Exhibit 99.1
Financial Highlights — Balance Sheet
| | | | | | | | | | | | | | | | |
(Dollars in millions) | | June 30, 2009 | | | December 31, 2008 | | | $ Change | | | % Change | |
Advances | | $ | 37,165 | | | $ | 41,897 | | | $ | (4,732 | ) | | | (11 | %) |
Mortgage loans, net | | | 8,120 | | | | 10,685 | | | | (2,565 | ) | | | (24 | %) |
Mortgage-backed securities | | | 8,981 | | | | 9,307 | | | | (326 | ) | | | (4 | %) |
Short-term investments | | | 5,029 | | | | 3,812 | | | | 1,217 | | | | 32 | % |
Other investments | | | 7,566 | | | | 2,252 | | | | 5,314 | | | | 236 | % |
Other assets | | | 171 | | | | 176 | | | | (5 | ) | | | (3 | %) |
| | | | | | | | | | | | |
Total Assets | | $ | 67,032 | | | $ | 68,129 | | | $ | (1,097 | ) | | | (2 | %) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Deposits | | $ | 1,290 | | | $ | 1,496 | | | $ | (206 | ) | | | (14 | %) |
CO — Discount notes | | | 19,967 | | | | 20,061 | | | | (94 | ) | | | 0 | % |
CO — Bonds | | | 41,599 | | | | 42,723 | | | | (1,124 | ) | | | (3 | %) |
Other liabilities | | | 838 | | | | 832 | | | | 6 | | | | 1 | % |
| | | | | | | | | | | | |
Total Liabilities | | | 63,694 | | | | 65,112 | | | | (1,418 | ) | | | (2 | %) |
| | | | | | | | | | | | |
Capital stock | | | 2,923 | | | | 2,781 | | | | 142 | | | | 5 | % |
Retained earnings | | | 437 | | | | 382 | | | | 55 | | | | 14 | % |
Accumulated other comprehensive income | | | (22 | ) | | | (146 | ) | | | 124 | | | | (85 | %) |
| | | | | | | | | | | | |
Total Capital | | | 3,338 | | | | 3,017 | | | | 321 | | | | 11 | % |
| | | | | | | | | | | | |
Total Liabilities and Capital | | $ | 67,032 | | | $ | 68,129 | | | $ | (1,097 | ) | | | (2 | %) |
| | | | | | | | | | | | |
Financial Highlights — QTD Income Statement
| | | | | | | | | | | | |
| | QTD | | | QTD | | | QTD | |
(Dollars in thousands) | | June 30, 2009 | | | March 31, 2009 | | | June 30, 2008 | |
Advances | | $ | 179,420 | | | $ | 210,079 | | | $ | 331,415 | |
Investments | | | 85,110 | | | | 78,231 | | | | 103,949 | |
Mortgage loans | | | 122,402 | | | | 131,513 | | | | 132,507 | |
| | | | | | | | | |
Total Interest Income | | | 386,932 | | | | 419,823 | | | | 567,871 | |
| | | | | | | | | |
Consolidated obligations | | | 323,207 | | | | 409,598 | | | | 488,346 | |
Deposits | | | 639 | | | | 828 | | | | 6,094 | |
Other interest expense | | | 32 | | | | 71 | | | | 429 | |
| | | | | | | | | |
Total Interest Expense | | | 323,878 | | | | 410,497 | | | | 494,869 | |
| | | | | | | | | |
Net Interest Income Before Provision | | | 63,054 | | | | 9,326 | | | | 73,002 | |
| | | | | | | | | |
Loan Loss Provision | | | 250 | | | | 0 | | | | 0 | |
| | | | | | | | | |
Net Interest Income After Provision | | | 62,804 | | | | 9,326 | | | | 73,002 | |
| | | | | | | | | |
Net gain on trading securities | | | 33,660 | | | | 20,092 | | | | 0 | |
Net loss on financial instruments held at fair value | | | (10,586 | ) | | | (1,641 | ) | | | 0 | |
Net gain on loans held for sale | | | 1,342 | | | | 0 | | | | 0 | |
Net realized loss from the sale of available-for-sale securities | | | (42,769 | ) | | | 0 | | | | 0 | |
Net loss on derivatives and hedging activities | | | 103,851 | | | | (7,435 | ) | | | 2,358 | |
Net (loss)gain on extinguishment of debt | | | (36,378 | ) | | | (15,980 | ) | | | 239 | |
Other non-interest income | | | 2,112 | | | | 1,464 | | | | 1,257 | |
| | | | | | | | | |
Total Non-Interest Income | | | 51,232 | | | | (3,500 | ) | | | 3,854 | |
| | | | | | | | | |
Operating expense & other non-interest expense | | | 11,646 | | | | 10,636 | | | | 10,574 | |
Finance Agency & Office of Finance | | | 1,151 | | | | 1,100 | | | | 1,004 | |
| | | | | | | | | |
Total other expense | | | 12,797 | | | | 11,736 | | | | 11,578 | |
| | | | | | | | | |
Income (Loss) Before Assessment | | | 101,239 | | | | (5,910 | ) | | | 65,278 | |
| | | | | | | | | |
Affordable Housing Program | | | 7,790 | | | | 0 | | | | 5,340 | |
REFCORP | | | 17,508 | | | | 0 | | | | 11,981 | |
| | | | | | | | | |
Total Assessments | | | 25,298 | | | | 0 | | | | 17,321 | |
| | | | | | | | | |
Net Income (Loss) | | $ | 75,941 | | | $ | (5,910 | ) | | $ | 47,957 | |
| | | | | | | | | |

Financial Highlights — YTD Income Statement
| | | | | | | | |
| | YTD | | | YTD | |
(Dollars in thousands) | | June 30, 2009 | | | June 30, 2008 | |
Advances | | $ | 389,499 | | | $ | 719,360 | |
Investments | | | 163,341 | | | | 208,499 | |
Mortgage loans | | | 253,915 | | | | 266,809 | |
| | | | | | |
Total Interest Income | | | 806,755 | | | | 1,194,668 | |
| | | | | | |
Consolidated obligations | | | 732,805 | | | | 1,039,289 | |
Deposits | | | 1,468 | | | | 14,897 | |
Other interest expense | | | 103 | | | | 2,783 | |
| | | | | | |
Total Interest Expense | | | 734,376 | | | | 1,056,969 | |
| | | | | | |
Net Interest Income Before Provision | | | 72,379 | | | | 137,699 | |
| | | | | | |
Loan Loss Provision | | | 250 | | | | 0 | |
| | | | | | |
Net Interest Income After Provision | | | 72,129 | | | | 137,699 | |
| | | | | | |
Net gain on trading securities | | | 53,752 | | | | 0 | |
Net loss on financial instruments held at fair value | | | (12,227 | ) | | | 0 | |
Net gain on loans held for sale | | | 1,342 | | | | 0 | |
Net realized loss from the sale of available-for-sale securities | | | (42,769 | ) | | | 0 | |
Net loss on derivatives and hedging activities | | | 96,416 | | | | (10,372 | ) |
Net (loss)gain on extinguishment of debt | | | (52,357 | ) | | | 239 | |
Other non-interest income | | | 3,576 | | | | 2,411 | |
| | | | | | |
Total Non-Interest Income | | | 47,733 | | | | (7,722 | ) |
| | | | | | |
Operating expense & other non-interest expense | | | 22,281 | | | | 20,155 | |
Finance Agency & Office of Finance | | | 2,252 | | | | 1,860 | |
| | | | | | |
Total other expense | | | 24,533 | | | | 22,015 | |
| | | | | | |
Income (Loss) Before Assessment | | | 95,329 | | | | 107,962 | |
| | | | | | |
Affordable Housing Program | | | 7,790 | | | | 8,840 | |
REFCORP | | | 17,508 | | | | 19,813 | |
| | | | | | |
Total Assessments | | | 25,298 | | | | 28,653 | |
| | | | | | |
Net Income (Loss) | | $ | 70,031 | | | $ | 79,309 | |
| | | | | | |

Financial Highlights — Ratios
| | | | | | | | | | | | | | | | |
| | QTD | | | QTD | | | YTD | | | YTD | |
| | June 30, 2009 | | | June 30, 2008 | | | June 30, 2009 | | | June 30, 2008 | |
Net interest spread | | | 0.24 | % | | | 0.26 | % | | | 0.07 | % | | | 0.23 | % |
Net interest margin | | | 0.35 | % | | | 0.42 | % | | | 0.20 | % | | | 0.42 | % |
| | | | | | | | | | | | | | | | |
Operating expense to average assets | | | 0.06 | % | | | 0.06 | % | | | 0.06 | % | | | 0.06 | % |
| | | | | | | | | | | | | | | | |
Return on average assets | | | 0.42 | % | | | 0.27 | % | | | 0.19 | % | | | 0.24 | % |
Return on average capital stock | | | 10.49 | % | | | 6.37 | % | | | 4.92 | % | | | 5.59 | % |
Financial Highlights — Core Earnings
| | | | | | | | | | | | | | | | |
| | QTD | | QTD | | YTD | | YTD |
(In Thousands) | | March 31, 2009 | | June 30, 2009 | | June 30, 2009 | | June 30, 2008 |
Core Net Interest Income | | $ | 19,008 | | | $ | 65,604 | | | $ | 84,612 | | | $ | 148,136 | |
BA Adjustment — Early Extinguishment of Debt | | | 7,720 | | | | (2,028 | ) | | | 5,692 | | | | 0 | |
BA Adjustment — Called Bonds | | | (17,402 | ) | | | (523 | ) | | | (17,925 | ) | | | (10,437 | ) |
| | |
Net Interest Income | | $ | 9,326 | | | $ | 63,054 | | | $ | 72,379 | | | $ | 137,699 | |
| | |
| | | | | | | | | | | | | | | | |
Core Earnings — Pre-Assessment | | $ | 8,736 | | | $ | 54,669 | | | $ | 63,405 | | | $ | 128,532 | |
| | | | | | | | | | | | | | | | |
Adjustments* | | | | | | | | | | | | | | | | |
Net Gain (Loss) on Derivatives and Hedging Activities | | | (7,435 | ) | | | 103,851 | | | | 96,416 | | | | (10,372 | ) |
Net Gain (Loss) on Financial Instruments Held at Fair Value | | | (1,641 | ) | | | (10,586 | ) | | | (12,227 | ) | | | 0 | |
Called Bonds — BA Adjustment | | | (17,402 | ) | | | (523 | ) | | | (17,925 | ) | | | (10,437 | ) |
Early Extinguishment of Debt — BA Adjustment | | | 7,720 | | | | (2,028 | ) | | | 5,692 | | | | 0 | |
Loss on Early Extinguishment of Debt | | | (15,980 | ) | | | (36,377 | ) | | | (52,357 | ) | | | 239 | |
Gain on Trading Securities (TLGP) | | | 20,092 | | | | 33,660 | | | | 53,752 | | | | 0 | |
Gain (Loss) from Sale of AFS Securities | | | 0 | | | | (42,769 | ) | | | (42,769 | ) | | | 0 | |
Net Gain (Loss) on Loans Held for Sale | | | 0 | | | | 1,342 | | | | 1,342 | | | | 0 | |
| | |
Adjustments* | | | (14,646 | ) | | | 46,570 | | | | 31,924 | | | | (20,570 | ) |
| | |
| | | | | | | | | | | | | | | | |
Net Income (Loss) — Pre-Assessment | | | (5,910 | ) | | | 101,239 | | | | 95,329 | | | | 107,962 | |
Assessments — AHP & REFCORP | | | 0 | | | | (25,298 | ) | | | (25,298 | ) | | | (28,653 | ) |
| | |
Net Income (Loss) | | $ | (5,910 | ) | | $ | 75,941 | | | $ | 70,031 | | | $ | 79,309 | |
| | |
| | |
* - Adjustments represent items that introduce significant income statement volatility or non-routine items. |