PetroVietnam Power Corporation - JSC (HOSE:POW)
Vietnam
· Delayed Price · Currency is VND 12,800
-150 (-1.16%)
At close: Apr 2, 2025
HOSE:POW Cash Flow Statement
Financials in millions VND. Fiscal year is January - December.
Millions VND. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 1,251,896 | 1,038,364 | 2,060,858 | 1,798,554 | 2,365,015 | Upgrade
|
| Depreciation & Amortization | 2,814,753 | 2,807,084 | 2,809,394 | 2,817,967 | 2,823,855 | Upgrade
|
| Other Amortization | 3,296 | 1,672 | - | - | - | Upgrade
|
| Loss (Gain) on Sale of Assets | -862,819 | -677,769 | -443,827 | -618,717 | -386,841 | Upgrade
|
| Change in Accounts Receivable | 2,327,620 | -3,490,896 | -4,779,132 | 1,741,937 | 1,294,540 | Upgrade
|
| Change in Inventory | 392,272 | -20,789 | -145,522 | -391,235 | -240,537 | Upgrade
|
| Change in Accounts Payable | -275,696 | 6,224,780 | 1,399,055 | 2,056,908 | 675,814 | Upgrade
|
| Change in Other Net Operating Assets | -1,400,657 | -3,961,663 | 1,920,950 | -1,692,656 | -115,705 | Upgrade
|
| Other Operating Activities | 147,330 | 1,431,337 | 334,612 | -566,025 | 1,540,516 | Upgrade
|
| Operating Cash Flow | 4,397,996 | 3,352,121 | 3,156,389 | 5,146,733 | 7,956,657 | Upgrade
|
| Operating Cash Flow Growth | 31.20% | 6.20% | -38.67% | -35.32% | 49.49% | Upgrade
|
| Capital Expenditures | -9,818,845 | -6,312,368 | -2,601,389 | -285,747 | -145,574 | Upgrade
|
| Sale of Property, Plant & Equipment | 2,505 | 124,903 | 1,872 | 1,946 | 3,251 | Upgrade
|
| Investment in Securities | - | -771,049 | -17,131 | 472,267 | - | Upgrade
|
| Other Investing Activities | 546,585 | 473,106 | 361,409 | 304,771 | 374,076 | Upgrade
|
| Investing Cash Flow | -10,866,537 | -6,485,408 | -3,373,834 | 562,615 | 101,079 | Upgrade
|
| Long-Term Debt Issued | 27,050,044 | 13,107,064 | 8,027,461 | 14,980,778 | 14,184,792 | Upgrade
|
| Total Debt Issued | 27,050,044 | 13,107,064 | 8,027,461 | 14,980,778 | 14,184,792 | Upgrade
|
| Long-Term Debt Repaid | -17,184,908 | -9,503,032 | -7,583,104 | -18,825,926 | -19,356,059 | Upgrade
|
| Total Debt Repaid | -17,184,908 | -9,503,032 | -7,583,104 | -18,825,926 | -19,356,059 | Upgrade
|
| Net Debt Issued (Repaid) | 9,865,136 | 3,604,032 | 444,357 | -3,845,148 | -5,171,267 | Upgrade
|
| Issuance of Common Stock | - | 81,900 | - | - | 125,130 | Upgrade
|
| Common Dividends Paid | -136,878 | -365,053 | -198,871 | -710,199 | -1,025,180 | Upgrade
|
| Other Financing Activities | 21,000 | - | - | - | - | Upgrade
|
| Financing Cash Flow | 9,749,258 | 3,320,879 | 245,486 | -4,555,347 | -6,071,317 | Upgrade
|
| Foreign Exchange Rate Adjustments | 63.81 | 374.07 | -1.67 | -8.34 | 4.12 | Upgrade
|
| Net Cash Flow | 3,280,781 | 187,966 | 28,039 | 1,153,993 | 1,986,423 | Upgrade
|
| Free Cash Flow | -5,420,849 | -2,960,247 | 554,999 | 4,860,987 | 7,811,083 | Upgrade
|
| Free Cash Flow Growth | - | - | -88.58% | -37.77% | 52.22% | Upgrade
|
| Free Cash Flow Margin | -17.96% | -10.45% | 1.97% | 19.79% | 26.27% | Upgrade
|
| Free Cash Flow Per Share | -2314.75 | -1264.05 | 236.99 | 2075.68 | 3335.40 | Upgrade
|
| Cash Interest Paid | 448,643 | 522,535 | 441,185 | 531,843 | 893,368 | Upgrade
|
| Cash Income Tax Paid | 260,745 | 219,902 | 85,857 | 340,177 | 329,771 | Upgrade
|
| Levered Free Cash Flow | -2,504,525 | 2,441,242 | -2,989,464 | 5,668,733 | 7,141,030 | Upgrade
|
| Unlevered Free Cash Flow | -2,265,997 | 2,794,209 | -2,716,010 | 5,987,260 | 7,646,802 | Upgrade
|
| Change in Net Working Capital | -4,063,925 | -5,400,243 | 4,710,577 | -1,955,267 | -2,861,880 | Upgrade
|
Updated Jan 24, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.