|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
427,810
|
447,493
|
419,576
|
418,554
|
479,859
|
|
2. Payment to suppliers
|
-243,146
|
-291,430
|
-234,889
|
-197,176
|
-252,593
|
|
3. Payroll
|
-19,845
|
-38,394
|
-27,930
|
-22,821
|
-27,545
|
|
4. Interest expense
|
-1,222
|
-1,299
|
-1,364
|
-2,332
|
-1,724
|
|
5. Business income tax paid
|
-24,791
|
-57,539
|
-26,762
|
-33,127
|
-20,019
|
|
6. VAT Paid
|
0
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
3,917
|
7,684
|
4,358
|
8,667
|
8,751
|
|
8. Other payments from oprerating activities
|
-26,057
|
-46,502
|
-38,689
|
-41,362
|
-29,210
|
|
Net cashflow from operating activities
|
116,667
|
20,012
|
94,299
|
130,403
|
157,520
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-21,849
|
-54,993
|
-11,152
|
-12,216
|
-16,910
|
|
2. Proceeds from disposals of fixed assets
|
-5
|
|
|
|
0
|
|
3. Purchases of debt instruments of other entities
|
-46,000
|
-132,400
|
-814,100
|
-112,000
|
-22,814
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
|
778,900
|
|
0
|
|
5. Investment in other entities
|
0
|
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
0
|
|
|
|
0
|
|
7. Dividends and interest received
|
9,371
|
9,944
|
8,447
|
15,027
|
12,638
|
|
Net cashflow from investing activities
|
-58,483
|
-177,449
|
-37,905
|
-109,189
|
-27,087
|
|
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
|
0
|
50,000
|
109,244
|
22,817
|
88,084
|
|
4. Repayments of borrowing
|
-41,880
|
-5,636
|
-55,145
|
-72,145
|
-120,378
|
|
5. Purchases of fixed assets and investment properties
|
0
|
|
|
|
0
|
|
6. Repayments of financial leases
|
0
|
|
|
|
0
|
|
7. Dividends paid
|
-92,613
|
-31
|
|
-111,112
|
-106,933
|
|
8. Purchase of funds
|
0
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-134,493
|
44,333
|
54,099
|
-160,441
|
-139,227
|
|
Net cashflow of the year
|
-76,309
|
-113,104
|
110,493
|
-139,227
|
-8,794
|
|
Cash and cash equivalents at the beginning of year
|
310,118
|
233,809
|
120,910
|
231,403
|
92,176
|
|
Effect of foreign exchange differences
|
0
|
205
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
233,809
|
120,910
|
231,403
|
92,176
|
83,382
|