Condensed Consolidating Financial Statements | (10 ) Condensed Consolidating Financial Statements W e 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 . F edEx Exp ress , however, currently 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 su bsidiary guarantor reporting. Prior year amounts have been recast to conform to the pension accounting changes as discussed in our Annual Report. Condensed consolidating financial statements for our guarantor subsidiaries and non-guarantor subsidiaries are presented in the following tables (in millions): CONDENSED CONSOLIDATING BALANCE SHEETS (UNAUDITED) August 31, 2015 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 2,224 $ 446 $ 917 $ (44) $ 3,543 Receivables, less allowances 1 4,308 1,349 (41) 5,617 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 25 777 135 - 937 Deferred income taxes - 572 34 - 606 Total current assets 2,250 6,103 2,435 (85) 10,703 PROPERTY AND EQUIPMENT, AT COST 29 41,521 2,439 - 43,989 Less accumulated depreciation and amortization 23 21,202 1,281 - 22,506 Net property and equipment 6 20,319 1,158 - 21,483 INTERCOMPANY RECEIVABLE - 533 1,695 (2,228) - GOODWILL - 1,551 2,241 - 3,792 INVESTMENT IN SUBSIDIARIES 23,722 3,817 - (27,539) - OTHER ASSETS 2,761 781 416 (2,691) 1,267 $ 28,739 $ 33,104 $ 7,945 $ (32,543) $ 37,245 LIABILITIES AND STOCKHOLDERS' INVESTMENT CURRENT LIABILITIES Current portion of long-term debt $ - $ 6 $ 8 $ - $ 14 Accrued salaries and employee benefits 44 1,133 178 - 1,355 Accounts payable 77 1,326 731 (85) 2,049 Accrued expenses 745 1,400 281 - 2,426 Total current liabilities 866 3,865 1,198 (85) 5,844 LONG-TERM DEBT, LESS CURRENT PORTION 6,978 248 18 - 7,244 INTERCOMPANY PAYABLE 2,228 - - (2,228) - OTHER LONG-TERM LIABILITIES Deferred income taxes - 4,237 235 (2,691) 1,781 Other liabilities 3,384 3,446 263 - 7,093 Total other long-term liabilities 3,384 7,683 498 (2,691) 8,874 STOCKHOLDERS' INVESTMENT 15,283 21,308 6,231 (27,539) 15,283 $ 28,739 $ 33,104 $ 7,945 $ (32,543) $ 37,245 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 STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended August 31, 2015 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 9,873 $ 2,509 $ (103) $ 12,279 OPERATING EXPENSES: Salaries and employee benefits 34 3,813 678 - 4,525 Purchased transportation - 1,434 965 (55) 2,344 Rentals and landing fees 1 587 108 (1) 695 Depreciation and amortization - 583 65 - 648 Fuel - 691 21 - 712 Maintenance and repairs - 508 40 - 548 Intercompany charges, net (69) (40) 109 - - Other 34 1,264 412 (47) 1,663 - 8,840 2,398 (103) 11,135 OPERATING INCOME - 1,033 111 - 1,144 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 692 61 - (753) - Interest, net (75) 8 4 - (63) Intercompany charges, net 78 (76) (2) - - Other, net (3) (3) 9 - 3 INCOME BEFORE INCOME TAXES 692 1,023 122 (753) 1,084 Provision for income taxes - 357 35 - 392 NET INCOME $ 692 $ 666 $ 87 $ (753) $ 692 COMPREHENSIVE INCOME $ 674 $ 651 $ (42) $ (753) $ 530 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended August 31, 2014 (As Adjusted) Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 9,769 $ 2,004 $ (89) $ 11,684 OPERATING EXPENSES: Salaries and employee benefits 30 3,534 550 - 4,114 Purchased transportation - 1,386 711 (43) 2,054 Rentals and landing fees 1 572 88 (1) 660 Depreciation and amortization - 595 56 - 651 Fuel - 1,095 25 - 1,120 Maintenance and repairs - 522 34 - 556 Intercompany charges, net (95) 2 93 - - Other 64 1,165 283 (45) 1,467 - 8,871 1,840 (89) 10,622 OPERATING INCOME - 898 164 - 1,062 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 653 98 - (751) - Interest, net (53) 4 1 - (48) Intercompany charges, net 54 (59) 5 - - Other, net (1) (3) 2 - (2) INCOME BEFORE INCOME TAXES 653 938 172 (751) 1,012 Provision for income taxes - 296 63 - 359 NET INCOME $ 653 $ 642 $ 109 $ (751) $ 653 COMPREHENSIVE INCOME $ 636 $ 638 $ 83 $ (751) $ 606 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Three Months Ended August 31, 2015 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (397) $ 1,533 $ 71 $ 34 $ 1,241 INVESTING ACTIVITIES Capital expenditures - (1,170) (39) - (1,209) Proceeds from asset dispositions and other (5) 15 - - 10 CASH USED IN INVESTING ACTIVITIES (5) (1,155) (39) - (1,199) FINANCING ACTIVITIES Net transfers from (to) Parent 452 (479) 27 - - Payment on loan between subsidiaries - 98 (98) - - Intercompany dividends - 4 (4) - - Principal payments on debt - (2) (13) - (15) Proceeds from stock issuances 46 - - - 46 Excess tax benefit on the exercise of stock options 6 - - - 6 Dividends paid (71) - - - (71) Purchase of treasury stock (190) - - - (190) Other, net - (25) 25 - - CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES 243 (404) (63) - (224) Effect of exchange rate changes on cash - (15) (23) - (38) Net (decrease) increase in cash and cash equivalents (159) (41) (54) 34 (220) Cash and cash equivalents at beginning of period 2,383 487 971 (78) 3,763 Cash and cash equivalents at end of period $ 2,224 $ 446 $ 917 $ (44) $ 3,543 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Three Months Ended August 31, 2014 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (67) $ 934 $ 105 $ 10 $ 982 INVESTING ACTIVITIES Capital expenditures (1) (688) (31) - (720) Proceeds from asset dispositions and other - 7 (3) - 4 CASH USED IN INVESTING ACTIVITIES (1) (681) (34) - (716) FINANCING ACTIVITIES Net transfers from (to) Parent 358 (366) 8 - - Payment on loan between subsidiaries - 103 (103) - - Intercompany dividends - 2 (2) - - Proceeds from stock issuances 97 - - - 97 Excess tax benefit on the exercise of stock options 10 - - - 10 Dividends paid (57) - - - (57) Purchase of treasury stock (791) - - - (791) Other, net - (1) 1 - - CASH USED IN FINANCING ACTIVITIES (383) (262) (96) - (741) Effect of exchange rate changes on cash - (2) (15) - (17) Net (decrease) increase in cash and cash equivalents (451) (11) (40) 10 (492) Cash and cash equivalents at beginning of period 1,756 441 861 (150) 2,908 Cash and cash equivalents at end of period $ 1,305 $ 430 $ 821 $ (140) $ 2,416 |