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 with respect to certain indebtedness previously issued under registration statements filed by FedEx Express with the SEC. 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) February 29, 2016 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 1,498 $ 331 $ 1,044 $ (32) $ 2,841 Receivables, less allowances 20 4,415 1,246 (47) 5,634 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 298 730 126 - 1,154 Deferred income taxes - 571 37 - 608 Total current assets 1,816 6,047 2,453 (79) 10,237 PROPERTY AND EQUIPMENT, AT COST 29 43,938 2,065 - 46,032 Less accumulated depreciation and amortization 24 22,334 1,122 - 23,480 Net property and equipment 5 21,604 943 - 22,552 INTERCOMPANY RECEIVABLE - 1,646 1,130 (2,776) - GOODWILL - 1,571 2,193 - 3,764 INVESTMENT IN SUBSIDIARIES 24,828 3,052 - (27,880) - OTHER ASSETS 2,797 802 384 (2,717) 1,266 $ 29,446 $ 34,722 $ 7,103 $ (33,452) $ 37,819 LIABILITIES AND STOCKHOLDERS' INVESTMENT CURRENT LIABILITIES Current portion of long-term debt $ - $ 4 $ 7 $ - $ 11 Accrued salaries and employee benefits 58 1,201 192 - 1,451 Accounts payable 70 1,369 664 (79) 2,024 Accrued expenses 805 1,378 270 - 2,453 Total current liabilities 933 3,952 1,133 (79) 5,939 LONG-TERM DEBT, LESS CURRENT PORTION 8,217 248 12 - 8,477 INTERCOMPANY PAYABLE 2,776 - - (2,776) - OTHER LONG-TERM LIABILITIES Deferred income taxes - 4,583 180 (2,717) 2,046 Other liabilities 3,193 3,577 260 - 7,030 Total other long-term liabilities 3,193 8,160 440 (2,717) 9,076 STOCKHOLDERS' INVESTMENT 14,327 22,362 5,518 (27,880) 14,327 $ 29,446 $ 34,722 $ 7,103 $ (33,452) $ 37,819 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 February 29, 2016 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 10,838 $ 1,892 $ (76) $ 12,654 OPERATING EXPENSES: Salaries and employee benefits 32 4,072 608 - 4,712 Purchased transportation - 2,106 545 (28) 2,623 Rentals and landing fees 1 660 84 (1) 744 Depreciation and amortization - 608 55 - 663 Fuel - 520 17 - 537 Maintenance and repairs - 471 33 - 504 Intercompany charges, net (344) 294 50 - - Other 311 1,344 399 (47) 2,007 - 10,075 1,791 (76) 11,790 OPERATING INCOME - 763 101 - 864 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 507 86 - (593) - Interest, net (90) 6 3 - (81) Intercompany charges, net 95 (105) 10 - - Other, net (5) (1) 5 - (1) INCOME BEFORE INCOME TAXES 507 749 119 (593) 782 Provision for income taxes - 249 26 - 275 NET INCOME $ 507 $ 500 $ 93 $ (593) $ 507 COMPREHENSIVE INCOME $ 488 $ 487 $ 7 $ (593) $ 389 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended February 28, 2015 (As Adjusted) Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 9,793 $ 2,024 $ (101) $ 11,716 OPERATING EXPENSES: Salaries and employee benefits 25 3,712 598 - 4,335 Purchased transportation - 1,527 695 (57) 2,165 Rentals and landing fees 1 597 89 (1) 686 Depreciation and amortization - 593 59 - 652 Fuel - 790 20 - 810 Maintenance and repairs - 468 37 - 505 Intercompany charges, net (48) (34) 82 - - Other 22 1,231 315 (43) 1,525 - 8,884 1,895 (101) 10,678 OPERATING INCOME - 909 129 - 1,038 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 628 91 - (719) - Interest, net (66) 6 2 - (58) Intercompany charges, net 68 (74) 6 - - Other, net (2) (4) 11 - 5 INCOME BEFORE INCOME TAXES 628 928 148 (719) 985 Provision for income taxes - 274 83 - 357 NET INCOME $ 628 $ 654 $ 65 $ (719) $ 628 COMPREHENSIVE INCOME $ 611 $ 640 $ (74) $ (719) $ 458 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Nine Months Ended February 29, 2016 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 31,190 $ 6,449 $ (253) $ 37,386 OPERATING EXPENSES: Salaries and employee benefits 92 11,811 1,904 - 13,807 Purchased transportation - 5,481 2,132 (108) 7,505 Rentals and landing fees 4 1,843 278 (4) 2,121 Depreciation and amortization 1 1,792 171 - 1,964 Fuel - 1,808 56 - 1,864 Maintenance and repairs - 1,476 105 - 1,581 Intercompany charges, net (525) 338 187 - - Other 428 3,901 1,211 (141) 5,399 - 28,450 6,044 (253) 34,241 OPERATING INCOME - 2,740 405 - 3,145 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 1,890 220 - (2,110) - Interest, net (246) 20 8 - (218) Intercompany charges, net 257 (264) 7 - - Other, net (11) (10) 15 - (6) INCOME BEFORE INCOME TAXES 1,890 2,706 435 (2,110) 2,921 Provision for income taxes - 915 116 - 1,031 NET INCOME $ 1,890 $ 1,791 $ 319 $ (2,110) $ 1,890 COMPREHENSIVE INCOME $ 1,834 $ 1,758 $ 77 $ (2,110) $ 1,559 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Nine Months Ended February 28, 2015 (As Adjusted) Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 29,488 $ 6,136 $ (285) $ 35,339 OPERATING EXPENSES: Salaries and employee benefits 78 10,902 1,698 - 12,678 Purchased transportation - 4,381 2,170 (147) 6,404 Rentals and landing fees 4 1,746 263 (4) 2,009 Depreciation and amortization 1 1,783 170 - 1,954 Fuel - 2,913 69 - 2,982 Maintenance and repairs - 1,497 107 - 1,604 Intercompany charges, net (191) (82) 273 - - Other 108 3,635 911 (134) 4,520 - 26,775 5,661 (285) 32,151 OPERATING INCOME - 2,713 475 - 3,188 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 1,944 292 - (2,236) - Interest, net (172) 15 4 - (153) Intercompany charges, net 176 (192) 16 - - Other, net (4) (5) 17 - 8 INCOME BEFORE INCOME TAXES 1,944 2,823 512 (2,236) 3,043 Provision for income taxes - 916 183 - 1,099 NET INCOME $ 1,944 $ 1,907 $ 329 $ (2,236) $ 1,944 COMPREHENSIVE INCOME $ 1,891 $ 1,864 $ 68 $ (2,236) $ 1,587 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Nine Months Ended February 29, 2016 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (833) $ 4,213 $ 370 $ 46 $ 3,796 INVESTING ACTIVITIES Capital expenditures - (3,434) (128) - (3,562) Asset dispositions and other (55) 26 12 - (17) CASH USED IN INVESTING ACTIVITIES (55) (3,408) (116) - (3,579) FINANCING ACTIVITIES Net transfers from (to) Parent 1,036 (1,039) 3 - - Payment on loan between subsidiaries - 109 (109) - - Intercompany dividends - 20 (20) - - Principal payments on debt - (7) (21) - (28) Proceeds from debt issuance 1,238 - - - 1,238 Proceeds from stock issuances 79 - - - 79 Excess tax benefit on the exercise of stock options 9 - - - 9 Dividends paid (210) - - - (210) Purchase of treasury stock (2,133) - - - (2,133) Other, net (16) (27) 27 - (16) CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES 3 (944) (120) - (1,061) Effect of exchange rate changes on cash - (17) (61) - (78) Net (decrease) increase in cash and cash equivalents (885) (156) 73 46 (922) Cash and cash equivalents at beginning of period 2,383 487 971 (78) 3,763 Cash and cash equivalents at end of period $ 1,498 $ 331 $ 1,044 $ (32) $ 2,841 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Nine Months Ended February 28, 2015 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (460) $ 3,443 $ 382 $ 108 $ 3,473 INVESTING ACTIVITIES Capital expenditures (1) (2,849) (119) - (2,969) Business acquisitions, net of cash acquired (1,429) - - - (1,429) Asset dispositions and other - 35 (19) - 16 CASH USED IN INVESTING ACTIVITIES (1,430) (2,814) (138) - (4,382) FINANCING ACTIVITIES Net transfers from (to) Parent 692 (681) (11) - - Payment on loan between subsidiaries - 202 (202) - - Intercompany dividends - 38 (38) - - Principal payments on debt - (1) - - (1) Proceeds from debt issuance 2,491 - - - 2,491 Proceeds from stock issuances 272 - - - 272 Excess tax benefit on the exercise of stock options 31 - - - 31 Dividends paid (171) - - - (171) Purchase of treasury stock (1,016) - - - (1,016) Other, net (23) (105) 105 (23) CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 2,276 (547) (146) - 1,583 Effect of exchange rate changes on cash - (31) (73) - (104) Net increase in cash and cash equivalents 386 51 25 108 570 Cash and cash equivalents at beginning of period 1,756 441 861 (150) 2,908 Cash and cash equivalents at end of period $ 2,142 $ 492 $ 886 $ (42) $ 3,478 |