|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
309,857
|
275,198
|
273,219
|
329,039
|
299,705
|
|
2. Payment to suppliers
|
-32,406
|
-76,346
|
-88,838
|
-88,275
|
-99,262
|
|
3. Payroll
|
-14,469
|
-14,968
|
-36,767
|
-20,969
|
-22,449
|
|
4. Interest expense
|
-7,941
|
-6,796
|
-7,309
|
-7,229
|
-6,747
|
|
5. Business income tax paid
|
0
|
-1,733
|
|
-588
|
-3,812
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
7,454
|
8,573
|
5,075
|
1,474
|
271
|
|
8. Other payments from oprerating activities
|
-19,188
|
-16,623
|
-15,036
|
-15,958
|
-15,583
|
|
Net cashflow from operating activities
|
243,306
|
167,305
|
130,345
|
197,496
|
152,122
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-62,688
|
-19,207
|
-1,666
|
-1,187
|
-31,568
|
|
2. Proceeds from disposals of fixed assets
|
-150
|
127
|
659
|
121
|
25
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
0
|
|
5. Investment in other entities
|
-13,000
|
-7,500
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
27,550
|
3,000
|
|
|
0
|
|
7. Dividends and interest received
|
7,050
|
1,954
|
2,809
|
-509
|
133
|
|
Net cashflow from investing activities
|
-41,238
|
-21,625
|
1,802
|
-1,576
|
-422
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
61,969
|
68,754
|
56,763
|
59,665
|
46,435
|
|
4. Repayments of borrowing
|
-268,110
|
-210,185
|
-166,246
|
-278,881
|
-197,294
|
|
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
|
-206,141
|
-141,431
|
-109,482
|
-219,216
|
-150,860
|
|
Net cashflow of the year
|
-4,072
|
4,249
|
22,664
|
-23,295
|
840
|
|
Cash and cash equivalents at the beginning of year
|
26,822
|
22,750
|
26,995
|
49,668
|
26,371
|
|
Effect of foreign exchange differences
|
0
|
-2
|
10
|
-2
|
0
|
|
Cash and cash equivalents at the end of year
|
22,750
|
26,996
|
49,668
|
26,371
|
27,212
|