22.01.2013 Views

PDF 25 MB - Sun International | Investor Centre

PDF 25 MB - Sun International | Investor Centre

PDF 25 MB - Sun International | Investor Centre

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.

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)

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

Saved successfully!

Ooh no, something went wrong!