I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
716,177
|
772,217
|
864,750
|
756,906
|
691,421
|
2. Payment to suppliers
|
-577,433
|
-510,057
|
-495,028
|
-701,607
|
-579,534
|
3. Payroll
|
-96,008
|
-92,551
|
-98,057
|
-123,938
|
-91,700
|
4. Interest expense
|
-1,931
|
-1,503
|
-2,357
|
-1,911
|
-2,507
|
5. Business income tax paid
|
-19
|
-5
|
-12,712
|
-11,336
|
0
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
2,116
|
8,330
|
1,385
|
889
|
1,765
|
8. Other payments from oprerating activities
|
-70,910
|
-46,925
|
-177,780
|
-62,496
|
-68,919
|
Net cashflow from operating activities
|
-28,007
|
129,507
|
80,202
|
-143,493
|
-49,473
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-1,990
|
-2,041
|
-2,612
|
-349
|
-9,084
|
2. Proceeds from disposals of fixed assets
|
|
-12
|
|
|
|
3. Purchases of debt instruments of other entities
|
-30,000
|
|
-298,100
|
-168,100
|
-234,017
|
4. Proceeds from sales of debt instruments of other entities
|
20,800
|
444,800
|
30,000
|
10,000
|
298,517
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
5,277
|
12,709
|
11,091
|
8,792
|
14,279
|
Net cashflow from investing activities
|
-5,913
|
455,457
|
-259,622
|
-149,657
|
69,695
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
252,400
|
165,704
|
291,618
|
299,872
|
240,221
|
4. Repayments of borrowing
|
-243,671
|
-254,068
|
-215,213
|
-241,428
|
-301,134
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-1
|
|
-48,535
|
-1
|
0
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
8,728
|
-88,364
|
27,870
|
58,443
|
-60,913
|
Net cashflow of the year
|
-25,192
|
496,600
|
-151,549
|
-234,707
|
-40,691
|
Cash and cash equivalents at the beginning of year
|
549,403
|
524,226
|
1,020,611
|
869,311
|
634,604
|
Effect of foreign exchange differences
|
15
|
-215
|
249
|
0
|
120
|
Cash and cash equivalents at the end of year
|
524,226
|
1,020,611
|
869,311
|
634,604
|
594,033
|