Five-year consolidated statement of cash flows
for the year ended 31 August 2011
| R’m | 5-year aggregate effect |
2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|
| Cash effects of operating activities | ||||||
| Operating profit before working capital changes | 4 081 | 1 075 | 837 | 825 | 722 | 622 |
| Working capital changes | 480 | (105) | (203) | 490 | (223) | 521 |
| Cash generated by operations | 4 561 | 970 | 634 | 1 315 | 499 | 1 143 |
| Interest received | 65 | 8 | 9 | 14 | 19 | 15 |
| Interest paid | (219) | (29) | (35) | (43) | (60) | (52) |
| Taxation (paid)/received | (831) | (272) | (175) | (229) | (193) | 38 |
| Cash inflow from operating activities before distributions | 3 576 | 677 | 433 | 1 057 | 265 | 1 144 |
| Distributions paid to shareholders | (1 010) | (296) | (245) | (191) | (157) | (121) |
| Net cash effects of operating activities | 2 566 | 381 | 188 | 866 | 108 | 1 023 |
| Cash effects of investing activities | ||||||
| Investment in property, plant and equipment and intangible assets to maintain operations | (431) | (70) | (86) | (110) | (89) | (76) |
| Investment in property, plant and equipment and intangible assets to expand operations | (544) | (146) | (120) | (114) | (85) | (79) |
| Proceeds from disposal of business | 316 | | | | 316 | |
| Acquisition of business, net of cash acquired | (44) | (10) | (22) | (10) | (2) | |
| Acquisition of remaining interest in subsidiary | (3) | | (3) | | | |
| Proceeds from disposal of property, plant and equipment | 89 | 2 | 2 | 2 | 35 | 48 |
| Decrease in loans receivable | 60 | 15 | 19 | 15 | 7 | 4 |
| Net cash effects of investing activities | (557) | (209) | (210) | (217) | 182 | (103) |
| Cash effects of financing activities | ||||||
| Proceeds from the issue of share capital | 2 | | | | | 2 |
| Purchase of treasury shares | (2 377) | (552) | (322) | (338) | (607) | (558) |
| Proceeds from disposal of treasury shares | 225 | 3 | 15 | 42 | 44 | 121 |
| Interest-bearing borrowings raised/(repaid) | 166 | 243 | 71 | (44) | (39) | (65) |
| Net cash effects of financing activities | (1 984) | (306) | (236) | (340) | (602) | (500) |
| Net (decrease)/increase in cash and cash equivalents | 25 | (134) | (258) | 309 | (312) | 420 |
| Notes: |
| 1. | The 2007 statement of cash flows presents the group statement of financial position including the Discom assets and liabilities rather than as part of non-current assets and liabilities held for sale. The Discom business unit was disposed of during September 2007. |
| 2. | For an explanation of terms used, please refer to the Definitions section on this report. |
| US Dollars ’m | 5-year aggregate effect |
2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|
| Cash effects of operating activities | ||||||
| Operating profit before working capital changes | 545 | 156 | 115 | 91 | 97 | 86 |
| Working capital changes | 54 | (15) | (28) | 56 | (31) | 72 |
| Cash generated by operations | 599 | 141 | 87 | 147 | 66 | 158 |
| Interest received | 9 | 1 | 1 | 2 | 3 | 2 |
| Interest paid | (29) | (4) | (5) | (5) | (8) | (7) |
| Taxation (paid)/received | (109) | (39) | (24) | (25) | (26) | 5 |
| Cash inflow from operating activities before distributions | 470 | 99 | 59 | 119 | 35 | 158 |
| Distributions paid to shareholders | (137) | (44) | (34) | (21) | (21) | (17) |
| Net cash effects of operating activities | 333 | 55 | 25 | 98 | 14 | 141 |
| Cash effects of investing activities | ||||||
| Investment in property, plant and equipment and intangible assets to maintain operations | (57) | (10) | (12) | (12) | (12) | (11) |
| Investment in property, plant and equipment and intangible assets to expand operations | (73) | (21) | (17) | (13) | (11) | (11) |
| Proceeds from disposal of business | 43 | – | – | – | 43 | |
| Acquisition of business, net of cash acquired | (5) | (1) | (3) | (1) | | |
| Proceeds from disposal of property, plant and equipment | 12 | – | – | – | 5 | 7 |
| Decrease in loans receivable | 9 | 2 | 3 | 2 | 1 | 1 |
| Net cash effects of investing activities | (71) | (30) | (29) | (24) | 26 | (14) |
| Cash effects of financing activities | ||||||
| Proceeds from the issue of share capital | | | | | | |
| Purchase of treasury shares | (321) | (80) | (44) | (37) | (82) | (78) |
| Proceeds from disposal of treasury shares | 30 | – | 2 | 5 | 6 | 17 |
| Interest-bearing borrowings raised/ (repaid) | 27 | 36 | 10 | (5) | (5) | (9) |
| Net cash effects of financing activities | (264) | (44) | (32) | (37) | (81) | (70) |
| Net (decrease)/increase in cash and cash equivalents | (2) | (19) | (36) | 37 | (41) | 57 |
| Exchange rate: average rate | 6.91 | 7.27 | 9.05 | 7.41 | 7.20 | |
| Note: |
1. The ZAR five-year consolidated statement of cash flows was translated to USD using the average rate.

Clicks Group Limited