I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
577,046
|
629,087
|
764,281
|
827,712
|
892,719
|
2. Payment to suppliers
|
-551,392
|
-549,164
|
-512,627
|
-563,259
|
-588,260
|
3. Payroll
|
-43,373
|
-65,227
|
-68,945
|
-67,821
|
-75,843
|
4. Interest expense
|
|
-1,855
|
-1,765
|
-1,748
|
-819
|
5. Business income tax paid
|
-11,617
|
-65,408
|
-33,961
|
-31,439
|
-25,227
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
25,973
|
473
|
1,436
|
1,751
|
1,420
|
8. Other payments from oprerating activities
|
-19,070
|
-31,536
|
-106,618
|
-170,502
|
-223,525
|
Net cashflow from operating activities
|
-22,433
|
-83,630
|
41,801
|
-5,308
|
-19,536
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,536
|
0
|
|
|
|
2. Proceeds from disposals of fixed assets
|
5
|
139
|
974
|
1,397
|
1,083
|
3. Purchases of debt instruments of other entities
|
-59,992
|
|
-5,000
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
65,349
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
10,189
|
1,023
|
953
|
1,458
|
847
|
Net cashflow from investing activities
|
14,016
|
1,162
|
-3,073
|
2,855
|
1,929
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
936
|
576
|
572
|
464
|
4. Repayments of borrowing
|
|
-5,410
|
-5,144
|
-5,505
|
-5,654
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-4,163
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-4,163
|
-4,475
|
-4,568
|
-4,933
|
-5,190
|
Net cashflow of the year
|
-12,581
|
-86,943
|
34,159
|
-7,386
|
-22,796
|
Cash and cash equivalents at the beginning of year
|
90,436
|
141,485
|
54,542
|
88,701
|
81,315
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
77,856
|
54,542
|
88,701
|
81,315
|
58,519
|