Condensed Consolidating Financial Statements | (11) 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 $16.6 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) February 28, 2018 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 957 $ 375 $ 1,494 $ (37 ) $ 2,789 Receivables, less allowances 1 5,308 3,462 (100 ) 8,671 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 920 928 267 — 2,115 Total current assets 1,878 6,611 5,223 (137 ) 13,575 PROPERTY AND EQUIPMENT, AT COST 22 50,601 3,754 — 54,377 Less accumulated depreciation and amortization 18 24,999 1,663 — 26,680 Net property and equipment 4 25,602 2,091 — 27,697 INTERCOMPANY RECEIVABLE 1,401 2,508 130 (4,039 ) — GOODWILL — 1,571 5,893 — 7,464 INVESTMENT IN SUBSIDIARIES 31,295 2,928 — (34,223 ) — OTHER ASSETS 2,706 1,566 1,268 (2,425 ) 3,115 $ 37,284 $ 40,786 $ 14,605 $ (40,824 ) $ 51,851 LIABILITIES AND STOCKHOLDERS’ INVESTMENT CURRENT LIABILITIES Short-term borrowings $ 799 $ — $ — $ — $ 799 Current portion of long-term debt 750 6 8 — 764 Accrued salaries and employee benefits 69 1,362 514 — 1,945 Accounts payable 149 1,483 1,607 (137 ) 3,102 Accrued expenses 379 1,605 909 — 2,893 Total current liabilities 2,146 4,456 3,038 (137 ) 9,503 LONG-TERM DEBT, LESS CURRENT PORTION 15,713 288 16 — 16,017 INTERCOMPANY PAYABLE — — 4,039 (4,039 ) — OTHER LONG-TERM LIABILITIES Deferred income taxes — 4,285 541 (2,425 ) 2,401 Other liabilities 531 3,605 900 — 5,036 Total other long-term liabilities 531 7,890 1,441 (2,425 ) 7,437 STOCKHOLDERS’ INVESTMENT 18,894 28,152 6,071 (34,223 ) 18,894 $ 37,284 $ 40,786 $ 14,605 $ (40,824 ) $ 51,851 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 February 28, 2018 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 12,433 $ 4,229 $ (136 ) $ 16,526 OPERATING EXPENSES: Salaries and employee benefits 39 4,623 1,319 — 5,981 Purchased transportation — 2,459 1,560 (84 ) 3,935 Rentals and landing fees 2 684 189 (2 ) 873 Depreciation and amortization 1 670 115 — 786 Fuel — 837 77 — 914 Maintenance and repairs 1 543 84 — 628 Intercompany charges, net (114 ) 185 (71 ) — — Other 71 1,596 791 (50 ) 2,408 — 11,597 4,064 (136 ) 15,525 OPERATING INCOME — 836 165 — 1,001 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 2,074 2 — (2,076 ) — Interest, net (137 ) 11 1 — (125 ) Intercompany charges, net 140 (78 ) (62 ) — — Other, net (3 ) 104 (103 ) — (2 ) INCOME BEFORE INCOME TAXES 2,074 875 1 (2,076 ) 874 Provision for income taxes — (1,197 ) (3 ) — (1,200 ) NET INCOME $ 2,074 $ 2,072 $ 4 $ (2,076 ) $ 2,074 COMPREHENSIVE INCOME $ 2,051 $ 2,069 $ 107 $ (2,076 ) $ 2,151 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) Nine Months Ended February 28, 2018 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 36,044 $ 12,445 $ (353 ) $ 48,136 OPERATING EXPENSES: Salaries and employee benefits 112 13,289 3,840 — 17,241 Purchased transportation — 6,836 4,600 (216 ) 11,220 Rentals and landing fees 4 1,951 577 (6 ) 2,526 Depreciation and amortization 1 1,958 334 — 2,293 Fuel — 2,220 215 — 2,435 Maintenance and repairs 1 1,729 238 — 1,968 Intercompany charges, net (325 ) 298 27 — — Other 207 4,664 2,333 (131 ) 7,073 — 32,945 12,164 (353 ) 44,756 OPERATING INCOME — 3,099 281 — 3,380 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 3,445 39 — (3,484 ) — Interest, net (396 ) 35 (2 ) — (363 ) Intercompany charges, net 403 (220 ) (183 ) — — Other, net (7 ) 88 (103 ) — (22 ) INCOME BEFORE INCOME TAXES 3,445 3,041 (7 ) (3,484 ) 2,995 Provision for income taxes — (573 ) 123 — (450 ) NET INCOME $ 3,445 $ 3,614 $ (130 ) $ (3,484 ) $ 3,445 COMPREHENSIVE INCOME $ 3,385 $ 3,605 $ (3 ) $ (3,484 ) $ 3,503 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 CASH FLOWS (UNAUDITED) Nine Months Ended February 28, 2018 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (3,537 ) $ 4,664 $ 25 $ 10 $ 1,162 INVESTING ACTIVITIES Capital expenditures — (3,746 ) (248 ) — (3,994 ) Business acquisitions, net of cash acquired — (44 ) — — (44 ) Proceeds from asset dispositions and other (5 ) 23 3 — 21 CASH USED IN INVESTING ACTIVITIES (5 ) (3,767 ) (245 ) — (4,017 ) FINANCING ACTIVITIES Proceeds from short-term borrowings, net 797 — — — 797 Net transfers from (to) Parent 807 (895 ) 88 — — Payment on loan between subsidiaries 210 — (210 ) — — Proceeds from debt issuances 1,481 — — — 1,481 Principal payments on debt — (17 ) (14 ) — (31 ) Proceeds from stock issuances 284 — — — 284 Dividends paid (402 ) — — — (402 ) Purchase of treasury stock (558 ) — — — (558 ) Other, net 2 4 — — 6 CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES 2,621 (908 ) (136 ) — 1,577 Effect of exchange rate changes on cash (6 ) 61 43 — 98 Net (decrease) increase in cash and cash equivalents (927 ) 50 (313 ) 10 (1,180 ) Cash and cash equivalents at beginning of period 1,884 325 1,807 (47 ) 3,969 Cash and cash equivalents at end of period $ 957 $ 375 $ 1,494 $ (37 ) $ 2,789 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 issuances 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 (USED IN) PROVIDED BY 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 |