I. Cashflow from operating activities
|
|
|
1. Proceeds from sales
|
220,041
|
234,921
|
2. Payment to suppliers
|
-101,043
|
-81,174
|
3. Payroll
|
-38,402
|
-35,369
|
4. Interest expense
|
-5,264
|
-4,325
|
5. Business income tax paid
|
-6,652
|
-12,683
|
6. VAT Paid
|
|
|
7. Other receipts from operating activities
|
1,127
|
1,834
|
8. Other payments from oprerating activities
|
-23,029
|
-23,031
|
Net cashflow from operating activities
|
46,778
|
80,172
|
II. Cashflow from investing activities
|
|
|
1. Purchases of fixed assets
|
-44,875
|
-56,163
|
2. Proceeds from disposals of fixed assets
|
10
|
1,095
|
3. Purchases of debt instruments of other entities
|
-1,933
|
|
4. Proceeds from sales of debt instruments of other entities
|
62,807
|
|
5. Investment in other entities
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
7. Dividends and interest received
|
2,513
|
723
|
Net cashflow from investing activities
|
18,522
|
-54,345
|
III. Cashflow from financing activities
|
|
|
1. Proceeds from issue of shares
|
|
|
2. Purchase issued shares from other entities
|
|
|
3. Proceeds from borrowings
|
|
168
|
4. Repayments of borrowing
|
-18,512
|
-18,512
|
5. Purchases of fixed assets and investment properties
|
|
|
6. Repayments of financial leases
|
|
|
7. Dividends paid
|
-26,460
|
-31,663
|
8. Purchase of funds
|
|
|
Net cashflow from financing activities
|
-44,972
|
-50,007
|
Net cashflow of the year
|
20,329
|
-24,180
|
Cash and cash equivalents at the beginning of year
|
26,845
|
47,173
|
Effect of foreign exchange differences
|
|
|
Cash and cash equivalents at the end of year
|
47,173
|
22,994
|