I. Cashflow from operating activities
|
|
|
|
|
|
1. Net profit before tax
|
82,483
|
95,457
|
126,166
|
135,178
|
66,831
|
2. Adjustments
|
232,963
|
224,165
|
227,105
|
224,911
|
226,861
|
- Depreciation and amortisation
|
73,026
|
77,497
|
78,889
|
76,449
|
78,058
|
- Provisions
|
|
0
|
|
0
|
0
|
- Net profit from investment in joint venture
|
|
0
|
|
0
|
0
|
- Write off fixed assets
|
|
0
|
|
0
|
0
|
- Unrealised foreign exchange profit(loss)
|
|
0
|
|
0
|
0
|
- Profit(Loss) from disposals of fixed assets
|
|
0
|
|
0
|
0
|
- Profit(Loss) from investing activities
|
-7,491
|
-16,894
|
-22,859
|
-16,623
|
-13,911
|
- Profit from deposit
|
|
0
|
|
0
|
0
|
- Interest income
|
|
0
|
|
0
|
0
|
- Interest expense
|
167,427
|
163,562
|
171,075
|
165,085
|
162,713
|
- Payments direct from profit
|
|
0
|
|
0
|
0
|
3. Operating profit before working capital changes
|
315,446
|
319,622
|
353,271
|
360,089
|
293,691
|
- Increase/decrease in receivables
|
-244,990
|
52,534
|
274,209
|
-88,124
|
-174,297
|
- Increase/decrease in inventories
|
-7,181
|
-29,042
|
-23,744
|
6,943
|
129,310
|
- Increase/decrease in payables
|
38,904
|
147,090
|
-114,076
|
131,820
|
-25,119
|
- Increase/decrease in pre-paid expense
|
-1,755
|
654
|
332
|
-429
|
890
|
- Increase/decrease in current assets
|
|
0
|
|
0
|
0
|
- Interest paid
|
-250,436
|
-254,749
|
-329,709
|
-296,879
|
-280,113
|
- Business income tax paid
|
|
-36,910
|
-22,952
|
-1,500
|
0
|
- Other receipts from operating activities
|
|
0
|
|
0
|
0
|
- Other payments from oprerating activities
|
|
0
|
|
0
|
0
|
Net cashflow from operating activities
|
-150,012
|
199,199
|
137,331
|
111,919
|
-55,637
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-111,462
|
-39,707
|
-40,423
|
-36,849
|
-11,975
|
2. Proceeds from disposals of fixed assets
|
-3,400
|
0
|
12,539
|
3,276
|
0
|
3. Purchases of debt instruments of other entities
|
|
-2,500
|
-2,059
|
0
|
-2,076
|
4. Proceeds from sales of debt instruments of other entities
|
|
0
|
3,500
|
0
|
0
|
5. Payment for investment in joint venture
|
|
0
|
|
0
|
0
|
6. Purchases of short-term investment
|
|
0
|
|
0
|
0
|
7. Investment in other entities
|
|
0
|
|
-65,724
|
-13,300
|
8. Proceeds from disinvestment in other entities
|
|
0
|
|
78,380
|
0
|
9. Profit from deposit received
|
|
0
|
|
0
|
0
|
10. Dividends and interest received
|
551
|
3,732
|
13,443
|
1,759
|
6,688
|
11. Purchases of buying minority equity
|
|
0
|
|
0
|
0
|
Net cashflow from investing activities
|
-114,310
|
-38,474
|
-13,000
|
-19,158
|
-20,663
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
403,874
|
400
|
0
|
0
|
-339
|
2. Purchase issued shares from other entities
|
|
0
|
|
0
|
0
|
3. Proceeds from borrowings
|
116,068
|
112,703
|
131,480
|
113,710
|
145,510
|
4. Repayments of borrowing
|
-299,007
|
-213,635
|
-305,775
|
-179,702
|
-187,182
|
5. Repayments of financial leases
|
|
-665
|
104
|
-3,535
|
4,097
|
6. Other purchase from financing activities
|
|
0
|
|
0
|
0
|
7. Purchase from capitalization issue
|
|
0
|
|
0
|
0
|
8. Dividends paid
|
|
0
|
|
0
|
-4,971
|
9. Minority equity in joint venture
|
|
0
|
|
0
|
0
|
10. Social welfare expenses
|
|
0
|
|
0
|
0
|
Net cashflow from financing activities
|
220,935
|
-101,198
|
-174,191
|
-69,527
|
-42,885
|
Net cashflow of the year
|
-43,388
|
59,527
|
-49,861
|
23,235
|
-119,185
|
Cash and cash equivalents at the beginning of year
|
425,690
|
382,261
|
441,788
|
391,928
|
415,163
|
Effect of foreign exchange differences
|
|
0
|
|
0
|
0
|
Cash and cash equivalents at the end of year
|
382,302
|
441,788
|
391,928
|
415,163
|
295,977
|