John Lewis Partnership plc annual report and accounts 2012
Notes to the accounts continued
28 Analysis of net debt
Table showing Analysis of net debt
29 January 2011 (£m) | Cash-flow (£m) | Other non-cash movements (£m) | 28 January 2012 (£m)
Current assets
Cash and cash equivalents 512.7 | 38.1 | – | 550.8
Derivative financial instruments 8.6 | – | (5.9) | 2.7
–––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––
521.3 | 38.1 | (5.9) | 553.5
–––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––
Current liabilities
Borrowings and overdrafts (165.3) | 5.2 | (142.0) | (302.1)
Finance leases (0.8) | 0.7 | (0.5) | (0.6)
Derivative financial instruments (1.0) | – | (1.5) | (2.5)
–––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––
(167.1) | 5.9 | (144.0) | (305.2)
–––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––
Non-current liabilities
Borrowings (874.7) | (72.1) | 141.4 | (805.4)
Unamortised bond transaction costs 6.3 | 0.6 | (0.7) | 6.2
Fair value adjustment for hedged risk on bonds (6.2) | – | 6.2 | –
Finance leases (28.0) | – | 1.6 | (26.4)
–––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––
(902.6) | (71.5) | 148.5 | (825.6)
–––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––
Total net debt (548.4) | (27.5) | (1.4) | (577.3)
Reconciliation of net cash flow to net debt
Table showing Reconciliation of net cash flow to net debt
Consolidated | Year to 28 January 2012 (£m) | Year to 29 January 2011 (£m)
Increase in cash in the year 43.3 | 3.0
Cash inflow from increase in debt and lease financing (70.8) | (151.2)
–––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––
Movement in debt for the year (27.5) | (148.2)
Opening net debt (548.4) | (402.4)
Non-cash movements (1.4) | 2.2
–––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––––
Closing net debt (577.3) | (548.4)
78
Page 1 |
Page 2 |
Page 3 |
Page 4 |
Page 5 |
Page 6 |
Page 7 |
Page 8 |
Page 9 |
Page 10 |
Page 11 |
Page 12 |
Page 13 |
Page 14 |
Page 15 |
Page 16 |
Page 17 |
Page 18 |
Page 19 |
Page 20 |
Page 21 |
Page 22 |
Page 23 |
Page 24 |
Page 25 |
Page 26 |
Page 27 |
Page 28 |
Page 29 |
Page 30 |
Page 31 |
Page 32 |
Page 33 |
Page 34 |
Page 35 |
Page 36 |
Page 37 |
Page 38 |
Page 39 |
Page 40 |
Page 41 |
Page 42 |
Page 43 |
Page 44 |
Page 45 |
Page 46 |
Page 47 |
Page 48 |
Page 49 |
Page 50 |
Page 51 |
Page 52 |
Page 53 |
Page 54 |
Page 55 |
Page 56 |
Page 57 |
Page 58 |
Page 59 |
Page 60 |
Page 61 |
Page 62 |
Page 63 |
Page 64 |
Page 65 |
Page 66 |
Page 67 |
Page 68 |
Page 69 |
Page 70 |
Page 71 |
Page 72 |
Page 73 |
Page 74 |
Page 75 |
Page 76 |
Page 77 |
Page 78 |
Page 79 |
Page 80 |
Page 81 |
Page 82 |
Page 83 |
Page 84 |
Page 85 |
Page 86 |
Page 87 |
Page 88 |
Page 89 |
Page 90