|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
428,801
|
380,154
|
383,641
|
332,927
|
410,637
|
|
2. Payment to suppliers
|
-320,071
|
-314,794
|
-291,837
|
-398,258
|
-336,999
|
|
3. Payroll
|
-24,081
|
-29,200
|
-33,095
|
-44,570
|
-38,203
|
|
4. Interest expense
|
-5,313
|
-6,221
|
-7,372
|
-9,027
|
-10,573
|
|
5. Business income tax paid
|
0
|
|
-7,176
|
-2,294
|
0
|
|
6. VAT Paid
|
|
|
0
|
|
0
|
|
7. Other receipts from operating activities
|
73,720
|
49,404
|
98,012
|
83,860
|
190,957
|
|
8. Other payments from oprerating activities
|
-86,691
|
-61,216
|
-133,970
|
-87,984
|
-246,705
|
|
Net cashflow from operating activities
|
66,365
|
18,126
|
8,203
|
-125,346
|
-30,886
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-25,872
|
-96,395
|
-53,422
|
-5,614
|
-26,450
|
|
2. Proceeds from disposals of fixed assets
|
0
|
387
|
0
|
77
|
0
|
|
3. Purchases of debt instruments of other entities
|
0
|
-15,042
|
0
|
-8,835
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
22,200
|
36,398
|
|
12,620
|
|
5. Investment in other entities
|
|
|
0
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
0
|
|
0
|
|
7. Dividends and interest received
|
199
|
119
|
208
|
219
|
152
|
|
Net cashflow from investing activities
|
-25,673
|
-88,731
|
-16,815
|
-14,153
|
-13,678
|
|
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
|
323,905
|
400,018
|
349,009
|
409,078
|
347,125
|
|
4. Repayments of borrowing
|
-350,545
|
-367,273
|
-318,216
|
-217,614
|
-381,872
|
|
5. Purchases of fixed assets and investment properties
|
|
|
0
|
|
0
|
|
6. Repayments of financial leases
|
|
|
0
|
|
0
|
|
7. Dividends paid
|
|
|
0
|
|
0
|
|
8. Purchase of funds
|
|
|
0
|
|
0
|
|
Net cashflow from financing activities
|
-26,640
|
32,745
|
30,793
|
191,464
|
-34,747
|
|
Net cashflow of the year
|
14,052
|
-37,859
|
22,181
|
51,965
|
-79,311
|
|
Cash and cash equivalents at the beginning of year
|
52,710
|
66,797
|
28,946
|
51,126
|
103,163
|
|
Effect of foreign exchange differences
|
36
|
8
|
-2
|
73
|
382
|
|
Cash and cash equivalents at the end of year
|
66,797
|
28,946
|
51,126
|
103,163
|
24,235
|