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 November 3, 2018 and October 28, 2017 , Condensed Consolidating Balance Sheets as of November 3, 2018 , October 28, 2017 and February 3, 2018 , and the related Condensed Consolidating Statements of Cash Flows for the 39 weeks ended November 3, 2018 and October 28, 2017 are presented on the following pages. Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended November 3, 2018 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,030 $ 6,185 $ (2,811 ) $ 5,404 Credit card revenues, net — — 185 — 185 Cost of sales — (1,266 ) (4,771 ) 2,811 (3,226 ) Selling, general and administrative expenses — (883 ) (1,372 ) — (2,255 ) Gains on sale of real estate — 41 1 — 42 Restructuring and other costs — — (3 ) — (3 ) Operating income (loss) — (78 ) 225 — 147 Benefit plan income, net — 3 6 — 9 Settlement charges — (8 ) (15 ) — (23 ) Interest (expense) income, net: External 4 (64 ) 1 — (59 ) Intercompany — (18 ) 18 — — Equity in earnings (loss) of subsidiaries 59 (58 ) — (1 ) — Income (loss) before income taxes 63 (223 ) 235 (1 ) 74 Federal, state and local income (1 ) 57 (68 ) — (12 ) Net income (loss) 62 (166 ) 167 (1 ) 62 Net loss attributable to noncontrolling interest — — — — — Net income (loss) attributable to $ 62 $ (166 ) $ 167 $ (1 ) $ 62 Comprehensive income (loss) $ (37 ) $ (257 ) $ 106 $ 151 $ (37 ) Comprehensive loss attributable to — — — — — Comprehensive income (loss) attributable to $ (37 ) $ (257 ) $ 106 $ 151 $ (37 ) 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 $ — $ 2,073 $ 5,865 $ (2,657 ) $ 5,281 Credit card revenues, net — — 145 — 145 Cost of sales — (1,382 ) (4,427 ) 2,657 (3,152 ) Selling, general and administrative expenses — (834 ) (1,354 ) — (2,188 ) Gains on sale of real estate — 24 41 — 65 Restructuring and other costs — (1 ) (32 ) — (33 ) Operating income (loss) — (120 ) 238 — 118 Benefit plan income, net — 6 9 — 15 Settlement charges — (8 ) (14 ) — (22 ) Interest (expense) income, net: External 1 (76 ) 1 — (74 ) Intercompany — (34 ) 34 — — Equity in earnings (loss) of subsidiaries 29 (57 ) — 28 — Income (loss) before income taxes 30 (289 ) 268 28 37 Federal, state and local income — 59 (69 ) — (10 ) Net income (loss) 30 (230 ) 199 28 27 Net loss attributable to noncontrolling interest — — 3 — 3 Net income (loss) attributable to $ 30 $ (230 ) $ 202 $ 28 $ 30 Comprehensive income (loss) $ 55 $ (207 ) $ 215 $ (11 ) $ 52 Comprehensive loss attributable to — — 3 — 3 Comprehensive income (loss) attributable to $ 55 $ (207 ) $ 218 $ (11 ) $ 55 Condensed Consolidating Statement of Comprehensive Income For the 39 Weeks Ended November 3, 2018 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 6,110 $ 16,462 $ (6,056 ) $ 16,516 Credit card revenues (expense), net — (3 ) 531 — 528 Cost of sales — (3,857 ) (12,126 ) 6,056 (9,927 ) Selling, general and administrative expenses — (2,522 ) (3,979 ) — (6,501 ) Gains on sale of real estate — 83 28 — 111 Impairment, restructuring and other costs — — (39 ) — (39 ) Operating income (loss) — (189 ) 877 — 688 Benefit plan income, net — 12 19 — 31 Settlement charges (5 ) (24 ) (44 ) — (73 ) Interest (expense) income, net: External 13 (203 ) 3 — (187 ) Intercompany — (54 ) 54 — — Losses on early retirement of debt — (5 ) — — (5 ) Equity in earnings of subsidiaries 362 51 — (413 ) — Income (loss) before income taxes 370 (412 ) 909 (413 ) 454 Federal, state and local income (2 ) 123 (217 ) — (96 ) Net income (loss) 368 (289 ) 692 (413 ) 358 Net loss attributable to noncontrolling interest — — 10 — 10 Net income (loss) attributable to $ 368 $ (289 ) $ 702 $ (413 ) $ 368 Comprehensive income (loss) $ 296 $ (357 ) $ 646 $ (299 ) $ 286 Comprehensive loss attributable to — — 10 — 10 Comprehensive income (loss) attributable to $ 296 $ (357 ) $ 656 $ (299 ) $ 296 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 $ — $ 6,358 $ 15,784 $ (5,875 ) $ 16,267 Credit card revenues (expense), net — (2 ) 475 — 473 Cost of sales — (4,160 ) (11,573 ) 5,875 (9,858 ) Selling, general and administrative expenses (1 ) (2,458 ) (3,947 ) — (6,406 ) Gains on sale of real estate — 116 60 — 176 Restructuring and other costs — (1 ) (32 ) — (33 ) Operating income (loss) (1 ) (147 ) 767 — 619 Benefit plan income, net — 16 26 — 42 Settlement charges — (24 ) (49 ) — (73 ) Interest (expense) income, net: External 4 (243 ) 2 — (237 ) Intercompany — (102 ) 102 — — Losses on early retirement of debt — (1 ) — — (1 ) Equity in earnings (loss) of subsidiaries 217 (26 ) — (191 ) — Income (loss) before income taxes 220 (527 ) 848 (191 ) 350 Federal, state and local income (1 ) 142 (279 ) — (138 ) Net income (loss) 219 (385 ) 569 (191 ) 212 Net loss attributable to noncontrolling interest — — 7 — 7 Net income (loss) attributable to $ 219 $ (385 ) $ 576 $ (191 ) $ 219 Comprehensive income (loss) $ 315 $ (295 ) $ 632 $ (344 ) $ 308 Comprehensive loss attributable to — — 7 — 7 Comprehensive income (loss) attributable to $ 315 $ (295 ) $ 639 $ (344 ) $ 315 Condensed Consolidating Balance Sheet As of November 3, 2018 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 426 $ 74 $ 236 $ — $ 736 Receivables 1 25 154 — 180 Merchandise inventories — 3,112 4,035 — 7,147 Income tax receivable 81 — — (71 ) 10 Prepaid expenses and other current assets — 139 455 — 594 Total Current Assets 508 3,350 4,880 (71 ) 8,667 Property and Equipment – net — 3,244 3,328 — 6,572 Goodwill — 3,326 582 — 3,908 Other Intangible Assets – net — 40 441 — 481 Other Assets — 39 694 — 733 Deferred Income Taxes 11 — — (11 ) — Intercompany Receivable 1,725 — 882 (2,607 ) — Investment in Subsidiaries 3,639 3,028 — (6,667 ) — Total Assets $ 5,883 $ 13,027 $ 10,807 $ (9,356 ) $ 20,361 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 42 $ 23 $ — $ 65 Merchandise accounts payable — 1,515 1,866 — 3,381 Accounts payable and accrued liabilities 192 874 1,932 — 2,998 Income taxes — 40 31 (71 ) — Total Current Liabilities 192 2,471 3,852 (71 ) 6,444 Long-Term Debt — 5,453 16 — 5,469 Intercompany Payable — 2,607 — (2,607 ) — Deferred Income Taxes — 619 577 (11 ) 1,185 Other Liabilities 24 431 1,163 — 1,618 Shareholders' Equity: Macy's, Inc. 5,667 1,446 5,221 (6,667 ) 5,667 Noncontrolling Interest — — (22 ) — (22 ) Total Shareholders' Equity 5,667 1,446 5,199 (6,667 ) 5,645 Total Liabilities and Shareholders' Equity $ 5,883 $ 13,027 $ 10,807 $ (9,356 ) $ 20,361 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 — 141 469 — 610 Total Current Assets 116 3,517 4,797 (2 ) 8,428 Property and Equipment – net — 3,370 3,372 — 6,742 Goodwill — 3,315 582 — 3,897 Other Intangible Assets – net — 46 445 — 491 Other Assets 1 62 772 — 835 Deferred Income Taxes 27 — — (27 ) — Intercompany Receivable 1,436 — 2,161 (3,597 ) — Investment in Subsidiaries 2,932 3,700 — (6,632 ) — Total Assets $ 4,512 $ 14,010 $ 12,129 $ (10,258 ) $ 20,393 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 1,008 2,110 — 3,257 Income taxes 20 — 16 (2 ) 34 Total Current Liabilities 159 2,353 3,976 (2 ) 6,486 Long-Term Debt — 6,280 17 — 6,297 Intercompany Payable — 3,597 — (3,597 ) — Deferred Income Taxes — 731 882 (27 ) 1,586 Other Liabilities 71 476 1,203 — 1,750 Shareholders' Equity: Macy's, Inc. 4,282 573 6,059 (6,632 ) 4,282 Noncontrolling Interest — — (8 ) — (8 ) Total Shareholders' Equity 4,282 573 6,051 (6,632 ) 4,274 Total Liabilities and Shareholders' Equity $ 4,512 $ 14,010 $ 12,129 $ (10,258 ) $ 20,393 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 39 Weeks Ended November 3, 2018 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 368 $ (289 ) $ 692 $ (413 ) $ 358 Equity in earnings of subsidiaries (362 ) (51 ) — 413 — Impairment, restructuring and other costs — — 39 — 39 Settlement charges 5 24 44 — 73 Dividends received from subsidiaries 689 — — (689 ) — Depreciation and amortization — 250 468 — 718 Gains on sale of real estate — (83 ) (28 ) — (111 ) Changes in assets, liabilities and other items not separately identified (191 ) 115 (571 ) (1 ) (648 ) Net cash provided (used) by operating activities 509 (34 ) 644 (690 ) 429 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net of dispositions — (98 ) (458 ) — (556 ) Other, net — (15 ) (29 ) 51 7 Net cash used by investing activities — (113 ) (487 ) 51 (549 ) Cash flows from financing activities: Debt repaid — (310 ) (1 ) (50 ) (361 ) Dividends paid (347 ) — (689 ) 689 (347 ) Issuance of common stock 41 — — — 41 Proceeds from noncontrolling interest — — 7 — 7 Intercompany activity, net (803 ) 378 425 — — Other, net (83 ) 74 53 — 44 Net cash provided (used) by financing activities (1,192 ) 142 (205 ) 639 (616 ) Net decrease in cash, cash equivalents and restricted cash (683 ) (5 ) (48 ) — (736 ) 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 $ 426 $ 74 $ 277 $ — $ 777 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) $ 219 $ (385 ) $ 569 $ (191 ) $ 212 Equity in loss (earnings) of subsidiaries (217 ) 26 — 191 — Restructuring and other costs — 1 32 — 33 Settlement charges — 24 49 — 73 Dividends received from subsidiaries 571 — — (571 ) — Depreciation and amortization — 265 476 — 741 Gains on sale of real estate — (116 ) (60 ) — (176 ) Changes in assets, liabilities and other items not separately identified (44 ) 167 (607 ) — (484 ) Net cash provided (used) by operating activities 529 (18 ) 459 (571 ) 399 Cash flows from investing activities: Disposition (purchase) of property and equipment and capitalized software, net — 30 (368 ) — (338 ) Other, net — 2 7 — 9 Net cash provided (used) by investing activities — 32 (361 ) — (329 ) Cash flows from financing activities: Debt repaid — (563 ) (1 ) — (564 ) Dividends paid (346 ) — (571 ) 571 (346 ) Issuance of common stock, net of common stock acquired 2 — — — 2 Proceeds from noncontrolling interest — — 12 — 12 Intercompany activity, net (1,016 ) 589 427 — — Other, net 9 (32 ) 103 — 80 Net cash used by financing activities (1,351 ) (6 ) (30 ) 571 (816 ) Net increase (decrease) in cash, cash equivalents and restricted cash (822 ) 8 68 — (746 ) 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 $ 116 $ 89 $ 383 $ — $ 588 |