|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
267,847
|
272,989
|
267,474
|
270,385
|
318,424
|
|
2. Payment to suppliers
|
-82,169
|
-90,917
|
-76,656
|
-67,697
|
-99,489
|
|
3. Payroll
|
-45,301
|
-52,761
|
-63,714
|
-107,620
|
-46,062
|
|
4. Interest expense
|
-7,069
|
-3,167
|
-6,761
|
-3,391
|
-7,240
|
|
5. Business income tax paid
|
-2,900
|
-4,000
|
-3,800
|
-4,841
|
-21
|
|
6. VAT Paid
|
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
6,540
|
-400
|
2,166
|
1,865
|
4,564
|
|
8. Other payments from oprerating activities
|
-48,709
|
-54,852
|
-46,346
|
-55,088
|
-56,023
|
|
Net cashflow from operating activities
|
88,239
|
66,892
|
72,363
|
33,615
|
114,154
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-53,543
|
-93,719
|
-118,099
|
-113,487
|
-89,145
|
|
2. Proceeds from disposals of fixed assets
|
|
0
|
|
|
|
|
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
|
318
|
254
|
483
|
364
|
-203
|
|
Net cashflow from investing activities
|
-53,225
|
-93,465
|
-117,616
|
-113,123
|
-89,348
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
16,956
|
20,386
|
40,076
|
76,248
|
48,702
|
|
4. Repayments of borrowing
|
-22,440
|
-14,105
|
-20,888
|
-21,596
|
-39,773
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
|
|
|
|
6. Repayments of financial leases
|
|
0
|
|
|
|
|
7. Dividends paid
|
|
-14,589
|
|
|
|
|
8. Purchase of funds
|
|
0
|
|
|
|
|
Net cashflow from financing activities
|
-5,483
|
-8,308
|
19,188
|
54,652
|
8,928
|
|
Net cashflow of the year
|
29,531
|
-34,881
|
-26,065
|
-24,856
|
33,734
|
|
Cash and cash equivalents at the beginning of year
|
84,738
|
114,269
|
79,388
|
53,305
|
28,448
|
|
Effect of foreign exchange differences
|
|
0
|
|
0
|
|
|
Cash and cash equivalents at the end of year
|
114,269
|
79,388
|
53,323
|
28,448
|
62,182
|