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 284,534 292,725 518,347 595,014 323,898
2. Adjustments 324,976 309,725 260,533 281,670 295,436
- Depreciation and amortisation 140,861 136,807 134,048 140,332 142,466
- Provisions -10,344 0 -11,613 520
- Net profit from investment in joint venture 0 0 0 0
- Write off fixed assets 0 0 0 0
- Unrealised foreign exchange profit(loss) 4 0 0 0
- Profit(Loss) from disposals of fixed assets 0 0 0 0
- Profit(Loss) from investing activities -16,875 -19,247 -28,467 -39,731 -27,929
- Profit from deposit 0 0 0 0
- Interest income 0 0 0 0
- Interest expense 211,331 192,166 166,564 181,070 180,378
- Payments direct from profit 0 0 0 0
3. Operating profit before working capital changes 609,510 602,450 778,880 876,684 619,334
- Increase/decrease in receivables 73,649 145,281 -76,212 -132,187 -208,385
- Increase/decrease in inventories -512,581 204,978 -233,233 -89,695 -150,576
- Increase/decrease in payables 608,839 -357,338 1,049,715 -211,344 535,034
- Increase/decrease in pre-paid expense -27,938 6,750 -31,501 4,365 -41,622
- Increase/decrease in current assets 0 0 0 0
- Interest paid -216,501 -198,140 -169,481 -182,139 -202,914
- Business income tax paid -55,204 -56,431 -103,198 -76,054 -34,340
- Other receipts from operating activities 0 0 0 0
- Other payments from oprerating activities -4,958 -15,510 -4,808 -8,375 -7,865
Net cashflow from operating activities 474,816 332,038 1,210,164 181,255 508,666
II. Cashflow from investing activities
1. Purchases of fixed assets -211,311 -243,705 -772,939 -161,734 -67,044
2. Proceeds from disposals of fixed assets 760 249 7,990 1,161 509
3. Purchases of debt instruments of other entities -19,000 -5,300 -365,825 -58,795 53,700
4. Proceeds from sales of debt instruments of other entities 630 3,680 7,205 221,311 -184,772
5. Payment for investment in joint venture 0 0 0 0
6. Purchases of short-term investment 0 0 0 0
7. Investment in other entities 0 0 0 0
8. Proceeds from disinvestment in other entities 1,800 0 0 0
9. Profit from deposit received 0 0 0 0
10. Dividends and interest received 11,914 15,309 22,996 43,236 27,525
11. Purchases of buying minority equity 0 0 0 0
Net cashflow from investing activities -215,208 -229,767 -1,100,573 45,179 -170,082
III. Cashflow from financing activities
1. Proceeds from issue of shares 0 28,000 54,519 18,000 0
2. Purchase issued shares from other entities 0 -36,787 -60,800 0
3. Proceeds from borrowings 1,119,839 1,319,283 1,489,628 1,502,874 3,202,777
4. Repayments of borrowing -1,223,443 -1,380,454 -1,186,099 -1,548,141 -3,326,069
5. Repayments of financial leases 0 0 0 0
6. Other purchase from financing activities 0 0 0 0
7. Purchase from capitalization issue 0 0 0 0
8. Dividends paid -45,000 -43,500 -52,349 -74,023 -114,468
9. Minority equity in joint venture 0 0 0 0
10. Social welfare expenses 0 0 0 0
Net cashflow from financing activities -148,604 -113,457 244,899 -101,291 -237,760
Net cashflow of the year 111,004 -11,186 354,489 125,143 100,824
Cash and cash equivalents at the beginning of year 591,828 702,832 691,648 1,046,136 1,171,279
Effect of foreign exchange differences 0 0 0 0
Cash and cash equivalents at the end of year 702,832 691,646 1,046,137 1,171,279 1,272,104