|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
247,197
|
236,407
|
251,701
|
240,647
|
299,689
|
|
2. Payment to suppliers
|
-216,038
|
-202,966
|
-220,232
|
-208,035
|
-252,852
|
|
3. Payroll
|
-20,658
|
-23,039
|
-23,052
|
-34,083
|
-20,547
|
|
4. Interest expense
|
-586
|
-513
|
-666
|
-1,267
|
-1,515
|
|
5. Business income tax paid
|
-1,628
|
-1,557
|
-2,580
|
-2,537
|
-1,532
|
|
6. VAT Paid
|
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
26,342
|
26,624
|
25,753
|
24,983
|
30,199
|
|
8. Other payments from oprerating activities
|
-13,264
|
-31,555
|
-31,266
|
-31,866
|
-37,446
|
|
Net cashflow from operating activities
|
21,366
|
3,400
|
-344
|
-12,157
|
15,996
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-551
|
-4,519
|
-2,664
|
-3,484
|
-24,363
|
|
2. Proceeds from disposals of fixed assets
|
|
1
|
0
|
2
|
3,797
|
|
3. Purchases of debt instruments of other entities
|
-66,940
|
-19,208
|
-33,866
|
-28,811
|
-39,804
|
|
4. Proceeds from sales of debt instruments of other entities
|
66,282
|
16,838
|
33,454
|
40,661
|
51,942
|
|
5. Investment in other entities
|
|
|
0
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
0
|
|
|
|
7. Dividends and interest received
|
6,131
|
826
|
1,210
|
2,026
|
6,705
|
|
Net cashflow from investing activities
|
4,923
|
-6,062
|
-1,866
|
10,393
|
-1,722
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
0
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
0
|
|
|
|
3. Proceeds from borrowings
|
169,500
|
168,500
|
165,500
|
156,997
|
190,320
|
|
4. Repayments of borrowing
|
-186,670
|
-158,000
|
-158,000
|
-125,920
|
-193,254
|
|
5. Purchases of fixed assets and investment properties
|
|
|
0
|
|
|
|
6. Repayments of financial leases
|
|
|
0
|
|
|
|
7. Dividends paid
|
-6,733
|
-4,920
|
-4,920
|
-4,920
|
-6,559
|
|
8. Purchase of funds
|
|
|
0
|
|
|
|
Net cashflow from financing activities
|
-23,903
|
5,580
|
2,580
|
26,158
|
-9,493
|
|
Net cashflow of the year
|
2,387
|
2,918
|
371
|
24,394
|
4,781
|
|
Cash and cash equivalents at the beginning of year
|
23,355
|
25,741
|
28,659
|
29,030
|
53,424
|
|
Effect of foreign exchange differences
|
|
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
25,741
|
28,659
|
29,030
|
53,424
|
58,205
|