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 $16.4 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 (UNAUDITED) August 31, 2018 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 938 $ 180 $ 1,293 $ (42 ) $ 2,369 Receivables, less allowances 41 5,233 3,550 (108 ) 8,716 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 285 993 278 — 1,556 Total current assets 1,264 6,406 5,121 (150 ) 12,641 PROPERTY AND EQUIPMENT, AT COST 21 52,339 3,966 — 56,326 Less accumulated depreciation and amortization 17 25,670 1,860 — 27,547 Net property and equipment 4 26,669 2,106 — 28,779 INTERCOMPANY RECEIVABLE 1,385 1,240 — (2,625 ) — GOODWILL — 1,589 5,280 — 6,869 INVESTMENT IN SUBSIDIARIES 34,038 4,867 — (38,905 ) — OTHER ASSETS 241 1,591 1,780 — 3,612 $ 36,932 $ 42,362 $ 14,287 $ (41,680 ) $ 51,901 LIABILITIES AND STOCKHOLDERS’ INVESTMENT CURRENT LIABILITIES Short-term borrowings $ 299 $ — $ — $ — $ 299 Current portion of long-term debt 1,332 65 7 — 1,404 Accrued salaries and employee benefits 43 1,102 541 — 1,686 Accounts payable 187 1,252 1,778 (151 ) 3,066 Accrued expenses 466 1,786 899 — 3,151 Total current liabilities 2,327 4,205 3,225 (151 ) 9,606 LONG-TERM DEBT, LESS CURRENT PORTION 14,942 288 11 — 15,241 INTERCOMPANY PAYABLE — — 2,624 (2,624 ) — OTHER LONG-TERM LIABILITIES Deferred income taxes 101 2,730 117 — 2,948 Other liabilities 389 3,613 931 — 4,933 Total other long-term liabilities 490 6,343 1,048 — 7,881 STOCKHOLDERS’ INVESTMENT 19,173 31,526 7,379 (38,905 ) 19,173 $ 36,932 $ 42,362 $ 14,287 $ (41,680 ) $ 51,901 CONDENSED CONSOLIDATING BALANCE SHEETS May 31, 2018 Guarantor Non-guarantor Parent Subsidiaries 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 STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended August 31, 2018 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 12,367 $ 4,787 $ (102 ) $ 17,052 OPERATING EXPENSES: Salaries and employee benefits 48 4,783 1,429 — 6,260 Purchased transportation — 2,380 1,634 (47 ) 3,967 Rentals and landing fees 1 631 192 (1 ) 823 Depreciation and amortization — 693 115 — 808 Fuel — 902 84 — 986 Maintenance and repairs — 646 89 — 735 Intercompany charges, net (111 ) (226 ) 337 — — Other 62 1,546 848 (54 ) 2,402 — 11,355 4,728 (102 ) 15,981 OPERATING INCOME — 1,012 59 — 1,071 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 835 81 — (916 ) — Interest, net (158 ) 59 (13 ) — (112 ) Other retirement plans income — 193 13 (48 ) 158 Intercompany charges, net 143 (154 ) (21 ) 32 — Other, net (3 ) 327 (340 ) — (16 ) INCOME BEFORE INCOME TAXES 817 1,518 (302 ) (932 ) 1,101 Provision for income taxes — 215 51 — 266 NET INCOME $ 817 $ 1,303 $ (353 ) $ (932 ) $ 835 COMPREHENSIVE INCOME $ 800 $ 1,401 $ (618 ) $ (933 ) $ 650 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended August 31, 2017 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 11,567 $ 3,854 $ (124 ) $ 15,297 OPERATING EXPENSES: Salaries and employee benefits 38 4,368 1,258 — 5,664 Purchased transportation — 2,063 1,464 (82 ) 3,445 Rentals and landing fees 1 627 191 (1 ) 818 Depreciation and amortization — 639 112 — 751 Fuel — 637 66 — 703 Maintenance and repairs — 602 73 — 675 Intercompany charges, net (116 ) 114 2 — — Other 77 1,476 758 (41 ) 2,270 — 10,526 3,924 (124 ) 14,326 OPERATING INCOME — 1,041 (70 ) — 971 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 596 (3 ) — (593 ) — Interest, net (129 ) 13 2 — (114 ) Other retirement plans income — 141 5 — 146 Intercompany charges, net 131 (70 ) (61 ) — — Other, net (2 ) (8 ) (11 ) — (21 ) INCOME BEFORE INCOME TAXES 596 1,114 (135 ) (593 ) 982 Provision for income taxes — 399 (13 ) — 386 NET INCOME $ 596 $ 715 $ (122 ) $ (593 ) $ 596 COMPREHENSIVE INCOME $ 578 $ 719 $ (18 ) $ (593 ) $ 686 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Three Months Ended August 31, 2018 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ 785 $ (159 ) $ 102 $ (27 ) $ 701 INVESTING ACTIVITIES Capital expenditures — (983 ) (196 ) — (1,179 ) Proceeds from asset dispositions and other (5 ) 78 5 — 78 CASH USED IN INVESTING ACTIVITIES (5 ) (905 ) (191 ) — (1,101 ) FINANCING ACTIVITIES Proceeds from short-term borrowings 299 — — — 299 Net transfers from (to) Parent (853 ) 763 90 — — Payment on loan between subsidiaries — — — — — Intercompany dividends — 81 (81 ) — — Principal payments on debt — — (2 ) — (2 ) Proceeds from stock issuances 25 — — — 25 Dividends paid (173 ) — — — (173 ) Purchase of treasury stock (625 ) — — — (625 ) Other, net — 148 (144 ) — 4 CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (1,327 ) 992 (137 ) — (472 ) Effect of exchange rate changes on cash — (5 ) (19 ) — (24 ) Net (decrease) increase in cash and cash equivalents (547 ) (77 ) (245 ) (27 ) (896 ) Cash and cash equivalents at beginning of period 1,485 257 1,538 (15 ) 3,265 Cash and cash equivalents at end of period $ 938 $ 180 $ 1,293 $ (42 ) $ 2,369 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Three Months Ended August 31, 2017 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (878 ) $ 1,717 $ (256 ) $ 7 $ 590 INVESTING ACTIVITIES Capital expenditures — (985 ) (59 ) — (1,044 ) Proceeds from asset dispositions and other — 6 — — 6 CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES — (979 ) (59 ) — (1,038 ) FINANCING ACTIVITIES Net transfers from (to) Parent 744 (735 ) (9 ) — — Principal payments on debt — (8 ) (4 ) — (12 ) Proceeds from stock issuances 150 — — — 150 Dividends paid (134 ) — — — (134 ) Purchase of treasury stock (86 ) — — — (86 ) Other, net 3 — (9 ) — (6 ) CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES 677 (743 ) (22 ) — (88 ) Effect of exchange rate changes on cash (2 ) 23 49 — 70 Net (decrease) increase in cash and cash equivalents (203 ) 18 (288 ) 7 (466 ) Cash and cash equivalents at beginning of period 1,884 325 1,807 (47 ) 3,969 Cash and cash equivalents at end of period $ 1,681 $ 343 $ 1,519 $ (40 ) $ 3,503 |