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, Macy's Merchandising Group International (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 April 30, 2016 , May 2, 2015 and January 30, 2016 , the related Condensed Consolidating Statements of Comprehensive Income for the 13 weeks ended April 30, 2016 and May 2, 2015 , and the related Condensed Consolidating Statements of Cash Flows for the 13 weeks ended April 30, 2016 and May 2, 2015 are presented on the following pages. Condensed Consolidating Balance Sheet As of April 30, 2016 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 287 $ 112 $ 335 $ — $ 734 Receivables — 158 278 — 436 Merchandise inventories — 2,707 3,031 — 5,738 Income tax receivable 66 — — (47 ) 19 Prepaid expenses and other current assets — 121 369 — 490 Total Current Assets 353 3,098 4,013 (47 ) 7,417 Property and Equipment – net — 3,840 3,635 — 7,475 Goodwill — 3,315 582 — 3,897 Other Intangible Assets – net — 50 461 — 511 Other Assets — 154 744 — 898 Deferred Income Taxes 23 — — (23 ) — Intercompany Receivable — — 3,433 (3,433 ) — Investment in Subsidiaries 4,651 3,810 — (8,461 ) — Total Assets $ 5,027 $ 14,267 $ 12,868 $ (11,964 ) $ 20,198 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 641 $ 1 $ — $ 642 Merchandise accounts payable — 872 1,180 — 2,052 Accounts payable and accrued liabilities 34 1,192 1,464 — 2,690 Income taxes — 9 38 (47 ) — Total Current Liabilities 34 2,714 2,683 (47 ) 5,384 Long-Term Debt — 6,971 19 — 6,990 Intercompany Payable 787 2,646 — (3,433 ) — Deferred Income Taxes — 726 833 (23 ) 1,536 Other Liabilities 58 547 1,529 — 2,134 Shareholders' Equity: Macy's, Inc. 4,148 663 7,798 (8,461 ) 4,148 Noncontrolling Interest — — 6 — 6 Total Shareholders' Equity 4,148 663 7,804 (8,461 ) 4,154 Total Liabilities and Shareholders' Equity $ 5,027 $ 14,267 $ 12,868 $ (11,964 ) $ 20,198 Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended April 30, 2016 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,454 $ 5,374 $ (2,057 ) $ 5,771 Cost of sales — (1,604 ) (3,969 ) 2,057 (3,516 ) Gross margin — 850 1,405 — 2,255 Selling, general and administrative expenses (1 ) (882 ) (1,083 ) — (1,966 ) Settlement charges — (3 ) (10 ) — (13 ) Operating income (loss) (1 ) (35 ) 312 — 276 Interest (expense) income, net: External 1 (99 ) — — (98 ) Intercompany — (58 ) 58 — — Equity in earnings of subsidiaries 116 10 — (126 ) — Income (loss) before income taxes 116 (182 ) 370 (126 ) 178 Federal, state and local income — 61 (124 ) — (63 ) Net income (loss) 116 (121 ) 246 (126 ) 115 Net loss attributable to noncontrolling interest — — 1 — 1 Net income (loss) attributable to $ 116 $ (121 ) $ 247 $ (126 ) $ 116 Comprehensive income (loss) $ 108 $ (129 ) $ 241 $ (113 ) $ 107 Comprehensive loss attributable to — — 1 — 1 Comprehensive income (loss) attributable to $ 108 $ (129 ) $ 242 $ (113 ) $ 108 Condensed Consolidating Statement of Cash Flows For the 13 Weeks Ended April 30, 2016 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 116 $ (121 ) $ 246 $ (126 ) $ 115 Settlement charges — 3 10 — 13 Equity in earnings of subsidiaries (116 ) (10 ) — 126 — Dividends received from subsidiaries 182 — — (182 ) — Depreciation and amortization — 102 158 — 260 (Increase) decrease in working capital (34 ) 55 (451 ) — (430 ) Other, net 19 16 15 — 50 Net cash provided (used) by operating activities 167 45 (22 ) (182 ) 8 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net — (54 ) (158 ) — (212 ) Other, net — (2 ) 3 — 1 Net cash used by investing activities — (56 ) (155 ) — (211 ) Cash flows from financing activities: Debt repaid — (3 ) — — (3 ) Dividends paid (112 ) — (182 ) 182 (112 ) Common stock acquired, net of (104 ) — — — (104 ) Proceeds from noncontrolling interest — — 4 — 4 Intercompany activity, net (415 ) 52 363 — — Other, net 10 (17 ) 50 — 43 Net cash provided (used) by (621 ) 32 235 182 (172 ) Net increase (decrease) in cash (454 ) 21 58 — (375 ) Cash and cash equivalents at beginning of period 741 91 277 — 1,109 Cash and cash equivalents at end of period $ 287 $ 112 $ 335 $ — $ 734 Condensed Consolidating Balance Sheet As of May 2, 2015 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 1,078 $ 115 $ 316 $ — $ 1,509 Receivables — 48 211 — 259 Merchandise inventories — 2,961 2,968 — 5,929 Income tax receivable 43 — — (43 ) — Prepaid expenses and other current assets — 101 370 — 471 Total Current Assets 1,121 3,225 3,865 (43 ) 8,168 Property and Equipment – net — 4,250 3,462 — 7,712 Goodwill — 3,315 582 — 3,897 Other Intangible Assets – net — 68 463 — 531 Other Assets 1 44 665 — 710 Deferred Income Taxes 22 — — (22 ) — Intercompany Receivable — — 3,588 (3,588 ) — Investment in Subsidiaries 4,701 3,549 — (8,250 ) — Total Assets $ 5,845 $ 14,451 $ 12,625 $ (11,903 ) $ 21,018 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 75 $ 1 $ — $ 76 Merchandise accounts payable — 1,139 1,247 — 2,386 Accounts payable and accrued liabilities 13 1,043 1,355 — 2,411 Income taxes — 10 107 (43 ) 74 Total Current Liabilities 13 2,267 2,710 (43 ) 4,947 Long-Term Debt — 7,209 20 — 7,229 Intercompany Payable 564 3,024 — (3,588 ) — Deferred Income Taxes — 744 734 (22 ) 1,456 Other Liabilities 61 543 1,575 — 2,179 Shareholders' Equity: Macy's, Inc. 5,207 664 7,586 (8,250 ) 5,207 Noncontrolling Interest — — — — — Total Shareholders' Equity 5,207 664 7,586 (8,250 ) 5,207 Total Liabilities and Shareholders' Equity $ 5,845 $ 14,451 $ 12,625 $ (11,903 ) $ 21,018 Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended May 2, 2015 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,776 $ 5,691 $ (2,235 ) $ 6,232 Cost of sales — (1,809 ) (4,226 ) 2,235 (3,800 ) Gross margin — 967 1,465 — 2,432 Selling, general and administrative expenses (1 ) (980 ) (1,042 ) — (2,023 ) Operating income (loss) (1 ) (13 ) 423 — 409 Interest (expense) income, net: External — (95 ) — — (95 ) Intercompany — (58 ) 58 — — Equity in earnings of subsidiaries 194 60 — (254 ) — Income (loss) before income taxes 193 (106 ) 481 (254 ) 314 Federal, state and local income — 37 (158 ) — (121 ) Net income (loss) 193 (69 ) 323 (254 ) 193 Net loss attributable to noncontrolling interest — — — — — Net income (loss) attributable to $ 193 $ (69 ) $ 323 $ (254 ) $ 193 Comprehensive income (loss) $ 201 $ (61 ) $ 327 $ (266 ) $ 201 Comprehensive loss attributable to — — — — — Comprehensive income (loss) attributable to $ 201 $ (61 ) $ 327 $ (266 ) $ 201 Condensed Consolidating Statement of Cash Flows For the 13 Weeks Ended May 2, 2015 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 193 $ (69 ) $ 323 $ (254 ) $ 193 Equity in earnings of subsidiaries (194 ) (60 ) — 254 — Dividends received from subsidiaries 191 — — (191 ) — Depreciation and amortization — 106 153 — 259 (Increase) decrease in working capital 43 16 (461 ) — (402 ) Other, net 24 (6 ) (15 ) — 3 Net cash provided (used) by operating 257 (13 ) — (191 ) 53 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net — (69 ) (170 ) — (239 ) Other, net — 7 (149 ) — (142 ) Net cash used by investing activities — (62 ) (319 ) — (381 ) Cash flows from financing activities: Debt repaid — (3 ) — — (3 ) Dividends paid (106 ) — (191 ) 191 (106 ) Common stock acquired, net of (259 ) — — — (259 ) Intercompany activity, net (669 ) 146 523 — — Other, net (53 ) (47 ) 59 — (41 ) Net cash provided (used) by (1,087 ) 96 391 191 (409 ) Net increase (decrease) in cash and (830 ) 21 72 — (737 ) Cash and cash equivalents at beginning of period 1,908 94 244 — 2,246 Cash and cash equivalents at end of period $ 1,078 $ 115 $ 316 $ — $ 1,509 Condensed Consolidating Balance Sheet As of January 30, 2016 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 741 $ 91 $ 277 $ — $ 1,109 Receivables — 217 341 — 558 Merchandise inventories — 2,702 2,804 — 5,506 Income tax receivable 44 — — (44 ) — Prepaid expenses and other current assets — 135 344 — 479 Total Current Assets 785 3,145 3,766 (44 ) 7,652 Property and Equipment – net — 3,925 3,691 — 7,616 Goodwill — 3,315 582 — 3,897 Other Intangible Assets – net — 52 462 — 514 Other Assets — 154 743 — 897 Deferred Income Taxes 14 — — (14 ) — Intercompany Receivable — — 3,800 (3,800 ) — Investment in Subsidiaries 4,725 3,804 — (8,529 ) — Total Assets $ 5,524 $ 14,395 $ 13,044 $ (12,387 ) $ 20,576 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 641 $ 1 $ — $ 642 Merchandise accounts payable — 667 859 — 1,526 Accounts payable and accrued liabilities 35 1,439 1,859 — 3,333 Income taxes — 41 230 (44 ) 227 Total Current Liabilities 35 2,788 2,949 (44 ) 5,728 Long-Term Debt — 6,976 19 — 6,995 Intercompany Payable 1,218 2,582 — (3,800 ) — Deferred Income Taxes — 693 798 (14 ) 1,477 Other Liabilities 21 558 1,544 — 2,123 Shareholders' Equity: Macy's, Inc. 4,250 798 7,731 (8,529 ) 4,250 Noncontrolling Interest — — 3 — 3 Total Shareholders' Equity 4,250 798 7,734 (8,529 ) 4,253 Total Liabilities and Shareholders' Equity $ 5,524 $ 14,395 $ 13,044 $ (12,387 ) $ 20,576 |