Macys Inc
For the period ended Nov 2, 2024. Filed Dec 12, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Nov 2, 2024 · Filed Dec 12, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
- Organization and Summary of Significant Accounting Policies
Nature of Operations
Macy's, Inc., together with its subsidiaries (the "Company"), is an omni-channel retail organization operating stores, websites and mobile applications under three nameplates (Macy's, Bloomingdale's and Bluemercury) that sell a wide range of merchandise, including apparel and accessories (men's, women's and kids'), cosmetics, home furnishings and other consumer goods. The Company has stores in 43 states, the District of Columbia, Puerto Rico and Guam. As of November 2, 2024, the Company's operations and operating segments were conducted through Macy's (both full line and small format), Macy's Backstage, Bloomingdale's, Bloomingdale's The Outlet, Bloomie's, and Bluemercury.
Bloomingdale's in Dubai, United Arab Emirates and Al Zahra, Kuwait are operated under a license agreement with Al Tayer Insignia, a company of Al Tayer Group, LLC.
A description of the Company's significant accounting policies is included in the Company's Annual Report on Form 10-K for the fiscal year ended February 3, 2024 (the "2023 10-K"). The accompanying Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and notes thereto in the 2023 10-K.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America ("GAAP") requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Such estimates and assumptions are subject to inherent uncertainties which may result in actual amounts differing from reported amounts.
The Consolidated Financial Statements for the 13 and 39 weeks ended November 2, 2024 and October 28, 2023, in the opinion of management, include all adjustments (consisting only of normal recurring adjustments) considered necessary to present fairly, in all material respects, the consolidated financial position and results of operations of the Company.
Seasonality
Because of the seasonal nature of the retail business, the results of operations for the 13 and 39 weeks ended November 2, 2024 and October 28, 2023 (which do not include the holiday season) are not necessarily indicative of such results for the full fiscal year.
Merchandise Inventories
On February 4, 2024, the Company changed its inventory valuation method. Previously, inventories were principally valued at lower of cost or market using the last-in, first-out ("LIFO") retail inventory method ("RIM"). Commencing in fiscal 2024, inventories are valued at the lower of cost or market using the LIFO cost method and as such are not directly comparable to the prior year. The LIFO cost method is preferable as compared to LIFO RIM because it improves the cost accuracy and transparency of inventory at the unit level and better allows the organization to evaluate selling margin realized on each sale. Additionally, it is consistent with the practices of many other retailers, improving comparability. Reported results for periods prior to fiscal 2024 have not been restated due to impracticability as the Company’s systems did not capture historical period-specific information necessary to value the inventory under the cost method. The impact of the change in accounting method had an immaterial effect on the Consolidated Financial Statements as of February 4, 2024.
Under the LIFO cost method, the item-cost method is used to determine inventory cost before the application of any LIFO adjustment, as necessary. This method involves assigning costs to each item individually based on the actual purchase costs of that item. The Company continuously monitors whether the carrying cost of inventory exceeds its market value. Excess inventories may be disposed of through the normal course of business. The Company writes down the carrying value of inventories that are not expected to be sold at or above cost based on historical results.
Comprehensive Income
Total comprehensive income represents the change in equity during a period from sources other than transactions with shareholders and, as such, includes net income. For the Company, the only other components of total comprehensive income for the 13 and 39 weeks ended November 2, 2024 and October 28, 2023 relate to post employment and postretirement plan items. Settlement charges incurred are included as a separate component of income before income taxes in the Consolidated Statements of Income. Amortization reclassifications out of accumulated other comprehensive income (loss) are included in the computation of net periodic benefit cost (income) and are included in benefit plan income, net on the Consolidated Statements of Income. See Note 5, "Retirement Plans," for further information.
Recent Accounting Pronouncements
In November 2023, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2023-07, "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. The amendments in this update enhance segment reporting by expanding the breadth and frequency of segment disclosures required by public entities. Most notable, registrants will be required to disclose: (1) significant segment expenses regularly provided to the Chief Operating Decisions Maker ("CODM") and included within the reported measure(s) of a segment's profit or loss, (2) the amount and composition of other segment items, (3) how the CODM uses the reported measure(s) of a segment's profit or loss to assess segment performance and decide how to allocate resources, (4) on an interim basis, all segment profit or loss and asset disclosures currently required annually by Topic 280, as well as those introduced by the ASU, and (5) the CODM's title and position. ASU 2023-07 is effective for the Company beginning in the fiscal year ending February 1, 2025. The Company is currently evaluating the impacts of the adoption of ASU 2023-07.
In December 2023, the FASB issued ASU 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures" ("ASU 2023-09"). The amendments in this update enhance the transparency and decision usefulness of income tax disclosures, primarily through improvements to the rate reconciliation and income taxes paid information, specifically requiring (1) consistent categories and greater disaggregation of information in the rate reconciliation, and (2) income taxes paid disaggregation by jurisdiction. These amendments allow investors to better assess how an entity's operations and tax related risks and planning affects its income tax rate and prospects for future cash flows. ASU 2023-09 is effective for the Company beginning in the fiscal year ending January 31, 2026. The Company is currently evaluating the impacts of the adoption of ASU 2023-09.
In November 2024, the FASB issued ASU 2024-03, "Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40)" ("ASU 2024-03"). The amendments in this update enhance disclosures about a public business entity’s expenses and provide more detailed information about the types of expenses included in certain expense captions in the consolidated financial statements. ASU 2024-03 is effective for the Company beginning in the fiscal year ending January 29, 2028. The Company is currently evaluating the impacts of the adoption of ASU 2024-03.
- Earnings Per Share
The following table sets forth the computation of basic and diluted earnings per share:
| 13 Weeks Ended | |||||||
|---|---|---|---|---|---|---|---|
| November 2, 2024 · October 28, 2023 | |||||||
| Net Income · Shares · Net Income · Shares | |||||||
| (millions, except per share data) | |||||||
| Net income and averagenumber of shares outstanding | $28 | 277.4 | $41 | 273.7 | |||
| Shares to be issued underdeferred compensation and other plans | 1.0 | 1.0 | |||||
| $28 | 278.4 | $41 | 274.7 | ||||
| Basic earnings per share | $0.10 | $0.15 | |||||
| Effect of dilutive securities: | |||||||
| Stock options and restrictedstock units | 3.1 | 2.9 | |||||
| $28 | 281.5 | $41 | 277.6 | ||||
| Diluted earnings per share | $0.10 | $0.15 | |||||
| 39 Weeks Ended | |||||||
| November 2, 2024 · October 28, 2023 | |||||||
| Net Income · Shares · Net Income · Shares | |||||||
| (millions, except per share data) | |||||||
| Net income and averagenumber of shares outstanding | $240 | 276.5 | $173 | 272.9 | |||
| Shares to be issued under deferred compensation and other plans | 0.9 | 1.0 | |||||
| $240 | 277.4 | $173 | 273.9 | ||||
| Basic earnings per share | $0.86 | $0.63 | |||||
| Effect of dilutive securities: | |||||||
| Stock options and restrictedstock units | 3.9 | 3.8 | |||||
| $240 | 281.3 | $173 | 277.7 | ||||
| Diluted earnings per share | $0.85 | $0.62 | |||||
In addition to the stock options and restricted stock units reflected in the foregoing table, stock options to purchase 7.9 million and 9.9 million shares of common stock and restricted stock units relating to 0.2 million and 1.4 million shares of common stock were outstanding at November 2, 2024 and October 28, 2023, respectively, but were not included in the computation of diluted earnings per share because their inclusion would have been antidilutive or they were subject to performance conditions that had not been met.
- Revenue
Net sales, which mainly consist of retail sales but also include merchandise returns, gift cards and loyalty programs, represented 97% and 96% of total revenue for the 13 weeks ended November 2, 2024 and October 28, 2023, respectively, and 97% of total revenue for both of the 39 weeks ended November 2, 2024 and October 28, 2023. Other revenue generating activities consist of credit card revenues as well as Macy's Media Network revenue.
| 13 Weeks Ended | 39 Weeks Ended | |||
|---|---|---|---|---|
| Revenues | November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 |
| (millions) | ||||
| Women's Accessories, Shoes, Cosmetics and Fragrances | $1,971 | $1,992 | $6,031 | $6,067 |
| Women's Apparel | 1,077 | 1,088 | 3,342 | 3,348 |
| Men's and Kids' | 1,034 | 1,049 | 3,071 | 3,177 |
| Home/Other (a) | 660 | 731 | 2,081 | 2,380 |
| Total Net Sales | 4,742 | 4,860 | $14,525 | $14,972 |
| Credit card revenues, net | $120 | $142 | $362 | $424 |
| Macy's Media Network revenue, net (b) | 41 | 36 | 112 | 95 |
| Other Revenue | 161 | 178 | 474 | 519 |
| Total Revenue | $4,903 | $5,038 | $14,999 | $15,491 |
(a)Other primarily includes restaurant sales, allowance for merchandise returns adjustments and breakage income from unredeemed gift cards.
(b)Macy's Media Network is an in-house media platform supporting both Macy's and Bloomingdale's customers through a broad variety of advertising formats running both on owned and operated platforms as well as offsite.
Macy's accounted for 84% of the Company's net sales for the 13 and 39 weeks ended November 2, 2024 and 85% of the Company's net sales for the 13 and 39 weeks ended October 28, 2023. In addition, digital sales accounted for 30% of the Company's net sales for each of the 13 and 39 weeks ended November 2, 2024 and 31% of the Company's net sales for each of the 13 and 39 weeks ended October 28, 2023.
Retail Sales
Retail sales include merchandise sales, inclusive of delivery income, licensed department income, Marketplace income, sales of private brand goods directly to third party retailers and sales of excess inventory to third parties. Sales of merchandise are recorded at point of sale for in-store purchases or the time of shipment to the customer for digital purchases and are reported net of estimated merchandise returns and certain customer incentives. Commissions earned on sales generated by licensed departments and Marketplace are included as a component of total net sales and are recognized as revenue at the time merchandise is sold to customers. Service revenues (e.g., alteration and cosmetic services) are recorded at the time the customer receives the benefit of the service. The Company has elected to present sales taxes on a net basis and sales taxes are included in accounts payable and accrued liabilities until remitted to the taxing authorities.
Merchandise Returns
The Company estimates merchandise returns using historical data and recognizes an allowance that reduces net sales and cost of sales. The liability for merchandise returns is included in accounts payable and accrued liabilities on the Company's Consolidated Balance Sheets and was $174 million, $136 million and $190 million as of November 2, 2024, February 3, 2024 and October 28, 2023, respectively. Included in prepaid expenses and other current assets is an asset totaling $103 million, $83 million and $114 million as of November 2, 2024, February 3, 2024 and October 28, 2023, respectively, for the recoverable cost of merchandise estimated to be returned by customers.
Gift Cards and Customer Loyalty Programs
The Company only offers no-fee, non-expiring gift cards to its customers. At the time gift cards are sold or issued, no revenue is recognized; rather, the Company records an accrued liability to customers. The liability is relieved, and revenue is recognized, equal to the amount redeemed at the time gift cards are redeemed for merchandise. The Company records revenue from unredeemed gift cards (breakage) in net sales on a pro-rata basis over the time period gift cards are actually redeemed. At least three years of historical data, updated annually, is used to determine actual redemption patterns.
The Company maintains customer loyalty programs in which customers earn points based on their purchases. Under the Macy's Star Rewards loyalty program, points are earned based on customers' spending on Macy's private label and co-branded credit cards as well as non-proprietary cards and other forms of tender. Bloomingdale's Loyallist and Bluemercury BlueRewards programs provide tender neutral points-based programs to their customers. The Company recognizes the estimated net amount of the rewards that will be earned and redeemed as a reduction to net sales at the time of the initial transaction and as tender when the points are subsequently redeemed by a customer.
The liability for unredeemed gift cards and customer loyalty programs is included in accounts payable and accrued liabilities on the Company's Consolidated Balance Sheets and was $331 million, $384 million and $336 million as of November 2, 2024, February 3, 2024 and October 28, 2023, respectively.
Credit Card Revenues
In 2005, in connection with the sale of most of the Company's credit card accounts and related receivable balances to Citibank, the Company and Citibank entered into a long-term marketing and servicing alliance pursuant to the terms of a Credit Card Program Agreement ("Credit Card Program"). Subsequent to this initial arrangement and associated amendments, on December 13, 2021, the Company entered into the sixth amendment to the amended and restated Credit Card Program with Citibank (the "Program Agreement"). The changes to the Credit Card Program's financial structure are not materially different from its previous terms. As part of the Program Agreement, the Company receives payments for providing a combination of interrelated services and intellectual property to Citibank in support of the underlying Credit Card Program. Revenue based on the spending activity of the underlying accounts is recognized as the respective card purchases occur and the Company's profit share is recognized based on the performance of the underlying portfolio. Revenue associated with the establishment of new credit accounts and assisting in the receipt of payments for existing accounts is recognized as such activities occur. Credit card revenues include finance charges, late fees and other revenue generated by the Company’s Credit Card Program, net of fraud losses and expenses associated with establishing new accounts, credit card funding costs and bad debt reserves and are a component of other revenue on the consolidated statements of income.
The Program Agreement expires on March 31, 2030, subject to an additional renewal term ofthree years. The Program Agreement provides for, among other things, (i) the ownership by Citibank of the accounts purchased by Citibank, (ii) the ownership by Citibank of new accounts opened by the Company’s customers, (iii) the provision of credit by Citibank to the holders of the credit cards associated with the foregoing accounts, (iv) the servicing of the foregoing accounts, and (v) the allocation between Citibank and the Company of the economic benefits and burdens associated with the foregoing and other aspects of the alliance. Pursuant to the Program Agreement, the Company continues to provide certain servicing functions related to the accounts and related receivables owned by Citibank and receives compensation from Citibank for these services. The amounts earned under the Program Agreement related to the servicing functions are deemed adequate compensation and, accordingly, no servicing asset or liability has been recorded on the Consolidated Balance Sheets.
- Financing Activities
The following table shows the detail of debt repayments:
| 39 Weeks Ended | ||
|---|---|---|
| November 2, 2024 | October 28, 2023 | |
| (millions) | ||
| Revolving credit agreement | $90 | $151 |
| 6.79% Senior debentures due 2027 | 10 | — |
| 6.7% Senior exchanged debentures due 2028 | 19 | — |
| 6.7% Senior debentures due 2028 | 1 | — |
| 7.0% Senior debentures due 2028 | 10 | — |
| 5.875% Senior debentures due 2029 | 174 | — |
| 6.9% Senior debentures due 2029 | 7 | — |
| $311 | $151 | |
On September 18, 2024, Macy’s Retail Holdings, LLC (“MRH”), a direct, wholly owned subsidiary of Macy’s, Inc., completed a tender offer in which $221 million aggregate principal amount of certain senior notes and debentures were tendered for early settlement and purchased by MRH. The total cash cost for the tender offer was $225 million and was funded using cash on hand. The Company recognized $1 million of losses on early retirement of debt on the Consolidated Statements of Income during the third quarter of 2024.
The Company is party to an ABL Credit Facility with certain financial institutions providing for a $3,000 million asset-based credit facility (the "ABL Credit Facility"). The Company borrowed $176 million and repaid $90 million of debt under the ABL Credit Facility during the 13 and 39 weeks ended November 2, 2024. The Company borrowed $311 million and repaid $151 million of debt under the ABL Credit Facility during the 13 and 39 weeks ended October 28, 2023.
As of November 2, 2024 and October 28, 2023, the Company had $144 million and $138 million of standby letters of credit outstanding under the ABL Credit Facility, respectively, which reduced the available borrowing capacity to $2,856 million and $2,862 million, respectively. The Company had $86 million outstanding borrowings under the ABL Credit Facility as of November 2, 2024 and$160 million outstanding as of October 28, 2023.
During the 39 weeks ended November 2, 2024 the Company didnot repurchase shares of its common stock. During the 39 weeks ended October 28, 2023, the Company repurchased approximately 1.4 million shares of its common stock pursuant to its existing stock purchase authorization for a total of approximately $25 million. As of November 2, 2024, the Company had $1.4 billion of authorization remaining under its share repurchase program. The Company may continue or, from time to time, suspend repurchases of shares under its share repurchase program, depending on prevailing market conditions, alternate uses of capital and other factors.
- Retirement Plans
The Company has defined contribution plans that cover substantially all employees who work 1,000 hours or more in a year. In addition, the Company has a funded defined benefit plan ("Pension Plan") and an unfunded defined benefit supplementary retirement plan ("SERP"), which provides benefits, for certain employees, in excess of qualified plan limitations. Effective January 1, 2012, the Pension Plan was closed to new participants, with limited exceptions, and effective January 2, 2012, the SERP was closed to new participants.
In February 2013, the Company announced changes to the Pension Plan and SERP whereby eligible employees no longer earn future pension service credits after December 31, 2013, with limited exceptions. All retirement benefits attributable to service in subsequent periods are provided through defined contribution plans.
In addition, certain retired employees currently are provided with specified health care and life insurance benefits ("Postretirement Obligations"). Eligibility requirements for such benefits vary, but generally state that benefits are available to eligible employees who were hired prior to a certain date and retire after a certain age with specified years of service. Certain employees are subject to having such benefits modified or terminated.
The defined contribution plan expense and actuarially determined components of the net periodic benefit cost (income) associated with the defined benefit plans are as follows:
| 13 Weeks Ended | 39 Weeks Ended | |||
|---|---|---|---|---|
| November 2, 2024 | October 28, 2023 | November 2, 2024 | October 28, 2023 | |
| (millions) | ||||
| 401(k) Qualified Defined Contribution Plan | $22 | $19 | $68 | $63 |
| Pension Plan | ||||
| Interest cost | $18 | $19 | 54 | 63 |
| Expected return on assets | (28) | (29) | (86) | (97) |
| Recognition of net actuarial loss | — | 1 | 2 | 4 |
| $(10) | $(9) | $(30) | $(30) | |
| Supplementary Retirement Plan | ||||
| Interest cost | $5 | $6 | $16 | $17 |
| Recognition of net actuarial loss | 2 | 1 | 5 | 5 |
| $7 | $7 | $21 | $22 | |
| Total Retirement Expense | $19 | $17 | $59 | $55 |
| Postretirement Obligations | ||||
| Interest cost | $1 | $1 | $3 | $3 |
| Recognition of net actuarial gain | (2) | (1) | (5) | (4) |
| Amortization of prior service credit | — | — | $(1) | $(1) |
| $(1) | $— | $(3) | $(2) | |
In connection with the Company's defined benefit plans, for the 13 and 39 weeks ended October 28, 2023, the Company incurred non-cash settlement charges of $7 million and $129 million, respectively. For the 13 weeks ended October 28, 2023, these charges relate to the pro-rata recognition of net actuarial losses associated with the Company's Pension Plan and are the result of an increase in lump sum distributions associated with the retiree distribution elections. For the 39 weeks ended October 28, 2023, these charges relate to the pro-rata recognition of net actuarial losses associated with the Company's Pension Plan and are the result of the transfer of pension obligations for certain retirees and beneficiaries under the Pension Plan through the purchase of a group annuity contract with an insurance company, which occurred in the second quarter of 2023.
- Fair Value Measurements
The Company's financial assets are required to be measured at fair value on a recurring basis, by level within the hierarchy as defined by applicable accounting standards.
Level 1: Quoted prices in active markets for identical assets
Level 2: Significant observable inputs for the assets
Level 3: Significant unobservable inputs for the assets
The following table shows the estimated fair value of the Company's marketable equity and debt securities:
| Fair Value Measurements | ||||
|---|---|---|---|---|
| Total | Level 1 | Level 2 | Level 3 | |
| (millions) | ||||
| November 2, 2024 | $41 | $41 | $— | $— |
| February 3, 2024 | 42 | 42 | — | — |
| October 28, 2023 | 37 | 37 | — | — |
Other financial instruments not measured at fair value on a recurring basis include cash and cash equivalents, receivables, certain short-term investments and other assets, short-term debt, merchandise accounts payable, accounts payable and accrued liabilities and long-term debt. With the exception of long-term debt, the carrying amount of these financial instruments approximates fair value because of the short maturity of these instruments. The fair values of long-term debt, excluding capitalized leases, are generally estimated based on quoted market prices for identical or similar instruments, and are classified as Level 2 measurements within the hierarchy as defined by applicable accounting standards.
The following table shows the estimated fair value of the Company's long-term debt, including the current portion of long-term debt:
| Notional Amount | Carrying Amount | Fair Value | |
|---|---|---|---|
| (millions) | |||
| November 2, 2024 | $2,785 | $2,779 | $2,492 |
| February 3, 2024 | 3,007 | 2,998 | 2,706 |
| October 28, 2023 | 3,007 | 2,997 | 2,325 |
- Supplier Finance Programs
The Company has agreements with third-party financial institutions to facilitate supply chain finance ("SCF") programs. The programs allow qualifying suppliers to sell their receivables, on an invoice level at the selection of the supplier, from the Company to the financial institution and negotiate their outstanding receivable arrangements and associated fees directly with the financial institution. Macy's, Inc. is not party to the agreements between the supplier and the financial institution. The supplier invoices that have been confirmed as valid under the SCF programs require payment in full by the financial institution to the supplier by the original maturity date of the invoice, or discounted payment at an earlier date as agreed upon with the supplier. The Company's obligations to its suppliers, including amounts due and scheduled payment terms, are not impacted by a supplier’s participation in the SCF programs.
All outstanding amounts related to suppliers participating in the SCF programs are recorded upon confirmation with the third-party institutions inmerchandise accounts payable in the consolidated balance sheets, and associated payments are included in operating activities in the consolidated statements of cash flows. The Company's outstanding obligations as of November 2, 2024, February 3, 2024 and October 28, 2023 were $162 million, $112 million and $164 million, respectively.
- Revision of Consolidated Financial Statements for Correction of Immaterial Misstatement
During the preparation of the Company's unaudited consolidated financial statements for the fiscal quarter ended November 2, 2024, the Company identified an issue related to delivery expenses, a component of cost of sales, in one of its accrual accounts. The Company consequently initiated an independent investigation. As a result of the independent investigation and forensic analysis, the Company identified that a single employee with responsibility for small package delivery expense accounting intentionally made erroneous accounting accrual entries and falsified underlying documentation to hide approximately $151 million of cumulative delivery expenses from the fourth quarter of 2021 through the third quarter of 2024. The Company concluded that revisions should be made to its historical consolidated financial statements that were impacted by these misstatements to properly reflect delivery expense, the related accrual and tax effects. The total misstatement to delivery expense for the first half of fiscal 2024 amounted to approximately $9 million, which was adjusted in total during the third quarter of 2024.
In accordance with Staff Accounting Bulletin (“SAB”) No. 99, Materiality, and SAB No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements, the Company evaluated the errors and determined that the related impact was not material to results of operations or financial position for any historical annual or interim period. Specifically, the errors identified did not impact net sales which the Company believes is a key financial metric of the users of the financial statements and do not impact trends in profitability or key financial statement operating metrics. The errors also did not impact the company’s cash management activities or vendor payments, net cash flows from operating activities or the Company’s compliance with its debt covenants. Based on this assessment and the consideration of both quantitative and qualitative factors, management determined that the errors are not material to any prior period. However, the Company is correcting such errors in the financial statements of this Form 10-Q by adjusting prior period financial statements. As a result, the Company has revised, within this Form 10-Q, its consolidated financial statements as of and for each of the quarterly and year-to-date periods as shown below. Additionally, Note 2 – Earnings Per Share, has been adjusted to reflect the correction of the immaterial errors.
Revised Consolidated Statements of Operations and Comprehensive Income (Loss)
| 52 Weeks Ended January 29, 2022 | 52 Weeks Ended January 28, 2023 | |||||
|---|---|---|---|---|---|---|
| As Reported | Adjustment | As Corrected | As Reported | Adjustment | As Corrected | |
| (millions, except per share figures) | ||||||
| Cost of sales | $(14,956) | $(15) | $(14,971) | $(15,306) | $(41) | $(15,347) |
| Operating income | 2,350 | (15) | 2,335 | 1,730 | (41) | 1,689 |
| Income before income taxes | 1,866 | (15) | 1,851 | 1,518 | (41) | 1,477 |
| Federal, state and local income tax expense | (436) | 4 | (432) | (341) | 10 | (331) |
| Net income | 1,430 | (11) | 1,419 | 1,177 | (31) | 1,146 |
| Basic earnings per share | 4.66 | (0.04) | 4.62 | 4.28 | (0.11) | 4.17 |
| Diluted earnings per share | 4.55 | (0.03) | 4.52 | 4.19 | (0.11) | 4.08 |
| Comprehensive income | 1,596 | (11) | 1,585 | 1,181 | (31) | 1,150 |
| As Reported | Adjustment | As Corrected | |
|---|---|---|---|
| (millions, except per share figures) | |||
| Cost of sales | $(2,988) | $(4) | $(2,992) |
| Operating income | 244 | (4) | 240 |
| Income before income taxes | 211 | (4) | 207 |
| Federal, state and local income tax expense | (56) | — | (56) |
| Net income | 155 | (4) | 151 |
| Basic earnings per share | 0.57 | (0.02) | 0.55 |
| Diluted earnings per share | 0.56 | (0.01) | 0.55 |
| Comprehensive income | 156 | (4) | 152 |
| 13 Weeks Ended July 29, 2023 | 26 Weeks Ended July 29, 2023 | |||||
|---|---|---|---|---|---|---|
| As Reported | Adjustment | As Corrected | As Reported | Adjustment | As Corrected | |
| (millions, except per share figures) | ||||||
| Cost of sales | $(3,176) | $4 | $(3,172) | $(6,164) | $(1) | $(6,165) |
| Operating income | 124 | 4 | 128 | 368 | (1) | 367 |
| Income (loss) before income taxes | (30) | 4 | (26) | 181 | (1) | 180 |
| Federal, state and local income tax (expense) benefit | 8 | (1) | 7 | (48) | — | (48) |
| Net income (loss) | (22) | 3 | (19) | 133 | (1) | 132 |
| Basic earnings (loss) per share | (0.08) | 0.01 | (0.07) | 0.49 | (0.01) | 0.48 |
| Diluted earnings (loss) per share | (0.08) | 0.01 | (0.07) | 0.48 | — | 0.48 |
| Comprehensive income | 69 | 3 | 72 | 225 | (1) | 224 |
| 13 Weeks Ended October 28, 2023 | 39 Weeks Ended October 28, 2023 | |||||
|---|---|---|---|---|---|---|
| As Reported | Adjustment | As Corrected | As Reported | Adjustment | As Corrected | |
| (millions, except per share figures) | ||||||
| Cost of sales | $(2,902) | $(3) | $(2,905) | $(9,067) | $(3) | $(9,070) |
| Operating income | 86 | (3) | 83 | 453 | (3) | 450 |
| Income before income taxes | 46 | (3) | 43 | 226 | (3) | 223 |
| Federal, state and local income tax expense | (3) | 1 | (2) | (51) | 1 | (50) |
| Net income | 43 | (2) | 41 | 175 | (2) | 173 |
| Basic earnings per share | 0.16 | (0.01) | 0.15 | 0.64 | (0.01) | 0.63 |
| Diluted earnings per share | 0.15 | — | 0.15 | 0.63 | (0.01) | 0.62 |
| Comprehensive income | 10 | (2) | 8 | 234 | (2) | 232 |
| 13 Weeks Ended February 3, 2024 | 53 Weeks Ended February 3, 2024 | |||||
|---|---|---|---|---|---|---|
| As Reported | Adjustment | As Corrected | As Reported | Adjustment | As Corrected | |
| (in millions, except share figures) | ||||||
| Cost of sales | $(5,076) | $(77) | $(5,153) | $(14,143) | $(81) | $(14,224) |
| Operating income (loss) | (72) | (77) | (149) | 382 | (81) | 301 |
| Income (loss) before income taxes | (103) | (77) | (180) | 124 | (81) | 43 |
| Federal, state and local income tax (expense) benefit | 32 | 20 | 52 | (19) | 21 | 2 |
| Net income (loss) | (71) | (57) | (128) | 105 | (60) | 45 |
| Basic earnings (loss) per share | (0.26) | (0.21) | (0.47) | 0.38 | (0.22) | 0.16 |
| Diluted earnings (loss) per share | (0.26) | (0.20) | (0.46) | 0.38 | (0.22) | 0.16 |
| Comprehensive income (loss) | (7) | (57) | (64) | 227 | (60) | 167 |
Revised Consolidated Balance Sheets
| October 28, 2023 | |||
|---|---|---|---|
| As Reported | Adjustment | As Corrected | |
| (millions) | |||
| Current Assets: | |||
| Income taxes | $73 | $15 | $88 |
| Total Current Assets | 7,070 | 15 | 7,085 |
| Total Assets | 18,111 | 15 | 18,126 |
| Current Liabilities: | |||
| Accounts payable and accrued liabilities | 2,388 | 60 | 2,448 |
| Total Current Liabilities | 6,014 | 60 | 6,074 |
| Shareholders’ Equity: | |||
| Accumulated equity | 6,261 | (45) | 6,216 |
| Total Shareholders' Equity | 4,144 | (45) | 4,099 |
| Total Liabilities and Shareholders’ Equity | 18,111 | 15 | 18,126 |
| February 3, 2024 | |||
|---|---|---|---|
| As Reported | Adjustment | As Corrected | |
| (millions) | |||
| Current Liabilities: | |||
| Accounts payable and accrued liabilities | $2,434 | $137 | $2,571 |
| Income taxes | 83 | (35) | 48 |
| Total Current Liabilities | 4,430 | 102 | 4,532 |
| Shareholders’ Equity: | |||
| Accumulated equity | 6,190 | (102) | 6,088 |
| Total Shareholders' Equity | 4,137 | (102) | 4,035 |
| May 4, 2024 | |||
|---|---|---|---|
| As Reported | Adjustment | As Corrected | |
| (millions) | |||
| Current Liabilities: | |||
| Accounts payable and accrued liabilities | $2,088 | $137 | $2,225 |
| Income taxes | 115 | (35) | 80 |
| Total Current Liabilities | 4,550 | 102 | 4,652 |
| Shareholders’ Equity: | |||
| Accumulated equity | 6,227 | (102) | 6,125 |
| Total Shareholders' Equity | 4,186 | (102) | 4,084 |
| August 3, 2024 | |||
|---|---|---|---|
| As Reported | Adjustment | As Corrected | |
| (millions) | |||
| Current Assets: | |||
| Income taxes | $12 | $35 | $47 |
| Total Current Assets | 5,707 | 35 | 5,742 |
| Total Assets | 15,833 | 35 | 15,868 |
| Current Liabilities: | |||
| Accounts payable and accrued liabilities | 1,990 | 137 | 2,127 |
| Total Current Liabilities | 3,867 | 137 | 4,004 |
| Shareholders’ Equity: | |||
| Accumulated equity | 6,328 | (102) | 6,226 |
| Total Shareholders' Equity | 4,303 | (102) | 4,201 |
| Total Liabilities and Shareholders’ Equity | 15,833 | 35 | 15,868 |
Revised Consolidated Statement of Cash Flows
| 39 Weeks Ended October 28, 2023 | |||
|---|---|---|---|
| As Reported | Adjustment | As Corrected | |
| (millions) | |||
| Cash flows from operating activities: | |||
| Net income | $175 | $(2) | $173 |
| Changes in assets and liabilities: | |||
| Decrease in accounts payable and accrued liabilities | (305) | 3 | (302) |
| Decrease in current income taxes | (123) | (1) | (124) |
| 52 Weeks Ended January 28, 2023 | 53 Weeks Ended February 3, 2024 | |||||
|---|---|---|---|---|---|---|
| As Reported | Adjustment | As Corrected | As Reported | Adjustment | As Corrected | |
| (millions) | ||||||
| Cash flows from operating activities: | ||||||
| Net income | $1,177 | $(31) | $1,146 | $105 | $(60) | $45 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
| Decrease in accounts payable and accrued liabilities | (174) | 41 | (133) | (347) | 81 | (266) |
| Decrease in current income taxes | (75) | (10) | (85) | 24 | (21) | 3 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.