XML 50 R77.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Business Segments - Segment Results and Total Assets (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Nov. 30, 2019
Nov. 30, 2018
Nov. 30, 2019
Nov. 30, 2018
Aug. 31, 2019
May 31, 2019
Aug. 31, 2018
May 31, 2018
Statement of operations:                
Interest income $ 287,037 $ 281,253 $ 577,052 $ 559,744        
Interest expense [1],[2] (207,871) (204,166) (421,142) (414,397)        
Net interest income 79,166 77,087 155,910 145,347        
Provision for loan losses 1,045 1,788 1,015 1,897        
Net interest income after benefit for loan losses 80,211 78,875 156,925 147,244        
Fee and other income 3,842 3,595 14,783 7,506        
Non-interest income:                
Derivative gains (losses) 183,450 63,343 (212,275) 70,526        
Unrealized gains (losses) on equity securities (114) (1,619) 1,506 (2,345)        
Total non-interest income 187,178 65,319 (195,986) 75,687        
Non-interest expense:                
General and administrative expenses (24,769) (23,870) (50,098) (47,075)        
Losses on early extinguishment of debt 614 0 614 7,100        
Other non-interest (expense) income (315) (355) 6,864 (749)        
Total non-interest expense (25,698) (24,225) (43,848) (54,924)        
Income (loss) before income taxes 241,691 119,969 (82,909) 168,007        
Income tax benefit (expense) (91) (243) 430 (303)        
Net income (loss) 241,600 119,726 (82,479) 167,704        
Assets:                
Total recorded investment in loans 26,426,879 25,282,953 26,426,879 25,282,953   $ 25,905,664    
Unamortized Loan Commitment and Origination Fees and Unamortized Discounts or Premiums 11,302 11,222 11,302 11,222   11,240    
Loans to members 26,438,181 25,294,175 26,438,181 25,294,175   25,916,904    
Less: Allowance for loan losses (16,520) (16,904) (16,520) (16,904) $ (17,565) (17,535) $ (18,692) $ (18,801)
Loans to members, net 26,421,661 25,277,271 26,421,661 25,277,271   25,899,369    
Other assets 1,144,940 1,552,487 1,144,940 1,552,487        
Total assets 27,566,601 26,829,758 27,566,601 26,829,758   $ 27,124,372    
Unrealized Gain (Loss) on Derivatives     187,082 (95,160)        
CFC                
Statement of operations:                
Interest income 285,036 279,033 573,000 555,276        
Interest expense (207,759) (203,985) (420,894) (414,035)        
Net interest income 77,277 75,048 152,106 141,241        
Provision for loan losses 1,045 1,788 1,015 1,897        
Net interest income after benefit for loan losses 78,322 76,836 153,121 143,138        
Fee and other income 5,181 4,897 17,463 10,096        
Non-interest income:                
Derivative gains (losses) 182,513 63,045 (211,050) 70,154        
Unrealized gains (losses) on equity securities (114) 1,619 1,506 (2,345)        
Total non-interest income 187,580 66,323 (192,081) 77,905        
Non-interest expense:                
General and administrative expenses (23,994) (23,544) (48,733) (45,969)        
Losses on early extinguishment of debt 0   0 7,100        
Other non-interest (expense) income (316) (355) 6,863 (749)        
Total non-interest expense (24,310) (23,899) (41,870) (53,818)        
Income (loss) before income taxes 241,592 119,260 (80,830) 167,225        
Net income (loss) 241,592 119,260 (80,830) 167,225        
Assets:                
Total recorded investment in loans 26,406,139 25,250,000 26,406,139 25,250,000        
Unamortized Loan Commitment and Origination Fees and Unamortized Discounts or Premiums 11,302 11,222 11,302 11,222        
Loans to members 26,417,441 25,261,222 26,417,441 25,261,222        
Less: Allowance for loan losses (16,520) (16,904) (16,520) (16,904)        
Loans to members, net 26,400,921 25,244,318 26,400,921 25,244,318        
Other assets 1,132,171 1,542,099 1,132,171 1,542,099        
Total assets 27,533,092 26,786,417 27,533,092 26,786,417        
Other                
Statement of operations:                
Interest income 11,719 12,945 24,066 25,929        
Interest expense (9,830) (10,906) (20,262) (21,823)        
Net interest income 1,889 2,039 3,804 4,106        
Provision for loan losses     0          
Net interest income after benefit for loan losses 1,889 2,039 3,804 4,106        
Fee and other income 587 490 8,408 1,054        
Non-interest income:                
Derivative gains (losses) 937 298 (1,225) 372        
Total non-interest income 1,524 788 7,183 1,426        
Non-interest expense:                
General and administrative expenses (2,420) (1,919) (4,655) (4,293)        
Losses on early extinguishment of debt (614)   (614)          
Other non-interest (expense) income (280) (199) (7,797) (457)        
Total non-interest expense (3,314) (2,118) (13,066) (4,750)        
Income (loss) before income taxes 99 709 (2,079) 782        
Income tax benefit (expense) (91) (243) 430 (303)        
Net income (loss) 8 466 (1,649) 479        
Assets:                
Total recorded investment in loans 1,058,603 1,122,718 1,058,603 1,122,718        
Loans to members 1,058,603 1,122,718 1,058,603 1,122,718        
Loans to members, net 1,058,603 1,122,718 1,058,603 1,122,718        
Other assets 106,301 112,923 106,301 112,923        
Total assets 1,164,904 1,235,641 1,164,904 1,235,641        
Elimination                
Statement of operations:                
Interest income (9,718) (10,725) (20,014) (21,461)        
Interest expense 9,718 10,725 20,014 21,461        
Net interest income 0 0 0 0        
Provision for loan losses     0          
Net interest income after benefit for loan losses 0 0 0 0        
Fee and other income (1,926) (1,792) (11,088) (3,644)        
Non-interest income:                
Derivative gains (losses) 0 0 0 0        
Total non-interest income (1,926) (1,792) (11,088) (3,644)        
Non-interest expense:                
General and administrative expenses 1,645 1,593 3,290 3,187        
Other non-interest (expense) income 281 199 7,798 457        
Total non-interest expense 1,926 1,792 11,088 3,644        
Assets:                
Total recorded investment in loans (1,037,863) (1,089,765) (1,037,863) (1,089,765)        
Loans to members (1,037,863) (1,089,765) (1,037,863) (1,089,765)        
Loans to members, net (1,037,863) (1,089,765) (1,037,863) (1,089,765)        
Other assets (93,532) (102,535) (93,532) (102,535)        
Total assets (1,131,395) (1,192,300) (1,131,395) (1,192,300)        
Interest Rate Swap                
Statement of operations:                
Interest expense (14,150) (11,805) (25,193) (24,634)        
Non-interest income:                
Derivative gains (losses) 183,450 63,343 (212,275) 70,526        
Assets:                
Unrealized Gain (Loss) on Derivatives (197,600) (75,148) 187,082 (95,160)        
Interest Rate Swap | CFC                
Statement of operations:                
Interest expense (13,874) (11,546) 24,675 24,108        
Assets:                
Unrealized Gain (Loss) on Derivatives (196,387) (74,591) 186,375 (94,262)        
Interest Rate Swap | Other                
Statement of operations:                
Interest expense 276 259 518 526        
Assets:                
Unrealized Gain (Loss) on Derivatives $ 1,213 $ 557 $ (707) $ 898        
[1] Includes amortization of debt discounts and debt issuance costs, which are generally deferred and recognized as interest expense using the effective interest method. Issuance costs related to dealer commercial paper, however, are recognized as interest expense immediately as incurred.
[2] Includes fees related to funding arrangements, such as up-front fees paid to banks participating in our committed bank revolving line of credit agreements. Depending on the nature of the fee, amounts may be deferred and recognized as interest expense ratably over the term of the arrangement or recognized immediately as incurred.