I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
322,239
|
153,907
|
155,028
|
149,539
|
136,338
|
2. Payment to suppliers
|
-222,187
|
-116,602
|
-111,511
|
-102,847
|
-130,281
|
3. Payroll
|
-88,010
|
-84,827
|
-102,439
|
-109,395
|
-115,380
|
4. Interest expense
|
-3,577
|
-5,055
|
-2,850
|
-1,990
|
-2,083
|
5. Business income tax paid
|
-2,772
|
-3,243
|
-5,840
|
-5,446
|
-5,712
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
520,361
|
382,308
|
468,934
|
497,010
|
512,282
|
8. Other payments from oprerating activities
|
-502,768
|
-237,814
|
-295,763
|
-292,357
|
-299,021
|
Net cashflow from operating activities
|
23,286
|
88,674
|
105,559
|
134,514
|
96,144
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-223
|
-1,548
|
-2,553
|
-1,553
|
-3,324
|
2. Proceeds from disposals of fixed assets
|
0
|
-200
|
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
|
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
156
|
115
|
150
|
196
|
174
|
Net cashflow from investing activities
|
-66
|
-1,633
|
-2,403
|
-1,357
|
-3,150
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
51,762
|
2,546
|
7,631
|
835
|
16,150
|
4. Repayments of borrowing
|
-50,753
|
-88,217
|
-110,287
|
-101,629
|
-108,192
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
-22,453
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
0
|
|
|
|
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
1,008
|
-85,671
|
-102,656
|
-123,247
|
-92,043
|
Net cashflow of the year
|
24,228
|
1,369
|
501
|
9,910
|
951
|
Cash and cash equivalents at the beginning of year
|
36,403
|
31,733
|
33,102
|
33,603
|
43,513
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
60,631
|
33,102
|
33,603
|
43,513
|
44,464
|