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 . FedEx Express, however, currently files reports under such act. The guarantor subsidiaries, which are 100% owned by FedEx, guarantee $ 8 . 25 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 re sult, 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) November 30, 2015 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 2,229 $ 474 $ 988 $ (44) $ 3,647 Receivables, less allowances 10 4,503 1,405 (53) 5,865 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 85 739 129 - 953 Deferred income taxes - 651 36 - 687 Total current assets 2,324 6,367 2,558 (97) 11,152 PROPERTY AND EQUIPMENT, AT COST 29 43,125 2,088 - 45,242 Less accumulated depreciation and amortization 23 21,832 1,109 - 22,964 Net property and equipment 6 21,293 979 - 22,278 INTERCOMPANY RECEIVABLE - 981 1,255 (2,236) - GOODWILL - 1,571 2,235 - 3,806 INVESTMENT IN SUBSIDIARIES 24,371 3,228 - (27,599) - OTHER ASSETS 2,785 708 343 (2,701) 1,135 $ 29,486 $ 34,148 $ 7,370 $ (32,633) $ 38,371 LIABILITIES AND STOCKHOLDERS' INVESTMENT CURRENT LIABILITIES Current portion of long-term debt $ - $ 6 $ 8 $ - $ 14 Accrued salaries and employee benefits 49 1,251 210 - 1,510 Accounts payable 76 1,411 739 (97) 2,129 Accrued expenses 632 1,415 251 - 2,298 Total current liabilities 757 4,083 1,208 (97) 5,951 LONG-TERM DEBT, LESS CURRENT PORTION 8,217 248 16 - 8,481 INTERCOMPANY PAYABLE 2,236 - - (2,236) - OTHER LONG-TERM LIABILITIES Deferred income taxes - 4,263 197 (2,701) 1,759 Other liabilities 3,286 3,653 251 - 7,190 Total other long-term liabilities 3,286 7,916 448 (2,701) 8,949 STOCKHOLDERS' INVESTMENT 14,990 21,901 5,698 (27,599) 14,990 $ 29,486 $ 34,148 $ 7,370 $ (32,633) $ 38,371 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 November 30, 2015 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 10,479 $ 2,048 $ (74) $ 12,453 OPERATING EXPENSES: Salaries and employee benefits 26 3,926 618 - 4,570 Purchased transportation - 1,941 622 (25) 2,538 Rentals and landing fees 2 596 86 (2) 682 Depreciation and amortization 1 601 51 - 653 Fuel - 597 18 - 615 Maintenance and repairs - 497 32 - 529 Intercompany charges, net (112) 84 28 - - Other 83 1,293 400 (47) 1,729 - 9,535 1,855 (74) 11,316 OPERATING INCOME - 944 193 - 1,137 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 691 73 - (764) - Interest, net (81) 6 1 - (74) Intercompany charges, net 84 (83) (1) - - Other, net (3) (6) 1 - (8) INCOME BEFORE INCOME TAXES 691 934 194 (764) 1,055 Provision for income taxes - 309 55 - 364 NET INCOME $ 691 $ 625 $ 139 $ (764) $ 691 COMPREHENSIVE INCOME $ 672 $ 620 $ 112 $ (764) $ 640 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended November 30, 2014 (As Adjusted) Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 9,926 $ 2,108 $ (95) $ 11,939 OPERATING EXPENSES: Salaries and employee benefits 23 3,656 550 - 4,229 Purchased transportation - 1,468 764 (47) 2,185 Rentals and landing fees 2 577 86 (2) 663 Depreciation and amortization 1 595 55 - 651 Fuel - 1,028 24 - 1,052 Maintenance and repairs - 507 36 - 543 Intercompany charges, net (48) (50) 98 - - Other 22 1,239 313 (46) 1,528 - 9,020 1,926 (95) 10,851 OPERATING INCOME - 906 182 - 1,088 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 663 103 - (766) - Interest, net (53) 5 1 - (47) Intercompany charges, net 54 (59) 5 - - Other, net (1) 2 4 - 5 INCOME BEFORE INCOME TAXES 663 957 192 (766) 1,046 Provision for income taxes - 346 37 - 383 NET INCOME $ 663 $ 611 $ 155 $ (766) $ 663 COMPREHENSIVE INCOME $ 644 $ 586 $ 59 $ (766) $ 523 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Six Months Ended November 30, 2015 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 20,352 $ 4,557 $ (177) $ 24,732 OPERATING EXPENSES: Salaries and employee benefits 60 7,739 1,296 - 9,095 Purchased transportation - 3,375 1,587 (80) 4,882 Rentals and landing fees 3 1,183 194 (3) 1,377 Depreciation and amortization 1 1,184 116 - 1,301 Fuel - 1,288 39 - 1,327 Maintenance and repairs - 1,005 72 - 1,077 Intercompany charges, net (181) 44 137 - - Other 117 2,557 812 (94) 3,392 - 18,375 4,253 (177) 22,451 OPERATING INCOME - 1,977 304 - 2,281 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 1,383 134 - (1,517) - Interest, net (156) 14 5 - (137) Intercompany charges, net 162 (159) (3) - - Other, net (6) (9) 10 - (5) INCOME BEFORE INCOME TAXES 1,383 1,957 316 (1,517) 2,139 Provision for income taxes - 666 90 - 756 NET INCOME $ 1,383 $ 1,291 $ 226 $ (1,517) $ 1,383 COMPREHENSIVE INCOME $ 1,346 $ 1,271 $ 70 $ (1,517) $ 1,170 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Six Months Ended November 30, 2014 (As Adjusted) Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 19,695 $ 4,112 $ (184) $ 23,623 OPERATING EXPENSES: Salaries and employee benefits 53 7,190 1,100 - 8,343 Purchased transportation - 2,854 1,475 (90) 4,239 Rentals and landing fees 3 1,149 174 (3) 1,323 Depreciation and amortization 1 1,190 111 - 1,302 Fuel - 2,123 49 - 2,172 Maintenance and repairs - 1,029 70 - 1,099 Intercompany charges, net (143) (48) 191 - - Other 86 2,404 596 (91) 2,995 - 17,891 3,766 (184) 21,473 OPERATING INCOME - 1,804 346 - 2,150 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 1,316 201 - (1,517) - Interest, net (106) 9 2 - (95) Intercompany charges, net 108 (118) 10 - - Other, net (2) (1) 6 - 3 INCOME BEFORE INCOME TAXES 1,316 1,895 364 (1,517) 2,058 Provision for income taxes - 642 100 - 742 NET INCOME $ 1,316 $ 1,253 $ 264 $ (1,517) $ 1,316 COMPREHENSIVE INCOME $ 1,280 $ 1,224 $ 142 $ (1,517) $ 1,129 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Six Months Ended November 30, 2015 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (847) $ 3,054 $ 213 $ 34 $ 2,454 INVESTING ACTIVITIES Capital expenditures - (2,482) (80) - (2,562) Proceeds from asset dispositions and other (5) 21 (4) - 12 CASH USED IN INVESTING ACTIVITIES (5) (2,461) (84) - (2,550) FINANCING ACTIVITIES Net transfers from (to) Parent 648 (691) 43 - - Payment on loan between subsidiaries - 106 (106) - - Intercompany dividends - 20 (20) - - Principal payments on debt - (2) (15) - (17) Proceeds from debt issuance 1,238 - - - 1,238 Proceeds from stock issuances 62 - - - 62 Excess tax benefit on the exercise of stock options 8 - - - 8 Dividends paid (141) - - - (141) Purchase of treasury stock (1,101) - - - (1,101) Other, net (16) (27) 27 - (16) CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 698 (594) (71) - 33 Effect of exchange rate changes on cash - (12) (41) - (53) Net (decrease) increase in cash and cash equivalents (154) (13) 17 34 (116) Cash and cash equivalents at beginning of period 2,383 487 971 (78) 3,763 Cash and cash equivalents at end of period $ 2,229 $ 474 $ 988 $ (44) $ 3,647 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Six Months Ended November 30, 2014 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (458) $ 2,335 $ 257 $ 17 $ 2,151 INVESTING ACTIVITIES Capital expenditures (1) (1,809) (80) - (1,890) Proceeds from asset dispositions and other (1) 17 (9) - 7 CASH USED IN INVESTING ACTIVITIES (2) (1,792) (89) - (1,883) FINANCING ACTIVITIES Net transfers from (to) Parent 601 (610) 9 - - Payment on loan between subsidiaries - 143 (143) - - Intercompany dividends - 22 (22) - - Principal payments on debt - (1) - - (1) Proceeds from stock issuances 189 - - - 189 Excess tax benefit on the exercise of stock options 23 - - - 23 Dividends paid (114) - - - (114) Purchase of treasury stock (947) - - - (947) Other, net - (39) 39 - CASH USED IN FINANCING ACTIVITIES (248) (485) (117) - (850) Effect of exchange rate changes on cash - (17) (43) - (60) Net (decrease) increase in cash and cash equivalents (708) 41 8 17 (642) Cash and cash equivalents at beginning of period 1,756 441 861 (150) 2,908 Cash and cash equivalents at end of period $ 1,048 $ 482 $ 869 $ (133) $ 2,266 |