|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
297,292
|
262,234
|
236,379
|
253,728
|
91,075
|
|
2. Payment to suppliers
|
-10,703
|
-27,177
|
-7,730
|
-8,114
|
-8,398
|
|
3. Payroll
|
-11,765
|
-12,836
|
-23,202
|
-9,443
|
-8,675
|
|
4. Interest expense
|
-8,767
|
-6,895
|
-6,812
|
-6,502
|
-6,406
|
|
5. Business income tax paid
|
-4,913
|
-5,237
|
-10,680
|
-8,119
|
-2,178
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
1,404
|
665
|
288
|
587
|
293
|
|
8. Other payments from oprerating activities
|
-54,417
|
-83,970
|
-57,359
|
-48,001
|
-20,844
|
|
Net cashflow from operating activities
|
208,131
|
126,783
|
130,884
|
174,137
|
44,867
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,827
|
7,787
|
|
-248
|
-457
|
|
2. Proceeds from disposals of fixed assets
|
0
|
321
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
-80,125
|
-39,875
|
-110,000
|
-20,000
|
-50,782
|
|
4. Proceeds from sales of debt instruments of other entities
|
20,125
|
-10,125
|
40,000
|
60,000
|
120,125
|
|
5. Investment in other entities
|
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
7. Dividends and interest received
|
3,754
|
2,427
|
4,214
|
3,159
|
8,987
|
|
Net cashflow from investing activities
|
-58,074
|
-39,464
|
-65,786
|
42,911
|
77,874
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
|
-159,613
|
|
|
0
|
|
4. Repayments of borrowing
|
263,860
|
107,387
|
-20,117
|
-20,117
|
-20,117
|
|
5. Purchases of fixed assets and investment properties
|
-315,983
|
|
|
|
0
|
|
6. Repayments of financial leases
|
|
|
|
|
0
|
|
7. Dividends paid
|
-175,190
|
-157
|
-155,800
|
462
|
-279,287
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-227,313
|
-52,383
|
-175,918
|
-19,655
|
-299,404
|
|
Net cashflow of the year
|
-77,255
|
34,936
|
-110,820
|
197,393
|
-176,663
|
|
Cash and cash equivalents at the beginning of year
|
295,448
|
218,192
|
253,128
|
142,308
|
339,701
|
|
Effect of foreign exchange differences
|
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
218,192
|
253,128
|
142,308
|
339,701
|
163,537
|