I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
556,022
|
564,124
|
581,347
|
613,769
|
637,409
|
2. Payment to suppliers
|
-220,525
|
-212,595
|
-226,528
|
-214,740
|
-261,679
|
3. Payroll
|
-120,314
|
-105,532
|
-106,063
|
-106,037
|
-107,398
|
4. Interest expense
|
-13,697
|
-14,713
|
-15,143
|
-20,926
|
-14,862
|
5. Business income tax paid
|
-14,517
|
-11,649
|
-7,450
|
-19,192
|
-8,231
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
5,487
|
7,677
|
10,123
|
5,367
|
26,568
|
8. Other payments from oprerating activities
|
-72,031
|
-100,159
|
-123,765
|
-187,303
|
-151,459
|
Net cashflow from operating activities
|
120,424
|
127,154
|
112,521
|
70,938
|
120,346
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-98,300
|
-89,783
|
-85,325
|
-60,935
|
-58,592
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
20
|
27
|
26
|
31
|
47
|
Net cashflow from investing activities
|
-98,280
|
-89,756
|
-85,299
|
-60,904
|
-58,545
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
94,981
|
55,160
|
74,889
|
79,567
|
23,260
|
4. Repayments of borrowing
|
-101,534
|
-70,125
|
-67,902
|
-60,662
|
-62,051
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-23,224
|
-23,556
|
-31,908
|
-20,353
|
-25,000
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-29,777
|
-38,521
|
-24,921
|
-1,447
|
-63,790
|
Net cashflow of the year
|
-7,633
|
-1,124
|
2,302
|
8,586
|
-1,989
|
Cash and cash equivalents at the beginning of year
|
10,051
|
2,418
|
1,294
|
3,596
|
12,182
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
2,418
|
1,294
|
3,596
|
12,182
|
10,193
|