Condensed Consolidating Financial Statements | (10 ) 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 100% owned by FedEx, guarantee $13. 4 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-guarantor 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 (UNAUDITED) November 30, 2016 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 1,330 $ 294 $ 1,490 $ (55) $ 3,059 Receivables, less allowances 1 4,753 2,872 (51) 7,575 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 370 822 226 - 1,418 Total current assets 1,701 5,869 4,588 (106) 12,052 PROPERTY AND EQUIPMENT, AT COST 22 45,735 3,161 - 48,918 Less accumulated depreciation and amortization 17 22,360 1,234 - 23,611 Net property and equipment 5 23,375 1,927 - 25,307 INTERCOMPANY RECEIVABLE 2,359 1,602 - (3,961) - GOODWILL - 1,571 5,350 - 6,921 INVESTMENT IN SUBSIDIARIES 25,967 3,558 - (29,525) - OTHER ASSETS 3,041 867 1,052 (2,892) 2,068 $ 33,073 $ 36,842 $ 12,917 $ (36,484) $ 46,348 LIABILITIES AND STOCKHOLDERS' INVESTMENT CURRENT LIABILITIES Current portion of long-term debt $ - $ 26 $ 17 $ - $ 43 Accrued salaries and employee benefits 43 1,247 475 - 1,765 Accounts payable 112 1,441 1,507 (106) 2,954 Accrued expenses 887 1,434 724 - 3,045 Total current liabilities 1,042 4,148 2,723 (106) 7,807 LONG-TERM DEBT, LESS CURRENT PORTION 13,281 245 27 - 13,553 INTERCOMPANY PAYABLE - - 3,961 (3,961) - OTHER LONG-TERM LIABILITIES Deferred income taxes - 4,792 248 (2,892) 2,148 Other liabilities 4,219 3,501 589 - 8,309 Total other long-term liabilities 4,219 8,293 837 (2,892) 10,457 STOCKHOLDERS' INVESTMENT 14,531 24,156 5,369 (29,525) 14,531 $ 33,073 $ 36,842 $ 12,917 $ (36,484) $ 46,348 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 3,359 967 1,851 (3,238) 2,939 $ 32,775 $ 35,224 $ 13,466 $ (35,506) $ 45,959 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 13,451 245 37 - 13,733 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 $ 32,775 $ 35,224 $ 13,466 $ (35,506) $ 45,959 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended November 30, 2016 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 10,997 $ 4,004 $ (70) $ 14,931 OPERATING EXPENSES: Salaries and employee benefits 29 4,161 1,163 - 5,353 Purchased transportation - 2,074 1,383 (26) 3,431 Rentals and landing fees 2 625 177 (2) 802 Depreciation and amortization - 634 106 - 740 Fuel - 584 74 - 658 Maintenance and repairs - 504 75 - 579 Intercompany charges, net (89) 38 51 - - Other 58 1,429 756 (42) 2,201 - 10,049 3,785 (70) 13,764 OPERATING INCOME - 948 219 - 1,167 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 700 54 - (754) - Interest, net (123) 4 - - (119) Intercompany charges, net 124 (64) (60) - - Other, net (1) (5) 36 - 30 INCOME BEFORE INCOME TAXES 700 937 195 (754) 1,078 Provision for income taxes - 291 87 - 378 NET INCOME $ 700 $ 646 $ 108 $ (754) $ 700 COMPREHENSIVE INCOME $ 682 $ 635 $ (112) $ (754) $ 451 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) Six Months Ended November 30, 2016 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated REVENUES $ - $ 21,900 $ 7,834 $ (140) $ 29,594 OPERATING EXPENSES: Salaries and employee benefits 65 8,267 2,332 - 10,664 Purchased transportation - 3,991 2,734 (54) 6,671 Rentals and landing fees 3 1,245 347 (3) 1,592 Depreciation and amortization - 1,245 234 - 1,479 Fuel - 1,162 146 - 1,308 Maintenance and repairs - 1,030 147 - 1,177 Intercompany charges, net (179) 100 79 - - Other 111 2,802 1,442 (83) 4,272 - 19,842 7,461 (140) 27,163 OPERATING INCOME - 2,058 373 - 2,431 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 1,415 110 - (1,525) - Interest, net (245) 13 - - (232) Intercompany charges, net 246 (145) (101) - - Other, net (1) (10) 32 - 21 INCOME BEFORE INCOME TAXES 1,415 2,026 304 (1,525) 2,220 Provision for income taxes - 671 134 - 805 NET INCOME $ 1,415 $ 1,355 $ 170 $ (1,525) $ 1,415 COMPREHENSIVE INCOME $ 1,378 $ 1,337 $ (31) $ (1,525) $ 1,159 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 CASH FLOWS (UNAUDITED) Six Months Ended November 30, 2016 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (376) $ 2,550 $ 473 $ (12) $ 2,635 INVESTING ACTIVITIES Capital expenditures - (2,455) (226) - (2,681) Proceeds from asset dispositions and other 84 13 3 - 100 CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES 84 (2,442) (223) - (2,581) FINANCING ACTIVITIES Net transfers from (to) Parent 24 (94) 70 - - Payment on loan between subsidiaries 8 (15) 7 - - Intercompany dividends - 1 (1) - - Principal payments on debt - (31) (12) - (43) Proceeds from stock issuances 164 - - - 164 Dividends paid (213) - - - (213) Purchase of treasury stock (334) - - - (334) Other, net 4 (2) (7) - (5) CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (347) (141) 57 - (431) Effect of exchange rate changes on cash (5) 1 (94) - (98) Net (decrease) increase in cash and cash equivalents (644) (32) 213 (12) (475) Cash and cash equivalents at beginning of period 1,974 326 1,277 (43) 3,534 Cash and cash equivalents at end of period $ 1,330 $ 294 $ 1,490 $ (55) $ 3,059 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 Dividends paid (141) - - - (141) Purchase of treasury stock (1,101) - - - (1,101) Other, net (8) (27) 27 - (8) 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 |