I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
334,781
|
388,901
|
356,760
|
447,682
|
402,675
|
2. Payment to suppliers
|
-316,164
|
-324,191
|
-274,721
|
-460,569
|
-423,974
|
3. Payroll
|
-65,093
|
-65,994
|
-110,496
|
-67,607
|
-95,981
|
4. Interest expense
|
-10,259
|
-11,311
|
-5,808
|
-7,730
|
-7,430
|
5. Business income tax paid
|
|
|
|
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
150,612
|
172,386
|
152,839
|
245,549
|
249,752
|
8. Other payments from oprerating activities
|
-97,025
|
-111,673
|
-100,375
|
-146,974
|
-131,907
|
Net cashflow from operating activities
|
-3,147
|
48,118
|
18,199
|
10,351
|
-6,866
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-985
|
-2,708
|
-328
|
-4,801
|
-2,334
|
2. Proceeds from disposals of fixed assets
|
3,971
|
93
|
|
|
3,782
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
24
|
24
|
25
|
31
|
32
|
Net cashflow from investing activities
|
3,011
|
-2,591
|
-304
|
-4,771
|
1,480
|
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
|
-10,751
|
-10,751
|
-10,751
|
-10,751
|
-10,751
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
|
|
|
|
-2
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-10,751
|
-10,751
|
-10,751
|
-10,751
|
-10,753
|
Net cashflow of the year
|
-10,887
|
34,776
|
7,144
|
-5,171
|
-16,138
|
Cash and cash equivalents at the beginning of year
|
59,322
|
48,435
|
83,212
|
90,356
|
85,186
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
48,435
|
83,212
|
90,356
|
85,186
|
69,047
|