Biggest changeGAAP financial measures under “Non-GAAP Financial Measures and Reconciliations.” 30 Table of Contents Table 3 : Average Balances, Interest Income/Interest Expense and Average Yield/Cost Year Ended May 31, (Dollars in thousands) 2024 2023 2022 Assets: Average Balance Interest Income/Expense Average Yield/Cost Average Balance Interest Income/Expense Average Yield/Cost Average Balance Interest Income/Expense Average Yield/Cost Long-term fixed-rate loans (1) $ 29,430,001 $ 1,269,716 4.31 % $ 27,743,512 $ 1,139,604 4.11 % $ 26,125,791 $ 1,062,958 4.07 % Long-term variable-rate loans 900,005 64,050 7.12 868,087 46,045 5.30 749,131 16,895 2.26 Line of credit loans 3,346,109 234,387 7.00 2,842,700 146,031 5.14 2,234,453 46,887 2.10 Other, net (2) — (1,704) — — (1,536) — — (1,448) — Total loans 33,676,115 1,566,449 4.65 31,454,299 1,330,144 4.23 29,109,375 1,125,292 3.87 Cash, time deposits and investment securities 699,185 26,902 3.85 783,340 21,585 2.76 762,489 15,951 2.09 Total interest-earning assets $ 34,375,300 $ 1,593,351 4.64 % $ 32,237,639 $ 1,351,729 4.19 % $ 29,871,864 $ 1,141,243 3.82 % Other assets, less allowance for credit losses (3) 1,103,602 942,621 466,329 Total assets (3) $ 35,478,902 $ 33,180,260 $ 30,338,193 Liabilities: Commercial paper $ 2,412,511 $ 132,746 5.50 % $ 2,718,934 $ 98,751 3.63 % $ 2,565,629 $ 11,086 0.43 % Other short-term borrowings 1,763,308 92,147 5.23 2,102,341 67,210 3.20 2,006,020 7,179 0.36 Short-term borrowings (4) 4,175,819 224,893 5.39 4,821,275 165,961 3.44 4,571,649 18,265 0.40 Medium-term notes 7,829,126 327,014 4.18 6,206,717 198,711 3.20 4,854,421 108,769 2.24 Collateral trust bonds 7,223,988 275,956 3.82 7,366,266 271,247 3.68 7,050,468 248,413 3.52 Guaranteed Underwriter Program notes payable 6,766,949 216,379 3.20 6,364,870 185,097 2.91 6,165,206 169,166 2.74 Farmer Mac notes payable 3,694,975 158,627 4.29 3,166,098 108,557 3.43 3,059,946 55,245 1.81 Other notes payable 2,219 106 4.78 3,424 88 2.57 6,774 155 2.29 Subordinated deferrable debt 1,222,951 82,611 6.76 991,488 53,119 5.36 986,407 51,541 5.23 Subordinated certificates 1,209,490 53,502 4.42 1,230,625 53,728 4.37 1,245,120 53,980 4.34 Total interest-bearing liabilities $ 32,125,517 $ 1,339,088 4.17 % $ 30,150,763 $ 1,036,508 3.44 % $ 27,939,991 $ 705,534 2.53 % Other liabilities (3) 533,544 618,422 897,751 Total liabilities (3) 32,659,061 30,769,185 28,837,742 Total equity (3) 2,819,841 2,411,075 1,500,451 Total liabilities and equity (3) $ 35,478,902 $ 33,180,260 $ 30,338,193 Net interest spread (5) 0.47 % 0.75 % 1.29 % Impact of non-interest-bearing funding (6) 0.27 0.23 0.17 Net interest income/net interest yield (7) $ 254,263 0.74 % $ 315,221 0.98 % $ 435,709 1.46 % Adjusted net interest income/adjusted net interest yield: Interest income $ 1,593,351 4.64 % $ 1,351,729 4.19 % $ 1,141,243 3.82 % Interest expense 1,339,088 4.17 1,036,508 3.44 705,534 2.53 Add: Net periodic derivative cash settlements interest (income) expense (8) (127,166) (1.67) (33,577) (0.44) 101,385 1.21 Adjusted interest expense/adjusted average cost (9) $ 1,211,922 3.77 % $ 1,002,931 3.33 % $ 806,919 2.89 % Adjusted net interest spread (7) 0.87 % 0.86 % 0.93 % Impact of non-interest-bearing funding (6) 0.24 0.22 0.19 Adjusted net interest income/adjusted net interest yield (10) $ 381,429 1.11 % $ 348,798 1.08 % $ 334,324 1.12 % ____________________________ (1) Interest income on long-term, fixed-rate loans includes loan conversion fees, which are generally deferred and recognized as interest income using the effective interest method.
Biggest changeGAAP financial measures under “Non-GAAP Financial Measures and Reconciliations.” 32 Table of Contents Table 5 : Average Balances, Interest Income/Interest Expense and Average Yield/Cost Year Ended May 31, (Dollars in thousands) 2025 2024 2023 Assets: Average Balance Interest Income/Expense Average Yield/Cost Average Balance Interest Income/Expense Average Yield/Cost Average Balance Interest Income/Expense Average Yield/Cost Long-term fixed-rate loans (1) $ 30,836,680 $ 1,378,808 4.47 % $ 29,430,001 $ 1,269,716 4.31 % $ 27,743,512 $ 1,139,604 4.11 % Long-term variable-rate loans 950,923 60,737 6.39 900,005 64,050 7.12 868,087 46,045 5.30 Line of credit loans 3,970,042 253,782 6.39 3,346,109 234,387 7.00 2,842,700 146,031 5.14 Other, net (2) — (1,984) — — (1,704) — — (1,536) — Total loans 35,757,645 1,691,343 4.73 33,676,115 1,566,449 4.65 31,454,299 1,330,144 4.23 Cash, time deposits and investment securities 389,179 11,890 3.06 699,185 26,902 3.85 783,340 21,585 2.76 Total interest-earning assets $ 36,146,824 $ 1,703,233 4.71 % $ 34,375,300 $ 1,593,351 4.64 % $ 32,237,639 $ 1,351,729 4.19 % Other assets, less allowance for credit losses (3) 1,134,626 1,103,602 942,621 Total assets (3) $ 37,281,450 $ 35,478,902 $ 33,180,260 Liabilities: Commercial paper $ 2,233,253 $ 109,565 4.91 % $ 2,412,511 $ 132,746 5.50 % $ 2,718,934 $ 98,751 3.63 % Other short-term borrowings 1,628,653 75,447 4.63 1,763,308 92,147 5.23 2,102,341 67,210 3.20 Short-term borrowings (4) 3,861,906 185,012 4.79 4,175,819 224,893 5.39 4,821,275 165,961 3.44 Medium-term notes 10,338,977 485,051 4.69 7,829,126 327,014 4.18 6,206,717 198,711 3.20 Collateral trust bonds (5) 6,949,417 275,593 3.97 7,223,988 275,956 3.82 7,366,266 271,247 3.68 Guaranteed Underwriter Program notes payable 6,360,355 207,620 3.26 6,766,949 216,379 3.20 6,364,870 185,097 2.91 Farmer Mac notes payable 3,657,598 149,380 4.08 3,694,975 158,627 4.29 3,166,098 108,557 3.43 Other notes payable 4,610 253 5.47 2,219 106 4.78 3,424 88 2.57 Subordinated deferrable debt 1,303,900 86,354 6.62 1,222,951 82,611 6.76 991,488 53,119 5.36 Subordinated certificates 1,191,593 53,016 4.45 1,209,490 53,502 4.42 1,230,625 53,728 4.37 Total interest-bearing liabilities $ 33,668,356 $ 1,442,279 4.28 % $ 32,125,517 $ 1,339,088 4.17 % $ 30,150,763 $ 1,036,508 3.44 % Other liabilities (3) 640,788 533,544 618,422 Total liabilities (3) 34,309,144 32,659,061 30,769,185 Total equity (3) 2,972,306 2,819,841 2,411,075 Total liabilities and equity (3) $ 37,281,450 $ 35,478,902 $ 33,180,260 Net interest spread (6) 0.43 % 0.47 % 0.75 % Impact of non-interest-bearing funding (7) 0.29 0.27 0.23 Net interest income/net interest yield (8) $ 260,954 0.72 % $ 254,263 0.74 % $ 315,221 0.98 % Adjusted net interest income/adjusted net interest yield: Interest income $ 1,703,233 4.71 % $ 1,593,351 4.64 % $ 1,351,729 4.19 % Interest expense 1,442,279 4.28 1,339,088 4.17 1,036,508 3.44 Add: Net periodic derivative cash settlements interest (income) expense (9) (99,219) (1.36) (127,166) (1.67) (33,577) (0.44) Adjusted interest expense/adjusted average cost (10) $ 1,343,060 3.99 % $ 1,211,922 3.77 % $ 1,002,931 3.33 % Adjusted net interest spread (6) 0.72 % 0.87 % 0.86 % Impact of non-interest-bearing funding (7) 0.28 0.24 0.22 Adjusted net interest income/adjusted net interest yield (11) $ 360,173 1.00 % $ 381,429 1.11 % $ 348,798 1.08 % ____________________________ (1) Interest income on long-term, fixed-rate loans includes loan conversion fees, which are generally deferred and recognized as interest income using the effective interest method.