|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
2,530,479
|
2,685,119
|
2,613,084
|
2,427,429
|
2,719,736
|
|
2. Payment to suppliers
|
-1,955,748
|
-2,642,105
|
-2,124,878
|
-2,110,593
|
-2,109,463
|
|
3. Payroll
|
-405,111
|
-235,946
|
-252,562
|
-244,472
|
-455,392
|
|
4. Interest expense
|
|
0
|
-477
|
-465
|
|
|
5. Business income tax paid
|
-17,617
|
0
|
-16,864
|
-44,313
|
-24,358
|
|
6. VAT Paid
|
0
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
153,472
|
34,797
|
120,040
|
217,724
|
221,962
|
|
8. Other payments from oprerating activities
|
-117,709
|
-98,885
|
-114,471
|
-175,500
|
-151,713
|
|
Net cashflow from operating activities
|
187,766
|
-257,020
|
223,871
|
69,809
|
200,772
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-11,021
|
-2,865
|
-14,627
|
-15,806
|
-10,536
|
|
2. Proceeds from disposals of fixed assets
|
115
|
776
|
110
|
475
|
|
|
3. Purchases of debt instruments of other entities
|
-203,691
|
-46,380
|
-32,219
|
|
-254,100
|
|
4. Proceeds from sales of debt instruments of other entities
|
500
|
15,315
|
1,400
|
161,442
|
|
|
5. Investment in other entities
|
|
0
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
0
|
|
|
|
|
7. Dividends and interest received
|
1,692
|
1,487
|
6,188
|
38,334
|
3,647
|
|
Net cashflow from investing activities
|
-212,405
|
-31,668
|
-39,148
|
184,445
|
-260,989
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
0
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
0
|
|
|
|
|
3. Proceeds from borrowings
|
|
52,975
|
365
|
-241
|
|
|
4. Repayments of borrowing
|
|
0
|
|
-59,280
|
|
|
5. Purchases of fixed assets and investment properties
|
|
0
|
|
|
|
|
6. Repayments of financial leases
|
|
0
|
|
|
|
|
7. Dividends paid
|
|
-66,150
|
|
-44,100
|
|
|
8. Purchase of funds
|
|
0
|
|
|
|
|
Net cashflow from financing activities
|
|
-13,176
|
365
|
-103,621
|
|
|
Net cashflow of the year
|
-24,639
|
-301,863
|
185,088
|
150,634
|
-60,217
|
|
Cash and cash equivalents at the beginning of year
|
802,247
|
779,655
|
477,477
|
661,599
|
809,630
|
|
Effect of foreign exchange differences
|
2,046
|
-315
|
-966
|
-2,603
|
3,003
|
|
Cash and cash equivalents at the end of year
|
779,655
|
477,477
|
661,599
|
809,630
|
752,416
|