|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
763,546
|
891,235
|
531,364
|
957,193
|
674,137
|
|
2. Payment to suppliers
|
-633,975
|
-678,990
|
-400,665
|
-706,152
|
-559,454
|
|
3. Payroll
|
-78,682
|
-94,838
|
-85,752
|
-80,303
|
-80,810
|
|
4. Interest expense
|
|
0
|
-14,542
|
|
-7,898
|
|
5. Business income tax paid
|
-12,851
|
-13,250
|
0
|
-14,897
|
0
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
7,302
|
14,341
|
29,279
|
34,377
|
19,903
|
|
8. Other payments from oprerating activities
|
-60,309
|
-53,186
|
-66,509
|
-67,800
|
-58,230
|
|
Net cashflow from operating activities
|
-14,969
|
65,312
|
-6,826
|
122,418
|
-12,352
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-78,179
|
-1,586
|
-216
|
-17,900
|
-8,969
|
|
2. Proceeds from disposals of fixed assets
|
2,542
|
|
936
|
393
|
78
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
0
|
|
|
|
7. Dividends and interest received
|
2,075
|
558
|
686
|
1,109
|
1,725
|
|
Net cashflow from investing activities
|
-73,562
|
-1,028
|
1,406
|
-16,398
|
-7,205
|
|
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
|
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-18,681
|
-35,182
|
-21,179
|
-28,789
|
-20,827
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-18,681
|
-35,182
|
-21,179
|
-28,789
|
-20,827
|
|
Net cashflow of the year
|
-107,211
|
29,102
|
-26,599
|
77,232
|
-40,385
|
|
Cash and cash equivalents at the beginning of year
|
120,008
|
12,797
|
41,899
|
15,300
|
92,531
|
|
Effect of foreign exchange differences
|
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
12,797
|
41,899
|
15,300
|
92,531
|
52,146
|