XML 55 R100.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidating Financial Statements (Details 2) - USD ($)
$ in Millions
May. 31, 2015
May. 31, 2014
May. 31, 2013
May. 31, 2012
CURRENT ASSETS        
Cash and cash equivalents $ 3,763 $ 2,908 $ 4,917 $ 2,843
Receivables, less allowances 5,719 5,460    
Spare parts, supplies, fuel, prepaid expenses and other, less allowances 853 793    
Deferred income taxes 606 522    
Total current assets 10,941 9,683    
PROPERTY AND EQUIPMENT, AT COST 42,864 40,691    
Less accumulated depreciation and amortization 21,989 21,141    
Net property and equipment 20,875 19,550    
GOODWILL 3,810 2,790 2,755  
Other assets 1,443 1,047    
ASSETS 37,069 33,070    
CURRENT LIABILITIES        
Current portion of long-term debt 19 1    
Accrued salaries and employee benefits 1,436 1,277    
Accounts payable 2,066 1,971    
Accrued expenses 2,436 2,063    
Total current liabilities 5,957 5,312    
LONG-TERM DEBT, LESS CURRENT PORTION 7,249 4,736    
OTHER LONG-TERM LIABILITIES        
Deferred income taxes 1,747 2,114    
Other liabilities 7,123 5,631    
Total other long-term liabilities 8,870 7,745    
STOCKHOLDERS' INVESTMENT 14,993 15,277 17,398 14,727
LIABILITIES AND STOCKHOLDERS' INVESTMENT 37,069 33,070    
Parent Company [Member]        
CURRENT ASSETS        
Cash and cash equivalents 2,383 1,756 3,892 1,906
Receivables, less allowances 3 2    
Spare parts, supplies, fuel, prepaid expenses and other, less allowances 41 59    
Total current assets 2,427 1,817    
PROPERTY AND EQUIPMENT, AT COST 29 28    
Less accumulated depreciation and amortization 23 22    
Net property and equipment 6 6    
INVESTMENT IN SUBSIDIARIES 23,173 22,148    
Other assets 2,752 2,088    
ASSETS 28,358 26,059    
CURRENT LIABILITIES        
Accrued salaries and employee benefits 34 55    
Accounts payable 5 2    
Accrued expenses 604 405    
Total current liabilities 643 462    
LONG-TERM DEBT, LESS CURRENT PORTION 6,978 4,487    
INTERCOMPANY PAYABLE 2,249 3,686    
OTHER LONG-TERM LIABILITIES        
Other liabilities 3,495 2,147    
Total other long-term liabilities 3,495 2,147    
STOCKHOLDERS' INVESTMENT 14,993 15,277    
LIABILITIES AND STOCKHOLDERS' INVESTMENT 28,358 26,059    
Guarantor Subsidiaries [Member]        
CURRENT ASSETS        
Cash and cash equivalents 487 441 405 417
Receivables, less allowances 4,383 4,338    
Spare parts, supplies, fuel, prepaid expenses and other, less allowances 689 674    
Deferred income taxes 571 501    
Total current assets 6,130 5,954    
PROPERTY AND EQUIPMENT, AT COST 40,364 38,303    
Less accumulated depreciation and amortization 20,685 19,899    
Net property and equipment 19,679 18,404    
INTERCOMPANY RECEIVABLE 686 2,366    
GOODWILL 1,552 1,552    
INVESTMENT IN SUBSIDIARIES 3,800 3,745    
Other assets 898 747    
ASSETS 32,745 32,768    
CURRENT LIABILITIES        
Current portion of long-term debt 7 1    
Accrued salaries and employee benefits 1,208 1,042    
Accounts payable 1,433 1,530    
Accrued expenses 1,557 1,444    
Total current liabilities 4,205 4,017    
LONG-TERM DEBT, LESS CURRENT PORTION 248 249    
OTHER LONG-TERM LIABILITIES        
Deferred income taxes 4,206 4,059    
Other liabilities 3,367 3,230    
Total other long-term liabilities 7,573 7,289    
STOCKHOLDERS' INVESTMENT 20,719 21,213    
LIABILITIES AND STOCKHOLDERS' INVESTMENT 32,745 32,768    
Non Guarantor Subsidiaries [Member]        
CURRENT ASSETS        
Cash and cash equivalents 971 861 717 636
Receivables, less allowances 1,385 1,151    
Spare parts, supplies, fuel, prepaid expenses and other, less allowances 123 60    
Deferred income taxes 35 21    
Total current assets 2,514 2,093    
PROPERTY AND EQUIPMENT, AT COST 2,471 2,360    
Less accumulated depreciation and amortization 1,281 1,220    
Net property and equipment 1,190 1,140    
INTERCOMPANY RECEIVABLE 1,563 1,320    
GOODWILL 2,258 1,238    
Other assets 477 250    
ASSETS 8,002 6,041    
CURRENT LIABILITIES        
Current portion of long-term debt 12      
Accrued salaries and employee benefits 194 180    
Accounts payable 758 620    
Accrued expenses 275 214    
Total current liabilities 1,239 1,014    
LONG-TERM DEBT, LESS CURRENT PORTION 23      
OTHER LONG-TERM LIABILITIES        
Deferred income taxes 225 93    
Other liabilities 261 254    
Total other long-term liabilities 486 347    
STOCKHOLDERS' INVESTMENT 6,254 4,680    
LIABILITIES AND STOCKHOLDERS' INVESTMENT 8,002 6,041    
Consolidation Eliminations [Member]        
CURRENT ASSETS        
Cash and cash equivalents (78) (150) $ (97) $ (116)
Receivables, less allowances (52) (31)    
Total current assets (130) (181)    
INTERCOMPANY RECEIVABLE (2,249) (3,686)    
INVESTMENT IN SUBSIDIARIES (26,973) (25,893)    
Other assets (2,684) (2,038)    
ASSETS (32,036) (31,798)    
CURRENT LIABILITIES        
Accounts payable (130) (181)    
Total current liabilities (130) (181)    
INTERCOMPANY PAYABLE (2,249) (3,686)    
OTHER LONG-TERM LIABILITIES        
Deferred income taxes (2,684) (2,038)    
Total other long-term liabilities (2,684) (2,038)    
STOCKHOLDERS' INVESTMENT (26,973) (25,893)    
LIABILITIES AND STOCKHOLDERS' INVESTMENT $ (32,036) $ (31,798)