|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
191,097
|
255,151
|
256,501
|
120,184
|
350,876
|
|
2. Payment to suppliers
|
-50,350
|
-26,736
|
-43,811
|
-21,057
|
-50,765
|
|
3. Payroll
|
-13,282
|
-16,973
|
-16,943
|
7,135
|
-12,456
|
|
4. Interest expense
|
-6,924
|
-6,187
|
-5,531
|
-917
|
-6,546
|
|
5. Business income tax paid
|
-12,895
|
-57,540
|
-43,754
|
31,683
|
-2,443
|
|
6. VAT Paid
|
|
|
|
|
|
|
7. Other receipts from operating activities
|
54,650
|
11,061
|
10,661
|
2,891
|
693
|
|
8. Other payments from oprerating activities
|
-83,389
|
-65,439
|
-42,068
|
-1,125
|
-17,998
|
|
Net cashflow from operating activities
|
78,907
|
93,337
|
115,054
|
138,796
|
261,361
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-176,517
|
-156,054
|
-81,716
|
-4,667
|
-73,552
|
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
-140,000
|
84,000
|
-56,297
|
|
4. Proceeds from sales of debt instruments of other entities
|
100,000
|
|
|
20,000
|
140,260
|
|
5. Investment in other entities
|
|
-3,750
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
11,813
|
7,140
|
3,866
|
3,167
|
15,380
|
|
Net cashflow from investing activities
|
-64,704
|
-152,664
|
-217,850
|
102,500
|
25,791
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
10,000
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
142,505
|
386,493
|
226,425
|
-202,609
|
29,628
|
|
4. Repayments of borrowing
|
-125,576
|
-114,706
|
-125,127
|
32,190
|
-173,197
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
-166
|
-176,222
|
-314
|
313
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
16,763
|
95,564
|
110,983
|
-170,107
|
-143,569
|
|
Net cashflow of the year
|
30,966
|
36,237
|
-6,813
|
71,189
|
143,583
|
|
Cash and cash equivalents at the beginning of year
|
349,979
|
380,945
|
417,192
|
410,379
|
474,751
|
|
Effect of foreign exchange differences
|
|
10
|
0
|
-3
|
0
|
|
Cash and cash equivalents at the end of year
|
380,945
|
417,192
|
410,379
|
474,751
|
618,335
|