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 Procurement, LLC, Macy's Merchandising Group International, LLC, Macy's Merchandising Group International (Hong Kong) Limited, Macy's Merchandising Group (Hong Kong) Limited, and its majority-owned subsidiary Macy's China 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 October 31, 2015 , November 1, 2014 and January 31, 2015 , the related Condensed Consolidating Statements of Comprehensive Income for the 13 and 39 weeks ended October 31, 2015 and November 1, 2014 , and the related Condensed Consolidating Statements of Cash Flows for the 39 weeks ended October 31, 2015 and November 1, 2014 are presented on the following pages. Condensed Consolidating Balance Sheet As of October 31, 2015 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 11 $ 94 $ 369 $ — $ 474 Receivables — 38 162 — 200 Merchandise inventories — 4,053 4,092 — 8,145 Prepaid expenses and other current assets — 92 333 — 425 Income taxes 32 — — (32 ) — Total Current Assets 43 4,277 4,956 (32 ) 9,244 Property and Equipment – net — 4,112 3,517 — 7,629 Goodwill — 3,315 582 — 3,897 Other Intangible Assets – net — 59 459 — 518 Other Assets 2 74 722 — 798 Deferred Income Taxes 17 — — (17 ) — Intercompany Receivable — — 3,413 (3,413 ) — Investment in Subsidiaries 4,644 3,621 — (8,265 ) — Total Assets $ 4,706 $ 15,458 $ 13,649 $ (11,727 ) $ 22,086 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 856 $ 1 $ — $ 857 Merchandise accounts payable — 1,825 1,951 — 3,776 Accounts payable and accrued liabilities 103 1,118 1,471 — 2,692 Income taxes — 4 130 (32 ) 102 Deferred income taxes — 304 71 — 375 Total Current Liabilities 103 4,107 3,624 (32 ) 7,802 Long-Term Debt — 7,087 19 — 7,106 Intercompany Payable 601 2,812 — (3,413 ) — Deferred Income Taxes — 396 699 (17 ) 1,078 Other Liabilities 31 580 1,514 — 2,125 Shareholders' Equity: Macy's, Inc. 3,971 476 7,789 (8,265 ) 3,971 Noncontrolling Interest — — 4 — 4 Total Shareholders' Equity 3,971 476 7,793 (8,265 ) 3,975 Total Liabilities and Shareholders' Equity $ 4,706 $ 15,458 $ 13,649 $ (11,727 ) $ 22,086 Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended October 31, 2015 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,654 $ 6,366 $ (3,146 ) $ 5,874 Cost of sales — (1,761 ) (4,922 ) 3,146 (3,537 ) Gross margin — 893 1,444 — 2,337 Selling, general and administrative expenses — (957 ) (1,011 ) — (1,968 ) Asset impairments — (102 ) (9 ) — (111 ) Operating income (loss) — (166 ) 424 — 258 Interest (expense) income, net: External — (79 ) (1 ) — (80 ) Intercompany — (58 ) 58 — — Equity in earnings of subsidiaries 117 (9 ) — (108 ) — Income (loss) before income taxes 117 (312 ) 481 (108 ) 178 Federal, state and local income 1 84 (146 ) — (61 ) Net income (loss) 118 (228 ) 335 (108 ) 117 Net loss attributable to noncontrolling interest — — 1 — 1 Net income (loss) attributable to $ 118 $ (228 ) $ 336 $ (108 ) $ 118 Comprehensive income (loss) $ 125 $ (221 ) $ 339 $ (119 ) $ 124 Comprehensive loss attributable to — — 1 — 1 Comprehensive income (loss) attributable to $ 125 $ (221 ) $ 340 $ (119 ) $ 125 Condensed Consolidating Statement of Comprehensive Income For the 39 Weeks Ended October 31, 2015 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 8,191 $ 17,106 $ (7,087 ) $ 18,210 Cost of sales — (5,258 ) (12,776 ) 7,087 (10,947 ) Gross margin — 2,933 4,330 — 7,263 Selling, general and administrative expenses (1 ) (2,962 ) (3,086 ) — (6,049 ) Asset impairments — (102 ) (9 ) — (111 ) Operating income (loss) (1 ) (131 ) 1,235 — 1,103 Interest (expense) income, net: External — (267 ) (1 ) — (268 ) Intercompany — (173 ) 173 — — Equity in earnings of subsidiaries 528 137 — (665 ) — Income (loss) before income taxes 527 (434 ) 1,407 (665 ) 835 Federal, state and local income 1 163 (472 ) — (308 ) Net income (loss) 528 (271 ) 935 (665 ) 527 Net loss attributable to noncontrolling interest — — 1 — 1 Net income (loss) attributable to $ 528 $ (271 ) $ 936 $ (665 ) $ 528 Comprehensive income (loss) $ 550 $ (249 ) $ 948 $ (700 ) $ 549 Comprehensive loss attributable to — — 1 — 1 Comprehensive income (loss) attributable to $ 550 $ (249 ) $ 949 $ (700 ) $ 550 Condensed Consolidating Statement of Cash Flows For the 39 Weeks Ended October 31, 2015 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 528 $ (271 ) $ 935 $ (665 ) $ 527 Asset impairments — 102 9 — 111 Equity in earnings of subsidiaries (528 ) (137 ) — 665 — Dividends received from subsidiaries 597 — — (597 ) — Depreciation and amortization — 330 461 — 791 (Increase) decrease in working capital 55 (329 ) (867 ) — (1,141 ) Other, net (3 ) 2 (9 ) — (10 ) Net cash provided (used) by operating activities 649 (303 ) 529 (597 ) 278 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net — (216 ) (530 ) — (746 ) Other, net — 14 (129 ) — (115 ) Net cash used by investing activities — (202 ) (659 ) — (861 ) Cash flows from financing activities: Debt issued, net of debt repaid — 640 (1 ) — 639 Dividends paid (344 ) — (597 ) 597 (344 ) Common stock acquired, net of (1,625 ) — — — (1,625 ) Proceeds from noncontrolling interest — — 5 — 5 Intercompany activity, net (587 ) (73 ) 660 — — Other, net 10 (62 ) 188 — 136 Net cash provided (used) by (2,546 ) 505 255 597 (1,189 ) Net increase (decrease) in cash (1,897 ) — 125 — (1,772 ) Cash and cash equivalents at beginning of period 1,908 94 244 — 2,246 Cash and cash equivalents at end of period $ 11 $ 94 $ 369 $ — $ 474 Condensed Consolidating Balance Sheet As of November 1, 2014 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 650 $ 105 $ 293 $ — $ 1,048 Receivables — 58 234 — 292 Merchandise inventories — 3,997 3,792 — 7,789 Prepaid expenses and other current assets — 95 329 — 424 Income taxes — — — — — Total Current Assets 650 4,255 4,648 — 9,553 Property and Equipment – net — 4,447 3,340 — 7,787 Goodwill — 3,315 428 — 3,743 Other Intangible Assets – net — 80 424 — 504 Other Assets 3 122 700 — 825 Deferred Income Taxes 15 — — (15 ) — Intercompany Receivable 245 — 3,396 (3,641 ) — Investment in Subsidiaries 4,596 3,362 — (7,958 ) — Total Assets $ 5,509 $ 15,581 $ 12,936 $ (11,614 ) $ 22,412 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 75 $ 1 $ — $ 76 Merchandise accounts payable — 1,763 2,051 — 3,814 Accounts payable and accrued liabilities 115 1,067 1,381 — 2,563 Income taxes 3 38 73 — 114 Deferred income taxes — 310 86 — 396 Total Current Liabilities 118 3,253 3,592 — 6,963 Long-Term Debt — 7,110 20 — 7,130 Intercompany Payable — 3,641 — (3,641 ) — Deferred Income Taxes — 524 805 (15 ) 1,314 Other Liabilities 40 520 1,094 — 1,654 Shareholders' Equity: Macy's, Inc. 5,351 533 7,425 (7,958 ) 5,351 Noncontrolling Interest — — — — — Total Shareholders' Equity 5,351 533 7,425 (7,958 ) 5,351 Total Liabilities and Shareholders' Equity $ 5,509 $ 15,581 $ 12,936 $ (11,614 ) $ 22,412 Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended November 1, 2014 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,920 $ 6,365 $ (3,090 ) $ 6,195 Cost of sales — (1,916 ) (4,940 ) 3,090 (3,766 ) Gross margin — 1,004 1,425 — 2,429 Selling, general and administrative expenses — (1,069 ) (938 ) — (2,007 ) Operating income (loss) — (65 ) 487 — 422 Interest (expense) income, net: External — (96 ) — — (96 ) Intercompany — (56 ) 56 — — Equity in earnings of subsidiaries 217 21 — (238 ) — Income (loss) before income taxes 217 (196 ) 543 (238 ) 326 Federal, state and local income — 60 (169 ) — (109 ) Net income (loss) 217 (136 ) 374 (238 ) 217 Net loss attributable to noncontrolling interest — — — — — Net income (loss) attributable to $ 217 $ (136 ) $ 374 $ (238 ) $ 217 Comprehensive income (loss) $ 220 $ (133 ) $ 377 $ (244 ) $ 220 Comprehensive loss attributable to — — — — — Comprehensive income (loss) attributable to $ 220 $ (133 ) $ 377 $ (244 ) $ 220 Condensed Consolidating Statement of Comprehensive Income For the 39 Weeks Ended November 1, 2014 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 8,799 $ 16,816 $ (6,874 ) $ 18,741 Cost of sales — (5,580 ) (12,568 ) 6,874 (11,274 ) Gross margin — 3,219 4,248 — 7,467 Selling, general and administrative expenses (2 ) (3,122 ) (2,907 ) — (6,031 ) Operating income (loss) (2 ) 97 1,341 — 1,436 Interest (expense) income, net: External — (296 ) — — (296 ) Intercompany — (172 ) 172 — — Equity in earnings of subsidiaries 735 200 — (935 ) — Income (loss) before income taxes 733 (171 ) 1,513 (935 ) 1,140 Federal, state and local income — 102 (509 ) — (407 ) Net income (loss) 733 (69 ) 1,004 (935 ) 733 Net loss attributable to noncontrolling interest — — — — — Net income (loss) attributable to $ 733 $ (69 ) $ 1,004 $ (935 ) $ 733 Comprehensive income (loss) $ 744 $ (58 ) $ 1,011 $ (953 ) $ 744 Comprehensive loss attributable to — — — — — Comprehensive income (loss) attributable to $ 744 $ (58 ) $ 1,011 $ (953 ) $ 744 Condensed Consolidating Statement of Cash Flows For the 39 Weeks Ended November 1, 2014 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 733 $ (69 ) $ 1,004 $ (935 ) $ 733 Equity in earnings of subsidiaries (735 ) (200 ) — 935 — Dividends received from subsidiaries 775 1 — (776 ) — Depreciation and amortization — 331 439 — 770 (Increase) decrease in working capital 99 (250 ) (542 ) — (693 ) Other, net (14 ) (29 ) 74 — 31 Net cash provided (used) by operating 858 (216 ) 975 (776 ) 841 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net — (209 ) (449 ) — (658 ) Other, net — 6 (8 ) — (2 ) Net cash used by investing activities — (203 ) (457 ) — (660 ) Cash flows from financing activities: Debt issued, net of debt repaid — 39 (1 ) — 38 Dividends paid (314 ) — (776 ) 776 (314 ) Common stock acquired, net of (1,248 ) — — — (1,248 ) Intercompany activity, net (553 ) 416 137 — — Other, net (48 ) (15 ) 181 — 118 Net cash provided (used) by (2,163 ) 440 (459 ) 776 (1,406 ) Net increase (decrease) in cash and (1,305 ) 21 59 — (1,225 ) Cash and cash equivalents at beginning of period 1,955 84 234 — 2,273 Cash and cash equivalents at end of period $ 650 $ 105 $ 293 $ — $ 1,048 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: Macy's, Inc. 5,378 711 7,470 (8,181 ) 5,378 Noncontrolling Interest — — — — — Total 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 |