Công ty cổ phần chứng khoán BIDV

Unit: 1.000.000đ
  Q3 2019
I. Cashflow from operating activities
1. Net profit before tax 28,335
2. Adjustments 56,640
- Depreciation and amortisation 32,664
- Provisions
- Net profit from investment in joint venture
- Write off fixed assets
- Unrealised foreign exchange profit(loss)
- Profit(Loss) from disposals of fixed assets
- Profit(Loss) from investing activities 3,797
- Profit from deposit
- Interest income
- Interest expense 20,179
- Payments direct from profit
3. Operating profit before working capital changes 84,975
- Increase/decrease in receivables 2,239
- Increase/decrease in inventories 2,839
- Increase/decrease in payables -11,995
- Increase/decrease in pre-paid expense 1,432
- Increase/decrease in current assets
- Interest paid -20,166
- Business income tax paid -5,931
- Other receipts from operating activities 146,329
- Other payments from oprerating activities 36,371
Net cashflow from operating activities 236,093
II. Cashflow from investing activities
1. Purchases of fixed assets -22,715
2. Proceeds from disposals of fixed assets -1,820
3. Purchases of debt instruments of other entities
4. Proceeds from sales of debt instruments of other entities 3,000
5. Payment for investment in joint venture
6. Purchases of short-term investment
7. Investment in other entities
8. Proceeds from disinvestment in other entities
9. Profit from deposit received
10. Dividends and interest received 2,797
11. Purchases of buying minority equity
Net cashflow from investing activities -18,739
III. Cashflow from financing activities
1. Proceeds from issue of shares
2. Purchase issued shares from other entities
3. Proceeds from borrowings 548,350
4. Repayments of borrowing -766,922
5. Repayments of financial leases
6. Other purchase from financing activities
7. Purchase from capitalization issue
8. Dividends paid -13,376
9. Minority equity in joint venture
10. Social welfare expenses
Net cashflow from financing activities -231,948
Net cashflow of the year -14,594
Cash and cash equivalents at the beginning of year 45,076
Effect of foreign exchange differences
Cash and cash equivalents at the end of year 30,482