(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 $16.6 billion of our long-term 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, 2018

			Guarantor		Non-guarantor
	Parent		Subsidiaries		Subsidiaries		Eliminations			Consolidated
ASSETS
CURRENT ASSETS
Cash and cash equivalents	$	957	$	375	$	1,494	$	(37	)	$	2,789
Receivables, less allowances		1		5,308		3,462		(100	)		8,671
Spare parts, supplies, fuel, prepaid expenses and other, less allowances		920		928		267		—			2,115
Total current assets		1,878		6,611		5,223		(137	)		13,575
PROPERTY AND EQUIPMENT, AT COST		22		50,601		3,754		—			54,377
Less accumulated depreciation and amortization		18		24,999		1,663		—			26,680
Net property and equipment		4		25,602		2,091		—			27,697
INTERCOMPANY RECEIVABLE		1,401		2,508		130		(4,039	)		—
GOODWILL		—		1,571		5,893		—			7,464
INVESTMENT IN SUBSIDIARIES		31,295		2,928		—		(34,223	)		—
OTHER ASSETS		2,706		1,566		1,268		(2,425	)		3,115
	$	37,284	$	40,786	$	14,605	$	(40,824	)	$	51,851
LIABILITIES AND STOCKHOLDERS’ INVESTMENT
CURRENT LIABILITIES
Short-term borrowings	$	799	$	—	$	—	$	—		$	799
Current portion of long-term debt		750		6		8		—			764
Accrued salaries and employee benefits		69		1,362		514		—			1,945
Accounts payable		149		1,483		1,607		(137	)		3,102
Accrued expenses		379		1,605		909		—			2,893
Total current liabilities		2,146		4,456		3,038		(137	)		9,503
LONG-TERM DEBT, LESS CURRENT PORTION		15,713		288		16		—			16,017
INTERCOMPANY PAYABLE		—		—		4,039		(4,039	)		—
OTHER LONG-TERM LIABILITIES
Deferred income taxes		—		4,285		541		(2,425	)		2,401
Other liabilities		531		3,605		900		—			5,036
Total other long-term liabilities		531		7,890		1,441		(2,425	)		7,437
STOCKHOLDERS’ INVESTMENT		18,894		28,152		6,071		(34,223	)		18,894
	$	37,284	$	40,786	$	14,605	$	(40,824	)	$	51,851

CONDENSED CONSOLIDATING BALANCE SHEETS

May 31, 2017

			Guarantor		Non-guarantor
	Parent		Subsidiaries		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

(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			4,623			1,319			—			5,981
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
		—			11,597			4,064			(136	)		15,525
OPERATING INCOME		—			836			165			—			1,001
OTHER INCOME (EXPENSE):
Equity in earnings of subsidiaries		2,074			2			—			(2,076	)		—
Interest, net		(137	)		11			1			—			(125	)
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)

Three Months Ended February 28, 2017

	Parent			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Eliminations			Consolidated
REVENUES	$	—		$	11,275		$	3,794		$	(72	)	$	14,997
OPERATING EXPENSES:
Salaries and employee benefits		29			4,210			1,156			—			5,395
Purchased transportation		—			2,219			1,306			(27	)		3,498
Rentals and landing fees		1			657			177			(1	)		834
Depreciation and amortization		1			649			112			—			762
Fuel		—			657			78			—			735
Maintenance and repairs		1			514			73			—			588
Intercompany charges, net		(87	)		(33	)		120			—			—
Other		55			1,428			721			(44	)		2,160
		—			10,301			3,743			(72	)		13,972
OPERATING INCOME		—			974			51			—			1,025
OTHER INCOME (EXPENSE):
Equity in earnings of subsidiaries		562			(41	)		—			(521	)		—
Interest, net		(129	)		6			1			—			(122	)
Intercompany charges, net		130			(79	)		(51	)		—			—
Other, net		(1	)		(118	)		115			—			(4	)
INCOME BEFORE INCOME TAXES		562			742			116			(521	)		899
Provision for income taxes		—			280			57			—			337
NET INCOME	$	562		$	462		$	59		$	(521	)	$	562
COMPREHENSIVE INCOME	$	543		$	444		$	187		$	(521	)	$	653

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			13,289			3,840			—			17,241
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
		—			32,945			12,164			(353	)		44,756
OPERATING INCOME		—			3,099			281			—			3,380
OTHER INCOME (EXPENSE):
Equity in earnings of subsidiaries		3,445			39			—			(3,484	)		—
Interest, net		(396	)		35			(2	)		—			(363	)
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 COMPREHENSIVE INCOME

(UNAUDITED)

Nine Months Ended February 28, 2017

	Parent			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Eliminations			Consolidated
REVENUES	$	—		$	33,175		$	11,628		$	(212	)	$	44,591
OPERATING EXPENSES:
Salaries and employee benefits		94			12,477			3,488			—			16,059
Purchased transportation		—			6,210			4,040			(81	)		10,169
Rentals and landing fees		4			1,902			524			(4	)		2,426
Depreciation and amortization		1			1,894			346			—			2,241
Fuel		—			1,819			224			—			2,043
Maintenance and repairs		1			1,544			220			—			1,765
Intercompany charges, net		(266	)		67			199			—			—
Other		166			4,230			2,163			(127	)		6,432
		—			30,143			11,204			(212	)		41,135
OPERATING INCOME		—			3,032			424			—			3,456
OTHER INCOME (EXPENSE):
Equity in earnings of subsidiaries		1,977			69			—			(2,046	)		—
Interest, net		(374	)		19			1			—			(354	)
Intercompany charges, net		376			(224	)		(152	)		—			—
Other, net		(2	)		(128	)		147			—			17
INCOME BEFORE INCOME TAXES		1,977			2,768			420			(2,046	)		3,119
Provision for income taxes		—			951			191			—			1,142
NET INCOME	$	1,977		$	1,817		$	229		$	(2,046	)	$	1,977
COMPREHENSIVE INCOME	$	1,921		$	1,781		$	156		$	(2,046	)	$	1,812

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 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

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

(UNAUDITED)

Nine Months Ended February 28, 2017

	Parent			Guarantor Subsidiaries			Non-guarantor Subsidiaries			Eliminations			Consolidated
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES	$	(1,497	)	$	3,615		$	529		$	(2	)	$	2,645
INVESTING ACTIVITIES
Capital expenditures		—			(3,456	)		(334	)		—			(3,790	)
Proceeds from asset dispositions and other		85			16			22			—			123
CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES		85			(3,440	)		(312	)		—			(3,667	)
FINANCING ACTIVITIES
Net transfers from (to) Parent		117			(148	)		31			—			—
Payment on loan between subsidiaries		36			(15	)		(21	)		—			—
Intercompany dividends		—			1			(1	)		—			—
Principal payments on debt		—			(33	)		(16	)		—			(49	)
Proceeds from debt issuances		1,190			—			—			—			1,190
Proceeds from stock issuances		265			—			—			—			265
Dividends paid		(319	)		—			—			—			(319	)
Purchase of treasury stock		(358	)		—			—			—			(358	)
Other, net		(8	)		(12	)		22			—			2
CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES		923			(207	)		15			—			731
Effect of exchange rate changes on cash		(10	)		7			(67	)		—			(70	)
Net (decrease) increase in cash and cash equivalents		(499	)		(25	)		165			(2	)		(361	)
Cash and cash equivalents at beginning of period		1,974			326			1,277			(43	)		3,534
Cash and cash equivalents at end of period	$	1,475		$	301		$	1,442		$	(45	)	$	3,173