Condensed Consolidating Financial Information | Condensed Consolidating Financial Information Certain debt obligations of the Company, which constitute debt obligations of Macy's Retail Holdings, Inc. ("Subsidiary Issuer"), a 100%-owned subsidiary of Macy's, Inc. ("Parent"), are fully and unconditionally guaranteed by Parent. In the following condensed consolidating financial statements, "Other Subsidiaries" includes all other direct subsidiaries of Parent, including Bluemercury, Inc., FDS Bank, West 34th Street Insurance Company and its subsidiary West 34th Street Insurance Company New York, Macy's Merchandising Corporation, Macy's Merchandising Group, Inc. and its subsidiaries Macy's Merchandising Group (Hong Kong) Limited, Macy's Merchandising Group Procurement, LLC, Macy's Merchandising Group International, LLC, and Macy's Merchandising Group International (Hong Kong) Limited. "Subsidiary Issuer" includes operating divisions and non-guarantor subsidiaries of the Subsidiary Issuer on an equity basis. The assets and liabilities and results of operations of the non-guarantor subsidiaries of the Subsidiary Issuer are also reflected in "Other Subsidiaries." Condensed Consolidating Balance Sheets as of August 1, 2015 , August 2, 2014 and January 31, 2015 , the related Condensed Consolidating Statements of Comprehensive Income for the 13 and 26 weeks ended August 1, 2015 and August 2, 2014 , and the related Condensed Consolidating Statements of Cash Flows for the 26 weeks ended August 1, 2015 and August 2, 2014 are presented on the following pages. Condensed Consolidating Balance Sheet As of August 1, 2015 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 511 $ 76 $ 256 $ — $ 843 Receivables — 85 249 — 334 Merchandise inventories — 2,780 2,842 — 5,622 Prepaid expenses and other current assets — 104 333 — 437 Income taxes 98 — — (98 ) — Total Current Assets 609 3,045 3,680 (98 ) 7,236 Property and Equipment – net — 4,230 3,474 — 7,704 Goodwill — 3,315 582 — 3,897 Other Intangible Assets – net — 62 461 — 523 Other Assets 2 74 680 — 756 Deferred Income Taxes 24 — — (24 ) — Intercompany Receivable — — 3,634 (3,634 ) — Investment in Subsidiaries 4,779 3,640 — (8,419 ) — Total Assets $ 5,414 $ 14,366 $ 12,511 $ (12,175 ) $ 20,116 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 82 $ 1 $ — $ 83 Merchandise accounts payable — 997 1,070 — 2,067 Accounts payable and accrued liabilities 23 981 1,274 — 2,278 Income taxes — 10 152 (98 ) 64 Deferred income taxes — 301 66 — 367 Total Current Liabilities 23 2,371 2,563 (98 ) 4,859 Long-Term Debt — 7,162 19 — 7,181 Intercompany Payable 483 3,151 — (3,634 ) — Deferred Income Taxes — 435 671 (24 ) 1,082 Other Liabilities 64 551 1,535 — 2,150 Shareholders' Equity 4,844 696 7,723 (8,419 ) 4,844 Total Liabilities and Shareholders' Equity $ 5,414 $ 14,366 $ 12,511 $ (12,175 ) $ 20,116 Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended August 1, 2015 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,761 $ 5,049 $ (1,706 ) $ 6,104 Cost of sales — (1,688 ) (3,628 ) 1,706 (3,610 ) Gross margin — 1,073 1,421 — 2,494 Selling, general and administrative expenses — (1,025 ) (1,033 ) — (2,058 ) Operating income — 48 388 — 436 Interest (expense) income, net: External — (93 ) — — (93 ) Intercompany — (57 ) 57 — — Equity in earnings of subsidiaries 217 86 — (303 ) — Income (loss) before income taxes 217 (16 ) 445 (303 ) 343 Federal, state and local income — 42 (168 ) — (126 ) Net income $ 217 $ 26 $ 277 $ (303 ) $ 217 Comprehensive income $ 224 $ 33 $ 282 $ (315 ) $ 224 Condensed Consolidating Statement of Comprehensive Income For the 26 Weeks Ended August 1, 2015 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 5,537 $ 10,740 $ (3,941 ) $ 12,336 Cost of sales — (3,497 ) (7,854 ) 3,941 (7,410 ) Gross margin — 2,040 2,886 — 4,926 Selling, general and administrative expenses (1 ) (2,005 ) (2,075 ) — (4,081 ) Operating income (loss) (1 ) 35 811 — 845 Interest (expense) income, net: External — (188 ) — — (188 ) Intercompany — (115 ) 115 — — Equity in earnings of subsidiaries 411 146 — (557 ) — Income (loss) before income taxes 410 (122 ) 926 (557 ) 657 Federal, state and local income — 79 (326 ) — (247 ) Net income (loss) $ 410 $ (43 ) $ 600 $ (557 ) $ 410 Comprehensive income (loss) $ 425 $ (28 ) $ 609 $ (581 ) $ 425 Condensed Consolidating Statement of Cash Flows For the 26 Weeks Ended August 1, 2015 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 410 $ (43 ) $ 600 $ (557 ) $ 410 Equity in earnings of subsidiaries (411 ) (146 ) — 557 — Dividends received from subsidiaries 337 — — (337 ) — Depreciation and amortization — 214 306 — 520 Increase in working capital (11 ) (17 ) (503 ) — (531 ) Other, net 24 2 (27 ) — (1 ) Net cash provided by operating activities 349 10 376 (337 ) 398 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net — (158 ) (349 ) — (507 ) Other, net — 9 (117 ) — (108 ) Net cash used by investing activities — (149 ) (466 ) — (615 ) Cash flows from financing activities: Debt repaid — (72 ) — — (72 ) Dividends paid (227 ) — (337 ) 337 (227 ) Common stock acquired, net of (751 ) — — — (751 ) Intercompany activity, net (722 ) 262 460 — — Other, net (46 ) (69 ) (21 ) — (136 ) Net cash provided (used) by (1,746 ) 121 102 337 (1,186 ) Net increase (decrease) in cash (1,397 ) (18 ) 12 — (1,403 ) Cash and cash equivalents at beginning of period 1,908 94 244 — 2,246 Cash and cash equivalents at end of period $ 511 $ 76 $ 256 $ — $ 843 Condensed Consolidating Balance Sheet As of August 2, 2014 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 1,287 $ 85 $ 258 $ — $ 1,630 Receivables — 91 261 — 352 Merchandise inventories — 2,799 2,617 — 5,416 Prepaid expenses and other current assets 6 94 299 — 399 Income taxes 34 — — (34 ) — Total Current Assets 1,327 3,069 3,435 (34 ) 7,797 Property and Equipment – net — 4,438 3,333 — 7,771 Goodwill — 3,315 428 — 3,743 Other Intangible Assets – net — 85 427 — 512 Other Assets 4 110 669 — 783 Deferred Income Taxes 20 — — (20 ) — Intercompany Receivable — — 3,412 (3,412 ) — Investment in Subsidiaries 4,832 3,340 — (8,172 ) — Total Assets $ 6,183 $ 14,357 $ 11,704 $ (11,638 ) $ 20,606 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 481 $ 2 $ — $ 483 Merchandise accounts payable — 926 1,064 — 1,990 Accounts payable and accrued liabilities 122 951 1,077 — 2,150 Income taxes — 45 109 (34 ) 120 Deferred income taxes — 305 88 — 393 Total Current Liabilities 122 2,708 2,340 (34 ) 5,136 Long-Term Debt — 6,709 20 — 6,729 Intercompany Payable 188 3,224 — (3,412 ) — Deferred Income Taxes — 568 739 (20 ) 1,287 Other Liabilities 66 482 1,099 — 1,647 Shareholders' Equity 5,807 666 7,506 (8,172 ) 5,807 Total Liabilities and Shareholders' Equity $ 6,183 $ 14,357 $ 11,704 $ (11,638 ) $ 20,606 Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended August 2, 2014 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,961 $ 4,994 $ (1,688 ) $ 6,267 Cost of sales — (1,778 ) (3,582 ) 1,688 (3,672 ) Gross margin — 1,183 1,412 — 2,595 Selling, general and administrative expenses (2 ) (1,044 ) (978 ) — (2,024 ) Operating income (loss) (2 ) 139 434 — 571 Interest (expense) income, net: External — (100 ) — — (100 ) Intercompany — (58 ) 58 — — Equity in earnings of subsidiaries 293 113 — (406 ) — Income before income taxes 291 94 492 (406 ) 471 Federal, state and local income 1 3 (183 ) — (179 ) Net income $ 292 $ 97 $ 309 $ (406 ) $ 292 Comprehensive income $ 296 $ 101 $ 311 $ (412 ) $ 296 Condensed Consolidating Statement of Comprehensive Income For the 26 Weeks Ended August 2, 2014 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 5,879 $ 10,451 $ (3,784 ) $ 12,546 Cost of sales — (3,664 ) (7,628 ) 3,784 (7,508 ) Gross margin — 2,215 2,823 — 5,038 Selling, general and administrative expenses (4 ) (2,052 ) (1,968 ) — (4,024 ) Operating income (loss) (4 ) 163 855 — 1,014 Interest (expense) income, net: External — (200 ) — — (200 ) Intercompany — (116 ) 116 — — Equity in earnings of subsidiaries 518 179 — (697 ) — Income before income taxes 514 26 971 (697 ) 814 Federal, state and local income 2 41 (341 ) — (298 ) Net income $ 516 $ 67 $ 630 $ (697 ) $ 516 Comprehensive income $ 524 $ 75 $ 634 $ (709 ) $ 524 Condensed Consolidating Statement of Cash Flows For the 26 Weeks Ended August 2, 2014 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income $ 516 $ 67 $ 630 $ (697 ) $ 516 Equity in earnings of subsidiaries (518 ) (179 ) — 697 — Dividends received from subsidiaries 319 — — (319 ) — Depreciation and amortization — 225 282 — 507 (Increase) decrease in working capital 55 8 (347 ) — (284 ) Other, net 6 (27 ) 18 — (3 ) Net cash provided by operating activities 378 94 583 (319 ) 736 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net — (117 ) (310 ) — (427 ) Other, net — 6 43 — 49 Net cash used by investing activities — (111 ) (267 ) — (378 ) Cash flows from financing activities: Debt issued, net of debt repaid — 42 (1 ) — 41 Dividends paid (204 ) — (319 ) 319 (204 ) Common stock acquired, net of (773 ) — — — (773 ) Intercompany activity, net (137 ) 8 129 — — Other, net 68 (32 ) (101 ) — (65 ) Net cash provided (used) by (1,046 ) 18 (292 ) 319 (1,001 ) Net increase (decrease) in cash and (668 ) 1 24 — (643 ) Cash and cash equivalents at beginning of period 1,955 84 234 — 2,273 Cash and cash equivalents at end of period $ 1,287 $ 85 $ 258 $ — $ 1,630 Condensed Consolidating Balance Sheet As of January 31, 2015 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 1,908 $ 94 $ 244 $ — $ 2,246 Receivables — 97 327 — 424 Merchandise inventories — 2,817 2,699 — 5,516 Prepaid expenses and other current assets — 113 380 — 493 Income taxes 88 — — (88 ) — Total Current Assets 1,996 3,121 3,650 (88 ) 8,679 Property and Equipment – net — 4,315 3,485 — 7,800 Goodwill — 3,315 428 — 3,743 Other Intangible Assets – net — 73 423 — 496 Other Assets 1 74 668 — 743 Deferred Income Taxes 10 — — (10 ) — Intercompany Receivable — — 4,140 (4,140 ) — Investment in Subsidiaries 4,655 3,526 — (8,181 ) — Total Assets $ 6,662 $ 14,424 $ 12,794 $ (12,419 ) $ 21,461 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 75 $ 1 $ — $ 76 Merchandise accounts payable — 784 909 — 1,693 Accounts payable and accrued liabilities 42 1,360 1,707 — 3,109 Income taxes — 22 362 (88 ) 296 Deferred income taxes — 295 67 — 362 Total Current Liabilities 42 2,536 3,046 (88 ) 5,536 Long-Term Debt — 7,245 20 — 7,265 Intercompany Payable 1,215 2,925 — (4,140 ) — Deferred Income Taxes — 414 677 (10 ) 1,081 Other Liabilities 27 593 1,581 — 2,201 Shareholders' Equity 5,378 711 7,470 (8,181 ) 5,378 Total Liabilities and Shareholders' Equity $ 6,662 $ 14,424 $ 12,794 $ (12,419 ) $ 21,461 |