I. Cashflow from operating activities
|
|
|
|
|
1. Proceeds from sales
|
2,723,042
|
3,179,779
|
2,900,737
|
3,062,846
|
2. Payment to suppliers
|
-1,779,490
|
-1,650,237
|
-2,472,810
|
-2,254,470
|
3. Payroll
|
-202,971
|
-201,439
|
-259,754
|
-251,234
|
4. Interest expense
|
-38,635
|
-39,471
|
-55,304
|
-43,790
|
5. Business income tax paid
|
-6,515
|
-1,503
|
-5,645
|
-5,734
|
6. VAT Paid
|
|
0
|
|
|
7. Other receipts from operating activities
|
62,299
|
393,849
|
308,793
|
437,600
|
8. Other payments from oprerating activities
|
-313,612
|
-691,778
|
-577,336
|
-712,769
|
Net cashflow from operating activities
|
444,119
|
989,200
|
-161,317
|
232,450
|
II. Cashflow from investing activities
|
|
|
|
|
1. Purchases of fixed assets
|
-4,627
|
|
|
-5,616
|
2. Proceeds from disposals of fixed assets
|
10,146
|
3,636
|
1,636
|
158
|
3. Purchases of debt instruments of other entities
|
|
0
|
|
|
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
|
277
|
357
|
319
|
174
|
Net cashflow from investing activities
|
5,796
|
3,993
|
1,955
|
-5,285
|
III. Cashflow from financing activities
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
3. Proceeds from borrowings
|
1,243,454
|
1,991,048
|
2,719,283
|
2,630,920
|
4. Repayments of borrowing
|
-1,956,395
|
-3,017,910
|
-2,559,661
|
-2,873,484
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
6. Repayments of financial leases
|
797,243
|
|
|
|
7. Dividends paid
|
-564,192
|
|
|
|
8. Purchase of funds
|
|
|
|
|
Net cashflow from financing activities
|
-479,890
|
-1,026,862
|
159,621
|
-242,564
|
Net cashflow of the year
|
-29,975
|
-33,670
|
260
|
-15,399
|
Cash and cash equivalents at the beginning of year
|
19,200
|
11,763
|
13,394
|
48,966
|
Effect of foreign exchange differences
|
22,538
|
35,301
|
35,312
|
28,389
|
Cash and cash equivalents at the end of year
|
11,763
|
13,394
|
48,966
|
61,956
|