P

Pha Lai Thermal Power JSC
VN:PPC

Watchlist Manager
Pha Lai Thermal Power JSC
VN:PPC
Watchlist
Price: 11 350 VND
Market Cap: 3.6T VND
Have any thoughts about
Pha Lai Thermal Power JSC?
Write Note

Cash Flow Statement

Cash Flow Statement
Pha Lai Thermal Power JSC

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
749 024
995 425
1 301 513
1 112 323
1 514 613
1 178 862
604 491
390 915
(138 078)
(167 755)
657 516
981 296
1 708 673
1 838 634
1 003 196
1 073 136
1 181 173
1 207 050
1 407 870
1 458 005
1 233 706
1 270 582
1 529 525
1 411 528
1 305 460
1 177 055
1 210 648
1 190 087
986 489
838 682
0
114 464
92 348
276 979
0
0
0
285 605
445 085
557 388
539 411
Depreciation & Amortization
693 097
698 914
700 606
700 675
700 218
609 521
458 197
303 125
147 208
74 750
63 125
52 129
42 602
39 972
37 038
36 603
35 549
34 544
33 952
33 748
34 113
34 951
35 454
36 136
36 881
37 387
37 531
38 915
40 101
41 028
58 579
62 854
67 635
72 830
62 140
62 848
61 436
61 057
76 444
60 920
60 326
Other Non-Cash Items
(224 440)
(755 717)
(895 167)
(876 756)
(1 110 727)
(410 362)
198 212
324 434
742 271
541 576
(282 624)
(118 334)
(1 046 614)
(1 102 011)
(297 047)
(631 363)
(265 418)
(10 956)
(377 100)
(367 539)
(226 718)
(452 785)
(335 634)
(377 273)
(372 024)
(310 778)
(293 101)
(415 127)
(458 997)
(473 792)
(490 298)
(358 749)
(224 699)
(383 917)
(307 679)
(382 314)
(377 234)
(482 269)
(577 532)
(438 827)
(300 939)
Cash Taxes Paid
404 761
413 544
396 655
247 753
230 749
199 320
185 072
39 143
34 646
12 753
9 224
55 917
55 713
57 410
187 410
149 373
149 295
255 073
228 949
285 316
285 316
254 068
281 317
268 913
268 913
261 383
182 258
199 526
209 766
142 766
97 730
17 204
6 963
6 963
0
(5 245)
5 245
5 245
5 245
0
0
Cash Interest Paid
161 274
146 302
146 302
131 734
131 734
120 607
120 607
121 709
121 709
126 675
126 675
125 118
132 195
73 434
96 128
0
43 991
37 176
27 565
27 565
(7 486)
(7 486)
17 411
(10 011)
12 720
13 703
2 914
0
609
0
0
0
0
0
0
0
0
420
420
900
900
Change in Working Capital
(112 141)
(423 556)
(793 341)
(308 281)
(871 942)
(459 321)
814 499
773 862
1 176 648
1 163 768
(679 017)
(421 128)
(1 484 246)
(2 023 015)
(1 127 618)
(1 845 598)
(565 640)
(844 920)
(314 580)
188 044
(374 728)
(671 525)
(962 215)
(720 892)
(740 727)
785 670
(51 290)
470 097
613 163
595 293
785 066
453 858
(335 991)
(1 331 481)
(1 390 650)
(203 287)
(331 268)
(264 238)
(711 797)
(841 603)
(201 885)
Cash from Operating Activities
1 105 540
N/A
515 066
-53%
313 611
-39%
627 959
+100%
232 163
-63%
918 701
+296%
2 075 400
+126%
1 792 338
-14%
1 928 049
+8%
1 612 340
-16%
(241 000)
N/A
493 962
N/A
(779 584)
N/A
(1 246 420)
-60%
(384 431)
+69%
(1 367 221)
-256%
385 663
N/A
385 717
+0%
750 142
+94%
1 312 175
+75%
666 235
-49%
181 084
-73%
267 130
+48%
349 500
+31%
229 589
-34%
1 689 335
+636%
903 789
-47%
1 283 972
+42%
1 180 757
-8%
1 001 212
-15%
530 622
-47%
272 428
-49%
(400 708)
N/A
(1 365 588)
-241%
(1 077 557)
+21%
81 030
N/A
(125 353)
N/A
(303 061)
-142%
(671 430)
-122%
(784 632)
-17%
(91 729)
+88%
Investing Cash Flow
Capital Expenditures
134 683
194 052
(199 642)
(213 889)
(452 371)
(464 359)
(294 290)
(288 716)
(55 416)
(103 669)
(78 031)
(157 297)
(86 315)
(24 946)
(18 410)
68 447
1 230
2 042
(39 068)
(37 986)
(54 968)
(54 968)
(34 830)
0
(34 746)
(35 929)
(50 007)
0
(32 301)
(32 092)
(15 991)
0
(88 149)
(87 175)
(75 114)
(3 717)
(4 663)
(12 169)
0
(13 616)
(12 713)
Other Items
(591 570)
(658 760)
747 753
688 924
646 249
(30 430)
(1 281 856)
(1 078 713)
(875 470)
(612 461)
1 187 536
1 931 135
2 028 176
3 380 494
2 963 665
2 976 028
1 713 995
938 557
564 074
281 095
674 967
993 851
904 106
699 900
913 195
(390 774)
(85 460)
(630 639)
230 809
849 183
1 568 589
1 065 592
1 189 311
1 618 345
830 680
406 440
473 110
535 150
739 011
828 881
540 453
Cash from Investing Activities
(456 887)
N/A
(464 707)
-2%
548 111
N/A
475 036
-13%
193 878
-59%
(494 789)
N/A
(1 576 146)
-219%
(1 367 431)
+13%
(930 886)
+32%
(716 130)
+23%
1 109 505
N/A
1 773 839
+60%
1 941 861
+9%
3 355 549
+73%
2 945 256
-12%
3 044 476
+3%
1 715 226
-44%
940 599
-45%
525 006
-44%
243 109
-54%
620 000
+155%
938 884
+51%
869 276
-7%
665 070
-23%
878 449
+32%
(426 703)
N/A
(135 467)
+68%
(680 645)
-402%
198 508
N/A
817 091
+312%
1 552 598
+90%
1 049 601
-32%
1 101 161
+5%
1 531 170
+39%
755 566
-51%
402 723
-47%
468 447
+16%
522 981
+12%
726 842
+39%
815 265
+12%
527 739
-35%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49 907
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
(382 721)
(375 062)
(379 797)
(357 757)
(357 757)
(334 307)
(332 617)
(343 721)
(169 317)
0
0
(1 310 574)
(810 701)
(1 710 701)
(2 159 266)
0
(1 348 565)
0
(443 511)
0
0
0
(403 871)
(530 425)
(530 425)
(530 425)
(126 554)
0
0
0
0
0
0
0
0
0
0
0
196 091
196 091
0
Cash Paid for Dividends
(257 366)
(483 694)
(480 691)
(735 054)
(862 235)
(639 662)
(639 662)
(385 299)
(802 390)
(794 885)
(794 885)
(1 049 248)
(632 158)
(635 908)
(1 020 417)
(766 054)
(801 045)
(801 045)
(897 154)
(897 154)
31 827
31 827
(635 309)
31 819
(801 061)
(801 061)
(608 996)
(801 071)
(1 087 521)
(1 679 734)
(1 830 073)
(1 407 973)
(801 088)
(353 066)
(144 214)
0
(128 193)
(256 775)
0
(562 568)
(817 133)
Other
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
0
0
0
0
0
0
0
0
0
(196 091)
0
Cash from Financing Activities
(640 087)
N/A
(858 756)
-34%
(860 488)
0%
(1 092 811)
-27%
(1 219 993)
-12%
(973 969)
+20%
(972 279)
+0%
(729 020)
+25%
(971 706)
-33%
(797 930)
+18%
(794 885)
+0%
(2 359 823)
-197%
(1 442 859)
+39%
(2 346 609)
-63%
(3 129 776)
-33%
(1 390 434)
+56%
(2 099 703)
-51%
(1 199 703)
+43%
(1 340 665)
-12%
(1 340 665)
N/A
31 827
N/A
31 827
N/A
(1 039 181)
N/A
(55 095)
+95%
(1 331 486)
-2 317%
(1 331 486)
N/A
(735 550)
+45%
(801 071)
-9%
(1 087 521)
-36%
(1 679 734)
-54%
(1 830 073)
-9%
(1 407 973)
+23%
(801 088)
+43%
(353 066)
+56%
(144 214)
+59%
0
N/A
(128 193)
N/A
(256 775)
-100%
(60 684)
+76%
(562 568)
-827%
(817 133)
-45%
Change in Cash
Effect of Foreign Exchange Rates
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
0
0
0
0
0
0
0
0
0
0
0
Net Change in Cash
8 566
N/A
(808 397)
N/A
1 234
N/A
10 184
+725%
(793 952)
N/A
(550 057)
+31%
(473 025)
+14%
(304 113)
+36%
25 457
N/A
98 280
+286%
73 621
-25%
(92 022)
N/A
(280 582)
-205%
(237 480)
+15%
(568 951)
-140%
286 821
N/A
1 186
-100%
126 613
+10 576%
(65 517)
N/A
214 618
N/A
1 318 062
+514%
1 151 795
-13%
97 225
-92%
959 475
+887%
(223 447)
N/A
(68 854)
+69%
32 772
N/A
(197 745)
N/A
291 744
N/A
138 569
-53%
253 146
+83%
(85 944)
N/A
(100 634)
-17%
(187 484)
-86%
(466 205)
-149%
339 539
N/A
214 901
-37%
(36 855)
N/A
(5 272)
+86%
(531 935)
-9 990%
(381 122)
+28%
Free Cash Flow
Free Cash Flow
1 240 223
N/A
709 118
-43%
113 969
-84%
414 070
+263%
(220 208)
N/A
454 342
N/A
1 781 110
+292%
1 503 622
-16%
1 872 633
+25%
1 508 671
-19%
(319 030)
N/A
336 665
N/A
(865 899)
N/A
(1 271 366)
-47%
(402 841)
+68%
(1 298 774)
-222%
386 893
N/A
387 759
+0%
711 074
+83%
1 274 189
+79%
611 268
-52%
126 116
-79%
232 300
+84%
349 500
+50%
194 844
-44%
1 653 406
+749%
853 782
-48%
1 283 972
+50%
1 148 456
-11%
969 120
-16%
514 631
-47%
272 428
-47%
(488 857)
N/A
(1 452 764)
-197%
(1 152 671)
+21%
77 313
N/A
(130 016)
N/A
(315 230)
-142%
(671 430)
-113%
(798 248)
-19%
(104 442)
+87%

See Also

Discover More