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 $14.6 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-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) February 28, 2017 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 1,475 $ 301 $ 1,442 $ (45 ) $ 3,173 Receivables, less allowances 1 4,636 2,824 (43 ) 7,418 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 292 819 236 — 1,347 Total current assets 1,768 5,756 4,502 (88 ) 11,938 PROPERTY AND EQUIPMENT, AT COST 22 46,448 3,282 — 49,752 Less accumulated depreciation and amortization 18 22,810 1,311 — 24,139 Net property and equipment 4 23,638 1,971 — 25,613 INTERCOMPANY RECEIVABLE 2,216 1,442 — (3,658 ) — GOODWILL — 1,571 5,429 — 7,000 INVESTMENT IN SUBSIDIARIES 26,637 2,744 — (29,381 ) — OTHER ASSETS 3,043 1,031 1,052 (2,896 ) 2,230 $ 33,668 $ 36,182 $ 12,954 $ (36,023 ) $ 46,781 LIABILITIES AND STOCKHOLDERS’ INVESTMENT CURRENT LIABILITIES Current portion of long-term debt $ — $ 31 $ 14 $ — $ 45 Accrued salaries and employee benefits 52 1,184 454 — 1,690 Accounts payable 124 1,354 1,317 (88 ) 2,707 Accrued expenses 811 1,419 778 — 3,008 Total current liabilities 987 3,988 2,563 (88 ) 7,450 LONG-TERM DEBT, LESS CURRENT PORTION 14,443 244 26 — 14,713 INTERCOMPANY PAYABLE — — 3,658 (3,658 ) — OTHER LONG-TERM LIABILITIES Deferred income taxes — 4,978 217 (2,896 ) 2,299 Other liabilities 3,054 3,345 736 — 7,135 Total other long-term liabilities 3,054 8,323 953 (2,896 ) 9,434 STOCKHOLDERS’ INVESTMENT 15,184 23,627 5,754 (29,381 ) 15,184 $ 33,668 $ 36,182 $ 12,954 $ (36,023 ) $ 46,781 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 February 28, 2017 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 11,275 $ 3,794 $ (72 ) $ 14,997 OPERATING EXPENSES: Salaries and employee benefits 29 4,210 1,156 — 5,395 Purchased transportation — 2,219 1,306 (27 ) 3,498 Rentals and landing fees 1 657 177 (1 ) 834 Depreciation and amortization 1 649 112 — 762 Fuel — 657 78 — 735 Maintenance and repairs 1 514 73 — 588 Intercompany charges, net (87 ) (33 ) 120 — — Other 55 1,428 721 (44 ) 2,160 — 10,301 3,743 (72 ) 13,972 OPERATING INCOME — 974 51 — 1,025 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 562 (41 ) — (521 ) — Interest, net (129 ) 6 1 — (122 ) Intercompany charges, net 130 (79 ) (51 ) — — Other, net (1 ) (118 ) 115 — (4 ) INCOME BEFORE INCOME TAXES 562 742 116 (521 ) 899 Provision for income taxes — 280 57 — 337 NET INCOME $ 562 $ 462 $ 59 $ (521 ) $ 562 COMPREHENSIVE INCOME $ 543 $ 444 $ 187 $ (521 ) $ 653 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended February 29, 2016 Parent Guarantor Subsidiaries Non-guarantor 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) Nine Months Ended February 28, 2017 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 33,175 $ 11,628 $ (212 ) $ 44,591 OPERATING EXPENSES: Salaries and employee benefits 94 12,477 3,488 — 16,059 Purchased transportation — 6,210 4,040 (81 ) 10,169 Rentals and landing fees 4 1,902 524 (4 ) 2,426 Depreciation and amortization 1 1,894 346 — 2,241 Fuel — 1,819 224 — 2,043 Maintenance and repairs 1 1,544 220 — 1,765 Intercompany charges, net (266 ) 67 199 — — Other 166 4,230 2,163 (127 ) 6,432 — 30,143 11,204 (212 ) 41,135 OPERATING INCOME — 3,032 424 — 3,456 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 1,977 69 — (2,046 ) — Interest, net (374 ) 19 1 — (354 ) Intercompany charges, net 376 (224 ) (152 ) — — Other, net (2 ) (128 ) 147 — 17 INCOME BEFORE INCOME TAXES 1,977 2,768 420 (2,046 ) 3,119 Provision for income taxes — 951 191 — 1,142 NET INCOME $ 1,977 $ 1,817 $ 229 $ (2,046 ) $ 1,977 COMPREHENSIVE INCOME $ 1,921 $ 1,781 $ 156 $ (2,046 ) $ 1,812 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Nine Months Ended February 29, 2016 Parent Guarantor Subsidiaries Non-guarantor 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 CASH FLOWS (UNAUDITED) Nine Months Ended February 28, 2017 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (1,497 ) $ 3,615 $ 529 $ (2 ) $ 2,645 INVESTING ACTIVITIES Capital expenditures — (3,456 ) (334 ) — (3,790 ) Proceeds from asset dispositions and other 85 16 22 — 123 CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES 85 (3,440 ) (312 ) — (3,667 ) FINANCING ACTIVITIES Net transfers from (to) Parent 117 (148 ) 31 — — Payment on loan between subsidiaries 36 (15 ) (21 ) — — Intercompany dividends — 1 (1 ) — — Principal payments on debt — (33 ) (16 ) — (49 ) Proceeds from debt issuance 1,190 — — — 1,190 Proceeds from stock issuances 265 — — — 265 Dividends paid (319 ) — — — (319 ) Purchase of treasury stock (358 ) — — — (358 ) Other, net (8 ) (12 ) 22 — 2 CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 923 (207 ) 15 — 731 Effect of exchange rate changes on cash (10 ) 7 (67 ) — (70 ) Net (decrease) increase in cash and cash equivalents (499 ) (25 ) 165 (2 ) (361 ) Cash and cash equivalents at beginning of period 1,974 326 1,277 (43 ) 3,534 Cash and cash equivalents at end of period $ 1,475 $ 301 $ 1,442 $ (45 ) $ 3,173 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Nine Months Ended February 29, 2016 Parent Guarantor Subsidiaries Non-guarantor 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 ) Proceeds from 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 Dividends paid (210 ) — — — (210 ) Purchase of treasury stock (2,133 ) — — — (2,133 ) Other, net (7 ) (27 ) 27 — (7 ) 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 |