|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
1,091,810
|
1,709,295
|
1,217,476
|
1,344,039
|
1,122,153
|
|
2. Payment to suppliers
|
-1,279,927
|
-1,478,803
|
-1,205,816
|
-1,188,076
|
-1,173,050
|
|
3. Payroll
|
-2,364
|
-1,591
|
-1,170
|
-1,521
|
-2,339
|
|
4. Interest expense
|
-3,413
|
-4,157
|
4,308
|
-13,286
|
-4,081
|
|
5. Business income tax paid
|
-533
|
-600
|
-526
|
-1,236
|
-1,000
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
193,547
|
-173,146
|
8,197
|
15,073
|
23,453
|
|
8. Other payments from oprerating activities
|
-1,430
|
-43,089
|
-45,429
|
-40,466
|
-2,408
|
|
Net cashflow from operating activities
|
-2,311
|
7,908
|
-22,959
|
114,527
|
-37,272
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
-20,121
|
|
2. Proceeds from disposals of fixed assets
|
9,390
|
0
|
|
|
270
|
|
3. Purchases of debt instruments of other entities
|
0
|
-21,000
|
|
-2,500
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
0
|
0
|
|
13,436
|
0
|
|
5. Investment in other entities
|
-29,400
|
0
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
|
14,700
|
|
441
|
|
7. Dividends and interest received
|
-158
|
325
|
5
|
200
|
4
|
|
Net cashflow from investing activities
|
-20,168
|
-20,675
|
14,705
|
11,135
|
-19,407
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
325,314
|
307,584
|
377,040
|
177,032
|
279,213
|
|
4. Repayments of borrowing
|
-313,774
|
-283,860
|
-366,662
|
-297,999
|
-228,625
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
0
|
|
6. Repayments of financial leases
|
|
|
|
|
0
|
|
7. Dividends paid
|
|
|
|
|
0
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
11,539
|
23,724
|
10,379
|
-120,967
|
50,588
|
|
Net cashflow of the year
|
-10,939
|
10,958
|
2,124
|
4,695
|
-6,090
|
|
Cash and cash equivalents at the beginning of year
|
58,028
|
47,089
|
52,351
|
54,475
|
59,170
|
|
Effect of foreign exchange differences
|
|
|
0
|
|
0
|
|
Cash and cash equivalents at the end of year
|
47,089
|
58,047
|
54,475
|
59,170
|
58,775
|