|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
939,616
|
786,826
|
722,192
|
1,018,263
|
873,740
|
|
2. Payment to suppliers
|
-893,711
|
-762,018
|
-874,361
|
-677,237
|
-829,478
|
|
3. Payroll
|
-84,173
|
-82,238
|
-147,250
|
-100,448
|
-82,810
|
|
4. Interest expense
|
-5,995
|
-7,379
|
-9,788
|
-10,380
|
-12,285
|
|
5. Business income tax paid
|
|
-14,500
|
-15,000
|
-14,065
|
-7,000
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
31,893
|
24,451
|
35,919
|
25,436
|
29,107
|
|
8. Other payments from oprerating activities
|
-61,535
|
-45,229
|
-31,758
|
-42,620
|
-17,098
|
|
Net cashflow from operating activities
|
-73,905
|
-100,087
|
-320,047
|
198,949
|
-45,825
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-3,886
|
-17,798
|
-39,954
|
-62,314
|
-49,569
|
|
2. Proceeds from disposals of fixed assets
|
1,481
|
|
10,511
|
1,214
|
1,869
|
|
3. Purchases of debt instruments of other entities
|
-600,000
|
-90,000
|
-165,000
|
-80,000
|
-100,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
525,165
|
155,000
|
600,000
|
80,000
|
145,000
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
12,001
|
3,394
|
14,105
|
310
|
4,495
|
|
Net cashflow from investing activities
|
-65,238
|
50,595
|
419,662
|
-60,791
|
1,795
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
816,311
|
729,264
|
853,367
|
720,419
|
813,734
|
|
4. Repayments of borrowing
|
-687,674
|
-537,168
|
-969,498
|
-841,503
|
-765,800
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
|
-135,428
|
|
|
|
|
8. Purchase of funds
|
|
0
|
|
|
|
|
Net cashflow from financing activities
|
128,637
|
56,669
|
-116,131
|
-121,083
|
47,934
|
|
Net cashflow of the year
|
-10,506
|
7,177
|
-16,516
|
17,074
|
3,904
|
|
Cash and cash equivalents at the beginning of year
|
35,917
|
25,411
|
32,588
|
26,076
|
43,151
|
|
Effect of foreign exchange differences
|
|
|
5
|
0
|
|
|
Cash and cash equivalents at the end of year
|
25,411
|
32,588
|
16,076
|
43,151
|
47,054
|