Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Macy's, Inc. M

· Consumer · Retail-Department Stores

FY2025 10-K, filed 2026-03-27
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 4/5 core metrics

Latest reported annual revenue changed -2.4% from the prior reported annual observation.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Revenue contracted

    Latest reported annual revenue changed -2.4% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2026-01-31.

  • 1 filing risk check flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Operating margin was stable

    Operating margin changed +0.7 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2026-01-31.

  • Free cash flow was positive

    Latest reported free cash flow was $1.1B.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2026-01-31.

Core trend metrics

Latest annual revenue growth
-2.4%
as of 2026-01-31
Latest annual operating margin
4.7%
as of 2026-01-31
Free cash flow
$1.1B
as of 2026-01-31
ROIC snapshot
11.1%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

1of 12 rule-based checks flagged
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-11-03
Latest period end
2026-01-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2026-01-3110-K filed 2026-03-27prior period 2025-01-31 from the same filingView filing
By product or service
Revenue
  • Womens Accessories Shoes Cosmetics And Fragrances$9.13B
    41.9%
    -2.2% yoy
  • Womens Apparel$4.76B
    21.9%
    -1.3% yoy
  • Mens And Kids$4.66B
    21.4%
    -2.0% yoy
  • Home Other$3.21B
    14.8%
    -5.0% yoy

Members sum to the consolidated $21.8B for this period.

Latest quarter
Quarter ending 2026-07-3110-Q filed 2026-09-10prior period 2026-04-30 from the same filingView filing
  • Womens Accessories Shoes Cosmetics And Fragrances$1.99B
    40.8%
    no prior
  • Womens Apparel$1.11B
    22.8%
    no prior
  • Mens And Kids$1.05B
    21.5%
    no prior
  • Home Other$723M
    14.9%
    no prior

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2026-01-31 · among 4,047 US-listed filers · 477 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$21.8B
94thof 3,239
top third
89thof 460
top third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
-2.4%
23rdof 3,076
bottom third
24thof 447
bottom third
Operating margin
operating income ÷ revenue
4.7%
55thof 2,769
middle third
54thof 431
middle third
Net margin
net income ÷ revenue
3.0%
52ndof 3,202
middle third
54thof 457
middle third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
4.9%
51stof 2,630
middle third
59thof 416
middle third
Return on equity
net income ÷ stockholders' equity (positive equity only)
13.2%
76thof 3,511
top third
65thof 406
middle third
Interest coverage
operating income ÷ interest expense (interest expense > 0)
7.4×
77thof 789
top third
68thof 131
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.3%
94thof 2,845
top third
81stof 413
top third
Cash conversion
operating cash flow ÷ net income (net income > 0)
2.2×
72ndof 2,232
top third
70thof 314
top third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-4.8%
50thof 3,830
middle third
46thof 456
middle third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2026-01-31 · accruals and cash conversion as filed
Cash conversion
2.23×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-4.8%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
7.35×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 24 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Net income
NetIncomeLoss
fiscal year 2024-02-03$105M
10-K 2024-03-22
$45M
10-K 2026-03-27
-57.1%first · latest · 4 filings carry it
Long-term debt
LongTermDebt
balance at 2022-10-29$2.37B
10-Q 2022-11-30
$3B
10-Q 2023-11-28
+26.4%first · latest
Operating income
OperatingIncomeLoss
fiscal year 2024-02-03$382M
10-K 2024-03-22
$301M
10-K 2026-03-27
-21.2%first · latest · 4 filings carry it
Long-term debt
LongTermDebt
balance at 2022-07-30$2.51B
10-Q 2022-08-26
$3B
10-Q 2023-08-25
+19.5%first · latest
Net income
NetIncomeLoss
quarter 2023-07-29-$22M
10-Q 2023-08-25
-$19M
10-Q 2024-12-12
+13.6%first · latest · 4 filings carry it
Long-term debt
LongTermDebt
balance at 2022-04-30$2.67B
10-Q 2022-06-07
$2.99B
10-Q 2023-06-06
+11.9%first · latest
Net income
NetIncomeLoss
quarter 2023-10-28$43M
10-Q 2023-11-28
$41M
10-Q 2024-12-12
-4.7%first · latest
Operating income
OperatingIncomeLoss
quarter 2023-10-28$86M
10-Q 2023-11-28
$83M
10-Q 2024-12-12
-3.5%first · latest
Operating income
OperatingIncomeLoss
quarter 2023-07-29$124M
10-Q 2023-08-25
$128M
10-Q 2024-12-12
+3.2%first · latest · 3 filings carry it
Net income
NetIncomeLoss
fiscal year 2023-01-28$1.18B
10-K 2023-03-24
$1.15B
10-K 2025-03-21
-2.6%first · latest · 4 filings carry it
Net income
NetIncomeLoss
quarter 2023-04-29$155M
10-Q 2023-06-06
$151M
10-Q 2024-12-12
-2.6%first · latest · 5 filings carry it
Stockholders' equity
StockholdersEquity
balance at 2024-02-03$4.14B
10-K 2024-03-22
$4.04B
10-Q 2025-12-10
-2.5%first · latest · 8 filings carry it
Stockholders' equity
StockholdersEquity
balance at 2024-05-04$4.19B
10-Q 2024-05-30
$4.08B
10-Q 2025-12-10
-2.4%first · latest · 6 filings carry it
Operating income
OperatingIncomeLoss
fiscal year 2023-01-28$1.73B
10-K 2023-03-24
$1.69B
10-K 2025-03-21
-2.4%first · latest · 4 filings carry it
Stockholders' equity
StockholdersEquity
balance at 2024-08-03$4.3B
10-Q 2024-09-04
$4.2B
10-Q 2025-12-10
-2.4%first · latest · 4 filings carry it
Interest expense
InterestExpense
quarter 2022-04-30$48M
10-Q 2022-06-07
$47M
10-Q 2023-06-06
-2.1%first · latest
Operating income
OperatingIncomeLoss
quarter 2023-04-29$244M
10-Q 2023-06-06
$240M
10-Q 2024-12-12
-1.6%first · latest · 3 filings carry it
Long-term debt
LongTermDebt
balance at 2022-01-29$3.25B
10-K 2022-03-25
$3.29B
10-K 2023-03-24
+1.3%first · latest
Stockholders' equity
StockholdersEquity
balance at 2023-04-29$4.17B
10-Q 2023-06-06
$4.12B
10-Q 2024-12-12
-1.1%first · latest · 5 filings carry it
Stockholders' equity
StockholdersEquity
balance at 2023-10-28$4.14B
10-Q 2023-11-28
$4.1B
10-Q 2024-12-12
-1.1%first · latest
Stockholders' equity
StockholdersEquity
balance at 2023-01-28$4.08B
10-K 2023-03-24
$4.04B
10-Q 2024-12-12
-1.0%first · latest · 8 filings carry it
Stockholders' equity
StockholdersEquity
balance at 2023-07-29$4.21B
10-Q 2023-08-25
$4.17B
10-Q 2024-12-12
-1.0%first · latest · 4 filings carry it
Net income
NetIncomeLoss
fiscal year 2022-01-29$1.43B
10-K 2022-03-25
$1.42B
10-Q 2024-12-12
-0.8%first · latest · 4 filings carry it
Operating income
OperatingIncomeLoss
fiscal year 2022-01-29$2.35B
10-K 2022-03-25
$2.33B
10-Q 2024-12-12
-0.6%first · latest · 4 filings carry it

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding; share counts re-presented by an integer split ratio are listed as split adjustments, not restatements. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260910View filing
Debt · 6,190 characters as filed

Financing Activities The following table details the Company's debt repayments during the 13 and 26 weeks ended August 1, 2026 and August 2, 2025 : 13 and 26 weeks ended August 1, 2026 August 2, 2025 (millions) Short-term debt 7.60% Debentures due 2025 $ $ 6 6 Long-term debt 6.79% Senior debentures due 2027 27 6.70% Senior exchanged debentures due 2028 54 8.75% Senior exchanged debentures due 2029 13 5.875% Senior notes due 2029 326 5.875% Senior notes due 2030 224 644 Total debt $ $ 650 2025 Financing Activities On July 29, 2025, the Company completed three debt transactions, as described below. Macys Retail Holdings, LLC (MRH), a wholly owned subsidiary of Macy's, Inc., issued $500 million in aggregate principal amount of 7.375% senior unsecured notes due August 1, 2033 in a private offering. The Company used the net proceeds from the notes offering, together with cash on hand, to fund a tender offer for certain outstanding senior notes and debentures, to redeem certain other outstanding senior notes and debentures, and to pay fees, premiums and expenses in connection with the notes offering, tender offer and redemption. The Company completed a tender offer in which $251 million aggregate principal amount of certain senior notes and debentures were tendered for early settlement and purchased by MRH for a total cash cost of $255 million. The Company redeemed $393 million aggregate principal amount of certain senior notes and debentures due in 2028 and 2029 and issued an irre …

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 995 characters as filed

Other revenue generating activities consist of credit card revenues and Macy's Media Network revenue. 13 Weeks Ended 26 Weeks Ended Revenues August 1, 2026 August 2, 2025 August 1, 2026 August 2, 2025 (millions) Women's Accessories, Shoes, Cosmetics and Fragrances $ 1,986 $ 1,954 $ 3,972 $ 3,896 Women's Apparel 1,109 1,094 2,251 2,192 Men's and Kids' 1,048 1,028 2,013 1,980 Home/Other (a) 723 736 1,312 1,343 Total Net Sales $ 4,866 $ 4,812 $ 9,548 $ 9,411 Credit card revenues, net $ 156 $ 153 $ 328 $ 306 Macy's Media Network revenue, net (b) 37 34 75 74 Other Revenue 193 187 403 380 Total Revenue $ 5,059 $ 4,999 $ 9,951 $ 9,791 (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.

DisaggregationOfRevenueTableTextBlock

New accounting pronouncements · 3,399 characters as filed

"Recent Accounting Pronouncements In November 2024, the Financial Accounting Standards Board (""FASB"") issued Accounting Standards Update (""ASU"") 2024-03, ""Income StatementReporting Comprehensive IncomeExpense Disaggregation Disclosures (Subtopic 220-40)"" (""ASU 2024-03""). The amendments in this update enhance disclosures about a public business entitys 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 on the Consolidated Financial Statements. In July 2025, the FASB issued ASU 2025-05, ""Financial InstrumentsCredit Losses (Topic 326): Measurements of Credit Losses for Accounts Receivable and Contract Assets"" (""ASU 2025-05""). The amendments in this update provide a practical expedient related to the estimation of expected credit losses for current accounts receivable and current contract assets that arise from transactions accounted for under Accounting Standards Codification (""ASC"") 606. Under ASU 2025-05, an entity is required to disclose whether it has elected to use the practical expedient. An entity that makes the accounting policy election is required to disclose the date through which subsequent cash collections are evaluated. ASU 2025-05 became effective for the Company beginning in th …

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Revenue recognition · 7,455 characters as filed

"Revenue Net sales, which mainly consists of retail sales but also includes merchandise returns, gift cards and loyalty programs, represented 96% of total revenue for both the 13 and 26 weeks ended August 1, 2026 and August 2, 2025, respectively. Other revenue generating activities consist of credit card revenues and Macy's Media Network revenue. 13 Weeks Ended 26 Weeks Ended Revenues August 1, 2026 August 2, 2025 August 1, 2026 August 2, 2025 (millions) Women's Accessories, Shoes, Cosmetics and Fragrances $ 1,986 $ 1,954 $ 3,972 $ 3,896 Women's Apparel 1,109 1,094 2,251 2,192 Men's and Kids' 1,048 1,028 2,013 1,980 Home/Other (a) 723 736 1,312 1,343 Total Net Sales $ 4,866 $ 4,812 $ 9,548 $ 9,411 Credit card revenues, net $ 156 $ 153 $ 328 $ 306 Macy's Media Network revenue, net (b) 37 34 75 74 Other Revenue 193 187 403 380 Total Revenue $ 5,059 $ 4,999 $ 9,951 $ 9,791 (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 82% of the Company's net sales for both the 13 and 26 weeks ended August 1, 2026, and 84% and 83% of the Company's net sales for the 13 and 26 weeks ended August 2, 2025, respectively. In addition, digital sales accounted for 31% of the …

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 1,794 characters as filed

"Segments Macy's, Inc., together with its subsidiaries, 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. As of August 1, 2026, the Company's operations and operating segments were conducted through Macy's, Macy's Backstage, Macy's small format, Bloomingdale's, Bloomingdale's The Outlet, Bloomie's and Bluemercury. All operating segments engage in similar business activities, operate in similar economic environments and have materially similar key economic metrics, among other similarities. As such, the Company aggregates all operations into a single reporting segment under the aggregation criteria. The Company's Chief Executive Officer, Tony Spring, is its Chief Operating Decision Maker (""CODM"") and reviews segment performance to make resource allocation decisions and to guide strategic decisions based on net income, which is reported on the Consolidated Statements of Income. The components of segment net income that the CODM considers are consistent with the components of net income as reported on the Consolidated Statements of Income with the additional disaggregation of depreciation and amortization from selling, general and administrative expenses. Depreciation and amortization expense represented $206 million and $ …

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.