I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
712,252
|
723,492
|
774,149
|
917,202
|
953,732
|
2. Payment to suppliers
|
-152,089
|
-156,558
|
-134,182
|
-206,074
|
-267,594
|
3. Payroll
|
-180,429
|
-198,388
|
-217,295
|
-233,819
|
-206,722
|
4. Interest expense
|
-25,067
|
-25,684
|
-28,089
|
-27,427
|
-20,608
|
5. Business income tax paid
|
-13,540
|
-13,632
|
-9,450
|
-12,477
|
-16,659
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
8,671
|
13,743
|
9,803
|
9,269
|
9,964
|
8. Other payments from oprerating activities
|
-146,894
|
-139,738
|
-145,705
|
-182,146
|
-183,848
|
Net cashflow from operating activities
|
202,904
|
203,234
|
249,230
|
264,528
|
268,265
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-173,056
|
-211,464
|
-206,285
|
-124,700
|
-227,126
|
2. Proceeds from disposals of fixed assets
|
0
|
|
862
|
|
109
|
3. Purchases of debt instruments of other entities
|
0
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
|
|
|
5. Investment in other entities
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
|
7. Dividends and interest received
|
120
|
22
|
63
|
315
|
899
|
Net cashflow from investing activities
|
-172,936
|
-211,443
|
-205,359
|
-124,385
|
-226,118
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
111,437
|
198,017
|
236,429
|
79,031
|
78,013
|
4. Repayments of borrowing
|
-109,125
|
-174,309
|
-238,840
|
-168,591
|
-65,347
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
|
6. Repayments of financial leases
|
0
|
|
|
|
|
7. Dividends paid
|
-46,292
|
-13,470
|
-14,030
|
-14,207
|
-14,436
|
8. Purchase of funds
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-43,980
|
10,238
|
-16,441
|
-103,767
|
-1,770
|
Net cashflow of the year
|
-14,012
|
2,030
|
27,430
|
36,376
|
40,378
|
Cash and cash equivalents at the beginning of year
|
18,785
|
4,773
|
6,802
|
34,232
|
70,608
|
Effect of foreign exchange differences
|
0
|
|
|
|
|
Cash and cash equivalents at the end of year
|
4,773
|
6,802
|
34,232
|
70,608
|
110,986
|