I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
166,207
|
146,244
|
179,300
|
155,848
|
152,018
|
2. Payment to suppliers
|
-93,608
|
-81,282
|
-110,225
|
-90,301
|
-84,445
|
3. Payroll
|
-39,705
|
-34,946
|
-41,155
|
-32,508
|
-34,987
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
-2,888
|
-2,890
|
-2,753
|
-2,593
|
-2,264
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
125,445
|
98,685
|
135,729
|
98,628
|
3,131
|
8. Other payments from oprerating activities
|
-143,837
|
-115,083
|
-154,725
|
-120,583
|
-20,054
|
Net cashflow from operating activities
|
11,614
|
10,728
|
6,170
|
8,491
|
13,399
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-441
|
-1,229
|
-5,174
|
-2,914
|
-2,614
|
2. Proceeds from disposals of fixed assets
|
2,715
|
66
|
483
|
|
|
3. Purchases of debt instruments of other entities
|
|
-34,000
|
-35,000
|
-32,100
|
-26,000
|
4. Proceeds from sales of debt instruments of other entities
|
|
34,000
|
35,000
|
32,100
|
26,000
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
465
|
688
|
830
|
1,530
|
984
|
Net cashflow from investing activities
|
2,740
|
-475
|
-3,861
|
-1,384
|
-1,630
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-4,010
|
-4,583
|
-4,583
|
-3,437
|
-2,578
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-4,010
|
-4,583
|
-4,583
|
-3,437
|
-2,578
|
Net cashflow of the year
|
10,344
|
5,670
|
-2,273
|
3,670
|
9,191
|
Cash and cash equivalents at the beginning of year
|
17,778
|
28,122
|
33,792
|
31,519
|
35,189
|
Effect of foreign exchange differences
|
|
|
|
|
1
|
Cash and cash equivalents at the end of year
|
28,122
|
33,792
|
31,519
|
35,189
|
44,381
|