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 $18.1 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) February 28, 2019 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 1,413 $ 204 $ 1,296 $ (41 ) $ 2,872 Receivables, less allowances 45 5,474 3,600 (82 ) 9,037 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 313 979 299 — 1,591 Total current assets 1,771 6,657 5,195 (123 ) 13,500 PROPERTY AND EQUIPMENT, AT COST 23 53,997 4,144 — 58,164 Less accumulated depreciation and amortization 17 26,384 1,995 — 28,396 Net property and equipment 6 27,613 2,149 — 29,768 INTERCOMPANY RECEIVABLE 661 2,157 — (2,818 ) — GOODWILL — 1,598 5,318 — 6,916 INVESTMENT IN SUBSIDIARIES 35,803 4,904 — (40,707 ) — OTHER ASSETS 891 1,670 1,857 (138 ) 4,280 $ 39,132 $ 44,599 $ 14,519 $ (43,786 ) $ 54,464 LIABILITIES AND COMMON STOCKHOLDERS’ INVESTMENT CURRENT LIABILITIES Short-term borrowings $ 225 $ — $ — $ — $ 225 Current portion of long-term debt 966 2 5 — 973 Accrued salaries and employee benefits 52 1,149 458 — 1,659 Accounts payable 188 1,430 1,656 (118 ) 3,156 Accrued expenses 510 1,848 890 (5 ) 3,243 Total current liabilities 1,941 4,429 3,009 (123 ) 9,256 LONG-TERM DEBT, LESS CURRENT PORTION 16,921 287 10 — 17,218 INTERCOMPANY PAYABLE — — 2,818 (2,818 ) — OTHER LONG-TERM LIABILITIES Deferred income taxes — 3,252 97 (138 ) 3,211 Other liabilities 376 3,502 1,007 — 4,885 Total other long-term liabilities 376 6,754 1,104 (138 ) 8,096 COMMON STOCKHOLDERS’ INVESTMENT 19,894 33,129 7,578 (40,707 ) 19,894 $ 39,132 $ 44,599 $ 14,519 $ (43,786 ) $ 54,464 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 COMMON 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 COMMON 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 February 28, 2019 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 12,443 $ 4,667 $ (100 ) $ 17,010 OPERATING EXPENSES: Salaries and employee benefits 28 4,720 1,321 — 6,069 Purchased transportation — 2,749 1,547 (43 ) 4,253 Rentals and landing fees 1 677 197 (1 ) 874 Depreciation and amortization — 731 120 — 851 Fuel — 838 69 — 907 Maintenance and repairs — 573 87 (2 ) 658 Business realignment costs 4 — — — 4 Intercompany charges, net (93 ) (397 ) 490 — — Other 60 1,771 698 (46 ) 2,483 — 11,662 4,529 (92 ) 16,099 OPERATING INCOME — 781 138 (8 ) 911 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 739 16 — (755 ) — Interest, net (109 ) (54 ) 28 — (135 ) Other retirement plans income — 155 3 — 158 Intercompany charges, net 149 (89 ) (60 ) — — Other, net (40 ) 71 (42 ) 8 (3 ) INCOME BEFORE INCOME TAXES 739 880 67 (755 ) 931 Provision for income taxes — 147 45 — 192 NET INCOME $ 739 $ 733 $ 22 $ (755 ) $ 739 COMPREHENSIVE INCOME $ 713 $ 732 $ 129 $ (755 ) $ 819 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 4,764 1,321 — 6,124 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 — 11,738 4,066 (136 ) 15,668 OPERATING INCOME — 695 163 — 858 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 2,074 2 — (2,076 ) — Interest, net (137 ) 11 1 — (125 ) Other retirement plans income — 141 2 — 143 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) Nine Months Ended February 28, 2019 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 37,685 $ 14,503 $ (302 ) $ 51,886 OPERATING EXPENSES: Salaries and employee benefits 110 14,300 4,179 — 18,589 Purchased transportation — 7,780 4,912 (126 ) 12,566 Rentals and landing fees 4 1,948 585 (4 ) 2,533 Depreciation and amortization 1 2,133 353 — 2,487 Fuel — 2,708 237 — 2,945 Maintenance and repairs 1 1,874 271 (2 ) 2,144 Business realignment costs 4 — — — 4 Intercompany charges, net (357 ) (772 ) 1,129 — — Other 238 4,991 2,410 (171 ) 7,468 1 34,962 14,076 (303 ) 48,736 OPERATING INCOME (1 ) 2,723 427 1 3,150 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 2,509 145 — (2,654 ) — Interest, net (439 ) 44 2 — (393 ) Other retirement plans income — 466 8 — 474 Intercompany charges, net 454 (335 ) (119 ) — — Other, net (14 ) 18 (26 ) — (22 ) INCOME BEFORE INCOME TAXES 2,509 3,061 292 (2,653 ) 3,209 Provision for income taxes — 579 121 — 700 NET INCOME $ 2,509 $ 2,482 $ 171 $ (2,653 ) $ 2,509 COMPREHENSIVE INCOME $ 2,443 $ 2,514 $ 46 $ (2,653 ) $ 2,350 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 13,713 3,852 — 17,677 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 — 33,369 12,176 (353 ) 45,192 OPERATING INCOME — 2,675 269 — 2,944 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 3,445 39 — (3,484 ) — Interest, net (396 ) 35 (2 ) — (363 ) Other retirement plans income — 424 12 — 436 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 CASH FLOWS (UNAUDITED) Nine Months Ended February 28, 2019 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (109 ) $ 3,136 $ 322 $ (26 ) $ 3,323 INVESTING ACTIVITIES Capital expenditures (3 ) (3,359 ) (395 ) — (3,757 ) Proceeds from asset dispositions and other (45 ) 86 21 — 62 CASH USED IN INVESTING ACTIVITIES (48 ) (3,273 ) (374 ) — (3,695 ) FINANCING ACTIVITIES Proceeds from short-term borrowings, net 220 — — — 220 Net transfers from (to) Parent 2 (31 ) 29 — — Payment on loan between subsidiaries (29 ) — 29 — — Intercompany dividends — 114 (114 ) — — Proceeds from debt issuances 2,463 — — — 2,463 Principal payments on debt (750 ) (117 ) (7 ) — (874 ) Proceeds from stock issuances 58 — — — 58 Dividends paid (514 ) — — — (514 ) Purchase of treasury stock (1,365 ) — — — (1,365 ) Other, net — 127 (122 ) — 5 CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES 85 93 (185 ) — (7 ) Effect of exchange rate changes on cash — (9 ) (5 ) — (14 ) Net (decrease) increase in cash and cash equivalents (72 ) (53 ) (242 ) (26 ) (393 ) Cash and cash equivalents at beginning of period 1,485 257 1,538 (15 ) 3,265 Cash and cash equivalents at end of period $ 1,413 $ 204 $ 1,296 $ (41 ) $ 2,872 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) PROVIDED BY 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 |