the Purchase Agreement remained $140.2 billion at June 30, 2020. |
Media Contact: Frederick Solomon (703) 903-3861 | Investor Contact: Laurie Garthune (571) 382-4732 |
(In millions, except share-related amounts) | 2Q 2020 | 1Q 2020 | 2Q 2019 | ||||||
Interest income | |||||||||
Mortgage loans | $15,026 | $16,632 | $17,358 | ||||||
Investment securities | 637 | 652 | 684 | ||||||
Other | 53 | 308 | 420 | ||||||
Total interest income | 15,716 | 17,592 | 18,462 | ||||||
Interest expense | (12,840 | ) | (14,807 | ) | (15,535 | ) | |||
Net interest income | 2,876 | 2,785 | 2,927 | ||||||
Non-interest income (loss) | |||||||||
Guarantee fee income | 469 | 377 | 280 | ||||||
Investment gains (losses), net | 670 | (835 | ) | (138 | ) | ||||
Other income (loss) | 134 | 95 | 143 | ||||||
Non-interest income (loss) | 1,273 | (363 | ) | 285 | |||||
Net revenues | 4,149 | 2,422 | 3,212 | ||||||
Benefit (provision) for credit losses | (705 | ) | (1,233 | ) | 160 | ||||
Non-interest expense | |||||||||
Salaries and employee benefits | (327 | ) | (341 | ) | (328 | ) | |||
Professional services | (88 | ) | (76 | ) | (122 | ) | |||
Other administrative expense | (186 | ) | (170 | ) | (169 | ) | |||
Total administrative expense | (601 | ) | (587 | ) | (619 | ) | |||
Credit enhancement expense | (233 | ) | (231 | ) | (177 | ) | |||
Expected credit enhancement recoveries | 221 | 467 | 38 | ||||||
REO operations expense | (14 | ) | (85 | ) | (81 | ) | |||
Temporary Payroll Tax Cut Continuation Act of 2011 expense | (442 | ) | (432 | ) | (399 | ) | |||
Other expense | (140 | ) | (103 | ) | (236 | ) | |||
Non-interest expense | (1,209 | ) | (971 | ) | (1,474 | ) | |||
Income (loss) before income tax (expense) benefit | 2,235 | 218 | 1,898 | ||||||
Income tax (expense) benefit | (458 | ) | (45 | ) | (392 | ) | |||
Net income (loss) | 1,777 | 173 | 1,506 | ||||||
Other comprehensive income (loss), net of taxes and reclassification adjustments | |||||||||
Changes in unrealized gains (losses) related to available-for-sale securities | 154 | 438 | 304 | ||||||
Changes in unrealized gains (losses) related to cash flow hedge relationships | 11 | 13 | 20 | ||||||
Changes in defined benefit plans | (4 | ) | (2 | ) | (4 | ) | |||
Total other comprehensive income (loss), net of taxes and reclassification adjustments | 161 | 449 | 320 | ||||||
Comprehensive income (loss) | $1,938 | $622 | $1,826 | ||||||
Net income (loss) | $1,777 | $173 | $1,506 | ||||||
Undistributed net worth sweep, senior preferred stock dividends, or future increase in senior preferred stock liquidation preference | (1,938) | (382) | (1,826) | ||||||
Net income (loss) attributable to common stockholders | $(161) | $(209) | $(320) | ||||||
Net income (loss) per common share — basic and diluted | $(0.05) | $(0.06) | $(0.10) | ||||||
Weighted average common shares outstanding (in millions) — basic and diluted | 3,234 | 3,234 | 3,234 | ||||||
June 30, | December 31, | |||||
(In millions, except share-related amounts) | 2020 | 2019 | ||||
Assets | ||||||
Cash and cash equivalents (includes $908 and $991 of restricted cash and cash equivalents) | $7,605 | $5,189 | ||||
Securities purchased under agreements to resell | 100,525 | 56,271 | ||||
Investment securities, at fair value | 77,902 | 75,711 | ||||
Mortgage loans held-for-sale (includes $17,526 and $15,035 at fair value) | 38,887 | 35,288 | ||||
Mortgage loans held-for-investment (net of allowance for credit losses of $6,606 and $4,234) | 2,061,753 | 1,984,912 | ||||
Accrued interest receivable (net of allowance of $57 and $0) | 7,132 | 6,848 | ||||
Derivative assets, net | 1,402 | 844 | ||||
Deferred tax assets, net | 5,698 | 5,918 | ||||
Other assets (includes $5,141 and $4,627 at fair value) | 34,751 | 22,799 | ||||
Total assets | $2,335,655 | $2,193,780 | ||||
Liabilities and equity | ||||||
Liabilities | ||||||
Accrued interest payable | $6,246 | $6,559 | ||||
Debt (includes $3,086 and $3,938 at fair value) | 2,308,301 | 2,169,685 | ||||
Derivative liabilities, net | 839 | 372 | ||||
Other liabilities | 8,827 | 8,042 | ||||
Total liabilities | 2,324,213 | 2,184,658 | ||||
Commitments and contingencies | ||||||
Equity | ||||||
Senior preferred stock (liquidation preference of $82,152 and $79,322) | 72,648 | 72,648 | ||||
Preferred stock, at redemption value | 14,109 | 14,109 | ||||
Common stock, $0.00 par value, 4,000,000,000 shares authorized, 725,863,886 shares issued and 650,059,292 shares and 650,059,033 shares outstanding | — | — | ||||
Additional paid-in capital | — | — | ||||
Retained earnings (accumulated deficit) | (72,478 | ) | (74,188 | ) | ||
AOCI, net of taxes, related to: | ||||||
Available-for-sale securities | 1,210 | 618 | ||||
Cash flow hedge relationships | (220 | ) | (244 | ) | ||
Defined benefit plans | 58 | 64 | ||||
Total AOCI, net of taxes | 1,048 | 438 | ||||
Treasury stock, at cost, 75,804,594 shares and 75,804,853 shares | (3,885 | ) | (3,885 | ) | ||
Total equity | 11,442 | 9,122 | ||||
Total liabilities and equity | $2,335,655 | $2,193,780 | ||||
The table below presents the carrying value and classification of the assets and liabilities of consolidated variable interest entities (VIEs) on the company's condensed consolidated balance sheets. | ||||||
June 30, | December 31, | |||||
(In millions) | 2020 | 2019 | ||||
Condensed Consolidated Balance Sheet Line Item | ||||||
Assets: | ||||||
Mortgage loans held-for-investment | $2,000,649 | $1,940,523 | ||||
All other assets | 74,186 | 40,598 | ||||
Total assets of consolidated VIEs | $2,074,835 | $1,981,121 | ||||
Liabilities: | ||||||
Debt | $2,020,866 | $1,898,355 | ||||
All other liabilities | 5,617 | 5,537 | ||||
Total liabilities of consolidated VIEs | $2,026,483 | $1,903,892 | ||||
The company’s GAAP net interest income includes the spread earned on its investment activities plus the guarantee fees earned by its single-family business. Adjusted net interest income is the net spread earned on the company’s investment activities, including the cost of funds associated with using derivatives. Net interest yield, GAAP and adjusted, is calculated as annualized quarterly GAAP or adjusted net interest income divided by the average balance of the underlying assets and liabilities. | ||||||||||||||||
Reconciliation of GAAP Net Interest Income to Adjusted Net Interest Income (pre-tax) | ||||||||||||||||
(Dollars in millions) | 2Q 2019 | 3Q 2019 | 4Q 2019 | 1Q 2020 | 2Q 2020 | |||||||||||
GAAP net interest income | $2,927 | $2,410 | $3,358 | $2,785 | $2,876 | |||||||||||
Reclassifications: | ||||||||||||||||
Guarantee fee income reclassified to adjusted guarantee fee income (1)(2) | (2,287 | ) | (2,486 | ) | (2,607 | ) | (2,561 | ) | (2,943 | ) | ||||||
Accrual of periodic cash settlements reclassified from derivative gain (loss) (3) | (42 | ) | (47 | ) | (129 | ) | (176 | ) | (329 | ) | ||||||
Hedge accounting impact (4) | 13 | 517 | (11 | ) | 350 | 475 | ||||||||||
Other reclassifications (5) | 402 | 395 | 137 | 380 | 301 | |||||||||||
Total reclassifications | (1,914 | ) | (1,621 | ) | (2,610 | ) | (2,007 | ) | (2,496 | ) | ||||||
Adjusted net interest income | $1,013 | $789 | $748 | $778 | $380 | |||||||||||
Average balance of assets and liabilities, GAAP (in billions) | $2,089 | $2,120 | $2,162 | $2,205 | $2,274 | |||||||||||
Average balance of assets and liabilities, adjusted (in billions) | $302 | $310 | $319 | $324 | $352 | |||||||||||
The company's GAAP guarantee fees are primarily those generated by the company's multifamily business. Adjusted guarantee fee income consists of the revenues from guarantee fees from both the single-family and multifamily businesses, net of the 10 basis point guarantee fee remitted to Treasury as part of the Temporary Payroll Tax Cut Continuation Act of 2011. | ||||||||||||||||
Reconciliation of GAAP Guarantee Fee Income to Adjusted Guarantee Fee Income (pre-tax) | ||||||||||||||||
(Dollars in millions) | 2Q 2019 | 3Q 2019 | 4Q 2019 | 1Q 2020 | 2Q 2020 | |||||||||||
GAAP guarantee fee income | $280 | $280 | $239 | $377 | $469 | |||||||||||
Reclassifications: | ||||||||||||||||
Guarantee fee income reclassified from net interest income (1)(2) | 2,287 | 2,486 | 2,607 | 2,561 | 2,943 | |||||||||||
Temporary Payroll Tax Cut Continuation Act of 2011 expense reclassified from other non-interest expense (6) | (399 | ) | (408 | ) | (420 | ) | (432 | ) | (442 | ) | ||||||
Total reclassifications | 1,888 | 2,078 | 2,187 | 2,129 | 2,501 | |||||||||||
Adjusted guarantee fee income | $2,168 | $2,358 | $2,426 | $2,506 | $2,970 | |||||||||||