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 4, 2019 and May 5, 2018 , Condensed Consolidating Balance Sheets as of May 4, 2019 , May 5, 2018 and February 2, 2019 , and the related Condensed Consolidating Statements of Cash Flows for the 13 weeks ended May 4, 2019 and May 5, 2018 are presented on the following pages. Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended May 4, 2019 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,154 $ 4,768 $ (1,418 ) $ 5,504 Credit card revenues (expense), net — (2 ) 174 — 172 Cost of sales — (1,341 ) (3,480 ) 1,418 (3,403 ) Selling, general and administrative expenses — (803 ) (1,309 ) — (2,112 ) Gains on sale of real estate — 24 19 — 43 Impairment and other costs — — (1 ) — (1 ) Operating income — 32 171 — 203 Benefit plan income, net — 3 4 — 7 Interest (expense) income, net: External 5 (53 ) 1 — (47 ) Intercompany — (19 ) 19 — — Equity in earnings (loss) of subsidiaries 132 (30 ) — (102 ) — Income (loss) before income taxes 137 (67 ) 195 (102 ) 163 Federal, state and local income (1 ) 24 (50 ) — (27 ) Net income (loss) 136 (43 ) 145 (102 ) 136 Net loss attributable to noncontrolling interest — — — — — Net income (loss) attributable to $ 136 $ (43 ) $ 145 $ (102 ) $ 136 Comprehensive income (loss) $ 142 $ (38 ) $ 149 $ (111 ) $ 142 Comprehensive loss attributable to — — — — — Comprehensive income (loss) attributable to $ 142 $ (38 ) $ 149 $ (111 ) $ 142 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 Balance Sheet As of May 4, 2019 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 293 $ 151 $ 293 $ — $ 737 Receivables — 40 197 — 237 Merchandise inventories — 2,369 3,129 — 5,498 Prepaid expenses and other current assets — 163 470 — 633 Total Current Assets 293 2,723 4,089 — 7,105 Property and Equipment – net — 3,202 3,297 — 6,499 Right of Use Assets — 677 1,954 — 2,631 Goodwill — 3,326 582 — 3,908 Other Intangible Assets – net — 5 436 — 441 Other Assets — 28 684 — 712 Deferred Income Taxes 6 — — (6 ) — Intercompany Receivable 2,436 — 886 (3,322 ) — Investment in Subsidiaries 3,776 3,061 — (6,837 ) — Total Assets $ 6,511 $ 13,022 $ 11,928 $ (10,165 ) $ 21,296 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 41 $ — $ — $ 41 Merchandise accounts payable — 845 1,105 — 1,950 Accounts payable and accrued liabilities 73 786 1,987 — 2,846 Income taxes 87 61 34 — 182 Total Current Liabilities 160 1,733 3,126 — 5,019 Long-Term Debt — 4,680 — — 4,680 Long-Term Lease Liabilities — 607 2,216 — 2,823 Intercompany Payable — 3,322 — (3,322 ) — Deferred Income Taxes — 626 573 (6 ) 1,193 Other Liabilities 28 341 889 — 1,258 Shareholders' Equity: Macy's, Inc. 6,323 1,713 5,124 (6,837 ) 6,323 Noncontrolling Interest — — — — — Total Shareholders' Equity 6,323 1,713 5,124 (6,837 ) 6,323 Total Liabilities and Shareholders' Equity $ 6,511 $ 13,022 $ 11,928 $ (10,165 ) $ 21,296 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 February 2, 2019 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 889 $ 59 $ 214 $ — $ 1,162 Receivables — 68 332 — 400 Merchandise inventories — 2,342 2,921 — 5,263 Prepaid expenses and other current assets — 143 477 — 620 Total Current Assets 889 2,612 3,944 — 7,445 Property and Equipment – net — 3,287 3,350 — 6,637 Goodwill — 3,326 582 — 3,908 Other Intangible Assets – net — 38 440 — 478 Other Assets — 41 685 — 726 Deferred Income Taxes 12 — — (12 ) — Intercompany Receivable 1,713 — 1,390 (3,103 ) — Investment in Subsidiaries 4,030 3,119 — (7,149 ) — Total Assets $ 6,644 $ 12,423 $ 10,391 $ (10,264 ) $ 19,194 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 42 $ 1 $ — $ 43 Merchandise accounts payable — 713 942 — 1,655 Accounts payable and accrued liabilities 170 950 2,246 — 3,366 Income taxes 14 52 102 — 168 Total Current Liabilities 184 1,757 3,291 — 5,232 Long-Term Debt — 4,692 16 — 4,708 Intercompany Payable — 3,103 — (3,103 ) — Deferred Income Taxes — 679 571 (12 ) 1,238 Other Liabilities 24 406 1,150 — 1,580 Shareholders' Equity: Macy's, Inc. 6,436 1,786 5,363 (7,149 ) 6,436 Noncontrolling Interest — — — — — Total Shareholders' Equity 6,436 1,786 5,363 (7,149 ) 6,436 Total Liabilities and Shareholders' Equity $ 6,644 $ 12,423 $ 10,391 $ (10,264 ) $ 19,194 Condensed Consolidating Statement of Cash Flows For the 13 Weeks Ended May 4, 2019 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 136 $ (43 ) $ 145 $ (102 ) $ 136 Equity in loss (earnings) of subsidiaries (132 ) 30 — 102 — Impairment and other costs — — 1 — 1 Dividends received from subsidiaries 225 — — (225 ) — Depreciation and amortization — 85 151 — 236 Gains on sale of real estate — (24 ) (19 ) — (43 ) Changes in assets, liabilities and other items not separately identified 78 (118 ) (328 ) — (368 ) Net cash provided (used) by operating activities 307 (70 ) (50 ) (225 ) (38 ) Cash flows from investing activities: Purchase of property and equipment and capitalized software, net of dispositions — (52 ) (178 ) — (230 ) Other, net — — (7 ) — (7 ) Net cash used by investing activities — (52 ) (185 ) — (237 ) Cash flows from financing activities: Debt repaid — (3 ) — — (3 ) Dividends paid (116 ) — (225 ) 225 (116 ) Issuance of common stock 6 — — — 6 Intercompany activity, net (700 ) 214 486 — — Other, net (93 ) 28 20 — (45 ) Net cash provided (used) by financing activities (903 ) 239 281 225 (158 ) Net increase (decrease) in cash, cash equivalents and restricted cash (596 ) 117 46 — (433 ) Cash, cash equivalents and restricted cash at beginning of period 889 64 295 — 1,248 Cash, cash equivalents and restricted cash at end of period $ 293 $ 181 $ 341 $ — $ 815 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 Equity in earnings of subsidiaries (136 ) (102 ) — 238 — Impairment and other costs — — 19 — 19 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 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 |