Attached files
file | filename |
---|---|
EX-31.1 - EX-31.1 - FEDEX CORP | d83643dex311.htm |
10-Q - 10-Q - FEDEX CORP | d83643d10q.htm |
EX-10.4 - EX-10.4 - FEDEX CORP | d83643dex104.htm |
EX-15.1 - EX-15.1 - FEDEX CORP | d83643dex151.htm |
EX-32.1 - EX-32.1 - FEDEX CORP | d83643dex321.htm |
EX-10.5 - EX-10.5 - FEDEX CORP | d83643dex105.htm |
EX-10.3 - EX-10.3 - FEDEX CORP | d83643dex103.htm |
EX-31.2 - EX-31.2 - FEDEX CORP | d83643dex312.htm |
EX-10.2 - EX-10.2 - FEDEX CORP | d83643dex102.htm |
EX-10.6 - EX-10.6 - FEDEX CORP | d83643dex106.htm |
EX-10.1 - EX-10.1 - FEDEX CORP | d83643dex101.htm |
EX-32.2 - EX-32.2 - FEDEX CORP | d83643dex322.htm |
EX-2.1 - EX-2.1 - FEDEX CORP | d83643dex21.htm |
FEDEX CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(UNAUDITED)
(IN MILLIONS, EXCEPT RATIOS)
Three Months Ended | ||||||||||||||||||||||||||||
August 31, | Year Ended May 31, | |||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2013 | 2012 (1) | 2011 | ||||||||||||||||||||||
Earnings: |
||||||||||||||||||||||||||||
Income before income taxes |
$ | 1,084 | $ | 1,012 | $ | 1,627 | $ | 3,658 | $ | 4,338 | $ | (444 | ) | $ | 2,002 | |||||||||||||
Add back: |
||||||||||||||||||||||||||||
Interest expense, net of capitalized interest |
68 | 51 | 235 | 160 | 82 | 52 | 86 | |||||||||||||||||||||
Amortization of debt issuance costs |
2 | 1 | 5 | 4 | 5 | 5 | 16 | |||||||||||||||||||||
Portion of rent expense representative of interest factor |
237 | 221 | 908 | 876 | 864 | 797 | 852 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Earnings as adjusted |
$ | 1,391 | $ | 1,285 | $ | 2,775 | $ | 4,698 | $ | 5,289 | $ | 410 | $ | 2,956 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Fixed Charges: |
||||||||||||||||||||||||||||
Interest expense, net of capitalized interest |
$ | 68 | $ | 51 | $ | 235 | $ | 160 | $ | 82 | $ | 52 | $ | 86 | ||||||||||||||
Capitalized interest |
11 | 8 | 37 | 29 | 45 | 85 | 71 | |||||||||||||||||||||
Amortization of debt issuance costs |
2 | 1 | 5 | 4 | 5 | 5 | 16 | |||||||||||||||||||||
Portion of rent expense representative of interest factor |
237 | 221 | 908 | 876 | 864 | 797 | 852 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$ | 318 | $ | 281 | $ | 1,185 | $ | 1,069 | $ | 996 | $ | 939 | $ | 1,025 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Ratio of Earnings to Fixed Charges |
4.4 | 4.6 | 2.3 | 4.4 | 5.3 | | 2.9 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Earnings for 2012 were inadequate to cover fixed charges. Additional earnings of $529 million would have been necessary to bring the ratio for this period to 1.0. |