|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
272,421
|
265,587
|
288,080
|
289,891
|
312,604
|
|
2. Payment to suppliers
|
-226,830
|
-193,148
|
-243,265
|
-274,748
|
-365,932
|
|
3. Payroll
|
-46,388
|
-38,914
|
-62,622
|
-30,539
|
-42,377
|
|
4. Interest expense
|
5,271
|
-12,596
|
-4,126
|
-5,253
|
-6,153
|
|
5. Business income tax paid
|
0
|
|
|
|
0
|
|
6. VAT Paid
|
0
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
207
|
7,113
|
1,361
|
2,942
|
545
|
|
8. Other payments from oprerating activities
|
14,576
|
-3,118
|
18,375
|
-22,582
|
109,167
|
|
Net cashflow from operating activities
|
19,257
|
24,924
|
-2,196
|
-40,289
|
7,854
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-14,752
|
-10,560
|
-6,592
|
-64,012
|
-99,200
|
|
2. Proceeds from disposals of fixed assets
|
0
|
11,126
|
906
|
|
700
|
|
3. Purchases of debt instruments of other entities
|
-17,540
|
4,427
|
-110,303
|
-9,236
|
-16,005
|
|
4. Proceeds from sales of debt instruments of other entities
|
4,427
|
-4,427
|
62,932
|
64,098
|
50,957
|
|
5. Investment in other entities
|
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
7. Dividends and interest received
|
216
|
1,598
|
158
|
47,154
|
1,462
|
|
Net cashflow from investing activities
|
-27,649
|
2,164
|
-52,899
|
38,003
|
-62,087
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
229,102
|
194,787
|
243,312
|
275,925
|
331,972
|
|
4. Repayments of borrowing
|
-211,663
|
-238,357
|
-209,152
|
-261,792
|
-255,368
|
|
5. Purchases of fixed assets and investment properties
|
|
-4,232
|
|
|
0
|
|
6. Repayments of financial leases
|
-10,793
|
12,622
|
-1,658
|
-1,644
|
-1,608
|
|
7. Dividends paid
|
-4,594
|
-56
|
-36
|
-8,883
|
-4,338
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
2,051
|
-35,237
|
32,466
|
3,606
|
70,659
|
|
Net cashflow of the year
|
-6,341
|
-8,148
|
-22,628
|
1,321
|
16,425
|
|
Cash and cash equivalents at the beginning of year
|
74,432
|
67,923
|
73,397
|
50,769
|
42,919
|
|
Effect of foreign exchange differences
|
-168
|
509
|
0
|
272
|
0
|
|
Cash and cash equivalents at the end of year
|
67,923
|
60,283
|
50,769
|
52,362
|
58,820
|