Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  2019 2020 2021 2022 2023
I. Cashflow from operating activities
1. Net profit before tax 149,066 160,240 138,731 142,716 157,508
2. Adjustments 96,182 92,729 107,929 121,038 119,678
- Depreciation and amortisation 86,353 85,132 94,427 98,362 97,819
- Provisions 0 0 554 495 872
- Net profit from investment in joint venture 0 0 0 0 0
- Write off fixed assets 0 0 0 0 0
- Unrealised foreign exchange profit(loss) 0 0 0 0 0
- Profit(Loss) from disposals of fixed assets 0 0 0 0 0
- Profit(Loss) from investing activities -4,143 -5,732 -9,042 -2,735 -2,852
- Profit from deposit 0 0 0 0 0
- Interest income 0 0 0 0 0
- Interest expense 13,871 13,530 21,990 25,116 24,039
- Payments direct from profit 100 -200 0 -200 -200
3. Operating profit before working capital changes 245,248 252,970 246,660 263,755 277,186
- Increase/decrease in receivables -17,572 -20,976 -62,660 5,378 -50,238
- Increase/decrease in inventories -2,384 1,554 -4,313 7,511 -534
- Increase/decrease in payables 58,529 14,883 13,613 -30,159 -10,605
- Increase/decrease in pre-paid expense 3,736 -19,902 -23,689 2,043 18,440
- Increase/decrease in current assets 0 0 0 0 -23,391
- Interest paid -12,502 -11,880 -20,658 -26,845 -727
- Business income tax paid -25,019 -53,819 -29,053 -5,841 0
- Other receipts from operating activities 840 150 0 0 15,001
- Other payments from oprerating activities -3,578 -9,808 -9,339 -24,905 0
Net cashflow from operating activities 247,297 153,171 110,562 190,937 225,133
II. Cashflow from investing activities
1. Purchases of fixed assets -119,958 -263,079 -146,049 -62,863 -98,978
2. Proceeds from disposals of fixed assets 0 0 0 0 0
3. Purchases of debt instruments of other entities -19,264 -25,533 -1,500 -30,000 -1,500
4. Proceeds from sales of debt instruments of other entities 0 22,286 0 30,000 0
5. Payment for investment in joint venture 0 0 0 0 0
6. Purchases of short-term investment 0 0 0 0 0
7. Investment in other entities 0 0 0 0 0
8. Proceeds from disinvestment in other entities 0 0 0 0 0
9. Profit from deposit received 0 0 0 0 0
10. Dividends and interest received 2,732 6,019 2,748 2,746 1,978
11. Purchases of buying minority equity 0 0 0 0 0
Net cashflow from investing activities -136,490 -260,306 -144,801 -60,117 -98,500
III. Cashflow from financing activities
1. Proceeds from issue of shares 24,330 0 26,821 0 0
2. Purchase issued shares from other entities 0 0 0 0 0
3. Proceeds from borrowings 55,995 194,098 93,453 76,458 70,450
4. Repayments of borrowing -88,345 -87,875 -100,107 -109,667 -102,633
5. Repayments of financial leases 0 0 0 0 0
6. Other purchase from financing activities 0 0 0 0 0
7. Purchase from capitalization issue 0 0 0 0 0
8. Dividends paid -48,650 -51,065 -53,496 -83,745 -98,139
9. Minority equity in joint venture 0 0 0 0 0
10. Social welfare expenses 0 0 0 0 0
Net cashflow from financing activities -56,670 55,158 -33,329 -116,954 -130,322
Net cashflow of the year 54,137 -51,976 -67,569 13,866 -3,689
Cash and cash equivalents at the beginning of year 68,731 122,869 70,892 3,324 17,190
Effect of foreign exchange differences 0 0 0 0 0
Cash and cash equivalents at the end of year 122,869 70,892 3,324 17,190 13,500