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 $18.5 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 29, 2020 Guarantor Non-guarantor Parent Subsidiaries Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 246 $ 203 $ 1,333 $ (16 ) $ 1,766 Receivables, less allowances 71 5,752 3,585 (85 ) 9,323 Spare parts, supplies, fuel, prepaid expenses and other, less allowances 207 895 350 — 1,452 Total current assets 524 6,850 5,268 (101 ) 12,541 PROPERTY AND EQUIPMENT, AT COST 28 59,777 4,500 — 64,305 Less accumulated depreciation and amortization 18 28,761 2,220 — 30,999 Net property and equipment 10 31,016 2,280 — 33,306 INTERCOMPANY RECEIVABLE 3,349 (136 ) — (3,213 ) — OPERATING LEASE RIGHT-OF-USE ASSETS, NET 38 11,715 2,228 — 13,981 GOODWILL — 1,587 5,227 — 6,814 INVESTMENT IN SUBSIDIARIES 35,407 5,020 — (40,427 ) — OTHER ASSETS 962 1,134 1,763 (487 ) 3,372 $ 40,290 $ 57,186 $ 16,766 $ (44,228 ) $ 70,014 LIABILITIES AND COMMON STOCKHOLDERS’ INVESTMENT CURRENT LIABILITIES Short-term borrowings $ 300 $ — $ — $ — $ 300 Current portion of long-term debt — 27 8 — 35 Accrued salaries and employee benefits 87 975 410 — 1,472 Accounts payable 194 1,554 1,545 (100 ) 3,193 Operating lease liabilities 4 1,435 463 — 1,902 Accrued expenses 416 2,033 975 (1 ) 3,423 Total current liabilities 1,001 6,024 3,401 (101 ) 10,325 LONG-TERM DEBT, LESS CURRENT PORTION 18,298 634 41 — 18,973 INTERCOMPANY PAYABLE — — 3,213 (3,213 ) — OTHER LONG-TERM LIABILITIES Deferred income taxes — 3,016 572 (487 ) 3,101 Operating lease liabilities 36 10,378 1,818 — 12,232 Other liabilities 2,124 3,473 955 — 6,552 Total other long-term liabilities 2,160 16,867 3,345 (487 ) 21,885 COMMON STOCKHOLDERS’ INVESTMENT 18,831 33,661 6,766 (40,427 ) 18,831 $ 40,290 $ 57,186 $ 16,766 $ (44,228 ) $ 70,014 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 February 29, 2020 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUE $ — $ 12,925 $ 4,658 $ (96 ) $ 17,487 OPERATING EXPENSES: Salaries and employee benefits 24 4,934 1,424 — 6,382 Purchased transportation — 3,211 1,392 (45 ) 4,558 Rentals and landing fees 2 749 216 (3 ) 964 Depreciation and amortization — 789 119 — 908 Fuel — 839 40 — 879 Maintenance and repairs — 597 87 — 684 Intercompany charges, net (93 ) (574 ) 667 — — Other 67 1,842 840 (48 ) 2,701 — 12,387 4,785 (96 ) 17,076 OPERATING INCOME — 538 (127 ) — 411 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 315 22 — (337 ) — Interest, net (159 ) 3 1 — (155 ) Other retirement plans income — 163 5 — 168 Intercompany charges, net 160 (120 ) (40 ) — — Other, net (1 ) 11 (14 ) — (4 ) INCOME (LOSS) BEFORE INCOME TAXES 315 617 (175 ) (337 ) 420 Provision for income taxes (benefit) — 82 23 — 105 NET INCOME (LOSS) $ 315 $ 535 $ (198 ) $ (337 ) $ 315 COMPREHENSIVE INCOME (LOSS) $ 298 $ 535 $ (202 ) $ (337 ) $ 294 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Three Months Ended February 28, 2019 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUE $ — $ 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 (LOSS) BEFORE INCOME TAXES 739 880 67 (755 ) 931 Provision for income taxes — 147 45 — 192 NET INCOME (LOSS) $ 739 $ 733 $ 22 $ (755 ) $ 739 COMPREHENSIVE INCOME (LOSS) $ 713 $ 732 $ 129 $ (755 ) $ 819 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Nine Months Ended February 29, 2020 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUE $ — $ 37,474 $ 14,660 $ (275 ) $ 51,859 OPERATING EXPENSES: Salaries and employee benefits 66 14,441 4,197 — 18,704 Purchased transportation — 8,619 4,416 (121 ) 12,914 Rentals and landing fees 6 2,175 633 (6 ) 2,808 Depreciation and amortization 1 2,335 352 — 2,688 Fuel — 2,497 142 — 2,639 Maintenance and repairs — 1,966 261 (1 ) 2,226 Asset impairment charges — 66 — — 66 Intercompany charges, net (249 ) (1,677 ) 1,926 — — Other 176 5,261 2,582 (147 ) 7,872 — 35,683 14,509 (275 ) 49,917 OPERATING INCOME — 1,791 151 — 1,942 OTHER INCOME (EXPENSE): Equity in earnings of subsidiaries 1,620 66 — (1,686 ) — Interest, net (476 ) 23 9 1 (443 ) Other retirement plans income 1 488 15 — 504 Intercompany charges, net 485 (357 ) (127 ) (1 ) — Other, net (10 ) 38 (43 ) — (15 ) INCOME (LOSS) BEFORE INCOME TAXES 1,620 2,049 5 (1,686 ) 1,988 Provision for income taxes (benefit) — 388 (20 ) — 368 NET INCOME (LOSS) $ 1,620 $ 1,661 $ 25 $ (1,686 ) $ 1,620 COMPREHENSIVE INCOME (LOSS) $ 1,569 $ 1,620 $ 44 $ (1,686 ) $ 1,547 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) Nine Months Ended February 28, 2019 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated REVENUE $ — $ 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 (LOSS) BEFORE INCOME TAXES 2,509 3,061 292 (2,653 ) 3,209 Provision for income taxes — 579 121 — 700 NET INCOME (LOSS) $ 2,509 $ 2,482 $ 171 $ (2,653 ) $ 2,509 COMPREHENSIVE INCOME (LOSS) $ 2,443 $ 2,514 $ 46 $ (2,653 ) $ 2,350 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (UNAUDITED) Nine Months Ended February 29, 2020 Parent Guarantor Subsidiaries Non-guarantor Subsidiaries Eliminations Consolidated CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES $ (1,794 ) $ 4,864 $ 178 $ 30 $ 3,278 INVESTING ACTIVITIES Capital expenditures (2 ) (4,288 ) (415 ) — (4,705 ) Proceeds from asset dispositions and other (12 ) 20 7 — 15 CASH USED IN INVESTING ACTIVITIES (14 ) (4,268 ) (408 ) — (4,690 ) FINANCING ACTIVITIES Proceeds from short-term borrowings, net 298 — — — 298 Net transfers from (to) Parent 597 (869 ) 272 — — Payment on loan between subsidiaries (326 ) — 326 — — Intercompany dividends — 398 (398 ) — — Principal payments on debt (956 ) (81 ) (8 ) — (1,045 ) Proceeds from debt issuances 2,093 — — — 2,093 Proceeds from stock issuances 38 — — — 38 Dividends paid (509 ) — — — (509 ) Purchase of treasury stock (3 ) — — — (3 ) Other, net (4 ) — (1 ) — (5 ) CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 1,228 (552 ) 191 — 867 Effect of exchange rate changes on cash — 1 (9 ) — (8 ) Net (decrease) increase in cash and cash equivalents (580 ) 45 (48 ) 30 (553 ) Cash and cash equivalents at beginning of period 826 158 1,381 (46 ) 2,319 Cash and cash equivalents at end of period $ 246 $ 203 $ 1,333 $ (16 ) $ 1,766 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 ) — — Principal payments on debt (750 ) (117 ) (7 ) — (874 ) Proceeds from debt issuances 2,463 — — — 2,463 Proceeds from stock issuances 58 — — — 58 Dividends paid (514 ) — — — (514 ) Purchase of treasury stock (1,365 ) — — — (1,365 ) Other, net — 127 (122 ) — 5 CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES 85 93 (185 ) — (7 ) Effect of exchange rate changes on cash — (9 ) (5 ) — (14 ) Net decrease 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 |