|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
113,022
|
152,498
|
121,271
|
131,141
|
154,481
|
|
2. Payment to suppliers
|
-37,218
|
-48,067
|
-48,429
|
-48,780
|
-38,279
|
|
3. Payroll
|
-4,054
|
-8,350
|
-11,083
|
-7,118
|
-6,147
|
|
4. Interest expense
|
-352
|
-416
|
|
-956
|
956
|
|
5. Business income tax paid
|
0
|
-7,678
|
-23,808
|
-7,580
|
-14,524
|
|
6. VAT Paid
|
0
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
900
|
145
|
196
|
-2
|
6,224
|
|
8. Other payments from oprerating activities
|
-7,139
|
-47,811
|
-41,385
|
-30,108
|
-39,579
|
|
Net cashflow from operating activities
|
65,159
|
40,320
|
-3,239
|
36,596
|
63,132
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-4,766
|
-22,418
|
|
-31,945
|
-86,180
|
|
2. Proceeds from disposals of fixed assets
|
1,219
|
522
|
|
343
|
0
|
|
3. Purchases of debt instruments of other entities
|
-47,180
|
-147,549
|
-93,185
|
-152,815
|
-148,530
|
|
4. Proceeds from sales of debt instruments of other entities
|
23,385
|
100,465
|
49,275
|
175,029
|
93,185
|
|
5. Investment in other entities
|
0
|
-2,525
|
|
-690
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
0
|
|
7. Dividends and interest received
|
6,261
|
3,524
|
1,972
|
6,391
|
3,886
|
|
Net cashflow from investing activities
|
-21,081
|
-67,981
|
-41,938
|
-3,687
|
-137,639
|
|
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
|
4,055
|
4,500
|
|
|
51,001
|
|
4. Repayments of borrowing
|
0
|
-1,111
|
-1,667
|
-1,667
|
-1,667
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
0
|
|
6. Repayments of financial leases
|
0
|
|
|
|
0
|
|
7. Dividends paid
|
-21,408
|
-1
|
|
|
-21,406
|
|
8. Purchase of funds
|
0
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-17,353
|
3,388
|
-1,667
|
-1,667
|
27,928
|
|
Net cashflow of the year
|
26,725
|
-24,273
|
-46,844
|
31,242
|
-46,579
|
|
Cash and cash equivalents at the beginning of year
|
85,077
|
111,801
|
87,529
|
40,684
|
72,053
|
|
Effect of foreign exchange differences
|
0
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
111,801
|
87,529
|
40,684
|
71,926
|
25,474
|