Condensed Consolidating Financial Statements | (12) 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 $18.6 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) November 30, 2019 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 394 $ 236 $ 1,410 $ (9 ) $ 2,031 Receivables, less allowances 348 5,698 3,762 (99 ) 9,709 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 128 932 398 — 1,458 Total current assets 870 6,866 5,570 (108 ) 13,198 PROPERTY AND EQUIPMENT, AT COST 27 58,286 4,402 — 62,715 Less accumulated depreciation and amortization 17 28,139 2,151 — 30,307 Net property and equipment 10 30,147 2,251 — 32,408 INTERCOMPANY RECEIVABLE 3,181 — — (3,181 ) — OPERATING LEASE RIGHT-OF-USE ASSETS, NET 39 11,844 2,214 — 14,097 GOODWILL — 1,587 5,274 — 6,861 INVESTMENT IN SUBSIDIARIES 35,086 4,982 — (40,068 ) — OTHER ASSETS 953 1,141 1,820 (524 ) 3,390 $ 40,139 $ 56,567 $ 17,129 $ (43,881 ) $ 69,954 LIABILITIES AND COMMON STOCKHOLDERS’ INVESTMENT CURRENT LIABILITIES Short-term borrowings $ 150 $ — $ — $ — $ 150 Current portion of long-term debt — 5 11 — 16 Accrued salaries and employee benefits 87 1,058 487 — 1,632 Accounts payable 192 1,505 1,692 (106 ) 3,283 Operating lease liabilities 4 1,476 448 — 1,928 Accrued expenses 509 2,023 1,008 (2 ) 3,538 Total current liabilities 942 6,067 3,646 (108 ) 10,547 LONG-TERM DEBT, LESS CURRENT PORTION 18,362 286 43 — 18,691 INTERCOMPANY PAYABLE — 58 3,123 (3,181 ) — OTHER LONG-TERM LIABILITIES Deferred income taxes — 3,013 583 (524 ) 3,072 Operating lease liabilities 37 10,577 1,818 — 12,432 Other liabilities 2,139 3,439 975 — 6,553 Total other long-term liabilities 2,176 17,029 3,376 (524 ) 22,057 COMMON STOCKHOLDERS’ INVESTMENT 18,659 33,127 6,941 (40,068 ) 18,659 $ 40,139 $ 56,567 $ 17,129 $ (43,881 ) $ 69,954 CONDENSED CONSOLIDATING BALANCE SHEETS May 31, 2019 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 826 $ 158 $ 1,381 $ (46 ) $ 2,319 Receivables, less allowances 56 5,603 3,684 (227 ) 9,116 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 366 953 332 — 1,651 Total current assets 1,248 6,714 5,397 (273 ) 13,086 PROPERTY AND EQUIPMENT, AT COST 25 55,341 4,145 — 59,511 Less accumulated depreciation and amortization 17 27,066 1,999 — 29,082 Net property and equipment 8 28,275 2,146 — 30,429 INTERCOMPANY RECEIVABLE 2,877 (405 ) — (2,472 ) — GOODWILL — 1,589 5,295 — 6,884 INVESTMENT IN SUBSIDIARIES 33,725 5,449 — (39,174 ) — OTHER ASSETS 995 1,811 1,789 (591 ) 4,004 $ 38,853 $ 43,433 $ 14,627 $ (42,510 ) $ 54,403 LIABILITIES AND COMMON STOCKHOLDERS’ INVESTMENT CURRENT LIABILITIES Current portion of long-term debt $ 959 $ 2 $ 3 $ — $ 964 Accrued salaries and employee benefits 143 1,100 498 — 1,741 Accounts payable 16 1,469 1,808 (263 ) 3,030 Accrued expenses 521 1,853 914 (10 ) 3,278 Total current liabilities 1,639 4,424 3,223 (273 ) 9,013 LONG-TERM DEBT, LESS CURRENT PORTION 16,322 287 8 — 16,617 INTERCOMPANY PAYABLE — — 2,472 (2,472 ) — OTHER LONG-TERM LIABILITIES Deferred income taxes — 2,832 580 (591 ) 2,821 Other liabilities 3,135 3,965 1,095 — 8,195 Total other long-term liabilities 3,135 6,797 1,675 (591 ) 11,016 COMMON STOCKHOLDERS’ INVESTMENT 17,757 31,925 7,249 (39,174 ) 17,757 $ 38,853 $ 43,433 $ 14,627 $ (42,510 ) $ 54,403 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended November 30, 2019 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 12,307 $ 5,110 $ (93 ) $ 17,324 OPERATING EXPENSES: Salaries and employee benefits 22 4,823 1,390 — 6,235 Purchased transportation — 2,865 1,505 (42 ) 4,328 Rentals and landing fees 2 715 209 (2 ) 924 Depreciation and amortization — 785 116 — 901 Fuel — 846 44 — 890 Maintenance and repairs — 685 89 — 774 Asset impairment charges — 66 — — 66 Intercompany charges, net (77 ) (622 ) 699 — — Other 53 1,752 896 (49 ) 2,652 — 11,915 4,948 (93 ) 16,770 OPERATING INCOME — 392 162 — 554 OTHER (EXPENSE) INCOME: Equity in earnings of subsidiaries 560 26 — (586 ) — Interest, net (164 ) 8 5 — (151 ) Other retirement plans income — 163 5 — 168 Intercompany charges, net 161 (117 ) (44 ) — — Other, net 3 12 (14 ) — 1 INCOME (LOSS) BEFORE INCOME TAXES 560 484 114 (586 ) 572 Provision for income taxes (benefit) — 81 (69 ) — 12 NET INCOME (LOSS) $ 560 $ 403 $ 183 $ (586 ) $ 560 COMPREHENSIVE INCOME (LOSS) $ 540 $ 380 $ 278 $ (586 ) $ 612 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended November 30, 2018 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 12,874 $ 5,050 $ (100 ) $ 17,824 OPERATING EXPENSES: Salaries and employee benefits 34 4,797 1,429 — 6,260 Purchased transportation — 2,650 1,731 (35 ) 4,346 Rentals and landing fees 1 640 196 (1 ) 836 Depreciation and amortization — 709 119 — 828 Fuel — 968 84 — 1,052 Maintenance and repairs — 655 96 — 751 Intercompany charges, net (152 ) (149 ) 301 — — Other 117 1,675 863 (72 ) 2,583 — 11,945 4,819 (108 ) 16,656 OPERATING INCOME — 929 231 8 1,168 OTHER (EXPENSE) INCOME: Equity in earnings of subsidiaries 935 48 — (983 ) — Interest, net (169 ) 50 (12 ) — (131 ) Other retirement plans income — 155 3 — 158 Intercompany charges, net 162 (124 ) (38 ) — — Other, net 7 (9 ) (7 ) (9 ) (18 ) INCOME (LOSS) BEFORE INCOME TAXES 935 1,049 177 (984 ) 1,177 Provision for income taxes — 217 25 — 242 NET INCOME (LOSS) $ 935 $ 832 $ 152 $ (984 ) $ 935 COMPREHENSIVE INCOME (LOSS) $ 912 $ 819 $ 133 $ (983 ) $ 881 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Six Months Ended November 30, 2019 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 24,549 $ 10,002 $ (179 ) $ 34,372 OPERATING EXPENSES: Salaries and employee benefits 42 9,507 2,773 — 12,322 Purchased transportation — 5,408 3,025 (77 ) 8,356 Rentals and landing fees 4 1,426 417 (3 ) 1,844 Depreciation and amortization — 1,547 233 — 1,780 Fuel — 1,658 102 — 1,760 Maintenance and repairs 1 1,368 173 — 1,542 Asset impairment charges — 66 — — 66 Intercompany charges, net (156 ) (1,103 ) 1,259 — — Other 109 3,419 1,742 (99 ) 5,171 — 23,296 9,724 (179 ) 32,841 OPERATING INCOME — 1,253 278 — 1,531 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 1,305 43 — (1,348 ) — Interest, net (315 ) 20 7 — (288 ) Other retirement plans income — 325 11 — 336 Intercompany charges, net 325 (237 ) (88 ) — — Other, net (10 ) 28 (29 ) — (11 ) INCOME (LOSS) BEFORE INCOME TAXES 1,305 1,432 179 (1,348 ) 1,568 Provision for income taxes (benefit) — 306 (43 ) — 263 NET INCOME (LOSS) $ 1,305 $ 1,126 $ 222 $ (1,348 ) $ 1,305 COMPREHENSIVE INCOME (LOSS) $ 1,270 $ 1,085 $ 246 $ (1,348 ) $ 1,253 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Six Months Ended November 30, 2018 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUES $ — $ 25,241 $ 9,837 $ (202 ) $ 34,876 OPERATING EXPENSES: Salaries and employee benefits 82 9,580 2,858 — 12,520 Purchased transportation — 5,032 3,364 (83 ) 8,313 Rentals and landing fees 3 1,271 388 (3 ) 1,659 Depreciation and amortization — 1,402 234 — 1,636 Fuel — 1,871 167 — 2,038 Maintenance and repairs 1 1,301 184 — 1,486 Intercompany charges, net (264 ) (375 ) 639 — — Other 178 3,221 1,711 (125 ) 4,985 — 23,303 9,545 (211 ) 32,637 OPERATING INCOME — 1,938 292 9 2,239 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 1,770 128 — (1,898 ) — Interest, net (330 ) 97 (25 ) — (258 ) Other retirement plans income — 311 5 — 316 Intercompany charges, net 304 (246 ) (58 ) — — Other, net 26 (51 ) 16 (10 ) (19 ) INCOME (LOSS) BEFORE INCOME TAXES 1,770 2,177 230 (1,899 ) 2,278 Provision for income taxes — 432 76 — 508 NET INCOME (LOSS) $ 1,770 $ 1,745 $ 154 $ (1,899 ) $ 1,770 COMPREHENSIVE INCOME (LOSS) $ 1,730 $ 1,833 $ (133 ) $ (1,899 ) $ 1,531 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Six Months Ended November 30, 2019 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (1,759 ) $ 3,595 $ 201 $ 37 $ 2,074 INVESTING ACTIVITIES Capital expenditures (2 ) (3,007 ) (257 ) — (3,266 ) Proceeds from asset dispositions and other (12 ) 9 7 4 CASH USED IN INVESTING ACTIVITIES (14 ) (2,998 ) (250 ) — (3,262 ) FINANCING ACTIVITIES Proceeds from short-term borrowings, net 150 — — — 150 Net transfers from (to) Parent 700 (853 ) 153 — — Payment on loan between subsidiaries (326 ) — 326 — — Intercompany dividends — 398 (398 ) — — Proceeds from debt issuances 2,093 — — — 2,093 Principal payments on debt (956 ) (62 ) (3 ) — (1,021 ) Proceeds from stock issuances 26 — — — 26 Dividends paid (339 ) — — — (339 ) Purchase of treasury stock (3 ) — — — (3 ) Other, net (4 ) — (1 ) — (5 ) CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES 1,341 (517 ) 77 — 901 Effect of exchange rate changes on cash — (2 ) 1 — (1 ) Net (decrease) increase in cash and cash equivalents (432 ) 78 29 37 (288 ) Cash and cash equivalents at beginning of period 826 158 1,381 (46 ) 2,319 Cash and cash equivalents at end of period $ 394 $ 236 $ 1,410 $ (9 ) $ 2,031 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Six Months Ended November 30, 2018 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ 262 $ 1,631 $ 333 $ (47 ) $ 2,179 INVESTING ACTIVITIES Capital expenditures (2 ) (2,337 ) (295 ) — (2,634 ) Proceeds from asset dispositions and other (45 ) 83 15 — 53 CASH USED IN INVESTING ACTIVITIES (47 ) (2,254 ) (280 ) — (2,581 ) FINANCING ACTIVITIES Proceeds from short-term borrowings, net 248 — — — 248 Net transfers from (to) Parent (344 ) 350 (6 ) — — Intercompany dividends — 113 (113 ) — — Proceeds from debt issuances 1,233 — — — 1,233 Principal payments on debt (750 ) (29 ) (6 ) — (785 ) Proceeds from stock issuances 45 — — — 45 Dividends paid (173 ) — — — (173 ) Purchase of treasury stock (1,271 ) — — — (1,271 ) Other, net — 128 (127 ) — 1 CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (1,012 ) 562 (252 ) — (702 ) Effect of exchange rate changes on cash — (9 ) (29 ) — (38 ) Net decrease in cash and cash equivalents (797 ) (70 ) (228 ) (47 ) (1,142 ) Cash and cash equivalents at beginning of period 1,485 257 1,538 (15 ) 3,265 Cash and cash equivalents at end of period $ 688 $ 187 $ 1,310 $ (62 ) $ 2,123 |