Attached files
| file | filename |
|---|---|
| EX-32.2 - EX-32.2 - FEDEX CORP | fdx-ex322_13.htm |
| EX-32.1 - EX-32.1 - FEDEX CORP | fdx-ex321_6.htm |
| EX-31.2 - EX-31.2 - FEDEX CORP | fdx-ex312_22.htm |
| EX-31.1 - EX-31.1 - FEDEX CORP | fdx-ex311_15.htm |
| EX-15.1 - EX-15.1 - FEDEX CORP | fdx-ex151_17.htm |
| EX-10.10 - EX-10.10 - FEDEX CORP | d549395dex1010.htm |
| EX-10.9 - EX-10.9 - FEDEX CORP | d549395dex109.htm |
| EX-10.8 - EX-10.8 - FEDEX CORP | d549395dex108.htm |
| EX-10.7 - EX-10.7 - FEDEX CORP | d549395dex107.htm |
| EX-10.6 - EX-10.6 - FEDEX CORP | d549395dex106.htm |
| EX-10.5 - EX-10.5 - FEDEX CORP | d549395dex105.htm |
| EX-10.4 - EX-10.4 - FEDEX CORP | d549395dex104.htm |
| EX-10.3 - EX-10.3 - FEDEX CORP | d549395dex103.htm |
| EX-10.2 - EX-10.2 - FEDEX CORP | d549395dex102.htm |
| EX-10.1 - EX-10.1 - FEDEX CORP | d549395dex101.htm |
| 10-Q - 10-Q - FEDEX CORP | fdx-10q_20180228.htm |
EXHIBIT 12.1
FEDEX CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(UNAUDITED)
(IN MILLIONS, EXCEPT RATIOS)
|
|
|
Nine Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
February 28, |
|
|
Year Ended May 31, |
|
||||||||||||||||||||||
|
|
|
2018 |
|
|
2017 |
|
|
2017 |
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
2013 |
|
|||||||
|
Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
$ |
2,995 |
|
|
$ |
3,119 |
|
|
$ |
4,579 |
|
|
$ |
2,740 |
|
|
$ |
1,627 |
|
|
$ |
3,658 |
|
|
$ |
4,338 |
|
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net of capitalized interest |
|
|
395 |
|
|
|
370 |
|
|
|
502 |
|
|
|
336 |
|
|
|
235 |
|
|
|
160 |
|
|
|
82 |
|
|
Amortization of debt issuance costs |
|
|
2 |
|
|
|
8 |
|
|
|
11 |
|
|
|
8 |
|
|
|
5 |
|
|
|
4 |
|
|
|
5 |
|
|
Portion of rent expense representative of interest factor |
|
|
914 |
|
|
|
742 |
|
|
|
1,182 |
|
|
|
924 |
|
|
|
908 |
|
|
|
876 |
|
|
|
864 |
|
|
Earnings as adjusted |
|
$ |
4,306 |
|
|
$ |
4,239 |
|
|
$ |
6,274 |
|
|
$ |
4,008 |
|
|
$ |
2,775 |
|
|
$ |
4,698 |
|
|
$ |
5,289 |
|
|
Fixed Charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net of capitalized interest |
|
$ |
395 |
|
|
$ |
370 |
|
|
$ |
502 |
|
|
$ |
336 |
|
|
$ |
235 |
|
|
$ |
160 |
|
|
$ |
82 |
|
|
Capitalized interest |
|
|
45 |
|
|
|
30 |
|
|
|
41 |
|
|
|
42 |
|
|
|
37 |
|
|
|
29 |
|
|
|
45 |
|
|
Amortization of debt issuance costs |
|
|
2 |
|
|
|
8 |
|
|
|
11 |
|
|
|
8 |
|
|
|
5 |
|
|
|
4 |
|
|
|
5 |
|
|
Portion of rent expense representative of interest factor |
|
|
914 |
|
|
|
742 |
|
|
|
1,182 |
|
|
|
924 |
|
|
|
908 |
|
|
|
876 |
|
|
|
864 |
|
|
|
|
$ |
1,356 |
|
|
$ |
1,150 |
|
|
$ |
1,736 |
|
|
$ |
1,310 |
|
|
$ |
1,185 |
|
|
$ |
1,069 |
|
|
$ |
996 |
|
|
Ratio of Earnings to Fixed Charges |
|
|
3.2 |
|
|
|
3.7 |
|
|
|
3.6 |
|
|
|
3.1 |
|
|
|
2.3 |
|
|
|
4.4 |
|
|
|
5.3 |
|