Attached files
| file | filename |
|---|---|
| EX-32.2 - EX-32.2 - FEDERAL EXPRESS CORP | d94476dex322.htm |
| EX-32.1 - EX-32.1 - FEDERAL EXPRESS CORP | d94476dex321.htm |
| 10-Q - FORM 10-Q - FEDERAL EXPRESS CORP | d94476d10q.htm |
| EX-31.2 - EX-31.2 - FEDERAL EXPRESS CORP | d94476dex312.htm |
| EX-15.1 - EX-15.1 - FEDERAL EXPRESS CORP | d94476dex151.htm |
| EX-31.1 - EX-31.1 - FEDERAL EXPRESS CORP | d94476dex311.htm |
EXHIBIT 12.1
FEDERAL EXPRESS CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(UNAUDITED)
(IN MILLIONS, EXCEPT RATIOS)
| Nine Months Ended | ||||||||||||||||||||||||||||
| February 29, | February 28, | Year Ended May 31, | ||||||||||||||||||||||||||
| 2016 | 2015 | 2015 | 2014 | 2013 | 2012(1) | 2011 | ||||||||||||||||||||||
| (As Adjusted) | ||||||||||||||||||||||||||||
| Earnings: |
||||||||||||||||||||||||||||
| Income before income taxes |
$ | 1,517 | $ | 1,189 | $ | 179 | $ | 1,314 | $ | 1,708 | $ | (1,005 | ) | $ | 1,019 | |||||||||||||
| Add back: |
||||||||||||||||||||||||||||
| Portion of rent expense representative of interest factor |
435 | 429 | 574 | 577 | 598 | 566 | 611 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Earnings as adjusted |
$ | 1,952 | $ | 1,618 | $ | 753 | $ | 1,891 | $ | 2,306 | $ | (439) | $ | 1,630 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Fixed Charges: |
||||||||||||||||||||||||||||
| Capitalized interest |
$ | 18 | $ | 21 | $ | 28 | $ | 25 | $ | 43 | $ | 80 | $ | 61 | ||||||||||||||
| Portion of rent expense representative of interest factor |
435 | 429 | 574 | 577 | 598 | 566 | 611 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| $ | 453 | $ | 450 | $ | 602 | $ | 602 | $ | 641 | $ | 646 | $ | 672 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Ratio of Earnings to Fixed Charges |
4.3 | 3.6 | 1.3 | 3.1 | 3.6 | — | 2.4 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| (1) | Earnings for in 2012 were inadequate to cover fixed charges. Additional earnings of $1,085 million would have been necessary to bring the ratio for this period to 1.0. |