Federal Agricultural Mortgage Corp
NYSE:AGM
Cash Flow Statement
Cash Flow Statement
Federal Agricultural Mortgage Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
98
|
82
|
76
|
75
|
70
|
82
|
79
|
70
|
74
|
69
|
59
|
67
|
77
|
86
|
91
|
93
|
84
|
88
|
97
|
105
|
108
|
108
|
112
|
100
|
110
|
97
|
99
|
106
|
109
|
129
|
125
|
130
|
132
|
147
|
162
|
171
|
178
|
177
|
179
|
196
|
200
|
|
Change in Deffered Taxes |
7
|
(1)
|
(21)
|
(20)
|
(7)
|
(2)
|
16
|
12
|
4
|
4
|
(4)
|
1
|
4
|
7
|
8
|
7
|
3
|
2
|
(1)
|
3
|
3
|
6
|
11
|
1
|
1
|
(5)
|
(7)
|
(3)
|
(2)
|
2
|
(0)
|
(1)
|
(2)
|
(1)
|
2
|
14
|
12
|
23
|
19
|
7
|
7
|
|
Stock-Based Compensation |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
0
|
|
Other Non-Cash Items |
(8)
|
14
|
36
|
36
|
36
|
20
|
3
|
15
|
9
|
17
|
39
|
34
|
23
|
19
|
2
|
3
|
17
|
35
|
58
|
74
|
9
|
(77)
|
(222)
|
(353)
|
(174)
|
(480)
|
(367)
|
(193)
|
(216)
|
460
|
358
|
346
|
224
|
152
|
502
|
658
|
716
|
427
|
327
|
391
|
101
|
|
Cash Taxes Paid |
23
|
23
|
22
|
19
|
13
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
48
|
|
Cash Interest Paid |
115
|
118
|
121
|
138
|
172
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
111
|
0
|
0
|
0
|
161
|
0
|
0
|
0
|
269
|
0
|
0
|
0
|
366
|
0
|
0
|
0
|
283
|
0
|
0
|
0
|
199
|
0
|
0
|
0
|
269
|
0
|
0
|
0
|
583
|
|
Change in Working Capital |
218
|
169
|
1 818
|
1 766
|
56
|
52
|
(1 598)
|
(1 607)
|
97
|
60
|
16
|
38
|
109
|
150
|
164
|
146
|
71
|
66
|
93
|
88
|
80
|
65
|
37
|
61
|
44
|
19
|
49
|
(18)
|
15
|
43
|
36
|
89
|
83
|
11
|
(8)
|
(134)
|
(97)
|
(26)
|
(61)
|
52
|
68
|
|
Cash from Operating Activities |
314
N/A
|
265
-16%
|
1 909
+621%
|
1 857
-3%
|
155
-92%
|
151
-2%
|
(1 500)
N/A
|
(1 510)
-1%
|
184
N/A
|
149
-19%
|
110
-26%
|
140
+27%
|
213
+52%
|
262
+23%
|
264
+1%
|
249
-6%
|
175
-30%
|
190
+9%
|
247
+30%
|
270
+9%
|
200
-26%
|
101
-50%
|
(63)
N/A
|
(190)
-203%
|
(20)
+90%
|
(369)
-1 771%
|
(226)
+39%
|
(107)
+53%
|
(95)
+12%
|
634
N/A
|
518
-18%
|
564
+9%
|
436
-23%
|
308
-29%
|
657
+113%
|
710
+8%
|
809
+14%
|
601
-26%
|
463
-23%
|
646
+39%
|
376
-42%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Other Items |
(995)
|
(1 151)
|
(1 949)
|
(1 404)
|
(84)
|
(411)
|
1 152
|
754
|
(1 251)
|
(832)
|
(1 094)
|
(1 813)
|
(593)
|
(854)
|
(1 848)
|
(1 441)
|
(1 843)
|
(1 981)
|
(1 024)
|
(305)
|
(592)
|
(1 188)
|
(1 724)
|
(2 415)
|
(2 385)
|
(1 831)
|
(2 236)
|
(1 872)
|
(1 736)
|
(1 245)
|
(354)
|
(937)
|
(1 096)
|
(1 878)
|
(2 308)
|
(2 395)
|
(3 043)
|
(2 788)
|
(1 903)
|
(2 273)
|
(1 955)
|
|
Cash from Investing Activities |
(995)
N/A
|
(1 151)
-16%
|
(1 949)
-69%
|
(1 404)
+28%
|
(84)
+94%
|
(411)
-391%
|
1 152
N/A
|
754
-35%
|
(1 251)
N/A
|
(832)
+33%
|
(1 094)
-31%
|
(1 813)
-66%
|
(593)
+67%
|
(854)
-44%
|
(1 848)
-116%
|
(1 441)
+22%
|
(1 843)
-28%
|
(1 981)
-7%
|
(1 024)
+48%
|
(305)
+70%
|
(592)
-94%
|
(1 188)
-101%
|
(1 724)
-45%
|
(2 415)
-40%
|
(2 385)
+1%
|
(1 831)
+23%
|
(2 236)
-22%
|
(1 872)
+16%
|
(1 736)
+7%
|
(1 245)
+28%
|
(354)
+72%
|
(937)
-165%
|
(1 096)
-17%
|
(1 878)
-71%
|
(2 308)
-23%
|
(2 395)
-4%
|
(3 043)
-27%
|
(2 788)
+8%
|
(1 903)
+32%
|
(2 273)
-19%
|
(1 955)
+14%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
3
|
74
|
147
|
147
|
147
|
(171)
|
(242)
|
(244)
|
(253)
|
(18)
|
(19)
|
(17)
|
(9)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
22
|
22
|
22
|
77
|
133
|
133
|
133
|
178
|
121
|
121
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
671
|
816
|
(337)
|
(584)
|
438
|
1 164
|
1 925
|
1 920
|
1 191
|
897
|
1 109
|
512
|
(529)
|
(797)
|
167
|
1 275
|
1 735
|
2 003
|
925
|
143
|
555
|
1 011
|
1 773
|
2 779
|
2 607
|
3 080
|
2 863
|
2 218
|
2 178
|
313
|
(284)
|
300
|
476
|
1 391
|
1 800
|
1 724
|
2 256
|
2 233
|
1 479
|
1 617
|
1 685
|
|
Cash Paid for Dividends |
(8)
|
(9)
|
(10)
|
(11)
|
(14)
|
(17)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
(28)
|
(31)
|
(33)
|
(36)
|
(38)
|
(39)
|
(41)
|
(43)
|
(44)
|
(45)
|
(46)
|
(48)
|
(51)
|
(53)
|
(56)
|
(58)
|
(61)
|
(64)
|
(66)
|
(67)
|
(68)
|
(70)
|
(72)
|
(73)
|
(75)
|
|
Other |
(21)
|
(22)
|
(28)
|
(28)
|
(28)
|
(28)
|
(16)
|
(10)
|
(5)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Cash from Financing Activities |
645
N/A
|
860
+33%
|
(227)
N/A
|
(476)
-110%
|
543
N/A
|
949
+75%
|
1 648
+74%
|
1 645
0%
|
913
-45%
|
857
-6%
|
1 066
+24%
|
470
-56%
|
(564)
N/A
|
(824)
-46%
|
139
N/A
|
1 245
+798%
|
1 704
+37%
|
1 970
+16%
|
888
-55%
|
105
-88%
|
515
+392%
|
970
+88%
|
1 753
+81%
|
2 757
+57%
|
2 583
-6%
|
3 055
+18%
|
2 892
-5%
|
2 302
-20%
|
2 260
-2%
|
392
-83%
|
(164)
N/A
|
361
N/A
|
535
+48%
|
1 447
+171%
|
1 733
+20%
|
1 655
-4%
|
2 186
+32%
|
2 161
-1%
|
1 405
-35%
|
1 541
+10%
|
1 607
+4%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(36)
N/A
|
(27)
+26%
|
(267)
-899%
|
(24)
+91%
|
614
N/A
|
690
+12%
|
1 299
+88%
|
889
-32%
|
(153)
N/A
|
173
N/A
|
82
-53%
|
(1 203)
N/A
|
(945)
+21%
|
(1 416)
-50%
|
(1 445)
-2%
|
53
N/A
|
37
-31%
|
180
+388%
|
111
-38%
|
69
-37%
|
123
+78%
|
(117)
N/A
|
(34)
+71%
|
152
N/A
|
179
+18%
|
855
+378%
|
431
-50%
|
323
-25%
|
430
+33%
|
(219)
N/A
|
1
N/A
|
(12)
N/A
|
(125)
-979%
|
(123)
+2%
|
81
N/A
|
(31)
N/A
|
(48)
-55%
|
(26)
+47%
|
(35)
-38%
|
(86)
-144%
|
28
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
314
N/A
|
265
-16%
|
1 909
+621%
|
1 857
-3%
|
155
-92%
|
151
-2%
|
(1 500)
N/A
|
(1 510)
-1%
|
184
N/A
|
149
-19%
|
110
-26%
|
140
+27%
|
213
+52%
|
262
+23%
|
264
+1%
|
249
-6%
|
175
-30%
|
190
+9%
|
247
+30%
|
270
+9%
|
200
-26%
|
101
-50%
|
(63)
N/A
|
(190)
-203%
|
(20)
+90%
|
(369)
-1 771%
|
(226)
+39%
|
(107)
+53%
|
(95)
+12%
|
634
N/A
|
518
-18%
|
564
+9%
|
436
-23%
|
308
-29%
|
657
+113%
|
710
+8%
|
809
+14%
|
601
-26%
|
463
-23%
|
646
+39%
|
376
-42%
|