|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
122,741
|
134,599
|
113,063
|
112,368
|
143,710
|
|
2. Payment to suppliers
|
-29,452
|
-17,720
|
-30,832
|
-32,393
|
-46,261
|
|
3. Payroll
|
-14,334
|
-16,233
|
-16,374
|
-29,608
|
-18,660
|
|
4. Interest expense
|
-2,603
|
-1,117
|
-2,445
|
-1,001
|
-2,286
|
|
5. Business income tax paid
|
|
-4,562
|
|
|
-1,594
|
|
6. VAT Paid
|
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
-48,537
|
-108,745
|
-351
|
5,191
|
-196,723
|
|
8. Other payments from oprerating activities
|
95,255
|
115,369
|
95,614
|
-11,053
|
109,446
|
|
Net cashflow from operating activities
|
123,070
|
101,591
|
158,675
|
43,503
|
-12,368
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-3
|
8,533
|
-191
|
-1,831
|
|
|
2. Proceeds from disposals of fixed assets
|
57
|
-20,332
|
2,937
|
13
|
11
|
|
3. Purchases of debt instruments of other entities
|
-120,000
|
-58,803
|
-241,197
|
-20,000
|
-140,000
|
|
4. Proceeds from sales of debt instruments of other entities
|
50,517
|
|
111,197
|
|
200,013
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
598
|
1,446
|
1,256
|
89
|
2,533
|
|
Net cashflow from investing activities
|
-68,831
|
-69,156
|
-125,998
|
-21,729
|
62,558
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
|
4. Repayments of borrowing
|
-8,598
|
-4,776
|
-8,597
|
-4,776
|
-8,562
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-8,598
|
-4,776
|
-8,597
|
-4,776
|
-8,562
|
|
Net cashflow of the year
|
45,641
|
27,659
|
24,081
|
16,998
|
41,628
|
|
Cash and cash equivalents at the beginning of year
|
153,756
|
173,482
|
227,056
|
251,466
|
268,464
|
|
Effect of foreign exchange differences
|
|
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
199,397
|
227,056
|
251,137
|
268,464
|
310,092
|