Read the full Annual Report in PDF format - CSIR
Read the full Annual Report in PDF format - CSIR
Read the full Annual Report in PDF format - CSIR
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
23<br />
RECONCILIATION OF OPERATING PROFIT TO CASH GENERATED FROM OPERATING ACTIVITIES<br />
GROUP<br />
<strong>CSIR</strong><br />
2011 2010 2011 2010<br />
R’000 R’000 R’000 R’000<br />
Operat<strong>in</strong>g profit for <strong>the</strong> year before taxation 33 955 57 729 35 511 52 422<br />
Adjusted for:<br />
Profi t on disposal of <strong>in</strong>terests <strong>in</strong> subsidiaries, jo<strong>in</strong>t ventures<br />
and associates - (559) - -<br />
Depreciation and amortisation 42 067 42 787 41 493 42 142<br />
Net unrealised foreign exchange loss 1 619 7 254 1 676 8 411<br />
Net fi nance <strong>in</strong>come (54 798) (71 316) (53 180) (68 769)<br />
Post-retirement medical benefi ts 909 1 013 909 1 013<br />
Straight-l<strong>in</strong><strong>in</strong>g adjustment of operat<strong>in</strong>g leases (148) 45 (148) 45<br />
Leave accrual and warranty provision 3 912 7 080 3 939 8 126<br />
Impairments/(reversals of impairments) 187 (6 944) (813) (7 252)<br />
Loss/(profi t) on disposal and write-off of property, plant and<br />
equipment 5 506 (647) 5 499 (658)<br />
Share of (profi t)/loss of jo<strong>in</strong>t ventures and associates (119) 214 - -<br />
Bad debt written off 544 3 558 544 3 558<br />
Write-down of <strong>in</strong>ventory to net realisable value 230 - 230 -<br />
Operat<strong>in</strong>g profit before changes <strong>in</strong> work<strong>in</strong>g capital 33 864 40 214 35 660 39 038<br />
Decrease <strong>in</strong> trade and o<strong>the</strong>r receivables 10 020 13 444 6 247 38 154<br />
Increase <strong>in</strong> <strong>in</strong>ventory and contracts <strong>in</strong> progress (9 427) (4 676) (7 900) (5 692)<br />
Increase/(decrease) <strong>in</strong> advances received 134 683 (77 791) 134 683 (77 791)<br />
Increase/(decrease) <strong>in</strong> trade and o<strong>the</strong>r payables and provisions 76 998 (30 266) 76 799 (36 505)<br />
Net work<strong>in</strong>g capital changes 212 274 (99 289) 209 829 (81 834)<br />
Cash generated/(utilised) from operat<strong>in</strong>g activities 246 138 (59 075) 245 489 (42 796)<br />
161 ANNUAL FINANCIAL STATEMENTS