I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
648,676
|
441,069
|
613,747
|
578,892
|
883,938
|
2. Payment to suppliers
|
-411,127
|
-276,984
|
-454,240
|
-442,896
|
-687,084
|
3. Payroll
|
-34,830
|
-29,404
|
-26,906
|
-30,491
|
-41,875
|
4. Interest expense
|
-927
|
-23
|
-17
|
|
-8
|
5. Business income tax paid
|
-18,544
|
-9,807
|
-13,498
|
-11,897
|
-20,785
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
2,937
|
2,539
|
4,729
|
6,718
|
5,828
|
8. Other payments from oprerating activities
|
-137,728
|
-91,298
|
-85,761
|
-209,886
|
-156,689
|
Net cashflow from operating activities
|
48,457
|
36,091
|
38,055
|
-109,560
|
-16,675
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-2,864
|
-212
|
-1,659
|
-324
|
-1,027
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
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
|
3,898
|
4,654
|
5,373
|
8,384
|
5,007
|
Net cashflow from investing activities
|
1,034
|
4,443
|
3,714
|
8,061
|
3,981
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
14,237
|
550
|
3,000
|
|
6,683
|
4. Repayments of borrowing
|
-19,167
|
-8,470
|
-3,000
|
|
-6,683
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-38,059
|
-37,941
|
-41,587
|
-44,031
|
-93,061
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-42,989
|
-45,861
|
-41,587
|
-44,031
|
-93,061
|
Net cashflow of the year
|
6,502
|
-5,327
|
182
|
-145,531
|
-105,756
|
Cash and cash equivalents at the beginning of year
|
9,388
|
15,890
|
10,563
|
10,745
|
18,514
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
Cash and cash equivalents at the end of year
|
15,890
|
10,563
|
10,745
|
18,514
|
9,758
|