Preliminary Results for fifty-two weeks ended 26 October 2003 - Cosalt
Preliminary Results for fifty-two weeks ended 26 October 2003 - Cosalt
Preliminary Results for fifty-two weeks ended 26 October 2003 - Cosalt
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
COSALT PLC<br />
<strong>Preliminary</strong> <strong>Results</strong> <strong>for</strong> 52 <strong>weeks</strong> <strong>ended</strong> <strong>26</strong> <strong>October</strong> <strong>2003</strong><br />
Reconciliation of operating profit to cash flow from operating activities:<br />
Page 16 of 17<br />
<strong>2003</strong> 2002<br />
£000’s £000’s<br />
Operating profit 7,464 7,088<br />
Depreciation 2,628 2,350<br />
Amortisation of goodwill 152 122<br />
Capital grants income release (33) (13)<br />
Increase in stocks (3,309) (368)<br />
Increase in debtors (1,629) (1,946)<br />
(Decrease) / increase in creditors (1,063) 2,373<br />
(Decrease) / increase in provisions (367) 79<br />
Net cash inflow from operating activities 3,843 9,685<br />
Analysis of changes in net debt:<br />
At 27 Cash Flows Subsidiaries Other Non At <strong>26</strong> <strong>October</strong><br />
<strong>October</strong> 2002<br />
Acquires Cash Changes<br />
<strong>2003</strong><br />
£000’s £000’s £000’s £000’s £000’s<br />
Cash in hand and at bank 3,454 (2,987) - - 467<br />
Overdrafts (4,359) 152 - - (4,207)<br />
Advances due within one<br />
year<br />
(6,534) 1,400 - - (5,134)<br />
(7,439) (1,435) - - (8,874)<br />
Debt due within one year (1,250) 1,288 - (1,634) (1,596)<br />
Debt due after one year (5,041) (3,200) - 1,615 (6,6<strong>26</strong>)<br />
Finance leases (1,649) 716 (21) (418) (1,372)<br />
Total (15,379) (2,631) (21) (437) (18,468)