|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
733,538
|
690,978
|
709,705
|
781,095
|
758,480
|
|
2. Payment to suppliers
|
-463,999
|
-484,789
|
-508,248
|
-514,995
|
-597,444
|
|
3. Payroll
|
-134,024
|
-176,340
|
-140,269
|
-171,889
|
-164,739
|
|
4. Interest expense
|
-11,206
|
|
|
|
|
|
5. Business income tax paid
|
|
-6,701
|
-4,218
|
-8,013
|
-8,096
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
118,447
|
38,444
|
19,308
|
6,347
|
13,839
|
|
8. Other payments from oprerating activities
|
-175,850
|
-77,351
|
-64,832
|
-28,910
|
-57,762
|
|
Net cashflow from operating activities
|
66,907
|
-15,759
|
11,447
|
63,635
|
-55,722
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-4,580
|
-6,429
|
-7,553
|
-8,045
|
-17,854
|
|
2. Proceeds from disposals of fixed assets
|
1,948
|
|
741
|
95
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
7,091
|
10,877
|
11,026
|
14,348
|
15,074
|
|
Net cashflow from investing activities
|
4,459
|
4,447
|
4,213
|
6,397
|
-2,781
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-18,428
|
-28,147
|
-17,228
|
-24,409
|
-14,166
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-18,428
|
-28,147
|
-17,228
|
-24,409
|
-14,166
|
|
Net cashflow of the year
|
52,937
|
-39,459
|
-1,568
|
45,623
|
-72,668
|
|
Cash and cash equivalents at the beginning of year
|
44,359
|
97,299
|
57,796
|
56,204
|
101,876
|
|
Effect of foreign exchange differences
|
3
|
-44
|
-24
|
49
|
3
|
|
Cash and cash equivalents at the end of year
|
97,299
|
57,796
|
56,204
|
101,876
|
29,210
|