I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
847,792
|
779,102
|
341,926
|
927,859
|
1,608,250
|
2. Payment to suppliers
|
-572,656
|
-387,317
|
-496,127
|
-78,683
|
-32,787
|
3. Payroll
|
-23,256
|
-24,955
|
-27,834
|
-27,312
|
-28,520
|
4. Interest expense
|
0
|
-846
|
|
-7,173
|
-1,637
|
5. Business income tax paid
|
-56,385
|
-74,157
|
-50,583
|
-20,544
|
-121,945
|
6. VAT Paid
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
-9,423
|
42,750
|
50,302
|
75,914
|
54,173
|
8. Other payments from oprerating activities
|
-154,829
|
-73,779
|
-17,646
|
-877,183
|
-948,074
|
Net cashflow from operating activities
|
31,243
|
260,798
|
-199,961
|
-7,122
|
529,458
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-36
|
|
|
-672
|
-2,564
|
2. Proceeds from disposals of fixed assets
|
|
-6,475
|
|
350
|
909
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
3,234
|
5,091
|
3,109
|
654
|
18,476
|
Net cashflow from investing activities
|
3,198
|
-1,384
|
3,109
|
332
|
16,821
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
126,195
|
2,940
|
|
149,716
|
|
4. Repayments of borrowing
|
-202,093
|
-30,000
|
|
|
-149,716
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
-149,522
|
-91,485
|
-152,475
|
-298,851
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-75,898
|
-176,582
|
-91,485
|
-2,759
|
-448,567
|
Net cashflow of the year
|
-41,457
|
82,832
|
-288,337
|
-9,548
|
97,712
|
Cash and cash equivalents at the beginning of year
|
184,520
|
288,289
|
371,121
|
26,184
|
479,336
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
143,063
|
371,121
|
82,784
|
16,636
|
577,048
|