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 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 weeks ended April 29, 2017 and April 30, 2016 , Condensed Consolidating Balance Sheets as of April 29, 2017 , April 30, 2016 and January 28, 2017 , and the related Condensed Consolidating Statements of Cash Flows for the 13 weeks ended April 29, 2017 and April 30, 2016 are presented on the following pages. Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended April 29, 2017 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,056 $ 5,126 $ (1,844 ) $ 5,338 Cost of sales — (1,378 ) (3,772 ) 1,844 (3,306 ) Gross margin — 678 1,354 — 2,032 Selling, general and administrative expenses (1 ) (704 ) (1,107 ) — (1,812 ) Operating income (loss) (1 ) (26 ) 247 — 220 Interest (expense) income, net: External 1 (85 ) — — (84 ) Intercompany — (34 ) 34 — — Premium on early retirement of debt — (3 ) — — (3 ) Equity in earnings (loss) of subsidiaries 71 (9 ) — (62 ) — Income (loss) before income taxes 71 (157 ) 281 (62 ) 133 Federal, state and local income — 30 (93 ) — (63 ) Net income (loss) 71 (127 ) 188 (62 ) 70 Net loss attributable to noncontrolling interest — — 1 — 1 Net income (loss) attributable to $ 71 $ (127 ) $ 189 $ (62 ) $ 71 Comprehensive income (loss) $ 77 $ (121 ) $ 192 $ (72 ) $ 76 Comprehensive loss attributable to — — 1 — 1 Comprehensive income (loss) attributable to $ 77 $ (121 ) $ 193 $ (72 ) $ 77 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 (loss) 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 Balance Sheet As of April 29, 2017 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 779 $ 99 $ 323 $ — $ 1,201 Receivables — 118 227 — 345 Merchandise inventories — 2,560 3,066 — 5,626 Prepaid expenses and other current assets — 71 326 — 397 Total Current Assets 779 2,848 3,942 — 7,569 Property and Equipment – net — 3,293 3,593 — 6,886 Goodwill — 3,315 582 — 3,897 Other Intangible Assets – net — 49 447 — 496 Other Assets — 45 748 — 793 Deferred Income Taxes 24 — — (24 ) — Intercompany Receivable 920 — 1,833 (2,753 ) — Investment in Subsidiaries 3,003 3,535 — (6,538 ) — Total Assets $ 4,726 $ 13,085 $ 11,145 $ (9,315 ) $ 19,641 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 306 $ 7 $ — $ 313 Merchandise accounts payable — 841 1,187 — 2,028 Accounts payable and accrued liabilities 22 916 1,967 — 2,905 Income taxes 317 6 32 — 355 Total Current Liabilities 339 2,069 3,193 — 5,601 Long-Term Debt — 6,395 17 — 6,412 Intercompany Payable 18 2,801 (66 ) (2,753 ) — Deferred Income Taxes — 704 802 (24 ) 1,482 Other Liabilities 67 498 1,281 — 1,846 Shareholders' Equity: Macy's, Inc. 4,302 618 5,920 (6,538 ) 4,302 Noncontrolling Interest — — (2 ) — (2 ) Total Shareholders' Equity 4,302 618 5,918 (6,538 ) 4,300 Total Liabilities and Shareholders' Equity $ 4,726 $ 13,085 $ 11,145 $ (9,315 ) $ 19,641 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 — 158 241 — 399 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 3,976 (47 ) 7,380 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 $ 12,831 $ (11,964 ) $ 20,161 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 641 $ 1 $ — $ 642 Merchandise accounts payable — 872 1,143 — 2,015 Accounts payable and accrued liabilities 34 1,192 1,464 — 2,690 Income taxes — 9 38 (47 ) — Total Current Liabilities 34 2,714 2,646 (47 ) 5,347 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 $ 12,831 $ (11,964 ) $ 20,161 Condensed Consolidating Balance Sheet As of January 28, 2017 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 938 $ 81 $ 278 $ — $ 1,297 Receivables — 169 353 — 522 Merchandise inventories — 2,565 2,834 — 5,399 Prepaid expenses and other current assets — 84 324 — 408 Total Current Assets 938 2,899 3,789 — 7,626 Property and Equipment – net — 3,397 3,620 — 7,017 Goodwill — 3,315 582 — 3,897 Other Intangible Assets – net — 51 447 — 498 Other Assets — 47 766 — 813 Deferred Income Taxes 26 — — (26 ) — Intercompany Receivable 375 — 2,428 (2,803 ) — Investment in Subsidiaries 3,137 3,540 — (6,677 ) — Total Assets $ 4,476 $ 13,249 $ 11,632 $ (9,506 ) $ 19,851 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 306 $ 3 $ — $ 309 Merchandise accounts payable — 590 833 — 1,423 Accounts payable and accrued liabilities 16 1,064 2,483 — 3,563 Income taxes 71 16 265 — 352 Total Current Liabilities 87 1,976 3,584 — 5,647 Long-Term Debt — 6,544 18 — 6,562 Intercompany Payable — 2,803 — (2,803 ) — Deferred Income Taxes — 688 781 (26 ) 1,443 Other Liabilities 66 500 1,311 — 1,877 Shareholders' Equity: Macy's, Inc. 4,323 738 5,939 (6,677 ) 4,323 Noncontrolling Interest — — (1 ) — (1 ) Total Shareholders' Equity 4,323 738 5,938 (6,677 ) 4,322 Total Liabilities and Shareholders' Equity $ 4,476 $ 13,249 $ 11,632 $ (9,506 ) $ 19,851 Condensed Consolidating Statement of Cash Flows For the 13 Weeks Ended April 29, 2017 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 71 $ (127 ) $ 188 $ (62 ) $ 70 Equity in (earnings) loss of subsidiaries (71 ) 9 — 62 — Dividends received from subsidiaries 211 — — (211 ) — Depreciation and amortization — 89 154 — 243 (Increase) decrease in working capital 244 130 (485 ) — (111 ) Other, net 7 22 3 — 32 Net cash provided (used) by operating activities 462 123 (140 ) (211 ) 234 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net — 93 (174 ) — (81 ) Other, net — — 21 — 21 Net cash provided (used) by investing activities — 93 (153 ) — (60 ) Cash flows from financing activities: Debt repaid, net of debt issued — (149 ) 3 — (146 ) Dividends paid (155 ) — (171 ) 211 (115 ) Common stock acquired, net of 2 — (1 ) — 1 Intercompany activity, net (476 ) (18 ) 494 — — Other, net 8 (31 ) 13 — (10 ) Net cash provided (used) by (621 ) (198 ) 338 211 (270 ) Net increase (decrease) in cash (159 ) 18 45 — (96 ) Cash and cash equivalents at beginning of period 938 81 278 — 1,297 Cash and cash equivalents at end of period $ 779 $ 99 $ 323 $ — $ 1,201 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 Impairments and other 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 issued, net of 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 and (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 |