|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
212,001
|
196,628
|
181,980
|
217,207
|
203,510
|
|
2. Payment to suppliers
|
-139,141
|
-109,657
|
-76,291
|
-112,149
|
-109,480
|
|
3. Payroll
|
-21,905
|
-21,487
|
-29,195
|
-27,742
|
-26,944
|
|
4. Interest expense
|
-1,790
|
-4,131
|
-2,749
|
-2,757
|
-4,652
|
|
5. Business income tax paid
|
-6,662
|
-18,661
|
-7,672
|
-5,627
|
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
4,944
|
6,539
|
3,471
|
5,927
|
8,056
|
|
8. Other payments from oprerating activities
|
-8,893
|
-6,923
|
-54,006
|
-7,875
|
-9,506
|
|
Net cashflow from operating activities
|
38,554
|
42,309
|
15,537
|
66,984
|
60,983
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-3,140
|
-2,565
|
-2,507
|
-4,319
|
-2,917
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-36,496
|
-57,775
|
-13,300
|
-25,830
|
-29,580
|
|
4. Proceeds from sales of debt instruments of other entities
|
34,600
|
|
44,496
|
42,775
|
21,188
|
|
5. Investment in other entities
|
|
79,663
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
2,569
|
1,198
|
-843
|
201
|
653
|
|
Net cashflow from investing activities
|
-2,467
|
20,520
|
27,846
|
12,826
|
-10,656
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
22,914
|
21,551
|
|
|
0
|
|
4. Repayments of borrowing
|
-31,515
|
-85,476
|
-47,153
|
-55,477
|
-58,750
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-30,372
|
|
|
|
-32,028
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-38,973
|
-63,924
|
-47,153
|
-55,477
|
-90,778
|
|
Net cashflow of the year
|
-2,886
|
-1,096
|
-3,770
|
24,333
|
-40,451
|
|
Cash and cash equivalents at the beginning of year
|
62,422
|
60,567
|
50,988
|
47,997
|
73,047
|
|
Effect of foreign exchange differences
|
1,031
|
517
|
779
|
487
|
269
|
|
Cash and cash equivalents at the end of year
|
60,567
|
59,988
|
47,997
|
72,817
|
32,865
|