Dinh Vu Port Development and Investment JSC (HOSE:DVP)

HOSE:DVP Cash Flow Statement

Financials in millions VND. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022	Jan 1, 2021
Net Income	336,225	330,679	283,380	277,127	237,680
Depreciation & Amortization	60,826	53,171	49,041	54,037	61,531
Other Amortization	184.68	-	-	-	-
Other Operating Activities	-204,775	-138,218	-145,992	-96,566	-119,841
Operating Cash Flow	192,460	245,632	186,429	234,598	179,371
Operating Cash Flow Growth	-21.65%	31.76%	-20.53%	30.79%	-33.63%
Capital Expenditures	-41,494	-140,588	-2,192	-52,079	-4,517
Sale of Property, Plant & Equipment	26,764	-	-	-	-
Investment in Securities	24,799	19,125	-	-	6,592
Other Investing Activities	91,968	144,508	88,736	79,255	89,457
Investing Cash Flow	100,036	-68,955	57,544	-60,824	-89,468
Common Dividends Paid	-279,954	-200,022	-239,585	-159,112	-100,819
Financing Cash Flow	-279,954	-200,022	-239,585	-159,112	-100,819
Foreign Exchange Rate Adjustments	112.8	494.12	279.19	-117.6	-56.16
Net Cash Flow	12,655	-22,851	4,668	14,544	-10,972
Free Cash Flow	150,966	105,044	184,237	182,519	174,853
Free Cash Flow Growth	43.72%	-42.98%	0.94%	4.38%	-27.43%
Free Cash Flow Margin	21.74%	19.13%	31.50%	29.99%	33.74%
Free Cash Flow Per Share	3774.32	2626.10	4605.92	4562.97	4371.34
Cash Income Tax Paid	62,479	74,537	58,463	63,740	53,896
Levered Free Cash Flow	35,579	195,604	176,686	146,999	176,911
Unlevered Free Cash Flow	35,579	195,604	176,686	146,999	176,911
Change in Net Working Capital	139,703	-184,414	25,097	16,657	4,296

Source: S&P Capital IQ. Standard template. Financial Sources.