Cash Flow

Cash flows  
Year to 31 March 2007
£m
2008
£m
2009
£m
2010
£m
2010^
£m
2011
£m
Operating profit/(loss) 157.0 201.7 (9.9) 171.1 216.5 302.1
Operating loss from discontinued operations - - - - (45.4) (6.2)
Depreciation, impairment and amortisation 26.7 32.2 174.7 60.0 52.3 62.6
Write-down of assets held for sale - - - - - 3.7
Net impairment charges - - - - 7.7 -
(Profit)/loss on disposal of property, plant and equipment 1.1 (19.1) 2.0 4.2 4.2 1.1
Fair value losses on derivative instruments - (0.5) 10.7 (11.9) (11.9) (6.2)
Charges in respect of employee share incentive schemes 10.8 14.3 4.5 18.1 18.1 28.3
(Increase)/decrease in inventories (33.4) (122.6) 55.7 87.4 87.4 (58.9)
(Increase)/decrease in trade and other receivables (33.8) (29.1) 2.1 56.2 56.2 (11.4)
Increase/(decrease) in trade and other payables 32.8 28.8 2.2 40.5 40.5 51.3
Cash generated from operations 161.2 105.7 242.0 425.6 425.6 366.4
Interest received/(paid) (1.6) (7.0) (5.9) (5.0) (5.0) (3.2)
Taxation paid (45.8) (53.3) (26.3) (51.3) (51.3) (98.1)
Net cash inflow from operating activities 113.8 45.4 209.8 369.3 369.3 265.1
 
Cash flows from investing activities
Purchase of fixed assets (34.3) (48.5) (89.9) (69.9) (69.9) (108.4)
Proceeds from sale of property, plant and equipment 0.1 28.3 0.1 - - -
Payment of deferred consideration (1.4) (10.0) - - - -
Capital contributions by minority interests - - - 7.4 7.4 7.0
Acquisition of subsidiary (0.1) - (0.3) (2.0) (2.0) (51.9)
Net cash outflow from investing activities (35.7) (30.2) (90.1) (64.5) (64.5) (153.3)
 
Cash flows from financing activities
Dividends paid in the year (36.5) (47.4) (51.7) (52.5) (52.5) (68.7)
Issue of ordinary share capital 0.6 0.5 - 1.9 1.9 0.8
Purchase of shares through share buy back (62.2) (39.6) - - - -
Sale/(purchase) of own shares by ESOPs 6.1 2.9 (5.2) (5.4) (5.4) (6.3)
Draw down on loan facility 10.0 49.0 (73.5) (38.5) (38.5) (0.1)
Derivatives matured during the year and remaining in equity - - 5.7 0.2 0.2 -
Net cash outflow from financing activities (82.0) (34.6) (124.7) (94.3) (94.3) (74.3)
 
Net increase/(decrease) in cash and cash equivalents (3.9) (19.4) (5.0) 210.5 210.5 37.5
Effect of exchange rate changes on opening balances (1.4) 7.0 13.2 (0.3) (0.3) (1.5)
Cash and cash equivalents at beginning of period 62.5 57.2 44.8 53.0 53.0 263.2
Cash and cash equivalents at end of period 57.2 44.8 53.0 263.2 263.2 299.2


^ 2010 re-presented to exclude discontinued Spanish operations


Download Excel Version

SHOP ONLINE