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 39 weeks ended November 2, 2019 and November 3, 2018 , Condensed Consolidating Balance Sheets as of November 2, 2019 , November 3, 2018 and February 2, 2019 , and the related Condensed Consolidating Statements of Cash Flows for the 39 weeks ended November 2, 2019 and November 3, 2018 are presented on the following pages. Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended November 2, 2019 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 2,044 $ 5,245 $ (2,116 ) $ 5,173 Credit card revenues (expense), net — (2 ) 185 — 183 Cost of sales — (1,230 ) (3,992 ) 2,116 (3,106 ) Selling, general and administrative expenses — (870 ) (1,332 ) — (2,202 ) Gains on sale of real estate — 8 9 — 17 Restructuring and other costs — (1 ) (12 ) — (13 ) Operating income (loss) — (51 ) 103 — 52 Benefit plan income, net — 3 5 — 8 Settlement charges — — (12 ) — (12 ) Interest (expense) income, net: External 3 (52 ) 1 — (48 ) Intercompany — (18 ) 18 — — Equity in loss of subsidiaries (3 ) (125 ) — 128 — Income (loss) before income taxes — (243 ) 115 128 — Federal, state and local income 2 30 (30 ) — 2 Net income (loss) 2 (213 ) 85 128 2 Net loss attributable to noncontrolling interest — — — — — Net income (loss) attributable to $ 2 $ (213 ) $ 85 $ 128 $ 2 Comprehensive income (loss) $ (35 ) $ (249 ) $ 65 $ 184 $ (35 ) Comprehensive loss attributable to — — — — — Comprehensive income (loss) attributable to $ (35 ) $ (249 ) $ 65 $ 184 $ (35 ) 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 39 Weeks Ended November 2, 2019 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Net sales $ — $ 6,418 $ 14,428 $ (4,623 ) $ 16,223 Credit card revenues (expense), net — (8 ) 539 — 531 Cost of sales — (3,913 ) (10,615 ) 4,623 (9,905 ) Selling, general and administrative expenses 1 (2,544 ) (3,946 ) — (6,489 ) Gains on sale of real estate — 32 35 — 67 Impairment, restructuring and other costs — (1 ) (15 ) — (16 ) Operating income (loss) 1 (16 ) 426 — 411 Benefit plan income, net — 9 14 — 23 Settlement charges — — (12 ) — (12 ) Interest (expense) income, net: External 11 (157 ) 3 — (143 ) Intercompany — (55 ) 55 — — Equity in earnings (loss) of subsidiaries 212 (264 ) — 52 — Income (loss) before income taxes 224 (483 ) 486 52 279 Federal, state and local income — 61 (116 ) — (55 ) Net income (loss) 224 (422 ) 370 52 224 Net loss attributable to noncontrolling interest — — — — — Net income (loss) attributable to $ 224 $ (422 ) $ 370 $ 52 $ 224 Comprehensive income (loss) $ 198 $ (448 ) $ 358 $ 90 $ 198 Comprehensive loss attributable to — — — — — Comprehensive income (loss) attributable to $ 198 $ (448 ) $ 358 $ 90 $ 198 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 Balance Sheet As of November 2, 2019 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 42 $ 73 $ 186 $ — $ 301 Receivables — 30 145 — 175 Merchandise inventories — 3,145 4,111 — 7,256 Income taxes 96 — — (95 ) 1 Prepaid expenses and other current assets — 126 442 — 568 Total Current Assets 138 3,374 4,884 (95 ) 8,301 Property and Equipment – net — 3,174 3,384 — 6,558 Right of Use Assets — 653 1,943 — 2,596 Goodwill — 3,326 582 — 3,908 Other Intangible Assets – net — 5 435 — 440 Other Assets — 49 695 — 744 Deferred Income Taxes 9 — — (9 ) — Intercompany Receivable 2,923 — 454 (3,377 ) — Investment in Subsidiaries 3,231 2,812 — (6,043 ) — Total Assets $ 6,301 $ 13,393 $ 12,377 $ (9,524 ) $ 22,547 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 6 $ — $ — $ 6 Merchandise accounts payable — 1,521 1,906 — 3,427 Accounts payable and accrued liabilities 216 835 1,995 — 3,046 Income taxes — 51 44 (95 ) — Total Current Liabilities 216 2,413 3,945 (95 ) 6,479 Long-Term Debt — 4,677 — 4,677 Long-Term Lease Liabilities — 589 2,230 — 2,819 Intercompany Payable — 3,377 — (3,377 ) — Deferred Income Taxes — 654 555 (9 ) 1,200 Other Liabilities 28 377 910 — 1,315 Shareholders' Equity: Macy's, Inc. 6,057 1,306 4,737 (6,043 ) 6,057 Noncontrolling Interest — — — — — Total Shareholders' Equity 6,057 1,306 4,737 (6,043 ) 6,057 Total Liabilities and Shareholders' Equity $ 6,301 $ 13,393 $ 12,377 $ (9,524 ) $ 22,547 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 taxes 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 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 39 Weeks Ended November 2, 2019 (millions) Parent Subsidiary Issuer Other Subsidiaries Consolidating Adjustments Consolidated Cash flows from operating activities: Net income (loss) $ 224 $ (422 ) $ 370 $ 52 $ 224 Impairment, restructuring and other costs — 1 15 — 16 Settlement charges — — 12 — 12 Equity in loss (earnings) of subsidiaries (212 ) 264 — (52 ) — Dividends received from subsidiaries 819 — — (819 ) — Depreciation and amortization — 251 474 — 725 Gains on sale of real estate — (32 ) (35 ) — (67 ) Changes in assets, liabilities and other items not separately identified (99 ) (139 ) (500 ) — (738 ) Net cash provided (used) by operating activities 732 (77 ) 336 (819 ) 172 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net of dispositions — (179 ) (560 ) — (739 ) Other, net — (2 ) 12 — 10 Net cash used by investing activities — (181 ) (548 ) — (729 ) Cash flows from financing activities: Debt repaid, including debt issuance costs — (45 ) — — (45 ) Dividends paid (349 ) — (819 ) 819 (349 ) Issuance of common stock, net of common stock acquired 5 — — — 5 Intercompany activity, net (1,161 ) 239 922 — — Other, net (74 ) 73 50 — 49 Net cash provided (used) by financing activities (1,579 ) 267 153 819 (340 ) Net increase (decrease) in cash, cash equivalents and restricted cash (847 ) 9 (59 ) — (897 ) 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 $ 42 $ 73 $ 236 $ — $ 351 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 Impairment, restructuring and other costs — — 39 — 39 Settlement charges 5 24 44 — 73 Equity in earnings of subsidiaries (362 ) (51 ) — 413 — 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 |