| | | |
页
|
| |||
| | | | | 二、 | | | |
| | | | | 二、 | | | |
| | | | | 二、 | | | |
| | | | | 三、 | | | |
| | | | | 1 | | | |
| | | | | 13 | | | |
| | | | | 44 | | | |
| | | | | 47 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 57 | | | |
| | | | | 67 | | | |
| | | | | 84 | | | |
| | | | | 101 | | | |
| | | | | 109 | | | |
| | | | | 110 | | | |
| | | | | 144 | | | |
| | | | | 147 | | | |
| | | | | 155 | | | |
| | | | | 158 | | | |
| | | | | 162 | | | |
| | | | | 167 | | | |
| | | | | F-1 | | | |
| | | |
备考
|
| |
历史
|
| |||||||||||||||||||||||||||||||||||||||||||
| | | |
九个月
已结束 2月28日, 2026 |
| |
年终
5月31日, 2025 |
| |
九个月结束
2月28日, |
| |
截至5月31日止年度,
|
| |||||||||||||||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||||||
|
收入
|
| | | $ | 6,383 | | | | | | $ | 8,887 | | | | | | $ | 6,387 | | | | | | $ | 6,595 | | | | | | $ | 8,892 | | | | | | $ | 9,424 | | | | | | $ | 10,084 | | | |
|
营业费用
|
| | | | 6,026 | | | | | | | 7,579 | | | | | | | 5,995 | | | | | | | 5,644 | | | | | | | 7,488 | | | | | | | 7,671 | | | | | | | 8,190 | | | |
|
营业收入
|
| | | | 357 | | | | | | | 1,308 | | | | | | | 392 | | | | | | | 951 | | | | | | | 1,404 | | | | | | | 1,753 | | | | | | | 1,894 | | | |
|
其他(费用)收入
|
| | | | (149 | ) | | | | | | (101 | ) | | | | | | 269 | | | | | | | 305 | | | | | | | 398 | | | | | | | 326 | | | | | | | 196 | | | |
|
准备金
|
| | | | 52 | | | | | | | 308 | | | | | | | 164 | | | | | | | 316 | | | | | | | 456 | | | | | | | 505 | | | | | | | 509 | | | |
|
净收入
|
| | | $ | 156 | | | | | | $ | 899 | | | | | | $ | 497 | | | | | | $ | 940 | | | | | | $ | 1,346 | | | | | | $ | 1,574 | | | | | | $ | 1,581 | | | |
|
稀释每股收益(美元)
|
| | | $ | 1.05 | | | | | | $ | 6.06 | | | | | | $ | 19,880 | | | | | | $ | 37,600 | | | | | | $ | 53,840 | | | | | | $ | 62,960 | | | | | | $ | 63,240 | | | |
|
经营活动提供的现金
|
| | | | | | | | | | | | | | | | | | 513 | | | | | | | 984 | | | | | | | 1,531 | | | | | | | 1,541 | | | | | | | 1,752 | | | |
|
资本支出
|
| | | | | | | | | | | | | | | | | | 284 | | | | | | | 359 | | | | | | | 437 | | | | | | | 461 | | | | | | | 558 | | | |
| 其他数据/重点统计(a): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
营业利润率
|
| | | | 5.6% | | | | | | | 14.7% | | | | | | | 6.1% | | | | | | | 14.4% | | | | | | | 15.8% | | | | | | | 18.6% | | | | | | | 18.8% | | | |
|
运营天数
|
| | | | | | | | | | | | | | | | | | 188 | | | | | | | 188 | | | | | | | 252 | | | | | | | 254 | | | | | | | 253 | | | |
|
日均出货量
(单位:千) |
| | | | | | | | | | | | | | | | | | 85.9 | | | | | | | 89.4 | | | | | | | 90.1 | | | | | | | 94.0 | | | | | | | 99.7 | | | |
|
每批货物重量(磅)
|
| | | | | | | | | | | | | | | | | | 925 | | | | | | | 920 | | | | | | | 920 | | | | | | | 946 | | | | | | | 993 | | | |
|
每批收入(美元)
|
| | | | | | | | | | | | | | | | | $ | 376.81 | | | | | | $ | 373.85 | | | | | | $ | 373.52 | | | | | | $ | 376.81 | | | | | | $ | 379.76 | | | |
|
每英担营收(美元)
|
| | | | | | | | | | | | | | | | | $ | 40.75 | | | | | | $ | 40.66 | | | | | | $ | 40.61 | | | | | | $ | 39.82 | | | | | | $ | 38.26 | | | |
| | | |
备考
|
| |
历史
|
| | ||||||||||||||||||||||||
| | | |
截至
2月28日, 2026 |
| |
截至
2月28日, 2026 |
| |
截至5月31日,
|
| | |||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| | | | ||||||||||||||||||||||
|
现金(b)(c)
|
| | | $ | 250 | | | | | | $ | 102 | | | | | | $ | 109 | | | | | | $ | 106 | | | | | ||
|
总资产
|
| | | | 6,399 | | | | | | | 6,167 | | | | | | | 5,022 | | | | | | | 5,048 | | | | | ||
|
应付母公司款项,净额
|
| | | | — | | | | | | | 564 | | | | | | | 5 | | | | | | | 254 | | | | | ||
|
长期负债(c)
|
| | | | 4,264 | | | | | | | 3,664 | | | | | | | — | | | | | | | — | | | | | ||
|
负债总额(c)(d)
|
| | | | 6,961 | | | | | | | 7,197 | | | | | | | 2,629 | | | | | | | 2,924 | | | | | ||
|
总(赤字)权益
|
| | | | (562 | ) | | | | | | (1,030 | ) | | | | | | 2,393 | | | | | | | 2,124 | | | | | ||
|
总负债和(赤字)权益
|
| | | | 6,399 | | | | | | | 6,167 | | | | | | | 5,022 | | | | | | | 5,048 | | | | | ||
| |
奖励类型
|
| |
货运雇员
|
| |
联邦快递员工或董事*
|
|
| | 限制性股票 | | | 每一股联邦快递限制性股票将保持在流通状态,并受制于紧接分拆前适用于该股份的相同条款和条件。联邦快递限制性股票的每位持有人还将获得截至紧接分拆前持有的每一股联邦快递限制性股票的一定数量的联邦快递货运限制性股票,使用在分拆时适用于联邦快递非限制性普通股的相同分配比例确定。每股联邦快递货运限制性股票将受到与紧接分拆前适用于相应联邦快递限制性股票的相同条款和条件的约束。 | | | 每一股联邦快递限制性股票将保持在流通状态,并受制于紧接分拆前适用于该股份的相同条款和条件。联邦快递限制性股票的每位持有人还将获得截至紧接分拆前持有的每一股联邦快递限制性股票的一定数量的联邦快递货运限制性股票,使用在分拆时适用于联邦快递非限制性普通股的相同分配比例确定。每股联邦快递货运限制性股票将受到与紧接分拆前适用于相应联邦快递限制性股票的相同条款和条件的约束。 | |
| | 股票期权 | | | 联邦快递股票期权将使用转换比率转换为具有相同内在价值的联邦快递货运股票期权。 | | | 联邦快递股票期权将保持未行使状态,并通过转换比率进行公平调整,以保持相同的内在价值。 | |
| |
奖励类型
|
| |
货运雇员
|
| |
联邦快递员工或董事*
|
|
| | 业绩股票单位 | | | 联邦快递业绩股票单位将被转换为与联邦快递货运普通股相关的具有相同内在价值的业绩股票单位,业绩目标将被调整或替换,以衡量联邦快递货运的业绩表现。 | | | 联邦快递业绩股票单位将保持优秀,并根据需要进行公平调整以反映分拆。业绩目标可能会调整以反映分拆。 | |
| | 限制性股票 | | | 不适用。 | | | 在分拆之前,每个未归属的联邦快递限制性股票单位(全部由联邦快递董事会的非管理成员持有,否则将在分配日期后的一年内归属)将归属并以联邦快递普通股结算。 | |
| | | |
截至2026年2月28日
|
| |||||||||
| | | |
历史
|
| |
备考
(未经审计) |
| ||||||
| | | |
(百万)
|
| |||||||||
|
现金及现金等价物
|
| | | $ | 102 | | | | | $ | 250(a) | | |
| 负债: | | | | | | | | | | | | | |
|
负债总额
|
| | | $ | 3,664 | | | | | $ | 4,264(b) | | |
| (赤字)权益: | | | | | | | | | | | | | |
|
历史普通股,无面值;2.5万股授权、发行,
和未偿还;备考普通股,面值0.10美元; 148,906,159股已发行及按备考基准发行在外的股份(c) |
| | | | — | | | | | | 15 | | |
|
额外实收资本(c)
|
| | | | — | | | | | | — | | |
|
(累计亏损)留存收益
|
| | | | (1,028) | | | | | | (575) | | |
|
累计其他综合损失
|
| | | | (2) | | | | | | (2) | | |
|
总(赤字)权益
|
| | | $ | (1,030) | | | | | $ | (562) | | |
|
总资本
|
| | | $ | 2,634 | | | | | $ | 3,702 | | |
| | | |
历史
|
| |
交易
会计 调整 |
| | | | |
自主
实体 调整 |
| |
备考
|
| ||||||||||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金
|
| | | $ | 102 | | | | | | $ | 148 | | | | |
(a)
(b) |
| | | $ | — | | | | | | $ | 250 | | | |
|
应收款项,减备抵
|
| | | | 1,048 | | | | | | | — | | | | | | | | | | — | | | | | | | 1,048 | | | |
|
备件、用品和燃料
|
| | | | 21 | | | | | | | — | | | | | | | | | | — | | | | | | | 21 | | | |
|
预付费用及其他
|
| | | | 70 | | | | | | | 12 | | | | |
(k)
|
| | | | — | | | | | | | 82 | | | |
|
流动资产总额
|
| | | | 1,241 | | | | | | | 160 | | | | | | | | | | — | | | | | | | 1,401 | | | |
| 财产和设备,收费 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
车辆和拖车
|
| | | | 3,961 | | | | | | | (86 | ) | | | |
(一)
|
| | | | — | | | | | | | 3,875 | | | |
|
设施及其他
|
| | | | 1,576 | | | | | | | 28 | | | | |
(k)
|
| | | | — | | | | | | | 1,604 | | | |
|
地面支持和船坞设备
|
| | | | 638 | | | | | | | — | | | | | | | | | | — | | | | | | | 638 | | | |
|
信息技术
|
| | | | 419 | | | | | | | 114 | | | | |
(k)
|
| | | | — | | | | | | | 533 | | | |
|
财产和设备总额,按成本
|
| | | | 6,594 | | | | | | | 56 | | | | | | | | | | — | | | | | | | 6,650 | | | |
|
减去累计折旧和摊销
|
| | | | 3,740 | | | | | | | (4 | ) | | | |
(一)
(k) |
| | | | — | | | | | | | 3,736 | | | |
|
净资产和设备
|
| | | | 2,854 | | | | | | | 60 | | | | | | | | | | — | | | | | | | 2,914 | | | |
| 其他长期资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
经营租赁使用权资产净额
|
| | | | 1,463 | | | | | | | (8 | ) | | | |
(一)
(k) |
| | | | — | | | | | | | 1,455 | | | |
|
商誉
|
| | | | 602 | | | | | | | — | | | | | | | | | | — | | | | | | | 602 | | | |
|
其他资产
|
| | | | 7 | | | | | | | 20 | | | | |
(f)
|
| | | | — | | | | | | | 27 | | | |
|
其他长期资产合计
|
| | | | 2,072 | | | | | | | 12 | | | | | | | | | | — | | | | | | | 2,084 | | | |
|
总资产
|
| | | $ | 6,167 | | | | | | $ | 232 | | | | | | | | | $ | — | | | | | | $ | 6,399 | | | |
| | | |
历史
|
| |
交易
会计 调整 |
| | | | |
自主
实体 调整 |
| |
备考
|
| ||||||||||||||||
| 负债和(赤字)权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
长期债务的流动部分
|
| | | $ | — | | | | | | $ | — | | | | |
(b)
|
| | | $ | — | | | | | | $ | — | | | |
|
应计工资和雇员福利
|
| | | | 243 | | | | | | | 25 | | | | |
(g)
|
| | | | — | | | | | | | 268 | | | |
|
应付账款
|
| | | | 173 | | | | | | | (7 | ) | | | |
(一)
|
| | | | — | | | | | | | 166 | | | |
|
应付母公司款项,净额
|
| | | | 564 | | | | | | | (564 | ) | | | |
(l)
|
| | | | — | | | | | | | — | | | |
|
经营租赁负债
|
| | | | 178 | | | | | | | — | | | | |
(一)
(k) |
| | | | — | | | | | | | 178 | | | |
|
融资租赁义务
|
| | | | 35 | | | | | | | — | | | | | | | | | | — | | | | | | | 35 | | | |
|
应计费用
|
| | | | 282 | | | | | | | (75 | ) | | | |
(m)
|
| | | | — | | | | | | | 207 | | | |
|
流动负债合计
|
| | | | 1,475 | | | | | | | (621 | ) | | | | | | | | | — | | | | | | | 854 | | | |
| 长期债务,较少流动部分 | | | | | 3,664 | | | | | | | 600 | | | | |
(b)
|
| | | | — | | | | | | | 4,264 | | | |
| 其他长期负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
递延所得税
|
| | | | 207 | | | | | | | 111 | | | | |
(h)
|
| | | | — | | | | | | | 318 | | | |
|
自保应计项目
|
| | | | 319 | | | | | | | (317 | ) | | | |
(m)
|
| | | | — | | | | | | | 2 | | | |
|
经营租赁负债
|
| | | | 1,298 | | | | | | | (9 | ) | | | |
(一)
|
| | | | — | | | | | | | 1,289 | | | |
|
融资租赁义务
|
| | | | 175 | | | | | | | — | | | | | | | | | | — | | | | | | | 175 | | | |
|
其他负债
|
| | | | 59 | | | | | | | — | | | | | | | | | | — | | | | | | | 59 | | | |
|
其他长期负债合计
|
| | | | 2,058 | | | | | | | (215 | ) | | | | | | | | | — | | | | | | | 1,843 | | | |
| 承诺与或有事项 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (赤字)权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
历史普通股,无面值;25,000股已授权、已发行和流通股;备考普通股0.10美元面值;148,906,159股已发行和已发行的备考流通股
|
| | | | — | | | | | | | 15 | | | | |
(d)
|
| | | | — | | | | | | | 15 | | | |
|
额外实收资本
|
| | | | — | | | | | | | — | | | | |
(d)
|
| | | | — | | | | | | | — | | | |
|
(累计亏损)留存收益
|
| | | | (1,028 | ) | | | | | | 453 | | | | |
(n)
|
| | | | — | | | | | | | (575 | ) | | |
|
累计其他综合损失
|
| | | | (2 | ) | | | | | | — | | | | | | | | | | — | | | | | | | (2 | ) | | |
|
总(赤字)权益
|
| | | | (1,030 | ) | | | | | | 468 | | | | | | | | | | — | | | | | | | (562 | ) | | |
| 负债总额和(赤字)权益 | | | | $ | 6,167 | | | | | | $ | 232 | | | | | | | | | $ | — | | | | | | $ | 6,399 | | | |
| | | |
历史
|
| |
交易
会计 调整 |
| | | | |
自主
实体 调整 |
| | | | |
备考
|
| | | | ||||||||||||||||
|
收入
|
| | | $ | 6,387 | | | | | | $ | (4 | ) | | | |
(一)
|
| | | $ | — | | | | | | | | | $ | 6,383 | | | | | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
工资和员工福利
|
| | | | 3,180 | | | | | | | 7 | | | | |
(m)
|
| | | | — | | | | |
(o)
|
| | | | 3,187 | | | | | | |
|
外购运输
|
| | | | 591 | | | | | | | — | | | | | | | | | | — | | | | | | | | | | 591 | | | | | | |
|
租金
|
| | | | 229 | | | | | | | — | | | | |
(一)
(k) |
| | | | — | | | | |
(o)
|
| | | | 229 | | | | | | |
|
折旧及摊销
|
| | | | 380 | | | | | | | 12 | | | | |
(一)
(k) |
| | | | — | | | | |
(o)
|
| | | | 392 | | | | | | |
|
燃料
|
| | | | 327 | | | | | | | — | | | | | | | | | | — | | | | | | | | | | 327 | | | | | | |
|
维护和维修
|
| | | | 265 | | | | | | | 2 | | | | |
(k)
|
| | | | — | | | | |
(o)
|
| | | | 267 | | | | | | |
|
离职和其他费用
|
| | | | 287 | | | | | | | 5 | | | | |
(c)
|
| | | | — | | | | | | | | | | 292 | | | | | | |
|
其他
|
| | | | 736 | | | | | | | 5 | | | | |
(j)
(m) |
| | | | — | | | | |
(o)
|
| | | | 741 | | | | | | |
|
总营业费用
|
| | | | 5,995 | | | | | | | 31 | | | | | | | | | | — | | | | | | | | | | 6,026 | | | | | | |
|
营业收入
|
| | | | 392 | | | | | | | (35 | ) | | | | | | | | | — | | | | | | | | | | 357 | | | | | | |
| 其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
关联方利息收入
|
| | | | 273 | | | | | | | (273 | ) | | | |
(a)
|
| | | | — | | | | | | | | | | — | | | | | | |
|
利息支出
|
| | | | (12 | ) | | | | | | (143 | ) | | | |
(b)
|
| | | | — | | | | | | | | | | (155 | ) | | | | | |
|
其他,净额
|
| | | | 8 | | | | | | | (2 | ) | | | |
(f)
|
| | | | — | | | | | | | | | | 6 | | | | | | |
|
其他收入总额(费用):
|
| | | | 269 | | | | | | | (418 | ) | | | | | | | | | — | | | | | | | | | | (149 | ) | | | | | |
|
所得税前收入
|
| | | | 661 | | | | | | | (453 | ) | | | | | | | | | — | | | | | | | | | | 208 | | | | | | |
|
准备金
|
| | | | 164 | | | | | | | (112 | ) | | | |
(h)
|
| | | | — | | | | | | | | | | 52 | | | | | | |
|
净收入
|
| | | $ | 497 | | | | | | $ | (341 | ) | | | | | | | | $ | — | | | | | | | | | $ | 156 | | | | | | |
| 每股普通股基本收益 | | | | $ | 19,880 | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 1.05 | | | | | (d)(e) | |
| 每股普通股摊薄收益 | | | | $ | 19,880 | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 1.05 | | | | | (d)(e) | |
| | | |
历史
|
| |
交易
会计 调整 |
| | | | |
自主
实体 调整 |
| | | | |
备考
|
| | | | ||||||||||||||||
|
收入
|
| | | $ | 8,892 | | | | | | $ | (5 | ) | | | |
(一)
|
| | | $ | — | | | | | | | | | $ | 8,887 | | | | | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
工资和员工福利
|
| | | | 4,157 | | | | | | | 37 | | | | |
(f)
(g) (m) |
| | | | — | | | | |
(o)
|
| | | | 4,194 | | | | | | |
|
外购运输
|
| | | | 807 | | | | | | | — | | | | | | | | | | — | | | | | | | | | | 807 | | | | | | |
|
租金
|
| | | | 295 | | | | | | | — | | | | |
(一)
(k) |
| | | | — | | | | |
(o)
|
| | | | 295 | | | | | | |
|
折旧及摊销
|
| | | | 471 | | | | | | | 19 | | | | |
(一)
(k) |
| | | | — | | | | |
(o)
|
| | | | 490 | | | | | | |
|
燃料
|
| | | | 457 | | | | | | | — | | | | | | | | | | — | | | | | | | | | | 457 | | | | | | |
|
维护和维修
|
| | | | 362 | | | | | | | 2 | | | | |
(k)
|
| | | | — | | | | |
(o)
|
| | | | 364 | | | | | | |
|
其他
|
| | | | 939 | | | | | | | 33 | | | | |
(c)
(j) (m) |
| | | | — | | | | |
(o)
|
| | | | 972 | | | | | | |
|
总营业费用
|
| | | | 7,488 | | | | | | | 91 | | | | | | | | | | — | | | | | | | | | | 7,579 | | | | | | |
|
营业收入
|
| | | | 1,404 | | | | | | | (96 | ) | | | | | | | | | — | | | | | | | | | | 1,308 | | | | | | |
| 其他收入(费用): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
关联方利息收入
|
| | | | 388 | | | | | | | (388 | ) | | | |
(a)
|
| | | | — | | | | | | | | | | — | | | | | | |
|
利息支出
|
| | | | — | | | | | | | (209 | ) | | | |
(b)
|
| | | | — | | | | | | | | | | (209 | ) | | | | | |
|
其他,净额
|
| | | | 10 | | | | | | | 98 | | | | |
(f)
|
| | | | — | | | | | | | | | | 108 | | | | | | |
| 其他收入总额(费用): | | | | | 398 | | | | | | | (499 | ) | | | | | | | | | — | | | | | | | | | | (101 | ) | | | | | |
| 收入前收入 税收 |
| | | | 1,802 | | | | | | | (595 | ) | | | | | | | | | — | | | | | | | | | | 1,207 | | | | | | |
| 收入准备金 税收 |
| | | | 456 | | | | | | | (148 | ) | | | |
(h)
|
| | | | — | | | | | | | | | | 308 | | | | | | |
|
净收入
|
| | | $ | 1,346 | | | | | | $ | (447 | ) | | | | | | | | $ | — | | | | | | | | | $ | 899 | | | | | | |
| 每股普通股基本收益 | | | | $ | 53,840 | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 6.06 | | | | | (d)(e) | |
| 每股普通股摊薄收益 | | | | $ | 53,840 | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 6.06 | | | | | (d)(e) | |
| | | |
截至
2月28日, 2026 |
| |||
|
车辆和拖车,净额
|
| | | $ | 49 | | |
|
经营租赁使用权资产净额
|
| | | | 10 | | |
|
经营租赁负债–流动
|
| | | | 1 | | |
|
经营租赁负债–长期
|
| | | | 9 | | |
| | | |
截至
2月28日, 2026 |
| |||
|
设施和其他,净额
|
| | | $ | 10 | | |
|
信息技术、网
|
| | | | 98 | | |
|
预付及其他流动资产
|
| | | | 12 | | |
|
经营租赁使用权资产净额
|
| | | | 2 | | |
|
经营租赁负债–流动
|
| | | | 1 | | |
| | | |
截至
2月28日, 2026 |
| ||||
|
现金(a)(b)
|
| | | $ | 148 | | | |
|
发生的债务(b)
|
| | | | (600 | ) | | |
|
普通股发行(d)
|
| | | | (15 | ) | | |
|
养老金和其他退休后计划(f)
|
| | | | 20 | | | |
|
雇员义务(g)
|
| | | | (26 | ) | | |
|
递延税款(h)
|
| | | | (111 | ) | | |
|
共享资产将转移至联邦快递(一)
|
| | | | (41 | ) | | |
|
从联邦快递转移的共享资产(k)
|
| | | | 121 | | | |
|
应付母公司款项,净额(l)
|
| | | | 564 | | | |
|
自保准备金(m)
|
| | | | 393 | | | |
|
调整总数
|
| | | $ | 453 | | | |
|
租赁或拥有
|
| |
状态
|
| |
城市
|
| |
总门
|
| |||
|
租赁
|
| |
堪萨斯州
|
| |
爱德华兹维尔
|
| | | | 339 | | |
|
拥有
|
| |
密苏里州
|
| |
圣查尔斯
|
| | | | 289 | | |
|
租赁
|
| |
马里兰州
|
| |
黑格斯敦
|
| | | | 284 | | |
|
拥有
|
| |
德州
|
| |
欧文
|
| | | | 277 | | |
|
拥有
|
| |
加州
|
| |
米拉·洛马
|
| | | | 268 | | |
|
拥有
|
| |
伊利诺伊州
|
| |
芝加哥高地
|
| | | | 262 | | |
|
租赁
|
| |
加州
|
| |
圣贝纳迪诺
|
| | | | 259 | | |
|
租赁
|
| |
俄亥俄州
|
| |
西杰斐逊
|
| | | | 256 | | |
|
拥有
|
| |
印第安纳州
|
| |
印第安纳波利斯
|
| | | | 252 | | |
|
租赁
|
| |
科罗拉多州
|
| |
亨德森
|
| | | | 241 | | |
|
租赁
|
| |
德州
|
| |
休斯顿
|
| | | | 241 | | |
|
拥有
|
| |
宾夕法尼亚州
|
| |
米德尔敦
|
| | | | 241 | | |
|
租赁
|
| |
伊利诺伊州
|
| |
森林景观
|
| | | | 235 | | |
|
拥有
|
| |
俄亥俄州
|
| |
北杰克逊
|
| | | | 235 | | |
|
租赁
|
| |
明尼苏达州
|
| |
莱克维尔
|
| | | | 234 | | |
|
拥有
|
| |
格鲁吉亚
|
| |
康利
|
| | | | 230 | | |
|
拥有
|
| |
北卡罗来纳州
|
| |
夏洛特
|
| | | | 227 | | |
|
拥有
|
| |
俄亥俄州
|
| |
胡贝尔高地
|
| | | | 227 | | |
|
租赁
|
| |
肯塔基州
|
| |
路易斯维尔
|
| | | | 223 | | |
|
拥有
|
| |
爱荷华州
|
| |
得梅因
|
| | | | 222 | | |
| | | |
三个月结束
2月28日, |
| |
百分比
改变 |
| |
九个月结束
2月28日, |
| |
百分比
改变 |
| ||||||||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||||||||||||||||||||
|
收入
|
| | | $ | 1,991 | | | | | | $ | 2,089 | | | | | | | (5 | ) | | | | | $ | 6,387 | | | | | | $ | 6,595 | | | | | | | (3 | ) | | |
|
营业(费用)收入
|
| | | | (6 | ) | | | | | | 242 | | | | | | | (102 | ) | | | | | | 392 | | | | | | | 951 | | | | | | | (59 | ) | | |
|
营业利润率
|
| | | | (0.3 | )% | | | | | | 11.6% | | | | | | | (1,190 | )英国石油公司 | | | | | | 6.1% | | | | | | | 14.4% | | | | | | | (830 | )英国石油公司 | | |
|
净收入
|
| | | $ | 51 | | | | | | $ | 251 | | | | | | | (80 | ) | | | | | $ | 497 | | | | | | $ | 940 | | | | | | | (47 | ) | | |
|
稀释每股收益
|
| | | | 2,040 | | | | | | | 10,040 | | | | | | | (80 | ) | | | | | | 19,880 | | | | | | | 37,600 | | | | | | | (47 | ) | | |
| | | |
三个月结束
2月28日, |
| |
百分比
改变 |
| |
九个月结束
2月28日, |
| |
百分比
改变 |
| ||||||||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||||||||||||||||||||
|
收入
|
| | | $ | 1,991 | | | | | | $ | 2,089 | | | | | | | (5 | ) | | | | | $ | 6,387 | | | | | | $ | 6,595 | | | | | | | (3 | ) | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
工资和员工福利
|
| | | | 1,044 | | | | | | | 1,013 | | | | | | | 3 | | | | | | | 3,180 | | | | | | | 3,119 | | | | | | | 2 | | | |
|
外购运输
|
| | | | 193 | | | | | | | 202 | | | | | | | (4 | ) | | | | | | 591 | | | | | | | 602 | | | | | | | (2 | ) | | |
|
租金
|
| | | | 75 | | | | | | | 74 | | | | | | | 1 | | | | | | | 229 | | | | | | | 221 | | | | | | | 4 | | | |
|
折旧及摊销
|
| | | | 129 | | | | | | | 126 | | | | | | | 2 | | | | | | | 380 | | | | | | | 376 | | | | | | | 1 | | | |
|
燃料
|
| | | | 105 | | | | | | | 112 | | | | | | | (6 | ) | | | | | | 327 | | | | | | | 344 | | | | | | | (5 | ) | | |
|
维护和维修
|
| | | | 80 | | | | | | | 92 | | | | | | | (13 | ) | | | | | | 265 | | | | | | | 277 | | | | | | | (4 | ) | | |
|
离职和其他费用
|
| | | | 126 | | | | | | | — | | | | | | | NM | | | | | | | 287 | | | | | | | — | | | | | | | NM | | | |
|
其他
|
| | | | 245 | | | | | | | 228 | | | | | | | 7 | | | | | | | 736 | | | | | | | 705 | | | | | | | 4 | | | |
|
总营业费用
|
| | | | 1,997 | | | | | | | 1,847 | | | | | | | 8 | | | | | | | 5,995 | | | | | | | 5,644 | | | | | | | 6 | | | |
|
营业(费用)收入
|
| | | $ | (6 | ) | | | | | $ | 242 | | | | | | | (102 | ) | | | | | $ | 392 | | | | | | $ | 951 | | | | | | | (59 | ) | | |
|
营业利润率
|
| | | | (0.3 | )% | | | | | | 11.6% | | | | | | | (1,190 | )英国石油公司 | | | | | | 6.1% | | | | | | | 14.4% | | | | | | | (830 | )英国石油公司 | | |
|
运营天数
|
| | | | 62 | | | | | | | 62 | | | | | | | | | | | | | | 188 | | | | | | | 188 | | | | | | | | | | |
| 日均出货量(千): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
优先
|
| | | | 55.6 | | | | | | | 58.2 | | | | | | | (4 | ) | | | | | | 59.3 | | | | | | | 61.2 | | | | | | | (3 | ) | | |
|
经济
|
| | | | 24.6 | | | | | | | 26.9 | | | | | | | (9 | ) | | | | | | 26.6 | | | | | | | 28.2 | | | | | | | (6 | ) | | |
|
日均发货总量
|
| | | | 80.2 | | | | | | | 85.1 | | | | | | | (6 | ) | | | | | | 85.9 | | | | | | | 89.4 | | | | | | | (4 | ) | | |
| | | |
三个月结束
2月28日, |
| |
百分比
改变 |
| |
九个月结束
2月28日, |
| |
百分比
改变 |
| ||||||||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||||||||||||||||||||
| 每批货物重量(磅): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
优先
|
| | | | 929 | | | | | | | 935 | | | | | | | (1 | ) | | | | | | 931 | | | | | | | 943 | | | | | | | (1 | ) | | |
|
经济
|
| | | | 918 | | | | | | | 877 | | | | | | | 5 | | | | | | | 911 | | | | | | | 870 | | | | | | | 5 | | | |
|
每批货物复合重量
|
| | | | 926 | | | | | | | 917 | | | | | | | 1 | | | | | | | 925 | | | | | | | 920 | | | | | | | 1 | | | |
| 每批收入(美元): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
优先
|
| | | $ | 365.19 | | | | | | $ | 360.68 | | | | | | | 1 | | | | | | $ | 361.86 | | | | | | $ | 359.19 | | | | | | | 1 | | | |
|
经济
|
| | | | 414.19 | | | | | | | 408.56 | | | | | | | 1 | | | | | | | 410.05 | | | | | | | 405.72 | | | | | | | 1 | | | |
|
复合收入每
出货 |
| | | $ | 380.24 | | | | | | $ | 375.81 | | | | | | | 1 | | | | | | $ | 376.81 | | | | | | $ | 373.85 | | | | | | | 1 | | | |
| 每英担营收(美元): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
优先
|
| | | $ | 39.32 | | | | | | $ | 38.57 | | | | | | | 2 | | | | | | $ | 38.88 | | | | | | $ | 38.11 | | | | | | | 2 | | | |
|
经济
|
| | | | 45.11 | | | | | | | 46.59 | | | | | | | (3 | ) | | | | | | 44.99 | | | | | | | 46.66 | | | | | | | (4 | ) | | |
|
每英担综合收入
|
| | | $ | 41.08 | | | | | | $ | 41.00 | | | | | | | — | | | | | | $ | 40.75 | | | | | | $ | 40.66 | | | | | | | — | | | |
| | | |
收入百分比
|
| |||||||||||||||||||||||||
| | | |
三个月结束
2月28日, |
| |
九个月结束
2月28日, |
| ||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||||||
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
工资和员工福利
|
| | | | 52.4% | | | | | | | 48.5% | | | | | | | 49.8% | | | | | | | 47.3% | | | |
|
外购运输
|
| | | | 9.7 | | | | | | | 9.7 | | | | | | | 9.3 | | | | | | | 9.1 | | | |
|
租金
|
| | | | 3.8 | | | | | | | 3.5 | | | | | | | 3.6 | | | | | | | 3.4 | | | |
|
折旧及摊销
|
| | | | 6.5 | | | | | | | 6.0 | | | | | | | 5.9 | | | | | | | 5.7 | | | |
|
燃料
|
| | | | 5.3 | | | | | | | 5.4 | | | | | | | 5.1 | | | | | | | 5.2 | | | |
|
维护和维修
|
| | | | 4.0 | | | | | | | 4.4 | | | | | | | 4.1 | | | | | | | 4.2 | | | |
|
离职和其他费用
|
| | | | 6.3 | | | | | | | — | | | | | | | 4.5 | | | | | | | — | | | |
|
其他
|
| | | | 12.3 | | | | | | | 10.9 | | | | | | | 11.5 | | | | | | | 10.7 | | | |
|
总营业费用
|
| | | | 100.3 | | | | | | | 88.4 | | | | | | | 93.9 | | | | | | | 85.6 | | | |
|
营业利润率
|
| |
(0.3)%
|
| | | | 11.6% | | | | | | | 6.1% | | | | | | | 14.4% | | | | ||||
| | | |
截至5月31日止年度,
|
| |
百分比变化
|
| |||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||||
|
收入
|
| | | $ | 8,892 | | | | | | $ | 9,424 | | | | | | $ | 10,084 | | | | | | | (6 | ) | | | | | | (7 | ) | | |
|
营业收入
|
| | | | 1,404 | | | | | | | 1,753 | | | | | | | 1,894 | | | | | | | (20 | ) | | | | | | (7 | ) | | |
|
营业利润率
|
| | | | 15.8% | | | | | | | 18.6% | | | | | | | 18.8% | | | | | | | (280 | )英国石油公司 | | | | | | (20 | )英国石油公司 | | |
|
净收入
|
| | | $ | 1,346 | | | | | | $ | 1,574 | | | | | | $ | 1,581 | | | | | | | (14 | ) | | | | | | — | | | |
|
稀释每股收益
|
| | | | 53,840 | | | | | | | 62,960 | | | | | | | 63,240 | | | | | | | (14 | ) | | | | | | — | | | |
| | | |
截至5月31日止年度,
|
| |
百分比变化
|
| |
收入百分比
|
| |||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||||
|
收入
|
| | | $ | 8,892 | | | | | | $ | 9,424 | | | | | | $ | 10,084 | | | | | | | (6 | ) | | | | | | (7 | ) | | | | | | 100.0% | | | | | | | 100.0% | | | | | | | 100.0% | | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
工资和员工福利
|
| | | | 4,157 | | | | | | | 4,177 | | | | | | | 4,296 | | | | | | | — | | | | | | | (3 | ) | | | | | | 46.7 | | | | | | | 44.3 | | | | | | | 42.6 | | | |
|
外购运输
|
| | | | 807 | | | | | | | 873 | | | | | | | 1,079 | | | | | | | (8 | ) | | | | | | (19 | ) | | | | | | 9.1 | | | | | | | 9.3 | | | | | | | 10.7 | | | |
|
租金
|
| | | | 295 | | | | | | | 287 | | | | | | | 277 | | | | | | | 3 | | | | | | | 4 | | | | | | | 3.3 | | | | | | | 3.0 | | | | | | | 2.7 | | | |
|
折旧及摊销
|
| | | | 471 | | | | | | | 455 | | | | | | | 445 | | | | | | | 4 | | | | | | | 2 | | | | | | | 5.3 | | | | | | | 4.8 | | | | | | | 4.4 | | | |
|
燃料
|
| | | | 457 | | | | | | | 571 | | | | | | | 748 | | | | | | | (20 | ) | | | | | | (24 | ) | | | | | | 5.1 | | | | | | | 6.1 | | | | | | | 7.4 | | | |
|
维护和维修
|
| | | | 362 | | | | | | | 358 | | | | | | | 351 | | | | | | | 1 | | | | | | | 2 | | | | | | | 4.1 | | | | | | | 3.8 | | | | | | | 3.5 | | | |
|
其他
|
| | | | 939 | | | | | | | 950 | | | | | | | 994 | | | | | | | (1 | ) | | | | | | (4 | ) | | | | | | 10.6 | | | | | | | 10.1 | | | | | | | 9.9 | | | |
|
总营业费用
|
| | | | 7,488 | | | | | | | 7,671 | | | | | | | 8,190 | | | | | | | (2 | ) | | | | | | (6 | ) | | | | | | 84.2% | | | | | | | 81.4% | | | | | | | 81.2% | | | |
|
营业收入
|
| | | $ | 1,404 | | | | | | $ | 1,753 | | | | | | $ | 1,894 | | | | | | | (20 | ) | | | | | | (7 | ) | | | | | | | | | | | | | | | | | | | | | | | |
|
营业利润率
|
| | | | 15.8% | | | | | | | 18.6% | | | | | | | 18.8% | | | | | | | (280 | )英国石油公司 | | | | | | (20 | )英国石油公司 | | | | | | | | | | | | | | | | | | | | | | | |
|
运营天数
|
| | | | 252 | | | | | | | 254 | | | | | | | 253 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 日均出货量(千): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
优先
|
| | | | 61.8 | | | | | | | 64.9 | | | | | | | 70.1 | | | | | | | (5 | ) | | | | | | (7 | ) | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
截至5月31日止年度,
|
| |
百分比变化
|
| |
收入百分比
|
| |||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| |
2023
|
| ||||||||||||||||||||
|
经济
|
| | | | 28.3 | | | | | | | 29.1 | | | | | | | 29.6 | | | | | | | (3 | ) | | | | | | (2 | ) | | | | | | | | | | | |
|
日均发货总量
|
| | | | 90.1 | | | | | | | 94.0 | | | | | | | 99.7 | | | | | | | (4 | ) | | | | | | (6 | ) | | | | | | | | | | | |
| 每批货物重量(磅): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
优先
|
| | | | 941 | | | | | | | 977 | | | | | | | 1,027 | | | | | | | (4 | ) | | | | | | (5 | ) | | | | | | | | | | | |
|
经济
|
| | | | 873 | | | | | | | 878 | | | | | | | 912 | | | | | | | (1 | ) | | | | | | (4 | ) | | | | | | | | | | | |
|
每批货物复合重量
|
| | | | 920 | | | | | | | 946 | | | | | | | 993 | | | | | | | (3 | ) | | | | | | (5 | ) | | | | | | | | | | | |
| 每批收入(美元): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
优先
|
| | | $ | 358.84 | | | | | | $ | 361.38 | | | | | | $ | 363.85 | | | | | | | (1 | ) | | | | | | (1 | ) | | | | | | | | | | | |
|
经济
|
| | | | 405.53 | | | | | | | 411.25 | | | | | | | 417.50 | | | | | | | (1 | ) | | | | | | (1 | ) | | | | | | | | | | | |
|
每批货物的综合收入
|
| | | $ | 373.52 | | | | | | $ | 376.81 | | | | | | $ | 379.76 | | | | | | | (1 | ) | | | | | | (1 | ) | | | | | | | | | | | |
| 每英担营收(美元): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
优先
|
| | | $ | 38.13 | | | | | | $ | 36.98 | | | | | | $ | 35.44 | | | | | | | 3 | | | | | | | 4 | | | | | | | | | | | | |
|
经济
|
| | | | 46.46 | | | | | | | 46.86 | | | | | | | 45.78 | | | | | | | (1 | ) | | | | | | 2 | | | | | | | | | | | | |
|
复合收入每
千量级 |
| | | $ | 40.61 | | | | | | $ | 39.82 | | | | | | $ | 38.26 | | | | | | | 2 | | | | | | | 4 | | | | | | | | | | | | |
| | | |
九个月结束
2月28日, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| 经营活动: | | | | | | | | | | | | | |
|
净收入
|
| | | $ | 497 | | | | | $ | 940 | | |
|
离职和其他费用,扣除付款
|
| | | | 50 | | | | | | — | | |
|
其他非现金费用和贷项
|
| | | | 552 | | | | | | 529 | | |
| | | |
九个月结束
2月28日, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
资产负债变动
|
| | | | (586) | | | | | | (485) | | |
|
经营活动提供的现金
|
| | | | 513 | | | | | | 984 | | |
| 投资活动: | | | | | | | | | | | | | |
|
资本支出
|
| | | | (284) | | | | | | (359) | | |
|
资产处置收益及其他
|
| | | | 11 | | | | | | 8 | | |
|
投资活动所用现金
|
| | | | (273) | | | | | | (351) | | |
| 融资活动: | | | | | | | | | | | | | |
|
融资租赁债务的本金支付
|
| | | | (13) | | | | | | (1) | | |
|
向母公司的净转移
|
| | | | (238) | | | | | | (641) | | |
|
筹资活动使用的现金
|
| | | | (251) | | | | | | (642) | | |
|
汇率变动对现金的影响
|
| | | | 4 | | | | | | (7) | | |
|
现金净减少
|
| | | | (7) | | | | | | (16) | | |
|
期末现金
|
| | | $ | 102 | | | | | $ | 90 | | |
| | |||||||||||||
| | | |
截至5月31日止年度,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| ||||||||||||
| 经营活动: | | | | | | | | | | | | | | | | | | | | | | |
|
净收入
|
| | | $ | 1,346 | | | | | | $ | 1,574 | | | | | | $ | 1,581 | | | |
|
其他非现金费用和贷项
|
| | | | 673 | | | | | | | 584 | | | | | | | 702 | | | |
|
资产负债变动
|
| | | | (488 | ) | | | | | | (617 | ) | | | | | | (531 | ) | | |
|
经营活动提供的现金
|
| | | | 1,531 | | | | | | | 1,541 | | | | | | | 1,752 | | | |
| 投资活动: | | | | | | | | | | | | | | | | | | | | | | |
|
资本支出
|
| | | | (437 | ) | | | | | | (461 | ) | | | | | | (558 | ) | | |
|
资产处置收益及其他
|
| | | | 52 | | | | | | | 58 | | | | | | | 56 | | | |
|
投资活动所用现金
|
| | | | (385 | ) | | | | | | (403 | ) | | | | | | (502 | ) | | |
| | | |
截至5月31日止年度,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| ||||||||||||
| 融资活动: | | | | | | | | | | | | | | | | | | | | | | |
|
融资租赁债务的本金支付
|
| | | | (63 | ) | | | | | | (1 | ) | | | | | | (1 | ) | | |
|
向母公司的净转移
|
| | | | (1,077 | ) | | | | | | (1,125 | ) | | | | | | (1,255 | ) | | |
|
筹资活动使用的现金
|
| | | | (1,140 | ) | | | | | | (1,126 | ) | | | | | | (1,256 | ) | | |
|
汇率变动对现金的影响
|
| | | | (3 | ) | | | | | | 1 | | | | | | | 1 | | | |
|
现金净增(减)额
|
| | | | 3 | | | | | | | 13 | | | | | | | (5 | ) | | |
|
期末现金
|
| | | $ | 109 | | | | | | $ | 106 | | | | | | $ | 93 | | | |
| | ||||||||||||||||||||||
| | | |
三个月结束
2月28日, |
| |
九个月结束
2月28日, |
| |
百分比变化
|
| |||||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| |
三个月
已结束 |
| |
九个月
已结束 |
| ||||||||||||||||||
|
车辆和拖车
|
| | | $ | 109 | | | | | $ | 77 | | | | | $ | 142 | | | | | $ | 246 | | | | | | 42 | | | | | | (42) | | |
|
设施及其他
|
| | | | 30 | | | | | | 20 | | | | | | 79 | | | | | | 35 | | | | | | 50 | | | | | | 126 | | |
|
地面支持和船坞设备
|
| | | | 9 | | | | | | 29 | | | | | | 52 | | | | | | 68 | | | | | | (69) | | | | | | (24) | | |
|
信息技术
|
| | | | 5 | | | | | | 3 | | | | | | 11 | | | | | | 10 | | | | | | 67 | | | | | | 10 | | |
|
资本支出总额
|
| | | $ | 153 | | | | | $ | 129 | | | | | $ | 284 | | | | | $ | 359 | | | | | | 19 | | | | | | (21) | | |
| | | |
截至5月31日止年度,
|
| |
百分比变化
|
| ||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2025
|
| |
2024
|
| |||||||||||||||
|
车辆和拖车
|
| | | $ | 274 | | | | | $ | 241 | | | | | $ | 370 | | | | | | 14 | | | | | | (35) | | |
|
设施及其他
|
| | | | 67 | | | | | | 81 | | | | | | 84 | | | | | | (17) | | | | | | (4) | | |
|
地面支持和船坞设备
|
| | | | 83 | | | | | | 86 | | | | | | 40 | | | | | | (3) | | | | | | 115 | | |
|
信息技术
|
| | | | 13 | | | | | | 53 | | | | | | 64 | | | | | | (75) | | | | | | (17) | | |
|
资本支出总额
|
| | | $ | 437 | | | | | $ | 461 | | | | | $ | 558 | | | | | | (5) | | | | | | (17) | | |
| | | |
2月28日,
2026 (未经审计) |
| |
5月31日,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |||||||||||||||
|
短期
|
| | | $ | 119 | | | | | | $ | 103 | | | | | | $ | 116 | | | |
|
长期
|
| | | | 319 | | | | | | | 315 | | | | | | | 295 | | | |
|
合计
|
| | | $ | 438 | | | | | | $ | 418 | | | | | | $ | 411 | | | |
|
姓名
|
| |
年龄
|
| |
职务
|
| |||
|
John A. Smith
|
| | | | 64 | | | | 总裁兼董事 | |
|
R. Brad Martin
|
| | | | 74 | | | | 董事会主席兼董事 | |
|
克莱门特·爱德华·克兰克三世
|
| | | | 58 | | | | 高级副总裁—首席人力资源和法务官 | |
|
迈克尔·B·莱昂斯
|
| | | | 47 | | | | 高级副总裁—首席专业服务和 商务干事 |
|
|
克林顿·D·麦考伊
|
| | | | 53 | | | | 首席运营官 | |
|
Michael Rodgers
|
| | | | 61 | | | | 高级副总裁—首席技术官 | |
|
Marshall W. Witt
|
| | | | 60 | | | | 高级副总裁— 首席财务官 | |
|
Jeffrey A. Davis
|
| | | | 63 | | | | 董事 | |
|
Donald E. Frieson
|
| | | | 67 | | | | 董事 | |
|
Stephen E. Gorman
|
| | | | 71 | | | | 董事 | |
|
罗伯特·金
|
| | | | 68 | | | | 董事 | |
|
Cindy J. Miller
|
| | | | 63 | | | | 董事 | |
|
Amy J. Salcido
|
| | | | 54 | | | | 董事 | |
|
John P. Sauerland
|
| | | | 61 | | | | 董事 | |
|
萨曼莎·史密斯
|
| | | | 39 | | | | 董事 | |
| | 年度保留人: | | | $110,000 | |
| |
一个委员会主席的额外现金保留人:
|
| | 担任主席的每个委员会25000美元 | |
| | 年度股权授予: | | | 限制性股票单位授予(“RSU”),授予日价值175000美元 | |
|
姓名
|
| |
年度基数
工资(美元) |
| |||
|
J.A.史密斯
|
| | | | 912,024 | | |
|
C.E. Klank
|
| | | | 454,728 | | |
|
C.D.麦考伊
|
| | | | 331,116 | | |
|
工商管理硕士里昂
|
| | | | 324,450 | | |
|
姓名
|
| |
目标支出
(占百分比 基薪) |
| ||||
|
J.A.史密斯
|
| | | | 120 | % | | |
|
C.E. Klank
|
| | | | 50 | % | | |
|
C.D.麦考伊
|
| | | | 50 | % | | |
|
工商管理硕士里昂(1)
|
| | | | 49.3 | % | | |
|
公司业绩计量
|
| |
门槛
|
| |
目标
|
| |
最大值
|
| |
实际
|
| ||||||||||||||||
|
调整后合并营业收入(1)
|
| | | $ | 6,077 | | | | | | $ | 7,245 | | | | | | $ | 7,332 | | | | | | $ | 6,120 | | | |
|
姓名
|
| |
目标AIC
支出(美元) |
| |
实际AIC
支出(美元) |
| ||||||
|
J.A.史密斯
|
| | | | 1,079,587 | | | | | | 261,800 | | |
|
C.E. Klank
|
| | | | 223,186 | | | | | | 55,797 | | |
|
C.D.麦考伊
|
| | | | 169,469 | | | | | | 42,367 | | |
|
工商管理硕士里昂
|
| | | | 153,256 | | | | | | 38,314 | | |
|
绩效衡量
|
| |
门槛
|
| |
目标
|
| |
最大值
|
| |
实际
|
|
|
23财年– 25财年调整后每股收益
|
| |
$ 68.22
|
| |
$ 82.31
|
| |
$ 90.03
|
| |
$ 49.88*
|
|
|
23财年– 25财年资本支出/收入
|
| |
7.2%
|
| |
6.9%
|
| |
6.6%
|
| |
5.8%
|
|
|
FY23 – FY25相对TSR
|
| |
> 25%的标普 500
高达50% |
| |
> 50%的标普 500
高达75% |
| |
> 75%的标普 500
|
| |
> 25%的标普 500
高达50% |
|
|
姓名
|
| |
阈值LTI
支出(美元) |
| |
目标LTI
支出(美元) |
| |
最大LTI
支出(美元) |
| |
实际LTI
支出(美元) |
| ||||||||||||
|
J.A.史密斯
|
| | | | 114,149 | | | | | | 1,826,389 | | | | | | 3,424,479 | | | | | | 913,194 | | |
|
C.E. Klank
|
| | | | 20,625 | | | | | | 330,000 | | | | | | 618,750 | | | | | | 165,000 | | |
|
C.D.麦考伊
|
| | | | 16,250 | | | | | | 260,000 | | | | | | 487,500 | | | | | | 130,000 | | |
|
工商管理硕士里昂
|
| | | | 10,833 | | | | | | 173,333 | | | | | | 325,000 | | | | | | 86,667 | | |
|
姓名
|
| |
库存数量
期权 |
| |
的股份数目
限制性股票 |
| ||||||
|
J.A.史密斯(1)
|
| | | | 11,126 | | | | | | 3,527 | | |
|
C.E. Klank(2)
|
| | | | 2,210 | | | | | | 560 | | |
|
C.D.麦考伊(3)
|
| | | | 1,347 | | | | | | 593 | | |
|
工商管理硕士里昂(4)
|
| | | | 1,387 | | | | | | 388 | | |
| 姓名和 主要职位(1) |
| |
年份
|
| |
工资
($) |
| |
奖金
($)(2) |
| |
股票
奖项 ($)(3) |
| |
期权
奖项 ($)(3) |
| |
非股权
激励计划 Compensation ($)(4) |
| |
变化
养老金 价值和 不合格 延期 Compensation 收益 ($)(5) |
| |
所有其他
Compensation ($)(6) |
| |
合计
($) |
| |||||||||||||||||||||||||||
|
John A. Smith
总裁(校长 执行干事) |
| | | | 2025 | | | | | | 899,656 | | | | | | 0 | | | | | | 1,030,343 | | | | | | 1,197,882 | | | | | | 1,174,994 | | | | | | 214,759 | | | | | | 763,439 | | | | | | 5,281,073 | | |
|
克莱门特·爱德华·克兰克三世
高级副总裁–首席人力资源和法务官 |
| | | | 2025 | | | | | | 446,372 | | | | | | 0 | | | | | | 163,593 | | | | | | 237,940 | | | | | | 220,797 | | | | | | 78,842 | | | | | | 120,848 | | | | | | 1,268,392 | | |
|
克林顿·D·麦考伊
首席运营官 |
| | | | 2025 | | | | | | 338,939 | | | | | | 0 | | | | | | 161,051 | | | | | | 145,025 | | | | | | 172,367 | | | | | | 33,870 | | | | | | 135,878 | | | | | | 987,130 | | |
|
迈克尔·B·莱昂斯
高级副总裁–首席专业服务和商务官 |
| | | | 2025 | | | | | | 310,703 | | | | | | 25,000 | | | | | | 100,149 | | | | | | 145,125 | | | | | | 124,981 | | | | | | 9,078 | | | | | | 93,242 | | | | | | 808,278 | | |
|
姓名
|
| |
年份
|
| |
AIC支付
($) |
| |
LTI支付
($) |
| |
非权益合计
激励计划 Compensation ($) |
| ||||||||||||
|
J.A.史密斯
|
| | | | 2025 | | | | | | 261,800 | | | | | | 913,194 | | | | | | 1,174,994 | | |
|
C.E. Klank
|
| | | | 2025 | | | | | | 55,797 | | | | | | 165,000 | | | | | | 220,797 | | |
|
C.D.麦考伊
|
| | | | 2025 | | | | | | 42,367 | | | | | | 130,000 | | | | | | 172,367 | | |
|
工商管理硕士里昂
|
| | | | 2025 | | | | | | 38,314 | | | | | | 86,667 | | | | | | 124,981 | | |
|
姓名
|
| |
年份
|
| |
附加条件
和 其他 个人 福利 ($)(a) |
| |
生活
保险 保费 ($) |
| |
公司
贡献 401(k)下 计划 ($) |
| |
税
偿还 付款 ($)(a) |
| |
其他
($)(b) |
| |
合计
($) |
| |||||||||||||||||||||
|
J.A.史密斯
|
| | | | 2025 | | | | | | 72,904 | | | | | | 2,707 | | | | | | 12,415 | | | | | | 675,413 | | | | | | 0 | | | | | | 763,439 | | |
|
C.E. Klank
|
| | | | 2025 | | | | | | — | | | | | | 1,838 | | | | | | 12,870 | | | | | | 106,140 | | | | | | 0 | | | | | | 120,848 | | |
|
C.D.麦考伊
|
| | | | 2025 | | | | | | — | | | | | | 814 | | | | | | 12,540 | | | | | | 103,024 | | | | | | 19,500 | | | | | | 135,878 | | |
|
工商管理硕士里昂
|
| | | | 2025 | | | | | | — | | | | | | 731 | | | | | | 13,034 | | | | | | 64,977 | | | | | | 14,500 | | | | | | 93,242 | | |
|
姓名
|
| |
年份
|
| |
个人
使用 企业 飞机 ($)(a) |
| |
安全
服务 和 设备 ($) |
| |
纳税申报单
准备工作 服务 ($) |
| |
金融
辅导 服务 ($) |
| |
伞
保险 保费 ($) |
| |
数位
安全 监测 和 保护 服务 ($) |
| |
其他
($)(b) |
| |
合计
($) |
| |||||||||||||||||||||||||||
|
J.A.史密斯
|
| | | | 2025 | | | | | | 6,232 | | | | | | 51,547 | | | | | | 2,658 | | | | | | 1,008 | | | | | | 7,215 | | | | | | 3,600 | | | | | | 644 | | | | | | 72,904 | | |
|
姓名
|
| |
年份
|
| |
受限
股票 ($) |
| |
业务相关
企业的使用 和商业 飞机 ($) |
| |
其他
($) |
| |
合计
($) |
| |||||||||||||||
|
J.A.史密斯
|
| | | | 2025 | | | | | | 668,491 | | | | | | 6,922 | | | | | | 0 | | | | | | 675,413 | | |
|
C.E. Klank
|
| | | | 2025 | | | | | | 106,140 | | | | | | 0 | | | | | | 0 | | | | | | 106,140 | | |
|
C.D.麦考伊
|
| | | | 2025 | | | | | | 103,024 | | | | | | 0 | | | | | | 0 | | | | | | 103,024 | | |
|
工商管理硕士里昂
|
| | | | 2025 | | | | | | 64,977 | | | | | | 0 | | | | | | 0 | | | | | | 64,977 | | |
| | | | | | | | | | | | | | | | | | |
估计数
未来支出 非股权项下 激励计划 奖项 |
| |
所有其他
股票 奖项: 数量 股份 股票或 单位 (#) |
| |
所有其他
期权 奖项: 数量 证券 底层 期权 (#) |
| |
运动或
基地 价格 期权 奖项 ($/SH)(1) |
| |
收盘
价格 上 授予日期 ($/SH) |
| |
授予日期
公允价值 股票和 期权 奖项 ($)(2) |
| ||||||||||||||||||||||||||||||
|
姓名
|
| |
类型
计划/奖励 |
| |
格兰特
日期 |
| |
批准
日期 |
| |
门槛
($) |
| |
目标
($) |
| |
最大值
($) |
| |||||||||||||||||||||||||||||||||||||||||||||
|
J.A.史密斯
|
| |
限制性股票(3)
|
| | | | 06/27/2024 | | | | | | 06/09/2024 | | | | | | | | | | | | | | | | | | | | | | | | 3,527 | | | | | | | | | | | | | | | | | | | | | | | | 1,030,343 | | |
| |
股票期权(4)
|
| | | | 06/27/2024 | | | | | | 06/09/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,126 | | | | | | 292.13 | | | | | | 295.47 | | | | | | 1,197,882 | | | ||
| |
25财年AIC(5)
|
| | | | | | | | | | | | | | | | 0 | | | | | | 1,079,587 | | | | | | 1,619,381 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| |
FY25-FY27 LTI(6)
|
| | | | | | | | | | | | | | | | 125,000 | | | | | | 2,000,000 | | | | | | 4,000,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
C.E. Klank
|
| |
限制性股票(3)
|
| | | | 06/27/2024 | | | | | | 06/25/2024 | | | | | | | | | | | | | | | | | | | | | | | | 560 | | | | | | | | | | | | | | | | | | | | | | | | 163,593 | | |
| |
股票期权(4)
|
| | | | 06/27/2024 | | | | | | 06/25/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,210 | | | | | | 292.13 | | | | | | 295.47 | | | | | | 237,940 | | | ||
| |
25财年AIC(5)
|
| | | | | | | | | | | | | | | | 0 | | | | | | 223,186 | | | | | | 334,779 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| |
FY25-FY27 LTI(6)
|
| | | | | | | | | | | | | | | | 20,313 | | | | | | 325,000 | | | | | | 650,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
C.D.麦考伊
|
| |
限制性股票(3)
|
| | | | 06/27/2024 | | | | | | 06/25/2024 | | | | | | | | | | | | | | | | | | | | | | | | 339 | | | | | | | | | | | | | | | | | | | | | | | | 99,032 | | |
| |
股票期权(4)
|
| | | | 06/27/2024 | | | | | | 06/25/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,347 | | | | | | 292.13 | | | | | | 295.47 | | | | | | 145,025 | | | ||
| |
限制性股票(3)
|
| | | | 03/24/2025 | | | | | | 03/20/2025 | | | | | | | | | | | | | | | | | | | | | | | | 254 | | | | | | | | | | | | | | | | | | | | | | | | 62,019 | | | ||
| |
25财年AIC(5)
|
| | | | | | | | | | | | | | | | 0 | | | | | | 169,469 | | | | | | 254,204 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| |
FY25-FY27 LTI(6)
|
| | | | | | | | | | | | | | | | 20,313 | | | | | | 325,000 | | | | | | 650,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
工商管理硕士里昂
|
| |
股票期权(4)
|
| | | | 06/27/2024 | | | | | | 06/25/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,162 | | | | | | 292.13 | | | | | | 295.47 | | | | | | 125,107 | | |
| |
限制性股票(3)
|
| | | | 09/23/2024 | | | | | | 09/20/2024 | | | | | | | | | | | | | | | | | | | | | | | | 388 | | | | | | | | | | | | | | | | | | | | | | | | 100,149 | | | ||
| |
股票期权(4)
|
| | | | 09/23/2024 | | | | | | 09/20/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 225 | | | | | | | | | | | | 258.79 | | | | | | 20,018 | | | ||
| |
25财年AIC(5)
|
| | | | | | | | | | | | | | | | 0 | | | | | | 153,256 | | | | | | 229,884 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| |
FY25-FY27 LTI(6)
|
| | | | | | | | | | | | | | | | 19,740 | | | | | | 315,833 | | | | | | 631,666 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| | | |
期权奖励
|
| |
股票奖励
|
| ||||||||||||||||||||||||||||||
| | | |
数量
证券 底层 未行使 期权 (#) |
| |
证券数量
底层 未行使 期权 (#) |
| |
期权
运动 价格 ($) |
| |
期权
到期 日期 |
| |
股数或
股票单位that 尚未归属 (#)(a) |
| |
市值
的股份或单位 有 未归属 ($)(b) |
| ||||||||||||||||||
|
姓名
|
| |
可行使
|
| |
不可行使(a)
|
| ||||||||||||||||||||||||||||||
|
J.A.史密斯
|
| | | | 2,975 | | | | | | — | | | | | | 207.3050 | | | | | | 6/12/2027 | | | | | | | | | | | | | | |
| | | | | | 9,185 | | | | | | — | | | | | | 261.7800 | | | | | | 6/11/2028 | | | | | | | | | | | | | | |
| | | | | | 17,030 | | | | |
|
—
|
| | | | | 161.8500 | | | | | | 6/10/2029 | | | | | | | | | | | | | | |
| | | | | | 13,905 | | | | | | — | | | | | | 130.9600 | | | | | | 6/15/2030 | | | | | | | | | | | | | | |
| | | | | | 7,248 | | | | | | 2,417(1) | | | | | | 294.6050 | | | | | | 6/14/2031 | | | | | | | | | | | | | | |
| | | | | | 6,777 | | | | | | 6,778(2) | | | | | | 226.9450 | | | | | | 6/30/2032 | | | | | | | | | | | | | | |
| | | | | | 3,859 | | | | | | 11,579(3) | | | | | | 229.5950 | | | | | | 6/22/2033 | | | | | | | | | | | | | | |
| | | | | | — | | | | | | 11,126(4) | | | | | | 292.1300 | | | | | | 6/27/2034 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,687(5) | | | | | | 1,894,635 | | |
|
C.E. Klank
|
| | | | 3,820 | | | | | | — | | | | | | 261.7800 | | | | | | 6/11/2028 | | | | | | | | | | | | | | |
| | | | | | 5,510 | | | | | | — | | | | | | 130.9600 | | | | | | 6/15/2030 | | | | | | | | | | | | | | |
| | | | | | 2,122 | | | | | | 708(6) | | | | | | 294.6050 | | | | | | 6/14/2031 | | | | | | | | | | | | | | |
| | | | | | 1,842 | | | | | | 1,843(7) | | | | | | 226.9450 | | | | | | 6/30/2032 | | | | | | | | | | | | | | |
| | | | | | 788 | | | | | | 2,367(8) | | | | | | 229.5950 | | | | | | 6/22/2033 | | | | | | | | | | | | | | |
| | | | | | — | | | | | | 2,210(9) | | | | | | 292.1300 | | | | | | 6/27/2034 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,706(10) | | | | | | 372,079 | | |
|
C.D.麦考伊
|
| | | | 74 | | | | | | — | | | | | | 261.7800 | | | | | | 6/11/2028 | | | | | | | | | | | | | | |
| | | | | | 977 | | | | | | — | | | | | | 130.9600 | | | | | | 6/15/2030 | | | | | | | | | | | | | | |
| | | | | | 1,076 | | | | | | 359(11) | | | | | | 294.6050 | | | | | | 6/14/2031 | | | | | | | | | | | | | | |
| | | | | | 544 | | | | | | 1,088(12) | | | | | | 226.9450 | | | | | | 6/30/2032 | | | | | | | | | | | | | | |
| | | | | | 465 | | | | | | 1,397(13) | | | | | | 229.5950 | | | | | | 6/22/2033 | | | | | | | | | | | | | | |
| | | | | | — | | | | | | 1,347(14) | | | | | | 292.1300 | | | | | | 6/27/2034 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,231(15) | | | | | | 268,481 | | |
|
工商管理硕士里昂
|
| | | | 149 | | | | | | — | | | | | | 130.9600 | | | | | | 6/15/2030 | | | | | | | | | | | | | | |
| | | | | | 828 | | | | | | — | | | | | | 234.7300 | | | | | | 9/21/2030 | | | | | | | | | | | | | | |
| | | | | | 1,076 | | | | | | 359(16) | | | | | | 294.6050 | | | | | | 6/14/2031 | | | | | | | | | | | | | | |
| | | | | | 468 | | | | | | 935(17) | | | | | | 226.9450 | | | | | | 6/30/2032 | | | | | | | | | | | | | | |
| | | | | | 400 | | | | | | 1,200(18) | | | | | | 229.5950 | | | | | | 6/22/2033 | | | | | | | | | | | | | | |
| | | | | | — | | | | | | 1,162(19) | | | | | | 292.1300 | | | | | | 6/27/2034 | | | | | | | | | | | | | | |
| | | | | | — | | | | | | 224(20) | | | | | | 258.1150 | | | | | | 9/23/2034 | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 438(21) | | | | | | 95,528 | | |
| | | | | | | | | |
日期
|
| |
数
|
| ||||||
|
J.A.史密斯
|
| | |
|
(1)
|
| | | | | 6/14/2025 | | | | | | 2,417 | | |
| | | | |
|
(2)
|
| | | | | 6/30/2025 | | | | | | 3,389 | | |
| | | | | | | | | | | | 6/30/2026 | | | | | | 3,389 | | |
| | | | |
|
(3)
|
| | | | | 6/22/2025 | | | | | | 3,860 | | |
| | | | | | | | | | | | 6/22/2026 | | | | | | 3,859 | | |
| | | | | | | | | | | | 6/22/2027 | | | | | | 3,860 | | |
| | | | |
|
(4)
|
| | | | | 6/27/2025 | | | | | | 2,781 | | |
| | | | | | | | | | | | 6/27/2026 | | | | | | 2,782 | | |
| | | | | | | | | | | | 6/27/2027 | | | | | | 2,781 | | |
| | | | | | | | | | | | 6/27/2028 | | | | | | 2,782 | | |
| | | | |
|
(5)
|
| | | | | 6/14/2025 | | | | | | 587 | | |
| | | | | | | | | | | | 6/22/2025 | | | | | | 990 | | |
| | | | | | | | | | | | 6/27/2025 | | | | | | 881 | | |
| | | | | | | | | | | | 6/30/2025 | | | | | | 801 | | |
| | | | | | | | | | | | 6/22/2026 | | | | | | 990 | | |
| | | | | | | | | | | | 6/27/2026 | | | | | | 882 | | |
| | | | | | | | | | | | 6/30/2026 | | | | | | 802 | | |
| | | | | | | | | | | | 6/22/2027 | | | | | | 990 | | |
| | | | | | | | | | | | 6/27/2027 | | | | | | 882 | | |
| | | | | | | | | | | | 6/27/2027 | | | | | | 882 | | |
| | | | | | | | | |
日期
|
| |
数
|
| ||||||
|
C.E. Klank
|
| | |
|
(6)
|
| | | | | 6/14/2025 | | | | | | 708 | | |
| | | | |
|
(7)
|
| | | | | 6/30/2035 | | | | | | 921 | | |
| | | | | | | | | | | | 6/30/2036 | | | | | | 922 | | |
| | | | |
|
(8)
|
| | | | | 6/22/2025 | | | | | | 789 | | |
| | | | | | | | | | | | 6/22/2026 | | | | | | 789 | | |
| | | | | | | | | | | | 6/22/2027 | | | | | | 789 | | |
| | | | |
|
(9)
|
| | | | | 6/27/2025 | | | | | | 552 | | |
| | | | | | | | | | | | 6/27/2026 | | | | | | 553 | | |
| | | | | | | | | | | | 6/27/2027 | | | | | | 552 | | |
| | | | | | | | | | | | 6/27/2028 | | | | | | 553 | | |
| | | | |
|
(10)
|
| | | | | 6/14/2025 | | | | | | 152 | | |
| | | | | | | | | | | | 6/22/2025 | | | | | | 198 | | |
| | | | | | | | | | | | 6/27/2025 | | | | | | 140 | | |
| | | | | | | | | | | | 6/30/2025 | | | | | | 200 | | |
| | | | | | | | | | | | 6/22/2026 | | | | | | 198 | | |
| | | | | | | | | | | | 6/27/2026 | | | | | | 140 | | |
| | | | | | | | | | | | 6/30/2026 | | | | | | 200 | | |
| | | | | | | | | | | | 6/22/2027 | | | | | | 198 | | |
| | | | | | | | | | | | 6/27/2027 | | | | | | 140 | | |
| | | | | | | | | | | | 6/27/2028 | | | | | | 140 | | |
| | | | | | | | | |
日期
|
| |
数
|
| ||||||
|
C.D.麦考伊
|
| | |
|
(11)
|
| | | | | 6/14/2025 | | | | | | 359 | | |
| | | | |
|
(12)
|
| | | | | 6/30/2025 | | | | | | 544 | | |
| | | | | | | | | | | | 6/30/2026 | | | | | | 544 | | |
| | | | |
|
(13)
|
| | | | | 6/22/2025 | | | | | | 466 | | |
| | | | | | | | | | | | 6/22/2026 | | | | | | 465 | | |
| | | | | | | | | | | | 6/22/2027 | | | | | | 466 | | |
| | | | |
|
(14)
|
| | | | | 6/27/2025 | | | | | | 336 | | |
| | | | | | | | | | | | 6/27/2026 | | | | | | 337 | | |
| | | | | | | | | | | | 6/27/2027 | | | | | | 337 | | |
| | | | | | | | | | | | 6/27/2028 | | | | | | 337 | | |
| | | | |
|
(15)
|
| | | | | 6/22/2025 | | | | | | 108 | | |
| | | | | | | | | | | | 6/27/2025 | | | | | | 85 | | |
| | | | | | | | | | | | 6/30/2025 | | | | | | 109 | | |
| | | | | | | | | | | | 9/27/2025 | | | | | | 50 | | |
| | | | | | | | | | | | 12/10/2025 | | | | | | 42 | | |
| | | | | | | | | | | | 3/24/2026 | | | | | | 63 | | |
| | | | | | | | | | | | 6/22/2026 | | | | | | 108 | | |
| | | | | | | | | | | | 6/27/2026 | | | | | | 86 | | |
| | | | | | | | | | | | 6/30/2026 | | | | | | 109 | | |
| | | | | | | | | | | | 3/24/2027 | | | | | | 64 | | |
| | | | | | | | | | | | 6/22/2027 | | | | | | 108 | | |
| | | | | | | | | | | | 6/27/2027 | | | | | | 86 | | |
| | | | | | | | | | | | 3/24/2028 | | | | | | 63 | | |
| | | | | | | | | | | | 6/27/2028 | | | | | | 86 | | |
| | | | | | | | | | | | 3/24/2029 | | | | | | 64 | | |
| | | | | | | | | |
日期
|
| |
数
|
| ||||||
|
工商管理硕士里昂
|
| | |
|
(16)
|
| | | | | 6/14/2025 | | | | | | 359 | | |
| | | | |
|
(17)
|
| | | | | 6/30/2025 | | | | | | 467 | | |
| | | | | | | | | | | | 6/30/2026 | | | | | | 468 | | |
| | | | |
|
(18)
|
| | | | | 6/22/2025 | | | | | | 400 | | |
| | | | | | | | | | | | 6/22/2026 | | | | | | 400 | | |
| | | | | | | | | | | | 6/22/2027 | | | | | | 400 | | |
| | | | |
|
(19)
|
| | | | | 6/27/2025 | | | | | | 290 | | |
| | | | | | | | | | | | 6/27/2026 | | | | | | 291 | | |
| | | | | | | | | | | | 6/27/2027 | | | | | | 290 | | |
| | | | | | | | | | | | 6/27/2028 | | | | | | 291 | | |
| | | | |
|
(20)
|
| | | | | 9/23/2025 | | | | | | 56 | | |
| | | | | | | | | | | | 9/23/2026 | | | | | | 56 | | |
| | | | | | | | | | | | 9/23/2027 | | | | | | 56 | | |
| | | | | | | | | | | | 9/23/2028 | | | | | | 56 | | |
| | | | |
|
(21)
|
| | | | | 9/23/2025 | | | | | | 97 | | |
| | | | | | | | | | | | 9/27/2025 | | | | | | 50 | | |
| | | | | | | | | | | | 9/23/2026 | | | | | | 97 | | |
| | | | | | | | | | | | 9/23/2027 | | | | | | 97 | | |
| | | | | | | | | | | | 9/23/2028 | | | | | | 97 | | |
| | | |
期权奖励
|
| |
股票奖励
|
| ||||||||||||||||||
|
姓名
|
| |
数量
股份 获得于 运动 (#) |
| |
价值
实现于 运动 ($)(1) |
| |
数量
股份 收购 关于归属 (#) |
| |
价值
实现于 归属 ($)(2) |
| ||||||||||||
|
J.A.史密斯
|
| | | | 6,155 | | | | | | 446,313 | | | | | | 3,917 | | | | | | 1,011,594 | | |
|
C.E. Klank
|
| | | | 4,035 | | | | | | 365,041 | | | | | | 1,035 | | | | | | 266,148 | | |
|
C.D.麦考伊
|
| | | | — | | | | | | — | | | | | | 307 | | | | | | 84,498 | | |
|
工商管理硕士里昂
|
| | | | — | | | | | | — | | | | | | 50 | | | | | | 13,424 | | |
|
姓名
|
| |
计划名称
|
| |
数量
年 贷记 服务 (#)(1) |
| |
目前
价值 累计 惠益 ($)(2) |
| |
付款
期间 2025财年 ($) |
| |||||||||
|
J.A.史密斯
|
| |
联邦快递公司员工养老金计划
|
| | | | 25 | | | | | | 331,767 | | | | | | — | | |
| |
联邦快递公司退休平价养老金计划
|
| | | | 25 | | | | | | 668,245 | | | | | | — | | | ||
|
C.E. Klank
|
| |
联邦快递公司员工养老金计划
|
| | | | 27 | | | | | | 1,034,368 | | | | | | — | | |
| |
联邦快递公司退休平价养老金计划
|
| | | | 27 | | | | | | 206,861 | | | | | | — | | | ||
|
C.D.麦考伊
|
| |
联邦快递公司员工养老金计划
|
| | | | 27 | | | | | | 155,826 | | | | | | — | | |
| |
联邦快递公司退休平价养老金计划
|
| | | | 27 | | | | | | 43,033 | | | | | | — | | | ||
|
工商管理硕士里昂
|
| |
联邦快递公司员工养老金计划
|
| | | | 17 | | | | | | 89,248 | | | | | | — | | |
| |
联邦快递公司退休平价养老金计划
|
| | | | 17 | | | | | | 5,900 | | | | | | — | | | ||
|
5月31日年龄+服务
|
| |
联邦快递/联邦快递
补偿信用 |
| |
联邦快递货运
补偿信用 |
| ||||||||
|
小于55
|
| | | | 5 | % | | | | | | 3 | % | | |
| 55 – 64 | | | |
|
6
|
%
|
| | | |
|
4
|
%
|
| |
| 65 – 74 | | | |
|
7
|
%
|
| | | |
|
5
|
%
|
| |
|
75岁或以上
|
| | | | 8 | % | | | | | | 6 | % | | |
|
5月31日年龄+服务
|
| |
过渡
Compensation 信用* |
| ||||
|
小于55
|
| | | | 2 | % | | |
| 55 – 64 | | | |
|
3
|
%
|
| |
| 65 – 74 | | | |
|
4
|
%
|
| |
|
75岁或以上
|
| | | | 5 | % | | |
|
姓名
|
| |
自愿
分离 (非中投)(1) ($) |
| |
非自愿
分离 (非中投)(1) ($) |
| |
退休
($)(2) |
| |
死亡
($) |
| |
永久
残疾 ($) |
| |
变更
控制(否 终止) ($) |
| |
变更
控制和 排位赛 终止 ($) |
| |||||||||||||||||||||
| J.A.史密斯 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本工资(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,824,048 | | |
| AIC(3) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,159,174 | | |
|
积极的LTI计划
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
限制性股票(4)
|
| | | | — | | | | | | — | | | | | | 1,894,635 | | | | | | 1,894,635 | | | | | | 1,894,635 | | | | | | 1,894,635 | | | | | | 1,894,635 | | |
|
股票期权(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
健康福利(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 63,689 | | |
|
280G削减金额(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
合计
|
| | | | — | | | | | | — | | | | | | 1,894,635 | | | | | | 1,894,635 | | | | | | 1,894,635 | | | | | | 1,894,635 | | | | | | 5,941,546 | | |
|
姓名
|
| |
自愿
分离 (非中投)(1) ($) |
| |
非自愿
分离 (非中投)(1) ($) |
| |
退休
($)(2) |
| |
死亡
($) |
| |
永久
残疾 ($) |
| |
变更
控制(否 终止) ($) |
| |
变更
控制和 排位赛 终止 ($) |
| |||||||||||||||||||||
| C.E. Klank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本工资
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
AIC
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
|
积极的LTI计划
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
限制性股票(4)
|
| | | | — | | | | | | — | | | | | | 372,079 | | | | | | 372,079 | | | | | | 372,079 | | | | | | 372,079 | | | | | | 372,079 | | |
|
股票期权(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
健康福利
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
280G削减金额(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
合计
|
| | | | — | | | | | | — | | | | | | 372,079 | | | | | | 372,079 | | | | | | 372,079 | | | | | | 372,079 | | | | | | 372,079 | | |
| C.D.麦考伊 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本工资
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
AIC
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
积极的LTI计划
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
限制性股票(4)
|
| | | | — | | | | | | — | | | | | | 268,481 | | | | | | 268,481 | | | | | | 268,481 | | | | | | 268,481 | | | | | | 268,481 | | |
|
股票期权(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
健康福利
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
280G削减金额(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
合计
|
| | | | — | | | | | | — | | | | | | 268,481 | | | | | | 268,481 | | | | | | 268,481 | | | | | | 268,481 | | | | | | 268,481 | | |
| 工商管理硕士里昂 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
基本工资
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
AIC
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
积极的LTI计划
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
限制性股票(4)
|
| | | | — | | | | | | — | | | | | | 95,528 | | | | | | 95,528 | | | | | | 95,528 | | | | | | 95,528 | | | | | | 95,528 | | |
|
股票期权(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
健康福利
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
280G削减金额(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
合计
|
| | | | — | | | | | | — | | | | | | 95,528 | | | | | | 95,528 | | | | | | 95,528 | | | | | | 95,528 | | | | | | 95,528 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
金额及性质
实益所有权(1) |
| |
百分比
类(2) |
| ||||||||
| 董事和指定执行官: | | | | | | | | | | | | | | | |
|
John A. Smith
|
| | | | 53,231 | | | | | | | * | | | |
|
R. Brad Martin
|
| | | | 55,686 | | | | | | | * | | | |
|
Jeffrey A. Davis
|
| | | | — | | | | | | | * | | | |
|
Donald E. Frieson
|
| | | | — | | | | | | | * | | | |
|
Stephen E. Gorman
|
| | | | 4,168 | | | | | | | * | | | |
|
罗伯特·金
|
| | | | 11,522 | | | | | | | * | | | |
|
Cindy J. Miller
|
| | | | — | | | | | | | * | | | |
|
Amy J. Salcido
|
| | | | — | | | | | | | * | | | |
|
John P. Sauerland
|
| | | | — | | | | | | | * | | | |
|
萨曼莎·史密斯
|
| | | | 251,114 | (3) | | | | | | * | | | |
|
克莱门特·爱德华·克兰克三世
|
| | | | 11,667 | | | | | | | * | | | |
|
迈克尔·B·莱昂斯
|
| | | | 2,925 | | | | | | | * | | | |
|
克林顿·D·麦考伊
|
| | | | 1,770 | | | | | | | * | | | |
|
Michael Rodgers
|
| | | | 497 | | | | | | | * | | | |
|
Marshall W. Witt
|
| | | | 986 | | | | | | | * | | | |
|
我们所有的董事和执行官作为一个整体
|
| | | | 393,566 | | | | | | | * | | | |
| 主要股东: | | | | | | | | | | | | | | | |
|
联邦快递公司
942 South Shady Grove Road 孟菲斯,TN38120 |
| | | | 29,632,325 | | | | | | | 19.90 | % | | |
|
Frederick W. Smith庄园
杨树大道600号,套房400 孟菲斯,TN38119 |
| | | | 8,288,777 | (4) | | | | | | 5.57 | % | | |
| | | |
金额及性质
实益所有权(1) |
| |
百分比
类(2) |
| ||||||||
|
贝莱德,公司。
50哈德逊院子 纽约,NY 10001 |
| | | | 7,749,389 | (5) | | | | | | 5.20 | % | | |
|
道奇&考克斯
加利福尼亚街555号,40号第楼层 加利福尼亚州旧金山94104 |
| | | | 8,112,580 | (6) | | | | | | 5.45 | % | | |
|
PRIMECAP管理公司
东科罗拉多大道177号,11号第楼层 加利福尼亚州帕萨迪纳91105 |
| | | | 5,965,900 | (7) | | | | | | 4.01 | % | | |
|
先锋资本管理
先锋大道100号 宾夕法尼亚州马尔文19355 |
| | | | 8,053,127 | (8) | | | | | | 5.41 | % | | |
|
内容
|
| |
页
|
| |||
| 经审计的财务报表 | | | | | | | |
| 联邦快递货运控股公司。 | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| 未经审计的财务报表 | | | | | | | |
| 联邦快递货运控股公司。 | | | | | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | | |
| 经审计的合并财务报表 | | | | | | | |
| 联邦快递货运公司。 | | | | | | | |
| | | | | F-13 | | | |
| | | | | F-15 | | | |
| | | | | F-17 | | | |
| | | | | F-18 | | | |
| | | | | F-19 | | | |
| | | | | 歼20 | | | |
| | | | | F-38 | | | |
| 未经审计的简明合并财务报表 | | | | | | | |
| 联邦快递货运公司。 | | | | | | | |
| | | | | F-39 | | | |
| | | | | F-41 | | | |
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| | | | | F-44 | | | |
| | | |
7月14日,
2025 |
| ||||
| 物业、厂房及设备 | | | | | | | | |
|
现金
|
| | | $ | — | | | |
|
总资产
|
| | | $ | — | | | |
| 负债和权益 | | | | | | | | |
|
负债总额
|
| | | $ | — | | | |
| 股权 | | | | | | | | |
|
普通股,面值0.10美元;授权100股;已发行和流通股100股
|
| | | | 10 | | | |
|
额外实收资本
|
| | | | — | | | |
|
应收认购款
|
| | | | (10 | ) | | |
|
总股本
|
| | | | — | | | |
|
负债总额和权益
|
| | | $ | — | | | |
| | | |
2月28日,
2026 (未经审计) |
| |
7月14日,
2025 |
| ||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | |
|
受限制现金
|
| | | $ | 3,680 | | | | | | $ | — | | | |
|
其他资产
|
| | | | 3 | | | | | | | | | | |
|
总资产
|
| | | $ | 3,683 | | | | | | $ | — | | | |
| 负债和(赤字)权益 | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | |
|
长期债务的流动部分
|
| | | $ | — | | | | | | $ | — | | | |
|
附属公司欠款
|
| | | | 10 | | | | | | | — | | | |
|
应计费用
|
| | | | 12 | | | | | | | — | | | |
|
长期债务,较少流动部分
|
| | | | 3,664 | | | | | | | — | | | |
|
负债总额
|
| | | | 3,686 | | | | | | | — | | | |
| (赤字)权益 | | | | | | | | | | | | | | | |
|
普通股,面值0.10美元;授权100股;已发行100股和
优秀 |
| | | | — | | | | | | | — | | | |
|
额外实收资本
|
| | | | — | | | | | | | — | | | |
|
应收认购款
|
| | | | — | | | | | | | — | | | |
|
累计赤字
|
| | | | (3 | ) | | | | | | — | | | |
|
总(赤字)权益
|
| | | | (3 | ) | | | | | | — | | | |
|
负债总额和(赤字)权益
|
| | | $ | 3,683 | | | | | | $ | — | | | |
| | | |
三个月
已结束 2月28日, 2026 |
| |
期间
2025年7月14日至 2026年2月28日 |
| ||||||||
| 其他费用: | | | | | | | | | | | | | | | |
|
利息支出
|
| | | $ | (12 | ) | | | | | $ | (12 | ) | | |
|
利息收入
|
| | | | 9 | | | | | | | 9 | | | |
|
其他,净额
|
| | | | — | | | | | | | — | | | |
|
其他费用合计
|
| | | | (3 | ) | | | | | | (3 | ) | | |
|
所得税前亏损
|
| | | | (3 | ) | | | | | | (3 | ) | | |
|
所得税收益
|
| | | | — | | | | | | | — | | | |
|
净亏损
|
| | | $ | (3 | ) | | | | | $ | (3 | ) | | |
|
每股普通股基本亏损
|
| | | $ | (30,000 | ) | | | | | $ | (30,000 | ) | | |
|
每股普通股摊薄亏损
|
| | | $ | (30,000 | ) | | | | | $ | (30,000 | ) | | |
| | | |
期间
2025年7月14日 至2月28日, 2026 |
| ||||
| 经营活动 | | | | | | | | |
|
净亏损
|
| | | $ | (3 | ) | | |
|
资产和负债变动
|
| | | | | | | |
|
其他流动资产
|
| | | | (3 | ) | | |
|
附属公司欠款
|
| | | | 10 | | | |
|
应计费用
|
| | | | 12 | | | |
|
其他负债
|
| | | | (7 | ) | | |
|
经营活动提供的现金
|
| | | | 9 | | | |
| 融资活动 | | | | | | | | |
|
发债收益
|
| | | | 3,671 | | | |
|
筹资活动提供的现金
|
| | | | 3,671 | | | |
|
现金净增加额
|
| | | | 3,680 | | | |
|
期初现金
|
| | | | — | | | |
|
期末现金
|
| | | $ | 3,680 | | | |
| | | |
共同
股票 |
| |
额外
实缴 资本 |
| |
订阅
应收款项 |
| |
累计
赤字 |
| |
合计
|
| | ||||||||||||||||||||||
|
2025年11月30日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | — | | | | | | $ | — | | | | | | $ | — | | | | | ||
|
净亏损
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | (3 | ) | | | | | | (3 | ) | | | | | |
|
2026年2月28日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | — | | | | | | $ | (3 | ) | | | | | $ | (3 | ) | | | | ||
| | | |
共同
股票 |
| |
额外
实缴 资本 |
| |
订阅
应收款项 |
| |
累计
赤字 |
| |
合计
|
| ||||||||||||||||||||
|
2025年7月14日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | — | | | | | | $ | — | | | | | | $ | — | | | |
|
净亏损
|
| | | | — | | | | | | | — | | | | | | | — | | | | | | | (3 | ) | | | | | | (3 | ) | | |
|
2026年2月28日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | — | | | | | | $ | (3 | ) | | | | | $ | (3 | ) | | |
| | | |
三个月
已结束 2月28日, 2026 |
| |
期间
2025年7月14日至 2月28日, 2026 |
| ||||||||
| 每股普通股基本亏损: | | | | | | | | | | | | | | | |
|
可分配给普通股的净亏损
|
| | | $ | (3 | ) | | | | | $ | (3 | ) | | |
|
加权平均普通股
|
| | | | 100 | | | | | | | 100 | | | |
|
每股普通股基本及摊薄亏损
|
| | | $ | (30,000 | ) | | | | | $ | (30,000 | ) | | |
| | | | | 自保应计费用的估值 | |
| |
事项说明
|
| | 截至2025年5月31日和2024年5月31日,公司在资产负债表中反映的自保应计费用分别为4.18亿美元和4.11亿美元。如综合财务报表附注2所披露,应计自保包括与工人赔偿索赔、车辆事故、财产和货物损失、一般业务负债以及根据雇员残疾计划支付的福利相关的成本。这些应计负债主要基于截至资产负债表日发生的索赔的精算估计成本。 | |
| | | | | 审计公司工伤赔偿索赔和车辆事故的自保应计项目,由于估计固有的重大计量不确定性、管理层判断的应用以及各种精算方法的使用等原因,具有复杂性。此外,由于索赔的数量以及在知道最终成本之前可以经过的时间数量,这些应计费用是敏感的。 | |
| |
我们是如何在审计中解决这一问题的
|
| |
我们获得了一项谅解,评估了控制措施的设计,并测试了对管理层估计自保应计项目的流程的控制的运营有效性,包括管理层对精算估计的审查和对应计项目基础数据的评估。
为了评估自保应计费用,我们的审计程序包括,除其他外,测试公司使用的基础索赔数据的完整性和准确性。我们请精算专家协助我们评估管理层在确定精算确定的应计项目时采用的方法,并根据精算方法独立计算合理准备金估计的范围,并将这些范围与公司的精算估计进行比较。此外,我们将公司对预期已发生损失的历史估计与本年度所经历的实际损失进行了比较。
|
|
| | | |
5月31日,
|
| |||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||
| 物业、厂房及设备 | | | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | | | |
|
现金
|
| | | $ | 109 | | | | | | $ | 106 | | | |
|
应收账款,减去14美元和11美元的备抵
|
| | | | 132 | | | | | | | 139 | | | |
|
备件、用品和燃料
|
| | | | 21 | | | | | | | 25 | | | |
|
预付费用及其他
|
| | | | 22 | | | | | | | 35 | | | |
|
流动资产总额
|
| | | | 284 | | | | | | | 305 | | | |
| 财产和设备,收费 | | | | | | | | | | | | | | | |
|
车辆和拖车
|
| | | | 3,964 | | | | | | | 3,917 | | | |
|
设施及其他
|
| | | | 1,512 | | | | | | | 1,408 | | | |
|
地面支持和船坞设备
|
| | | | 621 | | | | | | | 559 | | | |
|
信息技术
|
| | | | 397 | | | | | | | 421 | | | |
|
财产和设备总额,按成本
|
| | | | 6,494 | | | | | | | 6,305 | | | |
|
减去累计折旧和摊销
|
| | | | 3,714 | | | | | | | 3,579 | | | |
|
净资产和设备
|
| | | | 2,780 | | | | | | | 2,726 | | | |
| 其他长期资产 | | | | | | | | | | | | | | | |
|
经营租赁使用权资产净额
|
| | | | 1,352 | | | | | | | 1,408 | | | |
|
商誉
|
| | | | 602 | | | | | | | 602 | | | |
|
其他资产
|
| | | | 4 | | | | | | | 7 | | | |
|
其他长期资产合计
|
| | | | 1,958 | | | | | | | 2,017 | | | |
|
总资产
|
| | | $ | 5,022 | | | | | | $ | 5,048 | | | |
| | | |
5月31日,
|
| |||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||
| 负债和权益 | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | |
|
应计工资和雇员福利
|
| | | $ | 227 | | | | | | $ | 249 | | | |
|
应付账款
|
| | | | 150 | | | | | | | 141 | | | |
|
应付母公司款项,净额
|
| | | | 5 | | | | | | | 254 | | | |
|
经营租赁负债
|
| | | | 172 | | | | | | | 166 | | | |
|
融资租赁义务
|
| | | | 7 | | | | | | | 1 | | | |
|
应计费用
|
| | | | 212 | | | | | | | 238 | | | |
|
流动负债合计
|
| | | | 773 | | | | | | | 1,049 | | | |
| 长期负债 | | | | | | | | | | | | | | | |
|
递延所得税
|
| | | | 235 | | | | | | | 250 | | | |
|
自保应计项目
|
| | | | 315 | | | | | | | 295 | | | |
|
经营租赁负债
|
| | | | 1,188 | | | | | | | 1,245 | | | |
|
融资租赁义务
|
| | | | 66 | | | | | | | 39 | | | |
|
其他负债
|
| | | | 52 | | | | | | | 46 | | | |
|
长期负债合计
|
| | | | 1,856 | | | | | | | 1,875 | | | |
| 突发事件 | | | | | | | | | | | | | | | |
| 股权 | | | | | | | | | | | | | | | |
|
普通股,无面值;授权25,000股;截至2025年5月31日和2024年5月31日已发行和流通股分别为25,000股
|
| | | | — | | | | | | | — | | | |
|
额外实收资本
|
| | | | — | | | | | | | — | | | |
|
留存收益
|
| | | | 2,400 | | | | | | | 2,127 | | | |
|
累计其他综合损失
|
| | | | (7 | ) | | | | | | (3 | ) | | |
|
总股本
|
| | | | 2,393 | | | | | | | 2,124 | | | |
|
负债总额和权益
|
| | | $ | 5,022 | | | | | | $ | 5,048 | | | |
| | | |
截至5月31日止年度,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
收入
|
| | | $ | 8,892 | | | | | | $ | 9,424 | | | | | | $ | 10,084 | | | |
|
营业费用:
|
| | | | | | | | | | | | | | | | | | | | | |
|
工资和员工福利
|
| | | | 4,157 | | | | | | | 4,177 | | | | | | | 4,296 | | | |
|
外购运输
|
| | | | 807 | | | | | | | 873 | | | | | | | 1,079 | | | |
|
租金
|
| | | | 295 | | | | | | | 287 | | | | | | | 277 | | | |
|
折旧及摊销
|
| | | | 471 | | | | | | | 455 | | | | | | | 445 | | | |
|
燃料
|
| | | | 457 | | | | | | | 571 | | | | | | | 748 | | | |
|
维护和维修
|
| | | | 362 | | | | | | | 358 | | | | | | | 351 | | | |
|
其他
|
| | | | 939 | | | | | | | 950 | | | | | | | 994 | | | |
|
总营业费用
|
| | | | 7,488 | | | | | | | 7,671 | | | | | | | 8,190 | | | |
|
营业收入
|
| | | | 1,404 | | | | | | | 1,753 | | | | | | | 1,894 | | | |
|
其他收入(费用):
|
| | | | | | | | | | | | | | | | | | | | | |
|
关联方利息收入
|
| | | | 388 | | | | | | | 330 | | | | | | | 187 | | | |
|
其他,净额
|
| | | | 10 | | | | | | | (4 | ) | | | | | | 9 | | | |
|
其他收入合计
|
| | | | 398 | | | | | | | 326 | | | | | | | 196 | | | |
|
所得税前收入
|
| | | | 1,802 | | | | | | | 2,079 | | | | | | | 2,090 | | | |
|
准备金
|
| | | | 456 | | | | | | | 505 | | | | | | | 509 | | | |
|
净收入
|
| | | $ | 1,346 | | | | | | $ | 1,574 | | | | | | $ | 1,581 | | | |
|
每股普通股基本收益
|
| | | $ | 53,840 | | | | | | $ | 62,960 | | | | | | $ | 63,240 | | | |
|
每股普通股摊薄收益
|
| | | $ | 53,840 | | | | | | $ | 62,960 | | | | | | $ | 63,240 | | | |
| | | |
截至5月31日止年度,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| ||||||||||||
| 经营活动 | | | | | | | | | | | | | | | | | | | | | | |
|
净收入
|
| | | $ | 1,346 | | | | | | $ | 1,574 | | | | | | $ | 1,581 | | | |
|
调整净收入与提供的现金对账
经营活动: |
| | | | | | | | | | | | | | | | | | | | | |
|
折旧及摊销
|
| | | | 416 | | | | | | | 404 | | | | | | | 387 | | | |
|
坏账准备
|
| | | | 19 | | | | | | | 11 | | | | | | | 9 | | | |
|
包括租赁和递延所得税在内的其他非现金项目
|
| | | | 228 | | | | | | | 157 | | | | | | | 293 | | | |
|
股票补偿
|
| | | | 10 | | | | | | | 12 | | | | | | | 13 | | | |
|
资产和负债变动
|
| | | | | | | | | | | | | | | | | | | | | |
|
应收款项
|
| | | | — | | | | | | | (9 | ) | | | | | | 23 | | | |
|
其他流动资产
|
| | | | 16 | | | | | | | 22 | | | | | | | (38 | ) | | |
|
养老金和退休后医疗保健资产和负债,净额
|
| | | | — | | | | | | | — | | | | | | | (252 | ) | | |
|
应付账款和其他负债
|
| | | | (255 | ) | | | | | | (233 | ) | | | | | | (327 | ) | | |
|
应收(应收)母公司款项,净额
|
| | | | (255 | ) | | | | | | (397 | ) | | | | | | 61 | | | |
|
其他,净额
|
| | | | 6 | | | | | | | — | | | | | | | 2 | | | |
|
经营活动提供的现金
|
| | | | 1,531 | | | | | | | 1,541 | | | | | | | 1,752 | | | |
| 投资活动 | | | | | | | | | | | | | | | | | | | | | | |
|
资本支出
|
| | | | (437 | ) | | | | | | (461 | ) | | | | | | (558 | ) | | |
|
资产处置收益及其他
|
| | | | 52 | | | | | | | 58 | | | | | | | 56 | | | |
|
投资活动所用现金
|
| | | | (385 | ) | | | | | | (403 | ) | | | | | | (502 | ) | | |
| 融资活动 | | | | | | | | | | | | | | | | | | | | | | |
|
融资租赁债务的本金支付
|
| | | | (63 | ) | | | | | | (1 | ) | | | | | | (1 | ) | | |
|
向母公司的净转移
|
| | | | (1,077 | ) | | | | | | (1,125 | ) | | | | | | (1,255 | ) | | |
|
筹资活动使用的现金
|
| | | | (1,140 | ) | | | | | | (1,126 | ) | | | | | | (1,256 | ) | | |
|
汇率变动对现金的影响
|
| | | | (3 | ) | | | | | | 1 | | | | | | | 1 | | | |
|
现金净增(减)额
|
| | | | 3 | | | | | | | 13 | | | | | | | (5 | ) | | |
|
期初现金
|
| | | | 106 | | | | | | | 93 | | | | | | | 98 | | | |
|
期末现金
|
| | | $ | 109 | | | | | | $ | 106 | | | | | | $ | 93 | | | |
| | | |
共同
股票 |
| |
额外
实缴 资本 |
| |
保留
收益 |
| |
累计
其他 综合 亏损 |
| |
合计
|
| ||||||||||||||||||||
|
2022年5月31日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | 1,346 | | | | | | $ | (3 | ) | | | | | $ | 1,343 | | | |
|
净收入
|
| | | | — | | | | | | | — | | | | | | | 1,581 | | | | | | | — | | | | | | | 1,581 | | | |
|
向母公司的净转移
|
| | | | — | | | | | | | — | | | | | | | (1,253 | ) | | | | | | — | | | | | | | (1,253 | ) | | |
|
2023年5月31日余额
|
| | | | — | | | | | | | — | | | | | |
|
1,674
|
| | | | |
|
(3
|
)
|
| | | |
|
1,671
|
| | |
|
净收入
|
| | | | — | | | | | | | — | | | | | | | 1,574 | | | | | | | — | | | | | | | 1,574 | | | |
|
向母公司的净转移
|
| | | | — | | | | | | | — | | | | | | | (1,121 | ) | | | | | | — | | | | | | | (1,121 | ) | | |
|
2024年5月31日余额
|
| | | | — | | | | | | | — | | | | | |
|
2,127
|
| | | | |
|
(3
|
)
|
| | | |
|
2,124
|
| | |
|
净收入
|
| | | | — | | | | | | | — | | | | | | | 1,346 | | | | | | | — | | | | | | | 1,346 | | | |
| 外币换算调整 | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (4 | ) | | | | | | (4 | ) | | |
|
向母公司的净转移
|
| | | | — | | | | | | | — | | | | | | | (1,073 | ) | | | | | | — | | | | | | | (1,073 | ) | | |
|
2025年5月31日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | 2,400 | | | | | | $ | (7 | ) | | | | | $ | 2,393 | | | |
| | | | | | |
5月31日账面净值,
|
| |||||||||
| | | |
范围
|
| |
2025
|
| |
2024
|
| ||||||
|
车辆和拖车
|
| |
3 – 15年
|
| | | $ | 1,553 | | | | | $ | 1,552 | | |
|
设施及其他
|
| |
10 – 33年
|
| | | | 890 | | | | | | 831 | | |
|
地面支持和船坞设备
|
| |
3 – 15年
|
| | | | 255 | | | | | | 199 | | |
|
信息技术
|
| |
3 – 7年
|
| | | | 82 | | | | | | 144 | | |
| | | |
2025
|
| |
2024
|
| ||||||||
| 预付费用及其他 | | | | | | | | | | | | | | | |
|
预缴税款和许可证
|
| | | $ | 20 | | | | | | $ | 24 | | | |
|
预付保险
|
| | | | — | | | | | | | 9 | | | |
|
预付维修及其他
|
| | | | 2 | | | | | | | 2 | | | |
| | | | | $ | 22 | | | | | | $ | 35 | | | |
| 应计工资和雇员福利 | | | | | | | | | | | | | | | |
|
工资
|
| | | $ | 44 | | | | | | $ | 41 | | | |
|
员工福利,包括可变薪酬
|
| | | | 81 | | | | | | | 108 | | | |
|
补偿缺勤
|
| | | | 102 | | | | | | | 100 | | | |
| | | | | $ | 227 | | | | | | $ | 249 | | | |
| 应计费用 | | | | | | | | | | | | | | | |
|
自保应计项目
|
| | | $ | 103 | | | | | | $ | 116 | | | |
|
所得税以外的税种
|
| | | | 45 | | | | | | | 54 | | | |
|
其他
|
| | | | 64 | | | | | | | 68 | | | |
| | | | | $ | 212 | | | | | | $ | 238 | | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
经营租赁成本
|
| | | $ | 245 | | | | | $ | 236 | | |
| 融资租赁成本: | | | | | | | | | | | | | |
|
使用权资产摊销
|
| | | | 3 | | | | | | 2 | | |
|
租赁负债利息
|
| | | | 3 | | | | | | 3 | | |
|
融资租赁总成本
|
| | | | 6 | | | | | | 5 | | |
|
短期租赁成本
|
| | | | 9 | | | | | | 8 | | |
|
可变租赁成本
|
| | | | 39 | | | | | | 41 | | |
|
净租赁成本
|
| | | $ | 299 | | | | | $ | 290 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| 计入租赁负债计量的金额支付的现金: | | | | | | | | | | | | | |
|
为经营租赁支付的经营现金流
|
| | | $ | 239 | | | | | $ | 232 | | |
|
为融资租赁利息部分支付的经营现金流
|
| | | | 3 | | | | | | 3 | | |
|
为融资租赁本金部分支付的融资现金流
|
| | | | 63 | | | | | | 1 | | |
|
以取得的使用权资产换取新的经营租赁负债
|
| | | $ | 132 | | | | | $ | 136 | | |
|
以新增融资租赁负债换取的使用权资产
|
| | | $ | 94 | | | | | $ | — | | |
| | | |
2025
|
| |
2024
|
|
| 加权-平均剩余租期: | | | | | | | |
|
经营租赁
|
| |
8.3
|
| |
8.8
|
|
|
融资租赁
|
| |
9.1
|
| |
14.0
|
|
| | | | | | |||
| 加权平均贴现率: | | | | | | | |
|
经营租赁
|
| |
3.96%
|
| |
3.76%
|
|
|
融资租赁
|
| |
5.50%
|
| |
5.86%
|
|
| | | |
运营中
租约 |
| |
融资租赁
|
| |
总租赁
|
| ||||||||||||
|
2026
|
| | | $ | 221 | | | | | | $ | 11 | | | | | | $ | 232 | | | |
|
2027
|
| | | | 229 | | | | | | | 11 | | | | | | | 240 | | | |
|
2028
|
| | | | 214 | | | | | | | 11 | | | | | | | 225 | | | |
|
2029
|
| | | | 180 | | | | | | | 11 | | | | | | | 191 | | | |
|
2030
|
| | | | 156 | | | | | | | 10 | | | | | | | 166 | | | |
|
此后
|
| | | | 617 | | | | | | | 42 | | | | | | | 659 | | | |
|
租赁付款总额
|
| | | | 1,617 | | | | | | | 96 | | | | | | | 1,713 | | | |
|
减去推算利息
|
| | | | (257 | ) | | | | | | (23 | ) | | | | | | (280 | ) | | |
|
租赁负债现值
|
| | | $ | 1,360 | | | | | | $ | 73 | | | | | | $ | 1,433 | | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| ||||||||||||
| 每股普通股基本收益: | | | | | | | | | | | | | | | | | | | | | | |
|
可分配给普通股的净收益
|
| | | $ | 1,346 | | | | | | $ | 1,574 | | | | | | $ | 1,581 | | | |
|
加权平均普通股
|
| | | | 25,000 | | | | | | | 25,000 | | | | | | | 25,000 | | | |
|
每股普通股基本和摊薄收益
|
| | | $ | 53,840 | | | | | | $ | 62,960 | | | | | | $ | 63,240 | | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
国内
|
| | | $ | 1,735 | | | | | $ | 1,995 | | | | | $ | 2,000 | | |
|
国外
|
| | | | 67 | | | | | | 84 | | | | | | 90 | | |
|
所得税前总收入
|
| | | $ | 1,802 | | | | | $ | 2,079 | | | | | $ | 2,090 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| ||||||||||||
| 现行规定 | | | | | | | | | | | | | | | | | | | | | | |
|
国内:
|
| | | | | | | | | | | | | | | | | | | | | |
|
联邦
|
| | | $ | 363 | | | | | | $ | 453 | | | | | | $ | 335 | | | |
|
州和地方
|
| | | | 89 | | | | | | | 106 | | | | | | | 86 | | | |
|
国外
|
| | | | 21 | | | | | | | 22 | | | | | | | 26 | | | |
| | | | | | 473 | | | | | | | 581 | | | | | | | 447 | | | |
| 递延拨备(收益): | | | | | | | | | | | | | | | | | | | | | | |
|
国内:
|
| | | | | | | | | | | | | | | | | | | | | |
|
联邦
|
| | | | (15 | ) | | | | | | (65 | ) | | | | | | 52 | | | |
|
州和地方
|
| | | | (1 | ) | | | | | | (10 | ) | | | | | | 11 | | | |
|
国外
|
| | | | (1 | ) | | | | | | (1 | ) | | | | | | (1 | ) | | |
| | | | | | (17 | ) | | | | | | (76 | ) | | | | | | 62 | | | |
|
拨备总额
|
| | | $ | 456 | | | | | | $ | 505 | | | | | | $ | 509 | | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
按联邦法定税率计算的税款
|
| | | $ | 378 | | | | | | $ | 438 | | | | | | $ | 438 | | | |
| 所得税增加(减少)来自: | | | | | | | | | | | | | | | | | | | | | | |
|
前期调整
|
| | | | 3 | | | | | | | (10 | ) | | | | | | (5 | ) | | |
|
州和地方所得税,扣除联邦福利
|
| | | | 69 | | | | | | | 75 | | | | | | | 76 | | | |
|
国外业务
|
| | | | 7 | | | | | | | 6 | | | | | | | 3 | | | |
|
税收抵免
|
| | | | (4 | ) | | | | | | (6 | ) | | | | | | (6 | ) | | |
|
估价津贴
|
| | | | 3 | | | | | | | 2 | | | | | | | 3 | | | |
|
准备金
|
| | | $ | 456 | | | | | | $ | 505 | | | | | | $ | 509 | | | |
|
有效所得税率
|
| | | | 25.3% | | | | | | | 24.3% | | | | | | | 24.4% | | | |
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||
| | | |
递延税
资产 |
| |
递延税
负债 |
| |
延期
税收资产 |
| |
递延税
负债 |
| ||||||||||||||||
|
财产、设备、租赁和无形资产
|
| | | $ | 375 | | | | | | $ | (758 | ) | | | | | $ | 378 | | | | | | $ | (803 | ) | | |
|
员工福利
|
| | | | 52 | | | | | | | — | | | | | | | 64 | | | | | | | — | | | |
|
自保应计项目
|
| | | | 111 | | | | | | | — | | | | | | | 109 | | | | | | | — | | | |
|
其他
|
| | | | 20 | | | | | | | (33 | ) | | | | | | 31 | | | | | | | (26 | ) | | |
|
净经营亏损/信贷结转
|
| | | | 8 | | | | | | | — | | | | | | | 6 | | | | | | | — | | | |
|
估值津贴
|
| | | | (8 | ) | | | | | | — | | | | | | | (5 | ) | | | | | | — | | | |
| | | | | $ | 558 | | | | | | $ | (791 | ) | | | | | $ | 583 | | | | | | $ | (829 | ) | | |
| | | |
2025
|
| |
2024
|
| ||||||||
|
非流动递延所得税资产(1)
|
| | | $ | 2 | | | | | | $ | 4 | | | |
|
非流动递延所得税负债
|
| | | | (235 | ) | | | | | | (250 | ) | | |
| | | | | $ | (233 | ) | | | | | $ | (246 | ) | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| 按服务类型划分的收入: | | | | | | | | | | | | | | | | | | | |
|
优先
|
| | | $ | 5,584 | | | | | $ | 5,957 | | | | | $ | 6,456 | | |
|
经济
|
| | | | 2,891 | | | | | | 3,034 | | | | | | 3,120 | | |
|
其他
|
| | | | 417 | | | | | | 433 | | | | | | 508 | | |
|
总收入
|
| | | $ | 8,892 | | | | | $ | 9,424 | | | | | $ | 10,084 | | |
| | | | | | | | | | |||||||||||
| 地理信息: | | | | | | | | | | | | | | | | | | | |
|
美国
|
| | | $ | 8,645 | | | | | $ | 9,158 | | | | | $ | 9,820 | | |
|
国际
|
| | | | 247 | | | | | | 266 | | | | | | 264 | | |
|
总收入
|
| | | $ | 8,892 | | | | | $ | 9,424 | | | | | $ | 10,084 | | |
| | | |
截至5月31日止年度,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| 营业费用: | | | | | | | | | | | | | | | | | | | |
|
工资和员工福利
|
| | | $ | 292 | | | | | $ | 253 | | | | | $ | 239 | | |
|
租金
|
| | | | 8 | | | | | | 8 | | | | | | 8 | | |
|
折旧及摊销
|
| | | | 55 | | | | | | 51 | | | | | | 58 | | |
|
维护和维修
|
| | | | 29 | | | | | | 28 | | | | | | 31 | | |
|
其他
|
| | | | 244 | | | | | | 233 | | | | | | 237 | | |
|
总营业费用
|
| | | $ | 628 | | | | | $ | 573 | | | | | $ | 573 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
现金池和一般筹资活动/其他
|
| | | $ | (1,102 | ) | | | | | $ | (1,185 | ) | | | | | $ | (1,192 | ) | | |
|
公司拨款和其他拨款
|
| | | | 36 | | | | | | | 12 | | | | | | | 7 | | | |
|
所得税
|
| | | | (7 | ) | | | | | | 52 | | | | | | | (68 | ) | | |
| 每份合并权益变动表向母公司的净转移总额 | | | | | (1,073 | ) | | | | | | (1,121 | ) | | | | | | (1,253 | ) | | |
|
基于股票的薪酬–股权分类奖励
|
| | | | (4 | ) | | | | | | (4 | ) | | | | | | (2 | ) | | |
| 每份合并现金流量表向母公司的净转移总额 | | | | $ | (1,077 | ) | | | | | $ | (1,125 | ) | | | | | $ | (1,255 | ) | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| 现金支付: | | | | | | | | | | | | | | | | | | | |
|
利息(扣除资本化利息)
|
| | | $ | 3 | | | | | $ | 3 | | | | | $ | 2 | | |
|
所得税
|
| | | $ | 36 | | | | | $ | 37 | | | | | $ | 48 | | |
| | | | | | | | | |
附加
|
| | | | | | | | | | | | | | | | | | | |||||||||
|
描述
|
| |
余额
开始 年度 |
| |
被控
至 费用 |
| |
被控
到其他 账户 |
| | | | |
扣除
|
| | | | |
余额
结束时 年份 |
| |||||||||||||||
| 应收账款准备金: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
信贷损失准备金
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2025
|
| | | $ | 8 | | | | | $ | 19 | | | | | $ | — | | | | | | | | $ | 15 | | | |
(a)
|
| | | $ | 12 | | |
|
2024
|
| | | | 8 | | | | | | 11 | | | | | | — | | | | | | | | | 11 | | | |
(a)
|
| | | | 8 | | |
|
2023
|
| | | | 9 | | | | | | 9 | | | | | | — | | | | | | | | | 10 | | | |
(a)
|
| | | | 8 | | |
|
收入调整备抵
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2025
|
| | | $ | 3 | | | | | $ | — | | | | | $ | 8 | | | |
(b)
|
| | | $ | 9 | | | |
(c)
|
| | | $ | 2 | | |
|
2024
|
| | | | 3 | | | | | | — | | | | | | 11 | | | |
(b)
|
| | | | 11 | | | |
(c)
|
| | | | 3 | | |
|
2023
|
| | | | 4 | | | | | | — | | | | | | 7 | | | |
(b)
|
| | | | 8 | | | |
(c)
|
| | | | 3 | | |
| | | |
2月28日,
2026 (未经审计) |
| |
2025年5月31日
|
| ||||||
| 物业、厂房及设备 | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | |
|
现金
|
| | | $ | 102 | | | | | $ | 109 | | |
|
应收账款,减去181美元和14美元的备抵
|
| | | | 1,048 | | | | | | 132 | | |
|
备件、用品和燃料
|
| | | | 21 | | | | | | 21 | | |
|
预付费用及其他
|
| | | | 70 | | | | | | 22 | | |
|
流动资产总额
|
| | | | 1,241 | | | | | | 284 | | |
| 财产和设备,收费 | | | | | | | | | | | | | |
|
车辆和拖车
|
| | | | 3,961 | | | | | | 3,964 | | |
|
设施及其他
|
| | | | 1,576 | | | | | | 1,512 | | |
|
地面支持和船坞设备
|
| | | | 638 | | | | | | 621 | | |
|
信息技术
|
| | | | 419 | | | | | | 397 | | |
|
财产和设备总额,按成本
|
| | | | 6,594 | | | | | | 6,494 | | |
|
减去累计折旧和摊销
|
| | | | 3,740 | | | | | | 3,714 | | |
|
净资产和设备
|
| | | | 2,854 | | | | | | 2,780 | | |
| 其他长期资产 | | | | | | | | | | | | | |
|
经营租赁使用权资产净额
|
| | | | 1,463 | | | | | | 1,352 | | |
|
商誉
|
| | | | 602 | | | | | | 602 | | |
|
其他资产
|
| | | | 7 | | | | | | 4 | | |
|
其他长期资产合计
|
| | | | 2,072 | | | | | | 1,958 | | |
|
总资产
|
| | | $ | 6,167 | | | | | $ | 5,022 | | |
| | | |
2026年2月28日
(未经审计) |
| |
2025年5月31日
|
| ||||||||
| 负债和(赤字)权益 | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | |
|
长期债务的流动部分
|
| | | $ | — | | | | | | $ | — | | | |
|
应计工资和雇员福利
|
| | | | 243 | | | | | | | 227 | | | |
|
应付账款
|
| | | | 173 | | | | | | | 150 | | | |
|
应付母公司款项,净额
|
| | | | 564 | | | | | | | 5 | | | |
|
经营租赁负债
|
| | | | 178 | | | | | | | 172 | | | |
|
融资租赁义务
|
| | | | 35 | | | | | | | 7 | | | |
|
应计费用
|
| | | | 282 | | | | | | | 212 | | | |
|
流动负债合计
|
| | | | 1,475 | | | | | | | 773 | | | |
|
长期债务,较少流动部分
|
| | | | 3,664 | | | | | | | — | | | |
| 其他长期负债 | | | | | | | | | | | | | | | |
|
递延所得税
|
| | | | 207 | | | | | | | 235 | | | |
|
自保应计项目
|
| | | | 319 | | | | | | | 315 | | | |
|
经营租赁负债
|
| | | | 1,298 | | | | | | | 1,188 | | | |
|
融资租赁义务
|
| | | | 175 | | | | | | | 66 | | | |
|
其他负债
|
| | | | 59 | | | | | | | 52 | | | |
|
其他长期负债合计
|
| | | | 2,058 | | | | | | | 1,856 | | | |
| 承诺与或有事项 | | | | | | | | | | | | | | | |
| (赤字)权益 | | | | | | | | | | | | | | | |
|
普通股,无面值;授权25,000股;截至2026年2月28日和2025年5月31日已发行和流通在外的股份分别为25,000股
|
| | | | — | | | | | | | — | | | |
|
额外实收资本
|
| | | | — | | | | | | | — | | | |
|
(累计亏损)留存收益
|
| | | | (1,028 | ) | | | | | | 2,400 | | | |
|
累计其他综合损失
|
| | | | (2 | ) | | | | | | (7 | ) | | |
|
总(赤字)权益
|
| | | | (1,030 | ) | | | | | | 2,393 | | | |
|
负债总额和(赤字)权益
|
| | | $ | 6,167 | | | | | | $ | 5,022 | | | |
| | | |
三个月结束
2月28日, |
| |
九个月结束
2月28日, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||
|
收入
|
| | | $ | 1,991 | | | | | $ | 2,089 | | | | | $ | 6,387 | | | | | $ | 6,595 | | |
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
工资和员工福利
|
| | | | 1,044 | | | | | | 1,013 | | | | | | 3,180 | | | | | | 3,119 | | |
|
外购运输
|
| | | | 193 | | | | | | 202 | | | | | | 591 | | | | | | 602 | | |
|
租金
|
| | | | 75 | | | | | | 74 | | | | | | 229 | | | | | | 221 | | |
|
折旧及摊销
|
| | | | 129 | | | | | | 126 | | | | | | 380 | | | | | | 376 | | |
|
燃料
|
| | | | 105 | | | | | | 112 | | | | | | 327 | | | | | | 344 | | |
|
维护和维修
|
| | | | 80 | | | | | | 92 | | | | | | 265 | | | | | | 277 | | |
|
离职和其他费用
|
| | | | 126 | | | | | | — | | | | | | 287 | | | | | | — | | |
|
其他
|
| | | | 245 | | | | | | 228 | | | | | | 736 | | | | | | 705 | | |
|
总营业费用
|
| | | | 1,997 | | | | | | 1,847 | | | | | | 5,995 | | | | | | 5,644 | | |
|
营业(费用)收入
|
| | | | (6) | | | | | | 242 | | | | | | 392 | | | | | | 951 | | |
| 其他收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
关联方利息收入
|
| | | | 81 | | | | | | 91 | | | | | | 273 | | | | | | 294 | | |
|
利息支出
|
| | | | (12) | | | | | | — | | | | | | (12) | | | | | | — | | |
|
其他,净额
|
| | | | 1 | | | | | | 5 | | | | | | 8 | | | | | | 11 | | |
|
其他收入合计
|
| | | | 70 | | | | | | 96 | | | | | | 269 | | | | | | 305 | | |
|
所得税前收入
|
| | | | 64 | | | | | | 338 | | | | | | 661 | | | | | | 1,256 | | |
|
准备金
|
| | | | 13 | | | | | | 87 | | | | | | 164 | | | | | | 316 | | |
|
净收入
|
| | | $ | 51 | | | | | $ | 251 | | | | | $ | 497 | | | | | $ | 940 | | |
| 每股普通股基本收益 | | | | $ | 2,040 | | | | | $ | 10,040 | | | | | $ | 19,880 | | | | | $ | 37,600 | | |
| 每股普通股摊薄收益 | | | | $ | 2,040 | | | | | $ | 10,040 | | | | | $ | 19,880 | | | | | $ | 37,600 | | |
| | | |
九个月结束
2月28日, |
| |||||||||||
| | | |
2026
|
| |
2025
|
| ||||||||
| 经营活动 | | | | | | | | | | | | | | | |
|
净收入
|
| | | $ | 497 | | | | | | $ | 940 | | | |
|
调整净收益与经营活动提供的现金对账:
|
| | | | | | | | | | | | | | |
|
折旧及摊销
|
| | | | 335 | | | | | | | 335 | | | |
|
坏账准备
|
| | | | 46 | | | | | | | 14 | | | |
|
包括租赁和递延所得税在内的其他非现金项目
|
| | | | 161 | | | | | | | 172 | | | |
|
股票补偿
|
| | | | 10 | | | | | | | 8 | | | |
|
离职和其他费用,扣除付款
|
| | | | 50 | | | | | | | — | | | |
|
资产和负债变动
|
| | | | | | | | | | | | | | |
|
应收款项
|
| | | | (961 | ) | | | | | | (15 | ) | | |
|
其他流动资产
|
| | | | (47 | ) | | | | | | (7 | ) | | |
|
应付账款和其他负债
|
| | | | (130 | ) | | | | | | (221 | ) | | |
|
应(付)母款项,净额
|
| | | | 552 | | | | | | | (242 | ) | | |
|
经营活动提供的现金
|
| | | | 513 | | | | | | | 984 | | | |
| 投资活动 | | | | | | | | | | | | | | | |
|
资本支出
|
| | | | (284 | ) | | | | | | (359 | ) | | |
|
资产处置收益及其他
|
| | | | 11 | | | | | | | 8 | | | |
|
投资活动所用现金
|
| | | | (273 | ) | | | | | | (351 | ) | | |
| 融资活动 | | | | | | | | | | | | | | | |
|
融资租赁债务的本金支付
|
| | | | (13 | ) | | | | | | (1 | ) | | |
|
向母公司的净转移
|
| | | | (238 | ) | | | | | | (641 | ) | | |
|
筹资活动使用的现金
|
| | | | (251 | ) | | | | | | (642 | ) | | |
|
汇率变动对现金的影响
|
| | | | 4 | | | | | | | (7 | ) | | |
|
现金净减少
|
| | | | (7 | ) | | | | | | (16 | ) | | |
|
期初现金
|
| | | | 109 | | | | | | | 106 | | | |
|
期末现金
|
| | | $ | 102 | | | | | | $ | 90 | | | |
| | | |
共同
股票 |
| |
额外
实缴 资本 |
| |
保留
收益 (累计 赤字) |
| |
累计
其他 综合 亏损 |
| |
合计
|
| ||||||||||||||||||||
|
2025年11月30日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | 2,131 | | | | | | $ | (8 | ) | | | | | $ | 2,123 | | | |
|
净收入
|
| | | | — | | | | | | | — | | | | | | | 51 | | | | | | | — | | | | | | | 51 | | | |
| 外币换算调整 | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 6 | | | | | | | 6 | | | |
|
向母公司的净转移
|
| | | | — | | | | | | | — | | | | | | | (3,210 | ) | | | | | | — | | | | | | | (3,210 | ) | | |
|
2026年2月28日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | (1,028 | ) | | | | | $ | (2 | ) | | | | | $ | (1,030 | ) | | |
| | | |
共同
股票 |
| |
额外
实缴 资本 |
| |
保留
收益 (累计 赤字) |
| |
累计
其他 综合 亏损 |
| |
合计
|
| ||||||||||||||||||||
|
2025年5月31日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | 2,400 | | | | | | $ | (7 | ) | | | | | $ | 2,393 | | | |
|
净收入
|
| | | | — | | | | | | | — | | | | | | | 497 | | | | | | | — | | | | | | | 497 | | | |
| 外币换算调整 | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 5 | | | | | | | 5 | | | |
|
向母公司的净转移
|
| | | | — | | | | | | | — | | | | | | | (3,925 | ) | | | | | | — | | | | | | | (3,925 | ) | | |
|
2026年2月28日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | (1,028 | ) | | | | | $ | (2 | ) | | | | | $ | (1,030 | ) | | |
| | | |
共同
股票 |
| |
额外
实缴 资本 |
| |
保留
收益 |
| |
累计
其他 综合 亏损 |
| |
合计
|
| ||||||||||||||||||||
|
2024年11月30日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | 2,290 | | | | | | $ | (12 | ) | | | | | $ | 2,278 | | | |
|
净收入
|
| | | | — | | | | | | | — | | | | | | | 251 | | | | | | | — | | | | | | | 251 | | | |
| 外币换算调整 | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (1 | ) | | | | | | (1 | ) | | |
|
向母公司的净转移
|
| | | | — | | | | | | | — | | | | | | | (112 | ) | | | | | | — | | | | | | | (112 | ) | | |
|
2025年2月28日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | 2,429 | | | | | | $ | (13 | ) | | | | | $ | 2,416 | | | |
| | | |
共同
股票 |
| |
额外
实缴 资本 |
| |
保留
收益 |
| |
累计
其他 综合 亏损 |
| |
合计
|
| ||||||||||||||||||||
|
2024年5月31日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | 2,127 | | | | | | $ | (3 | ) | | | | | $ | 2,124 | | | |
|
净收入
|
| | | | — | | | | | | | — | | | | | | | 940 | | | | | | | — | | | | | | | 940 | | | |
| 外币换算调整 | | | | | — | | | | | | | — | | | | | | | — | | | | | | | (10 | ) | | | | | | (10 | ) | | |
|
向母公司的净转移
|
| | | | — | | | | | | | — | | | | | | | (638 | ) | | | | | | — | | | | | | | (638 | ) | | |
|
2025年2月28日余额
|
| | | $ | — | | | | | | $ | — | | | | | | $ | 2,429 | | | | | | $ | (13 | ) | | | | | $ | 2,416 | | | |
| | | |
三个月结束
2月28日, |
| |
九个月结束
2月28日, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||
|
津贴,期初
|
| | | $ | 15 | | | | | $ | 10 | | | | | $ | 12 | | | | | $ | 8 | | |
|
回购以前保理的应收账款
|
| | | | 96 | | | | | | — | | | | | | 96 | | | | | | — | | |
|
本期预期信用损失准备
|
| | | | 35 | | | | | | 5 | | | | | | 46 | | | | | | 14 | | |
|
从备抵中列支的注销
|
| | | | (31) | | | | | | (4) | | | | | | (39) | | | | | | (11) | | |
|
收集到的回收
|
| | | | 1 | | | | | | — | | | | | | 1 | | | | | | — | | |
|
津贴,期末
|
| | | $ | 116 | | | | | $ | 11 | | | | | $ | 116 | | | | | $ | 11 | | |
| | | |
三个月结束
2月28日, |
| |
九个月结束
2月28日, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||
|
津贴,期初
|
| | | $ | 4 | | | | | $ | 4 | | | | | $ | 2 | | | | | $ | 3 | | |
|
回购以前保理的应收账款
|
| | | | 63 | | | | | | — | | | | | | 63 | | | | | | — | | |
|
预期收入调整的当期拨备
|
| | | | 41 | | | | | | 2 | | | | | | 47 | | | | | | 7 | | |
|
从备抵中列支的注销
|
| | | | (43) | | | | | | (2) | | | | | | (47) | | | | | | (6) | | |
|
津贴,期末
|
| | | $ | 65 | | | | | $ | 4 | | | | | $ | 65 | | | | | $ | 4 | | |
| | | |
2026年2月28日
(未经审计) |
| |
2025年5月31日
|
| ||||||
| 预付费用及其他 | | | | | | | | | | | | | |
|
预缴税款和许可证
|
| | | $ | 40 | | | | | $ | 20 | | |
|
预付保险
|
| | | | 4 | | | | | | — | | |
|
预付维修及其他
|
| | | | 26 | | | | | | 2 | | |
| | | | | $ | 70 | | | | | $ | 22 | | |
| 应计工资和雇员福利 | | | | | | | | | | | | | |
|
工资
|
| | | $ | 73 | | | | | $ | 44 | | |
|
员工福利,包括可变薪酬
|
| | | | 68 | | | | | | 81 | | |
|
补偿缺勤
|
| | | | 102 | | | | | | 102 | | |
| | | | | $ | 243 | | | | | $ | 227 | | |
| 应计费用 | | | | | | | | | | | | | |
|
自保应计项目
|
| | | $ | 119 | | | | | $ | 103 | | |
|
所得税以外的税种
|
| | | | 45 | | | | | | 45 | | |
|
其他
|
| | | | 118 | | | | | | 64 | | |
| | | | | $ | 282 | | | | | $ | 212 | | |
| | | |
运营中
租约 |
| |
融资租赁
|
| |
总租赁
|
| ||||||||||||
|
2026年(剩余)
|
| | | $ | 65 | | | | | | $ | 11 | | | | | | $ | 76 | | | |
|
2027
|
| | | | 254 | | | | | | | 45 | | | | | | | 299 | | | |
|
2028
|
| | | | 245 | | | | | | | 45 | | | | | | | 290 | | | |
|
2029
|
| | | | 211 | | | | | | | 45 | | | | | | | 256 | | | |
|
2030
|
| | | | 187 | | | | | | | 44 | | | | | | | 231 | | | |
|
此后
|
| | | | 840 | | | | | | | 56 | | | | | | | 896 | | | |
|
租赁付款总额
|
| | | | 1,802 | | | | | | | 246 | | | | | | | 2,048 | | | |
|
减去推算利息
|
| | | | (326 | ) | | | | | | (36 | ) | | | | | | (362 | ) | | |
|
租赁负债现值
|
| | | $ | 1,476 | | | | | | $ | 210 | | | | | | $ | 1,686 | | | |
| | | |
九个月结束
2月28日, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
以取得的使用权资产换取新的经营租赁负债
|
| | | $ | 174 | | | | | $ | 127 | | |
|
以新增融资租赁负债换取的使用权资产
|
| | | $ | 150 | | | | | $ | 15 | | |
| | | |
三个月结束
2月28日, |
| |
九个月结束
2月28日, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||
| 每股普通股基本收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
可分配给普通股的净收益
|
| | | $ | 51 | | | | | $ | 251 | | | | | $ | 497 | | | | | $ | 940 | | |
|
加权平均普通股
|
| | | | 25,000 | | | | | | 25,000 | | | | | | 25,000 | | | | | | 25,000 | | |
|
每股普通股基本和摊薄收益
|
| | | $ | 2,040 | | | | | $ | 10,040 | | | | | $ | 19,880 | | | | | $ | 37,600 | | |
| | | |
三个月结束
2月28日, |
| |
九个月结束
2月28日, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||
| 按服务类型划分的收入: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
优先
|
| | | $ | 1,258 | | | | | $ | 1,301 | | | | | $ | 4,032 | | | | | $ | 4,134 | | |
|
经济
|
| | | | 632 | | | | | | 680 | | | | | | 2,052 | | | | | | 2,159 | | |
|
其他
|
| | | | 101 | | | | | | 108 | | | | | | 303 | | | | | | 302 | | |
|
总收入
|
| | | $ | 1,991 | | | | | $ | 2,089 | | | | | $ | 6,387 | | | | | $ | 6,595 | | |
| 地理信息: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
美国
|
| | | $ | 1,936 | | | | | $ | 2,031 | | | | | $ | 6,210 | | | | | $ | 6,410 | | |
|
国际
|
| | | | 55 | | | | | | 58 | | | | | | 177 | | | | | | 185 | | |
|
总收入
|
| | | $ | 1,991 | | | | | $ | 2,089 | | | | | $ | 6,387 | | | | | $ | 6,595 | | |
| | | |
三个月结束
2月28日, |
| |
九个月结束
2月28日, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||
| 营业费用: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
工资和员工福利
|
| | | $ | 68 | | | | | $ | 74 | | | | | $ | 245 | | | | | $ | 220 | | |
|
租金
|
| | | | 2 | | | | | | 2 | | | | | | 6 | | | | | | 6 | | |
|
折旧及摊销
|
| | | | 17 | | | | | | 13 | | | | | | 45 | | | | | | 41 | | |
|
维护和维修
|
| | | | 7 | | | | | | 7 | | | | | | 22 | | | | | | 22 | | |
|
其他
|
| | | | 54 | | | | | | 59 | | | | | | 175 | | | | | | 186 | | |
|
总营业费用
|
| | | $ | 148 | | | | | $ | 155 | | | | | $ | 493 | | | | | $ | 475 | | |
| | | |
截至2月28日的九个月,
|
| |||||||||||
| | | |
2026
|
| |
2025
|
| ||||||||
|
现金池和一般筹资活动/其他
|
| | | $ | (332 | ) | | | | | $ | (660 | ) | | |
|
长期负债
|
| | | | (3,664 | ) | | | | | | — | | | |
|
公司拨款和其他拨款
|
| | | | 47 | | | | | | | 24 | | | |
|
所得税
|
| | | | 24 | | | | | | | (2 | ) | | |
| 每份简明合并权益变动表向母公司的净转移总额 | | | | | (3,925 | ) | | | | | | (638 | ) | | |
|
基于股票的薪酬–股权分类奖励
|
| | | | (5 | ) | | | | | | (3 | ) | | |
|
转让给联邦快递的共享资产,净额
|
| | | | 21 | | | | | | | — | | | |
|
FedEx Freight Holding Company,Inc.从长期债务发行中获得的收益
|
| | | | 3,671 | | | | | | | — | | | |
| 每份简明合并现金报表向母公司的净转移总额 流量 |
| | | $ | (238 | ) | | | | | $ | (641 | ) | | |