29.01.2015 Views

Annual Report - Bega Cheese

Annual Report - Bega Cheese

Annual Report - Bega Cheese

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Financial Statements<br />

Period Ended 30 June 2010<br />

Statements of of Comprehensive Cash Flows Income<br />

Statements of Cash Flows<br />

Statements of of Comprehensive Cash Flows Income<br />

Consolidated<br />

Company<br />

2010 2009 2010 2009<br />

Notes $'000 $'000 $'000 $'000<br />

Cash flows from operating activities<br />

Revenue from continuing operations 3 829,029 797,939 564,793 503,695<br />

Receipts from customers<br />

Cost of sales (737,145) (727,346) (517,864) (456,674)<br />

inclusive of goods and services tax 863,366 808,697 592,106 513,379<br />

Gross Payments profit to suppliers and employees<br />

inclusive of goods and services tax<br />

91,884 (791,131)<br />

70,593 (777,331)<br />

46,929 (546,189)<br />

47,021<br />

(498,495)<br />

Other Regional income milk price premium paid 3 (6,605) 8,106 (11,771) 10,628 (6,605) 8,652 (11,771) 14,471<br />

Distribution Interest expense and other costs of financing paid (24,016) (11,000) (20,012) (7,430) (13,056) (6,423) (10,249)<br />

(3,816)<br />

Marketing Income expense taxes paid (8,085) (1,412) (7,509) - (7,341) (1,412) (6,255)<br />

-<br />

Occupancy expense (2,358) (2,878) (1,727) (1,804)<br />

Net cash inflow/(outflow) from operating activities 30 53,218 12,165 31,477 (703)<br />

Administration expense (27,007) (23,125) (10,236) (10,997)<br />

Finance Cash<br />

costs flows from investing activities<br />

4 (10,120) (9,036) (6,689) (4,467)<br />

Impairment of goodwill 12 - (3,615) - (3,615)<br />

Interest received 438 498 230 231<br />

Discount on acquisition of business 8,730 - 8,730<br />

Dividend received - 664 853 4,341<br />

Profit Payments before regional for business milk combinations price premium 25 28,404 - (81,902) 23,776 16,532 - (81,902) 32,835<br />

Payments for property, plant and equipment 11 (20,741) (19,625) (14,930) (10,314)<br />

Regional Payments milk price for shares premium in listed companies (6,605) (1,211) (11,771) - (6,605) (1,211) (11,771)<br />

-<br />

Payments for shares in unlisted companies - - (6,000) (5,000)<br />

Profit before income tax 21,799 12,005 9,927 21,064<br />

Proceeds from sale of property, plant and equipment 622 802 173 26<br />

Income Proceeds tax benefit/(expense) from sale of shares in listed companies 5 1,468 1,423 (1,705) 3,330 (2,620) 1,423 (3,587)<br />

3,330<br />

Proceeds from sale of shares in unlisted companies<br />

Profit for the year 112<br />

23,267 -<br />

10,300 112<br />

7,307 -<br />

17,477<br />

Net cash (outflow) from investing activities (19,357) (96,233) (19,350) (89,288)<br />

Profit Cash is attributable flows from to:<br />

financing activities<br />

Equity Proceeds holders from of borrowings <strong>Bega</strong> <strong>Cheese</strong> Limited 18,223 - 114,700 11,350 7,307 - 17,477 99,500<br />

Non-controlling Repayment of borrowings interests (33,367) 5,044 (1,050) (7,099) (19,100) - -<br />

Repayment of leases (514) (908) (60) -<br />

23,267 10,300 7,307 17,477<br />

Loans repaid made to non-controlling interests (3,228) (4,051) - -<br />

Share capital subscribed by members 2,353 14 2,353 14<br />

Share capital subscribed by non-controlling interests 1,340 - - -<br />

Other comprehensive income<br />

Share capital purchased back from non-controlling interests (1,194) (985) - -<br />

Cash flow hedges (3,300) (3,332) (242) (679)<br />

Dividends paid to members (1,737) (2,479) (1,737) (2,479)<br />

Available for sale financial assets 98 - - -<br />

Dividends paid to non-controlling interests (1,308) (4,577) - -<br />

Total other comprehensive income (3,202) (3,332) (242) (679)<br />

Net cash (outflow)/inflow from financing activities (37,655) 94,615 (18,544) 97,035<br />

Total comprehensive income for the year 20,065 6,968 7,065 16,798<br />

Net (decrease)/increase in cash and cash equivalents (3,794) 10,547 (6,417) 7,044<br />

Total comprehensive income for the year<br />

Cash and cash equivalents at the beginning of the year<br />

is attributable to:<br />

21,963 11,416 15,671 8,627<br />

Equity holders of <strong>Bega</strong> <strong>Cheese</strong> Limited 15,909 8,814 7,065 16,798<br />

Cash and cash equivalents at the end of the year 30 18,169 21,963 9,254 15,671<br />

Non-controlling interests 4,156 (1,846) - -<br />

20,065 6,968 7,065 16,798<br />

The above Statements statements of Comprehensive Cash Flows should Income be read should in conjunction be read in conjunction with the accompanying with the accompanying notes. notes.<br />

<strong>Bega</strong> <strong>Cheese</strong> Limited 2010 <strong>Annual</strong> <strong>Report</strong> 12 16

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!