|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
369,310
|
440,810
|
316,583
|
439,790
|
344,781
|
|
2. Payment to suppliers
|
-300,396
|
-308,385
|
-241,963
|
-295,528
|
-301,387
|
|
3. Payroll
|
-83,445
|
-60,916
|
-59,130
|
-65,083
|
-67,222
|
|
4. Interest expense
|
|
0
|
|
|
|
|
5. Business income tax paid
|
-11,512
|
-2,543
|
-2,705
|
-5,316
|
-8,961
|
|
6. VAT Paid
|
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
925,252
|
538,862
|
241,088
|
265,691
|
256,812
|
|
8. Other payments from oprerating activities
|
-951,709
|
-555,657
|
-263,816
|
-271,477
|
-289,124
|
|
Net cashflow from operating activities
|
-52,498
|
52,171
|
-9,942
|
68,078
|
-65,100
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,430
|
-53
|
-265
|
-2,139
|
-155
|
|
2. Proceeds from disposals of fixed assets
|
36
|
0
|
85
|
|
267
|
|
3. Purchases of debt instruments of other entities
|
-69,000
|
-97,760
|
-50,000
|
-102,581
|
-50,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
113,982
|
46,779
|
76,867
|
65,000
|
88,724
|
|
5. Investment in other entities
|
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
|
|
|
|
7. Dividends and interest received
|
721
|
2,752
|
1,036
|
1,608
|
2,371
|
|
Net cashflow from investing activities
|
44,309
|
-48,282
|
27,723
|
-38,112
|
41,207
|
|
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
|
-47
|
-4
|
0
|
-20,708
|
-24
|
|
8. Purchase of funds
|
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-47
|
-4
|
0
|
-20,708
|
-24
|
|
Net cashflow of the year
|
-8,236
|
3,885
|
17,781
|
9,257
|
-23,917
|
|
Cash and cash equivalents at the beginning of year
|
106,332
|
98,122
|
102,173
|
120,047
|
124,007
|
|
Effect of foreign exchange differences
|
25
|
166
|
94
|
-298
|
18
|
|
Cash and cash equivalents at the end of year
|
98,122
|
102,173
|
120,047
|
129,007
|
100,108
|