I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
322,094
|
366,067
|
408,215
|
410,032
|
470,531
|
2. Payment to suppliers
|
-171,995
|
-199,958
|
-245,201
|
-273,682
|
-279,897
|
3. Payroll
|
-36,947
|
-36,775
|
-40,819
|
-43,643
|
-45,193
|
4. Interest expense
|
-8,219
|
-6,690
|
-5,737
|
-4,554
|
-2,396
|
5. Business income tax paid
|
-9,946
|
-8,355
|
-13,657
|
-11,773
|
-14,683
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
44,468
|
36,200
|
23,411
|
31,432
|
52,311
|
8. Other payments from oprerating activities
|
-77,967
|
-82,630
|
-65,372
|
-66,545
|
-83,651
|
Net cashflow from operating activities
|
61,486
|
67,859
|
60,842
|
41,267
|
97,020
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-139,213
|
-3,841
|
-2,321
|
-1,408
|
-20,586
|
2. Proceeds from disposals of fixed assets
|
|
|
|
|
|
3. Purchases of debt instruments of other entities
|
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
1,298
|
481
|
1,763
|
3,017
|
3,713
|
Net cashflow from investing activities
|
-137,915
|
-3,360
|
-558
|
1,609
|
-16,874
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
111,226
|
|
|
|
8,867
|
4. Repayments of borrowing
|
-16,129
|
-19,520
|
-19,520
|
-19,520
|
-19,963
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-21,521
|
-40,755
|
-22,718
|
-30,609
|
-27,620
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
73,576
|
-60,275
|
-42,238
|
-50,129
|
-38,716
|
Net cashflow of the year
|
-2,853
|
4,224
|
18,046
|
-7,254
|
41,430
|
Cash and cash equivalents at the beginning of year
|
40,178
|
32,556
|
36,772
|
55,760
|
48,651
|
Effect of foreign exchange differences
|
5
|
-8
|
942
|
145
|
7
|
Cash and cash equivalents at the end of year
|
37,330
|
36,772
|
55,760
|
48,651
|
90,089
|