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 May 5, 2018 and April 29, 2017 , Condensed Consolidating Balance Sheets as of May 5, 2018 , April 29, 2017 and February 3, 2018 , and the related Condensed Consolidating Statements of Cash Flows for the 13 weeks ended May 5, 2018 and April 29, 2017 are presented on the following pages. Condensed Consolidating Statement of Comprehensive Income For the 13 weeks ended May 5, 2018 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,008 $ 5,363 $ (1,830 ) $ 5,541 Credit card revenues (expense), net — (6 ) 163 — 157 Cost of sales — (1,320 ) (3,892 ) 1,830 (3,382 ) Selling, general and administrative expenses — (828 ) (1,255 ) — (2,083 ) Gains on sale of real estate — 23 1 — 24 Impairment and other costs — — (19 ) — (19 ) Operating income (loss) — (123 ) 361 — 238 Benefit plan income, net — 4 7 — 11 Interest (expense) income, net: External 4 (71 ) 1 — (66 ) Intercompany — (18 ) 18 — — Equity in earnings of subsidiaries 136 102 — (238 ) — Income (loss) before income taxes 140 (106 ) 387 (238 ) 183 Federal, state and local income (1 ) 37 (88 ) — (52 ) Net income (loss) 139 (69 ) 299 (238 ) 131 Net loss attributable to noncontrolling interest — — 8 — 8 Net income (loss) attributable to $ 139 $ (69 ) $ 307 $ (238 ) $ 139 Comprehensive income (loss) $ 146 $ (63 ) $ 303 $ (248 ) $ 138 Comprehensive loss attributable to — — 8 — 8 Comprehensive income (loss) attributable to $ 146 $ (63 ) $ 311 $ (248 ) $ 146 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 $ — $ 2,064 $ 5,130 $ (1,844 ) $ 5,350 Credit card revenues (expense), net — (6 ) 167 — 161 Cost of sales — (1,386 ) (3,761 ) 1,844 (3,303 ) Selling, general and administrative expenses (1 ) (767 ) (1,289 ) — (2,057 ) Gains on sale of real estate — 65 3 — 68 Operating income (loss) (1 ) (30 ) 250 — 219 Benefit plan income, net — 5 8 — 13 Interest (expense) income, net: External 1 (85 ) — — (84 ) Intercompany — (34 ) 34 — — Premiums on early retirement of debt — (3 ) — — (3 ) Equity in earnings of subsidiaries 78 1 — (79 ) — Income (loss) before income taxes 78 (146 ) 292 (79 ) 145 Federal, state and local income — 26 (94 ) — (68 ) Net income (loss) 78 (120 ) 198 (79 ) 77 Net loss attributable to noncontrolling interest — — 1 — 1 Net income (loss) attributable to $ 78 $ (120 ) $ 199 $ (79 ) $ 78 Comprehensive income (loss) $ 84 $ (114 ) $ 202 $ (89 ) $ 83 Comprehensive loss attributable to — — 1 — 1 Comprehensive income (loss) attributable to $ 84 $ (114 ) $ 203 $ (89 ) $ 84 Condensed Consolidating Balance Sheet As of May 5, 2018 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 1,070 $ 79 $ 382 $ — $ 1,531 Receivables — 48 202 — 250 Merchandise inventories — 2,283 3,008 — 5,291 Prepaid expenses and other current assets — 150 488 — 638 Total Current Assets 1,070 2,560 4,080 — 7,710 Property and Equipment – net — 3,298 3,277 — 6,575 Goodwill — 3,326 582 — 3,908 Other Intangible Assets – net — 43 443 — 486 Other Assets 1 96 792 — 889 Deferred Income Taxes 5 — — (5 ) — Intercompany Receivable 1,156 — 2,113 (3,269 ) — Investment in Subsidiaries 3,975 4,232 — (8,207 ) — Total Assets $ 6,207 $ 13,555 $ 11,287 $ (11,481 ) $ 19,568 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 6 $ 19 $ — $ 25 Merchandise accounts payable — 896 1,149 — 2,045 Accounts payable and accrued liabilities 109 784 1,802 — 2,695 Income taxes 253 35 24 — 312 Total Current Liabilities 362 1,721 2,994 — 5,077 Long-Term Debt — 5,841 16 — 5,857 Intercompany Payable — 3,269 — (3,269 ) — Deferred Income Taxes — 570 604 (5 ) 1,169 Other Liabilities 24 416 1,224 — 1,664 Shareholders' Equity: Macy's, Inc. 5,821 1,738 6,469 (8,207 ) 5,821 Noncontrolling Interest — — (20 ) — (20 ) Total Shareholders' Equity 5,821 1,738 6,449 (8,207 ) 5,801 Total Liabilities and Shareholders' Equity $ 6,207 $ 13,555 $ 11,287 $ (11,481 ) $ 19,568 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 — 150 484 — 634 Total Current Assets 779 2,927 4,100 — 7,806 Property and Equipment – net — 3,479 3,407 — 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 902 — 2,092 (2,994 ) — Investment in Subsidiaries 3,063 3,598 — (6,661 ) — Total Assets $ 4,768 $ 13,413 $ 11,376 $ (9,679 ) $ 19,878 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 22 962 2,058 — 3,042 Income taxes 317 6 32 — 355 Total Current Liabilities 339 2,115 3,284 — 5,738 Long-Term Debt — 6,395 17 — 6,412 Intercompany Payable — 2,994 — (2,994 ) — Deferred Income Taxes — 733 813 (24 ) 1,522 Other Liabilities 67 498 1,281 — 1,846 Shareholders' Equity: Macy's, Inc. 4,362 678 5,983 (6,661 ) 4,362 Noncontrolling Interest — — (2 ) — (2 ) Total Shareholders' Equity 4,362 678 5,981 (6,661 ) 4,360 Total Liabilities and Shareholders' Equity $ 4,768 $ 13,413 $ 11,376 $ (9,679 ) $ 19,878 Condensed Consolidating Balance Sheet As of February 3, 2018 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 1,109 $ 58 $ 288 $ — $ 1,455 Receivables — 85 278 — 363 Merchandise inventories — 2,344 2,834 — 5,178 Prepaid expenses and other current assets — 165 485 — 650 Total Current Assets 1,109 2,652 3,885 — 7,646 Property and Equipment – net — 3,349 3,323 — 6,672 Goodwill — 3,315 582 — 3,897 Other Intangible Assets – net — 44 444 — 488 Other Assets 1 89 790 — 880 Deferred Income Taxes 11 — — (11 ) — Intercompany Receivable 884 — 2,388 (3,272 ) — Investment in Subsidiaries 4,032 4,126 — (8,158 ) — Total Assets $ 6,037 $ 13,575 $ 11,412 $ (11,441 ) $ 19,583 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 6 $ 16 $ — $ 22 Merchandise accounts payable — 653 937 — 1,590 Accounts payable and accrued liabilities 159 980 2,132 — 3,271 Income taxes 113 30 153 — 296 Total Current Liabilities 272 1,669 3,238 — 5,179 Long-Term Debt — 5,844 17 — 5,861 Intercompany Payable — 3,272 — (3,272 ) — Deferred Income Taxes — 559 600 (11 ) 1,148 Other Liabilities 20 430 1,212 — 1,662 Shareholders' Equity: Macy's, Inc. 5,745 1,801 6,357 (8,158 ) 5,745 Noncontrolling Interest — — (12 ) — (12 ) Total Shareholders' Equity 5,745 1,801 6,345 (8,158 ) 5,733 Total Liabilities and Shareholders' Equity $ 6,037 $ 13,575 $ 11,412 $ (11,441 ) $ 19,583 Condensed Consolidating Statement of Cash Flows For the 13 weeks ended May 5, 2018 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 139 $ (69 ) $ 299 $ (238 ) $ 131 Impairment and other costs — — 19 — 19 Equity in earnings of subsidiaries (136 ) (102 ) — 238 — Dividends received from subsidiaries 200 — — (200 ) — Depreciation and amortization — 82 153 — 235 Gains on sale of real estate — (23 ) (1 ) — (24 ) Changes in assets, liabilities and other items not separately identified 150 175 (364 ) — (39 ) Net cash provided by operating activities 353 63 106 (200 ) 322 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net of dispositions — (50 ) (117 ) — (167 ) Other, net — (10 ) 21 — 11 Net cash used by investing activities — (60 ) (96 ) — (156 ) Cash flows from financing activities: Debt repaid — (3 ) — — (3 ) Dividends paid (116 ) — (200 ) 200 (116 ) Issuance of common stock, net of common stock acquired 28 — — — 28 Proceeds from noncontrolling interest — — 2 — 2 Intercompany activity, net (254 ) (10 ) 264 — — Other, net (50 ) 23 17 — (10 ) Net cash provided (used) by financing activities (392 ) 10 83 200 (99 ) Net increase (decrease) in cash, cash equivalents and restricted cash (39 ) 13 93 — 67 Cash, cash equivalents and restricted cash at beginning of period 1,109 79 325 — 1,513 Cash, cash equivalents and restricted cash at end of period $ 1,070 $ 92 $ 418 $ — $ 1,580 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) $ 78 $ (120 ) $ 198 $ (79 ) $ 77 Equity in earnings of subsidiaries (78 ) (1 ) — 79 — Dividends received from subsidiaries 211 — — (211 ) — Depreciation and amortization — 89 154 — 243 Gains on sale of real estate — (65 ) (3 ) — (68 ) Changes in assets, liabilities and other items not separately identified 251 241 (507 ) — (15 ) Net cash provided (used) by operating activities 462 144 (158 ) (211 ) 237 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net of dispositions — 58 (139 ) — (81 ) Other, net — — 21 — 21 Net cash provided (used) by investing activities — 58 (118 ) — (60 ) Cash flows from financing activities: Debt repaid — (152 ) — — (152 ) Dividends paid (115 ) — (211 ) 211 (115 ) Issuance of common stock, net of common stock acquired 1 — — — 1 Proceeds from noncontrolling interest — — 3 — 3 Intercompany activity, net (515 ) (1 ) 516 — — Other, net 8 (31 ) 13 — (10 ) Net cash provided (used) by (621 ) (184 ) 321 211 (273 ) Net increase (decrease) in cash, cash equivalents and restricted cash (159 ) 18 45 — (96 ) Cash, cash equivalents and restricted cash at beginning of period 938 81 315 — 1,334 Cash, cash equivalents and restricted cash at end of period $ 779 $ 99 $ 360 $ — $ 1,238 |