INTERIM CONDENSED COMBINED CASH FLOW STATEMENTS FOR THE YEARS ENDED 31 DECEMBER 2007 AND 2006 (Amounts in thousands of Euros, unless otherwise stated) 2007 2006 Result for period 66,453 (20,205) Adjustments to results, total (a) (36,786) 74,342 Interest received 1,143 1,666 Interest paid (8,681) (13,479) Dividends received 10 6,970 Other financial items, net (4,117) (3,315) Income taxes paid/received (154) 402 Corporate overhead costs funded by Parent 8,600 8,000 Income taxes funded by Parent 2,154 7,725 Other Parent funding items - - Changes in working capital (b) 42,523 15,755 Net cash flow arising from operating activities 71,145 77,861 Capital expenditure (45,228) (53,742) Proceeds from sale of property, plant and equipment 159 43 Increase in long-term receivables (3,247) - Net cash flow used in investing activities (48,316) (53,699) Financing with Parent, net (c) (34,891) - Repayment of 3rd party borrowings (11,224) (12,611) Net cash flow used in financing activities (46,115) (12,611) Net change in cash and cash equivalents (23,286) 11,551 Effect of exchange rate changes on cash (199) (437) (Decrease) / increase in cash and cash equivalents (23,485) 11,114 Cash at beginning of year 51,769 40,655 Cash at end of year 28,284 51,769 Notes to the combined statements of cash flow (a) Adjustments to the results Depreciation and amortisation 95,662 59,021 Impairment charges and reversal of impairment charges (151,000) 20,000 Taxes 10,586 (10,794) Finance costs, net 11,644 8,156 Provisions (2,164) 285 Other adjustments (1,514) (2,326) (36,786) 74,342 (b) Changes in working capital Inventories 10,389 18,264 Current receivables 5,376 (8,915) Current non-interest bearing liabilities 26,758 6,406 42,523 15,755 Non-cash transactions (c) In 2007 the Parent converted EUR 166,819 thousand of Related party interest-bearing liabilities to invested equity The accompanying notes are an integral part of the interim condensed combined financial information. 111
INTERIM CONDENSED COMBINED CHANGES IN INVESTED EQUITY FOR THE YEARS ENDED 31 DECEMBER 2007 AND 2006 (Amounts in thousands of Euros, unless otherwise stated) YEAR ENDED 2006 Balance, 1 January 2006 466,560 Translation differences (2,729) Result for the period (20,205) Related party transactions Corporate overhead costs funded by parent company 8,000 Income taxes funded by parent company 7,725 Other financing with Parent, net 1,030 Related party transactions, total 16,755 Balance, 31 December 2006 460,381 YEAR ENDED 2007 Balance, 1 January 2007 460,381 Translation differences (1,556) Result for the period 66,453 Related party transactions Equity contribution by Parent 181,819 Corporate overhead costs funded by parent company 8,600 Income taxes funded by parent company 2,154 Other financing with Parent, net (44,534) Related party transactions, total 148,039 Balance, 31 December 2007 673,317 The accompanying notes are an integral part of the interim condensed combined financial information. 112
- Page 1 and 2:
SAPPI LTD (SAP) 6-K Current report
- Page 3 and 4:
INCORPORATION BY REFERENCE Sappi Li
- Page 6 and 7:
CERTAIN FORWARD-LOOKING STATEMENTS
- Page 8 and 9:
South African legal advisor to Sapp
- Page 10 and 11:
TABLE OF CONTENTS Page CORPORATE IN
- Page 12 and 13:
ACTION REQUIRED BY SAPPI SHAREHOLDE
- Page 14 and 15:
IMPORTANT DATES/TIMES SALIENT DATES
- Page 16 and 17:
“CSDP” “CWF” “Deloitte So
- Page 18 and 19:
“Sappi Papier Holding” “Sappi
- Page 20 and 21:
CURRENCY TRANSLATION This Circular
- Page 22 and 23:
The tables below highlight certain
- Page 24 and 25:
Reconciliation from profit for the
- Page 26 and 27:
3. PRINCIPAL TERMS AND CONDITIONS O
- Page 28 and 29:
• dispose of any of the Settlemen
- Page 30 and 31:
There is no accrued taxation, which
- Page 32 and 33:
(d) all of the know-how, brands, or
- Page 34 and 35:
The map below sets out the location
- Page 36 and 37:
Name Age Position Experience Martti
- Page 38 and 39:
5. FINANCIAL INFORMATION ON THE ACQ
- Page 40 and 41:
The registered address of Metsälii
- Page 42 and 43:
Pro forma financial effects for the
- Page 44 and 45:
G. Financial information for Sappi
- Page 46 and 47:
13.3. Major Shareholders prior to t
- Page 48 and 49:
Dr D.C Cronje was appointed in Janu
- Page 50 and 51:
Executive Directors RJ Boëttger (3
- Page 52 and 53:
14.2.2. Changes in executive direct
- Page 54 and 55:
2007 2006 Direct Interests Indirect
- Page 56 and 57:
Other than described above, there a
- Page 58 and 59:
21. DIRECTORS’ RESPONSIBILITY STA
- Page 60 and 61:
25. EXCHANGE CONTROL AUTHORITY Subj
- Page 62 and 63:
• Audited Annual Financial Statem
- Page 64 and 65: HISTORIC FINANCIAL INFORMATION RELA
- Page 66 and 67: COMBINED STATEMENTS OF CASH FLOWS F
- Page 68 and 69: Note 1• Background and basis of p
- Page 70 and 71: The translation of foreign currency
- Page 72 and 73: Goodwill that arose prior to 1 Janu
- Page 74 and 75: Revenue recognition Revenue compris
- Page 76 and 77: Application of new and amended IFRS
- Page 78 and 79: Liquidity risk is defined as the ri
- Page 80 and 81: Other operating expenses include al
- Page 82 and 83: Note 7•Personnel data The Company
- Page 84 and 85: Note 9•Financial income and expen
- Page 86 and 87: The Company has offset deferred tax
- Page 88 and 89: Note 12•Property, plant and equip
- Page 90 and 91: Property, plant and equipment inclu
- Page 92 and 93: Note 16•Cash and cash equivalents
- Page 94 and 95: The Company expects to contribute E
- Page 96 and 97: Note 20•Maturity of repayment and
- Page 98 and 99: Maturity of repayment and interest
- Page 100 and 101: Note 22•Other non-current liabili
- Page 102 and 103: 2. Interim Condensed Combined Finan
- Page 104 and 105: INTERIM CONDENSED COMBINED CASH FLO
- Page 106 and 107: NOTES TO THE INTERIM CONDENSED COMB
- Page 108 and 109: A reconciliation of income tax expe
- Page 110 and 111: Sales of goods to related parties d
- Page 112 and 113: 3. Interim condensed combined finan
- Page 116 and 117: NOTES TO THE INTERIM CONDENSED COMB
- Page 118 and 119: Depreciation of buildings and machi
- Page 120 and 121: As of 31 December 2007 and 2006, cu
- Page 122 and 123: ANNEXURE 2 INDEPENDENT REPORTING AC
- Page 124 and 125: Opinion In our opinion, the combine
- Page 126 and 127: Yours sincerely PRICEWATERHOUSECOOP
- Page 128 and 129: The pro forma adjustments reflect t
- Page 130 and 131: • anticipated synergies and effic
- Page 132 and 133: (A) (B) Financial information for t
- Page 134 and 135: (2) Adjustments to the equity balan
- Page 136 and 137: ASSETS EUR’000 US$’000 Acquired
- Page 138 and 139: UNAUDITED PRO FORMA INCOME STATEMEN
- Page 140 and 141: Pro forma notes (1) Reflects the el
- Page 142 and 143: * The number of shares in issue at
- Page 144 and 145: Notes to the unaudited pro forma co
- Page 146 and 147: Notes to the unaudited pro forma co
- Page 148 and 149: Notes to the unaudited pro forma co
- Page 150 and 151: (2) (EUR54,970) has been reallocate
- Page 152 and 153: We do not accept any responsibility
- Page 154 and 155: ANNEXURE 5 MATERIAL LOANS RELATING
- Page 156 and 157: (4) The financial covenant relates
- Page 158 and 159: The fair value of non-current borro
- Page 160 and 161: ADDITIONAL MATERIAL LOANS OF THE GR
- Page 162 and 163: Directorships in the last five year
- Page 164 and 165:
David Charles Brink Age 69 Business
- Page 166 and 167:
Directorships in last five years Cu
- Page 168 and 169:
Directorships in last five years Fo
- Page 170 and 171:
Directorships in last five years Cu
- Page 172 and 173:
Experience Jan joined Sappi in 1992
- Page 174 and 175:
Experience Berry Wiersum joined Sap
- Page 176 and 177:
ANNEXURE 7 DETAILS ON THE SAPPI SHA
- Page 178 and 179:
SPECIAL RESOLUTION NUMBER 1 Increas
- Page 180 and 181:
Explanatory Note to Ordinary Resolu
- Page 182 and 183:
This Page Printed On Pink Paper Sap
- Page 184 and 185:
FORM OF DIRECTION FOR HOLDERS OF DE
- Page 186 and 187:
(Incorporated in the Republic of So
- Page 188 and 189:
TABLE OF CONTENTS Page REVISED LIST
- Page 190 and 191:
2.2 Background Sappi Limited was fo
- Page 192 and 193:
Where shareholders are required to
- Page 194 and 195:
6. INFORMATION RELATING TO THE DIRE
- Page 196 and 197:
6.4 Additional information pertaini
- Page 198 and 199:
No commissions are payable or have
- Page 200 and 201:
15. MATERIAL VENDORS There have not
- Page 202 and 203:
ANNEXURE A TRADING HISTORY OF SAPPI
- Page 204 and 205:
ANNEXURE B PRINCIPAL IMMOVABLE PROP
- Page 206 and 207:
ANNEXURE C APPOINTMENT, QUALIFICATI
- Page 208 and 209:
If any question arises at any meeti
- Page 210 and 211:
As at the termination of each annua
- Page 212 and 213:
At every annual general meeting of
- Page 214 and 215:
Human Resources committee The respo
- Page 216 and 217:
Risk management The Sappi Board rec
- Page 218 and 219:
Interest in contracts The Sappi Gro
- Page 220 and 221:
ANNEXURE E CAPITAL COMMITMENTS AND
- Page 222 and 223:
Westbrook Cogeneration Agreement: I
- Page 224:
SIGNATURE Pursuant to the requireme