I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
145,158
|
178,040
|
268,444
|
351,526
|
187,172
|
2. Payment to suppliers
|
-8,205
|
743
|
-20,748
|
-7,094
|
-11,059
|
3. Payroll
|
-7,203
|
-8,091
|
-14,658
|
-15,629
|
-9,966
|
4. Interest expense
|
-14,177
|
-13,156
|
-11,924
|
-10,293
|
-9,830
|
5. Business income tax paid
|
-1,400
|
-2,076
|
-3,103
|
-11,617
|
-5,695
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
2,122
|
1,626
|
3,025
|
903
|
1,455
|
8. Other payments from oprerating activities
|
-33,554
|
-33,465
|
-73,973
|
-69,006
|
-50,088
|
Net cashflow from operating activities
|
82,742
|
123,622
|
147,064
|
238,790
|
101,990
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-216
|
-10,609
|
-2,688
|
-2,044
|
-5,086
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
-125
|
-20,000
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
30,000
|
0
|
|
10,000
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
1,321
|
3,083
|
954
|
2,056
|
2,152
|
Net cashflow from investing activities
|
1,105
|
22,349
|
-21,733
|
12
|
7,066
|
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
|
-52,123
|
-52,123
|
-52,426
|
-52,123
|
-52,123
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-740
|
-162,876
|
-86,608
|
-206
|
-145,863
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-52,863
|
-215,000
|
-139,034
|
-52,329
|
-197,986
|
Net cashflow of the year
|
30,983
|
-69,029
|
-13,704
|
186,473
|
-88,930
|
Cash and cash equivalents at the beginning of year
|
249,655
|
280,638
|
211,608
|
197,905
|
384,378
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
280,638
|
211,608
|
197,905
|
384,378
|
295,448
|