I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
363,415
|
374,310
|
422,504
|
424,078
|
336,051
|
2. Payment to suppliers
|
-134,044
|
-134,327
|
-165,098
|
-165,277
|
-129,926
|
3. Payroll
|
-28,401
|
-33,534
|
-35,202
|
-32,207
|
-24,128
|
4. Interest expense
|
|
0
|
|
|
|
5. Business income tax paid
|
-12,896
|
-21,532
|
-17,552
|
-24,466
|
-17,998
|
6. VAT Paid
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
32,279
|
100,108
|
170,151
|
328,312
|
300,937
|
8. Other payments from oprerating activities
|
-211,314
|
-250,251
|
-389,692
|
-558,163
|
-122,910
|
Net cashflow from operating activities
|
9,039
|
34,773
|
-14,889
|
-27,722
|
342,025
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,051
|
-213
|
-668
|
-1,247
|
-2,077
|
2. Proceeds from disposals of fixed assets
|
7
|
6
|
166
|
17
|
4
|
3. Purchases of debt instruments of other entities
|
|
0
|
|
|
-205,000
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
|
|
|
5. Investment in other entities
|
-32,289
|
-35,174
|
-69,625
|
|
-149,449
|
6. Proceeds from disinvestment in other entities
|
2,479
|
75,334
|
4,545
|
72,611
|
|
7. Dividends and interest received
|
8,768
|
25,629
|
10,952
|
14,449
|
12,983
|
Net cashflow from investing activities
|
-22,086
|
65,581
|
-54,630
|
85,829
|
-343,539
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
-10,194
|
0
|
|
|
-201
|
3. Proceeds from borrowings
|
|
0
|
|
|
0
|
4. Repayments of borrowing
|
|
0
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
|
|
|
6. Repayments of financial leases
|
|
0
|
|
|
|
7. Dividends paid
|
-3,228
|
-3,503
|
-3,155
|
-2,843
|
-28,485
|
8. Purchase of funds
|
|
0
|
|
|
|
Net cashflow from financing activities
|
-13,422
|
-3,503
|
-3,155
|
-2,843
|
-28,687
|
Net cashflow of the year
|
-26,469
|
96,851
|
-72,674
|
55,264
|
-30,201
|
Cash and cash equivalents at the beginning of year
|
95,753
|
36,721
|
133,572
|
60,898
|
116,162
|
Effect of foreign exchange differences
|
|
0
|
|
|
|
Cash and cash equivalents at the end of year
|
69,284
|
133,572
|
60,898
|
116,162
|
85,961
|