|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
2,655,404
|
3,328,059
|
4,193,704
|
4,238,713
|
4,473,667
|
|
2. Payment to suppliers
|
-2,646,892
|
-3,080,376
|
-4,157,515
|
-4,528,600
|
-4,135,213
|
|
3. Payroll
|
-34,079
|
-36,906
|
-21,558
|
-46,736
|
-113,030
|
|
4. Interest expense
|
-25,640
|
-34,313
|
-54,971
|
-56,535
|
-90,694
|
|
5. Business income tax paid
|
-2,444
|
-2,250
|
-4,483
|
-14,806
|
-2,755
|
|
6. VAT Paid
|
0
|
|
|
|
|
|
7. Other receipts from operating activities
|
522,820
|
1,170,390
|
1,296,911
|
2,070,720
|
1,358,255
|
|
8. Other payments from oprerating activities
|
-468,810
|
-782,931
|
-796,054
|
-859,214
|
-996,469
|
|
Net cashflow from operating activities
|
359
|
561,673
|
456,035
|
803,542
|
493,760
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-470
|
-23,443
|
-21
|
-8,330
|
-4,279
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-107,474
|
-345,283
|
-36,520
|
-316,965
|
-337,015
|
|
4. Proceeds from sales of debt instruments of other entities
|
196,707
|
486,913
|
13,610
|
47,255
|
256,210
|
|
5. Investment in other entities
|
-535,620
|
-49,501
|
-44,911
|
-420
|
-10,300
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
44,076
|
|
|
|
7. Dividends and interest received
|
1,232
|
471
|
20,889
|
7,715
|
4,668
|
|
Net cashflow from investing activities
|
-445,625
|
69,158
|
-2,877
|
-270,745
|
-90,716
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
886,088
|
60,301
|
8
|
34,000
|
17,831
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
|
3. Proceeds from borrowings
|
2,235,410
|
2,331,553
|
2,807,210
|
3,557,969
|
4,059,570
|
|
4. Repayments of borrowing
|
-2,648,636
|
-3,005,291
|
-3,240,472
|
-3,964,272
|
-4,547,510
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
0
|
|
6. Repayments of financial leases
|
-7,347
|
-17,902
|
-13,222
|
-26,607
|
-29,690
|
|
7. Dividends paid
|
0
|
|
|
|
|
|
8. Purchase of funds
|
0
|
|
|
|
0
|
|
Net cashflow from financing activities
|
465,515
|
-631,340
|
-446,475
|
-398,910
|
-499,800
|
|
Net cashflow of the year
|
20,249
|
-508
|
6,683
|
133,888
|
-96,756
|
|
Cash and cash equivalents at the beginning of year
|
6,283
|
26,839
|
26,700
|
32,030
|
166,151
|
|
Effect of foreign exchange differences
|
306
|
370
|
-1,283
|
165
|
2,746
|
|
Cash and cash equivalents at the end of year
|
26,838
|
26,700
|
32,099
|
166,152
|
72,220
|
