|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
89,444
|
82,497
|
87,095
|
88,788
|
92,573
|
|
2. Payment to suppliers
|
-52,149
|
-39,279
|
-40,904
|
-46,815
|
-57,969
|
|
3. Payroll
|
-13,842
|
-12,118
|
-18,008
|
-12,080
|
-11,854
|
|
4. Interest expense
|
1,231
|
|
|
-5,026
|
-1,319
|
|
5. Business income tax paid
|
-5,125
|
|
-4,344
|
-5,318
|
-4,600
|
|
6. VAT Paid
|
0
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
22,442
|
-24,033
|
4,520
|
14,215
|
7,276
|
|
8. Other payments from oprerating activities
|
-20,208
|
-18,703
|
-25,991
|
-18,278
|
-23,075
|
|
Net cashflow from operating activities
|
21,792
|
-11,636
|
2,368
|
15,486
|
1,032
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-11,074
|
-11,332
|
-15,202
|
-16,605
|
-2,833
|
|
2. Proceeds from disposals of fixed assets
|
0
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
-10,000
|
-7,000
|
-5,000
|
-48,500
|
-48,500
|
|
4. Proceeds from sales of debt instruments of other entities
|
24,655
|
7,000
|
17,242
|
43,008
|
48,491
|
|
5. Investment in other entities
|
0
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
0
|
|
7. Dividends and interest received
|
-22,680
|
25,001
|
378
|
33,539
|
896
|
|
Net cashflow from investing activities
|
-19,098
|
13,670
|
-2,582
|
11,443
|
-1,946
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
0
|
|
|
|
0
|
|
4. Repayments of borrowing
|
0
|
-11,397
|
|
-11,397
|
0
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
0
|
|
6. Repayments of financial leases
|
0
|
|
|
|
0
|
|
7. Dividends paid
|
-40,068
|
|
|
|
-48,083
|
|
8. Purchase of funds
|
0
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-40,068
|
-11,397
|
|
-11,397
|
-48,083
|
|
Net cashflow of the year
|
-37,374
|
-9,363
|
-214
|
15,532
|
-48,997
|
|
Cash and cash equivalents at the beginning of year
|
80,922
|
43,548
|
34,185
|
33,971
|
98,009
|
|
Effect of foreign exchange differences
|
0
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
43,548
|
34,185
|
33,971
|
49,503
|
49,012
|