|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
307,142
|
279,546
|
811,157
|
408,548
|
547,233
|
|
2. Payment to suppliers
|
-30,022
|
-4,366
|
-19,635
|
31,132
|
-19,092
|
|
3. Payroll
|
-11,213
|
-3,978
|
-3,480
|
-3,677
|
-11,549
|
|
4. Interest expense
|
-6,794
|
-5,654
|
-4,176
|
2,551
|
-350
|
|
5. Business income tax paid
|
-23,566
|
-2,002
|
-13,296
|
-47,996
|
-12,683
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
30,332
|
1,772
|
47
|
9,127
|
3,626
|
|
8. Other payments from oprerating activities
|
-86,673
|
-29,551
|
-228,141
|
-20,008
|
-32,550
|
|
Net cashflow from operating activities
|
179,207
|
235,768
|
542,476
|
379,677
|
474,636
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-11,865
|
-9,364
|
-380
|
-47,456
|
-15,952
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
-50,000
|
0
|
|
|
-423,100
|
|
4. Proceeds from sales of debt instruments of other entities
|
287,539
|
1,006,239
|
374,717
|
-206,790
|
44,200
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
15,572
|
70,843
|
49,206
|
31,882
|
1,774
|
|
Net cashflow from investing activities
|
241,246
|
1,067,718
|
423,543
|
-222,364
|
-393,079
|
|
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
|
-202,693
|
-1,513,930
|
-813,070
|
-46,000
|
-46,000
|
|
5. Purchases of fixed assets and investment properties
|
|
|
0
|
0
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-64
|
0
|
-141,734
|
-599
|
-38
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-202,757
|
-1,513,930
|
-954,803
|
-46,599
|
-46,038
|
|
Net cashflow of the year
|
217,696
|
-210,444
|
11,216
|
110,713
|
35,519
|
|
Cash and cash equivalents at the beginning of year
|
20,206
|
237,902
|
27,457
|
38,673
|
149,386
|
|
Effect of foreign exchange differences
|
0
|
0
|
0
|
0
|
0
|
|
Cash and cash equivalents at the end of year
|
237,902
|
27,457
|
38,673
|
149,386
|
184,905
|