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 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 August 3, 2019 and August 4, 2018 , Condensed Consolidating Balance Sheets as of August 3, 2019 , August 4, 2018 and February 2, 2019 , and the related Condensed Consolidating Statements of Cash Flows for the 26 weeks ended August 3, 2019 and August 4, 2018 are presented on the following pages. Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended August 3, 2019 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,219 $ 4,416 $ (1,089 ) $ 5,546 Credit card revenues (expense), net — (2 ) 178 — 176 Cost of sales — (1,341 ) (3,143 ) 1,089 (3,395 ) Selling, general and administrative expenses — (872 ) (1,305 ) — (2,177 ) Gains on sale of real estate — — 7 — 7 Impairment and other costs — — (2 ) — (2 ) Operating income — 4 151 — 155 Benefit plan income, net — 3 5 — 8 Interest (expense) income, net: External 4 (52 ) 1 — (47 ) Intercompany — (18 ) 18 — — Equity in earnings (loss) of subsidiaries 82 (108 ) — 26 — Income (loss) before income taxes 86 (171 ) 175 26 116 Federal, state and local income — 7 (37 ) — (30 ) Net income (loss) 86 (164 ) 138 26 86 Net loss attributable to noncontrolling interest — — — — — Net income (loss) attributable to $ 86 $ (164 ) $ 138 $ 26 $ 86 Comprehensive income (loss) $ 91 $ (159 ) $ 142 $ 17 $ 91 Comprehensive loss attributable to — — — — — Comprehensive income (loss) attributable to $ 91 $ (159 ) $ 142 $ 17 $ 91 Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended August 4, 2018 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,072 $ 4,914 $ (1,414 ) $ 5,572 Credit card revenues, net — 3 183 — 186 Cost of sales — (1,271 ) (3,463 ) 1,414 (3,320 ) Selling, general and administrative expenses — (812 ) (1,352 ) — (2,164 ) Gains on sale of real estate — 19 27 — 46 Impairment and other costs — 2 (19 ) — (17 ) Operating income — 13 290 — 303 Benefit plan income, net — 4 7 — 11 Settlement charges (6 ) (16 ) (28 ) — (50 ) Interest (expense) income, net: External 5 (69 ) 2 — (62 ) Intercompany — (17 ) 17 — — Losses on early retirement of debt — (5 ) — — (5 ) Equity in earnings of subsidiaries 167 8 — (175 ) — Income (loss) before income taxes 166 (82 ) 288 (175 ) 197 Federal, state and local income — 30 (63 ) — (33 ) Net income (loss) 166 (52 ) 225 (175 ) 164 Net loss attributable to noncontrolling interest — — 2 — 2 Net income (loss) attributable to $ 166 $ (52 ) $ 227 $ (175 ) $ 166 Comprehensive income (loss) $ 186 $ (35 ) $ 236 $ (203 ) $ 184 Comprehensive loss attributable to — — 2 — 2 Comprehensive income (loss) attributable to $ 186 $ (35 ) $ 238 $ (203 ) $ 186 Condensed Consolidating Statement of Comprehensive Income For the 26 Weeks Ended August 3, 2019 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 4,373 $ 9,184 $ (2,507 ) $ 11,050 Credit card revenues (expense), net — (5 ) 353 — 348 Cost of sales — (2,682 ) (6,623 ) 2,507 (6,798 ) Selling, general and administrative expenses 1 (1,674 ) (2,614 ) — (4,287 ) Gains on sale of real estate — 24 25 — 49 Impairment and other costs — — (3 ) — (3 ) Operating income 1 36 322 — 359 Benefit plan income, net — 6 9 — 15 Interest (expense) income, net: External 9 (105 ) 2 — (94 ) Intercompany — (37 ) 37 — — Equity in earnings (loss) of subsidiaries 214 (138 ) — (76 ) — Income (loss) before income taxes 224 (238 ) 370 (76 ) 280 Federal, state and local income (1 ) 31 (87 ) — (57 ) Net income (loss) 223 (207 ) 283 (76 ) 223 Net loss attributable to noncontrolling interest — — — — — Net income (loss) attributable to $ 223 $ (207 ) $ 283 $ (76 ) $ 223 Comprehensive income (loss) $ 234 $ (197 ) $ 291 $ (94 ) $ 234 Comprehensive loss attributable to — — — — — Comprehensive income (loss) attributable to $ 234 $ (197 ) $ 291 $ (94 ) $ 234 Condensed Consolidating Statement of Comprehensive Income For the 26 Weeks Ended August 4, 2018 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 4,081 $ 10,277 $ (3,246 ) $ 11,112 Credit card revenues (expense), net — (3 ) 346 — 343 Cost of sales — (2,591 ) (7,356 ) 3,246 (6,701 ) Selling, general and administrative expenses — (1,641 ) (2,606 ) — (4,247 ) Gains on sale of real estate — 42 28 — 70 Impairment and other costs — 2 (38 ) — (36 ) Operating income (loss) — (110 ) 651 — 541 Benefit plan income, net — 8 14 — 22 Settlement charges (6 ) (16 ) (28 ) — (50 ) Interest (expense) income, net: External 9 (139 ) 2 — (128 ) Intercompany — (36 ) 36 — — Losses on early retirement of debt — (5 ) — — (5 ) Equity in earnings of subsidiaries 304 109 — (413 ) — Income (loss) before income taxes 307 (189 ) 675 (413 ) 380 Federal, state and local income (1 ) 67 (150 ) — (84 ) Net income (loss) 306 (122 ) 525 (413 ) 296 Net loss attributable to noncontrolling interest — — 10 — 10 Net income (loss) attributable to $ 306 $ (122 ) $ 535 $ (413 ) $ 306 Comprehensive income (loss) $ 333 $ (99 ) $ 540 $ (451 ) $ 323 Comprehensive loss attributable to — — 10 — 10 Comprehensive income (loss) attributable to $ 333 $ (99 ) $ 550 $ (451 ) $ 333 Condensed Consolidating Balance Sheet As of August 3, 2019 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 320 $ 100 $ 254 $ — $ 674 Receivables 1 44 195 — 240 Merchandise inventories — 2,138 2,891 — 5,029 Prepaid expenses and other current assets — 139 464 — 603 Income taxes 39 — — (39 ) — Total Current Assets 360 2,421 3,804 (39 ) 6,546 Property and Equipment – net — 3,162 3,321 — 6,483 Right of Use Assets — 660 1,976 — 2,636 Goodwill — 3,326 582 — 3,908 Other Intangible Assets – net — 4 436 — 440 Other Assets — 39 689 — 728 Deferred Income Taxes 9 — — (9 ) — Intercompany Receivable 2,564 — 643 (3,207 ) — Investment in Subsidiaries 3,484 2,957 — (6,441 ) — Total Assets $ 6,417 $ 12,569 $ 11,451 $ (9,696 ) $ 20,741 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 6 $ — $ — $ 6 Merchandise accounts payable — 717 957 — 1,674 Accounts payable and accrued liabilities 74 754 1,911 — 2,739 Income taxes — 47 12 (39 ) 20 Total Current Liabilities 74 1,524 2,880 (39 ) 4,439 Long-Term Debt — 4,680 — — 4,680 Long-Term Lease Liabilities — 594 2,242 — 2,836 Intercompany Payable — 3,207 — (3,207 ) — Deferred Income Taxes — 643 572 (9 ) 1,206 Other Liabilities 28 364 873 — 1,265 Shareholders' Equity: Macy's, Inc. 6,315 1,557 4,884 (6,441 ) 6,315 Noncontrolling Interest — — — — — Total Shareholders' Equity 6,315 1,557 4,884 (6,441 ) 6,315 Total Liabilities and Shareholders' Equity $ 6,417 $ 12,569 $ 11,451 $ (9,696 ) $ 20,741 Condensed Consolidating Balance Sheet As of August 4, 2018 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 744 $ 66 $ 258 $ — $ 1,068 Receivables 1 43 217 — 261 Merchandise inventories — 2,121 2,835 — 4,956 Prepaid expenses and other current assets — 135 445 — 580 Income taxes 46 — — (46 ) — Total Current Assets 791 2,365 3,755 (46 ) 6,865 Property and Equipment – net — 3,253 3,294 — 6,547 Goodwill — 3,326 582 — 3,908 Other Intangible Assets – net — 41 442 — 483 Other Assets — 89 776 — 865 Deferred Income Taxes 10 — — (10 ) — Intercompany Receivable 1,347 — 1,038 (2,385 ) — Investment in Subsidiaries 3,876 3,140 — (7,016 ) — Total Assets $ 6,024 $ 12,214 $ 9,887 $ (9,457 ) $ 18,668 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 42 $ 21 $ — $ 63 Merchandise accounts payable — 788 1,007 — 1,795 Accounts payable and accrued liabilities 84 777 1,747 — 2,608 Income taxes — 33 28 (46 ) 15 Total Current Liabilities 84 1,640 2,803 (46 ) 4,481 Long-Term Debt — 5,457 16 — 5,473 Intercompany Payable — 2,385 — (2,385 ) — Deferred Income Taxes — 588 616 (10 ) 1,194 Other Liabilities 24 441 1,161 — 1,626 Shareholders' Equity: Macy's, Inc. 5,916 1,703 5,313 (7,016 ) 5,916 Noncontrolling Interest — — (22 ) — (22 ) Total Shareholders' Equity 5,916 1,703 5,291 (7,016 ) 5,894 Total Liabilities and Shareholders' Equity $ 6,024 $ 12,214 $ 9,887 $ (9,457 ) $ 18,668 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 26 Weeks Ended August 3, 2019 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 223 $ (207 ) $ 283 $ (76 ) $ 223 Impairment and other costs — — 3 — 3 Equity in loss (earnings) of subsidiaries (214 ) 138 — 76 — Dividends received from subsidiaries 606 — — (606 ) — Depreciation and amortization — 169 303 — 472 Gains on sale of real estate — (24 ) (25 ) — (49 ) Changes in assets, liabilities and other items not separately identified (52 ) 47 (294 ) — (299 ) Net cash provided by operating activities 563 123 270 (606 ) 350 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net of dispositions — (97 ) (345 ) — (442 ) Other, net — (11 ) (1 ) — (12 ) Net cash used by investing activities — (108 ) (346 ) — (454 ) Cash flows from financing activities: Debt repaid, including debt issuance costs — (42 ) — — (42 ) Dividends paid (233 ) — (606 ) 606 (233 ) Issuance of common stock 6 — — — 6 Intercompany activity, net (813 ) 93 720 — — Other, net (92 ) (21 ) (15 ) — (128 ) Net cash provided (used) by financing activities (1,132 ) 30 99 606 (397 ) Net increase (decrease) in cash, cash equivalents and restricted cash (569 ) 45 23 — (501 ) 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 $ 320 $ 109 $ 318 $ — $ 747 Condensed Consolidating Statement of Cash Flows For the 26 Weeks Ended August 4, 2018 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 306 $ (122 ) $ 525 $ (413 ) $ 296 Impairment and other costs — (2 ) 38 — 36 Settlement charges 6 16 28 — 50 Equity in earnings of subsidiaries (304 ) (109 ) — 413 — Dividends received from subsidiaries 492 — — (492 ) — Depreciation and amortization — 165 305 — 470 Gains on sale of real estate — (42 ) (28 ) — (70 ) Changes in assets, liabilities and other items not separately identified (154 ) 298 (381 ) (1 ) (238 ) Net cash provided by operating activities 346 204 487 (493 ) 544 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net of dispositions — (49 ) (271 ) — (320 ) Other, net — (15 ) (28 ) 51 8 Net cash used by investing activities — (64 ) (299 ) 51 (312 ) Cash flows from financing activities: Debt repaid — (306 ) (1 ) (50 ) (357 ) Dividends paid (232 ) — (492 ) 492 (232 ) Issuance of common stock 38 — — — 38 Proceeds from noncontrolling interest — — 5 — 5 Intercompany activity, net (441 ) 162 279 — — Other, net (76 ) (9 ) (5 ) — (90 ) Net cash used by financing activities (711 ) (153 ) (214 ) 442 (636 ) Net decrease in cash, cash equivalents and restricted cash (365 ) (13 ) (26 ) — (404 ) 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 $ 744 $ 66 $ 299 $ — $ 1,109 |