Condensed Consolidating Financial Statements | NOTE 21: 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 $16.4 billion of our public 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 May 31, 2018 Parent Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 1,485 $ 257 $ 1,538 $ (15 ) $ 3,265 Receivables, less allowances 3 4,970 3,586 (78 ) 8,481 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 425 878 292 — 1,595 Total current assets 1,913 6,105 5,416 (93 ) 13,341 PROPERTY AND EQUIPMENT, AT COST 21 51,232 3,868 — 55,121 Less accumulated depreciation and amortization 17 25,111 1,839 — 26,967 Net property and equipment 4 26,121 2,029 — 28,154 INTERCOMPANY RECEIVABLE 1,487 924 — (2,411 ) — GOODWILL — 1,709 5,264 — 6,973 INVESTMENT IN SUBSIDIARIES 33,370 4,082 — (37,452 ) — OTHER ASSETS 75 1,854 1,829 104 3,862 $ 36,849 $ 40,795 $ 14,538 $ (39,852 ) $ 52,330 LIABILITIES AND STOCKHOLDERS’ INVESTMENT CURRENT LIABILITIES Current portion of long-term debt $ 1,332 $ 1 $ 9 $ — $ 1,342 Accrued salaries and employee benefits 65 1,506 606 — 2,177 Accounts payable 16 1,332 1,719 (90 ) 2,977 Accrued expenses 460 1,778 896 (3 ) 3,131 Total current liabilities 1,873 4,617 3,230 (93 ) 9,627 LONG-TERM DEBT, LESS CURRENT PORTION 14,942 288 13 — 15,243 INTERCOMPANY PAYABLE — — 2,411 (2,411 ) — OTHER LONG-TERM LIABILITIES Deferred income taxes — 2,626 137 104 2,867 Other liabilities 619 3,432 1,126 — 5,177 Total other long-term liabilities 619 6,058 1,263 104 8,044 STOCKHOLDERS’ INVESTMENT 19,415 29,832 7,621 (37,452 ) 19,416 $ 36,849 $ 40,795 $ 14,538 $ (39,852 ) $ 52,330 CONDENSED CONSOLIDATING BALANCE SHEETS May 31, 2017 Parent Guarantor Subsidiaries Non- guarantor 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 Year Ended May 31, 2018 Parent Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 48,601 $ 17,256 $ (407 ) $ 65,450 OPERATING EXPENSES: Salaries and employee benefits 149 17,814 5,244 — 23,207 Purchased transportation — 9,134 6,191 (224 ) 15,101 Rentals and landing fees 5 2,587 776 (7 ) 3,361 Depreciation and amortization 1 2,644 450 — 3,095 Fuel — 3,077 297 — 3,374 Maintenance and repairs 1 2,294 327 — 2,622 Goodwill and other asset impairment charges — — 380 — 380 Retirement plans mark-to-market adjustment — 19 (29 ) — (10 ) Intercompany charges, net (437 ) (120 ) 557 — — Other 281 6,227 3,118 (176 ) 9,450 — 43,676 17,311 (407 ) 60,580 OPERATING INCOME — 4,925 (55 ) — 4,870 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 4,572 62 — (4,634 ) — Interest, net (541 ) 46 (15 ) — (510 ) Intercompany charges, net 544 (291 ) (253 ) — — Other, net (3 ) (120 ) 116 — (7 ) INCOME BEFORE INCOME TAXES 4,572 4,622 (207 ) (4,634 ) 4,353 Provision for income taxes (benefit) — 309 (528 ) — (219 ) NET INCOME $ 4,572 $ 4,313 $ 321 $ (4,634 ) $ 4,572 COMPREHENSIVE INCOME $ 4,489 $ 4,263 $ 291 $ (4,634 ) $ 4,409 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME Year Ended May 31, 2017 Parent Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 44,823 $ 15,798 $ (302 ) $ 60,319 OPERATING EXPENSES: Salaries and employee benefits 123 16,696 4,723 — 21,542 Purchased transportation — 8,260 5,495 (125 ) 13,630 Rentals and landing fees 5 2,517 724 (6 ) 3,240 Depreciation and amortization 1 2,538 456 — 2,995 Fuel — 2,476 297 — 2,773 Maintenance and repairs 1 2,086 287 — 2,374 Retirement plans mark-to-market adjustment — (75 ) 51 — (24 ) Intercompany charges, net (434 ) 182 252 — — Other 304 5,734 2,885 (171 ) 8,752 — 40,414 15,170 (302 ) 55,282 OPERATING INCOME — 4,409 628 — 5,037 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 2,997 68 — (3,065 ) — Interest, net (507 ) 27 1 — (479 ) Intercompany charges, net 508 (296 ) (212 ) — — Other, net (1 ) (134 ) 156 — 21 INCOME BEFORE INCOME TAXES 2,997 4,074 573 (3,065 ) 4,579 Provision for income taxes — 1,439 143 — 1,582 NET INCOME $ 2,997 $ 2,635 $ 430 $ (3,065 ) $ 2,997 COMPREHENSIVE INCOME $ 2,922 $ 2,580 $ 314 $ (3,065 ) $ 2,751 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME Year Ended May 31, 2016 Parent Guarantor Subsidiaries Non- guarantor 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 CASH FLOWS Year Ended May 31, 2018 Parent Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (2,837 ) $ 6,767 $ 712 $ 32 $ 4,674 INVESTING ACTIVITIES Capital expenditures (1 ) (5,299 ) (363 ) — (5,663 ) Business acquisitions, net of cash acquired — (44 ) (135 ) — (179 ) Proceeds from sale of business — — 123 — 123 Proceeds from asset dispositions and other (6 ) 33 15 — 42 CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES (7 ) (5,310 ) (360 ) — (5,677 ) FINANCING ACTIVITIES Net transfers from (to) Parent 1,529 (1,612 ) 83 — — Payment on loan between subsidiaries 663 — (663 ) — — Intercompany dividends — 98 (98 ) — — Principal payments on debt — (22 ) (16 ) — (38 ) Proceeds from debt issuance 1,480 — — — 1,480 Proceeds from stock issuances 327 — — — 327 Dividends paid (535 ) — — — (535 ) Purchase of treasury stock (1,017 ) — — — (1,017 ) Other, net 3 7 — — 10 CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 2,450 (1,529 ) (694 ) — 227 Effect of exchange rate changes on cash (5 ) 4 73 — 72 Net increase (decrease) in cash and cash equivalents (399 ) (68 ) (269 ) 32 (704 ) Cash and cash equivalents at beginning of period 1,884 325 1,807 (47 ) 3,969 Cash and cash equivalents at end of period $ 1,485 $ 257 $ 1,538 $ (15 ) $ 3,265 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Year Ended May 31, 2017 Parent Guarantor Subsidiaries Non- guarantor Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (1,155 ) $ 5,254 $ 835 $ (4 ) $ 4,930 INVESTING ACTIVITIES Capital expenditures — (4,694 ) (422 ) — (5,116 ) Proceeds from asset dispositions and other 34 25 76 — 135 CASH USED IN INVESTING ACTIVITIES 34 (4,669 ) (346 ) — (4,981 ) FINANCING ACTIVITIES Net transfers from (to) Parent 421 (518 ) 97 — — Payment on loan between subsidiaries 41 (15 ) (26 ) — — Intercompany dividends — 1 (1 ) — — Principal payments on debt — (55 ) (27 ) — (82 ) Proceeds from debt issuances 1,190 — — — 1,190 Proceeds from stock issuances 337 — — — 337 Dividends paid (426 ) — — — (426 ) Purchase of treasury stock (509 ) — — — (509 ) Other, net (12 ) (13 ) 43 — 18 CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 1,042 (600 ) 86 — 528 Effect of exchange rate changes on cash (11 ) 14 (45 ) — (42 ) Net (decrease) increase in cash and cash equivalents (90 ) (1 ) 530 (4 ) 435 Cash and cash equivalents at beginning of period 1,974 326 1,277 (43 ) 3,534 Cash and cash equivalents at end of period $ 1,884 $ 325 $ 1,807 $ (47 ) $ 3,969 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS Year Ended May 31, 2016 Parent Guarantor Subsidiaries Non- guarantor 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 Dividends paid (277 ) — — — (277 ) Purchase of treasury stock (2,722 ) — — — (2,722 ) Other, net (51 ) (48 ) 48 — (51 ) CASH PROVIDED (USED IN) FINANCING ACTIVITIES 476 (1,487 ) 4,622 — 3,611 Effect of exchange rate changes on cash 1 (22 ) (81 ) — (102 ) Net 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 |