|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
947,014
|
983,660
|
1,056,145
|
906,932
|
952,685
|
|
2. Payment to suppliers
|
-851,234
|
-738,419
|
-699,656
|
-848,038
|
-732,246
|
|
3. Payroll
|
-29,710
|
-29,416
|
-28,727
|
-45,619
|
-31,872
|
|
4. Interest expense
|
-4,731
|
-6,147
|
-6,474
|
-7,070
|
-8,774
|
|
5. Business income tax paid
|
-8,277
|
|
-20,326
|
-8,941
|
-542
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
53,518
|
20,053
|
28,127
|
5,348
|
35,020
|
|
8. Other payments from oprerating activities
|
-38,228
|
-40,786
|
-51,551
|
-45,420
|
-43,765
|
|
Net cashflow from operating activities
|
68,352
|
188,945
|
277,539
|
-42,808
|
170,505
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-16,443
|
-27,947
|
-8,541
|
-1,512
|
-7,198
|
|
2. Proceeds from disposals of fixed assets
|
|
|
383
|
|
|
|
3. Purchases of debt instruments of other entities
|
-40,000
|
-164,000
|
-138,012
|
-228,000
|
-277,004
|
|
4. Proceeds from sales of debt instruments of other entities
|
30,700
|
30,000
|
33,300
|
19,000
|
20,000
|
|
5. Investment in other entities
|
|
|
-2,600
|
|
-2,297
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
3,249
|
3,312
|
9,705
|
6,038
|
4,797
|
|
Net cashflow from investing activities
|
-22,494
|
-158,634
|
-105,766
|
-204,474
|
-261,702
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
3,032
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
-4,374
|
|
|
|
3. Proceeds from borrowings
|
486,698
|
421,341
|
442,165
|
503,965
|
519,980
|
|
4. Repayments of borrowing
|
-355,384
|
-325,938
|
-516,643
|
-382,002
|
-481,079
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-78,195
|
-4,725
|
|
|
-80,475
|
|
8. Purchase of funds
|
|
0
|
|
|
|
|
Net cashflow from financing activities
|
56,151
|
90,678
|
-78,852
|
121,963
|
-41,574
|
|
Net cashflow of the year
|
102,009
|
120,988
|
92,921
|
-125,319
|
-132,770
|
|
Cash and cash equivalents at the beginning of year
|
254,904
|
356,907
|
477,892
|
570,815
|
445,495
|
|
Effect of foreign exchange differences
|
-6
|
-2
|
2
|
-1
|
1
|
|
Cash and cash equivalents at the end of year
|
356,907
|
477,892
|
570,815
|
445,495
|
312,726
|
