PDF 25 MB - Sun International | Investor Centre
PDF 25 MB - Sun International | Investor Centre
PDF 25 MB - Sun International | Investor Centre
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
SUN INTERNATIONAL ANNUAL REPORT ’10<br />
122<br />
VALUE ADDED STATEMENTS<br />
CASH GENERATED<br />
Cash derived from revenue 7 949 8 108<br />
Income from investments 60 93<br />
2010<br />
Rm<br />
Group<br />
2009<br />
Rm<br />
Change<br />
%<br />
Cash value generated 8 009 8 201 (2)<br />
Paid to suppliers for materials and services (2 767) (2 627)<br />
Pre-opening expenses (28) (21)<br />
Total cash value added 5 214 5 553 (6)<br />
CASH DISTRIBUTED TO STAKEHOLDERS<br />
Employees (1 387) (1 266) 10<br />
Government taxes (2 026) (2 192) (8)<br />
Shareholders (246) (559) (56)<br />
Lenders (533) (692) (23)<br />
(4 192) (4 709) (11)<br />
Cash retained in the business to fund replacement of assets,<br />
facilitate future growth and repay borrowings<br />
RECONCILIATION WITH CASH GENERATION<br />
1 022 844 21<br />
Total cash value added (above) 5 214 5 553<br />
Pre-opening expenses 28 21<br />
Employee remuneration (1 387) (1 266)<br />
Employee tax (210) (217)<br />
Income from investments (60) (93)<br />
Levies and VAT on casino revenue (1 364) (1 353)<br />
Cash generated by operations (per group cash flow statements)<br />
GOVERNMENT TAXES SUMMARY<br />
2 221 2 645 (16)<br />
Income tax (376) (511)<br />
PAYE (210) (217)<br />
Levies and VAT on casino revenue (1 364) (1 353)<br />
STC (72) (100)<br />
Other taxes (4) (11)<br />
CASH DISTRIBUTION TO STAKEHOLDERS TOTAL CASH VALUE ADDED (Rm)<br />
(2 026) (2 192) (8)