I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
334,699
|
219,538
|
307,267
|
638,712
|
392,972
|
2. Payment to suppliers
|
-141,978
|
-227,366
|
-105,108
|
-591,845
|
-141,078
|
3. Payroll
|
-353
|
-357
|
-376
|
-384
|
-394
|
4. Interest expense
|
-6,308
|
-7,543
|
-7,428
|
-7,564
|
-7,318
|
5. Business income tax paid
|
|
-438
|
-2,000
|
-443
|
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
52,614
|
188,476
|
34,499
|
218,655
|
111,746
|
8. Other payments from oprerating activities
|
-15,695
|
-12,680
|
-11,509
|
-20,787
|
-97,636
|
Net cashflow from operating activities
|
222,979
|
159,630
|
215,345
|
236,342
|
258,291
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
|
|
|
|
|
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
|
|
|
|
-60,000
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
|
|
|
4
|
3
|
Net cashflow from investing activities
|
|
|
|
-59,996
|
3
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
9,223
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
2,000
|
5,900
|
5,600
|
-180,975
|
|
4. Repayments of borrowing
|
-227,458
|
-162,901
|
-223,801
|
|
-261,911
|
5. Purchases of fixed assets and investment properties
|
|
|
|
0
|
|
6. Repayments of financial leases
|
-27
|
|
|
0
|
|
7. Dividends paid
|
|
|
|
|
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-225,485
|
-157,001
|
-218,201
|
-171,752
|
-261,911
|
Net cashflow of the year
|
-2,506
|
2,629
|
-2,856
|
4,594
|
-3,617
|
Cash and cash equivalents at the beginning of year
|
10,725
|
8,219
|
10,848
|
7,992
|
12,586
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
8,219
|
10,848
|
7,992
|
12,586
|
8,968
|