Condensed Consolidating Financial Statements | NOTE 21 : CONDENSED CONSOLIDATING FINANCIAL STATEMENTS We are required to present condensed consolidating financial information in order for the subsidiary guarantors of our public debt to continue to be exempt from reporting under the Securities Exchange Act of 1934 , as amended . FedEx Express, however, current ly files reports under such act . The guarantor subsidiaries, which are wholly owned by FedEx, guarantee $ 7 . 0 billion of our debt. The guarantees are full and unconditional and joint and several. Our guarantor subsidiaries were not determined using geographic, service line or other similar criteria, and as a result, the "Guarantor Subsidiaries " and "Non- g uarantor Subsidiaries " columns each include portions of our domestic and international operations. Accordingly, this basis of presentation is not intended to present our financial condition, results of operations or cash flows for any purpose other than to comply with the specific requirements for subsidiary guarantor reporting. Condensed consolidating financial statements for our guarantor subsidiaries and non-guarantor subsidiaries are presented in the following tables (in millions) CONDENSED CONSOLIDATING BALANCE SHEETS May 31, 2015 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 2,383 $ 487 $ 971 $ (78) $ 3,763 Receivables, less allowances 3 4,383 1,385 (52) 5,719 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 41 689 123 - 853 Deferred income taxes - 571 35 - 606 Total current assets 2,427 6,130 2,514 (130) 10,941 PROPERTY AND EQUIPMENT, AT COST 29 40,364 2,471 - 42,864 Less accumulated depreciation and amortization 23 20,685 1,281 - 21,989 Net property and equipment 6 19,679 1,190 - 20,875 INTERCOMPANY RECEIVABLE - 686 1,563 (2,249) - GOODWILL - 1,552 2,258 - 3,810 INVESTMENT IN SUBSIDIARIES 23,173 3,800 - (26,973) - OTHER ASSETS 2,752 898 477 (2,684) 1,443 $ 28,358 $ 32,745 $ 8,002 $ (32,036) $ 37,069 LIABILITIES AND STOCKHOLDERS' INVESTMENT CURRENT LIABILITIES Current portion of long-term debt $ - $ 7 $ 12 $ - $ 19 Accrued salaries and employee benefits 34 1,208 194 - 1,436 Accounts payable 5 1,433 758 (130) 2,066 Accrued expenses 604 1,557 275 - 2,436 Total current liabilities 643 4,205 1,239 (130) 5,957 LONG-TERM DEBT, LESS CURRENT PORTION 6,978 248 23 - 7,249 INTERCOMPANY PAYABLE 2,249 - - (2,249) - OTHER LONG-TERM LIABILITIES Deferred income taxes - 4,206 225 (2,684) 1,747 Other liabilities 3,495 3,367 261 - 7,123 Total other long-term liabilities 3,495 7,573 486 (2,684) 8,870 STOCKHOLDERS' INVESTMENT 14,993 20,719 6,254 (26,973) 14,993 $ 28,358 $ 32,745 $ 8,002 $ (32,036) $ 37,069 CONDENSED CONSOLIDATING BALANCE SHEETS May 31, 2014 (As Adjusted) Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 1,756 $ 441 $ 861 $ (150) $ 2,908 Receivables, less allowances 2 4,338 1,151 (31) 5,460 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 59 674 60 - 793 Deferred income taxes - 501 21 - 522 Total current assets 1,817 5,954 2,093 (181) 9,683 PROPERTY AND EQUIPMENT, AT COST 28 38,303 2,360 - 40,691 Less accumulated depreciation and amortization 22 19,899 1,220 - 21,141 Net property and equipment 6 18,404 1,140 - 19,550 INTERCOMPANY RECEIVABLE - 2,366 1,320 (3,686) - GOODWILL - 1,552 1,238 - 2,790 INVESTMENT IN SUBSIDIARIES 22,148 3,745 - (25,893) - OTHER ASSETS 2,088 747 250 (2,038) 1,047 $ 26,059 $ 32,768 $ 6,041 $ (31,798) $ 33,070 LIABILITIES AND STOCKHOLDERS' INVESTMENT CURRENT LIABILITIES Current portion of long-term debt $ - $ 1 $ - $ - $ 1 Accrued salaries and employee benefits 55 1,042 180 - 1,277 Accounts payable 2 1,530 620 (181) 1,971 Accrued expenses 405 1,444 214 - 2,063 Total current liabilities 462 4,017 1,014 (181) 5,312 LONG-TERM DEBT, LESS CURRENT PORTION 4,487 249 - - 4,736 INTERCOMPANY PAYABLE 3,686 - - (3,686) - OTHER LONG-TERM LIABILITIES Deferred income taxes - 4,059 93 (2,038) 2,114 Other liabilities 2,147 3,230 254 - 5,631 Total other long-term liabilities 2,147 7,289 347 (2,038) 7,745 STOCKHOLDERS' INVESTMENT 15,277 21,213 4,680 (25,893) 15,277 $ 26,059 $ 32,768 $ 6,041 $ (31,798) $ 33,070 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME Year Ended May 31, 2015 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 39,420 $ 8,414 $ (381) $ 47,453 OPERATING EXPENSES: Salaries and employee benefits 106 14,626 2,378 - 17,110 Purchased transportation - 5,802 2,878 (197) 8,483 Rentals and landing fees 5 2,322 360 (5) 2,682 Depreciation and amortization 1 2,370 240 - 2,611 Fuel - 3,632 88 - 3,720 Maintenance and repairs 1 1,949 149 - 2,099 Impairment and other charges - 276 - - 276 Retirement plans mark-to-market adjustment - 2,075 115 - 2,190 Intercompany charges, net (450) 117 333 - - Other 337 4,946 1,311 (179) 6,415 - 38,115 7,852 (381) 45,586 OPERATING INCOME - 1,305 562 - 1,867 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 1,050 337 - (1,387) - Interest, net (247) 23 3 - (221) Intercompany charges, net 253 (265) 12 - - Other, net (6) (32) 19 - (19) INCOME BEFORE INCOME TAXES 1,050 1,368 596 (1,387) 1,627 Provision for income taxes - 390 187 - 577 NET INCOME $ 1,050 $ 978 $ 409 $ (1,387) $ 1,050 COMPREHENSIVE INCOME $ 1,053 $ 929 $ 121 $ (1,387) $ 716 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME Year Ended May 31, 2014 (As Adjusted) Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 38,088 $ 7,820 $ (341) $ 45,567 OPERATING EXPENSES: Salaries and employee benefits 99 13,936 2,136 - 16,171 Purchased transportation - 5,374 2,796 (159) 8,011 Rentals and landing fees 5 2,282 340 (5) 2,622 Depreciation and amortization 1 2,379 207 - 2,587 Fuel - 4,460 97 - 4,557 Maintenance and repairs 1 1,734 127 - 1,862 Retirement plans mark-to-market adjustment - 13 2 - 15 Intercompany charges, net (209) (125) 334 - - Other 103 4,823 1,178 (177) 5,927 - 34,876 7,217 (341) 41,752 OPERATING INCOME - 3,212 603 - 3,815 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 2,324 412 - (2,736) - Interest, net (167) 16 9 - (142) Intercompany charges, net 172 (194) 22 - - Other, net (5) (14) 4 - (15) INCOME BEFORE INCOME TAXES 2,324 3,432 638 (2,736) 3,658 Provision for income taxes - 1,141 193 - 1,334 NET INCOME $ 2,324 $ 2,291 $ 445 $ (2,736) $ 2,324 COMPREHENSIVE INCOME $ 2,248 $ 2,294 $ 417 $ (2,736) $ 2,223 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME Year Ended May 31, 2013 (As Adjusted) Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 37,073 $ 7,543 $ (329) $ 44,287 OPERATING EXPENSES: Salaries and employee benefits 103 13,877 2,075 - 16,055 Purchased transportation - 4,839 2,574 (141) 7,272 Rentals and landing fees 5 2,198 324 (6) 2,521 Depreciation and amortization 1 2,200 185 - 2,386 Fuel - 4,650 96 - 4,746 Maintenance and repairs 1 1,791 117 - 1,909 Business realignment, impairment and other charges 21 639 - - 660 Retirement plans mark-to-market adjustment - (1,335) (33) - (1,368) Intercompany charges, net (227) (329) 556 - - Other 96 4,565 1,193 (182) 5,672 - 33,095 7,087 (329) 39,853 OPERATING INCOME - 3,978 456 - 4,434 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 2,716 245 - (2,961) - Interest, net (108) 42 5 - (61) Intercompany charges, net 113 (131) 18 - - Other, net (5) (20) (10) - (35) INCOME BEFORE INCOME TAXES 2,716 4,114 469 (2,961) 4,338 Provision for income taxes - 1,416 206 - 1,622 NET INCOME $ 2,716 $ 2,698 $ 263 $ (2,961) $ 2,716 COMPREHENSIVE INCOME $ 2,644 $ 2,697 $ 314 $ (2,961) $ 2,694 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Year Ended May 31, 2015 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (727) $ 5,446 $ 575 $ 72 $ 5,366 INVESTING ACTIVITIES Capital expenditures (1) (4,139) (207) - (4,347) Business acquisitions, net of cash acquired (1,429) - - - (1,429) Proceeds from asset dispositions and other - 42 (18) - 24 CASH USED IN INVESTING ACTIVITIES (1,430) (4,097) (225) - (5,752) FINANCING ACTIVITIES Net transfers from (to) Parent 1,431 (1,502) 71 - - Payment on loan between subsidiaries - 267 (267) - - Intercompany dividends - 68 (68) - - Principal payments on debt - (1) (4) - (5) Proceeds from debt issuance 2,491 - - - 2,491 Proceeds from stock issuances 320 - - - 320 Excess tax benefit on the exercise of stock options 51 - - - 51 Dividends paid (227) - - - (227) Purchase of treasury stock (1,254) - - - (1,254) Other, net (27) (105) 105 - (27) CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 2,785 (1,273) (163) - 1,349 Effect of exchange rate changes on cash (1) (30) (77) - (108) Net increase in cash and cash equivalents 627 46 110 72 855 Cash and cash equivalents at beginning of period 1,756 441 861 (150) 2,908 Cash and cash equivalents at end of period $ 2,383 $ 487 $ 971 $ (78) $ 3,763 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Year Ended May 31, 2014 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (8) $ 3,790 $ 535 $ (53) $ 4,264 INVESTING ACTIVITIES Capital expenditures (1) (3,230) (302) - (3,533) Business acquisitions, net of cash acquired - (36) - - (36) Proceeds from asset dispositions and other - 37 (19) - 18 CASH USED IN INVESTING ACTIVITIES (1) (3,229) (321) - (3,551) FINANCING ACTIVITIES Net transfers from (to) Parent 588 (546) (42) - - Payment on loan between subsidiaries - (4) 4 - - Intercompany dividends - 54 (54) - - Principal payments on debt (250) (4) - - (254) Proceeds from debt issuances 1,997 - - - 1,997 Proceeds from stock issuances 557 - - - 557 Excess tax benefit on the exercise of stock options 44 - - - 44 Dividends paid (187) - - - (187) Purchase of treasury stock (4,857) - - - (4,857) Other, net (19) (16) 16 - (19) CASH USED IN FINANCING ACTIVITIES (2,127) (516) (76) - (2,719) Effect of exchange rate changes on cash - (9) 6 - (3) Net (decrease) increase in cash and cash equivalents (2,136) 36 144 (53) (2,009) Cash and cash equivalents at beginning of period 3,892 405 717 (97) 4,917 Cash and cash equivalents at end of period $ 1,756 $ 441 $ 861 $ (150) $ 2,908 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Year Ended May 31, 2013 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated CASH PROVIDED BY OPERATING ACTIVITIES $ 247 $ 3,936 $ 486 $ 19 $ 4,688 INVESTING ACTIVITIES Capital expenditures (3) (3,029) (343) - (3,375) Business acquisitions, net of cash acquired - - (483) - (483) Proceeds from asset dispositions and other - 49 6 - 55 CASH USED IN INVESTING ACTIVITIES (3) (2,980) (820) - (3,803) FINANCING ACTIVITIES Net transfers from (to) Parent 141 (58) (83) - - Payment on loan between subsidiaries - (385) 385 - - Intercompany dividends - 21 (21) - - Principal payments on debt - (417) - - (417) Proceeds from debt issuance 1,739 - - - 1,739 Proceeds from stock issuances 280 - - - 280 Excess tax benefit on the exercise of stock options 23 - - - 23 Dividends paid (177) - - - (177) Purchase of treasury stock (246) - - - (246) Other, net (18) (119) 119 - (18) CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 1,742 (958) 400 - 1,184 Effect of exchange rate changes on cash - (10) 15 - 5 Net increase (decrease) in cash and cash equivalents 1,986 (12) 81 19 2,074 Cash and cash equivalents at beginning of period 1,906 417 636 (116) 2,843 Cash and cash equivalents at end of period $ 3,892 $ 405 $ 717 $ (97) $ 4,917 |