| Schedule of Fair Value by Balance Sheet Grouping |
The following table presents the carrying value and estimated fair value of all of our financial instruments, including those carried at amortized cost, as of August 31, 2026 and May 31, 2026. The table also displays the classification level within the fair value hierarchy based on the degree of observability of the inputs used in the valuation technique for estimating fair value. Table 12.1: Fair Value of Financial Instruments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | August 31, 2026 | | Fair Value Measurement Level | | (Dollars in thousands) | | Carrying Value | | Fair Value | | Level 1 | | Level 2 | | Level 3 | | Assets: | | | | | | | | | | | | Cash and cash equivalents | | $ | 202,542 | | | $ | 202,542 | | | $ | 202,542 | | | $ | — | | | $ | — | | | Restricted cash | | 8,650 | | | 8,650 | | | 8,650 | | | — | | | — | | | | | | | | | | | | | | Equity securities, at fair value | | 12,551 | | | 12,551 | | | 12,551 | | | — | | | — | | | Debt securities trading, at fair value | | 27,667 | | | 27,667 | | | — | | | 27,667 | | | — | | | | | | | | | | | | | | Deferred compensation investments | | 9,194 | | | 9,194 | | | 9,194 | | | — | | | — | | | Loans to members, net | | 38,303,496 | | | 35,295,268 | | | — | | | — | | | 35,295,268 | | | Accrued interest receivable | | 185,937 | | | 185,937 | | | — | | | 185,937 | | | — | | | Derivative assets | | 637,736 | | | 637,736 | | | — | | | 637,736 | | | — | | | Total financial assets | | $ | 39,387,773 | | | $ | 36,379,545 | | | $ | 232,937 | | | $ | 851,340 | | | $ | 35,295,268 | | | | | | | | | | | | | | Liabilities: | | | | | | | | | | | | Short-term borrowings | | $ | 4,789,088 | | | $ | 4,790,295 | | | $ | — | | | $ | 4,790,295 | | | $ | — | | | Long-term debt | | 28,461,438 | | | 27,521,795 | | | — | | | 18,997,141 | | | 8,524,654 | | | Accrued interest payable | | 306,740 | | | 306,740 | | | — | | | 306,740 | | | — | | | Guarantee liability | | 15,939 | | | 17,290 | | | — | | | — | | | 17,290 | | | Derivative liabilities | | 32,448 | | | 32,448 | | | — | | | 32,448 | | | — | | Deferred compensation liability | | 9,194 | | | 9,194 | | | 9,194 | | | — | | | — | | | Subordinated deferrable debt | | 1,310,162 | | | 1,254,821 | | | 210,050 | | | 1,044,771 | | | — | | | Members’ subordinated certificates | | 1,127,347 | | | 1,127,347 | | | — | | | — | | | 1,127,347 | | | Total financial liabilities | | $ | 36,052,356 | | | $ | 35,059,930 | | | $ | 219,244 | | | $ | 25,171,395 | | | $ | 9,669,291 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | May 31, 2026 | | Fair Value Measurement Level | | (Dollars in thousands) | | Carrying Value | | Fair Value | | Level 1 | | Level 2 | | Level 3 | | Assets: | | | | | | | | | | | | Cash and cash equivalents | | $ | 248,819 | | | $ | 248,819 | | | $ | 248,819 | | | $ | — | | | $ | — | | | Restricted cash | | 8,599 | | | 8,599 | | | 8,599 | | | — | | | — | | | | | | | | | | | | | | Equity securities, at fair value | | 11,021 | | | 11,021 | | | 11,021 | | | — | | | — | | | Debt securities trading, at fair value | | 31,144 | | | 31,144 | | | — | | | 31,144 | | | — | | | | | | | | | | | | | | Deferred compensation investments | | 9,011 | | | 9,011 | | | 9,011 | | | — | | | — | | | Loans to members, net | | 38,392,181 | | | 35,853,501 | | | — | | | — | | | 35,853,501 | | | Accrued interest receivable | | 264,952 | | | 264,952 | | | — | | | 264,952 | | | — | | | Derivative assets | | 554,116 | | | 554,116 | | | — | | | 554,116 | | | — | | | Total financial assets | | $ | 39,519,843 | | | $ | 36,981,163 | | | $ | 277,450 | | | $ | 850,212 | | | $ | 35,853,501 | | | | | | | | | | | | | | Liabilities: | | | | | | | | | | | | Short-term borrowings | | $ | 5,159,771 | | | $ | 5,161,495 | | | $ | — | | | $ | 5,161,495 | | | $ | — | | | Long-term debt | | 28,345,934 | | | 27,715,985 | | | — | | | 18,993,254 | | | 8,722,731 | | | Accrued interest payable | | 308,506 | | | 308,506 | | | — | | | 308,506 | | | — | | | Guarantee liability | | 16,847 | | | 18,236 | | | — | | | — | | | 18,236 | | | Derivative liabilities | | 31,414 | | | 31,414 | | | — | | | 31,414 | | | — | | Deferred compensation liability | | 9,011 | | | 9,011 | | | 9,011 | | | — | | | — | | | Subordinated deferrable debt | | 1,310,282 | | | 1,317,026 | | | 236,320 | | | 1,080,706 | | | — | | | Members’ subordinated certificates | | 1,128,240 | | | 1,128,240 | | | — | | | — | | | 1,128,240 | | | Total financial liabilities | | $ | 36,310,005 | | | $ | 35,689,913 | | | $ | 245,331 | | | $ | 25,575,375 | | | $ | 9,869,207 | |
|
| Schedule of the Entity's Assets and Liabilities that are Measured at Fair Value on a Recurring Basis |
The following table presents the carrying value and fair value of financial instruments reported in our consolidated financial statements at fair value on a recurring basis as of August 31, 2026 and May 31, 2026, and the classification of the valuation technique within the fair value hierarchy. We did not have any assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs during Q1 FY2027 or Q1 FY2026.
Table 12.2: Assets and Liabilities Measured at Fair Value on a Recurring Basis
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | August 31, 2026 | | May 31, 2026 | | (Dollars in thousands) | | Level 1 | | Level 2 | | Total | | Level 1 | | Level 2 | | Total | | Assets: | | | | | | | | | | | | | | Equity securities, at fair value | | $ | 12,551 | | | $ | — | | | $ | 12,551 | | | $ | 11,021 | | | $ | — | | | $ | 11,021 | | | Debt securities trading, at fair value | | — | | | 27,667 | | | 27,667 | | | — | | | 31,144 | | | 31,144 | | | Deferred compensation investments | | 9,194 | | | — | | | 9,194 | | | 9,011 | | | — | | | 9,011 | | | Derivative assets | | — | | | 637,736 | | | 637,736 | | | — | | | 554,116 | | | 554,116 | | | | | | | | | | | | | | | | Liabilities: | | | | | | | | | | | | | | Derivative liabilities | | $ | — | | | $ | 32,448 | | | $ | 32,448 | | | $ | — | | | $ | 31,414 | | | $ | 31,414 | | Deferred compensation liability | | 9,194 | | | — | | | 9,194 | | | 9,011 | | | — | | | 9,011 | |
|