XML 56 R34.htm IDEA: XBRL DOCUMENT v3.7.0.1
Business Combinations (Tables)
12 Months Ended
May 31, 2017
Acquisition Tables [Abstract]  
Schedule of Purchase Price Allocation

The following table summarizes the final amounts of the fair values recognized for the assets acquired and liabilities assumed for this acquisition, as well as adjustments made during the measurement period (in millions):

 

 

 

Preliminary

 

 

Measurement

Period

 

 

Final

 

 

 

(May 31, 2016)

 

 

Adjustments

 

 

(May 31, 2017)

 

Current assets(1)

 

$

1,905

 

 

$

(53

)

 

$

1,852

 

Property and equipment

 

 

1,104

 

 

 

(124

)

 

 

980

 

Goodwill

 

 

2,964

 

 

 

488

 

 

 

3,452

 

Identifiable intangible assets

 

 

920

 

 

 

(390

)

 

 

530

 

Other non-current assets

 

 

289

 

 

 

183

 

 

 

472

 

Current liabilities(2)

 

 

(1,644

)

 

 

(44

)

 

 

(1,688

)

Long-term liabilities

 

 

(644

)

 

 

(60

)

 

 

(704

)

Total purchase price

 

$

4,894

 

 

$

 

 

$

4,894

 

 

(1)

Primarily accounts receivable and cash.

(2)

Primarily accounts payable and accrued expenses.

Schedule of Intangible Assets with Finite Lives

The purchase price was allocated to the identifiable intangible assets acquired as follows (in millions):

 

Intangible assets with finite lives

 

 

 

 

Customer relationships (12-year life)

 

$

430

 

Technology (3-year life)

 

 

20

 

Trademarks (4-year life)

 

 

80

 

Total intangible assets

 

$

530

 

 

Business Acquisition Pro Forma Financial Information

The following unaudited pro forma consolidated financial information presents the combined operations of FedEx and TNT Express as if the acquisition had occurred at the beginning of 2015 (dollars in millions, except per share amounts):

 

 

 

(Unaudited)

 

 

 

2016

 

 

2015

 

Consolidated revenues

 

$

57,899

 

 

$

55,862

 

Consolidated net income

 

 

1,600

 

 

 

638

 

Diluted earnings per share

 

$

5.73

 

 

$

2.22