I - Cash flows from operating activities
|
|
|
|
|
|
1. Cash collection from premium and commission
|
1,907,979
|
1,342,593
|
2,105,452
|
2,191,716
|
2,286,765
|
2. Cash collection from premium and commission receivables
|
0
|
0
|
0
|
|
|
3. Cash collection from decrease in expenses
|
0
|
0
|
0
|
|
|
4. Cash collection from other operating activities
|
13,215
|
614,498
|
5,451
|
24,093
|
25,331
|
5. Cash paid for claim settlements
|
0
|
0
|
|
|
|
6. Commission and other operating payables paid
|
0
|
0
|
0
|
|
|
7. Cash paid to suppliers
|
-1,196,593
|
-1,325,431
|
-1,536,618
|
-1,595,262
|
-1,669,491
|
8. Cash paid to employees
|
-234,484
|
-236,243
|
-236,429
|
-226,960
|
-263,216
|
9. Taxes and statutory obligations paid
|
-68,239
|
-85,464
|
-38,625
|
-66,806
|
-45,330
|
10. Cash paid for other liabilities
|
-84,257
|
-172,978
|
-157,897
|
-157,796
|
-162,319
|
11. Cash advance to employees and suppliers
|
-39,246
|
0
|
0
|
|
|
Net cash flows from operating activities
|
298,376
|
136,975
|
141,333
|
168,986
|
171,739
|
II - Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets and other long term assets
|
-18,149
|
-17,159
|
-3,575
|
-24,472
|
-7,546
|
2. Proceeds from disposals of fixed assets and other long term assets
|
1,021
|
200
|
84
|
288
|
820
|
3. Purchases of debt instruments of other entities
|
-860,500
|
-692,000
|
-777,000
|
-1,646,559
|
-1,478,954
|
4. Proceeds from sales of debt instruments of other entities
|
531,500
|
528,000
|
615,000
|
1,428,108
|
1,307,954
|
5. Investment in other entities
|
0
|
-303,500
|
-364,049
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
228,000
|
297,000
|
|
|
7. Dividends and interest received
|
133,981
|
133,395
|
123,645
|
150,946
|
169,510
|
Net cashflow from investing activities
|
-212,147
|
-123,063
|
-108,895
|
-91,690
|
-8,216
|
III - Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
0
|
|
|
8,317
|
3. Proceeds from borrowings
|
0
|
0
|
|
|
|
4. Repayments of borrowing
|
0
|
0
|
|
|
|
5. Repayments of financial leases
|
0
|
0
|
|
|
|
6. Dividends paid
|
-75,445
|
-15,209
|
|
-50,098
|
-142,376
|
Net cashflow from financing activities
|
-75,445
|
-15,209
|
|
-50,098
|
-134,059
|
Net cashflow of the year
|
10,784
|
-1,297
|
32,438
|
27,199
|
29,464
|
Cash and cash equivalents at the beginning of the year
|
47,694
|
58,478
|
57,199
|
89,637
|
116,835
|
Effect of foreign exchange differences
|
0
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
58,479
|
57,182
|
89,637
|
116,835
|
146,299
|