|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
707,046
|
887,282
|
1,083,428
|
700,870
|
656,462
|
|
2. Payment to suppliers
|
-977,858
|
-1,011,340
|
-337,069
|
-573,876
|
-1,025,725
|
|
3. Payroll
|
-61,405
|
-66,189
|
-65,844
|
-90,355
|
-72,728
|
|
4. Interest expense
|
-8,886
|
-13,574
|
-12,603
|
-13,432
|
-11,905
|
|
5. Business income tax paid
|
|
0
|
|
-4,201
|
0
|
|
6. VAT Paid
|
|
0
|
|
|
0
|
|
7. Other receipts from operating activities
|
136,413
|
108,338
|
54,871
|
61,998
|
36,503
|
|
8. Other payments from oprerating activities
|
-211,975
|
-203,313
|
-145,299
|
-99,096
|
-109,881
|
|
Net cashflow from operating activities
|
-416,663
|
-298,796
|
577,484
|
-18,092
|
-527,274
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
0
|
|
-440
|
-1,274
|
|
2. Proceeds from disposals of fixed assets
|
40
|
28
|
26
|
17
|
5,404
|
|
3. Purchases of debt instruments of other entities
|
|
0
|
|
|
0
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
|
|
0
|
|
5. Investment in other entities
|
|
0
|
|
|
0
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
|
|
0
|
|
7. Dividends and interest received
|
65
|
0
|
73
|
358
|
436
|
|
Net cashflow from investing activities
|
105
|
28
|
99
|
-66
|
4,565
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
0
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
0
|
|
3. Proceeds from borrowings
|
1,066,245
|
1,098,320
|
454,622
|
683,646
|
1,113,625
|
|
4. Repayments of borrowing
|
-659,944
|
-803,090
|
-1,013,936
|
-668,801
|
-607,571
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
|
|
0
|
|
6. Repayments of financial leases
|
|
0
|
|
|
0
|
|
7. Dividends paid
|
|
0
|
|
-4,520
|
-6
|
|
8. Purchase of funds
|
|
0
|
|
|
0
|
|
Net cashflow from financing activities
|
406,301
|
295,230
|
-559,313
|
10,325
|
506,049
|
|
Net cashflow of the year
|
-10,257
|
-3,538
|
18,270
|
-7,833
|
-16,660
|
|
Cash and cash equivalents at the beginning of year
|
7,400
|
5,678
|
11,079
|
38,431
|
30,864
|
|
Effect of foreign exchange differences
|
8,535
|
8,939
|
9,082
|
266
|
979
|
|
Cash and cash equivalents at the end of year
|
5,678
|
11,079
|
38,431
|
30,864
|
15,184
|