|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Net profit before tax
|
966,780
|
1,129,188
|
1,131,672
|
1,136,322
|
1,125,522
|
|
2. Adjustments
|
226,475
|
244,443
|
271,728
|
242,427
|
235,246
|
|
- Depreciation and amortisation
|
324,061
|
331,150
|
335,767
|
332,787
|
328,095
|
|
- Provisions
|
85
|
8,414
|
18,294
|
20,900
|
16,999
|
|
- Net profit from investment in joint venture
|
|
0
|
|
|
|
|
- Write off fixed assets
|
|
0
|
|
|
|
|
- Unrealised foreign exchange profit(loss)
|
-2,379
|
-7,070
|
-2,600
|
-1,523
|
1,125
|
|
- Profit(Loss) from disposals of fixed assets
|
|
0
|
|
|
|
|
- Profit(Loss) from investing activities
|
-164,207
|
-182,294
|
-179,989
|
-193,000
|
-226,492
|
|
- Profit from deposit
|
|
0
|
|
|
|
|
- Interest income
|
|
0
|
|
|
|
|
- Interest expense
|
68,915
|
94,242
|
100,256
|
83,263
|
115,518
|
|
- Payments direct from profit
|
|
0
|
|
|
|
|
3. Operating profit before working capital changes
|
1,193,255
|
1,373,631
|
1,403,400
|
1,378,749
|
1,360,768
|
|
- Increase/decrease in receivables
|
-147,958
|
-28,655
|
-148,534
|
-32,812
|
-140,458
|
|
- Increase/decrease in inventories
|
-19,861
|
39,439
|
92,286
|
-340,163
|
-303,343
|
|
- Increase/decrease in payables
|
-591,374
|
646,184
|
147,939
|
694,650
|
-903,136
|
|
- Increase/decrease in pre-paid expense
|
-75,155
|
-87,963
|
-75,126
|
-103,677
|
-684,209
|
|
- Increase/decrease in current assets
|
|
0
|
|
|
|
|
- Interest paid
|
-84,731
|
-67,995
|
-100,780
|
-102,922
|
-84,582
|
|
- Business income tax paid
|
-330,217
|
-191,060
|
-220,770
|
-213,321
|
-241,677
|
|
- Other receipts from operating activities
|
|
20
|
|
0
|
|
|
- Other payments from oprerating activities
|
-127,523
|
-135,377
|
-32,952
|
-2,628
|
-271,087
|
|
Net cashflow from operating activities
|
-183,565
|
1,548,225
|
1,065,463
|
1,277,875
|
-1,267,724
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-288,318
|
-371,285
|
-461,347
|
-629,900
|
-521,102
|
|
2. Proceeds from disposals of fixed assets
|
469
|
303
|
40
|
272
|
51
|
|
3. Purchases of debt instruments of other entities
|
-4,770,618
|
-8,873,777
|
-3,461,110
|
-8,905,590
|
-4,618,301
|
|
4. Proceeds from sales of debt instruments of other entities
|
3,861,138
|
8,721,028
|
3,845,891
|
8,581,558
|
3,460,515
|
|
5. Payment for investment in joint venture
|
|
0
|
|
|
|
|
6. Purchases of short-term investment
|
|
0
|
|
|
|
|
7. Investment in other entities
|
|
0
|
|
|
|
|
8. Proceeds from disinvestment in other entities
|
|
0
|
|
|
|
|
9. Profit from deposit received
|
|
0
|
|
|
|
|
10. Dividends and interest received
|
108,535
|
236,253
|
109,807
|
263,957
|
113,468
|
|
11. Purchases of buying minority equity
|
|
0
|
|
|
|
|
Net cashflow from investing activities
|
-1,088,794
|
-287,477
|
33,282
|
-689,703
|
-1,565,368
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
5,145,237
|
5,744,126
|
3,863,623
|
4,591,757
|
6,502,888
|
|
4. Repayments of borrowing
|
-4,148,213
|
-4,093,031
|
-5,338,135
|
-4,878,217
|
-3,718,044
|
|
5. Repayments of financial leases
|
|
0
|
|
|
|
|
6. Other purchase from financing activities
|
|
0
|
|
|
|
|
7. Purchase from capitalization issue
|
|
0
|
|
|
|
|
8. Dividends paid
|
|
-2,541,690
|
|
0
|
-200
|
|
9. Minority equity in joint venture
|
|
0
|
|
|
|
|
10. Social welfare expenses
|
|
0
|
|
|
|
|
Net cashflow from financing activities
|
997,024
|
-890,596
|
-1,474,513
|
-286,461
|
2,784,644
|
|
Net cashflow of the year
|
-275,334
|
370,152
|
-375,768
|
301,712
|
-48,449
|
|
Cash and cash equivalents at the beginning of year
|
679,277
|
407,083
|
786,167
|
413,107
|
713,425
|
|
Effect of foreign exchange differences
|
3,140
|
8,932
|
2,708
|
-1,394
|
239
|
|
Cash and cash equivalents at the end of year
|
407,083
|
786,167
|
413,107
|
713,425
|
665,215
|
