XML 153 R123.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Statements (Details 2) - USD ($)
$ in Millions
May 31, 2016
May 31, 2015
May 31, 2014
May 31, 2013
CURRENT ASSETS        
Cash and cash equivalents $ 3,534 $ 3,763 $ 2,908 $ 4,917
Receivables, less allowances 7,252 5,719    
Spare parts, supplies, fuel, prepaid expenses and other, less allowances 1,203 853    
Total current assets 11,989 10,335    
PROPERTY AND EQUIPMENT, AT COST 47,018 42,864    
Less accumulated depreciation and amortization 22,734 21,989    
Net property and equipment 24,284 20,875    
GOODWILL 6,747 3,810 2,790  
Other assets 3,044 1,511    
ASSETS 46,064 36,531 33,070  
CURRENT LIABILITIES        
Current portion of long-term debt 29 19    
Accrued salaries and employee benefits 1,972 1,436    
Accounts payable 2,944 2,066    
Accrued expenses 3,063 2,435    
Total current liabilities 8,008 5,956    
LONG-TERM DEBT, LESS CURRENT PORTION 13,838 7,249    
OTHER LONG-TERM LIABILITIES        
Deferred income taxes 1,567 1,210    
Other liabilities 8,867 7,123    
Total other long-term liabilities 10,434 8,333    
STOCKHOLDERS' INVESTMENT 13,784 14,993 15,277 17,398
LIABILITIES AND STOCKHOLDERS' INVESTMENT 46,064 36,531    
Parent Company [Member]        
CURRENT ASSETS        
Cash and cash equivalents 1,974 2,383 1,756 3,892
Receivables, less allowances 1 3    
Spare parts, supplies, fuel, prepaid expenses and other, less allowances 233 41    
Total current assets 2,208 2,427    
PROPERTY AND EQUIPMENT, AT COST 22 29    
Less accumulated depreciation and amortization 17 23    
Net property and equipment 5 6    
INTERCOMPANY RECEIVABLE 2,437      
INVESTMENT IN SUBSIDIARIES 24,766 23,173    
Other assets 3,461 2,770    
ASSETS 32,877 28,376    
CURRENT LIABILITIES        
Accrued salaries and employee benefits 54 34    
Accounts payable 8 5    
Accrued expenses 883 604    
Total current liabilities 945 643    
LONG-TERM DEBT, LESS CURRENT PORTION 13,553 6,978    
INTERCOMPANY PAYABLE   2,267    
OTHER LONG-TERM LIABILITIES        
Other liabilities 4,595 3,495    
Total other long-term liabilities 4,595 3,495    
STOCKHOLDERS' INVESTMENT 13,784 14,993    
LIABILITIES AND STOCKHOLDERS' INVESTMENT 32,877 28,376    
Guarantor Subsidiaries [Member]        
CURRENT ASSETS        
Cash and cash equivalents 326 487 441 405
Receivables, less allowances 4,461 4,383    
Spare parts, supplies, fuel, prepaid expenses and other, less allowances 724 689    
Total current assets 5,511 5,559    
PROPERTY AND EQUIPMENT, AT COST 43,760 40,364    
Less accumulated depreciation and amortization 21,566 20,685    
Net property and equipment 22,194 19,679    
INTERCOMPANY RECEIVABLE 1,284 713    
GOODWILL 1,571 1,552    
INVESTMENT IN SUBSIDIARIES 3,697 3,800    
Other assets 970 898    
ASSETS 35,227 32,201    
CURRENT LIABILITIES        
Current portion of long-term debt 13 7    
Accrued salaries and employee benefits 1,377 1,208    
Accounts payable 1,501 1,433    
Accrued expenses 1,411 1,557    
Total current liabilities 4,302 4,205    
LONG-TERM DEBT, LESS CURRENT PORTION 248 248    
OTHER LONG-TERM LIABILITIES        
Deferred income taxes 4,436 3,662    
Other liabilities 3,375 3,367    
Total other long-term liabilities 7,811 7,029    
STOCKHOLDERS' INVESTMENT 22,866 20,719    
LIABILITIES AND STOCKHOLDERS' INVESTMENT 35,227 32,201    
Non Guarantor Subsidiaries [Member]        
CURRENT ASSETS        
Cash and cash equivalents 1,277 971 861 717
Receivables, less allowances 2,831 1,385    
Spare parts, supplies, fuel, prepaid expenses and other, less allowances 246 123    
Total current assets 4,354 2,479    
PROPERTY AND EQUIPMENT, AT COST 3,236 2,471    
Less accumulated depreciation and amortization 1,151 1,281    
Net property and equipment 2,085 1,190    
INTERCOMPANY RECEIVABLE   1,554    
GOODWILL 5,176 2,258    
Other assets 1,851 480    
ASSETS 13,466 7,961    
CURRENT LIABILITIES        
Current portion of long-term debt 16 12    
Accrued salaries and employee benefits 541 194    
Accounts payable 1,519 758    
Accrued expenses 769 274    
Total current liabilities 2,845 1,238    
LONG-TERM DEBT, LESS CURRENT PORTION 37 23    
INTERCOMPANY PAYABLE 3,721      
OTHER LONG-TERM LIABILITIES        
Deferred income taxes 369 185    
Other liabilities 897 261    
Total other long-term liabilities 1,266 446    
STOCKHOLDERS' INVESTMENT 5,597 6,254    
LIABILITIES AND STOCKHOLDERS' INVESTMENT 13,466 7,961    
Consolidation Eliminations [Member]        
CURRENT ASSETS        
Cash and cash equivalents (43) (78) $ (150) $ (97)
Receivables, less allowances (41) (52)    
Total current assets (84) (130)    
INTERCOMPANY RECEIVABLE (3,721) (2,267)    
INVESTMENT IN SUBSIDIARIES (28,463) (26,973)    
Other assets (3,238) (2,637)    
ASSETS (35,506) (32,007)    
CURRENT LIABILITIES        
Accounts payable (84) (130)    
Total current liabilities (84) (130)    
INTERCOMPANY PAYABLE (3,721) (2,267)    
OTHER LONG-TERM LIABILITIES        
Deferred income taxes (3,238) (2,637)    
Total other long-term liabilities (3,238) (2,637)    
STOCKHOLDERS' INVESTMENT (28,463) (26,973)    
LIABILITIES AND STOCKHOLDERS' INVESTMENT $ (35,506) $ (32,007)