Annual Report - Bega Cheese
Annual Report - Bega Cheese
Annual Report - Bega Cheese
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