|
1999 Annual Report
STATEMENT OF CHANGES IN EQUITY
FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998
|
Paid-inShare Capital |
Statutory |
Voluntary |
Special |
Retained Earnings |
Total Shareholders Equity |
| Balance at January 1, 1998 |
32,851,809 |
1,012,197 |
1,012,197 |
2,024,394 |
6,073,186 |
42,973,783 |
| Share capital paid |
11,570,695 |
1 |
1 |
1 |
1 |
11,570,695 |
| Net profit for the year |
1 |
857,327 |
857,327 |
1 |
6,858,617 |
8,573,271 |
| Balance at December 31, 1998 |
44,422,504 |
1,869,524 |
1,869,524 |
2,024,394 |
12,931,803 |
63,117,749 |
| Share capital paid |
5,468,845 |
1 |
1 |
1 |
1 |
5,468,845 |
| Dividends |
1 |
1 |
1 |
1 |
4,443,880 |
4,443,880) |
| Net profit for the year |
1 |
637,094 |
637,094 |
1 |
5,096,756 |
6,370,944 |
| Balance at December 31, 1999 |
49,891,349 |
2,506,618 |
2,506,618 |
2,024,394 |
13,584,679 |
70,513,658 |
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1999
| Cash flows from operating activities: |
1999 |
1998 |
| Net profit for the year |
6,370,944 |
8,573,271 |
| Adjustments to reconcile net profit to net cash flows from operating activities |
1 |
1 |
| Non cash items: |
1 |
1 |
| Depreciation and amortization |
8,130,358 |
3,910,473 |
| Provision for doubtful accounts |
1,490,134 |
776,809 |
| Provision for obsolete and slow moving inventory |
57,990 |
254,718 |
| Provision for end of service benefit |
818,405 |
483,506 |
| Change in working capital: |
1 |
1 |
| Increase in accounts receivable |
(5,888,060) |
(263,752) |
| Increase in other current assets |
(3,296,538) |
(1,681,810) |
| Increase in accounts payable |
12,221,074 |
5,155,513 |
| Increase in other current liabilities |
2,853,798 |
1,730,270 |
| Net cash flows from operating activities |
22,642,125 |
18,938,998 |
| Cash flows from investing activities: |
1 |
1 |
| Increase in inventory |
2,733,118 |
2,484,745 |
| Projects in progress |
21,287,918 |
10,047,008 |
| Purchases of property, plant and equipment |
39,503,418 |
34,318,281 |
| Licence, concession and lines cost |
1 |
3,550,000 |
| Net cash used in investing activities |
(63,524,454) |
(50,400,034) |
| Cash flows from financing activities: |
1 |
1 |
| Paid in share capital |
4,893,563 |
11,570,695 |
| Dividends paid |
(40,396) |
1 |
| Proceeds from long term loans |
13,014,111 |
14,881,118 |
| Increase in due to banks |
19,605,034 |
5,504,771 |
| Net cash flows from financing activities |
37,472,312 |
31,956,584 |
| Net (decrease) increase in cash |
(3,410,017) |
495,548 |
| cash begining of year |
10,346,887 |
9,851,339 |
| cash end of year |
6,936,870 |
10,346,887 |
back to Financials
|
|