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 and 26 weeks ended July 29, 2017 and July 30, 2016 , Condensed Consolidating Balance Sheets as of July 29, 2017 , July 30, 2016 and January 28, 2017 , and the related Condensed Consolidating Statements of Cash Flows for the 26 weeks ended July 29, 2017 and July 30, 2016 are presented on the following pages. Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended July 29, 2017 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,186 $ 4,739 $ (1,373 ) $ 5,552 Cost of sales — (1,356 ) (3,330 ) 1,373 (3,313 ) Gross margin — 830 1,409 — 2,239 Selling, general and administrative expenses — (848 ) (1,129 ) — (1,977 ) Gains on sale of real estate — 26 17 — 43 Settlement charges — (17 ) (34 ) — (51 ) Operating income (loss) — (9 ) 263 — 254 Interest (expense) income, net: External 2 (82 ) 1 — (79 ) Intercompany — (34 ) 34 — — Net premiums on early retirement of debt — 2 — — 2 Equity in earnings of subsidiaries 114 39 — (153 ) — Income (loss) before income taxes 116 (84 ) 298 (153 ) 177 Federal, state and local income — 52 (116 ) — (64 ) Net income (loss) 116 (32 ) 182 (153 ) 113 Net loss attributable to noncontrolling interest — — 3 — 3 Net income (loss) attributable to $ 116 $ (32 ) $ 185 $ (153 ) $ 116 Comprehensive income (loss) $ 181 $ 29 $ 226 $ (258 ) $ 178 Comprehensive loss attributable to — — 3 — 3 Comprehensive income (loss) attributable to $ 181 $ 29 $ 229 $ (258 ) $ 181 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 — (957 ) (1,090 ) — (2,047 ) Gains on sale of real estate — 16 5 — 21 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 26 weeks ended July 29, 2017 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 4,242 $ 9,866 $ (3,218 ) $ 10,890 Cost of sales — (2,735 ) (7,102 ) 3,218 (6,619 ) Gross margin — 1,507 2,764 — 4,271 Selling, general and administrative expenses (1 ) (1,617 ) (2,239 ) — (3,857 ) Gains on sale of real estate — 92 19 — 111 Settlement charges — (17 ) (34 ) — (51 ) Operating income (loss) (1 ) (35 ) 510 — 474 Interest (expense) income, net: External 3 (167 ) 1 — (163 ) Intercompany — (69 ) 69 — — Net premiums on early retirement of debt — (1 ) — — (1 ) Equity in earnings of subsidiaries 186 30 — (216 ) — Income (loss) before income taxes 188 (242 ) 580 (216 ) 310 Federal, state and local income (1 ) 84 (210 ) — (127 ) Net income (loss) 187 (158 ) 370 (216 ) 183 Net loss attributable to noncontrolling interest — — 4 — 4 Net income (loss) attributable to $ 187 $ (158 ) $ 374 $ (216 ) $ 187 Comprehensive income (loss) $ 258 $ (91 ) $ 417 $ (330 ) $ 254 Comprehensive loss attributable to — — 4 — 4 Comprehensive income (loss) attributable to $ 258 $ (91 ) $ 421 $ (330 ) $ 258 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 ) (1,853 ) (2,173 ) — (4,027 ) Gains on sale of real estate — 30 5 — 35 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 Balance Sheet As of July 29, 2017 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 421 $ 78 $ 284 $ — $ 783 Receivables — 132 250 — 382 Merchandise inventories — 2,236 2,744 — 4,980 Prepaid expenses and other current assets — 82 330 — 412 Total Current Assets 421 2,528 3,608 — 6,557 Property and Equipment – net — 3,202 3,620 — 6,822 Goodwill — 3,315 582 — 3,897 Other Intangible Assets – net — 47 446 — 493 Other Assets 1 53 756 — 810 Deferred Income Taxes 25 — — (25 ) — Intercompany Receivable 1,011 — 2,065 (3,076 ) — Investment in Subsidiaries 3,054 3,690 — (6,744 ) — Total Assets $ 4,512 $ 12,835 $ 11,077 $ (9,845 ) $ 18,579 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 6 $ 10 $ — $ 16 Merchandise accounts payable — 698 971 — 1,669 Accounts payable and accrued liabilities 24 900 1,949 — 2,873 Income taxes 28 2 22 — 52 Total Current Liabilities 52 1,606 2,952 — 4,610 Long-Term Debt — 6,284 17 — 6,301 Intercompany Payable — 3,076 — (3,076 ) — Deferred Income Taxes — 720 817 (25 ) 1,512 Other Liabilities 72 425 1,276 — 1,773 Shareholders' Equity: Macy's, Inc. 4,388 724 6,020 (6,744 ) 4,388 Noncontrolling Interest — — (5 ) — (5 ) Total Shareholders' Equity 4,388 724 6,015 (6,744 ) 4,383 Total Liabilities and Shareholders' Equity $ 4,512 $ 12,835 $ 11,077 $ (9,845 ) $ 18,579 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 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 26 Weeks Ended July 29, 2017 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 187 $ (158 ) $ 370 $ (216 ) $ 183 Settlement charges — 17 34 — 51 Equity in earnings of subsidiaries (186 ) (30 ) — 216 — Dividends received from subsidiaries 340 — — (340 ) — Depreciation and amortization — 178 309 — 487 (Increase) decrease in working capital (46 ) 262 (382 ) — (166 ) Other, net 12 (29 ) (2 ) — (19 ) Net cash provided by operating activities 307 240 329 (340 ) 536 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net — 85 (307 ) — (222 ) Other, net — — 9 — 9 Net cash provided (used) by investing activities — 85 (298 ) — (213 ) Cash flows from financing activities: Debt repaid — (550 ) — — (550 ) Dividends paid (230 ) — (340 ) 340 (230 ) Common stock acquired, net of 1 — — — 1 Proceeds from noncontrolling interest — — 6 — 6 Intercompany activity, net (605 ) 259 346 — — Other, net 10 (37 ) (37 ) — (64 ) Net cash used by financing activities (824 ) (328 ) (25 ) 340 (837 ) Net increase (decrease) in cash and (517 ) (3 ) 6 — (514 ) Cash and cash equivalents at beginning of period 938 81 278 — 1,297 Cash and cash equivalents at end of period $ 421 $ 78 $ 284 $ — $ 783 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 32 367 (722 ) — (323 ) Other, net 17 (37 ) (9 ) — (29 ) 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 and (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 |