|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
58,052
|
-213,914
|
57,604
|
60,343
|
79,761
|
|
2. Payment to suppliers
|
-57,962
|
50,777
|
-53,211
|
-177,487
|
-67,024
|
|
3. Payroll
|
-9,348
|
-5,990
|
-11,013
|
-12,567
|
-7,686
|
|
4. Interest expense
|
-3,336
|
-3,633
|
-3,765
|
-4,181
|
-4,375
|
|
5. Business income tax paid
|
-2,349
|
0
|
-20,257
|
-19,068
|
0
|
|
6. VAT Paid
|
|
|
0
|
|
0
|
|
7. Other receipts from operating activities
|
182,378
|
465,490
|
237,091
|
179,813
|
245,124
|
|
8. Other payments from oprerating activities
|
-122,885
|
-236,459
|
-102,588
|
-112,507
|
-116,033
|
|
Net cashflow from operating activities
|
44,550
|
56,271
|
103,861
|
-85,654
|
129,766
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-6,682
|
10,876
|
-57,366
|
-8,217
|
-222,560
|
|
2. Proceeds from disposals of fixed assets
|
336
|
-3
|
1,237
|
383
|
100
|
|
3. Purchases of debt instruments of other entities
|
-30,982
|
-54,370
|
-112,391
|
-76,447
|
-128,253
|
|
4. Proceeds from sales of debt instruments of other entities
|
3,397
|
14,991
|
47,861
|
176,155
|
162,012
|
|
5. Investment in other entities
|
|
|
0
|
-5,495
|
-515
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
0
|
|
0
|
|
7. Dividends and interest received
|
2,867
|
12,666
|
-1,702
|
7,826
|
3,228
|
|
Net cashflow from investing activities
|
-31,064
|
-15,841
|
-122,362
|
94,205
|
-185,988
|
|
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
|
111,999
|
94,140
|
97,310
|
106,523
|
201,433
|
|
4. Repayments of borrowing
|
-111,752
|
-90,591
|
-97,596
|
-101,615
|
-129,656
|
|
5. Purchases of fixed assets and investment properties
|
|
|
0
|
|
0
|
|
6. Repayments of financial leases
|
|
|
0
|
|
0
|
|
7. Dividends paid
|
|
-45,000
|
0
|
|
0
|
|
8. Purchase of funds
|
|
|
0
|
|
0
|
|
Net cashflow from financing activities
|
247
|
-41,452
|
-287
|
4,908
|
71,777
|
|
Net cashflow of the year
|
13,733
|
-1,021
|
-18,787
|
13,458
|
15,555
|
|
Cash and cash equivalents at the beginning of year
|
0
|
-39,282
|
51,994
|
33,207
|
46,665
|
|
Effect of foreign exchange differences
|
|
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
13,733
|
-40,302
|
33,207
|
46,665
|
62,221
|