|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
6,958,693
|
6,444,686
|
7,431,654
|
6,856,664
|
6,423,799
|
|
2. Payment to suppliers
|
-5,357,644
|
-5,940,810
|
-6,000,271
|
-6,003,025
|
-5,610,615
|
|
3. Payroll
|
-38,584
|
-36,350
|
-49,154
|
-56,289
|
-39,249
|
|
4. Interest expense
|
-50,049
|
-55,321
|
-53,665
|
-56,271
|
-56,933
|
|
5. Business income tax paid
|
-1,894
|
-15,623
|
-3,885
|
-4,571
|
-3,111
|
|
6. VAT Paid
|
|
|
|
|
0
|
|
7. Other receipts from operating activities
|
1,198,892
|
1,132,334
|
902,316
|
876,696
|
469,602
|
|
8. Other payments from oprerating activities
|
-2,269,841
|
-1,788,418
|
-1,610,138
|
-1,687,593
|
-1,438,456
|
|
Net cashflow from operating activities
|
439,574
|
-259,502
|
616,856
|
-74,388
|
-254,963
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-21,968
|
-143
|
-42,474
|
-11,619
|
-98,294
|
|
2. Proceeds from disposals of fixed assets
|
4,458
|
36,400
|
24,250
|
46,676
|
22,243
|
|
3. Purchases of debt instruments of other entities
|
9,202
|
93,298
|
2,000
|
|
-34,948
|
|
4. Proceeds from sales of debt instruments of other entities
|
62,172
|
2,017
|
-2,267
|
|
0
|
|
5. Investment in other entities
|
|
|
-16,672
|
|
-48,900
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
0
|
|
7. Dividends and interest received
|
3,587
|
9,213
|
15,002
|
22,091
|
17,409
|
|
Net cashflow from investing activities
|
57,450
|
140,785
|
-20,162
|
57,148
|
-142,490
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
20,248
|
|
81,500
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
0
|
|
3. Proceeds from borrowings
|
5,044,954
|
5,652,129
|
5,628,025
|
5,968,420
|
5,398,058
|
|
4. Repayments of borrowing
|
-5,296,355
|
-5,421,980
|
-6,205,949
|
-5,329,933
|
-5,377,185
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
0
|
|
6. Repayments of financial leases
|
|
|
|
|
0
|
|
7. Dividends paid
|
-6,347
|
|
-73,527
|
-17,190
|
-5,641
|
|
8. Purchase of funds
|
|
|
|
|
0
|
|
Net cashflow from financing activities
|
-257,748
|
230,149
|
-631,204
|
621,297
|
96,732
|
|
Net cashflow of the year
|
239,276
|
111,432
|
-34,509
|
604,057
|
-300,722
|
|
Cash and cash equivalents at the beginning of year
|
993,765
|
1,233,041
|
1,344,473
|
1,309,974
|
1,914,031
|
|
Effect of foreign exchange differences
|
|
|
10
|
|
0
|
|
Cash and cash equivalents at the end of year
|
1,233,041
|
1,344,473
|
1,309,974
|
1,914,031
|
1,613,309
|
