> Investor contact
cosec@henryboot.com
|
Group |
|
Parent Company |
||
|---|---|---|---|---|---|
2009 |
2008 |
2009 |
2008 |
||
Cash flows from operating activities |
|
|
|
|
|
(Loss) profit from operations |
(10,044) |
22,115 |
(27,021) |
(11,918) |
|
Adjustments for non-cash items: |
|
|
|
|
|
Depreciation of property, plant and equipment |
3,327 |
3,982 |
133 |
130 |
|
Property impairment |
106 |
2,862 |
— |
— |
|
Goodwill impairment |
203 |
204 |
— |
— |
|
Amortisation of PFI asset |
1,098 |
1,085 |
— |
— |
|
Share-based payment expense |
799 |
862 |
549 |
(80) |
|
Pension scheme charge |
1,474 |
— |
1,474 |
— |
|
Revaluation decrease in investment properties |
22,381 |
19,592 |
— |
— |
|
Movements in fair value of cash flow hedge |
65 |
(307) |
— |
— |
|
Gain on disposal of property, plant and equipment |
(1,516) |
(354) |
— |
— |
|
Gain on disposal of investment properties |
(878) |
(500) |
— |
— |
|
|
|
|
|
|
|
Operating cash flows before movements in working capital |
17,015 |
49,541 |
(24,865) |
(11,868) |
|
Decrease in inventories |
3,953 |
23,750 |
— |
— |
|
Decrease (increase) in receivables |
4,158 |
(3,495) |
38,095 |
11,862 |
|
(Decrease) increase in payables |
(11,255) |
4,119 |
(5,343) |
24,926 |
|
Cash generated from operations |
13,871 |
73,915 |
7,887 |
24,920 |
|
Interest received |
472 |
585 |
8,294 |
11,480 |
|
Interest paid |
(1,855) |
(4,110) |
(4,074) |
(7,371) |
|
Tax |
(1,425) |
(13,156) |
(240) |
(11,378) |
|
Net cash from operating activities |
11,063 |
57,234 |
11,867 |
17,651 |
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
Purchase of intangible assets |
(314) |
(40) |
— |
— |
|
Purchase of property, plant and equipment |
(779) |
(38,647) |
(153) |
(114) |
|
Purchase of investment property |
(10,159) |
(2,101) |
— |
— |
|
Proceeds on disposal of property, plant and equipment |
3,844 |
7,445 |
8 |
60 |
|
Proceeds on disposal of investment properties |
21,773 |
5,729 |
— |
— |
|
Dividends received from subsidiaries |
— |
— |
11,439 |
9,216 |
|
|
14,365 |
(27,614) |
11,294 |
9,162 |
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
Dividends paid – ordinary shares |
(6,443) |
(6,431) |
(6,448) |
(6,431) |
|
– minorities |
(1,775) |
(1,514) |
— |
— |
|
– preference |
(21) |
(21) |
(21) |
(21) |
|
|
(8,239) |
(7,966) |
(6,469) |
(6,452) |
|
Net increase in cash and cash equivalents |
17,189 |
21,654 |
16,692 |
20,361 |
|
Opening net debt |
(49,278) |
(70,932) |
(44,807) |
(65,168) |
|
Closing net debt |
(32,089) |
(49,278) |
(28,115) |
(44,807) |
|