EX-12.1 8 a2090390zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document

EXHIBIT 12.1


FEDEX CORPORATION
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(UNAUDITED)
(IN MILLIONS, EXCEPT RATIOS)

 
  Three Months
Ended
August 31,

  Year Ended May 31,
 
  2002
  2001
  2002
  2001
  2000
  1999
  1998
Earnings:                                          
  Income before income taxes   $ 255   $ 200   $ 1,160   $ 927   $ 1,138   $ 1,061   $ 900
Add back:                                          
  Interest expense, net of capitalized interest     32     38     143     155     121     111     136
  Amortization of debt issuance costs     1         4     2     1     9     1
  Portion of rent expense representative of interest factor     177     173     710     667     625     571     508
   
 
 
 
 
 
 
Earnings as adjusted   $ 465   $ 411   $ 2,017   $ 1,751   $ 1,885   $ 1,752   $ 1,545
   
 
 
 
 
 
 

Fixed Charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  Interest expense, net of capitalized interest   $ 32   $ 38   $ 143   $ 155   $ 121   $ 111   $ 136
  Capitalized interest     5     9     27     27     35     39     33
  Amortization of debt issuance costs     1         4     2     1     9     1
  Portion of rent expense representative of interest factor     177     173     710     667     625     571     508
   
 
 
 
 
 
 
    $ 215   $ 220   $ 884   $ 851   $ 782   $ 730   $ 678
   
 
 
 
 
 
 
Ratio of Earnings to Fixed Charges     2.2     1.9     2.3     2.1     2.4     2.4     2.3
   
 
 
 
 
 
 



QuickLinks

FEDEX CORPORATION COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (UNAUDITED) (IN MILLIONS, EXCEPT RATIOS)