Annual Report 2007 in PDF - Cairn Energy PLC
Annual Report 2007 in PDF - Cairn Energy PLC
Annual Report 2007 in PDF - Cairn Energy PLC
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
STATEMENTS OF CASH FLOWS<br />
For the year ended 31 December <strong>2007</strong><br />
76 CAIRN ENERGY <strong>PLC</strong> ANNUAL REPORT <strong>2007</strong><br />
Group<br />
Group (Restated) Company Company<br />
<strong>2007</strong> 2006 <strong>2007</strong> 2006<br />
Notes $’000 $’000 $’000 $’000<br />
Cash flows from operat<strong>in</strong>g activities<br />
Profit/(loss) before taxation 1,553,236 (91,842) 1,170,772 165,327<br />
Unsuccessful exploration costs 40,714 62,018 – –<br />
Depletion, depreciation, decommission<strong>in</strong>g and amortisation 125,326 110,494 1,159 2,368<br />
Share-based payments charge 25,274 13,304 3,271 3,474<br />
Impairment and impairment reversals of oil and gas assets 55,206 71,455 – –<br />
Loss on sale of oil and gas assets 89 – – –<br />
Negative goodwill on acquisition (17,373) – – –<br />
Exceptional ga<strong>in</strong> on deemed disposal of subsidiaries (1,577,276) – – –<br />
F<strong>in</strong>ance <strong>in</strong>come (65,176) (4,603) (13,344) (242,578)<br />
F<strong>in</strong>ance costs 30,339 31,875 4,912 12,952<br />
Net <strong>in</strong>terest paid (6,708) (5,599) (350) (1,877)<br />
Income tax paid (14,716) (12,184) – –<br />
Ga<strong>in</strong> on sale of other non-current assets – (2) – –<br />
Foreign exchange differences (2,829) (282) 7,785 9,682<br />
Dividends received – – (1,216,653)<br />
Movement on <strong>in</strong>ventory of oil and condensate (3,363) 918 – –<br />
Trade and other receivables movement 1,883 (7,037) 2,603 7,785<br />
Trade and other payables movement 8,039 15,139 (105,293) 67,957<br />
Movement <strong>in</strong> other provisions 2,611 5,762 – –<br />
––––––––––– ––––––––––– ––––––––––– –––––––––––<br />
Net cash generated from/(used <strong>in</strong>) operat<strong>in</strong>g activities 155,276 189,416 (145,138) 25,090<br />
––––––––––– ––––––––––– ––––––––––– –––––––––––<br />
Cash flows from <strong>in</strong>vest<strong>in</strong>g activities<br />
Expenditure on <strong>in</strong>tangible exploration/appraisal assets (156,394) (157,535) – –<br />
Expenditure on tangible development/produc<strong>in</strong>g assets (244,009) (114,995) – –<br />
Purchase of property, plant & equipment – other (2,122) (1,346) (62) (775)<br />
Purchase of <strong>in</strong>tangible assets – other (8,443) (7,779) (3,968) (1,940)<br />
Purchase of <strong>in</strong>vestments – – (233,925) (63,636)<br />
Acquisition costs for bus<strong>in</strong>ess comb<strong>in</strong>ations (77,295) – – –<br />
Cash acquired as a result of bus<strong>in</strong>ess comb<strong>in</strong>ations 7,335 – – –<br />
Cash disposed of on disposal of subsidiary (6,738) – – –<br />
Proceeds on disposal of subsidiary 54,393 – – –<br />
Proceeds on disposal of property, plant & equipment – other – 20 – 1<br />
Movement <strong>in</strong> funds on bank deposits (30,053) 20,000 – –<br />
Interest received 64,532 5,568 13,591 973<br />
Dividends received – – 1,216,653 –<br />
––––––––––– ––––––––––– ––––––––––– –––––––––––<br />
Net cash (used <strong>in</strong>)/from <strong>in</strong>vest<strong>in</strong>g activities (398,794) (256,067) 992,289 (65,377)<br />
––––––––––– ––––––––––– ––––––––––– –––––––––––<br />
Cash flows from f<strong>in</strong>anc<strong>in</strong>g activities<br />
Payment of costs for deemed disposal of subsidiaries (64,304) (23,276) – –<br />
Proceeds from deemed disposal of subsidiaries 1,323,329 751,849 – –<br />
Buy-back of shares <strong>in</strong> subsidiary out of capital – – 128,869 –<br />
Arrangement and facility fees (22,759) (17,074) (262) (866)<br />
Proceeds from issue of shares 9,968 3,219 9,968 3,219<br />
Purchase of own shares – (21,659) – (21,659)<br />
Payment of f<strong>in</strong>ance lease liabilities (1,405) (285) – –<br />
(Repayment)/drawdown of loan facilities (80,000) 155,000 (47,000) 47,000<br />
Return of cash to shareholders (935,653) – (935,653) –<br />
––––––––––– ––––––––––– ––––––––––– –––––––––––<br />
Net cash flows from/(used <strong>in</strong>) f<strong>in</strong>anc<strong>in</strong>g activities 229,176 847,774 (844,078) 27,694<br />
––––––––––– ––––––––––– ––––––––––– –––––––––––<br />
Net (decrease)/<strong>in</strong>crease <strong>in</strong> cash and cash equivalents (14,342) 781,123 3,073 (12,593)<br />
Open<strong>in</strong>g cash and cash equivalents at beg<strong>in</strong>n<strong>in</strong>g of year 856,266 75,509 19,513 33,764<br />
Exchange ga<strong>in</strong>s/(losses) on cash and cash equivalents 30,348 (366) (5,995) (1,658)<br />
––––––––––– ––––––––––– ––––––––––– –––––––––––<br />
Clos<strong>in</strong>g cash and cash equivalents 21 872,272 856,266 16,591 19,513<br />
––––––––––– ––––––––––– ––––––––––– –––––––––––