I - Cash flows from operating activities
|
|
|
|
|
|
1. Cash collection from premium and commission
|
731,468
|
845,095
|
815,737
|
1,133,732
|
1,674,783
|
2. Cash collection from premium and commission receivables
|
0
|
0
|
|
|
0
|
3. Cash collection from decrease in expenses
|
9,747
|
2,001
|
1,373
|
861
|
2,406
|
4. Cash collection from other operating activities
|
0
|
0
|
1,289
|
1,108
|
2,000
|
5. Cash paid for claim settlements
|
-102,899
|
-126,220
|
-157,232
|
-256,344
|
-462,511
|
6. Commission and other operating payables paid
|
-327,369
|
-365,675
|
-440,724
|
-624,638
|
-669,218
|
7. Cash paid to suppliers
|
-32,687
|
-30,924
|
-55,846
|
-68,190
|
-61,427
|
8. Cash paid to employees
|
-34,730
|
-40,997
|
-43,848
|
-44,329
|
-57,843
|
9. Taxes and statutory obligations paid
|
-41,775
|
-46,046
|
-49,950
|
-63,985
|
-79,540
|
10. Cash paid for other liabilities
|
-3,981
|
-4,912
|
-7,165
|
-15,114
|
-12,072
|
11. Cash advance to employees and suppliers
|
-11,668
|
-8,243
|
-5,363
|
-4,731
|
-2,218
|
Net cash flows from operating activities
|
186,106
|
224,078
|
58,270
|
58,369
|
334,360
|
II - Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets and other long term assets
|
0
|
-160
|
-3,339
|
-232
|
-501
|
2. Proceeds from disposals of fixed assets and other long term assets
|
0
|
484
|
|
|
|
3. Purchases of debt instruments of other entities
|
0
|
0
|
|
|
-1,999,037
|
4. Proceeds from sales of debt instruments of other entities
|
851,959
|
1,079,959
|
0
|
0
|
1,619,856
|
5. Investment in other entities
|
-1,116,959
|
-1,279,155
|
-1,490,102
|
-2,224,454
|
|
6. Proceeds from disinvestment in other entities
|
98,935
|
0
|
1,350,256
|
1,529,185
|
0
|
7. Dividends and interest received
|
-726
|
138,244
|
174,421
|
169,088
|
198,189
|
Net cashflow from investing activities
|
-166,791
|
-60,628
|
31,235
|
-526,414
|
-181,492
|
III - Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
0
|
0
|
121,667
|
470,028
|
677,863
|
2. Purchase issued shares from other entities
|
0
|
0
|
588,487
|
57,145
|
|
3. Proceeds from borrowings
|
0
|
0
|
|
|
|
4. Repayments of borrowing
|
0
|
0
|
-121,667
|
-470,028
|
-677,863
|
5. Repayments of financial leases
|
0
|
0
|
|
|
|
6. Dividends paid
|
-50,309
|
-179,672
|
-114,993
|
-169,430
|
-165,651
|
Net cashflow from financing activities
|
-50,309
|
-179,672
|
473,494
|
-112,285
|
-165,651
|
Net cashflow of the year
|
-30,994
|
-16,222
|
562,999
|
-580,329
|
-12,783
|
Cash and cash equivalents at the beginning of the year
|
85,315
|
54,686
|
37,996
|
601,500
|
21,145
|
Effect of foreign exchange differences
|
365
|
-468
|
505
|
-25
|
316
|
Cash and cash equivalents at the end of year
|
54,686
|
37,996
|
601,500
|
21,145
|
8,679
|