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 $15.0 billion of our long-term 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, 2017 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 959 $ 342 $ 1,495 $ (28 ) $ 2,768 Receivables, less allowances 2 5,340 3,441 (128 ) 8,655 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 286 931 241 — 1,458 Total current assets 1,247 6,613 5,177 (156 ) 12,881 PROPERTY AND EQUIPMENT, AT COST 22 49,585 3,633 — 53,240 Less accumulated depreciation and amortization 18 24,349 1,583 — 25,950 Net property and equipment 4 25,236 2,050 — 27,290 INTERCOMPANY RECEIVABLE 1,175 3,184 — (4,359 ) — GOODWILL — 1,571 5,754 — 7,325 INVESTMENT IN SUBSIDIARIES 29,116 2,903 — (32,019 ) — OTHER ASSETS 3,501 1,197 1,297 (3,210 ) 2,785 $ 35,043 $ 40,704 $ 14,278 $ (39,744 ) $ 50,281 LIABILITIES AND STOCKHOLDERS’ INVESTMENT CURRENT LIABILITIES Short-term borrowings $ 250 $ — $ — $ — $ 250 Current portion of long-term debt — 1 10 — 11 Accrued salaries and employee benefits 59 1,325 528 — 1,912 Accounts payable 153 1,636 1,514 (156 ) 3,147 Accrued expenses 451 1,621 835 — 2,907 Total current liabilities 913 4,583 2,887 (156 ) 8,227 LONG-TERM DEBT, LESS CURRENT PORTION 14,872 289 19 — 15,180 INTERCOMPANY PAYABLE — — 4,359 (4,359 ) — OTHER LONG-TERM LIABILITIES Deferred income taxes — 6,102 196 (3,210 ) 3,088 Other liabilities 2,203 3,642 886 — 6,731 Total other long-term liabilities 2,203 9,744 1,082 (3,210 ) 9,819 STOCKHOLDERS’ INVESTMENT 17,055 26,088 5,931 (32,019 ) 17,055 $ 35,043 $ 40,704 $ 14,278 $ (39,744 ) $ 50,281 CONDENSED CONSOLIDATING BALANCE SHEETS May 31, 2017 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 1,884 $ 325 $ 1,807 $ (47 ) $ 3,969 Receivables, less allowances 3 4,729 2,928 (61 ) 7,599 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 25 787 248 — 1,060 Total current assets 1,912 5,841 4,983 (108 ) 12,628 PROPERTY AND EQUIPMENT, AT COST 22 47,201 3,403 — 50,626 Less accumulated depreciation and amortization 18 23,211 1,416 — 24,645 Net property and equipment 4 23,990 1,987 — 25,981 INTERCOMPANY RECEIVABLE 1,521 2,607 — (4,128 ) — GOODWILL — 1,571 5,583 — 7,154 INVESTMENT IN SUBSIDIARIES 27,712 2,636 — (30,348 ) — OTHER ASSETS 3,494 1,271 1,249 (3,225 ) 2,789 $ 34,643 $ 37,916 $ 13,802 $ (37,809 ) $ 48,552 LIABILITIES AND STOCKHOLDERS’ INVESTMENT CURRENT LIABILITIES Current portion of long-term debt $ — $ 9 $ 13 $ — $ 22 Accrued salaries and employee benefits 72 1,335 507 — 1,914 Accounts payable 10 1,411 1,439 (108 ) 2,752 Accrued expenses 991 1,522 717 — 3,230 Total current liabilities 1,073 4,277 2,676 (108 ) 7,918 LONG-TERM DEBT, LESS CURRENT PORTION 14,641 244 24 — 14,909 INTERCOMPANY PAYABLE — — 4,128 (4,128 ) — OTHER LONG-TERM LIABILITIES Deferred income taxes — 5,472 238 (3,225 ) 2,485 Other liabilities 2,856 3,448 863 — 7,167 Total other long-term liabilities 2,856 8,920 1,101 (3,225 ) 9,652 STOCKHOLDERS’ INVESTMENT 16,073 24,475 5,873 (30,348 ) 16,073 $ 34,643 $ 37,916 $ 13,802 $ (37,809 ) $ 48,552 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended November 30, 2017 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 12,044 $ 4,362 $ (93 ) $ 16,313 OPERATING EXPENSES: Salaries and employee benefits 35 4,439 1,268 — 5,742 Purchased transportation — 2,314 1,576 (50 ) 3,840 Rentals and landing fees 1 640 197 (3 ) 835 Depreciation and amortization — 649 107 — 756 Fuel — 746 72 — 818 Maintenance and repairs — 584 81 — 665 Intercompany charges, net (95 ) — 95 — — Other 59 1,592 784 (40 ) 2,395 — 10,964 4,180 (93 ) 15,051 OPERATING INCOME — 1,080 182 — 1,262 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 775 40 — (815 ) — Interest, net (130 ) 11 (5 ) — (124 ) Intercompany charges, net 132 (71 ) (61 ) — — Other, net (2 ) (8 ) 11 — 1 INCOME BEFORE INCOME TAXES 775 1,052 127 (815 ) 1,139 Provision for income taxes — 225 139 — 364 NET INCOME $ 775 $ 827 $ (12 ) $ (815 ) $ 775 COMPREHENSIVE INCOME $ 756 $ 817 $ (92 ) $ (815 ) $ 666 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended November 30, 2016 Parent Guarantor Subsidiaries Non-guarantor 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) Six Months Ended November 30, 2017 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 23,611 $ 8,216 $ (217 ) $ 31,610 OPERATING EXPENSES: Salaries and employee benefits 73 8,666 2,521 — 11,260 Purchased transportation — 4,377 3,040 (132 ) 7,285 Rentals and landing fees 2 1,267 388 (4 ) 1,653 Depreciation and amortization — 1,288 219 — 1,507 Fuel — 1,383 138 — 1,521 Maintenance and repairs — 1,186 154 — 1,340 Intercompany charges, net (211 ) 113 98 — — Other 136 3,068 1,542 (81 ) 4,665 — 21,348 8,100 (217 ) 29,231 OPERATING INCOME — 2,263 116 — 2,379 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 1,371 37 — (1,408 ) — Interest, net (259 ) 24 (3 ) — (238 ) Intercompany charges, net 263 (142 ) (121 ) — — Other, net (4 ) (16 ) — — (20 ) INCOME BEFORE INCOME TAXES 1,371 2,166 (8 ) (1,408 ) 2,121 Provision for income taxes — 624 126 — 750 NET INCOME $ 1,371 $ 1,542 $ (134 ) $ (1,408 ) $ 1,371 COMPREHENSIVE INCOME $ 1,334 $ 1,536 $ (110 ) $ (1,408 ) $ 1,352 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Six Months Ended November 30, 2016 Parent Guarantor Subsidiaries Non-guarantor 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 CASH FLOWS (UNAUDITED) Six Months Ended November 30, 2017 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (1,959 ) $ 3,504 $ (66 ) $ 19 $ 1,498 INVESTING ACTIVITIES Capital expenditures — (2,474 ) (147 ) — (2,621 ) Business acquisitions, net of cash acquired — (44 ) — — (44 ) Proceeds from asset dispositions and other — 12 — — 12 CASH USED IN INVESTING ACTIVITIES — (2,506 ) (147 ) — (2,653 ) FINANCING ACTIVITIES Net transfers from (to) Parent 947 (1,019 ) 72 — — Payment on loan between subsidiaries 167 — (167 ) — — Proceeds from short-term borrowings 250 — — — 250 Principal payments on debt — (18 ) (10 ) — (28 ) Proceeds from stock issuances 205 — — — 205 Dividends paid (268 ) — — — (268 ) Purchase of treasury stock (270 ) — — — (270 ) Other, net 3 — — — 3 CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES 1,034 (1,037 ) (105 ) — (108 ) Effect of exchange rate changes on cash — 56 6 — 62 Net (decrease) increase in cash and cash equivalents (925 ) 17 (312 ) 19 (1,201 ) Cash and cash equivalents at beginning of period 1,884 325 1,807 (47 ) 3,969 Cash and cash equivalents at end of period $ 959 $ 342 $ 1,495 $ (28 ) $ 2,768 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Six Months Ended November 30, 2016 Parent Guarantor Subsidiaries Non-guarantor 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 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 |