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, ABL Parent and Propco were created. In conjunction with the June 2020 financings transactions, ABL Parent was transferred certain inventory and related trade payables of MRH and its subsidiaries, while Propco 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 when it is adopted for the Company's Annual Report on Form 10-K for the fiscal year ended January 30, 2021. Condensed Consolidating Statements of Comprehensive Income for the 13 and 39 weeks ended October 31, 2020 and November 2, 2019, Condensed Consolidating Balance Sheets as of October 31, 2020, November 2, 2019 and February 1, 2020, and the related Condensed Consolidating Statements of Cash Flows for the 39 weeks ended October 31, 2020 and November 2, 2019 are presented on the following pages. Condensed Consolidating Statement of Comprehensive Income (Loss) For the 13 Weeks Ended October 31, 2020 (millions) Parent Subsidiary Other Consolidating Consolidated Net sales $ — $ 97 $ 3,893 $ — $ 3,990 Consignment commission income — 353 — (353) — Credit card revenues, net — 2 193 — 195 Cost of sales — (32) (2,537) — (2,569) Selling, general and administrative expenses — (624) (1,455) 353 (1,726) Gains on sale of real estate — — 3 — 3 Restructuring, impairment and other costs — (5) (15) — (20) Operating income (loss) — (209) 82 — (127) Benefit plan income, net — 6 10 — 16 Settlement charges — (12) (14) — (26) Interest (expense) income, net: External (29) (44) (7) — (80) Intercompany (33) 26 7 — — Equity in loss of subsidiaries (53) (92) — 145 — Income (loss) before income taxes (115) (325) 78 145 (217) Federal, state and local income 24 95 7 — 126 Net income (loss) $ (91) $ (230) $ 85 $ 145 $ (91) Comprehensive income (loss) $ (89) $ (227) $ 85 $ 142 $ (89) Condensed Consolidating Statement of Comprehensive Income For the 13 Weeks Ended November 2, 2019 (millions) Parent Subsidiary Other Consolidating 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 Impairment 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 Comprehensive income (loss) $ (35) $ (249) $ 65 $ 184 $ (35) Condensed Consolidating Statement of Comprehensive Income (Loss) For the 39 Weeks Ended October 31, 2020 (millions) Parent Subsidiary Other Consolidating Consolidated Net sales $ — $ 1,131 $ 10,274 $ (839) $ 10,566 Consignment commission income — 572 — (572) — Credit card revenues (expense), net — (4) 498 — 494 Cost of sales — (814) (7,813) 839 (7,788) Selling, general and administrative expenses — (1,651) (3,644) 572 (4,723) Gains on sale of real estate — 1 19 — 20 Impairment, restructuring and other costs — (2,811) (634) — (3,445) Operating loss — (3,576) (1,300) — (4,876) Benefit plan income, net — 14 23 — 37 Settlement charges — (26) (39) — (65) Interest (expense) income, net: External (44) (141) (11) — (196) Intercompany (55) 18 37 — — Financing costs — (4) — — (4) Equity in loss of subsidiaries (4,041) (1,360) — 5,401 — Loss before income taxes (4,140) (5,075) (1,290) 5,401 (5,104) Federal, state and local income 36 597 367 — 1,000 Net loss $ (4,104) $ (4,478) $ (923) $ 5,401 $ (4,104) Comprehensive loss $ (4,041) $ (4,420) $ (884) $ 5,304 $ (4,041) Condensed Consolidating Statement of Comprehensive Income For the 39 Weeks Ended November 2, 2019 (millions) Parent Subsidiary Other Consolidating 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 Comprehensive income (loss) $ 198 $ (448) $ 358 $ 90 $ 198 Condensed Consolidating Balance Sheet As of October 31, 2020 (millions) Parent Subsidiary Other Consolidating Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 566 $ 52 $ 933 $ — $ 1,551 Receivables — 41 144 — 185 Merchandise inventories — 244 4,900 — 5,144 Prepaid expenses and other current assets 84 109 308 (24) 477 Total Current Assets 650 446 6,285 (24) 7,357 Property and Equipment – net — 2,391 3,731 — 6,122 Right of Use Assets — 979 2,399 (350) 3,028 Goodwill — 661 167 — 828 Other Intangible Assets – net — 4 433 — 437 Other Assets 760 74 608 — 1,442 Deferred Income Taxes 11 — — (11) — Intercompany Receivable 436 — 2,341 (2,777) — Investment in Subsidiaries 1,750 3,815 — (5,565) — Total Assets $ 3,607 $ 8,370 $ 15,964 $ (8,727) $ 19,214 LIABILITIES AND SHAREHOLDERS’ EQUITY: Current Liabilities: Short-term debt $ — $ 536 $ — $ — $ 536 Merchandise accounts payable — 220 3,047 — 3,267 Accounts payable and accrued liabilities 97 893 1,939 (81) 2,848 Total Current Liabilities 97 1,649 4,986 (81) 6,651 Long-Term Debt 1,242 3,610 — — 4,852 Long-Term Lease Liabilities — 872 2,687 (293) 3,266 Intercompany Payable — 2,777 — (2,777) — Deferred Income Taxes — 403 525 (11) 917 Other Liabilities 25 327 933 — 1,285 Shareholders' Equity (Deficit) 2,243 (1,268) 6,833 (5,565) 2,243 Total Liabilities and Shareholders' Equity $ 3,607 $ 8,370 $ 15,964 $ (8,727) $ 19,214 Condensed Consolidating Balance Sheet As of November 2, 2019 (millions) Parent Subsidiary Other Consolidating Consolidated ASSETS: Current Assets: Cash and cash equivalents $ 42 $ 73 $ 186 $ — $ 301 Receivables — 30 145 — 175 Merchandise inventories — 3,145 4,111 — 7,256 Prepaid expenses and other current assets 96 126 442 (95) 569 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 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 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 39 Weeks Ended October 31, 2020 (millions) Parent Subsidiary Other Consolidating Consolidated Cash flows from operating activities: Net loss $ (4,104) $ (4,478) $ (923) $ 5,401 $ (4,104) Impairment, restructuring and other costs — 2,811 634 — 3,445 Settlement charges — 26 39 — 65 Equity in loss of subsidiaries 4,041 1,360 — (5,401) — Dividends received from subsidiaries 608 300 — (908) — Depreciation and amortization — 225 497 — 722 Gains on sale of real estate — (1) (19) — (20) Changes in assets, liabilities and other items not separately identified (750) 1,058 (172) — 136 Net cash provided (used) by operating activities (205) 1,301 56 (908) 244 Cash flows from investing activities: Purchase of property and equipment and capitalized software, net of dispositions — (63) (284) — (347) Other, net — (1) 34 — 33 Net cash used by investing activities — (64) (250) — (314) Cash flows from financing activities: Debt issued, net of debt issuance costs 1,238 1,492 (52) — 2,678 Debt repaid — (1,506) (2) — (1,508) Dividends paid (117) — (908) 908 (117) Intercompany activity, net (641) (1,210) 1,851 — — Other, net (63) (15) (12) — (90) Net cash provided (used) by financing activities 417 (1,239) 877 908 963 Net increase (decrease) in cash, cash equivalents and restricted cash 212 (2) 683 — 893 Cash, cash equivalents and restricted cash at beginning of period 413 64 254 — 731 Cash, cash equivalents and restricted cash at end of period $ 625 $ 62 $ 937 $ — $ 1,624 Condensed Consolidating Statement of Cash Flows For the 39 Weeks Ended November 2, 2019 (millions) Parent Subsidiary Other Consolidating 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 — (45) — — (45) Dividends paid (349) — (819) 819 (349) Issuance of common stock 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 |