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 39 weeks ended October 28, 2017 and October 29, 2016 , Condensed Consolidating Balance Sheets as of October 28, 2017 , October 29, 2016 and January 28, 2017 , and the related Condensed Consolidating Statements of Cash Flows for the 39 weeks ended October 28, 2017 and October 29, 2016 are presented on the following pages. Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended October 28, 2017 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,077 $ 5,861 $ (2,657 ) $ 5,281 Cost of sales — (1,391 ) (4,441 ) 2,657 (3,175 ) Gross margin — 686 1,420 — 2,106 Selling, general and administrative expenses — (813 ) (1,182 ) — (1,995 ) Gains on sale of real estate — 24 41 — 65 Restructuring and other costs — (1 ) (32 ) — (33 ) Settlement charges — (8 ) (14 ) — (22 ) Operating income (loss) — (112 ) 233 — 121 Interest (expense) income, net: External 1 (76 ) 1 — (74 ) Intercompany — (34 ) 34 — — Equity in earnings (loss) of subsidiaries 35 (61 ) — 26 — Income (loss) before income taxes 36 (283 ) 268 26 47 Federal, state and local income — 59 (72 ) — (13 ) Net income (loss) 36 (224 ) 196 26 34 Net loss attributable to noncontrolling interest — — 2 — 2 Net income (loss) attributable to $ 36 $ (224 ) $ 198 $ 26 $ 36 Comprehensive income (loss) $ 61 $ (201 ) $ 212 $ (13 ) $ 59 Comprehensive loss attributable to — — 2 — 2 Comprehensive income (loss) attributable to $ 61 $ (201 ) $ 214 $ (13 ) $ 61 Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended October 29, 2016 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,376 $ 6,183 $ (2,933 ) $ 5,626 Cost of sales — (1,577 ) (4,742 ) 2,933 (3,386 ) Gross margin — 799 1,441 — 2,240 Selling, general and administrative expenses (1 ) (950 ) (1,161 ) — (2,112 ) Gains on sale of real estate — 41 — — 41 Settlement charges — (24 ) (38 ) — (62 ) Operating income (loss) (1 ) (134 ) 242 — 107 Interest (expense) income, net: External 1 (82 ) — — (81 ) Intercompany — (51 ) 51 — — Equity in earnings (loss) of subsidiaries 17 (101 ) — 84 — Income (loss) before income taxes 17 (368 ) 293 84 26 Federal, state and local income — 68 (79 ) — (11 ) Net income (loss) 17 (300 ) 214 84 15 Net loss attributable to noncontrolling interest — — 2 — 2 Net income (loss) attributable to $ 17 $ (300 ) $ 216 $ 84 $ 17 Comprehensive income (loss) $ 62 $ (255 ) $ 241 $ 12 $ 60 Comprehensive loss attributable to — — 2 — 2 Comprehensive income (loss) attributable to $ 62 $ (255 ) $ 243 $ 12 $ 62 Condensed Consolidating Statement of Comprehensive Income For the 39 weeks ended October 28, 2017 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 6,319 $ 15,727 $ (5,875 ) $ 16,171 Cost of sales — (4,126 ) (11,543 ) 5,875 (9,794 ) Gross margin — 2,193 4,184 — 6,377 Selling, general and administrative expenses (1 ) (2,430 ) (3,422 ) — (5,853 ) Gains on sale of real estate — 116 60 — 176 Restructuring and other costs — (1 ) (32 ) — (33 ) Settlement charges — (24 ) (49 ) — (73 ) Operating income (loss) (1 ) (146 ) 741 — 594 Interest (expense) income, net: External 4 (243 ) 2 — (237 ) Intercompany — (102 ) 102 — — Net premiums on early retirement of debt — (1 ) — — (1 ) Equity in earnings (loss) of subsidiaries 220 (30 ) — (190 ) — Income (loss) before income taxes 223 (522 ) 845 (190 ) 356 Federal, state and local income (1 ) 142 (281 ) — (140 ) Net income (loss) 222 (380 ) 564 (190 ) 216 Net loss attributable to noncontrolling interest — — 6 — 6 Net income (loss) attributable to $ 222 $ (380 ) $ 570 $ (190 ) $ 222 Comprehensive income (loss) $ 318 $ (290 ) $ 627 $ (343 ) $ 312 Comprehensive loss attributable to — — 6 — 6 Comprehensive income (loss) attributable to $ 318 $ (290 ) $ 633 $ (343 ) $ 318 Condensed Consolidating Statement of Comprehensive Income For the 39 weeks ended October 29, 2016 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 7,324 $ 16,546 $ (6,607 ) $ 17,263 Cost of sales — (4,704 ) (12,273 ) 6,607 (10,370 ) Gross margin — 2,620 4,273 — 6,893 Selling, general and administrative expenses (2 ) (2,803 ) (3,334 ) — (6,139 ) Gains on sale of real estate — 71 5 — 76 Impairments and other costs — (184 ) (65 ) — (249 ) Settlement charges — (29 ) (52 ) — (81 ) Operating income (loss) (2 ) (325 ) 827 — 500 Interest (expense) income, net: External 2 (278 ) — — (276 ) Intercompany — (166 ) 166 — — Equity in earnings (loss) of subsidiaries 144 (69 ) — (75 ) — Income (loss) before income taxes 144 (838 ) 993 (75 ) 224 Federal, state and local income — 243 (328 ) — (85 ) Net income (loss) 144 (595 ) 665 (75 ) 139 Net loss attributable to noncontrolling interest — — 5 — 5 Net income (loss) attributable to $ 144 $ (595 ) $ 670 $ (75 ) $ 144 Comprehensive income (loss) $ 164 $ (575 ) $ 677 $ (107 ) $ 159 Comprehensive loss attributable to — — 5 — 5 Comprehensive income (loss) attributable to $ 164 $ (575 ) $ 682 $ (107 ) $ 164 Condensed Consolidating Balance Sheet As of October 28, 2017 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 116 $ 89 $ 329 $ — $ 534 Receivables — 67 152 — 219 Merchandise inventories — 3,218 3,847 — 7,065 Income tax receivable — 2 — (2 ) — Prepaid expenses and other current assets — 86 346 — 432 Total Current Assets 116 3,462 4,674 (2 ) 8,250 Property and Equipment – net — 3,184 3,558 — 6,742 Goodwill — 3,315 582 — 3,897 Other Intangible Assets – net — 46 445 — 491 Other Assets 1 62 772 — 835 Deferred Income Taxes 26 — — (26 ) — Intercompany Receivable 1,436 — 1,971 (3,407 ) — Investment in Subsidiaries 2,882 3,644 — (6,526 ) — Total Assets $ 4,461 $ 13,713 $ 12,002 $ (9,961 ) $ 20,215 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 6 $ 16 $ — $ 22 Merchandise accounts payable — 1,339 1,834 — 3,173 Accounts payable and accrued liabilities 139 975 2,048 — 3,162 Income taxes 20 — 16 (2 ) 34 Total Current Liabilities 159 2,320 3,914 (2 ) 6,391 Long-Term Debt — 6,280 17 — 6,297 Intercompany Payable — 3,407 — (3,407 ) — Deferred Income Taxes — 707 872 (26 ) 1,553 Other Liabilities 71 476 1,203 — 1,750 Shareholders' Equity: Macy's, Inc. 4,231 523 6,003 (6,526 ) 4,231 Noncontrolling Interest — — (7 ) — (7 ) Total Shareholders' Equity 4,231 523 5,996 (6,526 ) 4,224 Total Liabilities and Shareholders' Equity $ 4,461 $ 13,713 $ 12,002 $ (9,961 ) $ 20,215 Condensed Consolidating Balance Sheet As of October 29, 2016 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 60 $ 99 $ 298 $ — $ 457 Receivables — 74 188 — 262 Merchandise inventories — 3,621 3,966 — 7,587 Income tax receivable 99 — — (39 ) 60 Prepaid expenses and other current assets — 89 365 — 454 Total Current Assets 159 3,883 4,817 (39 ) 8,820 Property and Equipment – net — 3,534 3,615 — 7,149 Goodwill — 3,315 582 — 3,897 Other Intangible Assets – net — 47 452 — 499 Other Assets 1 153 755 — 909 Deferred Income Taxes 24 — — (24 ) — Intercompany Receivable 878 — 1,876 (2,754 ) — Investment in Subsidiaries 2,954 3,173 — (6,127 ) — Total Assets $ 4,016 $ 14,105 $ 12,097 $ (8,944 ) $ 21,274 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 935 $ 3 $ — $ 938 Merchandise accounts payable — 1,481 1,894 — 3,375 Accounts payable and accrued liabilities 164 910 1,856 — 2,930 Income taxes — 3 36 (39 ) — Total Current Liabilities 164 3,329 3,789 (39 ) 7,243 Long-Term Debt — 6,545 18 — 6,563 Intercompany Payable — 2,754 — (2,754 ) — Deferred Income Taxes — 694 878 (24 ) 1,548 Other Liabilities 63 565 1,501 — 2,129 Shareholders' Equity: Macy's, Inc. 3,789 218 5,909 (6,127 ) 3,789 Noncontrolling Interest — — 2 — 2 Total Shareholders' Equity 3,789 218 5,911 (6,127 ) 3,791 Total Liabilities and Shareholders' Equity $ 4,016 $ 14,105 $ 12,097 $ (8,944 ) $ 21,274 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 39 Weeks Ended October 28, 2017 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 222 $ (380 ) $ 564 $ (190 ) $ 216 Restructuring and other costs — 1 32 — 33 Settlement charges — 24 49 — 73 Equity in loss (earnings) of subsidiaries (220 ) 30 — 190 — Dividends received from subsidiaries 571 — — (571 ) — Depreciation and amortization — 265 476 — 741 (Increase) decrease in working capital (52 ) 35 (633 ) — (650 ) Other, net 8 2 (34 ) — (24 ) Net cash provided (used) by operating activities 529 (23 ) 454 (571 ) 389 Cash flows from investing activities: Disposition (purchase) of property and equipment and capitalized software, net — 30 (368 ) — (338 ) Other, net — 2 (10 ) — (8 ) Net cash provided (used) by investing activities — 32 (378 ) — (346 ) Cash flows from financing activities: Debt repaid — (553 ) (1 ) — (554 ) Dividends paid (346 ) — (571 ) 571 (346 ) Issuance of common stock, net of common stock acquired 2 — — — 2 Proceeds from noncontrolling interest — — 13 — 13 Intercompany activity, net (1,016 ) 584 432 — — Other, net 9 (32 ) 102 — 79 Net cash used by financing activities (1,351 ) (1 ) (25 ) 571 (806 ) Net increase (decrease) in cash and (822 ) 8 51 — (763 ) Cash and cash equivalents at beginning of period 938 81 278 — 1,297 Cash and cash equivalents at end of period $ 116 $ 89 $ 329 $ — $ 534 Condensed Consolidating Statement of Cash Flows For the 39 Weeks Ended October 29, 2016 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 144 $ (595 ) $ 665 $ (75 ) $ 139 Impairments and other costs — 184 65 — 249 Settlement charges — 29 52 — 81 Equity in loss (earnings) of subsidiaries (144 ) 69 — 75 — Dividends received from subsidiaries 535 575 — (1,110 ) — Depreciation and amortization — 298 489 — 787 Increase in working capital (59 ) (572 ) (328 ) — (959 ) Other, net 19 (36 ) 28 — 11 Net cash provided (used) by operating activities 495 (48 ) 971 (1,110 ) 308 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net — (23 ) (520 ) — (543 ) Other, net — 47 5 — 52 Net cash provided (used) by investing activities — 24 (515 ) — (491 ) Cash flows from financing activities: Debt repaid, net of debt issued — (122 ) (1 ) — (123 ) Dividends paid (344 ) — (1,110 ) 1,110 (344 ) Common stock acquired, net of (199 ) — — — (199 ) Proceeds from noncontrolling interest — — 7 — 7 Intercompany activity, net (642 ) 158 484 — — Other, net 9 (4 ) 185 — 190 Net cash provided (used) by (1,176 ) 32 (435 ) 1,110 (469 ) Net increase (decrease) in cash and (681 ) 8 21 — (652 ) Cash and cash equivalents at beginning of period 741 91 277 — 1,109 Cash and cash equivalents at end of period $ 60 $ 99 $ 298 $ — $ 457 |