I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
106,818
|
74,563
|
64,922
|
38,708
|
110,359
|
2. Payment to suppliers
|
-48,836
|
-27,733
|
-34,422
|
-33,401
|
-45,264
|
3. Payroll
|
-43,648
|
-28,730
|
-29,916
|
-37,411
|
-42,198
|
4. Interest expense
|
|
|
|
|
|
5. Business income tax paid
|
-6,253
|
-2,664
|
-556
|
-4,511
|
-5,101
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
184,822
|
87,314
|
144,193
|
179,125
|
174,725
|
8. Other payments from oprerating activities
|
-222,576
|
-179,362
|
-143,454
|
-186,576
|
-199,731
|
Net cashflow from operating activities
|
-29,674
|
-76,612
|
767
|
-44,066
|
-7,209
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,964
|
-4,860
|
-3,638
|
-2,807
|
-36,413
|
2. Proceeds from disposals of fixed assets
|
|
1,831
|
100
|
7
|
|
3. Purchases of debt instruments of other entities
|
|
-3,100
|
-308,077
|
-618,523
|
-727,977
|
4. Proceeds from sales of debt instruments of other entities
|
250,000
|
71,876
|
71,403
|
565,287
|
782,887
|
5. Investment in other entities
|
-141,925
|
|
-50,750
|
-15,000
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
38,227
|
62,722
|
76,799
|
145,251
|
96,437
|
Net cashflow from investing activities
|
144,338
|
128,468
|
-214,163
|
74,215
|
114,934
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
-6,615
|
-490
|
-1,960
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
|
|
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-61,156
|
-24
|
-162
|
-404
|
-13
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-67,771
|
-514
|
-2,122
|
-404
|
-13
|
Net cashflow of the year
|
46,894
|
51,342
|
-215,518
|
29,745
|
107,712
|
Cash and cash equivalents at the beginning of year
|
148,530
|
241,720
|
293,061
|
77,543
|
117,032
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
195,424
|
293,061
|
77,543
|
107,288
|
224,744
|