I. Cashflow from operating activities
|
|
|
|
|
|
1. Proceeds from sales
|
122,025
|
119,505
|
122,625
|
118,901
|
125,542
|
2. Payment to suppliers
|
-29,685
|
-23,904
|
-36,271
|
-11,252
|
-32,065
|
3. Payroll
|
-8,386
|
-9,034
|
-10,301
|
-11,071
|
-8,176
|
4. Interest expense
|
-20,047
|
-15,546
|
-21,522
|
-12,080
|
-13,525
|
5. Business income tax paid
|
0
|
-7,259
|
-3,541
|
-14,147
|
-3,684
|
6. VAT Paid
|
|
|
|
|
|
7. Other receipts from operating activities
|
189
|
311
|
874
|
2
|
2,518
|
8. Other payments from oprerating activities
|
-12,922
|
-11,115
|
-23,293
|
-10,642
|
-10,706
|
Net cashflow from operating activities
|
51,173
|
52,957
|
28,570
|
59,711
|
59,904
|
II. Cashflow from investing activities
|
|
|
|
|
|
1. Purchases of fixed assets
|
-5,087
|
-483
|
-2,378
|
|
-124
|
2. Proceeds from disposals of fixed assets
|
|
|
137,601
|
|
|
3. Purchases of debt instruments of other entities
|
-30,000
|
0
|
-48,915
|
-100,800
|
-77,942
|
4. Proceeds from sales of debt instruments of other entities
|
|
|
|
|
58,400
|
5. Investment in other entities
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
7. Dividends and interest received
|
571
|
327
|
602
|
229
|
4
|
Net cashflow from investing activities
|
-34,516
|
-156
|
86,910
|
-100,571
|
-19,662
|
III. Cashflow from financing activities
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
|
|
4. Repayments of borrowing
|
-10,500
|
-20,000
|
-125,854
|
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
7. Dividends paid
|
-19,870
|
-575
|
-68
|
|
-39,692
|
8. Purchase of funds
|
|
|
|
|
|
Net cashflow from financing activities
|
-30,370
|
-20,575
|
-125,922
|
|
-39,692
|
Net cashflow of the year
|
-13,712
|
32,227
|
-10,442
|
-40,860
|
550
|
Cash and cash equivalents at the beginning of year
|
37,319
|
23,606
|
55,833
|
45,391
|
4,531
|
Effect of foreign exchange differences
|
|
|
|
|
|
Cash and cash equivalents at the end of year
|
23,606
|
55,833
|
45,391
|
4,531
|
5,081
|