|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
1,637,344
|
1,810,695
|
1,997,958
|
2,749,293
|
2,520,531
|
|
2. Payment to suppliers
|
-1,477,134
|
-1,594,870
|
-1,942,907
|
-2,622,368
|
-2,681,753
|
|
3. Payroll
|
-16,056
|
-23,064
|
-29,230
|
-14,521
|
-8,121
|
|
4. Interest expense
|
-30,085
|
-52,420
|
-30,526
|
-34,726
|
-39,775
|
|
5. Business income tax paid
|
|
|
-2,069
|
-5,434
|
-3,241
|
|
6. VAT Paid
|
|
|
|
0
|
0
|
|
7. Other receipts from operating activities
|
2,558
|
484
|
2,538
|
24,918
|
125
|
|
8. Other payments from oprerating activities
|
-13,119
|
-29,403
|
-66,702
|
14,305
|
-52,603
|
|
Net cashflow from operating activities
|
103,508
|
111,421
|
-70,939
|
111,467
|
-264,835
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-9,531
|
-2,046
|
-2,216
|
152
|
780
|
|
2. Proceeds from disposals of fixed assets
|
|
|
0
|
40,429
|
-40,264
|
|
3. Purchases of debt instruments of other entities
|
0
|
|
0
|
0
|
-192,096
|
|
4. Proceeds from sales of debt instruments of other entities
|
31,000
|
200,000
|
0
|
0
|
0
|
|
5. Investment in other entities
|
|
|
0
|
0
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
0
|
0
|
0
|
|
7. Dividends and interest received
|
-1,236
|
6,115
|
743
|
41
|
20
|
|
Net cashflow from investing activities
|
20,232
|
204,069
|
-1,473
|
40,622
|
-231,559
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
0
|
0
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
0
|
0
|
0
|
|
3. Proceeds from borrowings
|
897,366
|
534,598
|
896,379
|
524,909
|
1,317,486
|
|
4. Repayments of borrowing
|
-987,881
|
-858,887
|
-857,978
|
-464,548
|
-1,036,442
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
0
|
|
6. Repayments of financial leases
|
|
|
0
|
0
|
0
|
|
7. Dividends paid
|
|
|
0
|
0
|
0
|
|
8. Purchase of funds
|
|
|
|
0
|
0
|
|
Net cashflow from financing activities
|
-90,515
|
-324,288
|
38,401
|
60,361
|
281,044
|
|
Net cashflow of the year
|
33,225
|
-8,798
|
-34,011
|
212,450
|
-215,350
|
|
Cash and cash equivalents at the beginning of year
|
-46,136
|
62,963
|
54,171
|
20,160
|
232,607
|
|
Effect of foreign exchange differences
|
11
|
7
|
0
|
-3
|
-14
|
|
Cash and cash equivalents at the end of year
|
-12,900
|
54,171
|
20,160
|
232,607
|
17,242
|