I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
526,647
|
625,575
|
598,965
|
592,213
|
752,019
|
2. Payment to suppliers
|
-149,582
|
-147,522
|
-167,780
|
-154,049
|
-260,302
|
3. Payroll
|
-100,565
|
-121,216
|
-125,020
|
-129,264
|
-159,093
|
4. Interest expense
|
0
|
0
|
|
|
|
5. Business income tax paid
|
-53,896
|
-63,740
|
-58,463
|
-74,537
|
-62,479
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
4,634
|
1,013
|
2,098
|
129,052
|
6,223
|
8. Other payments from oprerating activities
|
-47,868
|
-59,512
|
-63,372
|
-82,761
|
-83,908
|
Net cashflow from operating activities
|
179,371
|
234,598
|
186,429
|
280,655
|
192,460
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-4,517
|
-52,079
|
-2,192
|
-176,320
|
-41,494
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
0
|
26,764
|
3. Purchases of debt instruments of other entities
|
-1,850,000
|
-1,822,000
|
-1,894,000
|
-2,251,000
|
-2,231,000
|
4. Proceeds from sales of debt instruments of other entities
|
1,669,000
|
1,734,000
|
1,865,000
|
2,159,000
|
2,229,000
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
6,592
|
|
|
13,680
|
24,799
|
7. Dividends and interest received
|
89,457
|
79,255
|
88,736
|
150,663
|
91,968
|
Net cashflow from investing activities
|
-89,468
|
-60,824
|
57,544
|
-103,978
|
100,036
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
0
|
|
|
|
|
4. Repayments of borrowing
|
0
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
-100,819
|
-159,112
|
-239,585
|
-200,022
|
-279,954
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-100,819
|
-159,112
|
-239,585
|
-200,022
|
-279,954
|
Net cashflow of the year
|
-10,916
|
14,662
|
4,388
|
-23,345
|
12,542
|
Cash and cash equivalents at the beginning of year
|
29,237
|
18,265
|
32,809
|
37,477
|
14,626
|
Effect of foreign exchange differences
|
-56
|
-118
|
279
|
494
|
113
|
Cash and cash equivalents at the end of year
|
18,265
|
32,809
|
37,477
|
14,626
|
27,281
|