I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
67,783
|
-115,563
|
61,993
|
53,796
|
58,052
|
2. Payment to suppliers
|
-67,054
|
-1,598
|
-54,505
|
-51,244
|
-57,962
|
3. Payroll
|
-8,343
|
-7,790
|
-7,786
|
-11,176
|
-9,348
|
4. Interest expense
|
-3,236
|
-3,123
|
-3,116
|
-3,110
|
-3,336
|
5. Business income tax paid
|
-3,175
|
|
-4,200
|
-7,407
|
-2,349
|
6. VAT Paid
|
|
0
|
|
|
|
7. Other receipts from operating activities
|
112,742
|
284,719
|
221,406
|
109,799
|
182,378
|
8. Other payments from oprerating activities
|
-95,543
|
-147,124
|
-155,420
|
-94,618
|
-122,885
|
Net cashflow from operating activities
|
3,174
|
9,520
|
58,372
|
-3,961
|
44,550
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-8,410
|
-2,451
|
-2,369
|
-3,545
|
-6,682
|
2. Proceeds from disposals of fixed assets
|
|
|
800
|
|
336
|
3. Purchases of debt instruments of other entities
|
-671
|
-10,523
|
-20,071
|
-25,443
|
-30,982
|
4. Proceeds from sales of debt instruments of other entities
|
|
10,510
|
3,870
|
10,050
|
3,397
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
5,899
|
5,279
|
2,217
|
4,567
|
2,867
|
Net cashflow from investing activities
|
-3,182
|
2,815
|
-15,552
|
-14,371
|
-31,064
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
111,315
|
100,496
|
105,688
|
100,685
|
111,999
|
4. Repayments of borrowing
|
-96,114
|
-91,734
|
-108,592
|
-104,848
|
-111,752
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
-43,000
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
15,201
|
8,763
|
-45,904
|
-4,163
|
247
|
Net cashflow of the year
|
15,193
|
21,098
|
-3,084
|
-22,495
|
13,733
|
Cash and cash equivalents at the beginning of year
|
28,571
|
43,763
|
64,861
|
61,777
|
0
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
43,763
|
64,861
|
61,777
|
39,282
|
13,733
|