FEDERAL EXPRESS CORP
10-Q, 1998-04-10
AIR COURIER SERVICES
Previous: AXSYS TECHNOLOGIES INC, DEF 14A, 1998-04-10
Next: UNIVERSAL FOODS CORP, 8-K, 1998-04-10



<PAGE>

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------


                                     FORM 10-Q

                         SECURITIES AND EXCHANGE COMMISSION
                               WASHINGTON, D.C. 20549


(Mark One)

/X/  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934 FOR THE QUARTER ENDED FEBRUARY 28, 1998, OR


/ /  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM ________ TO________

                          COMMISSION FILE NUMBER:  1-7806


                            FEDERAL EXPRESS CORPORATION
               (Exact name of registrant as specified in its charter)


               Delaware                                71-0427007
       (State of incorporation)                     (I.R.S. Employer
                                                  Identification No.)

          2005 Corporate Avenue
          Memphis, Tennessee
          (Address of principal                          38132
          executive offices)                          (Zip Code)

                                   (901) 369-3600
                (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.  Yes  /X/  No  / /

The number of shares of common stock outstanding as of March 31, 1998 was 1,000.
The Registrant is a wholly-owned subsidiary of FDX Corporation, and there is no
market for the Registrant's common stock.

THE REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL INSTRUCTIONS H(1)(a)
AND (b) OF FORM 10-Q AND IS FILING THIS FORM WITH THE REDUCED DISCLOSURE FORMAT
PERMITTED BY GENERAL INSTRUCTION H(2).

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>

                     FEDERAL EXPRESS CORPORATION AND SUBSIDIARIES


                                       INDEX



                           PART I.  FINANCIAL INFORMATION

                                                                          PAGE

Condensed Consolidated Balance Sheets 
  February 28, 1998 and May 31, 1997 . . . . . . . . . . . . . . . . .    3-4

Condensed Consolidated Statements of Income
  Three and Nine Months Ended February 28, 1998 and 1997 . . . . . . .      5

Condensed Consolidated Statements of Cash Flows
  Nine Months Ended February 28, 1998 and 1997 . . . . . . . . . . . .      6

Notes to Condensed Consolidated Financial Statements . . . . . . . . .   7-10

Review of Condensed Consolidated Financial Statements
  by Independent Public Accountants. . . . . . . . . . . . . . . . . .     11

Report of Independent Public Accountants . . . . . . . . . . . . . . .     12

Management's Discussion and Analysis of Results of Operations
  and Financial Condition. . . . . . . . . . . . . . . . . . . . . . .  13-18



                            PART II.  OTHER INFORMATION


Legal Proceedings. . . . . . . . . . . . . . . . . . . . . . . . . . .     19


Exhibits and Reports on Form 8-K . . . . . . . . . . . . . . . . . . .     19


EXHIBIT INDEX. . . . . . . . . . . . . . . . . . . . . . . . . . . . .    E-1


                                         - 2 -
<PAGE>

                    FEDERAL EXPRESS CORPORATION AND SUBSIDIARIES
                       CONDENSED CONSOLIDATED BALANCE SHEETS


<TABLE>
<CAPTION>
 

ASSETS

                                                                  February 28,
                                                                      1998          May 31, 
                                                                   (Unaudited)        1997
                                                                  ------------    -----------
                                                                         (In thousands)
<S>                                                               <C>              <C>
Current Assets:
  Cash and cash equivalents. . . . . . . . . . . . . . . . . . .  $   120,521      $  122,023
  Receivables, less allowance for doubtful accounts
       of $46,089,000 and $36,175,000. . . . . . . . . . . . . .    1,714,130       1,512,939
  Spare parts, supplies and fuel . . . . . . . . . . . . . . . .      359,350         313,337
  Deferred income taxes. . . . . . . . . . . . . . . . . . . . .      183,291         149,158
  Prepaid expenses and other . . . . . . . . . . . . . . . . . .       86,141          35,132
                                                                  -----------      ----------
       Total current assets. . . . . . . . . . . . . . . . . . .    2,463,433       2,132,589
                                                                  -----------      ----------
Property and Equipment, at Cost (Note 5) . . . . . . . . . . . .   10,648,328       9,818,936
  Less accumulated depreciation and amortization . . . . . . . .    5,683,806       5,196,856
                                                                  -----------      ----------
       Net property and equipment. . . . . . . . . . . . . . . .    4,964,522       4,622,080
                                                                  -----------      ----------

Other Assets:
  Goodwill . . . . . . . . . . . . . . . . . . . . . . . . . . .      354,686         365,327
  Equipment deposits and other assets (Note 5) . . . . . . . . .      405,211         505,490
                                                                  -----------      ----------
       Total other assets. . . . . . . . . . . . . . . . . . . .      759,897         870,817
                                                                  -----------      ----------

                                                                  $ 8,187,852      $7,625,486
                                                                  -----------      ----------
                                                                  -----------      ----------

</TABLE>
 

See accompanying Notes to Condensed Consolidated Financial Statements.


                                       - 3 -

<PAGE>

                    FEDERAL EXPRESS CORPORATION AND SUBSIDIARIES
                       CONDENSED CONSOLIDATED BALANCE SHEETS



<TABLE>
<CAPTION>
 

LIABILITIES AND OWNER'S EQUITY
                                                                   February 28,
                                                                        1998          May 31,
                                                                    (Unaudited)        1997
                                                                   ------------    -----------
                                                                          (In thousands)
<S>                                                                <C>              <C>
Current Liabilities:
  Current portion of long-term debt (Note 3) . . . . . . . . . .    $  273,487      $   126,666
  Accounts payable . . . . . . . . . . . . . . . . . . . . . . .       865,017          828,421
  Accrued expenses (Note 2). . . . . . . . . . . . . . . . . . .     1,083,176        1,007,696
                                                                   -----------      -----------
       Total current liabilities . . . . . . . . . . . . . . . .     2,221,680        1,962,783
                                                                   -----------      -----------
Long-Term Debt, Less Current Portion (Note 3). . . . . . . . . .     1,286,741        1,397,954 
                                                                   -----------      -----------
Deferred Income Taxes. . . . . . . . . . . . . . . . . . . . . .       172,575          159,165 
                                                                   -----------      -----------
Other Liabilities. . . . . . . . . . . . . . . . . . . . . . . .     1,240,699        1,143,070 
                                                                   -----------      -----------
Commitments and Contingencies (Notes 5 and 6)

Owner's Equity (Note 4):
  Common Stock, $.10 par value;
       1,000 shares authorized, issued and outstanding . . . . .             -                - 
  Other. . . . . . . . . . . . . . . . . . . . . . . . . . . . .     3,266,157        2,962,514
                                                                   -----------      -----------
       Total owner's equity. . . . . . . . . . . . . . . . . . .     3,266,157        2,962,514
                                                                   -----------      -----------
                                                                   $ 8,187,852      $ 7,625,486
                                                                   -----------      -----------
                                                                   -----------      -----------

</TABLE>
 

See accompanying Notes to Condensed Consolidated Financial Statements.


                                        - 4 -


<PAGE>

                     FEDERAL EXPRESS CORPORATION AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                     (UNAUDITED)


<TABLE>
<CAPTION>
 

                                                           Three Months Ended        Nine Months Ended
                                                              February 28,              February 28,
                                                       -------------------------  ------------------------
                                                          1998          1997         1998         1997
                                                       ----------     ----------  ----------    ----------
                                                                         (In thousands)
<S>                                                    <C>             <C>        <C>           <C>

Revenues . . . . . . . . . . . . . . . . . . . . .     $3,232,799     $2,906,819  $9,829,176    $8,451,500
                                                       ----------     ----------  ----------    ----------
Operating Expenses:
  Salaries and employee benefits . . . . . . . . .      1,448,313      1,298,727   4,324,273     3,777,361
  Rentals and landing fees . . . . . . . . . . . .        321,112        277,798     912,059       798,375
  Depreciation and amortization. . . . . . . . . .        214,510        195,751     625,856       576,923
  Maintenance and repairs. . . . . . . . . . . . .        211,738        176,524     626,858       546,388
  Fuel . . . . . . . . . . . . . . . . . . . . . .        185,963        189,377     542,126       517,377
  Merger expenses. . . . . . . . . . . . . . . . .         14,000              -      14,000             -
  Other. . . . . . . . . . . . . . . . . . . . . .        739,108        635,715   2,207,939     1,787,304
                                                       ----------     ----------   ----------    ----------
                                                        3,134,744      2,773,892   9,253,111     8,003,728
                                                       ----------     ----------   ----------    ----------

Operating Income . . . . . . . . . . . . . . . . .         98,055        132,927     576,065       447,772
                                                       ----------     ----------   ----------    ----------
Other Income (Expense):
  Interest, net. . . . . . . . . . . . . . . . . .        (30,024)       (23,018)    (84,501)      (66,052)
  Other, net . . . . . . . . . . . . . . . . . . .          1,027           (365)      8,998        15,941
                                                       ----------     ----------   ----------    ----------
                                                          (28,997)       (23,383)    (75,503)      (50,111)
                                                       ----------     ----------   ----------    ----------
Income Before Income Taxes . . . . . . . . . . . .         69,058        109,544     500,562       397,661

Income Tax Provision . . . . . . . . . . . . . . .         34,884         46,556     216,116       169,006
                                                       ----------     ----------   ----------    ----------
Net Income . . . . . . . . . . . . . . . . . . . .     $   34,174     $   62,988   $ 284,446    $  228,655
                                                       ----------     ----------   ---------    ----------
                                                       ----------     ----------   ---------    ----------

</TABLE>
 

See accompanying Notes to Condensed Consolidated Financial Statements.


                                        - 5 -


<PAGE>

                    FEDERAL EXPRESS CORPORATION AND SUBSIDIARIES
                  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    (UNAUDITED)


<TABLE>
<CAPTION>
                                                                              Nine Months Ended
                                                                                 February 28,
                                                                             -------------------
                                                                             1998           1997
                                                                           ----------     -----------
                                                                                (In thousands)
<S>                                                                       <C>             <C>
Net Cash Provided by Operating Activities. . . . . . . . . . . . . . . .   $  683,638      $  610,242
                                                                          -----------     -----------
Investing Activities:
  Purchases of property and equipment, including
    deposits on aircraft of $7,792,000 and 
    $25,007,000. . . . . . . . . . . . . . . . . . . . . . . . . . . . .   (1,189,420)     (1,111,085)
  Proceeds from disposition of property
    and equipment:
      Sale-leaseback transactions. . . . . . . . . . . . . . . . . . . .      247,852         162,400
      Reimbursements of A300 deposits. . . . . . . . . . . . . . . . . .      106,991          63,039
      Other dispositions . . . . . . . . . . . . . . . . . . . . . . . .       10,573          27,838
  Other, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       93,268          25,359
                                                                          -----------     -----------
Net cash used in investing activities. . . . . . . . . . . . . . . . . .     (730,736)       (832,449)
                                                                          -----------     -----------
Financing Activities:
  Proceeds from debt issuances . . . . . . . . . . . . . . . . . . . . .      267,105         225,752
  Principal payments on debt . . . . . . . . . . . . . . . . . . . . . .     (235,952)         (7,761)
  Other, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       14,443          11,138
                                                                          -----------     -----------

Net cash provided by financing activities. . . . . . . . . . . . . . . .       45,596         229,129
                                                                          -----------     -----------
Net increase (decrease) in cash and cash equivalents . . . . . . . . . .       (1,502)          6,922
Cash and cash equivalents at beginning of period . . . . . . . . . . . .      122,023          93,419
                                                                          -----------     -----------
Cash and cash equivalents at end of period . . . . . . . . . . . . . . .   $  120,521      $  100,341
                                                                          -----------       ----------
                                                                          -----------      ----------
                                                                         
Cash payments for:                                                       
  Interest (net of capitalized interest) . . . . . . . . . . . . . . . .   $   72,712      $   54,320
                                                                          -----------      ----------
                                                                          -----------      ----------
  Income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   $  297,001      $  145,669
                                                                          -----------      ----------
                                                                          -----------      ----------
Non-cash investing and financing activities:                             
  Fair value of assets surrendered under                                 
    exchange agreements (with two airlines). . . . . . . . . . . . . . .   $   78,758      $   32,841
  Fair value of assets acquired under                                    
    exchange agreements. . . . . . . . . . . . . . . . . . . . . . . . .       64,904          25,314
                                                                          -----------      ----------
  Fair value of assets receivable under                                  
    exchange agreements. . . . . . . . . . . . . . . . . . . . . . . . .   $   13,854      $    7,527
                                                                          -----------      ----------
                                                                          -----------      ----------

</TABLE>
 

See accompanying Notes to Condensed Consolidated Financial Statements.


                                       - 6 -
                                          

<PAGE>

                    FEDERAL EXPRESS CORPORATION AND SUBSIDIARIES
                NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                    (UNAUDITED)



(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The interim financial statements have been prepared in accordance with
generally accepted accounting principles for interim financial information, the
instructions to Quarterly Report on Form 10-Q and Rule 10-01 of Regulation S-X,
and should be read in conjunction with Federal Express Corporation's Annual
Report on Form 10-K for the year ended May 31, 1997.  Accordingly, significant
accounting policies and other disclosures normally provided have been omitted
since such items are disclosed therein.

     In the opinion of management, the accompanying unaudited condensed
consolidated financial statements reflect all adjustments necessary to present
fairly the consolidated financial position of Federal Express Corporation and
subsidiaries as of February 28, 1998, the consolidated results of their
operations for the three- and nine-month periods ended February 28, 1998 and
1997, and their consolidated cash flows for the nine-month periods ended
February 28, 1998 and 1997.  Operating results for the three- and nine-month
periods ended February 28, 1998 are not necessarily indicative of the results
that may be expected for the year ending May 31, 1998.

     Federal Express Corporation (the "Company") has entered into contracts
which are designed to limit its exposure to fluctuations in jet fuel prices. 
Under these contracts, the Company makes (or receives) payments based on the
difference between a specified lower (or upper) limit and the market price of
jet fuel, as determined by an index of spot market prices representing various
geographic regions.  The difference is recorded as an increase or decrease in
fuel expense.

     Certain prior period amounts have been reclassified to conform to the
current presentation.


(2)  ACCRUED EXPENSES

<TABLE>
<CAPTION>

                                                    February 28,
                                                       1998           May 31,
                                                    (Unaudited)        1997
                                                    ------------    ----------
                                                           (In thousands)
         <S>                                       <C>             <C>
         Compensated absences. . . . . . . . .     $  255,999      $  234,284
         Insurance . . . . . . . . . . . . . .        239,701         207,059
         Taxes other than income taxes . . . .        174,009         143,541
         Salaries. . . . . . . . . . . . . . .        108,410         101,694
         Employee benefits . . . . . . . . . .         92,694         108,679
         Aircraft overhaul . . . . . . . . . .         65,814          84,006
         Interest. . . . . . . . . . . . . . .         46,189          28,165
         Other . . . . . . . . . . . . . . . .        100,360         100,268
                                                    ----------      ----------

                                                    $1,083,176      $1,007,696
                                                    ----------      ----------
                                                    ----------      ----------

</TABLE>

                                        - 7 -


<PAGE>

(3)  LONG-TERM DEBT


<TABLE>
<CAPTION>

                                                   February 28,
                                                       1998           May 31,
                                                    (Unaudited)        1997
                                                   ------------     ----------
                                                          (In thousands)
<S>                                                 <C>             <C>
  Unsecured notes payable, interest rates of
     6.25% to 10.57%, due through 2098 . . . . .    $1,171,206      $  928,525
  Unsecured sinking fund debentures, interest
     rate of 9.63%, due through 2020 . . . . . .        98,512          98,461
  Commercial paper, effective interest
     rate of 5.75% . . . . . . . . . . . . . . .             -         200,904
  Capital lease obligations and tax exempt bonds,
     due through 2017, interest rates of
     5.35% to 8.30%. . . . . . . . . . . . . . .       253,425         255,100
     Less bond reserves. . . . . . . . . . . . .         9,024          11,096
                                                    ----------       ----------
                                                       244,401         244,004
  Other debt, interest rates of 9.68% to 9.98% .        46,109          52,726
                                                    ----------       ----------
                                                     1,560,228       1,524,620
     Less current portion. . . . . . . . . . . .       273,487         126,666
                                                    ----------       ----------
                                                    $1,286,741      $1,397,954
                                                    ----------       ----------
                                                    ----------       ----------
</TABLE>

     In July 1997, the Memphis-Shelby County Airport Authority ("MSCAA") issued
$20,105,000 of 5.35% Special Facilities Revenue Bonds.  The proceeds of the
bonds in combination with other funds were used to refund outstanding MSCAA
1982B 8.3% bonds on September 2, 1997.  The 1997 bonds have a maturity date of
July 1, 2012.  The Company is obligated under an operating lease agreement with
MSCAA to pay rentals equal to the principal and interest on the bonds.

     In July 1997, the Company issued $250,000,000 of 7.6% unsecured senior
notes due July 1, 2097, under its July 1996 shelf registration with the
Securities and Exchange Commission.


(4)  OWNER'S EQUITY

     On January 27, 1998, the Company became a wholly-owned subsidiary of FDX
Corporation in connection with its acquisition of Caliber System, Inc.
("Caliber").  The acquisition was accounted for as a pooling of interests.  FDX
Corporation exchanged 0.8 shares of its common stock for each share of Caliber
common stock.  Each share of the Company's common stock was automatically
converted into one share of FDX Corporation common stock.  As a part of the
transaction, the Company was recapitalized with 1,000 shares of common stock,
$.10 par value.  Owner's equity for prior periods has been restated to reflect
the Company's change in capitalization.


                                        - 8 -


<PAGE>

(5)  COMMITMENTS

     As of February 28, 1998, the Company's purchase commitments for the
remainder of 1998 and annually thereafter under various contracts are as follows
(in thousands):

<TABLE>
<CAPTION>
 

                                       Aircraft-
                         Aircraft      Related(1)     Other(2)         Total
                         --------      ----------     --------         -----
<S>                    <C>            <C>            <C>             <C>
    1998 (remainder)   $ 26,400       $181,800       $304,900        $513,100
    1999                405,700        280,400        183,600         869,700
    2000                369,500        400,800         15,000         785,300
    2001                278,000        393,000              -         671,000
    2002                 38,000        188,500            200         226,700

</TABLE>
 

     (1)  Primarily aircraft modifications, rotables and spare parts and
          engines.

     (2)  Primarily vehicles, facilities, computers and other equipment.

     The Company is committed to purchase 12 Airbus A300s, two Airbus A310s,
five MD11s and 50 Ayres ALM 200s to be delivered through 2002.  Deposits and
progress payments of $34,142,000 have been made toward these purchases.

     The Company has entered into agreements with two airlines to acquire 53
DC10 aircraft, spare parts, aircraft engines and other equipment, and
maintenance services in exchange for a combination of aircraft engine noise
reduction kits and cash.  Delivery of these aircraft began in 1997 and will
continue through 2001.  Additionally, these airlines may exercise put options
through December 31, 2003, requiring the Company to purchase up to 29 additional
DC10s along with additional aircraft engines and equipment.

     During the nine-month period ended February 28, 1998, the Company acquired
five Airbus A300s under operating leases.  These aircraft were included as
purchase commitments as of May 31, 1997.  At the time of delivery, the Company
sold its rights to purchase these aircraft to third parties who reimbursed the
Company for its deposits on the aircraft and paid additional consideration.  The
Company then entered into operating leases with each of the third parties who
purchased the aircraft from the manufacturer.

     Lease commitments added since May 31, 1997 for the five Airbus A300s and
three MD11s, purchased (in 1997 and 1998) and subsequently sold and leased back,
are as follows (in thousands):

<TABLE>
<CAPTION>

                        <S>                       <C>
                        1998                      $ 18,500
                        1999                        47,200
                        2000                        48,300
                        2001                        46,400
                        2002                        46,400
                        Thereafter                 964,700

</TABLE>

     In March 1998, put options were exercised by an airline requiring the
Company to purchase seven MD11s for a total purchase price of $416,000,000. 
Delivery of the aircraft will begin in 2000.


                                        - 9 -



<PAGE>

(6)  LEGAL PROCEEDINGS

     Customers of the Company have filed four separate class-action lawsuits
against the Company generally alleging that the Company has breached its
contract with the plaintiffs in transporting packages shipped by them.  These
lawsuits allege that the Company continued to collect a 6.25% federal excise tax
on the transportation of property shipped by air after the tax expired on
December 31, 1995, until it was reinstated in August 1996.  The plaintiffs seek
certification as a class action, damages, an injunction to enjoin the Company
from continuing to collect the excise tax referred to above, and an award of
attorneys' fees and costs.  Three of those cases were consolidated in Minnesota
Federal District Court.  That court stayed the consolidated cases in favor of a
case filed in Circuit Court of Greene County, Alabama. The complaint in the
Alabama case also alleges that the Company continued to collect the excise tax
on the transportation of property shipped by air after the tax expired again on
December 31, 1996.

     A fifth case, filed in the Supreme Court of New York, New York County,
containing allegations and requests for relief substantially similar to the
other four cases was dismissed with prejudice on the Company's motion on
September 23, 1997.  The Court found that there was no breach of contract and
that the other causes of action were preempted by federal law.  The plaintiffs
have appealed.  This case originally alleged that the Company continued to
collect the excise tax on the transportation of property shipped by air after
the tax expired on December 31, 1996.  The New York complaint was later amended
to cover the first expiration period of the tax (December 31, 1995 through
August 27, 1996) covered in the original Alabama complaint.

     The air transportation excise tax expired on December 31, 1995, was
reenacted by Congress effective August 27, 1996, and expired again on
December 31, 1996.  The excise tax was then reenacted by Congress effective
March 7, 1997.  The expiration of the tax relieved the Company of its obligation
to pay the tax during the periods of expiration.  The Taxpayer Relief Act of
1997, signed by President Clinton in August 1997, extended the tax for 10 years
through September 30, 2007.

     The Company intends to vigorously defend itself in these cases.  No amount
has been reserved for these contingencies.

     The Company is subject to other legal proceedings and claims which arise in
the ordinary course of its business.  In the opinion of management, the
aggregate liability, if any, with respect to these other actions will not
materially adversely affect the financial position or results of operations of
the Company.


                                        - 10 -


<PAGE>

               REVIEW OF CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                         BY INDEPENDENT PUBLIC ACCOUNTANTS



     Arthur Andersen LLP, independent public accountants, has performed a review
of the condensed consolidated balance sheet of the Company as of February 28,
1998, and the related condensed consolidated statements of income for the three-
and nine-month periods ended February 28, 1998 and 1997 and the condensed
consolidated statements of cash flows for the nine-month periods ended
February 28, 1998 and 1997, included herein, as indicated in their report
thereon included on page 12.






                                        - 11 -



<PAGE>

                      REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS




To the Stockholder of Federal Express Corporation:

     We have reviewed the accompanying condensed consolidated balance sheet of
Federal Express Corporation and subsidiaries as of February 28, 1998 and the
related condensed consolidated statements of income for the three- and
nine-month periods ended February 28, 1998 and 1997 and the condensed
consolidated statements of cash flows for the nine-month periods ended February
28, 1998 and 1997.  These financial statements are the responsibility of the
Company's management.

     We conducted our review in accordance with standards established by the
American Institute of Certified Public Accountants.  A review of interim
financial information consists principally of applying analytical review
procedures to financial data and making inquiries of persons responsible for
financial and accounting matters.  It is substantially less in scope than an
audit conducted in accordance with generally accepted auditing standards, the
objective of which is the expression of an opinion regarding the financial
statements taken as a whole.  Accordingly, we do not express such an opinion.

     Based on our review, we are not aware of any material modifications that
should be made to the financial statements referred to above for them to be in
conformity with generally accepted accounting principles.

     We have previously audited, in accordance with generally accepted auditing
standards, the consolidated balance sheet of Federal Express Corporation and
subsidiaries as of May 31, 1997 and the related consolidated statements of
income, changes in common stockholders' investment and cash flows for the year
then ended.  In our report dated June 30, 1997, we expressed an unqualified
opinion on those financial statements, which are not presented herein.  In our
opinion, the accompanying condensed consolidated balance sheet as of May 31,
1997 is fairly stated in all material respects in relation to the consolidated
balance sheet from which it has been derived.



                                                         Arthur Andersen LLP


Memphis, Tennessee,
March 25, 1998


                                        - 12 -
<PAGE>

                  MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS
                       OF OPERATIONS AND FINANCIAL CONDITION


     On January 27, 1998, Federal Express Corporation ("the Company") and
Caliber System, Inc. ("Caliber") became wholly-owned subsidiaries of a newly
formed holding company, FDX Corporation ("FDX").  In this transaction, which was
accounted for as a pooling of interests, Caliber shareholders received 0.8
shares of FDX common stock for each share of Caliber stock.  Each share of the
Company's common stock was automatically converted into one share of FDX common
stock.  The accompanying financial statements have been restated as if the
Company had always been owned by FDX.

RESULTS OF OPERATIONS

     For the three months ended February 28, 1998, the Company recorded net
income of $34 million on revenues of $3.2 billion compared with net income of
$63 million on revenues of $2.9 billion for the same period in the prior year. 
For the nine months ended February 28, 1998, the Company recorded net income of
$284 million on revenues of $9.8 billion compared with net income of $229
million on revenues of $8.5 billion for the same period in the prior year.  The
decline in net income for the quarter reflects an international operating loss
and expenses related to the acquisition of Caliber of $14 million (discussed
below), moderated by strong U.S. domestic results.  Year-to-date results reflect
increased express package volumes and revenue per package (yield), partially
offset by the incremental costs of handling these additional packages.

     Current quarter results included $14 million of expenses related to the
acquisition of Caliber. These expenses were primarily investment banking fees.

     The year-to-date results of operations included the impact of the Teamsters
strike against United Parcel Service ("UPS") in August 1997.  During the 12
operating days of the strike, the Company delivered approximately 800,000
additional U.S. domestic express packages per day. It is difficult to estimate
with precision the impact of this additional volume.  However, the Company has
retained a portion of this volume.  The Company analytically calculated that the
volume not retained at the end of the first quarter contributed approximately
$150 million in U.S. domestic revenues to that quarter.  

     Also in the year-to-date period, the Company realized a net gain of $17
million from the insurance settlement and the release from certain related
liabilities on a leased MD11 aircraft destroyed in an accident in July 1997. 
This gain was almost equally divided between operating and non-operating income.
An unrelated expense, which partially offset this gain, was an addition of $9
million to an operating reserve for the disposition of leased B747 aircraft. 
In recording the additional reserve, maintenance and repairs and rentals and 
landing fees expenses were increased.  These aircraft, which were subleased, 
are undergoing certain maintenance and repairs before being transferred to a new
lessee.  The net effect of the MD11 gain and the B747 reserve on domestic and
international operating income was immaterial.

     During the prior year's second quarter, domestic operating income included
a $13.5 million pre-tax benefit from the settlement of a Tennessee personal
property tax matter.  A $17.1 million gain from an insurance settlement for a
DC10 aircraft destroyed by fire in September 1996 was included in 1997's second
quarter other income.


                                       - 13 -
                                          
                                          


<PAGE>

Revenues

     The following table shows a comparison of revenues (in millions):

<TABLE>
<CAPTION>

                                                   Three Months                   Nine Months 
                                                      Ended                         Ended
                                                   February 28,                   February 28,
                                                ----------------    Percent    ---------------     Percent
                                                 1998       1997     Change     1998     1997      Change
                                                ------    ------    -------    ------   ------     ------
<S>                                             <C>       <C>       <C>        <C>      <C>       <C>
  U.S. domestic express. . . . . . . . .        $2,301    $2,062      +12      $6,902    $5,940     +16

  International Priority (IP). . . . . .           663       586      +13       2,018     1,712     +18
  International Express Freight
       (IXF) and Airport-to-Airport
       (ATA) . . . . . . . . . . . . . .           140       150      - 7         456       450     + 1
  Charter, Logistics services
       and other . . . . . . . . . . . .           129       109      +19         453       350     +30
                                                ------    ------               ------    ------

                                                $3,233    $2,907      +11      $9,829    $8,452     +16
                                                ------    ------               ------    ------
                                                ------    ------               ------    ------

</TABLE>

     The following table shows a comparison of selected express and airfreight
(IXF/ATA) statistics (in thousands, except dollar amounts):

<TABLE>
<CAPTION>
                                                  Three Months                   Nine Months 
                                                     Ended                         Ended
                                                  February 28,                   February 28,   
                                                ----------------    Percent    ---------------    Percent
                                                 1998       1997     Change     1998     1997      Change
                                                ------    ------    -------    ------   ------     ------
<S>                                             <C>       <C>       <C>       <C>       <C>        <C>
U.S. domestic express:
  Average daily packages . . . . . . . .         2,819     2,623     + 7       2,747     2,467     +11  
  Revenue per package. . . . . . . . . .        $12.95    $12.48     + 4      $13.22    $12.67     + 4  

IP:
  Average daily packages . . . . . . . .           255       226     +13         255       220     +16  
  Revenue per package. . . . . . . . . .        $41.28    $41.22       -      $41.58    $40.97     + 1  

IXF/ATA:
  Average daily pounds . . . . . . . . .         2,690     2,474     + 9       2,775     2,519     +10  
  Revenue per pound. . . . . . . . . . .        $  .82    $  .96     -15      $  .87    $  .94     - 7  
</TABLE>

     The increases in the Company's U.S. domestic package volume for the quarter
and year-to-date periods were primarily due to continued rapid growth of its
deferred services, including FedEx Express Saver, a three-day deferred service. 
In addition, the first quarter volume growth was augmented by incremental volume
resulting from the UPS strike.  The majority of the strike-related volume was in
the deferred service category.  Yields increased 4% for the quarter and
year-to-date periods largely due to the effects of continuing yield management
initiatives, including pursuing price increases on low-yielding accounts and
discontinuing unprofitable accounts.  Also positively impacting yields was a
substantial rise in average weight per package primarily due to heavier weights
associated with the rapidly growing FedEx Express Saver service.  Management
expects total U.S. domestic package volume in 1998 to grow at a rate similar to
that experienced in the past two years.  Management believes that U.S. domestic
yields should remain stable or increase slightly year over year during the
remainder of 1998 due to continued effects of yield-management actions and the
introduction of distance-based pricing.  In addition, the Company implemented a
3% to 4% price increase targeted to list price and standard discount matrix 

                                        - 14 -

<PAGE>

customers for U.S. domestic shipments effective February 15, 1998.  Actual 
results may vary depending on the impact of competitive pricing changes, 
including distance-based pricing, customer responses to yield management 
initiatives and changing customer demand patterns.

     The expiration of the air transportation excise tax added $21 million and
$49 million to U.S. domestic revenues for the quarter and year-to-date periods
ended February 28, 1997, respectively, and 1% to U.S. domestic yields for each
of these same periods.  The excise tax expired on December 31, 1995, was
reenacted by Congress effective August 27, 1996, and expired again on
December 31, 1996.  The Company was not obligated to pay the tax during the
periods in which it was expired.  The excise tax was reenacted by Congress
effective March 7, 1997, and, in August 1997, it was extended for 10 years
through September 30, 2007.

     The Company's IP revenue and volume year-over-year growth rates slowed to
13% for the quarter and were 18% and 16%, respectively, for the year-to-date
period.  Slower growth in the current quarter was primarily due to weakness in
Asian markets.  Yields remained stable during these periods compared to the same
periods of the prior year.  For the fourth quarter of 1998, management expects
revenue and volume growth to approximate current quarter levels, with yields
remaining relatively constant.  Actual IP results will depend on the impact of
international economic conditions, actions by the Company's competitors, and
regulatory conditions for international aviation rights.

     The Company's airfreight volumes grew year over year for the quarter and
year-to-date periods, while yields experienced year-over-year declines.  IXF
volumes (a space-confirmed, time-definite service) increased 15% and 20% for the
quarter and year-to-date periods, respectively, but yields declined 16% and 10%
for the same periods.  ATA volumes (a lower-priced, space-available service)
decreased 2% and 5% for the quarter and year-to-date periods, respectively, with
yields lower by 14% and 10% for the same periods.  Management expects airfreight
yields to continue to decline, year over year, through the balance of 1998. 
Actual results, however, will depend on the impact of international economic
conditions, actions by the Company's competitors, including capacity
fluctuations, and regulatory conditions for international aviation rights.


Operating Expenses

     Salaries and employee benefits rose 12% and 14% for the quarter and
year-to-date periods, respectively, primarily as a result of volume-related
growth.  In addition, increased provisions under the Company's
performance-based, incentive compensation plans contributed to the year-to-date
rise.  Also included in the year-to-date expense was a $25 million special
appreciation bonus for U.S. operations employees for their extra efforts during
the UPS strike.

     Increases in rentals and landing fees of 16% and 14% for the quarter and
year-to-date periods were primarily due to additional aircraft leased by the
Company. Supplemental leased aircraft were also added to meet the demands of
increased package volume during peak season and to replace an MD11 destroyed in
July.  As of February 28, 1998, the Company had 85 wide-bodied aircraft under
operating lease compared with 79 as of February 28, 1997.  The year-to-date
expense is net of approximately half of a $17 million net gain resulting from
the destruction of an MD11 aircraft in an accident in July (described above). 
Management expects year-over-year increases in lease expense to continue as the
Company enters into additional aircraft rental agreements during 1998 and
thereafter.  The Company expects to be able to convert its A300 purchase
commitments into direct operating leases.  (See Note 5 of Notes to Condensed
Consolidated Financial Statements.)


                                        - 15 -

<PAGE>

     Fuel expense fell 2% for the quarter and rose only 5% for the year-to-date
period due to declines in average jet fuel price per gallon (14% and 8% for the
quarter and year-to-date periods, respectively), partially offset by increases
in gallons consumed (11% and 13% for the quarter and year-to-date periods,
respectively).  The quarter and year-to-date fuel expense included payments made
by the Company under contracts which are designed to limit the Company's
exposure to fluctuations in jet fuel prices.

     Effective August 1, 1997, the Company lifted its temporary 2% fuel
surcharge that had been in place on U.S. domestic shipments except FedEx SameDay
service and including Puerto Rico and all U.S. export IP shipments, except those
to the People's Republic of China and Hong Kong.  This surcharge was implemented
on February 3, 1997 to mitigate the impact of rising jet fuel prices. 

     Maintenance and repairs expense increased 20% and 15% for the quarter and
year-to-date periods primarily due to higher year-over-year engine maintenance
on B727, DC10 and A310 aircraft.  As discussed above, most of the increase in an
operating reserve for the disposition of B747 aircraft was recorded in the 
first quarter as maintenance and repairs expense.  Management believes that 
maintenance and repairs expense will continue a long-term trend of 
year-over-year increases for the foreseeable future due to the Company's 
increasing fleet size, aging fleet and variety of aircraft types.

     Increases in other operating expenses of 16% and 24% for the quarter and
year-to-date periods were primarily volume related, including transportation of
packages by third parties, temporary manpower and professional fees for the
quarter and year-to-date periods.  The cost of sales of engine noise reduction
kits also increased year over year for both periods.

     In 1996, the Company initiated a program to address Year-2000 compliance 
issues relating to the Company's computer systems and applications.  This 
program has included generating awareness of the Year-2000 issue throughout 
the Company, inventorying affected computer systems and applications and 
developing a plan to modify or replace these systems and applications as well 
as investigating the Year-2000 compliance levels of entities supplying goods 
or services or doing business with the Company.  The Company is seeking to 
raise the level of Year-2000 awareness among entities doing business with the 
Company and to determine the impact of their level of Year-2000 compliance on 
the Company.  In these activities, the Company estimates that it has incurred 
approximately $40 million to date, including consulting fees, internal staff 
costs and other expenses.  The Company expects to incur additional expenses 
at the rate of approximately $10 to $12 million per quarter through 1999 to 
be Year-2000 compliant.

Operating Income

     The Company's consolidated operating income decreased 26% for the quarter
ended February 28, 1998, from the prior year while year-to-date consolidated
operating income increased 29% compared with the prior year.

     U.S. domestic operating income was $105 million and $513 million for the
quarter and year-to-date periods ending February 28, 1998.  Prior year amounts
were $99 million and $366 million for these same periods.  Package volume growth
(7% and 11% for the quarter and year-to-date periods, respectively) and yield
improvements (3.8% and 4.3% for the quarter and year-to-date periods,
respectively) were partially offset by higher cost per package (4.3% and 3.2%
for the quarter and year-to-date periods, respectively).  The increases in cost
per package were primarily due to the costs associated with the rapid growth of
FedEx Express Saver volumes, including the transportation of packages by third
parties 


                                       - 16 -



<PAGE>

and increased aircraft usage and linehaul costs.  Also included in the third
quarter were $14 million of expenses related to the acquisition of Caliber,
effective January 27, 1998.  During the second quarter, the Company incurred
additional expenses with the opening of a national hub at Fort Worth Alliance
Airport and a small package sort system in Memphis.  As noted above,
year-to-date U.S. domestic operating results were significantly impacted by the
UPS strike.  Sales of aircraft engine noise reduction kits contributed an
incremental $8 million and $38 million to U.S. domestic operating income for the
quarter and year-to-date periods, respectively, compared with the same periods
in the prior year.  The prior year's second quarter operating income included a
$13.5 million pre-tax benefit from the settlement of a Tennessee personal
property tax matter.  U.S. domestic margins were 4.4% and 7.2% for the quarter
and year-to-date periods, respectively, compared with 4.7% and 6.0% for the same
periods in the prior year.

     The Company's international operations reported an operating loss of $7
million for the third quarter and operating income of $63 million for the
year-to-date period.  Prior year amounts for these same periods were operating
income of $34 million and $82 million, respectively.  Despite strong growth in
the Company's IP and IXF volumes, international operations experienced an
operating loss in the third quarter and a lower operating margin for the
year-to-date period primarily due to higher salaries and wages and aircraft
lease expense.  Lower airfreight yields for the quarter and year-to-date periods
also negatively impacted international results.  Also offsetting revenue gains
were additional start-up costs for several new international flights and the net
effect of foreign currency fluctuations.  International operating margins were
(0.8)% and 2.4% for the quarter and year-to-date periods, respectively, compared
with 4.3% and 3.5% for the same periods in the prior year.


Other Income and Expense and Income Taxes

     Net interest expense rose 30% and 28% for the quarter and year-to-date
periods, respectively, due to a lower level of capitalized interest and slightly
higher debt levels.

     Other, net for the year-to-date period ended February 28, 1998, includes a
gain from an insurance settlement for an MD11 aircraft destroyed in an accident
in July 1997.  Other, net for the year-to-date period ended February 28, 1997,
includes a $17.1 million gain from an insurance settlement for a DC10 aircraft
destroyed by fire in September 1996.

     The Company's effective tax rates of 50.5% and 43.2% for the quarter and
year-to-date periods, respectively, compare with a rate of 42.5% for both of
these periods in the prior year.  The current year rates reflect the effect of
certain one-time, merger-related costs which are nondeductible for federal and
state income tax purposes.  Excluding the impact of these nondeductible costs,
the effective tax rate was 42.0% for both the quarter and year-to-date periods.


FINANCIAL CONDITION

Liquidity

     Cash and cash equivalents totaled $121 million at February 28, 1998, a
decrease of $2 million since May 31, 1997.  Cash provided from operations was
$684 million compared with $610 million for the same period in the prior year.
Management believes that cash flow from operations and the commercial paper
program and revolving bank credit facility of FDX will adequately meet the
Company's working capital needs for the foreseeable future.


                                       - 17 -



<PAGE>

Capital Resources

     The Company's operations are capital intensive, characterized by
significant investments in aircraft, vehicles, computer and telecommunication
equipment, package handling facilities and sort equipment.  The amount and
timing of capital additions are dependent on various factors including volume
growth, new or enhanced services, geographical expansion of services,
competition, availability of satisfactory financing and actions of regulatory
authorities.

     Capital expenditures for the first nine months of 1998 totaled $1.2 billion
and included three MD11s, two A310s, aircraft modifications, vehicles and ground
support equipment and customer automation and computer equipment.  Three MD11s
purchased in February, June and November 1997 were sold and leased back in June
and September 1997 and February 1998, respectively.  In comparison, prior year
expenditures totaled $1.1 billion and included nine A310s, two MD11s, vehicles
and ground support equipment, and customer automation and computer equipment. 
In September and December 1996, the Company sold and leased back two MD11s
acquired in May and September 1996, respectively.  For information on the
Company's purchase commitments, see Note 5 of Notes to Condensed Consolidated
Financial Statements.

     In July 1997, $20 million of Memphis-Shelby County Airport Authority
("MSCAA") Special Facilities Revenue Bonds were issued.  The proceeds of the
bonds in combination with other funds were used to refund outstanding MSCAA
1982B bonds on September 2, 1997.  Also in July 1997, the Company issued $250
million of unsecured senior notes with a maturity date of July 1, 2097, under
the Company's July 1996 shelf registration with the Securities and Exchange
Commission.

     Management believes that the capital resources available to the Company
provide flexibility to access the most efficient markets for financing its
capital acquisitions, including aircraft, and are adequate for the Company's
future capital needs.

     Statements in this "Management's Discussion and Analysis of Results of
Operations and Financial Condition" or made by management of the Company which
contain more than historical information may be considered forward-looking
statements (as such term is defined in the Private Securities Litigation Reform
Act of 1995) which are subject to risks and uncertainties.  Actual results may
differ materially from those expressed in the forward-looking statements because
of important factors identified in this section.


                                       - 18 -


<PAGE>

PART II.  OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS

Note 6 Legal Proceedings in Part I is hereby incorporated by reference.


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits.

<TABLE>
<CAPTION>
     Exhibit
     Number         Description of Exhibit
     -------        ----------------------
     <C>            <S>
     3.1            Restated Certificate of Incorporation of Registrant, as
                    amended.

     10.1           Letter Agreement No. 5 dated January 12, 1998, amending the
                    Modification Services Agreement dated September 16, 1996,
                    between McDonnell Douglas Corporation and Registrant. 
                    Confidential treatment has been requested for certain
                    confidential portions of this exhibit pursuant to Rule 24b-2
                    under the Securities Exchange Act of 1934, as amended.  In
                    accordance with Rule 24b-2, these confidential portions have
                    been omitted from this exhibit and filed separately with the
                    Commission.

     10.2           Letter Agreement No. 6 dated March 16, 1998, amending the
                    Modification Services Agreement dated September 16, 1996,
                    between McDonnell Douglas Corporation and Registrant. 
                    Confidential treatment has been requested for certain
                    confidential portions of this exhibit pursuant to Rule 24b-2
                    under the Securities Exchange Act of 1934, as amended.  In
                    accordance with Rule 24b-2, these confidential portions have
                    been omitted from this exhibit and filed separately with the
                    Commission.

     10.3           Letter Agreement No. 7 dated February 26, 1998, amending the
                    Modification Services Agreement dated September 16, 1996,
                    between McDonnell Douglas Corporation and Registrant. 
                    Confidential treatment has been requested for certain
                    confidential portions of this exhibit pursuant to Rule 24b-2
                    under the Securities Exchange Act of 1934, as amended.  In
                    accordance with Rule 24b-2, these confidential portions have
                    been omitted from this exhibit and filed separately with the
                    Commission.

     12.1           Computation of Ratio of Earnings to Fixed Charges.

     15.1           Letter re Unaudited Interim Financial Statements.
</TABLE>

(b)  Reports on Form 8-K.

     During the quarter ended February 28, 1998, the Registrant filed one
     Current Report on Form 8-K.  The report was dated February 26, 1998 and
     filed under Item 7, Financial Statements, Pro Forma Financial Information
     and Exhibits.  The report contained documents related to 1997-1 Pass
     Through Certificates.


                                        - 19 -


<PAGE>

                                      SIGNATURE

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.




                                   FEDERAL EXPRESS CORPORATION
                                          (Registrant)



Date:     April 10, 1998                /s/ MICHAEL W. HILLARD
                                   -----------------------------------
                                   MICHAEL W. HILLARD
                                   VICE PRESIDENT & CONTROLLER
                                   (PRINCIPAL ACCOUNTING OFFICER)



                                        - 20 -


<PAGE>

                                   EXHIBIT INDEX

<TABLE>
<CAPTION>
Exhibit
Number    Description of Exhibit
- -------   ----------------------
<C>       <S>
 3.1      Restated Certificate of Incorporation of Registrant, as amended.

10.1      Letter Agreement No. 5 dated January 12, 1998, amending the
          Modification Services Agreement dated September 16, 1996, between
          McDonnell Douglas Corporation and Registrant.  Confidential treatment
          has been requested for certain confidential portions of this exhibit
          pursuant to Rule 24b-2 under the Securities Exchange Act of 1934, as
          amended.  In accordance with Rule 24b-2, these confidential portions
          have been omitted from this exhibit and filed separately with the
          Commission.

10.2      Letter Agreement No. 6 dated March 16, 1998, amending the Modification
          Services Agreement dated September 16, 1996, between McDonnell Douglas
          Corporation and Registrant.  Confidential treatment has been requested
          for certain confidential portions of this exhibit pursuant to Rule
          24b-2 under the Securities Exchange Act of 1934, as amended.  In
          accordance with Rule 24b-2, these confidential portions have been
          omitted from this exhibit and filed separately with the Commission.

10.3      Letter Agreement No. 7 dated February 26, 1998, amending the
          Modification Services Agreement dated September 16, 1996, between
          McDonnell Douglas Corporation and Registrant.  Confidential treatment
          has been requested for certain confidential portions of this exhibit
          pursuant to Rule 24b-2 under the Securities Exchange Act of 1934, as
          amended.  In accordance with Rule 24b-2, these confidential portions
          have been omitted from this exhibit and filed separately with the
          Commission.

12.1      Computation of Ratio of Earnings to Fixed Charges.

15.1      Letter re Unaudited Interim Financial Statements.
</TABLE>


                                         E-1



<PAGE>

                    RESTATED CERTIFICATE OF INCORPORATION OF
                           FEDERAL EXPRESS CORPORATION
                          (Incorporated June 24, 1971)

     FEDERAL EXPRESS CORPORATION, a corporation organized and existing under the
laws of the State of Delaware, hereby certifies as follows:

     FIRST: that at a meeting of the Board of Directors of the Corporation,
resolutions were duly adopted setting forth the Restated Certificate of
Incorporation of the Corporation which declared (i) that such Restatement only
restated and integrated and did not further amend the provisions of the
Corporation's Certificate of Incorporation, as theretofore amended and
supplemented, (ii) that there was no discrepancy between the provisions of the
Certificate of Incorporation, as theretofore amended and supplemented, and the
Restatement, and (iii) that approval of the Restatement by the stockholders of
the Corporation was not required.  The resolutions setting forth the adopted
Restatement are as follows:

     RESOLVED, that in accordance with Section 245 of the General
     Corporation Law of the State of Delaware, there is hereby adopted a
     Restatement of the Corporation's Certificate of Incorporation which
     (i) restates and integrates and does not further amend the provisions
     of the Corporation's Certificate of Incorporation, as heretofore
     amended and supplemented, (ii) contains no discrepancies as compared
     to the provisions of the Certificate of Incorporation, as heretofore
     amended and supplemented, and (iii) need not, and will not, be
     submitted to the stockholders of the Corporation for their approval.

     FURTHER RESOLVED, that the Certificate of Incorporation is
     accordingly restated in its entirety to read as follows:

     ARTICLE FIRST: The name of the corporation is FEDERAL EXPRESS CORPORATION.

     ARTICLE SECOND: The address of its registered office in the State of
Delaware is Corporation Trust Center, 1209 Orange Street, in the City of
Wilmington, County of New Castle 19801.  The name of its registered agent at
such address is The Corporation Trust Company.

     ARTICLE THIRD: The nature of the business or purposes to be conducted or
promoted is to engage in any lawful act or activity for which corporations may
be organized under the General Corporation Law of Delaware.

     ARTICLE FOURTH: The total number of shares of all classes of stock
which the Corporation shall have authority to issue is 104,000,000 shares
consisting of 4,000,000 shares of Series Preferred Stock, no par value (herein
called the "Series Preferred Stock"), and 100,000,000 shares of Common Stock,
par value $0.10 per share (herein called the "Common Stock").

     The following is a statement of the powers, preferences and rights, and the
qualifications, limitations or restrictions thereof, in respect of each class of
stock of the Corporation:

                      I. SERIES PREFERRED STOCK

     1.   CONDITIONS OF ISSUANCE.  Series Preferred Stock may be issued from
time to time and in such amounts and for such consideration as may be determined
by the Board of Directors of the Corporation.  The designation and relative
rights and preferences of each series, except to the extent such designations
and relative rights and preferences may be required by Delaware law or this
Certificate of Incorporation, shall be such as are fixed by the Board of
Directors and stated in a resolution or resolutions adopted by the Board of
Directors authorizing such series (herein called the "Series Resolution").  A
Series Resolution authorizing any series shall fix:

          A.   The designation of the series, which may be by
          distinguishing number, letter or title;

<PAGE>

          B.   The number of shares of such series;
          
          C.   The divided rate or rates of such shares, the date at which
          dividends, if declared, shall be payable, and whether or not such
          dividends are to be cumulative, in which case such Series
          Resolution shall state the date or dates from which dividends
          shall be cumulative;
          
          D.   The amounts payable on shares of such series in the event of
          voluntary or involuntary liquidation, dissolution or winding up;
          
          E.   The redemption rights and price or prices, if any, for the
          shares of such series;
          
          F.   The terms and amount of any sinking fund or analogous fund
          providing for the purchase or redemption of the shares of such
          series, if any;
          
          G.   The voting rights, if any, granted to the holders of the
          shares of such series in addition to those required by Delaware
          law or this Certificate of Incorporation;
          
          H.   Whether the shares of such series shall be convertible into
          shares of the Corporation's Common Stock or any other class of
          the Corporation's capital stock, and if convertible, the
          conversion price or prices, any adjustment thereof and any other
          terms and conditions upon which such conversion shall be made;
          
          I.   Any other rights, preferences, restrictions or conditions
          relative to the shares of such series as may be permitted by
          Delaware law or this Certificate of Incorporation.

     2.   RESTRICTIONS.  In no event, so long as any Series Preferred Stock
shall remain outstanding, shall any dividend whatsoever be declared or paid
upon, nor shall any distribution be made upon, Common Stock, other than a
dividend or distribution payable in shares of such Common Stock, nor (without
the written consent of such number of the holders of the outstanding Series
Preferred Stock as shall have been specified in the Series Resolution
authorizing the issuance of such outstanding Series Preferred Stock) shall any
shares of Common Stock be purchased or redeemed by the Corporation, nor shall
any moneys be paid to or made available for a sinking fund for the purchase or
redemption of any Common Stock, unless in each instance full dividends on all
outstanding shares of the Series Preferred Stock for all past dividend periods
shall have been paid and the full dividend on all outstanding shares of the
Series Preferred Stock for the current dividend period shall have been paid or
declared and sufficient funds for the payment thereof set apart and any arrears
in the mandatory redemption of the Series Preferred Stock shall have been made
good.

     3.   PRIORITY.  Series Preferred Stock, with respect to both dividends and
distribution of assets on liquidation, dissolution or winding up, shall rank
prior to the Common Stock.

     4.   VOTING RIGHTS.  Holders of Series Preferred Stock shall have no right
to vote for the election of Directors of the Corporation or on any other matter
unless a vote of such class is required by Delaware law, this Certificate of
Incorporation or a Series Resolution.

     5.   FILING OF AMENDMENTS.  The Board of Directors shall adopt amendments
to this Certificate of Incorporation fixing, with respect to each series of
Series Preferred Stock, the matters described in paragraph 1 of this Subdivision
I.

                               II. COMMON STOCK

     All shares of Common Stock shall be identical and shall entitle the holders
thereof to the same rights and privileges.

                                      2

<PAGE>


     1.   DIVIDENDS.  When and as dividends are declared upon the Common Stock,
whether payable in cash, in property or in shares of stock of the Corporation,
the holders of Common Stock shall be entitled to share equally, share for share,
in such dividends.

     2.   VOTING RIGHTS.  The holders of Common Stock shall have the sole right
to vote for the election of Directors of the Corporation or on any other matter
unless required by Delaware law, this Certificate of Incorporation or a Series
Resolution.  The holders of Common Stock shall be entitled to one vote for each
share held.

                              III. OTHER PROVISIONS

     1.   No holder of any of the shares of any class or series of stock or of
options, warrants or other rights to purchase shares of any class or series of
stock or of other securities of the Corporation shall have any preemptive right
to purchase or subscribe for any unissued stock of any class or series or any
additional shares of any class or series to be issued by reason of any increase
of the authorized capital stock of the Corporation of any class or series, or
bonds, certificates of indebtedness, debentures or other securities convertible
into or exchangeable for stock of the Corporation of any class or series, or
carrying any right to purchase stock of any class or series, but any such
unissued stock, additional authorized issue of shares of any class or series of
stock or securities convertible into or exchangeable for stock, or carrying any
right to purchase stock, may be issued and disposed of pursuant to resolution of
the Board of Directors to such persons, firms, corporations or associations,
whether such holders or others, and upon such terms as may be deemed advisable
by the Board of Directors in the exercise of its sole discretion.

     2.   Shares of Common Stock may be issued from time to time as the Board of
Directors of the Corporation shall determine and on such terms and for such
consideration as shall be fixed by the Board of Directors.

     ARTICLE FIFTH: Certain Business Combinations

     1.   HIGHER VOTE FOR CERTAIN BUSINESS COMBINATIONS.  In addition to any
affirmative vote of holders of a class or series of capital stock of the
Corporation required by law or this Certificate of Incorporation, and except as
otherwise expressly provided in paragraph 2 of this ARTICLE FIFTH, a Business
Combination (as hereinafter defined) with or upon a proposal by a Related Person
(as hereinafter defined) shall require the affirmative vote of the holders of at
least 80% of the voting power of the then outstanding shares of capital stock of
the Corporation entitled to vote generally in the election of Directors (the
"Voting Stock").  Such affirmative vote shall be required notwithstanding the
fact that no vote may be required or that a lesser percentage may be specified,
by law or in any agreement with any national securities exchange or otherwise.

     2.   WHEN HIGHER VOTE IS NOT REQUIRED.  The provisions of paragraph 1 of
this ARTICLE FIFTH shall not be applicable to a particular Business Combination
and such Business Combination shall require only such affirmative vote as is
required by law and other provisions of this Certificate of Incorporation, if
all of the conditions specified in either of the following paragraphs (A) or (B)
are met:

          (A)  APPROVAL BY DIRECTORS.  The Business Combination has been
          approved by a majority of the Continuing Directors (as
          hereinafter defined).
          
          (B)  PRICE AND PROCEDURE CONDITIONS.  All of the following
          conditions shall have been met:
          
               (1)  The aggregate amount of the cash and the Fair Market
               Value (as hereinafter defined) as of the date of the
               consummation of the Business Combination of consideration
               other than cash to be received per share by holders of
               Common Stock in such Business Combination shall be at least
               equal to the higher of the following:

                                      3

<PAGE>

               (i)  (if applicable) the highest per share price (including 
                    any brokerage commissions, transfer taxes and soliciting 
                    dealer's fees) paid by the Related Person for any shares 
                    of Common Stock acquired by it (a) within the two-year 
                    period immediately prior to the first public announcement 
                    of the proposal of the Business Combination (the 
                    "Announcement Date") or (b) in the transaction in which 
                    it became a Related Person, whichever is higher; or
               
               (ii) the Fair Market Value per share of Common Stock on the 
                    Announcement Date or on the date on which the Related 
                    Person became a Related Person (such latter date is 
                    referred to in this ARTICLE FIFTH as the "Determination 
                    Date"), whichever is higher.
                    
               (2)  The aggregate amount of the cash and the Fair Market
               Value as of the date of the consummation of the Business
               Combination of consideration other than cash to be received
               per share by holders of shares of any other class or series
               of outstanding Voting Stock shall be at least equal to the
               highest of the following (it being intended that the
               requirements of this paragraph 2(B)(2) shall be required to
               be met with respect to every class of outstanding Voting
               Stock, whether or not the Related Person has previously
               acquired any shares of a particular class of Voting Stock):

               (i)  (if applicable) the highest per share price (including 
                    any broker commissions, transfer taxes and soliciting 
                    dealers' fees) paid by the Related Person for any shares 
                    of such class or series of Voting Stock acquired by it 
                    (a) within the two-year period immediately prior to the 
                    Announcement Date or (b) in the transaction in which it 
                    became a Related Person, whichever is higher;
               
               (ii) (if applicable) the highest preferential amount per share 
                    to which the holders of shares of such class or series of 
                    Voting Stock are entitled in the event of any voluntary 
                    or involuntary liquidation, dissolution or winding up of 
                    the Corporation; and
               
               (iii)     the Fair Market Value per share of such class or 
                    series of Voting Stock on the Announcement Date or on the 
                    Determination Date, whichever is higher.

               (3)  The consideration to be received by holders of a
               particular class or series of outstanding Voting Stock
               (including Common Stock) shall be in cash or in the same
               form as the Related Person has previously paid for shares of
               such class of Voting Stock.  If the Related Person has paid
               for shares of any class or series of Voting Stock with
               varying forms of consideration, the form of consideration
               given for such class or series of Voting Stock in the
               Business Combination shall be either cash or the form used
               to acquire the largest number of shares of such class or
               series of Voting Stock previously acquired by it.

               (4)  No Extraordinary Event (as hereinafter defined) shall
               have occurred after the Related Person became a Related
               Person and prior to the consummation of the Business
               Combination.
               
               (5)  A proxy or information statement describing the
               proposed Business Combination and complying with the
               requirements of the Securities Exchange Act of 1934, as
               amended, and the rules and regulations thereunder (or any
               subsequent provisions replacing such Act, rules or
               regulations) is mailed to public stockholders of the
               Corporation at least 30 days prior to the consummation of
               such Business Combination (whether or not such proxy or
               information statement is required pursuant to such Act or
               subsequent provisions).

     3.   CERTAIN DEFINITIONS.  For purposes of this ARTICLE FIFTH:

          (A)  A "person" shall mean any individual, firm, corporation or
          other entity.
          
                                      4
<PAGE>

          (B)  The term "Business Combination" shall mean any of the
          following transactions, when entered into by the Corporation or a
          subsidiary of the Corporation with, or upon a proposal by, a
          Related Person or any other corporation (whether or not itself a
          Related Person which is, or after such transaction would be, an
          Affiliate (as hereinafter defined) of a Related Person:

               (1)  the merger or consolidation of the Corporation or any
               subsidiary of the Corporation; or
               
               (2)  the sale, lease, exchange, mortgage, pledge, transfer
               or other disposition (in one or a series of transactions) of
               any assets of the Corporation or any subsidiary of the
               Corporation having an aggregate Fair Market Value of
               $5,000,000 or more;
               
               (3)  the issuance or transfer by the Corporation or any
               subsidiary of the Corporation (in one or a series of
               transactions) of securities of the Corporation or that
               subsidiary having an aggregate Fair Market Value of
               $5,000,000 or more; or
               
               (4)  the adoption of a plan or proposal for the liquidation
               or dissolution of the Corporation; or
               
               (5)  the reclassification of securities (including a reverse
               stock split), recapitalization, consolidation or any other
               transaction (whether or not involving a Related Person)
               which has the direct or indirect effect of increasing the
               voting power, whether or not then exercisable, of a Related
               Person in any class or series of capital stock of the
               Corporation or any subsidiary of the Corporation; or
               
               (6)  any agreement, contract or other arrangement providing
               directly or indirectly for the foregoing.
               
          (C)  The term "Related Person" shall mean any person (other than
          the Corporation, a subsidiary of the Corporation or any profit
          sharing, employee stock ownership or other employee benefit plan
          of the Corporation or a subsidiary of the Corporation or any
          trustee of or fiduciary with respect to any such plan acting in
          such capacity) which:

               (1)  is the beneficial owner, directly or indirectly, of
               more than 10% of the voting power of the outstanding Voting
               Stock; or
               
               (2)  is an Affiliate of the Corporation and at any time
               within the two-year period immediately prior to the date in
               question was the beneficial owner, directly or indirectly,
               of 10% or more of the voting power of the then outstanding
               Voting Stock; or
               
               (3)  is an assignee of or has otherwise succeeded to any
               shares of Voting Stock which were at any time within the
               two-year period immediately prior to the date in question
               beneficially owned by any Related Person, if such assignment
               or succession shall have occurred in the course of a
               transaction or series of transactions not involving a public
               offering within the meaning of the Securities Act of 1933.

          (D)  A person shall be a "beneficial owner" of any Voting Stock:

               (1)  which such person or any of its Affiliates or
               Associates (as hereinafter defined) beneficially owns,
               directly or indirectly; or
               
               (2)  which such person or any of its Affiliates or
               Associates has (i) the right to acquire (whether such right
               is exercisable immediately or only after the passage of
               time), pursuant to any agreement, arrangement or
               understanding or upon the exercise of conversion rights,
               exchange rights, warrants or options, or otherwise, or (ii)
               the right to vote pursuant to any agreement, arrangement or
               understanding; or
               
                                      5

<PAGE>
               (3)  which are beneficially owned, directly or indirectly by
               any other person with which such person or any of its
               Affiliates or Associates has any agreement, arrangement or
               understanding for the purpose of acquiring, holding, voting
               or disposing of any shares of Voting Stock.

          For the purposes of determining whether a person is a Related
          Person pursuant to subparagraph (C) of this paragraph 3, the
          number of shares of Voting Stock deemed to be outstanding shall
          include shares deemed owned through application of subparagraph
          (D) of this paragraph 3 but shall not include any other shares of
          Voting Stock which may be issuable pursuant to any agreement,
          arrangement or understanding, or upon exercise of conversion
          rights, warrants or options, or otherwise.

          (E)  The term "Continuing Director" shall mean any member of the
          Board of Directors who is not affiliated with a Related Person
          and who was a member of the Board of Directors immediately prior
          to the time that the Related Person became a Related Person, and
          any successor to a Continuing Director who is not affiliated with
          the Related Person and is recommended to succeed a Continuing
          Director by a majority of Continuing Directors who are then
          members of the Board of Directors.
          
          (F)  "Affiliate" and "Associate" shall have the respective
          meanings ascribed to such terms in Rule 12b-2 under the
          Securities Exchange Act of 1934, as in effect on August 1, 1984.
          
          (G)  The term "Extraordinary Event" shall mean, as to any
          Business Combination and Related Person, any of the following
          events that is not approved by a majority of the Continuing
          Directors:

               (1)  any failure to declare and pay at the regular date
               therefor any full quarterly dividend (whether or not
               cumulative) on outstanding Preferred or Preference Stock; or
               
               (2)  any reduction in the annual rate of dividends paid on
               the Common Stock (except as necessary to reflect any
               subdivision of the Common Stock); or
               
               (3)  any failure to increase the annual rate of dividends
               paid on the Common Stock as necessary to reflect any
               reclassification, (including any reverse stock split),
               recapitalization, reorganization or any similar transaction
               that has the effect of reducing the number of outstanding
               shares of the Common Stock; or
               
               (4)  any Related Person shall become the beneficial owner of
               any additional shares of Voting Stock except as part of the
               transaction which resulted in such Related Person becoming a
               Related Person; or
               
               (5)  the receipt by the Related Person, after such Person
               has become a Related Person, of a direct or indirect benefit
               (except proportionately as a shareholder) from any loans,
               advances, guarantees, pledges or other financial assistance
               or any tax credits or other tax advantages provided by the
               Corporation or any subsidiary of the Corporation, whether in
               anticipation of or in connection with the Business
               Combination or otherwise.

          (H)  "Fair Market Value" means:  (i) in the case of stock, the
          highest closing sale price during the 30-day period immediately
          preceding the date in question of a share of such stock on the
          Composite Tape for New York Stock Exchange- Listed Stocks, or, if
          such stock is not quoted on the Composite Tape, on the New York
          Stock Exchange, or, if such stock is not listed on such Exchange,
          on the principal United States securities exchange registered
          under the Securities Exchange Act of 1934 on which such stock is
          listed, or, if such stock is not listed on any such exchange, the
          highest closing bid quotation with respect to a share of such
          stock during the 30-day period preceding the date in question on
          the National Association of Securities Dealers, Inc. Automated
          Quotations System or any system then in use, or if no such
          quotations are available, the fair market value on the date in
          question of a share of such stock as determined by the Board of
          Directors in good faith; and (ii) in the case of property other
          than cash or
                                      6
<PAGE>

          stock, the fair market value of such property on the date in
          question as determined by the Board of Directors in good faith.
          
          (I)  In the event of any Business Combination in which the
          Corporation survives, the phrase "consideration other than cash
          to be received" as used in subparagraphs B(1) and (2) of
          paragraph 2 of this ARTICLE FIFTH shall include the shares of
          Common Stock and/or the shares of any other class of outstanding
          Voting Stock retained by the holders of such shares.

     4.   POWERS OF THE BOARD OF DIRECTORS.  A majority of all Continuing
Directors shall have the power to make all determinations with respect to this
ARTICLE FIFTH, on the basis of information known to them after reasonable
inquiry, including, without limitation, the transactions that are Business
Combinations, the persons who are Related Persons, the number of shares of
Voting Stock owned by any person, the time at which a Related Person becomes a
Related Person and the Fair Market Value of any assets, securities or other
property, and any such determinations of such Directors shall be conclusive and
binding.

     5.   NO EFFECT ON FIDUCIARY OBLIGATIONS OF RELATED PERSONS.  Nothing
contained in this ARTICLE FIFTH shall be construed to relieve any Related Person
from any fiduciary obligation imposed by law.

     6.   AMENDMENT OR REPEAL.  The affirmative vote of the holders of not less
than 80% of the total voting power of the Voting Stock of the Corporation,
voting together as a single class, shall be required in order to amend, repeal
or adopt any provision inconsistent with this ARTICLE FIFTH.

     ARTICLE SIXTH: In addition to any affirmative vote of holders of a class or
series of capital stock of the Corporation required by law or this Certificate
of Incorporation, unless the Business Combination (as defined in ARTICLE FIFTH
of this Certificate of Incorporation) has been approved by a majority of the
Continuing Directors (as defined in ARTICLE FIFTH of this Certificate of
Incorporation), a Business Combination with or upon a proposal by a Related
Person (as defined in ARTICLE FIFTH of this Certificate of Incorporation) shall
require the affirmative vote of the holders of not less than a majority of the
Voting Stock (as defined in ARTICLE FIFTH of this Certificate of Incorporation)
beneficially owned by stockholders other than such Related Person.  Such
affirmative vote shall be required notwithstanding the fact that no vote may be
required or that a lesser percentage may be specified by law or in any agreement
with any national securities exchange or otherwise.

     The affirmative vote of the holders, other than the Related Person
proposing the amendment, repeal or adoption of any provision inconsistent with
this ARTICLE SIXTH, of not less than a majority of the Voting Stock of the
Corporation, voting together as a single class, shall be required in order to
amend, repeal or adopt any provision inconsistent with this ARTICLE SIXTH.

     ARTICLE SEVENTH:    The corporation is to have perpetual existence.

     ARTICLE EIGHTH:     In furtherance and not in limitation of the powers
conferred by statute, the Board of Directors is expressly authorized:

     The Board of Directors shall have power to make, alter, amend and repeal
the By-laws (except so far as the By-laws adopted by the stockholders shall
otherwise provide).  Any By-laws made by the Directors under the powers
conferred hereby may be altered, amended or repealed by the Directors or by the
stockholders.  Notwithstanding the foregoing and anything contained in this
Certificate of Incorporation to the contrary, Sections 5 and 11 of Article II of
the By-laws shall not be altered, amended or repealed and no provision
inconsistent therewith shall be adopted without the affirmative vote of the
holders of at least 80% of the voting power of all the shares of the Corporation
entitled to vote generally in the election of Directors, voting together as a
single class.  Notwithstanding anything contained in this Certificate of
Incorporation to the contrary, the affirmative vote of the holders of at least
80% of the voting power of all shares of the Corporation entitled to vote
generally in the election of Directors, voting together as a single class, shall
be required to alter, amend, adopt any provision inconsistent with or repeal
this ARTICLE EIGHTH.

                                       7

<PAGE>

     To authorize and cause to be executed mortgages and liens upon the real and
personal property of the Corporation.

     To set apart out of any of the funds of the Corporation available for
dividends a reserve or reserves for any proper purpose and to abolish any such
reserve in the manner in which it was created.

     By a majority of the whole Board, to designate one or more committees, each
committee to consist of one or more of the Directors of the Corporation.  The
Board may designate one or more Directors as alternate members of any committee,
who may replace any absent or disqualified member at any meeting of the
committee.  The By-laws may provide that in the absence or disqualification of a
member of a committee, the member or members thereof present at any meeting and
not disqualified from voting, whether or not he or they constitute a quorum, may
unanimously appoint another member of the Board of Directors to act at the
meeting in the place of any such absent or disqualified member.  Any such
committee, to the extent provided in the resolution of the Board of Directors,
or in the By-laws of the Corporation, shall have and may exercise all the powers
and authority of the Board of Directors in the management of the business and
affairs of the Corporation, and may authorize the seal of the Corporation to be
affixed to all papers which may require it; but no such committee shall have the
power or authority in reference to amending the Certificate of Incorporation,
adopting an agreement of merger or consolidation, recommending to the
stockholders the sale, lease or exchange of all or substantially all of the
Corporation's property and assets, recommending to the stockholders a
dissolution of the Corporation or a revocation of a dissolution, or amending the
By-laws of the Corporation; and, unless the resolution or By-laws expressly so
provide, no such committee shall have the power or authority to declare a
dividend or to authorize the issuance of stock.

     When and as authorized by the stockholders in accordance with statute, to
sell, lease or exchange all or substantially all of the property and assets of
the Corporation, including its good will and its corporate franchises, upon such
terms and conditions and for such consideration, which may consist in whole or
in part of money or property including shares of stock in, and/or other
securities of, any other corporation or corporations, as its Board of Directors
shall deem expedient and for the best interests of the Corporation.

     ARTICLE NINTH: Whenever a compromise or arrangement is proposed between
this Corporation and its creditors or any class of them and/or between this
Corporation and its stockholders or any class of them, any court of equitable
jurisdiction within the State of Delaware may, on the application in a summary
way of this Corporation or of any creditor or stockholder thereof, or on the
application of any receiver or receivers appointed for this Corporation under
the provisions of Section 291 of Title 8 of the Delaware Code or on the
application of trustees in dissolution or of any receiver or receivers appointed
for this Corporation under the provisions of Section 279 of Title 8 of the
Delaware Code order a meeting of the creditors or class of creditors and/or of
the stockholders or class of stockholders of this Corporation, as the case may
be, to be summoned in such manner as the said court directs.  If a majority in
number representing three-fourths in value of the creditors or class of
creditors and/or of the stockholders or class of stockholders of this
Corporation, as the case may be, agree to any compromise or arrangement and to
any reorganization of this Corporation as consequence of such compromise or
arrangement, the said compromise or arrangement and the said reorganization
shall, if sanctioned by the court to which the said application has been made,
be binding on all the creditors or class of creditors and/or on all the
stockholders or class of stockholders of this Corporation, as the case may be,
and also on this Corporation.

     ARTICLE TENTH: Meetings of stockholders may be held within or without the
State of Delaware, as the By-laws may provide.  The books of the Corporation may
be kept (subject to any provision contained in the statutes) outside the State
of Delaware at such place or places as may be designated from time to time by
the Board of Directors or in the By-laws of the Corporation.  Elections of
Directors need not be by written ballot unless the By-laws of the Corporation
shall so provide.

     ARTICLE ELEVENTH:   The Corporation reserves the right to amend, alter,
change or repeal any provision contained in this Certificate of Incorporation,
in the manner now or hereafter prescribed by statute, and all rights conferred
upon stockholders herein are granted subject to this reservation.

                                      8

<PAGE>

     ARTICLE TWELFTH:    Any action required or permitted to be taken by the
stockholders of the Corporation must be effected at a duly called annual or
special meeting of such holders and may not be effected by any consent in
writing by such holders.  Except as otherwise required by law and subject to the
rights of the holders of any class or series of stock having a preference over
the Common Stock as to dividends or upon liquidation, special meetings of
stockholders of the Corporation may be called only by the Board of Directors
pursuant to a resolution approved by a majority of the entire Board of
Directors.  Notwithstanding anything contained in this Certificate of
Incorporation to the contrary, the affirmative vote of the holders of at least
80% of the voting power of all shares of the Corporation entitled to vote
generally in the election of Directors, voting together as a single class, shall
be required to alter, amend, adopt any provision inconsistent with or repeal
this ARTICLE TWELFTH.

     ARTICLE THIRTEENTH:  No Director shall be personally liable to the
Corporation or its stockholders for monetary damages for breach of fiduciary
duty as a Director, provided that this ARTICLE THIRTEENTH shall not eliminate or
limit the liability of a Director (i) for any breach of the Director's duty of
loyalty to the Corporation or its stockholders, (ii) for acts or omissions not
in good faith or which involve intentional misconduct or a knowing violation of
law, (iii) under Section 174 of Title 8 of the Delaware Code or any amendment or
successor provision thereto, or (iv) for any transaction from which the Director
derived an improper personal benefit.  This ARTICLE THIRTEENTH shall not
eliminate or limit the liability of a Director for any act or omission occurring
prior to the date when this ARTICLE THIRTEENTH becomes effective.  Neither the
amendment nor repeal of this ARTICLE THIRTEENTH, nor the adoption of any
provision of the Restated Certificate of Incorporation inconsistent with this
ARTICLE THIRTEENTH shall eliminate or reduce the effect of this ARTICLE
THIRTEENTH with respect to any matter occurring, or any cause of action, suit or
claim that, but for this ARTICLE THIRTEENTH, would accrue or arise prior to such
amendment, repeal or adoption of an inconsistent provision.

     SECOND:   that the Restated Certificate of Incorporation effected by this
Certificate was duly authorized at a meeting of the Board of Directors of the
Corporation in accordance with the provisions of Section 245 of the General
Corporation Law of the State of Delaware.

     IN WITNESS WHEREOF, FEDERAL EXPRESS CORPORATION has caused its corporate
seal to be hereunto affixed and this certificate to be signed by Frederick W.
Smith, its Chairman, President and Chief Executive Officer, and attested by
George W. Hearn, its Assistant Secretary, this 17th day of October, 1988.


                              FEDERAL EXPRESS CORPORATION



                              BY: /s/ FREDERICK W. SMITH
                                  ----------------------------
(Corporate Seal)                   Frederick W. Smith
                                   Chairman, President and
                                   Chief Executive Officer


ATTEST:


/s/ GEORGE W. HEARN
- ------------------------------------
George W. Hearn, Assistant Secretary


                                      9

<PAGE>
                            CERTIFICATE OF AMENDMENT OF
                      RESTATED CERTIFICATE OF INCORPORATION OF
                            FEDERAL EXPRESS CORPORATION
                            (Incorporated June 24, 1971)

     Federal Express Corporation, a corporation organized and existing under and
by virtue of the General Corporation Law of the State of Delaware (the
"Corporation"), hereby certifies as follows:

     FIRST:  That at a meeting of the Board of Directors of the Corporation, the
following resolutions were duly adopted setting forth a proposed amendment to
the Restated Certificate of Incorporation of the Corporation, to increase the
number of authorized shares of common stock of the Corporation from 100,000,000
to 200,000,000 shares:

     RESOLVED, that an amendment to the Corporation's Restated Certificate of
     Incorporation doubling the number of authorized shares of common stock is
     hereby declared to be advisable and that the officers of the Corporation
     are hereby directed to submit such amendment to the stockholders of the
     Corporation for approval at their next annual meeting; and 
     
     FURTHER RESOLVED, that the Restated Certificate of Incorporation of this
     Corporation be amended by changing Article Fourth so that, as amended said
     Article shall be and read as follows:

          ARTICLE FOURTH.  The total number of shares of all classes of
          stock which the Corporation shall have authority to issue is
          204,000,000 shares consisting of 4,000,000 shares of Series
          Preferred Stock, no par value (herein called the "Series
          Preferred Stock"), and 200,000,000 shares of Common Stock, par
          value $.10 per share (herein called the "Common Stock").

     FURTHER RESOLVED, that in connection with the foregoing, the officers of
     the Corporation be, and each of them hereby is, authorized and directed to
     execute and deliver any and all documents and to take such other actions as
     they in their discretion, with the advice of counsel, deem to be in the
     best interest of the Corporation.

     SECOND:  That thereafter, at the annual meeting of the stockholders of the
Corporation, duly called and held upon notice in accordance with Section 222 of
the General Corporation Law of the State of Delaware, the necessary number of
shares as required by statute were voted in favor of the amendment.

     THIRD:  That said amendment was duly adopted in accordance with the
provisions of Section 242 of the General Corporation Law of the State of
Delaware.

     IN WITNESS WHEREOF, FEDERAL EXPRESS CORPORATION has caused this Certificate
to be signed by George W. Hearn, its Vice President, Law - Corporate and
Business Transactions, and attested by Scott E. Hansen, its Assistant Secretary,
this 20th day of October, 1994.

                              FEDERAL EXPRESS CORPORATION

                              BY: /s/ GEORGE W. HEARN
                                  ----------------------------------
                                   George W. Hearn
                                   Vice President, Law - Corporate
                                       and Business Transactions
ATTEST:

/s/  SCOTT E. HANSEN
- ------------------------------------
Scott E. Hansen, Assistant Secretary


<PAGE>

                            CERTIFICATE OF AMENDMENT

                                       OF

                      RESTATED CERTIFICATE OF INCORPORATION

                                       OF

                           FEDERAL EXPRESS CORPORATION
                          (Incorporated June 24, 1971)

     Federal Express Corporation, a corporation organized and existing under and
by virtue of the General Corporation Law of the State of Delaware (the
"Corporation"), hereby certifies as follows:

     FIRST:  That at a meeting of the Board of Directors of the Corporation, the
following resolutions were duly adopted setting forth a proposed amendment to
the Restated Certificate of Incorporation of the Corporation, to increase the
number of authorized shares of common stock of the Corporation from 200,000,000
to 400,000,000 shares:

     RESOLVED, that an amendment to the Corporation's Restated Certificate
     of Incorporation doubling the number of authorized shares of common
     stock is hereby declared to be advisable and that the officers of the
     Corporation are hereby directed to submit such amendment to the
     stockholders of the Corporation for approval at their next annual
     meeting; and 
     
     FURTHER RESOLVED, that the Restated Certificate of Incorporation of
     this Corporation be amended by changing Article Fourth so that, as
     amended said Article shall be and read as follows:

          ARTICLE FOURTH.  The total number of shares of all classes
          of stock which the Corporation shall have authority to issue
          is 404,000,000 shares consisting of 4,000,000 shares of
          Series Preferred Stock, no par value (herein called the
          "Series Preferred Stock"), and 400,000,000 shares of Common
          Stock, par value $.10 per share (herein called the "Common
          Stock").

     FURTHER RESOLVED, that in connection with the foregoing, the officers
     of the Corporation be, and each of them hereby is, authorized and
     directed to execute and deliver any and all documents and to take such
     other actions as they in their discretion, with the advice of counsel,
     deem to be in the best interest of the Corporation.

     SECOND:  That thereafter, at the annual meeting of the stockholders of the
Corporation, duly called and held upon notice in accordance with Section 222 of
the General Corporation Law of the State of Delaware, the necessary number of
shares as required by statute were voted in favor of the amendment.

     THIRD:  That said amendment was duly adopted in accordance with the
provisions of Section 242 of the General Corporation Law of the State of
Delaware.

     IN WITNESS WHEREOF, FEDERAL EXPRESS CORPORATION has caused this Certificate
to be signed by George W. Hearn, its Vice President, Law - Corporate and
Business Transactions, this 2nd day of October, 1997.


                              FEDERAL EXPRESS CORPORATION


                              BY: /s/ GEORGE W. HEARN
                                  ----------------------------------
                                    George W. Hearn
                                    Vice President, Law - Corporate
                                        and Business Transactions

<PAGE>


                             AMENDMENT TO THE

                     CERTIFICATE OF INCORPORATION OF

                       FEDERAL EXPRESS CORPORATION


                                  *****


     As of the Merger Date, the Certificate of Incorporation of Federal 
Express Corporation shall be amended as follows:

     1.  The first paragraph of ARTICLE FOURTH is hereby amended and restated 
to read in its entirety as follows:

             "ARTICLE FOURTH: The total number of shares of all classes of 
     stock which the Corporatin shall have the authority to issue is 2,000
     shares consisting of 1,000 shares of Series Preferred Stock, no par value
     (herein called the "Series Preferred Stock"), and 1,000 shares of Common
     Stock, par value $0.10 per share (herein called the "Common Stock")"

     2.  A new ARTICLE FOURTEENTH is herby added to read in its entirety:

          "ARTICLE FOURTEENTH: Any act or transaction by or involving the 
     Corporation that requires fo rits adoption under Chapter 251 of the
     General Corporation Law of the State of Delaware or this certificate of
     incorporation the approval of the stockholders of the Corporation shall,
     pursuant to Section 251(g) of the General Corporation Law of the State of 
     Delaware, require, in addition, the approval of the stockholders of FDX 
     Corporation (or any successor by merger), by the same vote as is required
     by Chapter 251 of the General Corporation Law of the State of Delaware
     and/or by this certificate of incorporation."

     Except as provided above, the Certificate of Incorporation of Federal 
Express Corporation of Federal Express Corporationshall remain in full force 
and effect.

<PAGE>

01-12-98

                                                         Letter Agreement No. 5
                                                                    DAC 96-29-M


Federal Express Corporation
2005 Corporate Avenue
Memphis, Tennessee 38132


Federal Express Corporation (FedEx) and McDonnell Douglas Corporation, a 
wholly-owned subsidiary of The Boeing Company (MDC), have entered into 
Modification Services Agreement Document No. DAC 96-29-M (the "Agreement") 
dated September 16, 1996, which Agreement covers Federal Express' desire to 
incorporate certain modifications in its DC-10 aircraft (the "Aircraft", as 
defined in the Agreement) and MDC desires to perform such modifications. As a 
further consideration of the parties hereto, this Letter Agreement No. 5 
shall constitute a part of said Agreement.

MDC acknowledges that FedEx ferried an Aircraft, specifically fuselage Number 
140 (N387FE) (the "Moved Aircraft"), to their maintenance facility at Los 
Angeles International Airport (LAX) ("FedEx's Facility") in order for FedEx 
to accomplish a substantial portion of the Heavy Maintenance Check (the work 
cards listed in Attachments B1 through B5 of Exhibit K to the Agreement) and 
associated Non Routine work (collectively the "Specified Services") to the 
Moved Aircraft.

MDC hereby agrees to the reduction in work scope resulting from FedEx 
accomplishing the Specified Services subject to the following terms and 
conditions:

1.   In consideration of FedEx's performance of the Specified Services set 
     forth above, the Price to be paid to MDC by FedEx upon Redelivery of the 
     Moved Aircraft shall be reduced in an amount equal to [ *
                            ].

     a)  Any of the Services not performed by FedEx which are required by the 
         Specified Services shall, at FedEx's request, be performed by MDC 
         pursuant to an executed Additional Services Request (ASR). Services 
         requested to be done after a Moved Aircraft's visit to FedEx's 
         Facility shall be documented in an MJCS to be provided by FedEx to 
         MDC no later than five business days after the date this Letter 
         Agreement is executed.

     b)  The prices set forth in Exhibit K shall be due and payable by FedEx 
         only to the extent that the Services specified in Exhibit K have 
         been issued on the FedEx MJCS applicable to the Moved Aircraft 
         submitted to MDC and actually accomplished by MDC on the Moved 
         Aircraft.

- ---------------------

*Blank space contained confidential information which has been filed 
separately with the Securities and Exchange Commission pursuant to Rule 24b-2 
under the Securities Exchange Act of 1934.

<PAGE>

01-12-98
                                                         Letter Agreement No. 5
                                                                    DAC 96-29-M
                                                                         Page 2

     c)  Carry-over elements of the Services which are assigned to the Moved 
         Aircraft but which were not previously designated as fixed price and 
         which are deferred to MDC from the Services performed at FedEx's 
         Facility will be individually negotiated via the ASR process as 
         defined in the Agreement.

2.   FedEx agrees to Deliver the Moved Aircraft to Venice, Italy at the 
     Aeronavali facility (OAN) for commencement of the Services on January 8, 
     1998. The Redelivery Date of the Moved Aircraft shall be June 15, 1999.

3.   Subject to the timely performance of Services at OAN, FedEx shall ferry 
     the Moved Aircraft for Delivery to MDC's Long Beach, California facility 
     on or about July 3, 1998 for the commencement of the ACF Modification 
     and completion of any remaining Services not accomplished at OAN.

4.   Except for fuel, FedEx shall be responsible for all costs (flight 
     preparation, crew, insurance, landing fees, etc.) associated with the 
     Moved Aircraft's ferry flights to the FedEx Facility at LAX as well as 
     the ferry flights to the modification site at Venice, Italy and MDC's 
     facility at Long Beach, California. MDC shall be responsible for fuel 
     costs required to ferry the Moved Aircraft to the noted facilities.

5.   FedEx hereby irrevocably and unconditionally waives any of MDC's 
     warranties which are exclusively related to workmanship and only for 
     the portion of the Services on the Moved Aircraft exclusively 
     performed by FedEx under FedEx's direct supervision, specifically, the 
     Specified Services defined in this Letter Agreement, provided, however, 
     nothing in this Section 5. shall extend to or otherwise affect 
     warranties which may be applicable to Parts.

6.   Except as expressly set forth in Section 5. above, the performance of 
     the Services by FedEx at FedEx's Facility as contemplated pursuant this 
     Letter Agreement shall in no manner change, modify, terminate or 
     otherwise affect MDC's warranties regarding the Moved Aircraft or in 
     any manner whatsoever modify the terms and conditions of the Agreement 
     except as expressly set forth herein.

7.   With respect to Aircraft bearing fuselage number 138 ("Aircraft 138"), 
     MDC and FedEx intend to negotiate and execute, within thirty days of the 
     date hereof, a letter agreement concerning portions of Aircraft 138's 
     Heavy Maintenance Check, Delivery of Aircraft 138 to the appropriate 
     modification site(s) and warranty matters, all upon substantially the 
     same terms and conditions as contained in this Letter Agreement.

8.   MDC shall, within ten (10) days of the date of this Letter Agreement, 
     submit to FedEx for review a production plan to establish an additional 
     modification facility(ies) such that the total, concurrent capacity of 
     Services being performed under the Modification Agreement can 
     accommodate a six (6) Aircraft line with total modification Services 
     being performed on each Aircraft in six (6) months or less.

<PAGE>

01-12-98
                                                         Letter Agreement No. 5
                                                                    DAC 96-29-M
                                                                         Page 3

If the foregoing correctly sets forth our understanding, please execute this 
Letter Agreement in the space provided below.

FEDERAL EXPRESS CORPORATION                  MCDONNELL DOUGLAS CORPORATION


     /S/ TERRY NORD                                /S/ CAROL A. MILLER
- ------------------------------------         ---------------------------------
         Signature                                       Signature

         TERRY NORD                                    CAROL A. MILLER
- ------------------------------------         ---------------------------------
        Printed Name                                    Printed Name

      Vice President                                 Director - Contracts
- ------------------------------------         ---------------------------------
          Title                                            Title

                                                       February 9, 1998
                                             ---------------------------------
                                                            Date



    APPROVED
AS TO LEGAL FORM
   KHS 2/2/98
- ----------------
   LEGAL DEPT.




<PAGE>

03-16-98

                                               Letter Agreement No. 6 to
                                                             DAC 96-29-M

Federal Express Corporation
2005 Corporate Avenue
Memphis, TN 38118

Federal Express Corporation ("Federal Express") and McDonnell Douglas 
Corporation, a wholly owned subsidiary of the Boeing Company ("MDC"), have 
entered into Modification Services Agreement Document No. DAC 96-29-M (the 
"Modification Agreement") dated September 16, 1996, which Modification 
Agreement covers Federal Express' desire to incorporate certain modifications 
in its DC-10 aircraft (the "Aircraft", as defined in the Modification 
Agreement) and MDC desires to perform such modifications. As a further 
consideration of the parties hereto, this Letter Agreement No. 6 shall amend 
and constitute a part of said Modification Agreement.

MDC acknowledges that FedEx ferried an Aircraft, specifically fuselage Number 
138 (N386FE) (the "Moved Aircraft"), to their maintenance facility at Los 
Angeles International Airport (LAX) ("FedEx's Facility") in order for FedEx 
to accomplish a substantial portion of the Heavy Maintenance Check (the work 
cards listed in Attachments B1 through B5 of Exhibit K to the Agreement), the 
associated Non Routine Services, and selected cards from Exhibit C 
(Standardization) and Exhibit F (Refurbishment) (collectively the "Specified 
Services") to the Moved Aircraft.

MDC hereby agrees to the reduction in work scope resulting from FedEx 
accomplishing the Specified Services subject to the following terms and 
conditions:

1.  In consideration of FedEx's performance of the Specified Services set 
    forth above, MJCS #38698079 dated March 16, 1998 (Standardization 
    FedEx EOs) (Attachment A enclosed herein), and the associated transition
    check card lists (B, C, X, S and 056 cards) dated March 15, 1998 
    (Attachment B enclosed herein) which corresponds to control number S001
    on the MJCS noted above, shall define the reduced maintenance work scope 
    to be accomplished by MDC (Standardardization, Refurbishment and Heavy 
    Maintenance). Those cards in Attachment B that are "suspended" (i.e. 
    designated as "S" under the "STAT" column of the B, C, X, S and 056 card 
    lists in Attachment B) are not included in the work scope to be accomplished
    by MDC. The Price to be paid to MDC by FedEx upon Redelivery of the Moved
    Aircraft for the work delineated in Attachments A and B shall be an amount
    equal to [ *          ] for Standardization, [*            ] for
    Refurbishment (056 cards) and [ *          ] for Heavy Maintenance (B, C, X
    and S cards) which amounts shall be reflected as line items on the final
    invoice submitted to FedEx at Redelivery of the Moved Aircraft.

    a)  Any of the Services not performed by FedEx which are required by the
        Specified Services, or any additional workscope added to the MJCS in
        a

- --------------------
*Blank space contained confidential information which has been filed 
separately with the Securities and Exchange Commission pursuant to Rule 24b-2 
under the Securities Exchange Act of 1934.

<PAGE>

03-16-98

                                               Letter Agreement No. 6 to
                                                             DAC 96-29-M


        subsequent revision, shall, at FedEx's request, be performed by MDC
        pursuant to an executed Additional Services Request (ASR). Any 
        Standardization or Refurbishment tasks (cards listed in Exhibit C or F
        respectively of the Agreement) that are added via subsequent revisions 
        to the MJCS shall be priced in accordance with the price established in
        Attachments A or C respectively of Exhibit K - Price of the Agreement,
        or priced via the ASR process, if a price had not been previously 
        established.

    b)  Should the FAA or FedEx require that certain cards currently identified
        as "suspended" in Attachment B be accomplished prior to the commencement
        of the ACF flight testing, the price to accomplish each such required
        card, excluding the suspended 056 cards, shall be as noted in Attachment
        C. The cumulative price to accomplish all the cards in Attachment C 
        shall not exceed [*           ]. The price to accomplish each 056 card
        currently designated as suspended shall be in accordance with the 
        price established in Attachment C of Exhibit K - Price of the 
        Agreement, or priced via the ASR process, if a price had not been 
        previously established.

2.  FedEx agrees to Deliver the Moved Aircraft to MDC's Long Beach, CA 
    facility for commencement of the Services on March 16, 1998. The Redelivery 
    Date of the Moved Aircraft shall be January 14, 2000. FedEx shall be 
    responsible for ensuring that the required Federal Express Supplied Parts 
    are delivered to MDC at Long Beach in support of the modification in
    accordance with the requirements stipulated in the Agreement.

3.  Except for fuel, FedEx shall be responsible for all costs (flight 
    preparation, crew, insurance, landing fees, etc.) associated with the 
    Moved Aircraft's ferry flights to the FedEx Facility at LAX as well as 
    the ferry flight to MDC's facility at Long Beach, California. MDC 
    shall be responsible for fuel costs required to ferry the Moved 
    Aircraft to the noted facilities.

4.  FedEx hereby irrevocably and unconditionally waivers any of MDC's 
    warranties which are exclusively related to workmanship and only for 
    the portion of the Specified Services on the Moved Aircraft 
    exclusively performed by FedEx, provided, however, nothing in this 
    Section 4, shall extend to or otherwise affect warranties which may be 
    applicable to Parts.

5.  The performance of the Specified Services by FedEx shall in no 
    manner change, modify, terminate or otherwise affect MDC's warranties 
    regarding the Moved Aircraft or in any manner whatsoever modify the 
    terms and conditions of the Agreement except as expressly set forth 
    herein.
    
6.  MDC shall be responsible for sign-off of those work cards 
    accomplished by MDC under authority of the MDC repair station license.
    
7.  FedEx shall provide to MDC a complete turnover summary of the 
    FedEx heavy maintenance package to include the status of all open and 
    closed routine work cards, and all open and closed non-routine work 
    cards.
    

- ------------------
*Blank space contained confidential information which has been filed separately
with the Securities and Exchange Commission pursuant to Rule 24b-2 under the 
Securities Exchange Act of 1934.

<PAGE>


03-16-98                                       Letter Agreement No. 6 to
                                               DAC 98-29-M

8.  FedEx shall provide the appropriately qualified personnel on-site
    at Long Beach to provide material support, sign off on the FedEx MJCS
    and to provide any needed engineering support.

9.  The line item pricing provided in Attachment B of this Letter Agreement, as
    well as the prices stated in Paragraph 1. above, shall be applicable to the
    Moved Aircraft only. All pricing stated in this Letter Agreement represent
    calendar year 1996 dollars and are subject to escalation in accordance 
    with Exhibit N - Price Adjustments of the Agreement.

If the foregoing correctly sets forth our understanding, please execute this 
Letter Agreement in the space provided below.


FEDERAL EXPRESS CORPORATION                 MCDONNELL DOUGLAS CORPORATION



     /S/ TERRY NORD                                 /S/CAROL A. MILLER
- ---------------------------------            --------------------------------
         SIGNATURE                                      SIGNATURE

    
        TERRY NORD                                    CAROL A. MILLER
- ---------------------------------            --------------------------------
       PRINTED NAME                                    PRINTED NAME


       VICE PRESIDENT                                DIRECTOR-CONTRACTS
- ---------------------------------            --------------------------------
           TITLE                                           TITLE


                                                       MARCH 17, 1998
                                             --------------------------------
                                                            DATE




    APPROVED
AS TO LEGAL FORM
   KHS 3/17/98
- -----------------
   LEGAL DEPT.







<PAGE>

                                                     Letter Agreement No. 7
                                                                DAC 96-29-M


Federal Express Corporation
2005 Corporate Avenue
Memphis, Tennessee 38132

Federal Express Corporation (FedEx) and McDonnell Douglas Corporation, a 
wholly-owned subsidiary of The Boeing Company (MDC), have entered into 
Modification Services Agreement Document No. DAC 96-29-M (the "Agreement") 
dated September 16, 1996, which Agreement covers Federal Express' desire to 
incorporate certain modifications in its DC-10 aircraft (the "Aircraft", as 
defined in the Agreement) and MDC desires to perform such modifications. As a 
further consideration of the parties hereto, this Letter Agreement No. 7 
shall constitute a part of said Agreement.

This Letter Agreement No. 7 provides notice to FedEx that fuselage 119, 
Factory Serial Number 46619 (the "MAE Aircraft"), shall be modified at ST 
Mobile Aerospace, Inc. (MAE) located in Mobile, AL, MDC acknowledges that 
FedEx desires to remove the Heavy Maintenance Check (the work cords listed in 
Attachments B1 through B5 of Exhibit K to the Agreement), the associated 
Non-routine Services, and selected work cards from Exhibit C (Standardization)
and Exhibit F (Refurbishment) (collectively the "Specified Services") from the
Agreement. MDC also acknowledges that FedEx intends to contract directly with
MAE to accomplish the Specified Services concurrently with the accomplishment
of the Passenger to Freighter modification by MAE under separate contract with
MDC.

MDC hereby agrees to the reduction in work scope resulting from FedEx or its 
subcontractor accomplishing the Specified Services subject to the following 
terms and conditions:

1.   In consideration of FedEx's or its subcontractor's performance of the 
     Specified Services, the Price to be paid to MDC by FedEx upon Redelivery
     of the MAE Aircraft shall be reduced a total of [ *                   ],
     as calculated by the difference between a credit to FedEx in the amount of
     [*                      ] for the deletion of the Specified Services, 
     and a debit to FedEx in the amount of [*          ] for an increase in
     price to Exhibit B - Passenger to Freighter Modification.

     a)  The MJCS submitted by FedEx to MDC will detail the Passenger to
         Freighter work to be accomplished by MDC, and such MJCS shall be
         submitted to MDC no later than ten business days after the date this
         Letter Agreement is executed.

________________

*Blank space contained confidential information which has been filed 
separately with the Securities and Exchange Commission pursuant to Rule 24b-2 
under the Securities Exchange Act of 1934.


<PAGE>


                                                     Letter Agreement No. 7
                                                                DAC 96-29-M

         b) Any of the Services not performed by FedEx or its subcontractor 
            which are required by the Specified Services, or any additional
            workscope added to the MJCS in a subsequent revision, shall, at
            FedEx's request, be performed by MDC pursuant to an executed
            Additional Services Request (ASR).

2.  FedEx agrees to Deliver the MAE Aircraft to Mobile, AL at the MAE 
    facility for commencement of the Services on February 26, 1998. The 
    Redelivery Date of the MAE Aircraft shall be November 30, 1998. FedEx
    shall be responsible for ensuring that the required Federal Express
    Supplied Parts are delivered to MAE in support of the modification
    in accordance with the requirements stipulated in the Agreement.

3.  Except for fuel, FedEx shall be responsible for all costs (flight 
    prepration, crew, insurance, landing fees, etc.) associated with the
    MAE Aircraft's ferry flight to the modification site at MAE. MDC shall
    be responsible for fuel costs required to ferry the MAE Aircraft to the
    noted facility.

4.  FedEx hereby irrevocably and unconditionally waives any of MDC's warranties
    which are exclusively related to workmanship and only for the portion of
    the Specified Services on the MAE Aircraft exclusively performed by FedEx or
    its subcontractor, provided, however, nothing in this Section 4, shall
    extend to or otherwise affect warranties which may be applicable to Parts.

5.  The performance of the Specified Services by FedEx or its subcontractor 
    shall in no manner change, modify, terminate or otherwise affect MDC's 
    warranties regarding the MAE Aircraft or in any manner whatsoever modify
    the terms and conditons of the Agreement except as expressly set forth
    herein.

6.  FedEx and MDC mutually acknowledge that a potential resource conflict 
    exists as a result of MAE entering into two separate contracts to
    accomplish work concurrently on one aircraft. FedEx and MDC agree to
    mutually develop a priority of tasks, and mutually resolve any resource
    conflicts that arise to prevent any materially adverse impact to the MAE
    Aircraft Redelivery Date. If a resource conflict arises, then the party
    identifying the conflict shall immediately notify the other party. If the
    resource conflict connot be resolved within two days of notification of
    the conflict by MDC or FedEx, and such conflict results in a delay of MDC's
    or FedEx's ability to accomplish the services in accordance with the
    scheduled planning in MDC's or FedEx's respective contract with MAE, then
    any resultant delay in the Redelivery Date will constitute an Excusable
    Delay as defined in the Agreement.

<PAGE>

                                                     Letter Agreement No. 7
                                                                DAC 96-29-M

If the foregoing correctly sets forth our understanding, please execute this 
Letter Agreement in the space provided below.

FEDERAL EXPRESS CORPORATION                  MCDONNELL DOUGLAS CORPORATION

/S/ RONALD D. WICKENS                        /S/ CAROL A. MILLER
- -----------------------------------          -------------------------------
        Signature                                     Signature

     RONALD D. WICKENS                               CAROL A. MILLER
- -----------------------------------          -------------------------------
      Printed Name                                    Printed Name

    V.P. Engineering & Q.A.                      Director-Contracts
- -----------------------------------           ------------------------------
         Title                                           Title

                                                     February 26, 1998
                                              ------------------------------
                                                           Date



     APPROVED
 AS TO LEGAL FORM
   KHS 2/26/98
 ----------------
  LEGAL DEPT.




<PAGE>

                                                                    EXHIBIT 12.1

                     FEDERAL EXPRESS CORPORATION AND SUBSIDIARIES
                  COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                                     (Unaudited)



<TABLE>
<CAPTION>
                                                                                                               Nine Months Ended
                                                                Year Ended May 31,                                February 28,
                                             ----------------------------------------------------------     ----------------------
                                               1993        1994        1995        1996         1997          1997          1998
                                             --------    --------    --------    --------    ----------     --------      --------
                                                           (In thousands, except ratios)
<S>                                          <C>         <C>        <C>         <C>          <C>            <C>           <C>
Earnings:
  Income before income taxes . . . . . .     $203,576    $378,462   $522,084    $  539,959   $  628,221     $397,661      $500,562
  Add back:
    Interest expense, net of
      capitalized interest . . . . . . .      168,762     152,170    130,923       105,449       95,689       69,986        90,736
    Amortization of debt
      issuance costs . . . . . . . . . .        4,906       2,860      2,493         1,628        1,328          997         1,091
    Portion of rent expense
      representative of
      interest factor. . . . . . . . . .      262,724     285,261    329,370       386,254      434,846      324,341       373,246
                                             --------    --------   --------    ----------   ----------     --------      --------
  Earnings as adjusted . . . . . . . . .     $639,968    $818,753   $984,870    $1,033,290   $1,160,084     $792,985      $965,635
                                             --------    --------   --------    ----------   ----------     --------      --------
                                             --------    --------   --------    ----------   ----------     --------      --------

Fixed Charges:
  Interest expense, net of
    capitalized interest . . . . . . . .     $168,762    $152,170   $130,923    $  105,449   $   95,689     $ 69,986      $ 90,736
  Capitalized interest . . . . . . . . .       31,256      29,738     27,381        39,254       39,449       29,133        22,257
  Amortization of debt
    issuance costs . . . . . . . . . . .        4,906       2,860      2,493         1,628        1,328          997         1,091
  Portion of rent expense
    representative of
    interest factor. . . . . . . . . . .      262,724     285,261    329,370       386,254      434,846      324,341       373,246
                                             --------    --------   --------    ----------   ----------     --------      --------

                                             $467,648    $470,029   $490,167    $  532,585   $  571,312     $424,457      $487,330
                                             --------    --------   --------    ----------   ----------     --------      --------
                                             --------    --------   --------    ----------   ----------     --------      --------

Ratio of Earnings to Fixed Charges . . .          1.4         1.7        2.0           1.9          2.0          1.9           2.0
                                             --------    --------   --------    ----------   ----------     --------      --------
                                             --------    --------   --------    ----------   ----------     --------      --------
</TABLE>



<PAGE>
                                                                    EXHIBIT 15.1









March 25, 1998




Federal Express Corporation
2005 Corporate Avenue
Memphis, Tennessee 38132

We are aware that Federal Express Corporation will be incorporating by reference
in its previously filed Registration Statements No. 2-74000, 2-95720, 33-20138,
33-38041, 33-55055, 333-03443, and 333-07691 its Report on Form 10-Q for the
quarter ended February 28, 1998, which includes our report dated March 25, 1998
covering the unaudited interim financial information contained therein. Pursuant
to Regulation C of the Securities Act of 1933, that report is not considered
part of these registration statements prepared or certified by our firm or a
report prepared or certified by our firm within the meaning of Sections 7 and 11
of the Act.



                                                Very truly yours,




                                                Arthur Andersen LLP


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONDENSED CONSOLIDATED BALANCE SHEETS AND CONDENSED CONSOLIDATED STATEMENTS OF
INCOME ON PAGES 3-5 OF THE COMPANY'S FORM 10-Q FOR THE QUARTERLY PERIOD ENDING
FEBRUARY 28, 1998 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          MAY-31-1998
<PERIOD-START>                             JUN-01-1997
<PERIOD-END>                               FEB-28-1998
<CASH>                                         120,521
<SECURITIES>                                         0
<RECEIVABLES>                                1,760,219
<ALLOWANCES>                                    46,089
<INVENTORY>                                    359,350
<CURRENT-ASSETS>                             2,463,433
<PP&E>                                      10,648,328
<DEPRECIATION>                               5,683,806
<TOTAL-ASSETS>                               8,187,852
<CURRENT-LIABILITIES>                        2,221,680
<BONDS>                                      1,286,741
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                   3,266,157
<TOTAL-LIABILITY-AND-EQUITY>                 8,187,852
<SALES>                                              0
<TOTAL-REVENUES>                             9,829,176
<CGS>                                                0
<TOTAL-COSTS>                                9,253,111
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              84,501
<INCOME-PRETAX>                                500,562
<INCOME-TAX>                                   216,116
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   284,446
<EPS-PRIMARY>                                        0<F1>
<EPS-DILUTED>                                        0
<FN>
<F1>On January 27, 1998, Federal Express Corporation became a wholly-owned
subsidiary of FDX Corporation; thus earnings per share is no longer applicable.
</FN>
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission