I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
822,179
|
889,657
|
917,336
|
824,490
|
949,520
|
2. Payment to suppliers
|
-665,421
|
-646,480
|
-544,793
|
-717,425
|
-654,344
|
3. Payroll
|
-80,615
|
-78,996
|
-109,791
|
-84,610
|
-84,869
|
4. Interest expense
|
-2,598
|
-2,502
|
-1,274
|
-1,021
|
-2,714
|
5. Business income tax paid
|
|
-15,000
|
-32,896
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
213,406
|
170,891
|
29,610
|
258,427
|
204,323
|
8. Other payments from oprerating activities
|
-178,457
|
-152,989
|
-152,604
|
-204,885
|
-129,256
|
Net cashflow from operating activities
|
108,495
|
164,582
|
105,587
|
74,975
|
282,662
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-242
|
-380
|
-1,000
|
-568
|
-921
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-60,860
|
-10,000
|
-15,000
|
-32,000
|
-46,750
|
4. Proceeds from sales of debt instruments of other entities
|
38,631
|
62,611
|
50,000
|
63,719
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
2,289
|
5,246
|
2,575
|
1,953
|
564
|
Net cashflow from investing activities
|
-20,183
|
57,476
|
36,575
|
33,104
|
-47,107
|
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
|
-113,400
|
-245,652
|
-162,200
|
-46,842
|
-245,666
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
-6,357
|
7. Dividends paid
|
-102
|
-145
|
-102
|
-68
|
-136
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-113,502
|
-245,797
|
-162,302
|
-46,910
|
-252,158
|
Net cashflow of the year
|
-25,190
|
-23,739
|
-20,140
|
61,169
|
-16,604
|
Cash and cash equivalents at the beginning of year
|
172,892
|
147,702
|
162,857
|
142,717
|
203,886
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
147,702
|
123,963
|
142,717
|
203,886
|
187,282
|