Condensed Consolidating Financial Statements | NOTE 2 1 : 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 . The guarantor subsidiaries, which are wholly owned by FedEx, guarantee $ 13 . 6 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, 2016 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 1,974 $ 326 $ 1,277 $ (43) $ 3,534 Receivables, less allowances 1 4,461 2,831 (41) 7,252 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 233 724 246 - 1,203 Total current assets 2,208 5,511 4,354 (84) 11,989 PROPERTY AND EQUIPMENT, AT COST 22 43,760 3,236 - 47,018 Less accumulated depreciation and amortization 17 21,566 1,151 - 22,734 Net property and equipment 5 22,194 2,085 - 24,284 INTERCOMPANY RECEIVABLE 2,437 1,284 - (3,721) - GOODWILL - 1,571 5,176 - 6,747 INVESTMENT IN SUBSIDIARIES 24,766 3,697 - (28,463) - OTHER ASSETS 3,461 970 1,851 (3,238) 3,044 $ 32,877 $ 35,227 $ 13,466 $ (35,506) $ 46,064 LIABILITIES AND STOCKHOLDERS' INVESTMENT CURRENT LIABILITIES Current portion of long-term debt $ - $ 13 $ 16 $ - $ 29 Accrued salaries and employee benefits 54 1,377 541 - 1,972 Accounts payable 8 1,501 1,519 (84) 2,944 Accrued expenses 883 1,411 769 - 3,063 Total current liabilities 945 4,302 2,845 (84) 8,008 LONG-TERM DEBT, LESS CURRENT PORTION 13,553 248 37 - 13,838 INTERCOMPANY PAYABLE - - 3,721 (3,721) - OTHER LONG-TERM LIABILITIES Deferred income taxes - 4,436 369 (3,238) 1,567 Other liabilities 4,595 3,375 897 - 8,867 Total other long-term liabilities 4,595 7,811 1,266 (3,238) 10,434 STOCKHOLDERS' INVESTMENT 13,784 22,866 5,597 (28,463) 13,784 $ 32,877 $ 35,227 $ 13,466 $ (35,506) $ 46,064 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 Total current assets 2,427 5,559 2,479 (130) 10,335 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 - 713 1,554 (2,267) - GOODWILL - 1,552 2,258 - 3,810 INVESTMENT IN SUBSIDIARIES 23,173 3,800 - (26,973) - OTHER ASSETS 2,770 898 480 (2,637) 1,511 $ 28,376 $ 32,201 $ 7,961 $ (32,007) $ 36,531 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 1,557 274 - 2,435 Total current liabilities 643 4,205 1,238 (130) 5,956 LONG-TERM DEBT, LESS CURRENT PORTION 6,978 248 23 - 7,249 INTERCOMPANY PAYABLE 2,267 - - (2,267) - OTHER LONG-TERM LIABILITIES Deferred income taxes - 3,662 185 (2,637) 1,210 Other liabilities 3,495 3,367 261 - 7,123 Total other long-term liabilities 3,495 7,029 446 (2,637) 8,333 STOCKHOLDERS' INVESTMENT 14,993 20,719 6,254 (26,973) 14,993 $ 28,376 $ 32,201 $ 7,961 $ (32,007) $ 36,531 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME Year Ended May 31, 2016 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 42,143 $ 8,547 $ (325) $ 50,365 OPERATING EXPENSES: Salaries and employee benefits 119 15,880 2,582 - 18,581 Purchased transportation - 7,380 2,720 (134) 9,966 Rentals and landing fees 5 2,484 371 (6) 2,854 Depreciation and amortization 1 2,399 231 - 2,631 Fuel - 2,324 75 - 2,399 Maintenance and repairs 1 1,954 153 - 2,108 Retirement plans mark-to-market adjustment - 1,414 84 - 1,498 Intercompany charges, net (645) 425 220 - - Other 519 5,274 1,643 (185) 7,251 - 39,534 8,079 (325) 47,288 OPERATING INCOME - 2,609 468 - 3,077 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 1,820 279 - (2,099) - Interest, net (355) 27 13 - (315) Intercompany charges, net 369 (354) (15) - - Other, net (14) (14) 6 - (22) INCOME BEFORE INCOME TAXES 1,820 2,547 472 (2,099) 2,740 Provision for income taxes - 818 102 - 920 NET INCOME $ 1,820 $ 1,729 $ 370 $ (2,099) $ 1,820 COMPREHENSIVE INCOME $ 1,746 $ 1,704 $ 128 $ (2,099) $ 1,479 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 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 CASH FLOWS Year Ended May 31, 2016 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (831) $ 5,932 $ 572 $ 35 $ 5,708 INVESTING ACTIVITIES Capital expenditures - (4,617) (201) - (4,818) Business acquisitions, net of cash acquired - - (4,618) - (4,618) Proceeds from asset dispositions and other (55) 33 12 - (10) CASH USED IN INVESTING ACTIVITIES (55) (4,584) (4,807) - (9,446) FINANCING ACTIVITIES Net transfers from (to) Parent 1,629 (1,549) (80) - - Payment on loan between subsidiaries (4,805) 109 4,696 - - Intercompany dividends - 20 (20) - - Principal payments on debt - (19) (22) - (41) Proceeds from debt issuance 6,519 - - - 6,519 Proceeds from stock issuances 183 - - - 183 Excess tax benefit on the exercise of stock options 3 - - - 3 Dividends paid (277) - - - (277) Purchase of treasury stock (2,722) - - - (2,722) Other, net (54) (48) 48 - (54) CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 476 (1,487) 4,622 - 3,611 Effect of exchange rate changes on cash 1 (22) (81) - (102) Net (decrease) increase in cash and cash equivalents (409) (161) 306 35 (229) Cash and cash equivalents at beginning of period 2,383 487 971 (78) 3,763 Cash and cash equivalents at end of period $ 1,974 $ 326 $ 1,277 $ (43) $ 3,534 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 issuances 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 issuance 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 |