XML 75 R58.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segment Information (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Feb. 29, 2016
Feb. 28, 2015
Feb. 29, 2016
Feb. 28, 2015
Nov. 30, 2015
May. 31, 2015
Nov. 30, 2014
May. 31, 2014
Segment Information                
Losses on early extinguishment of debt $ (333) $ (703) $ (333) $ (703)        
Statement of operations:                
Interest income 253,633 238,740 756,074 711,266        
Interest expense (171,189) (156,850) (504,013) (471,677)        
Net interest income 82,444 81,890 252,061 239,589        
Provision for loan losses 1,735 (2,304) (4,067) 3,475        
Net interest income after provision for loan losses 84,179 79,586 247,994 243,064        
Non-interest income:                
Fee and other income 5,604 5,020 17,336 19,249        
Derivative losses (243,036) (98,770) (356,237) (223,209)        
Results of operations from foreclosed assets 1,472 (1,369) 1,605 (33,059)        
Total non-interest income (235,960) (95,119) (337,296) (237,019)        
Non-interest expense:                
General and administrative expenses (22,352) (18,008) (65,418) (54,788)        
Loss Contingency Accrual, Provision   703            
Other (509) (7) (875) 50        
Total non-interest expense (23,194) (18,718) (66,626) (55,441)        
Income (loss) before income taxes (174,975) (34,251) (155,928) (49,396)        
Income tax benefit (expense) 593 55 153 (100)        
Net loss (174,382) (34,196) (155,775) (49,496)        
Assets:                
Total loans outstanding 23,134,215 [1],[2] 21,202,399 23,134,215 [1],[2] 21,202,399   $ 21,459,220 [1],[2]    
Deferred origination costs 9,884 [1] 9,693 9,884 [1] 9,693   9,797 [1]    
Less: Allowance for loan losses (37,918) (53,114) (37,918) (53,114) $ (39,600) (33,690) $ (50,757) $ (56,429)
Loans to members, net 23,106,181 21,158,978 23,106,181 21,158,978   21,435,327    
Other assets 1,286,844 1,489,943 1,286,844 1,489,943        
Total assets 24,393,025 22,648,921 24,393,025 22,648,921   $ 22,846,059    
CFC                
Segment Information                
Losses on early extinguishment of debt (333)   (333) (703)        
Statement of operations:                
Interest income 250,814 235,616 747,490 701,924        
Interest expense (170,872) (156,489) (503,061) (470,635)        
Net interest income 79,942 79,127 244,429 231,289        
Provision for loan losses 1,735 (2,304) (4,067) 3,475        
Net interest income after provision for loan losses 81,677 76,823 240,362 234,764        
Non-interest income:                
Fee and other income 5,341 4,928 16,020 18,800        
Derivative losses (240,363) (97,424) (352,153) (219,656)        
Results of operations from foreclosed assets 1,472 (1,369) 1,605 (33,059)        
Total non-interest income (233,550) (93,865) (334,528) (233,915)        
Non-interest expense:                
General and administrative expenses (20,266) (16,227) (58,419) (49,479)        
Loss Contingency Accrual, Provision   703            
Other (509) (7) (875) 50        
Total non-interest expense (21,108) (16,937) (59,627) (50,132)        
Income (loss) before income taxes (172,981) (33,979) (153,793) (49,283)        
Net loss (172,981) (33,979) (153,793) (49,283)        
Assets:                
Total loans outstanding 23,095,053 21,187,603 23,095,053 21,187,603        
Deferred origination costs 9,884 9,693 9,884 9,693        
Less: Allowance for loan losses (37,918) (53,114) (37,918) (53,114)        
Loans to members, net 23,067,019 21,144,182 23,067,019 21,144,182        
Other assets 1,270,625 1,448,655 1,270,625 1,448,655        
Total assets 24,337,644 22,592,837 24,337,644 22,592,837        
Other                
Statement of operations:                
Interest income 11,367 11,791 34,693 34,926        
Interest expense (8,865) (9,028) (27,061) (26,626)        
Net interest income 2,502 2,763 7,632 8,300        
Net interest income after provision for loan losses 2,502 2,763 7,632 8,300        
Non-interest income:                
Fee and other income 984 922 3,898 2,653        
Derivative losses (2,673) (1,346) (4,084) (3,553)        
Total non-interest income (1,689) (424) (186) (900)        
Non-interest expense:                
General and administrative expenses (2,341) (2,024) (7,762) (6,039)        
Other (466) (587) (1,819) (1,474)        
Total non-interest expense (2,807) (2,611) (9,581) (7,513)        
Income (loss) before income taxes (1,994) (272) (2,135) (113)        
Income tax benefit (expense) 593 55 153 (100)        
Net loss (1,401) (217) (1,982) (213)        
Assets:                
Total loans outstanding 1,055,203 1,117,252 1,055,203 1,117,252        
Loans to members, net 1,055,203 1,117,252 1,055,203 1,117,252        
Other assets 120,001 157,122 120,001 157,122        
Total assets 1,175,204 1,274,374 1,175,204 1,274,374        
Elimination                
Statement of operations:                
Interest income (8,548) (8,667) (26,109) (25,584)        
Interest expense 8,548 8,667 26,109 25,584        
Non-interest income:                
Fee and other income (721) (830) (2,582) (2,204)        
Derivative losses 0 0 0 0        
Total non-interest income (721) (830) (2,582) (2,204)        
Non-interest expense:                
General and administrative expenses 255 243 763 730        
Other 466 587 1,819 1,474        
Total non-interest expense 721 830 2,582 2,204        
Assets:                
Total loans outstanding (1,016,041) (1,102,456) (1,016,041) (1,102,456)        
Loans to members, net (1,016,041) (1,102,456) (1,016,041) (1,102,456)        
Other assets (103,782) (115,834) (103,782) (115,834)        
Total assets $ (1,119,823) $ (1,218,290) $ (1,119,823) $ (1,218,290)        
[1] Includes nonperforming and restructured loans.
[2] Represents the unpaid principal balance excluding deferred loan origination costs.