XML 60 R47.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed consolidating financial information (Tables)
9 Months Ended
Oct. 29, 2016
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Condensed Income Statement
Condensed Consolidated Income Statement
For the 13 weeks ended October 29, 2016
(Unaudited)

(in millions)
Signet
Jewelers
Limited
 
Signet UK
Finance  plc
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Sales
$

 
$

 
$
1,121.8

 
$
64.4

 
$

 
$
1,186.2

Cost of sales

 

 
(821.7
)
 
(14.5
)
 

 
(836.2
)
Gross margin

 

 
300.1

 
49.9

 

 
350.0

Selling, general and administrative expenses
(0.3
)
 

 
(362.0
)
 
(24.2
)
 

 
(386.5
)
Other operating income, net

 

 
75.6

 
(7.0
)
 

 
68.6

Operating (loss) income
(0.3
)
 

 
13.7

 
18.7

 

 
32.1

Intra-entity interest income (expense)

 
4.7

 
(47.8
)
 
43.1

 

 

Interest expense, net

 
(5.0
)
 
(4.5
)
 
(3.2
)
 

 
(12.7
)
(Loss) income before income taxes
(0.3
)
 
(0.3
)
 
(38.6
)
 
58.6

 

 
19.4

Income taxes

 

 
15.1

 
(17.5
)
 

 
(2.4
)
Equity in income of subsidiaries
17.3

 

 
(51.9
)
 
(23.6
)
 
58.2

 

Net income (loss)
$
17.0

 
$
(0.3
)
 
$
(75.4
)
 
$
17.5

 
$
58.2

 
$
17.0

Dividends on redeemable convertible preferred shares
(2.2
)
 

 

 

 

 
(2.2
)
Net income (loss) attributable to common shareholders
$
14.8

 
$
(0.3
)
 
$
(75.4
)
 
$
17.5

 
$
58.2

 
$
14.8




Condensed Consolidated Income Statement
For the 13 weeks ended October 31, 2015
(Unaudited)

(in millions)
Signet
Jewelers
Limited
 
Signet UK
Finance  plc
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Sales
$

 
$

 
$
1,197.4

 
$
19.0

 
$

 
$
1,216.4

Cost of sales

 

 
(844.4
)
 
(4.3
)
 

 
(848.7
)
Gross margin

 

 
353.0

 
14.7

 

 
367.7

Selling, general and administrative expenses
(0.4
)
 

 
(387.1
)
 
(7.5
)
 

 
(395.0
)
Other operating income, net

 

 
61.8

 
(0.9
)
 

 
60.9

Operating (loss) income
(0.4
)
 

 
27.7

 
6.3

 

 
33.6

Intra-entity interest income (expense)

 
4.7

 
(46.7
)
 
42.0

 

 

Interest expense, net

 
(5.2
)
 
(3.8
)
 
(2.7
)
 

 
(11.7
)
(Loss) income before income taxes
(0.4
)
 
(0.5
)
 
(22.8
)
 
45.6

 

 
21.9

Income taxes

 
0.1

 
9.3

 
(16.3
)
 

 
(6.9
)
Equity in income of subsidiaries
15.4

 

 
(30.8
)
 
(11.9
)
 
27.3

 

Net income (loss)
$
15.0

 
$
(0.4
)
 
$
(44.3
)
 
$
17.4

 
$
27.3

 
$
15.0

Dividends on redeemable convertible preferred shares

 

 

 

 

 

Net income (loss) attributable to common shareholders
$
15.0

 
$
(0.4
)
 
$
(44.3
)
 
$
17.4

 
$
27.3

 
$
15.0




Condensed Consolidated Income Statement
For the 39 weeks ended October 29, 2016
(Unaudited)

(in millions)
Signet
Jewelers
Limited
 
Signet UK
Finance  plc
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Sales
$

 
$

 
$
3,955.0

 
$
183.5

 
$

 
$
4,138.5

Cost of sales

 

 
(2,688.0
)
 
(35.2
)
 

 
(2,723.2
)
Gross margin

 

 
1,267.0

 
148.3

 

 
1,415.3

Selling, general and administrative expenses
(0.9
)
 

 
(1,190.9
)
 
(73.1
)
 

 
(1,264.9
)
Other operating income, net

 

 
227.6

 
(14.0
)
 

 
213.6

Operating (loss) income
(0.9
)
 

 
303.7

 
61.2

 

 
364.0

Intra-entity interest income (expense)

 
14.1

 
(142.2
)
 
128.1

 

 

Interest expense, net

 
(14.8
)
 
(12.1
)
 
(9.5
)
 

 
(36.4
)
(Loss) income before income taxes
(0.9
)
 
(0.7
)
 
149.4

 
179.8

 

 
327.6

Income taxes

 
0.1

 
(61.5
)
 
(20.5
)
 

 
(81.9
)
Equity in income of subsidiaries
246.6

 

 
48.8

 
93.1

 
(388.5
)
 

Net income (loss)
$
245.7

 
$
(0.6
)
 
$
136.7

 
$
252.4

 
$
(388.5
)
 
$
245.7

Dividends on redeemable convertible preferred shares
(2.2
)
 

 

 

 

 
(2.2
)
Net income (loss) attributable to common shareholders
$
243.5

 
$
(0.6
)
 
$
136.7

 
$
252.4

 
$
(388.5
)
 
$
243.5



Condensed Consolidated Income Statement
For the 39 weeks ended October 31, 2015
(Unaudited)

(in millions)
Signet
Jewelers
Limited
 
Signet UK
Finance  plc
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Sales
$

 
$

 
$
4,099.7

 
$
57.9

 
$

 
$
4,157.6

Cost of sales

 

 
(2,719.6
)
 
(13.6
)
 

 
(2,733.2
)
Gross margin

 

 
1,380.1

 
44.3

 

 
1,424.4

Selling, general and administrative expenses
(1.6
)
 

 
(1,276.2
)
 
(23.2
)
 

 
(1,301.0
)
Other operating income, net

 

 
186.0

 
1.2

 

 
187.2

Operating (loss) income
(1.6
)
 

 
289.9

 
22.3

 

 
310.6

Intra-entity interest income (expense)

 
14.1

 
(139.8
)
 
125.7

 

 

Interest expense, net

 
(15.0
)
 
(10.7
)
 
(8.1
)
 

 
(33.8
)
(Loss) income before income taxes
(1.6
)
 
(0.9
)
 
139.4

 
139.9

 

 
276.8

Income taxes

 
0.2

 
(65.4
)
 
(15.6
)
 

 
(80.8
)
Equity in income of subsidiaries
197.6

 

 
69.9

 
92.3

 
(359.8
)
 

Net income (loss)
$
196.0

 
$
(0.7
)
 
$
143.9

 
$
216.6

 
$
(359.8
)
 
$
196.0

Dividends on redeemable convertible preferred shares

 

 

 

 

 

Net income (loss) attributable to common shareholders
$
196.0

 
$
(0.7
)
 
$
143.9

 
$
216.6

 
$
(359.8
)
 
$
196.0

Condensed Statement of Comprehensive Income
Condensed Consolidated Statement of Comprehensive Income (Loss)
For the 13 weeks ended October 29, 2016
(Unaudited)

(in millions)
Signet
Jewelers
Limited
 
Signet UK
Finance plc
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net income (loss)
$
17.0

 
$
(0.3
)
 
$
(75.4
)
 
$
17.5

 
$
58.2

 
$
17.0

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustments
(28.9
)
 

 
(32.5
)
 
3.6

 
28.9

 
(28.9
)
Available-for-sale securities:
 
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss)
(0.2
)
 

 

 
(0.2
)
 
0.2

 
(0.2
)
Cash flow hedges:
 
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss)
1.9

 

 
1.9

 

 
(1.9
)
 
1.9

Reclassification adjustment for losses to net income
(0.1
)
 

 
(0.1
)
 

 
0.1

 
(0.1
)
Pension plan:
 
 
 
 
 
 
 
 
 
 
 
Reclassification adjustment to net income for amortization of actuarial losses
0.4

 

 
0.4

 

 
(0.4
)
 
0.4

Reclassification adjustment to net income for amortization of net prior service credits
(0.4
)
 

 
(0.4
)
 

 
0.4

 
(0.4
)
Total other comprehensive income (loss)
(27.3
)
 

 
(30.7
)
 
3.4

 
27.3

 
(27.3
)
Total comprehensive income (loss)
$
(10.3
)
 
$
(0.3
)
 
$
(106.1
)
 
$
20.9

 
$
85.5

 
$
(10.3
)


Condensed Consolidated Statement of Comprehensive Income (Loss)
For the 13 weeks ended October 31, 2015
(Unaudited)

(in millions)
Signet
Jewelers
Limited
 
Signet UK
Finance plc
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net income (loss)
$
15.0

 
$
(0.4
)
 
$
(44.3
)
 
$
17.4

 
$
27.3

 
$
15.0

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustments
(4.2
)
 

 
(6.4
)
 
2.2

 
4.2

 
(4.2
)
Available-for-sale securities:
 
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss)
(0.1
)
 

 

 
(0.1
)
 
0.1

 
(0.1
)
Cash flow hedges:
 
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss)
1.1

 

 
1.1

 

 
(1.1
)
 
1.1

Reclassification adjustment for losses to net income
0.9

 

 
0.9

 

 
(0.9
)
 
0.9

Pension plan:
 
 
 
 
 
 
 
 
 
 
 
Reclassification adjustment to net income for amortization of actuarial losses
0.7

 

 
0.7

 

 
(0.7
)
 
0.7

Reclassification adjustment to net income for amortization of net prior service credits
(0.5
)
 

 
(0.5
)
 

 
0.5

 
(0.5
)
Total other comprehensive income (loss)
(2.1
)
 

 
(4.2
)
 
2.1

 
2.1

 
(2.1
)
Total comprehensive income (loss)
$
12.9

 
$
(0.4
)
 
$
(48.5
)
 
$
19.5

 
$
29.4

 
$
12.9


Condensed Consolidated Statement of Comprehensive Income (Loss)
For the 39 weeks ended October 29, 2016
(Unaudited)

(in millions)
Signet
Jewelers
Limited
 
Signet UK
Finance plc
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net income (loss)
$
245.7

 
$
(0.6
)
 
$
136.7

 
$
252.4

 
$
(388.5
)
 
$
245.7

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustments
(38.0
)
 

 
(45.2
)
 
7.2

 
38.0

 
(38.0
)
Available-for-sale securities:
 
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss)
0.2

 

 

 
0.2

 
(0.2
)
 
0.2

Cash flow hedges:
 
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss)
8.2

 

 
8.2

 

 
(8.2
)
 
8.2

Reclassification adjustment for losses to net income
1.6

 

 
1.6

 

 
(1.6
)
 
1.6

Pension plan:
 
 
 
 
 
 
 
 
 
 
 
Reclassification adjustment to net income for amortization of actuarial losses
1.0

 

 
1.0

 

 
(1.0
)
 
1.0

Reclassification adjustment to net income for amortization of net prior service credits
(1.2
)
 

 
(1.2
)
 

 
1.2

 
(1.2
)
Total other comprehensive income (loss)
(28.2
)
 

 
(35.6
)
 
7.4

 
28.2

 
(28.2
)
Total comprehensive income (loss)
$
217.5

 
$
(0.6
)
 
$
101.1

 
$
259.8

 
$
(360.3
)
 
$
217.5



Condensed Consolidated Statement of Comprehensive Income (Loss)
For the 39 weeks ended October 31, 2015
(Unaudited)

(in millions)
Signet
Jewelers
Limited
 
Signet UK
Finance plc
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net income (loss)
$
196.0

 
$
(0.7
)
 
$
143.9

 
$
216.6

 
$
(359.8
)
 
$
196.0

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustments
(1.4
)
 

 
(0.4
)
 
(1.0
)
 
1.4

 
(1.4
)
Available-for-sale securities:
 
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss)
(0.4
)
 

 

 
(0.4
)
 
0.4

 
(0.4
)
Cash flow hedges:
 
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss)
(10.3
)
 

 
(10.3
)
 

 
10.3

 
(10.3
)
Reclassification adjustment for losses to net income
2.2

 

 
2.2

 

 
(2.2
)
 
2.2

Pension plan:
 
 
 
 
 
 
 
 
 
 
 
Reclassification adjustment to net income for amortization of actuarial losses
2.1

 

 
2.1

 

 
(2.1
)
 
2.1

Reclassification adjustment to net income for amortization of net prior service credits
(1.4
)
 

 
(1.4
)
 

 
1.4

 
(1.4
)
Total other comprehensive income (loss)
(9.2
)
 

 
(7.8
)
 
(1.4
)
 
9.2

 
(9.2
)
Total comprehensive income (loss)
$
186.8

 
$
(0.7
)
 
$
136.1

 
$
215.2

 
$
(350.6
)
 
$
186.8

Condensed Balance Sheet
Condensed Consolidated Balance Sheet
October 29, 2016
(Unaudited)
(in millions)
Signet
Jewelers
Limited
 
Signet UK
Finance  plc
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
0.2

 
$
0.1

 
$
55.7

 
$
26.7

 
$

 
$
82.7

Accounts receivable, net

 

 
1,581.1

 

 

 
1,581.1

Intra-entity receivables, net
50.4

 

 

 
278.9

 
(329.3
)
 

Other receivables

 

 
52.0

 
22.2

 

 
74.2

Other current assets

 

 
140.3

 
6.5

 

 
146.8

Income taxes

 
0.1

 
35.6

 
(14.9
)
 

 
20.8

Inventories

 

 
2,578.3

 
71.1

 

 
2,649.4

Total current assets
50.6

 
0.2

 
4,443.0

 
390.5

 
(329.3
)
 
4,555.0

Non-current assets:
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment, net

 

 
786.4

 
4.7

 

 
791.1

Goodwill

 

 
513.4

 
3.6

 

 
517.0

Intangible assets, net

 

 
419.8

 

 

 
419.8

Investment in subsidiaries
2,812.5

 

 
586.7

 
474.4

 
(3,873.6
)
 

Intra-entity receivables, net

 
407.6

 

 
3,647.4

 
(4,055.0
)
 

Other assets

 

 
126.2

 
31.3

 

 
157.5

Deferred tax assets

 

 

 

 

 

Retirement benefit asset

 

 
47.1

 

 

 
47.1

Total assets
$
2,863.1

 
$
407.8

 
$
6,922.6

 
$
4,551.9

 
$
(8,257.9
)
 
$
6,487.5

Liabilities and Shareholders’ equity
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Loans and overdrafts
$

 
$
(0.7
)
 
$
289.5

 
$

 
$

 
$
288.8

Accounts payable

 

 
376.4

 
5.8

 

 
382.2

Intra-entity payables, net

 

 
329.3

 

 
(329.3
)
 

Accrued expenses and other current liabilities
20.2

 
7.1

 
360.1

 
15.5

 

 
402.9

Deferred revenue

 

 
256.7

 

 

 
256.7

Income taxes

 

 
3.9

 
0.5

 

 
4.4

Total current liabilities
20.2

 
6.4

 
1,615.9

 
21.8

 
(329.3
)
 
1,335.0

Non-current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Long-term debt

 
394.1

 
330.1

 
600.0

 

 
1,324.2

Intra-entity payables, net

 

 
4,055.0

 

 
(4,055.0
)
 

Other liabilities

 

 
213.7

 
6.2

 

 
219.9

Deferred revenue

 

 
632.1

 

 

 
632.1

Deferred tax liabilities

 

 
133.5

 
(0.1
)
 

 
133.4

Total liabilities
20.2

 
400.5

 
6,980.3

 
627.9

 
(4,384.3
)
 
3,644.6

Series A redeemable convertible preferred shares
611.7

 

 

 

 

 
611.7

Total shareholders’ equity (deficit)
2,231.2

 
7.3

 
(57.7
)
 
3,924.0

 
(3,873.6
)
 
2,231.2

Total liabilities and shareholders’ equity
$
2,863.1

 
$
407.8

 
$
6,922.6

 
$
4,551.9

 
$
(8,257.9
)
 
$
6,487.5

Condensed Consolidated Balance Sheet
January 30, 2016

(in millions)
Signet
Jewelers
Limited
 
Signet UK
Finance  plc
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
1.9

 
$
0.1

 
$
102.0

 
$
33.7

 
$

 
$
137.7

Accounts receivable, net

 

 
1,753.0

 
3.4

 

 
1,756.4

Intra-entity receivables, net
28.7

 

 

 
380.1

 
(408.8
)
 

Other receivables

 

 
68.8

 
15.2

 

 
84.0

Other current assets
0.1

 

 
144.2

 
8.3

 

 
152.6

Income taxes

 
0.2

 
2.3

 
1.0

 

 
3.5

Inventories

 

 
2,372.7

 
81.2

 

 
2,453.9

Total current assets
30.7

 
0.3

 
4,443.0

 
522.9

 
(408.8
)
 
4,588.1

Non-current assets:
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment, net

 

 
722.3

 
5.3

 

 
727.6

Goodwill

 

 
511.9

 
3.6

 

 
515.5

Intangible assets, net

 

 
427.8

 

 

 
427.8

Investment in subsidiaries
3,047.8

 

 
762.9

 
600.0

 
(4,410.7
)
 

Intra-entity receivables, net

 
402.6

 

 
3,467.4

 
(3,870.0
)
 

Other assets

 

 
124.5

 
30.1

 

 
154.6

Deferred tax assets

 

 

 

 

 

Retirement benefit asset

 

 
51.3

 

 

 
51.3

Total assets
$
3,078.5

 
$
402.9

 
$
7,043.7

 
$
4,629.3

 
$
(8,689.5
)
 
$
6,464.9

Liabilities and Shareholders’ equity
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Loans and overdrafts
$

 
$
(0.7
)
 
$
58.4

 
$

 
$

 
$
57.7

Accounts payable

 

 
260.3

 
8.8

 

 
269.1

Intra-entity payables, net

 

 
408.8

 

 
(408.8
)
 

Accrued expenses and other current liabilities
17.8

 
2.4

 
467.0

 
11.1

 

 
498.3

Deferred revenue

 

 
260.3

 

 

 
260.3

Income taxes

 

 
68.4

 
(2.7
)
 

 
65.7

Total current liabilities
17.8

 
1.7

 
1,523.2

 
17.2

 
(408.8
)
 
1,151.1

Non-current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Long-term debt

 
393.5

 
327.5

 
600.0

 

 
1,321.0

Intra-entity payables, net

 

 
3,870.0

 

 
(3,870.0
)
 

Other liabilities

 

 
223.6

 
6.9

 

 
230.5

Deferred revenue

 

 
629.1

 

 

 
629.1

Deferred tax liabilities

 

 
73.0

 
(0.5
)
 

 
72.5

Total liabilities
17.8

 
395.2

 
6,646.4

 
623.6

 
(4,278.8
)
 
3,404.2

Series A redeemable convertible preferred shares

 

 

 

 

 

Total shareholders’ equity
3,060.7

 
7.7

 
397.3

 
4,005.7

 
(4,410.7
)
 
3,060.7

Total liabilities and shareholders’ equity
$
3,078.5

 
$
402.9

 
$
7,043.7

 
$
4,629.3

 
$
(8,689.5
)
 
$
6,464.9



Condensed Consolidated Balance Sheet
October 31, 2015
(Unaudited)
(in millions)
Signet
Jewelers
Limited
 
Signet UK
Finance  plc
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
Cash and cash equivalents
$
3.1

 
$
0.1

 
$
61.0

 
$
13.0

 
$

 
$
77.2

Accounts receivable, net

 

 
1,447.1

 
4.4

 

 
1,451.5

Intra-entity receivables, net
61.9

 

 

 
182.1

 
(244.0
)
 

Other receivables

 

 
45.4

 
10.0

 

 
55.4

Other current assets
0.2

 

 
135.4

 
5.8

 

 
141.4

Income taxes

 

 
24.6

 

 

 
24.6

Inventories

 

 
2,643.1

 
83.9

 

 
2,727.0

Total current assets
65.2

 
0.1

 
4,356.6

 
299.2

 
(244.0
)
 
4,477.1

Non-current assets:
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment, net

 

 
712.5

 
5.5

 

 
718.0

Goodwill

 

 
514.0

 
3.6

 

 
517.6

Intangible assets, net

 

 
434.3

 

 

 
434.3

Investment in subsidiaries
2,797.6

 

 
532.4

 
537.1

 
(3,867.1
)
 

Intra-entity receivables, net

 
407.2

 

 
3,475.0

 
(3,882.2
)
 

Other assets

 

 
108.0

 
28.4

 

 
136.4

Deferred tax assets

 

 
1.1

 
0.7

 

 
1.8

Retirement benefit asset

 

 
40.7

 

 

 
40.7

Total assets
$
2,862.8

 
$
407.3

 
$
6,699.6

 
$
4,349.5

 
$
(7,993.3
)
 
$
6,325.9

Liabilities and Shareholders’ equity
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Loans and overdrafts
$

 
$
(0.7
)
 
$
248.7

 
$

 
$

 
$
248.0

Accounts payable

 

 
367.4

 
4.0

 

 
371.4

Intra-entity payables, net

 

 
244.0

 

 
(244.0
)
 

Accrued expenses and other current liabilities
17.8

 
7.1

 
372.8

 
10.3

 

 
408.0

Deferred revenue

 

 
241.4

 

 

 
241.4

Income taxes

 
(0.2
)
 
(14.9
)
 
15.8

 

 
0.7

Total current liabilities
17.8

 
6.2

 
1,459.4

 
30.1

 
(244.0
)
 
1,269.5

Non-current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Long-term debt

 
393.3

 
337.3

 
600.0

 

 
1,330.6

Intra-entity payables, net

 

 
3,882.2

 

 
(3,882.2
)
 

Other liabilities

 

 
219.5

 
7.1

 

 
226.6

Deferred revenue

 

 
597.5

 

 

 
597.5

Deferred tax liabilities

 

 
56.7

 

 

 
56.7

Total liabilities
17.8

 
399.5

 
6,552.6

 
637.2

 
(4,126.2
)
 
3,480.9

Series A redeemable convertible preferred shares

 

 

 

 

 

Total shareholders’ equity
2,845.0

 
7.8

 
147.0

 
3,712.3

 
(3,867.1
)
 
2,845.0

Total liabilities and shareholders’ equity
$
2,862.8

 
$
407.3

 
$
6,699.6

 
$
4,349.5

 
$
(7,993.3
)
 
$
6,325.9

Condensed Cash Flow Statement



Condensed Consolidated Statement of Cash Flows
For the 39 weeks ended October 29, 2016
(Unaudited)

(in millions)
Signet
Jewelers
Limited
 
Signet UK
Finance  plc
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net cash provided by (used in) operating activities
$
558.7

 
$
4.9

 
$
385.1

 
$
391.4

 
$
(979.2
)
 
$
360.9

Investing activities
 
 
 
 
 
 
 
 
 
 
 
Purchase of property, plant and equipment

 

 
(195.6
)
 

 

 
(195.6
)
Investment in subsidiaries
(91.0
)
 

 

 

 
91.0

 

Purchase of available-for-sale securities

 

 

 
(10.4
)
 

 
(10.4
)
Proceeds from available-for-sale securities

 

 

 
10.0

 

 
10.0

Net cash used in investing activities
(91.0
)
 

 
(195.6
)
 
(0.4
)
 
91.0

 
(196.0
)
Financing activities
 
 
 
 
 
 
 
 
 
 
 
Dividends paid on common shares
(57.5
)
 

 

 

 

 
(57.5
)
Intra-entity dividends paid

 

 
(650.0
)
 
(329.2
)
 
979.2

 

Proceeds from issuance of common shares
0.4

 

 
91.0

 

 
(91.0
)
 
0.4

Proceeds from issuance of redeemable convertible preferred shares, net of issuance costs
611.6

 

 

 

 

 
611.6

Excess tax benefit from exercise of share awards

 

 
1.3

 

 

 
1.3

Repayments of term loan

 

 
(12.0
)
 

 

 
(12.0
)
Proceeds from securitization facility

 

 

 
1,837.1

 

 
1,837.1

Repayment of securitization facility

 

 

 
(1,837.1
)
 

 
(1,837.1
)
Proceeds from revolving credit facility

 

 
598.0

 

 

 
598.0

Repayments of revolving credit facility

 

 
(339.0
)
 

 

 
(339.0
)
Payment of debt issuance costs

 

 
(2.1
)
 
(0.6
)
 

 
(2.7
)
Repurchase of common shares
(1,000.0
)
 

 

 

 

 
(1,000.0
)
Net settlement of equity based awards
(4.8
)
 

 

 

 

 
(4.8
)
Capital lease payments

 

 
(0.2
)
 

 

 
(0.2
)
Proceeds from (repayment of) short-term borrowings

 

 
(13.3
)
 

 

 
(13.3
)
Intra-entity activity, net
(19.1
)
 
(4.9
)
 
91.6

 
(67.6
)
 

 

Net cash (used in) provided by financing activities
(469.4
)
 
(4.9
)
 
(234.7
)
 
(397.4
)
 
888.2

 
(218.2
)
Cash and cash equivalents at beginning of period
1.9

 
0.1

 
102.0

 
33.7

 

 
137.7

Increase (decrease) in cash and cash equivalents
(1.7
)
 

 
(45.2
)
 
(6.4
)
 

 
(53.3
)
Effect of exchange rate changes on cash and cash equivalents

 

 
(1.1
)
 
(0.6
)
 

 
(1.7
)
Cash and cash equivalents at end of period
$
0.2

 
$
0.1

 
$
55.7

 
$
26.7

 
$

 
$
82.7


Condensed Consolidated Statement of Cash Flows
For the 39 weeks ended October 31, 2015
(Unaudited)

(in millions)
Signet
Jewelers
Limited
 
Signet UK
Finance  plc
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Net cash provided by (used in) operating activities
$
98.4

 
$
4.6

 
$
(12.8
)
 
$
98.5

 
$
(100.0
)
 
$
88.7

Investing activities
 
 
 
 
 
 
 
 
 
 
 
Purchase of property, plant and equipment

 

 
(170.3
)
 
(0.5
)
 

 
(170.8
)
Investment in subsidiaries

 

 

 

 

 

Purchase of available-for-sale securities

 

 

 
(3.8
)
 

 
(3.8
)
Proceeds from available-for-sale securities

 

 

 
3.6

 

 
3.6

Net cash used in investing activities

 

 
(170.3
)
 
(0.7
)
 

 
(171.0
)
Financing activities
 
 
 
 
 
 
 
 
 
 
 
Dividends paid on common shares
(49.6
)
 

 

 

 

 
(49.6
)
Dividends paid on redeemable convertible preferred shares

 

 

 

 

 

Intra-entity dividends paid

 

 
(100.0
)
 

 
100.0

 

Proceeds from issuance of common shares
3.3

 

 

 

 

 
3.3

Proceeds from issuance of redeemable convertible preferred shares, net of issuance costs

 

 

 

 

 

Excess tax benefit from exercise of share awards

 

 
5.1

 

 

 
5.1

Repayments of term loan

 

 
(17.5
)
 

 

 
(17.5
)
Proceeds from securitization facility

 

 

 
1,738.9

 

 
1,738.9

Repayment of securitization facility

 

 

 
(1,738.9
)
 

 
(1,738.9
)
Proceeds from revolving credit facility

 

 
177.0

 

 

 
177.0

Repayments of revolving credit facility

 

 
(30.0
)
 

 

 
(30.0
)
Repurchase of common shares
(111.9
)
 

 

 

 

 
(111.9
)
Net settlement of equity based awards
(8.3
)
 

 

 

 

 
(8.3
)
Capital lease payments

 

 
(0.8
)
 

 

 
(0.8
)
Proceeds from (repayment of) short-term borrowings

 

 
(1.5
)
 

 

 
(1.5
)
Intra-entity activity, net
69.1

 
(4.6
)
 
45.2

 
(109.7
)
 

 

Net cash (used in) provided by financing activities
(97.4
)
 
(4.6
)
 
77.5

 
(109.7
)
 
100.0

 
(34.2
)
Cash and cash equivalents at beginning of period
2.1

 
0.1

 
166.5

 
24.9

 

 
193.6

Increase (decrease) in cash and cash equivalents
1.0

 

 
(105.6
)
 
(11.9
)
 

 
(116.5
)
Effect of exchange rate changes on cash and cash equivalents

 

 
0.1

 

 

 
0.1

Cash and cash equivalents at end of period
$
3.1

 
$
0.1

 
$
61.0

 
$
13.0

 
$

 
$
77.2