P

PAN Group JSC
VN:PAN

Watchlist Manager
PAN Group JSC
VN:PAN
Watchlist
Price: 23 300 VND -1.27%
Market Cap: 4.9T VND
Have any thoughts about
PAN Group JSC?
Write Note

Cash Flow Statement

Cash Flow Statement
PAN Group JSC

Rotate your device to view
Cash Flow Statement
Currency: VND
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Sep-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 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Operating Cash Flow
Net Income
42 107
55 298
84 173
99 347
182 748
217 922
342 494
102 514
165 965
23 694
385 151
289 516
277 175
519 806
544 283
629 129
649 602
437 722
636 597
573 550
622 398
651 576
515 622
461 007
412 553
385 746
395 473
418 322
461 705
436 792
560 842
714 695
853 845
953 007
932 358
852 855
783 132
823 951
957 759
1 027 356
1 102 804
Depreciation & Amortization
14 763
16 943
14 122
27 243
30 467
36 844
65 034
14 805
39 862
19 632
100 232
101 942
100 982
125 794
142 148
184 238
246 482
273 850
311 182
328 354
386 603
423 257
318 692
329 442
347 762
371 735
389 501
396 750
398 527
365 697
393 813
393 696
403 734
452 728
429 326
442 735
463 155
476 275
499 991
533 532
555 458
Other Non-Cash Items
35 842
33 433
33 641
(3 169)
(53 703)
(58 691)
(84 087)
(116 726)
(139 730)
(87 573)
(200 037)
(104 423)
(84 654)
(339 863)
(291 378)
(345 036)
(316 921)
(114 418)
(237 629)
(138 186)
(169 419)
(155 642)
(47 564)
(85 025)
(40 022)
(79 708)
(70 584)
(57 218)
(96 385)
(40 660)
(146 662)
(130 906)
(220 775)
(70 923)
(91 875)
(95 132)
(11 142)
(150 382)
(80 214)
(99 095)
(66 196)
Cash Taxes Paid
14 516
20 486
23 292
26 750
25 332
23 751
33 411
1 496
28 226
13 354
47 356
46 128
25 284
24 710
37 763
50 017
52 853
56 638
53 567
86 834
88 749
89 315
94 133
88 526
82 368
82 252
89 802
68 680
67 564
88 043
41 670
58 088
80 869
92 044
167 558
161 322
154 463
133 963
114 062
194 604
189 592
Cash Interest Paid
1 700
2 974
3 847
2 820
4 584
4 286
14 420
3 572
11 413
5 832
22 937
22 262
21 563
18 349
24 066
36 700
43 492
64 198
80 291
115 044
120 968
152 559
146 518
160 526
180 723
219 364
261 048
262 659
277 292
239 155
218 753
235 801
213 164
258 885
201 775
221 351
286 055
337 442
462 502
429 964
429 194
Change in Working Capital
72 015
15 979
(39 868)
212 758
(120 793)
(47 883)
(537 445)
(28 645)
(156 291)
245 643
(82 386)
(178 197)
(560 410)
(464 057)
(175 278)
(165 622)
(551 356)
10 920
60 662
(34 655)
357 874
(98 578)
(790 790)
(941 901)
(1 965 280)
(2 198 520)
(938 514)
(763 048)
760 124
911 688
(2 235 190)
(337 670)
(1 861 104)
(3 099 975)
(224 335)
(3 969 399)
(6 168 877)
(6 073 069)
(5 644 628)
(4 478 795)
(5 441 696)
Cash from Operating Activities
164 726
N/A
121 654
-26%
92 068
-24%
336 179
+265%
38 720
-88%
148 192
+283%
(214 004)
N/A
(28 051)
+87%
(90 194)
-222%
201 396
N/A
202 960
+1%
108 837
-46%
(266 907)
N/A
(158 320)
+41%
219 775
N/A
302 710
+38%
27 807
-91%
608 075
+2 087%
770 812
+27%
718 961
-7%
1 123 355
+56%
714 546
-36%
(4 041)
N/A
(236 477)
-5 752%
(1 244 988)
-426%
(1 520 747)
-22%
(224 124)
+85%
(5 194)
+98%
1 523 971
N/A
1 673 518
+10%
(1 427 198)
N/A
639 814
N/A
(824 300)
N/A
(1 765 163)
-114%
1 045 474
N/A
(2 768 941)
N/A
(4 933 732)
-78%
(4 923 225)
+0%
(4 268 840)
+13%
(3 018 750)
+29%
(3 851 378)
-28%
Investing Cash Flow
Capital Expenditures
(18 457)
(18 936)
(19 345)
(24 186)
(27 718)
(56 370)
(109 354)
22 128
9 235
20 817
(139 564)
(231 960)
(267 841)
(323 156)
(428 677)
(348 450)
(480 347)
(302 630)
(283 821)
(310 214)
(237 577)
(617 950)
(829 458)
(825 536)
(863 100)
(560 886)
(245 514)
(285 585)
(300 448)
(471 644)
(591 552)
(635 803)
(665 777)
(620 177)
(672 270)
(629 282)
(557 591)
(474 782)
(341 088)
(278 995)
(275 618)
Other Items
(383 221)
(192 371)
(256 632)
(654 799)
(392 073)
(883 287)
(257 616)
472 612
431 728
523 109
(198 563)
(203 110)
(173 490)
69 885
75 630
161 718
(174 931)
(343 171)
(226 867)
(752 754)
(975 295)
(1 478 664)
(333 018)
(31 683)
586 531
1 082 033
(201 685)
(98 361)
79 036
249 922
1 398 059
1 379 539
983 557
788 400
(1 264 675)
(663 193)
(692 591)
499 463
509 817
660 094
943 919
Cash from Investing Activities
(401 678)
N/A
(211 306)
+47%
(275 979)
-31%
(678 985)
-146%
(419 791)
+38%
(939 658)
-124%
(366 969)
+61%
494 740
N/A
440 963
-11%
543 925
+23%
(338 128)
N/A
(435 071)
-29%
(441 332)
-1%
(253 272)
+43%
(353 047)
-39%
(186 732)
+47%
(655 279)
-251%
(645 800)
+1%
(510 687)
+21%
(1 062 967)
-108%
(1 212 871)
-14%
(2 096 616)
-73%
(1 162 476)
+45%
(857 219)
+26%
(276 569)
+68%
521 147
N/A
(447 199)
N/A
(383 946)
+14%
(221 412)
+42%
(221 722)
0%
806 507
N/A
743 736
-8%
317 780
-57%
168 224
-47%
(1 936 945)
N/A
(1 292 475)
+33%
(1 250 182)
+3%
24 681
N/A
168 729
+584%
381 099
+126%
668 301
+75%
Financing Cash Flow
Net Issuance of Common Stock
202 720
665 790
645 390
645 390
667 335
871 509
694 340
(849 564)
(850 125)
(672 956)
14 307
0
406 856
414 868
293 132
318 212
(74 126)
734 592
866 460
0
(25 320)
(842 050)
30 330
0
(134 429)
(135 579)
(167 139)
0
148 468
(640)
471 923
0
327 096
0
13 496 470
0
0
0
0
0
0
Net Issuance of Debt
173 372
112 662
(22 862)
1 160
(25 145)
100 153
428 771
(142 822)
33 868
(368 174)
(50 687)
147 247
382 085
123 705
430 025
(94 962)
970 774
1 039 733
347 378
668 266
(215 062)
323 981
841 605
2 302 314
2 907 559
2 720 677
728 239
148 279
(998 303)
(1 774 729)
1 149 485
1 082 687
(228 558)
722 990
(150 284)
(241 564)
4 603 667
3 651 081
3 836 313
3 278 074
3 414 215
Cash Paid for Dividends
0
(20 048)
(19 868)
(74 474)
(60 411)
(40 363)
(81 827)
(2 957)
(2 957)
46 510
0
(58 463)
(52 672)
(21 542)
(28 870)
(32 374)
(74 493)
(59 147)
(54 155)
(50 871)
(15 205)
(49 933)
(49 560)
(71 533)
(72 062)
(55 596)
(57 992)
(171 818)
(170 677)
(344 352)
(185 468)
(54 802)
(152 550)
(26 506)
0
(32 617)
(24 845)
41 498
(174 457)
(152 898)
(171 675)
Other
(17 609)
(25 445)
(33 266)
0
(28 613)
(65 713)
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
(13 453 133)
0
0
0
0
0
0
Cash from Financing Activities
358 483
N/A
732 959
+104%
569 394
-22%
554 466
-3%
553 167
0%
881 244
+59%
1 012 673
+15%
(966 064)
N/A
(789 935)
+18%
(994 620)
-26%
(36 380)
+96%
152 472
N/A
785 649
+415%
566 411
-28%
694 287
+23%
190 875
-73%
822 155
+331%
1 715 177
+109%
1 159 682
-32%
1 458 775
+26%
610 873
-58%
298 459
-51%
822 375
+176%
2 261 111
+175%
2 701 068
+19%
2 529 501
-6%
503 108
-80%
(190 678)
N/A
(1 020 512)
-435%
(2 119 721)
-108%
1 435 940
N/A
1 499 807
+4%
(54 012)
N/A
1 168 406
N/A
(106 946)
N/A
(230 843)
-116%
4 616 727
N/A
3 735 916
-19%
3 661 856
-2%
3 125 176
-15%
3 242 540
+4%
Change in Cash
Effect of Foreign Exchange Rates
60
60
226
226
265
1 297
1 168
(994)
(1 126)
(1 103)
246
226
488
435
(18)
310
(343)
236
(403)
(154)
420
(781)
435
1 554
(1 152)
5 807
(512)
(2 226)
587
(5 953)
250
0
1 866
0
(4 852)
0
(6 122)
0
2 711
1 441
12 910
Net Change in Cash
121 591
N/A
643 367
+429%
385 709
-40%
211 886
-45%
172 361
-19%
91 075
-47%
432 868
+375%
(500 369)
N/A
(440 292)
+12%
(250 402)
+43%
(171 302)
+32%
(173 536)
-1%
77 898
N/A
155 254
+99%
560 997
+261%
307 163
-45%
194 340
-37%
1 677 688
+763%
1 419 404
-15%
1 114 614
-21%
521 777
-53%
(1 084 392)
N/A
(343 707)
+68%
1 168 969
N/A
1 178 359
+1%
1 535 709
+30%
(168 727)
N/A
(582 044)
-245%
282 634
N/A
(673 879)
N/A
815 500
N/A
2 883 358
+254%
(558 666)
N/A
(428 533)
+23%
(1 003 270)
-134%
(4 292 259)
-328%
(1 573 308)
+63%
(1 162 628)
+26%
(435 544)
+63%
488 966
N/A
72 373
-85%
Free Cash Flow
Free Cash Flow
146 269
N/A
102 718
-30%
72 723
-29%
311 993
+329%
11 002
-96%
91 822
+735%
(323 358)
N/A
(5 923)
+98%
(80 959)
-1 267%
222 213
N/A
63 396
-71%
(123 123)
N/A
(534 748)
-334%
(481 476)
+10%
(208 902)
+57%
(45 740)
+78%
(452 540)
-889%
305 445
N/A
486 991
+59%
408 747
-16%
885 778
+117%
96 595
-89%
(833 499)
N/A
(1 062 013)
-27%
(2 108 089)
-98%
(2 081 632)
+1%
(469 638)
+77%
(290 778)
+38%
1 223 522
N/A
1 201 873
-2%
(2 018 750)
N/A
4 011
N/A
(1 490 077)
N/A
(2 385 340)
-60%
373 203
N/A
(3 398 223)
N/A
(5 491 322)
-62%
(5 398 007)
+2%
(4 609 928)
+15%
(3 297 745)
+28%
(4 126 996)
-25%

See Also

Discover More