D

Dhg Pharmaceutical Joint-Stock Co
VN:DHG

Watchlist Manager
Dhg Pharmaceutical Joint-Stock Co
VN:DHG
Watchlist
Price: 105 100 VND -0.66% Market Closed
Market Cap: 13.7T VND
Have any thoughts about
Dhg Pharmaceutical Joint-Stock Co?
Write Note

Cash Flow Statement

Cash Flow Statement
Dhg Pharmaceutical Joint-Stock Co

Rotate your device to view
Cash Flow Statement
Currency: VND
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 Dec-2022 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Net Income
808 103
713 867
721 937
710 267
699 283
717 384
701 309
737 079
724 635
703 247
756 657
758 356
770 044
739 496
719 249
717 533
727 995
735 110
731 782
714 435
716 685
700 878
713 195
756 334
769 384
820 786
821 024
854 077
872 297
907 488
0
920 951
958 105
1 025 855
0
0
0
1 159 918
1 409 919
1 622 858
1 796 938
Depreciation & Amortization
77 774
83 970
79 709
87 316
91 133
95 041
89 670
89 690
89 587
87 383
93 721
92 847
92 401
92 468
100 358
93 382
94 143
94 980
88 607
87 826
87 344
86 981
88 711
88 621
88 963
88 736
88 197
87 659
86 224
84 881
83 876
82 753
81 826
81 331
81 001
82 545
85 104
88 704
112 128
98 210
107 905
Other Non-Cash Items
(34 877)
(31 409)
(31 074)
(27 329)
(29 633)
(27 465)
(20 297)
(28 298)
(35 434)
(42 859)
(41 920)
(40 945)
(27 505)
(27 291)
(45 969)
(44 206)
(62 277)
(67 981)
(79 958)
(81 404)
(79 902)
(84 077)
(73 002)
(89 183)
(105 307)
(113 755)
(104 060)
(100 879)
(84 023)
(74 428)
(88 981)
(81 905)
(95 151)
(101 323)
(122 728)
(157 749)
(170 470)
(170 350)
(200 923)
(143 076)
(128 521)
Cash Taxes Paid
187 428
306 097
149 101
190 667
192 875
49 107
191 641
119 305
93 023
88 742
64 845
58 546
48 117
36 558
95 788
100 792
102 085
126 833
76 743
81 743
95 444
65 060
65 982
77 982
62 857
76 695
78 841
61 465
87 091
96 638
99 613
91 088
101 311
104 209
100 999
117 803
107 742
104 854
129 171
78 778
70 796
Cash Interest Paid
3 256
3 477
3 957
4 638
5 900
6 873
9 257
9 701
10 623
13 249
12 355
14 276
17 718
21 185
24 677
27 434
28 902
27 744
28 505
26 191
25 563
26 123
22 858
21 439
16 918
14 308
14 279
12 716
14 347
13 265
12 050
12 336
13 227
14 304
12 558
16 326
21 706
29 299
34 540
27 155
24 330
Change in Working Capital
(464 460)
(352 491)
(498 773)
(462 351)
(416 274)
(420 333)
(295 487)
(71 347)
(72 696)
(122 457)
(163 267)
(310 938)
(378 617)
(327 548)
(313 330)
(394 153)
(229 336)
(372 055)
(449 641)
(271 763)
(390 842)
(104 402)
109 336
225 580
47 303
(41 357)
21 014
(199 004)
(117 684)
(107 468)
(406 243)
(319 933)
(235 759)
(317 575)
(156 602)
(650 214)
(765 183)
(837 358)
(714 644)
(128 440)
94 174
Cash from Operating Activities
386 540
N/A
413 937
+7%
271 800
-34%
307 904
+13%
344 509
+12%
364 628
+6%
475 195
+30%
727 123
+53%
706 093
-3%
625 313
-11%
645 191
+3%
499 320
-23%
456 323
-9%
477 125
+5%
460 308
-4%
372 556
-19%
530 525
+42%
390 054
-26%
290 791
-25%
447 769
+54%
330 589
-26%
595 279
+80%
838 240
+41%
981 352
+17%
800 342
-18%
754 410
-6%
826 174
+10%
641 854
-22%
756 815
+18%
810 473
+7%
453 404
-44%
601 867
+33%
709 021
+18%
688 287
-3%
901 285
+31%
507 626
-44%
280 014
-45%
240 171
-14%
605 737
+152%
768 976
+27%
1 002 471
+30%
Investing Cash Flow
Capital Expenditures
(438 572)
(397 560)
(255 152)
(674 984)
(627 771)
(579 633)
(163 832)
(115 500)
(120 063)
(119 416)
(136 173)
(128 007)
(119 836)
(110 299)
(63 484)
(65 248)
(63 545)
(53 788)
(40 845)
(45 217)
(43 562)
(41 002)
(57 101)
(70 295)
(64 446)
(59 889)
(88 805)
(62 637)
(64 697)
(68 879)
(24 562)
(24 859)
(127 120)
(178 104)
(233 992)
(320 184)
(432 726)
(486 343)
(500 685)
(319 068)
(159 563)
Other Items
77 866
50 567
(51 530)
276 259
298 738
420 319
(205 499)
(483 529)
(494 680)
(449 120)
(141 412)
(84 208)
78 334
135 306
(128 720)
(171 780)
(688 742)
(646 109)
(419 707)
(255 575)
52 477
140 971
(166 554)
(138 581)
(34 417)
(194 327)
(159 287)
(403 355)
(141 911)
(321 955)
67 890
168 321
(216 864)
266 676
(119 738)
298 474
(91 729)
306 523
(58 659)
(111 433)
(248 755)
Cash from Investing Activities
(360 707)
N/A
(346 994)
+4%
(306 682)
+12%
(398 724)
-30%
(329 034)
+17%
(159 313)
+52%
(369 331)
-132%
(599 029)
-62%
(614 742)
-3%
(568 536)
+8%
(277 584)
+51%
(212 215)
+24%
(41 501)
+80%
25 008
N/A
(192 204)
N/A
(237 028)
-23%
(752 286)
-217%
(699 897)
+7%
(460 553)
+34%
(300 792)
+35%
8 914
N/A
99 969
+1 021%
(223 655)
N/A
(208 877)
+7%
(98 863)
+53%
(254 217)
-157%
(248 092)
+2%
(465 992)
-88%
(206 607)
+56%
(390 834)
-89%
43 328
N/A
143 462
+231%
(343 984)
N/A
88 572
N/A
(353 729)
N/A
(21 710)
+94%
(524 455)
-2 316%
(179 819)
+66%
(559 344)
-211%
(430 501)
+23%
(408 318)
+5%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
(15 665)
(15 665)
0
0
22 900
36 104
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Issuance of Debt
72 863
60 206
49 676
42 695
168 739
94 451
94 004
80 088
120 451
81 192
84 054
72 960
334 423
261 440
115 035
423 926
(63 679)
84 324
88 101
(151 644)
60 589
(375 129)
(293 234)
(347 832)
(269 870)
283 805
(52 395)
256 574
114 711
(148 133)
(4 880)
(240 105)
76 973
(328 893)
(92 668)
(18 424)
721 647
457 441
430 003
189 671
395 581
Cash Paid for Dividends
(98 908)
(131 589)
(131 589)
0
(392 512)
(261 781)
(261 781)
0
(305 522)
(305 522)
(305 522)
0
(305 075)
(305 810)
(436 556)
0
(392 973)
(522 984)
(392 238)
0
(0)
65 373
(326 865)
0
(457 611)
(522 984)
(522 984)
0
(653 730)
(522 984)
(522 984)
0
(457 611)
(457 611)
(457 611)
(457 611)
(457 611)
(457 611)
0
(522 984)
(980 596)
Cash from Financing Activities
(26 044)
N/A
(71 382)
-174%
(81 912)
-15%
(88 893)
-9%
(223 772)
-152%
(182 996)
+18%
(183 442)
0%
(197 358)
-8%
(200 735)
-2%
(201 429)
0%
(185 364)
+8%
(196 458)
-6%
65 451
N/A
(31 167)
N/A
(321 522)
-932%
(12 631)
+96%
(456 653)
-3 515%
(438 660)
+4%
(304 137)
+31%
(543 882)
-79%
(331 649)
+39%
(701 994)
-112%
(620 100)
+12%
(674 697)
-9%
(727 481)
-8%
(239 179)
+67%
(575 380)
-141%
(266 411)
+54%
(539 019)
-102%
(671 117)
-25%
(527 865)
+21%
(763 089)
-45%
(380 638)
+50%
(786 504)
-107%
(550 279)
+30%
(476 035)
+13%
264 036
N/A
(170)
N/A
(27 609)
-16 130%
(333 313)
-1 107%
(585 014)
-76%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
233
0
42
0
6
38
64
34
(43)
(37)
(100)
(67)
8
59
63
22
24
(31)
(50)
(14)
45
43
87
172
(222)
(284)
(383)
(66)
(70)
57
(209)
Net Change in Cash
(211)
N/A
(4 439)
-2 004%
(116 794)
-2 531%
(179 713)
-54%
(208 297)
-16%
22 319
N/A
(77 579)
N/A
(69 264)
+11%
(109 384)
-58%
(144 652)
-32%
182 476
N/A
90 647
-50%
480 315
+430%
470 966
-2%
(53 412)
N/A
122 935
N/A
(678 350)
N/A
(748 469)
-10%
(473 942)
+37%
(396 942)
+16%
7 753
N/A
(6 813)
N/A
(5 507)
+19%
97 837
N/A
(25 939)
N/A
261 035
N/A
2 726
-99%
(90 580)
N/A
11 138
N/A
(251 492)
N/A
(31 088)
+88%
(17 718)
+43%
(15 514)
+12%
(9 473)
+39%
(2 946)
+69%
9 597
N/A
19 212
+100%
60 116
+213%
18 714
-69%
5 218
-72%
8 929
+71%
Free Cash Flow
Free Cash Flow
(52 032)
N/A
16 377
N/A
16 648
+2%
(367 080)
N/A
(283 262)
+23%
(215 005)
+24%
311 363
N/A
611 623
+96%
586 030
-4%
505 897
-14%
509 019
+1%
371 313
-27%
336 487
-9%
366 826
+9%
396 824
+8%
307 308
-23%
466 980
+52%
336 266
-28%
249 946
-26%
402 552
+61%
287 027
-29%
554 276
+93%
781 139
+41%
911 056
+17%
735 896
-19%
694 520
-6%
737 369
+6%
579 217
-21%
692 118
+19%
741 594
+7%
428 841
-42%
577 007
+35%
581 901
+1%
510 183
-12%
667 293
+31%
187 442
-72%
(152 712)
N/A
(246 171)
-61%
105 052
N/A
449 908
+328%
842 908
+87%

See Also

Discover More