| Condensed Consolidating Balance Sheet [Table Text Block] |
Condensed Consolidating Balance Sheet
As of January 30, 2016
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent |
|
Subsidiary
Issuer
|
|
Other
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated |
ASSETS: |
|
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
741 |
|
|
$ |
91 |
|
|
$ |
277 |
|
|
$ |
— |
|
|
$ |
1,109 |
|
Receivables |
— |
|
|
217 |
|
|
341 |
|
|
— |
|
|
558 |
|
Merchandise inventories |
— |
|
|
2,702 |
|
|
2,804 |
|
|
— |
|
|
5,506 |
|
Income tax receivable |
44 |
|
|
— |
|
|
— |
|
|
(44 |
) |
|
— |
|
Prepaid expenses and other current assets |
— |
|
|
135 |
|
|
344 |
|
|
— |
|
|
479 |
|
Total Current Assets |
785 |
|
|
3,145 |
|
|
3,766 |
|
|
(44 |
) |
|
7,652 |
|
Property and Equipment – net |
— |
|
|
3,925 |
|
|
3,691 |
|
|
— |
|
|
7,616 |
|
Goodwill |
— |
|
|
3,315 |
|
|
582 |
|
|
— |
|
|
3,897 |
|
Other Intangible Assets – net |
— |
|
|
52 |
|
|
462 |
|
|
— |
|
|
514 |
|
Other Assets |
— |
|
|
154 |
|
|
743 |
|
|
— |
|
|
897 |
|
Deferred Income Taxes |
14 |
|
|
— |
|
|
— |
|
|
(14 |
) |
|
— |
|
Intercompany Receivable |
— |
|
|
— |
|
|
3,800 |
|
|
(3,800 |
) |
|
— |
|
Investment in Subsidiaries |
4,725 |
|
|
3,804 |
|
|
— |
|
|
(8,529 |
) |
|
— |
|
Total Assets |
$ |
5,524 |
|
|
$ |
14,395 |
|
|
$ |
13,044 |
|
|
$ |
(12,387 |
) |
|
$ |
20,576 |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY: |
|
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
|
Short-term debt |
$ |
— |
|
|
$ |
641 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
642 |
|
Merchandise accounts payable |
— |
|
|
667 |
|
|
859 |
|
|
— |
|
|
1,526 |
|
Accounts payable and accrued liabilities |
35 |
|
|
1,439 |
|
|
1,859 |
|
|
— |
|
|
3,333 |
|
Income taxes |
— |
|
|
41 |
|
|
230 |
|
|
(44 |
) |
|
227 |
|
Total Current Liabilities |
35 |
|
|
2,788 |
|
|
2,949 |
|
|
(44 |
) |
|
5,728 |
|
Long-Term Debt |
— |
|
|
6,976 |
|
|
19 |
|
|
— |
|
|
6,995 |
|
Intercompany Payable |
1,218 |
|
|
2,582 |
|
|
— |
|
|
(3,800 |
) |
|
— |
|
Deferred Income Taxes |
— |
|
|
693 |
|
|
798 |
|
|
(14 |
) |
|
1,477 |
|
Other Liabilities |
21 |
|
|
558 |
|
|
1,544 |
|
|
— |
|
|
2,123 |
|
Shareholders' Equity: |
|
|
|
|
|
|
|
|
|
Macy's, Inc. |
4,250 |
|
|
798 |
|
|
7,731 |
|
|
(8,529 |
) |
|
4,250 |
|
Noncontrolling Interest |
— |
|
|
— |
|
|
3 |
|
|
— |
|
|
3 |
|
Total Shareholders' Equity |
4,250 |
|
|
798 |
|
|
7,734 |
|
|
(8,529 |
) |
|
4,253 |
|
Total Liabilities and Shareholders' Equity |
$ |
5,524 |
|
|
$ |
14,395 |
|
|
$ |
13,044 |
|
|
$ |
(12,387 |
) |
|
$ |
20,576 |
|
Condensed Consolidating Balance Sheet
As of May 2, 2015
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent |
|
Subsidiary
Issuer
|
|
Other
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated |
ASSETS: |
|
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
1,078 |
|
|
$ |
115 |
|
|
$ |
316 |
|
|
$ |
— |
|
|
$ |
1,509 |
|
Receivables |
— |
|
|
48 |
|
|
211 |
|
|
— |
|
|
259 |
|
Merchandise inventories |
— |
|
|
2,961 |
|
|
2,968 |
|
|
— |
|
|
5,929 |
|
Income tax receivable |
43 |
|
|
— |
|
|
— |
|
|
(43 |
) |
|
— |
|
Prepaid expenses and other current assets |
— |
|
|
101 |
|
|
370 |
|
|
— |
|
|
471 |
|
Total Current Assets |
1,121 |
|
|
3,225 |
|
|
3,865 |
|
|
(43 |
) |
|
8,168 |
|
Property and Equipment – net |
— |
|
|
4,250 |
|
|
3,462 |
|
|
— |
|
|
7,712 |
|
Goodwill |
— |
|
|
3,315 |
|
|
582 |
|
|
— |
|
|
3,897 |
|
Other Intangible Assets – net |
— |
|
|
68 |
|
|
463 |
|
|
— |
|
|
531 |
|
Other Assets |
1 |
|
|
44 |
|
|
665 |
|
|
— |
|
|
710 |
|
Deferred Income Taxes |
22 |
|
|
— |
|
|
— |
|
|
(22 |
) |
|
— |
|
Intercompany Receivable |
— |
|
|
— |
|
|
3,588 |
|
|
(3,588 |
) |
|
— |
|
Investment in Subsidiaries |
4,701 |
|
|
3,549 |
|
|
— |
|
|
(8,250 |
) |
|
— |
|
Total Assets |
$ |
5,845 |
|
|
$ |
14,451 |
|
|
$ |
12,625 |
|
|
$ |
(11,903 |
) |
|
$ |
21,018 |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY: |
|
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
|
Short-term debt |
$ |
— |
|
|
$ |
75 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
76 |
|
Merchandise accounts payable |
— |
|
|
1,139 |
|
|
1,247 |
|
|
— |
|
|
2,386 |
|
Accounts payable and accrued liabilities |
13 |
|
|
1,043 |
|
|
1,355 |
|
|
— |
|
|
2,411 |
|
Income taxes |
— |
|
|
10 |
|
|
107 |
|
|
(43 |
) |
|
74 |
|
Total Current Liabilities |
13 |
|
|
2,267 |
|
|
2,710 |
|
|
(43 |
) |
|
4,947 |
|
Long-Term Debt |
— |
|
|
7,209 |
|
|
20 |
|
|
— |
|
|
7,229 |
|
Intercompany Payable |
564 |
|
|
3,024 |
|
|
— |
|
|
(3,588 |
) |
|
— |
|
Deferred Income Taxes |
— |
|
|
744 |
|
|
734 |
|
|
(22 |
) |
|
1,456 |
|
Other Liabilities |
61 |
|
|
543 |
|
|
1,575 |
|
|
— |
|
|
2,179 |
|
Shareholders' Equity: |
|
|
|
|
|
|
|
|
|
Macy's, Inc. |
5,207 |
|
|
664 |
|
|
7,586 |
|
|
(8,250 |
) |
|
5,207 |
|
Noncontrolling Interest |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total Shareholders' Equity |
5,207 |
|
|
664 |
|
|
7,586 |
|
|
(8,250 |
) |
|
5,207 |
|
Total Liabilities and Shareholders' Equity |
$ |
5,845 |
|
|
$ |
14,451 |
|
|
$ |
12,625 |
|
|
$ |
(11,903 |
) |
|
$ |
21,018 |
|
Condensed Consolidating Balance Sheet
As of April 30, 2016
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent |
|
Subsidiary
Issuer
|
|
Other
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated |
ASSETS: |
|
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
287 |
|
|
$ |
112 |
|
|
$ |
335 |
|
|
$ |
— |
|
|
$ |
734 |
|
Receivables |
— |
|
|
158 |
|
|
278 |
|
|
— |
|
|
436 |
|
Merchandise inventories |
— |
|
|
2,707 |
|
|
3,031 |
|
|
— |
|
|
5,738 |
|
Income tax receivable |
66 |
|
|
— |
|
|
— |
|
|
(47 |
) |
|
19 |
|
Prepaid expenses and other current assets |
— |
|
|
121 |
|
|
369 |
|
|
— |
|
|
490 |
|
Total Current Assets |
353 |
|
|
3,098 |
|
|
4,013 |
|
|
(47 |
) |
|
7,417 |
|
Property and Equipment – net |
— |
|
|
3,840 |
|
|
3,635 |
|
|
— |
|
|
7,475 |
|
Goodwill |
— |
|
|
3,315 |
|
|
582 |
|
|
— |
|
|
3,897 |
|
Other Intangible Assets – net |
— |
|
|
50 |
|
|
461 |
|
|
— |
|
|
511 |
|
Other Assets |
— |
|
|
154 |
|
|
744 |
|
|
— |
|
|
898 |
|
Deferred Income Taxes |
23 |
|
|
— |
|
|
— |
|
|
(23 |
) |
|
— |
|
Intercompany Receivable |
— |
|
|
— |
|
|
3,433 |
|
|
(3,433 |
) |
|
— |
|
Investment in Subsidiaries |
4,651 |
|
|
3,810 |
|
|
— |
|
|
(8,461 |
) |
|
— |
|
Total Assets |
$ |
5,027 |
|
|
$ |
14,267 |
|
|
$ |
12,868 |
|
|
$ |
(11,964 |
) |
|
$ |
20,198 |
|
LIABILITIES AND SHAREHOLDERS’ EQUITY: |
|
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
|
Short-term debt |
$ |
— |
|
|
$ |
641 |
|
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
642 |
|
Merchandise accounts payable |
— |
|
|
872 |
|
|
1,180 |
|
|
— |
|
|
2,052 |
|
Accounts payable and accrued liabilities |
34 |
|
|
1,192 |
|
|
1,464 |
|
|
— |
|
|
2,690 |
|
Income taxes |
— |
|
|
9 |
|
|
38 |
|
|
(47 |
) |
|
— |
|
Total Current Liabilities |
34 |
|
|
2,714 |
|
|
2,683 |
|
|
(47 |
) |
|
5,384 |
|
Long-Term Debt |
— |
|
|
6,971 |
|
|
19 |
|
|
— |
|
|
6,990 |
|
Intercompany Payable |
787 |
|
|
2,646 |
|
|
— |
|
|
(3,433 |
) |
|
— |
|
Deferred Income Taxes |
— |
|
|
726 |
|
|
833 |
|
|
(23 |
) |
|
1,536 |
|
Other Liabilities |
58 |
|
|
547 |
|
|
1,529 |
|
|
— |
|
|
2,134 |
|
Shareholders' Equity: |
|
|
|
|
|
|
|
|
|
Macy's, Inc. |
4,148 |
|
|
663 |
|
|
7,798 |
|
|
(8,461 |
) |
|
4,148 |
|
Noncontrolling Interest |
— |
|
|
— |
|
|
6 |
|
|
— |
|
|
6 |
|
Total Shareholders' Equity |
4,148 |
|
|
663 |
|
|
7,804 |
|
|
(8,461 |
) |
|
4,154 |
|
Total Liabilities and Shareholders' Equity |
$ |
5,027 |
|
|
$ |
14,267 |
|
|
$ |
12,868 |
|
|
$ |
(11,964 |
) |
|
$ |
20,198 |
|
|
| Condensed Consolidating Statement of Comprehensive Income [Table Text Block] |
Condensed Consolidating Statement of Comprehensive Income
For the 13 Weeks Ended April 30, 2016
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent |
|
Subsidiary
Issuer
|
|
Other
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated |
Net sales |
$ |
— |
|
|
$ |
2,454 |
|
|
$ |
5,374 |
|
|
$ |
(2,057 |
) |
|
$ |
5,771 |
|
Cost of sales |
— |
|
|
(1,604 |
) |
|
(3,969 |
) |
|
2,057 |
|
|
(3,516 |
) |
Gross margin |
— |
|
|
850 |
|
|
1,405 |
|
|
— |
|
|
2,255 |
|
Selling, general and administrative expenses |
(1 |
) |
|
(882 |
) |
|
(1,083 |
) |
|
— |
|
|
(1,966 |
) |
Settlement charges |
— |
|
|
(3 |
) |
|
(10 |
) |
|
— |
|
|
(13 |
) |
Operating income (loss) |
(1 |
) |
|
(35 |
) |
|
312 |
|
|
— |
|
|
276 |
|
Interest (expense) income, net: |
|
|
|
|
|
|
|
|
|
External |
1 |
|
|
(99 |
) |
|
— |
|
|
— |
|
|
(98 |
) |
Intercompany |
— |
|
|
(58 |
) |
|
58 |
|
|
— |
|
|
— |
|
Equity in earnings of subsidiaries |
116 |
|
|
10 |
|
|
— |
|
|
(126 |
) |
|
— |
|
Income (loss) before income taxes |
116 |
|
|
(182 |
) |
|
370 |
|
|
(126 |
) |
|
178 |
|
Federal, state and local income tax benefit (expense) |
— |
|
|
61 |
|
|
(124 |
) |
|
— |
|
|
(63 |
) |
Net income (loss) |
116 |
|
|
(121 |
) |
|
246 |
|
|
(126 |
) |
|
115 |
|
Net loss attributable to noncontrolling interest |
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
1 |
|
Net income (loss) attributable to Macy's, Inc. shareholders |
$ |
116 |
|
|
$ |
(121 |
) |
|
$ |
247 |
|
|
$ |
(126 |
) |
|
$ |
116 |
|
Comprehensive income (loss) |
$ |
108 |
|
|
$ |
(129 |
) |
|
$ |
241 |
|
|
$ |
(113 |
) |
|
$ |
107 |
|
Comprehensive loss attributable to noncontrolling interest |
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
1 |
|
Comprehensive income (loss) attributable to Macy's, Inc. shareholders |
$ |
108 |
|
|
$ |
(129 |
) |
|
$ |
242 |
|
|
$ |
(113 |
) |
|
$ |
108 |
|
Condensed Consolidating Statement of Comprehensive Income
For the 13 Weeks Ended May 2, 2015
(millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Parent |
|
Subsidiary
Issuer
|
|
Other
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated |
Net sales |
$ |
— |
|
|
$ |
2,776 |
|
|
$ |
5,691 |
|
|
$ |
(2,235 |
) |
|
$ |
6,232 |
|
Cost of sales |
— |
|
|
(1,809 |
) |
|
(4,226 |
) |
|
2,235 |
|
|
(3,800 |
) |
Gross margin |
— |
|
|
967 |
|
|
1,465 |
|
|
— |
|
|
2,432 |
|
Selling, general and administrative expenses |
(1 |
) |
|
(980 |
) |
|
(1,042 |
) |
|
— |
|
|
(2,023 |
) |
Operating income (loss) |
(1 |
) |
|
(13 |
) |
|
423 |
|
|
— |
|
|
409 |
|
Interest (expense) income, net: |
|
|
|
|
|
|
|
|
|
External |
— |
|
|
(95 |
) |
|
— |
|
|
— |
|
|
(95 |
) |
Intercompany |
— |
|
|
(58 |
) |
|
58 |
|
|
— |
|
|
— |
|
Equity in earnings of subsidiaries |
194 |
|
|
60 |
|
|
— |
|
|
(254 |
) |
|
— |
|
Income (loss) before income taxes |
193 |
|
|
(106 |
) |
|
481 |
|
|
(254 |
) |
|
314 |
|
Federal, state and local income tax benefit (expense) |
— |
|
|
37 |
|
|
(158 |
) |
|
— |
|
|
(121 |
) |
Net income (loss) |
193 |
|
|
(69 |
) |
|
323 |
|
|
(254 |
) |
|
193 |
|
Net loss attributable to noncontrolling interest |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Net income (loss) attributable to Macy's, Inc. shareholders |
$ |
193 |
|
|
$ |
(69 |
) |
|
$ |
323 |
|
|
$ |
(254 |
) |
|
$ |
193 |
|
Comprehensive income (loss) |
$ |
201 |
|
|
$ |
(61 |
) |
|
$ |
327 |
|
|
$ |
(266 |
) |
|
$ |
201 |
|
Comprehensive loss attributable to noncontrolling interest |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Comprehensive income (loss) attributable to Macy's, Inc. shareholders |
$ |
201 |
|
|
$ |
(61 |
) |
|
$ |
327 |
|
|
$ |
(266 |
) |
|
$ |
201 |
|
|