Notes to the Financial Statements - Swissco Holdings Limited
Notes to the Financial Statements - Swissco Holdings Limited
Notes to the Financial Statements - Swissco Holdings Limited
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Consolidated<br />
Cash Flow Statement<br />
For <strong>the</strong> financial year ended 31 December 2009<br />
Note 2009 2008<br />
$ $<br />
Cash flows from operating activities<br />
Net profit 24,176,705 23,590,644<br />
Adjustments for<br />
- Income tax expense 1,222,568 255,385<br />
- Share of (profit)/loss of an associated company (46,536) 210,653<br />
- Employee share option expense 363,439 430,949<br />
- Amortisation of deferred gain (68,530) (47,250)<br />
- Depreciation of property, plant and equipment 8,021,114 4,646,626<br />
- Interest expense 663,078 605,386<br />
- Interest income (11,712) (195,058)<br />
- Gain on disposal of property, plant and equipment (3,476,380) (3,515,035)<br />
- Gain on disposal of non-current asset classified as held for sale – (1,704,745)<br />
- Gain on disposal of financial assets, available-for-sale (6,722,860) –<br />
24,120,886 24,277,555<br />
Change in working capital<br />
- Trade and o<strong>the</strong>r receivables 638,505 (4,771,482)<br />
- Inven<strong>to</strong>ries 47,912 (114,096)<br />
- O<strong>the</strong>r current assets 852,722 (375,791)<br />
- Trade and o<strong>the</strong>r payables 170,947 4,157,382<br />
Cash generated from operations 25,830,972 23,173,568<br />
Income tax paid (119,009) (663,976)<br />
Net cash provided by operating activities 25,711,963 22,509,592<br />
Cash flows from investing activities<br />
Interest received 11,712 195,058<br />
Proceeds from disposal of financial assets, available-for-sale 8,950,539 –<br />
Investment in an associated company – (210,653)<br />
Investment in joint venture (20,366) –<br />
Proceeds from disposal of property, plant and equipment 17,715,709 10,435,909<br />
Proceeds from disposal of non-current asset classified as held for sale – 8,243,104<br />
Purchases and construction of property, plant and equipment (40,125,840) (55,193,649)<br />
Net cash used in investing activities (13,468,246) (36,530,231)<br />
Cash flows from financing activities<br />
Proceeds from issuance of ordinary shares – 348,281<br />
Interest paid (663,078) (605,386)<br />
Proceeds from borrowings 16,329,644 19,650,000<br />
Repayment of borrowings (15,607,065) (8,523,582)<br />
Repayment of finance lease liabilities (65,806) (362,924)<br />
Dividends paid <strong>to</strong> equity holders of <strong>the</strong> Company (1,972,087) (1,967,837)<br />
Net cash (used in)/provided by financing activities (1,978,392) 8,538,552<br />
Net increase/(decrease) in cash and cash equivalents 10,265,325 (5,482,087)<br />
Cash and cash equivalents at beginning of financial year 4,313,138 9,795,225<br />
Cash and cash equivalents at end of financial year 10 14,578,463 4,313,138<br />
The accompanying notes form an integral part of <strong>the</strong>se financial statements.<br />
<strong>Swissco</strong> International <strong>Limited</strong> Annual Report 2009<br />
40