C

CMC Corp
VN:CMG

Watchlist Manager
CMC Corp
VN:CMG
Watchlist
Price: 58 400 VND 1.74% Market Closed
Market Cap: 11.1T VND
Have any thoughts about
CMC Corp?
Write Note

Cash Flow Statement

Cash Flow Statement
CMC Corp

Rotate your device to view
Cash Flow Statement
Currency: VND
Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Operating Cash Flow
Cash Taxes Paid
(5 897)
(10 809)
(9 037)
(7 865)
(8 983)
(9 283)
(11 242)
(10 826)
(12 621)
(11 314)
(26 286)
(29 191)
(31 248)
(42 972)
(28 733)
(31 372)
(33 375)
(36 673)
(36 201)
(40 496)
(41 934)
(40 814)
(44 375)
(41 572)
(49 068)
(51 802)
(55 848)
(58 227)
0
(54 651)
(45 774)
(28 308)
0
(57 459)
(59 535)
0
0
(18 417)
(21 166)
(25 637)
(67 775)
Cash Interest Paid
(60 028)
(54 604)
(47 325)
(40 869)
(34 714)
(35 425)
(25 433)
(25 527)
(25 233)
(25 831)
(25 512)
(30 083)
(25 182)
(23 126)
(22 013)
(24 502)
(28 301)
(29 502)
(32 947)
(38 252)
(45 422)
(49 004)
(63 001)
(57 051)
(71 384)
(74 974)
(76 761)
(81 452)
(73 471)
(72 480)
(68 032)
(64 084)
(68 129)
(67 157)
(75 981)
(94 406)
(104 797)
(109 244)
(128 297)
(79 907)
(73 644)
Change in Working Capital
(185 815)
148 567
(112 014)
137 549
(185 127)
25 543
44 061
412 647
226 603
130 916
218 484
231 719
327 488
294 171
301 233
243 692
261 184
288 948
199 685
357 818
344 244
324 419
354 609
283 584
389 100
417 948
655 060
587 579
480 995
520 874
554 317
640 513
744 813
712 201
494 814
830 606
798 953
775 402
1 193 371
692 536
756 749
Cash from Operating Activities
296 191
N/A
350 027
+18%
180 517
-48%
104 865
-42%
114 530
+9%
184 576
+61%
167 121
-9%
231 821
+39%
188 748
-19%
93 770
-50%
166 683
+78%
172 446
+3%
271 058
+57%
228 073
-16%
250 488
+10%
187 817
-25%
199 508
+6%
222 774
+12%
130 537
-41%
279 070
+114%
256 889
-8%
234 601
-9%
247 233
+5%
184 961
-25%
268 648
+45%
291 172
+8%
522 451
+79%
447 900
-14%
347 895
-22%
393 742
+13%
440 510
+12%
548 120
+24%
626 548
+14%
587 585
-6%
359 298
-39%
674 646
+88%
651 526
-3%
614 517
-6%
1 010 684
+64%
567 248
-44%
621 672
+10%
Investing Cash Flow
Capital Expenditures
(94 943)
(121 391)
(86 810)
(127 316)
(79 511)
(84 564)
(110 507)
(119 745)
(140 432)
(146 172)
(149 350)
(159 952)
(163 996)
(175 100)
(255 296)
(261 282)
(369 764)
(375 318)
(417 165)
(362 856)
(387 707)
(446 184)
(427 331)
(438 182)
(402 431)
(372 424)
(427 368)
(465 188)
(466 782)
(494 373)
(489 436)
(609 315)
(772 378)
(699 723)
(595 715)
(402 556)
(1 034 748)
(942 092)
(1 076 936)
(838 930)
(308 343)
Other Items
10 189
16 128
13 158
23 236
20 600
(469)
(224 500)
(222 821)
(226 979)
(230 100)
27 951
37 226
46 197
75 224
115 838
115 132
93 741
75 248
15 496
(40 202)
(263)
(178 909)
(913 918)
(848 360)
(912 453)
(766 000)
135 323
138 557
141 364
200 143
4 805
(53 623)
(104 990)
7 716
45 278
16 046
160 008
209 034
114 380
254 988
(69 136)
Cash from Investing Activities
(84 754)
N/A
(105 263)
-24%
(73 653)
+30%
(104 079)
-41%
(58 911)
+43%
(85 032)
-44%
(335 008)
-294%
(342 568)
-2%
(367 412)
-7%
(376 274)
-2%
(121 399)
+68%
(122 726)
-1%
(117 799)
+4%
(99 877)
+15%
(139 458)
-40%
(146 151)
-5%
(276 022)
-89%
(300 069)
-9%
(401 668)
-34%
(403 056)
0%
(387 970)
+4%
(625 092)
-61%
(1 341 249)
-115%
(1 286 541)
+4%
(1 314 884)
-2%
(1 138 424)
+13%
(292 045)
+74%
(326 630)
-12%
(325 418)
+0%
(294 230)
+10%
(484 632)
-65%
(662 938)
-37%
(877 368)
-32%
(692 007)
+21%
(550 437)
+20%
(386 510)
+30%
(874 739)
-126%
(733 058)
+16%
(962 556)
-31%
(583 942)
+39%
(377 479)
+35%
Financing Cash Flow
Net Issuance of Common Stock
(1 525)
0
0
0
0
255 000
253 951
253 651
253 651
0
0
0
0
0
0
26 389
26 389
26 389
31 289
4 900
4 900
0
844 558
850 000
844 558
0
0
0
0
0
0
0
0
0
78 736
87 482
0
8 565
15 566
21 022
25 289
Net Issuance of Debt
(162 232)
(218 974)
(106 657)
(40 777)
(73 444)
(60 957)
(23 477)
(79 140)
(65 075)
47 052
22 567
3 064
(54 276)
(33 344)
(32 825)
209 622
149 621
176 620
322 611
38 801
499 301
494 107
369 889
435 283
116 343
198 850
29 999
127 995
53 501
15 399
132 684
152 629
443 418
142 948
119 894
(317 314)
110 677
200 415
338 308
257 616
72 665
Cash Paid for Dividends
0
0
5 838
(20)
0
0
(2)
(2)
(2)
0
(59 239)
(61 460)
(61 583)
(61 618)
(83 195)
(81 289)
(81 130)
(82 037)
(66 633)
(82 797)
(83 603)
(82 723)
(46 919)
(106 641)
(133 966)
(133 919)
(104 386)
(152 439)
(131 415)
(131 659)
(131 399)
(8 930)
(119)
(7 701)
(36 226)
(37 690)
(29 851)
(1 999)
(90 141)
(128 146)
0
Cash from Financing Activities
(163 757)
N/A
(220 499)
-35%
(100 819)
+54%
(40 797)
+60%
(73 444)
-80%
194 043
N/A
230 493
+19%
174 529
-24%
188 574
+8%
45 701
-76%
(36 973)
N/A
(58 396)
-58%
(115 858)
-98%
(94 961)
+18%
(116 019)
-22%
154 722
N/A
94 880
-39%
120 972
+27%
287 267
+137%
(39 094)
N/A
420 598
N/A
416 284
-1%
1 167 528
+180%
1 178 642
+1%
826 934
-30%
909 489
+10%
(74 386)
N/A
(29 886)
+60%
(77 915)
-161%
(116 260)
-49%
1 285
N/A
143 699
+11 084%
443 299
+208%
135 247
-69%
162 404
+20%
(267 523)
N/A
168 308
N/A
206 981
+23%
263 733
+27%
150 492
-43%
(30 192)
N/A
Change in Cash
Effect of Foreign Exchange Rates
(35)
1
55
(91)
207
0
119
207
(409)
0
(380)
0
(12)
0
44
(12)
55
0
(31)
(211)
(274)
0
(192)
3
50
0
(2)
(254)
133
265
92
111
100
(95)
141
(326)
(2 000)
6 591
(1 676)
5 838
7 574
Net Change in Cash
47 645
N/A
24 266
-49%
6 100
-75%
(40 102)
N/A
(17 619)
+56%
293 587
N/A
62 725
-79%
63 989
+2%
9 502
-85%
(236 803)
N/A
7 931
N/A
(8 676)
N/A
37 390
N/A
33 235
-11%
(4 945)
N/A
196 376
N/A
18 421
-91%
43 677
+137%
16 105
-63%
(163 292)
N/A
289 243
N/A
25 793
-91%
73 319
+184%
77 064
+5%
(219 252)
N/A
62 237
N/A
156 018
+151%
91 129
-42%
(55 305)
N/A
(16 482)
+70%
(42 745)
-159%
28 993
N/A
192 579
+564%
30 729
-84%
(28 594)
N/A
20 287
N/A
(56 906)
N/A
95 032
N/A
310 185
+226%
139 636
-55%
221 575
+59%
Free Cash Flow
Free Cash Flow
201 248
N/A
228 636
+14%
93 707
-59%
(22 451)
N/A
35 019
N/A
100 012
+186%
56 614
-43%
112 076
+98%
48 316
-57%
(52 402)
N/A
17 333
N/A
12 494
-28%
107 062
+757%
52 973
-51%
(4 808)
N/A
(73 465)
-1 428%
(170 255)
-132%
(152 544)
+10%
(286 628)
-88%
(83 786)
+71%
(130 818)
-56%
(211 583)
-62%
(180 099)
+15%
(253 221)
-41%
(133 783)
+47%
(81 252)
+39%
95 083
N/A
(17 288)
N/A
(118 887)
-588%
(100 631)
+15%
(48 926)
+51%
(61 194)
-25%
(145 831)
-138%
(112 138)
+23%
(236 417)
-111%
272 090
N/A
(383 222)
N/A
(327 575)
+15%
(66 252)
+80%
(271 682)
-310%
313 329
N/A

See Also

Discover More