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." "Consolidating Adjustments" represent adjustments to eliminate investments in subsidiaries and intercompany balances and transactions between the parent guarantor, subsidiary issuer, and the non-guarantor subsidiaries. In June 2020, in conjunction with the financing discussed in Note 7, "Financing Activities," Macy's Retail Holdings, Inc. was converted into a limited liability company and in May 2020 direct, wholly-owned subsidiaries of the Parent, Macy’s Inventory Holdings LLC and Macy’s Propco Holdings, LLC, were created. In conjunction with the June 2020 financings transactions, Macy's Inventory Holdings LLC was transferred certain inventory and related trade payables of MRH and its subsidiaries, while Macy's Propco Holdings, LLC was transferred certain real property of MRH and its subsidiaries, both of which serve as collateral for the new debt agreements. In March 2020, the SEC amended Rule 3-10 of Regulation S-X regarding financial disclosure requirements for certain debt securities. The new rules affect those disclosures related to registered securities that are guaranteed and those that are collateralized by the securities of an affiliate. The changes include expanding the population of subsidiary issuers and guarantors that can use the SEC's guarantee-related disclosure framework, simplifying the disclosure models and allowing for disclosures to be made outside of the financial statements. This rule is effective January 4, 2021 with early adoption permitted. The Company is currently evaluating the impact this new rule will have on the financial statements and related disclosures as well as the timing of adoption. Condensed Consolidating Statements of Comprehensive Income for the 13 and 26 weeks ended August 1, 2020 and August 3, 2019, Condensed Consolidating Balance Sheets as of August 1, 2020, August 3, 2019 and February 1, 2020, and the related Condensed Consolidating Statements of Cash Flows for the 26 weeks ended August 1, 2020 and August 3, 2019 are presented on the following pages. Condensed Consolidating Statement of Comprehensive Income (Loss) For the 13 Weeks Ended August 1, 2020 (millions) Parent Subsidiary Other Consolidating Consolidated Net sales $ — $ 166 $ 3,427 $ (34) $ 3,559 Consignment commission income — 219 — (219) — Credit card revenues (expense), net — (1) 169 — 168 Cost of sales — 14 (2,766) 34 (2,718) Selling, general and administrative expenses — (463) (1,154) 219 (1,398) Restructuring, impairment and other costs — (85) (157) — (242) Operating loss — (150) (481) — (631) Benefit plan income, net — 5 7 — 12 Settlement charges — (13) (25) — (38) Interest (expense) income, net: External (17) (48) (4) — (69) Intercompany (21) 10 11 — — Financing costs — (3) — — (3) Equity in loss of subsidiaries (406) (473) — 879 — Loss before income taxes (444) (672) (492) 879 (729) Federal, state and local income 13 75 210 — 298 Net loss $ (431) $ (597) $ (282) $ 879 $ (431) Comprehensive loss $ (380) $ (551) $ (249) $ 800 $ (380) Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended August 3, 2019 (millions) Parent Subsidiary Other Consolidating Consolidated Net sales $ — $ 2,219 $ 4,416 $ (1,089) $ 5,546 Credit card revenues, 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 Comprehensive income (loss) $ 91 $ (159) $ 142 $ 17 $ 91 Condensed Consolidating Statement of Comprehensive Income (Loss) For the 26 Weeks Ended August 1, 2020 (millions) Parent Subsidiary Other Consolidating Consolidated Net sales $ — $ 1,033 $ 6,382 $ (839) $ 6,576 Consignment commission income — 219 — (219) — Credit card revenues (expense), net — (6) 305 — 299 Cost of sales — (782) (5,276) 839 (5,219) Selling, general and administrative expenses — (1,025) (2,189) 219 (2,995) Gains on sale of real estate — — 16 — 16 Impairment, restructuring and other costs — (2,807) (619) — (3,426) Operating loss — (3,368) (1,381) — (4,749) Benefit plan income, net — 8 13 — 21 Settlement charges — (13) (25) — (38) Interest (expense) income, net: External (16) (97) (4) — (117) Intercompany (21) (8) 29 — — Financing costs — (3) — — (3) Equity in loss of subsidiaries (3,988) (1,268) — 5,256 — Loss before income taxes (4,025) (4,749) (1,368) 5,256 (4,886) Federal, state and local income 13 502 359 — 874 Net loss $ (4,012) $ (4,247) $ (1,009) $ 5,256 $ (4,012) Comprehensive loss $ (3,952) $ (4,192) $ (970) $ 5,162 $ (3,952) Condensed Consolidating Statement of Comprehensive Income For the 26 Weeks Ended August 3, 2019 (millions) Parent Subsidiary Other Consolidating 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, restructuring 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 Comprehensive income (loss) $ 234 $ (197) $ 291 $ (94) $ 234 Condensed Consolidating Balance Sheet As of August 1, 2020 (millions) Parent Subsidiary Other Consolidating Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 737 $ 35 $ 623 $ — $ 1,395 Receivables — 40 144 — 184 Merchandise inventories — 187 3,395 — 3,582 Prepaid expenses and other current assets 15 90 376 (11) 470 Total Current Assets 752 352 4,538 (11) 5,631 Property and Equipment – net — 2,463 3,816 — 6,279 Right of Use Assets — 990 2,401 (356) 3,035 Goodwill — 661 167 — 828 Other Intangible Assets – net — 4 434 — 438 Other Assets 641 77 685 — 1,403 Deferred Income Taxes 12 — — (12) — Intercompany Receivable 314 — 2,314 (2,628) — Investment in Subsidiaries 1,982 3,907 — (5,889) — Total Assets $ 3,701 $ 8,454 $ 14,355 $ (8,896) $ 17,614 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 539 $ — $ — $ 539 Merchandise accounts payable — 223 1,186 — 1,409 Accounts payable and accrued liabilities 111 815 2,048 (68) 2,906 Total Current Liabilities 111 1,577 3,234 (68) 4,854 Long-Term Debt 1,240 3,611 — — 4,851 Long-Term Lease Liabilities — 882 2,686 (299) 3,269 Intercompany Payable — 2,628 — (2,628) — Deferred Income Taxes — 370 563 (12) 921 Other Liabilities 26 426 943 — 1,395 Shareholders' Equity (Deficit) 2,324 (1,040) 6,929 (5,889) 2,324 Total Liabilities and Shareholders' Equity $ 3,701 $ 8,454 $ 14,355 $ (8,896) $ 17,614 Condensed Consolidating Balance Sheet As of August 3, 2019 (millions) Parent Subsidiary Other Consolidating 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 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 February 1, 2020 (millions) Parent Subsidiary Issuer Other Consolidating Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 413 59 $ 213 $ — $ 685 Receivables — 83 326 — 409 Merchandise inventories — 2,239 2,949 — 5,188 Prepaid expenses and other current assets — 118 410 — 528 Total Current Assets 413 2,499 3,898 — 6,810 Property and Equipment – net — 3,103 3,530 — 6,633 Right of Use Assets — 611 2,057 — 2,668 Goodwill — 3,326 582 — 3,908 Other Intangible Assets – net — 4 435 — 439 Other Assets — 37 677 — 714 Deferred Income Taxes 12 — — (12) — Intercompany Receivable 2,675 — 1,128 (3,803) — Investment in Subsidiaries 3,433 2,796 — (6,229) — Total Assets $ 6,533 $ 12,376 $ 12,307 $ (10,044) $ 21,172 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 539 $ — $ — $ 539 Merchandise accounts payable — 702 980 — 1,682 Accounts payable and accrued liabilities 126 909 2,413 — 3,448 Income taxes 5 11 65 — 81 Total Current Liabilities 131 2,161 3,458 — 5,750 Long-Term Debt — 3,621 — — 3,621 Long-Term Lease Liabilities — 543 2,375 — 2,918 Intercompany Payable — 3,803 — (3,803) — Deferred Income Taxes — 595 586 (12) 1,169 Other Liabilities 25 414 898 — 1,337 Shareholders' Equity 6,377 1,239 4,990 (6,229) 6,377 Total Liabilities and Shareholders' Equity $ 6,533 $ 12,376 $ 12,307 $ (10,044) $ 21,172 Condensed Consolidating Statement of Cash Flows For the 26 Weeks Ended August 1, 2020 (millions) Parent Subsidiary Other Consolidating Consolidated Cash flows from operating activities: Net loss $ (4,012) $ (4,247) $ (1,009) $ 5,256 $ (4,012) Impairment, restructuring and other costs — 2,807 619 — 3,426 Settlement charges — 13 25 — 38 Equity in loss of subsidiaries 3,988 1,268 — (5,256) — Dividends received from subsidiaries 427 300 — (727) — Depreciation and amortization — 148 324 — 472 Gains on sale of real estate — — (16) — (16) Changes in assets, liabilities and other items not separately identified (647) 1,046 (314) — 85 Net cash provided (used) by operating activities (244) 1,335 (371) (727) (7) Cash flows from investing activities: Purchase of property and equipment and capitalized software, net of dispositions — (48) (210) — (258) Other, net — — (14) — (14) Net cash used by investing activities — (48) (224) — (272) Cash flows from financing activities: Debt issued, net of debt issuance costs 1,240 1,493 (51) — 2,682 Debt repaid — (1,503) (1) — (1,504) Dividends paid (117) — (727) 727 (117) Intercompany activity, net (526) (1,256) 1,782 — — Other, net (26) (50) (35) — (111) Net cash provided (used) by financing activities 571 (1,316) 968 727 950 Net increase (decrease) in cash, cash equivalents and restricted cash 327 (29) 373 — 671 Cash, cash equivalents and restricted cash at beginning of period 413 64 254 — 731 Cash, cash equivalents and restricted cash at end of period $ 740 $ 35 $ 627 $ — $ 1,402 Condensed Consolidating Statement of Cash Flows For the 26 Weeks Ended August 3, 2019 (millions) Parent Subsidiary Other Consolidating 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 (used) 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 — (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 |