I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
104,415
|
97,087
|
441,725
|
490,112
|
561,214
|
2. Payment to suppliers
|
-45,381
|
-31,871
|
-168,949
|
-179,152
|
-215,456
|
3. Payroll
|
-21,597
|
-17,378
|
-77,611
|
-95,397
|
-111,812
|
4. Interest expense
|
-1,406
|
-1,186
|
-5,351
|
-5,074
|
-6,685
|
5. Business income tax paid
|
-54
|
-2,200
|
-6,499
|
-5,550
|
-8,800
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
3,569
|
4,364
|
10,929
|
38,990
|
36,107
|
8. Other payments from oprerating activities
|
-31,192
|
-40,773
|
-139,867
|
-150,153
|
-168,219
|
Net cashflow from operating activities
|
7,869
|
8,043
|
54,376
|
93,775
|
86,348
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,218
|
-506
|
-1,258
|
-1,918
|
-3,215
|
2. Proceeds from disposals of fixed assets
|
|
73
|
88
|
|
381
|
3. Purchases of debt instruments of other entities
|
|
-18,000
|
-47,337
|
-100,053
|
-152,467
|
4. Proceeds from sales of debt instruments of other entities
|
|
15,000
|
47,000
|
69,830
|
140,098
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
1,030
|
4
|
774
|
1,125
|
1,101
|
Net cashflow from investing activities
|
-187
|
-3,429
|
-733
|
-31,015
|
-14,102
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
-6,703
|
-10,617
|
-27,759
|
-29,314
|
-31,417
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
-2,268
|
-32,978
|
-34,386
|
-40,122
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-6,703
|
-12,885
|
-60,737
|
-63,700
|
-71,538
|
Net cashflow of the year
|
979
|
-8,270
|
-7,094
|
-940
|
708
|
Cash and cash equivalents at the beginning of year
|
|
22,248
|
13,946
|
6,852
|
5,912
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
|
13,978
|
6,852
|
5,912
|
6,620
|