|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
322,249
|
184,260
|
430,851
|
354,903
|
266,118
|
|
2. Payment to suppliers
|
-124,566
|
-110,867
|
-162,819
|
-60,172
|
-71,972
|
|
3. Payroll
|
-16,197
|
-16,120
|
-26,229
|
-15,684
|
-14,522
|
|
4. Interest expense
|
-4,769
|
-5,052
|
-5,920
|
-5,734
|
-7,190
|
|
5. Business income tax paid
|
0
|
|
-55
|
-13,319
|
-90
|
|
6. VAT Paid
|
0
|
|
|
|
|
|
7. Other receipts from operating activities
|
427,443
|
157,771
|
908,021
|
500,985
|
565,315
|
|
8. Other payments from oprerating activities
|
-643,448
|
-312,599
|
-1,038,509
|
-857,852
|
-442,837
|
|
Net cashflow from operating activities
|
-39,288
|
-102,607
|
105,341
|
-96,873
|
294,822
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
0
|
|
|
-1,613
|
|
|
2. Proceeds from disposals of fixed assets
|
0
|
908
|
|
1
|
5,130
|
|
3. Purchases of debt instruments of other entities
|
0
|
|
-35,000
|
|
-43,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
35,000
|
18,000
|
|
5. Investment in other entities
|
0
|
-30,000
|
-64,339
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
|
7. Dividends and interest received
|
3,024
|
70
|
2,491
|
379
|
2,821
|
|
Net cashflow from investing activities
|
3,024
|
-29,022
|
-96,848
|
33,766
|
-17,050
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
39,881
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
|
3. Proceeds from borrowings
|
222,611
|
179,952
|
378,221
|
124,325
|
141,819
|
|
4. Repayments of borrowing
|
-267,570
|
-92,957
|
-290,664
|
-203,152
|
-397,610
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
|
7. Dividends paid
|
0
|
|
|
|
|
|
8. Purchase of funds
|
0
|
|
|
|
|
|
Net cashflow from financing activities
|
-44,958
|
86,995
|
127,439
|
-78,826
|
-255,791
|
|
Net cashflow of the year
|
-81,223
|
-44,634
|
135,931
|
-141,933
|
21,982
|
|
Cash and cash equivalents at the beginning of year
|
258,263
|
177,040
|
132,406
|
268,367
|
126,434
|
|
Effect of foreign exchange differences
|
0
|
|
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
177,040
|
132,406
|
268,338
|
126,434
|
148,416
|