STATEMENTS OF CASH FLOWS

for the year ended 31 March 2017 Tongaat Hulett Limited
Company        Consolidated 
2016 
Restated 
(note 35)
2017      Rmillion  2017  2016 
Restated 
(note 35)
             
        Cash generated from operations     
498  844      Operating profit before dividends  2 333  1 669 
333  1 024      Dividends received     
831  1 868      Operating profit  2 333  1 669 
(135) (144)     Surplus on disposal of property, plant and equipment  (42) (84)
        Adjustments for:     
(58) (144)     Growing crops valuation and other non-cash flow items  (38) 36 
319  335      Depreciation  1 027  1 231 
957  1 915      Operating cash flow  3 280  2 852 
        Cash required by operations     
(127) (119)     Inventories  (201) (281)
    Growing crops 
(188) (137)     Trade and other receivables  288  (1 352)
393      Trade and other payables  (194) 642 
80  (248)     (Increase)/decrease in working capital  (104) (989)
1 037  1 667      Cash flow from operations  3 176  1 863 
(14) (17)     Tax payments  (482) (221)
(698) (857)     Net financing costs  (810) (680)
325  793      Cash flow from operating activities  1 884  962 
        Cash flows from investing activities     
        Expenditure on property, plant and equipment     
(199) (299)     - New  (423) (488)
(458) (168)     - Replacement  (228) (668)
(132) (239)     - Cane roots  (418) (668)
        Major plant overhaul cost changes  26  34 
(102) (144)     Expenditure on intangible assets  (166) (123)
137  152      Proceeds on disposal of property, plant and equipment  54  109 
        Investments   
(754) (698)     Net cash used in investing activities  (1 150) (1 804)
(429) 95      Net cash flow before dividends and financing activities  734  (842)
        Dividends paid     
(512) (216)     Ordinary shares  (176) (417)
        Minorities  (14) (19)
(512) (216)     Dividends paid  (190) (436)
(941) (121)     Net cash flow before financing activities  544  (1 278)
        Cash flows from financing activities     
1 434  811      Borrowings raised  680  1 273 
        Non-recourse equity-settled BEE borrowings  18  (49)
(35) (58)     Settlement of share-based payment awards  (65) (39)
(455) (674)     Inter-group loans     
944  79      Net cash from financing activities  633  1 185 
(42)     Net increase/(decrease) in cash and cash equivalents  1 177  (93)
97  100      Balance at beginning of year  1 877  1 668 
        Currency alignment  (313) 302 
100  58      Cash and cash equivalents at end of year  2 741  1 877