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 Statements of Comprehensive Income for the 13 and 26 weeks ended July 30, 2016 and August 1, 2015 , Condensed Consolidating Balance Sheets as of July 30, 2016 , August 1, 2015 and January 30, 2016 , and the related Condensed Consolidating Statements of Cash Flows for the 26 weeks ended July 30, 2016 and August 1, 2015 are presented on the following pages. Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended July 30, 2016 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,494 $ 4,989 $ (1,617 ) $ 5,866 Cost of sales — (1,523 ) (3,562 ) 1,617 (3,468 ) Gross margin — 971 1,427 — 2,398 Selling, general and administrative expenses — (941 ) (1,085 ) — (2,026 ) Impairments and other costs — (184 ) (65 ) — (249 ) Settlement charges — (2 ) (4 ) — (6 ) Operating income (loss) — (156 ) 273 — 117 Interest (expense) income, net: External — (97 ) — — (97 ) Intercompany — (57 ) 57 — — Equity in earnings of subsidiaries 11 22 — (33 ) — Income (loss) before income taxes 11 (288 ) 330 (33 ) 20 Federal, state and local income — 114 (125 ) — (11 ) Net income (loss) 11 (174 ) 205 (33 ) 9 Net loss attributable to noncontrolling interest — — 2 — 2 Net income (loss) attributable to $ 11 $ (174 ) $ 207 $ (33 ) $ 11 Comprehensive income (loss) $ (6 ) $ (191 ) $ 195 $ (6 ) $ (8 ) Comprehensive loss attributable to — — 2 — 2 Comprehensive income (loss) attributable to $ (6 ) $ (191 ) $ 197 $ (6 ) $ (6 ) 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 Net loss attributable to noncontrolling interest — — — — — Net income attributable to $ 217 $ 26 $ 277 $ (303 ) $ 217 Comprehensive income $ 224 $ 33 $ 282 $ (315 ) $ 224 Comprehensive loss attributable to — — — — — Comprehensive income attributable to $ 224 $ 33 $ 282 $ (315 ) $ 224 Condensed Consolidating Statement of Comprehensive Income For the 26 Weeks Ended July 30, 2016 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 4,948 $ 10,363 $ (3,674 ) $ 11,637 Cost of sales — (3,127 ) (7,531 ) 3,674 (6,984 ) Gross margin — 1,821 2,832 — 4,653 Selling, general and administrative expenses (1 ) (1,823 ) (2,168 ) — (3,992 ) Impairments and other costs — (184 ) (65 ) — (249 ) Settlement charges — (5 ) (14 ) — (19 ) Operating income (loss) (1 ) (191 ) 585 — 393 Interest (expense) income, net: External 1 (196 ) — — (195 ) Intercompany — (115 ) 115 — — Equity in earnings of subsidiaries 127 32 — (159 ) — Income (loss) before income taxes 127 (470 ) 700 (159 ) 198 Federal, state and local income — 175 (249 ) — (74 ) Net income (loss) 127 (295 ) 451 (159 ) 124 Net loss attributable to noncontrolling interest — 3 — 3 Net income (loss) attributable to $ 127 $ (295 ) $ 454 $ (159 ) $ 127 Comprehensive income (loss) $ 102 $ (320 ) $ 436 $ (119 ) $ 99 Comprehensive loss attributable to — — 3 — 3 Comprehensive income (loss) attributable to $ 102 $ (320 ) $ 439 $ (119 ) $ 102 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 Net loss attributable to noncontrolling interest — — — — — Net income (loss) attributable to $ 410 $ (43 ) $ 600 $ (557 ) $ 410 Comprehensive income (loss) $ 425 $ (28 ) $ 609 $ (581 ) $ 425 Comprehensive loss attributable to — — — — — Comprehensive income (loss) attributable to $ 425 $ (28 ) $ 609 $ (581 ) $ 425 Condensed Consolidating Balance Sheet As of July 30, 2016 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 621 $ 89 $ 290 $ — $ 1,000 Receivables — 146 277 — 423 Merchandise inventories — 2,500 2,822 — 5,322 Income tax receivable 8 11 — (19 ) — Prepaid expenses and other current assets — 84 387 — 471 Total Current Assets 629 2,830 3,776 (19 ) 7,216 Property and Equipment – net — 3,586 3,601 — 7,187 Goodwill — 3,315 582 — 3,897 Other Intangible Assets – net — 49 453 — 502 Other Assets — 155 749 — 904 Deferred Income Taxes 23 — — (23 ) — Intercompany Receivable — — 2,710 (2,710 ) — Investment in Subsidiaries 4,524 3,247 — (7,771 ) — Total Assets $ 5,176 $ 13,182 $ 11,871 $ (10,523 ) $ 19,706 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 1,062 $ 1 $ — $ 1,063 Merchandise accounts payable — 825 1,052 — 1,877 Accounts payable and accrued liabilities 29 1,380 1,105 — 2,514 Income taxes — — 42 (19 ) 23 Total Current Liabilities 29 3,267 2,200 (19 ) 5,477 Long-Term Debt — 6,549 18 — 6,567 Intercompany Payable 1,043 1,667 — (2,710 ) — Deferred Income Taxes — 653 818 (23 ) 1,448 Other Liabilities 58 573 1,533 — 2,164 Shareholders' Equity: Macy's, Inc. 4,046 473 7,298 (7,771 ) 4,046 Noncontrolling Interest — — 4 — 4 Total Shareholders' Equity 4,046 473 7,302 (7,771 ) 4,050 Total Liabilities and Shareholders' Equity $ 5,176 $ 13,182 $ 11,871 $ (10,523 ) $ 19,706 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 — 2,712 2,784 — 5,496 Income tax receivable 98 — — (98 ) — Prepaid expenses and other current assets — 104 333 — 437 Total Current Assets 609 2,977 3,622 (98 ) 7,110 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 44 680 — 726 Deferred Income Taxes 24 — — (24 ) — Intercompany Receivable — — 3,634 (3,634 ) — Investment in Subsidiaries 4,779 3,640 — (8,419 ) — Total Assets $ 5,414 $ 14,268 $ 12,453 $ (12,175 ) $ 19,960 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 82 $ 1 $ — $ 83 Merchandise accounts payable — 930 1,012 — 1,942 Accounts payable and accrued liabilities 23 980 1,274 — 2,277 Income taxes — 10 152 (98 ) 64 Total Current Liabilities 23 2,002 2,439 (98 ) 4,366 Long-Term Debt — 7,132 19 — 7,151 Intercompany Payable 483 3,151 — (3,634 ) — Deferred Income Taxes — 736 737 (24 ) 1,449 Other Liabilities 64 551 1,535 — 2,150 Shareholders' Equity: Macy's, Inc. 4,844 696 7,723 (8,419 ) 4,844 Noncontrolling Interest — — — — — Total Shareholders' Equity 4,844 696 7,723 (8,419 ) 4,844 Total Liabilities and Shareholders' Equity $ 5,414 $ 14,268 $ 12,453 $ (12,175 ) $ 19,960 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 Condensed Consolidating Statement of Cash Flows For the 26 Weeks Ended July 30, 2016 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 127 $ (295 ) $ 451 $ (159 ) $ 124 Impairments and other costs — 184 65 — 249 Settlement charges — 5 14 — 19 Equity in earnings of subsidiaries (127 ) (32 ) — 159 — Dividends received from subsidiaries 303 575 — (878 ) — Depreciation and amortization — 205 315 — 520 (Increase) decrease in working capital 32 361 (733 ) — (340 ) Other, net 17 (31 ) 2 — (12 ) Net cash provided by operating activities 352 972 114 (878 ) 560 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net — (50 ) (327 ) — (377 ) Other, net — 43 (4 ) — 39 Net cash used by investing activities — (7 ) (331 ) — (338 ) Cash flows from financing activities: Debt repaid — (3 ) — — (3 ) Dividends paid (228 ) — (878 ) 878 (228 ) Common stock acquired, net of (103 ) — — — (103 ) Proceeds from noncontrolling interest — — 4 — 4 Intercompany activity, net (139 ) (937 ) 1,076 — — Other, net (2 ) (27 ) 28 — (1 ) Net cash provided (used) by (472 ) (967 ) 230 878 (331 ) Net increase (decrease) in cash (120 ) (2 ) 13 — (109 ) Cash and cash equivalents at beginning of period 741 91 277 — 1,109 Cash and cash equivalents at end of period $ 621 $ 89 $ 290 $ — $ 1,000 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 and (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 |