|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
981,744
|
1,082,544
|
1,060,397
|
1,100,462
|
1,259,408
|
|
2. Payment to suppliers
|
-734,905
|
-789,933
|
-851,221
|
-824,783
|
-822,793
|
|
3. Payroll
|
-32,490
|
-32,042
|
-47,710
|
-35,458
|
-36,624
|
|
4. Interest expense
|
-9,054
|
-8,732
|
-10,452
|
-16,752
|
-18,926
|
|
5. Business income tax paid
|
-13,788
|
-27,914
|
-22,068
|
-32,887
|
-1,359
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
24,913
|
34,449
|
3,330
|
20,037
|
18,183
|
|
8. Other payments from oprerating activities
|
-67,784
|
-69,979
|
-66,728
|
-60,423
|
-35,189
|
|
Net cashflow from operating activities
|
148,635
|
188,392
|
65,547
|
150,196
|
362,700
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-11,312
|
-162,574
|
-118,782
|
-128,134
|
-228,509
|
|
2. Proceeds from disposals of fixed assets
|
83
|
305
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
-274,774
|
-269,375
|
-362,324
|
-152,278
|
-524,957
|
|
4. Proceeds from sales of debt instruments of other entities
|
303,000
|
247,000
|
269,250
|
148,627
|
447,607
|
|
5. Investment in other entities
|
0
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
7. Dividends and interest received
|
18,228
|
15,845
|
17,750
|
11,116
|
26,132
|
|
Net cashflow from investing activities
|
35,225
|
-168,799
|
-194,106
|
-120,670
|
-279,728
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
485,101
|
537,268
|
597,188
|
591,788
|
642,709
|
|
4. Repayments of borrowing
|
-529,144
|
-504,883
|
-450,803
|
-570,802
|
-652,389
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
0
|
|
6. Repayments of financial leases
|
|
|
|
|
0
|
|
7. Dividends paid
|
-1
|
-96,569
|
|
|
-96,595
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-44,044
|
-64,184
|
146,385
|
20,986
|
-106,275
|
|
Net cashflow of the year
|
139,817
|
-44,590
|
17,826
|
50,512
|
-23,303
|
|
Cash and cash equivalents at the beginning of year
|
312,726
|
452,546
|
407,948
|
425,778
|
476,286
|
|
Effect of foreign exchange differences
|
3
|
-7
|
4
|
-4
|
-1
|
|
Cash and cash equivalents at the end of year
|
452,546
|
407,948
|
425,778
|
476,286
|
452,981
|
