Ho Chi Minh City Development Joint Stock Commercial Bank
VN:HDB
Balance Sheet
Balance Sheet Decomposition
Ho Chi Minh City Development Joint Stock Commercial Bank
Ho Chi Minh City Development Joint Stock Commercial Bank
Balance Sheet
Ho Chi Minh City Development Joint Stock Commercial Bank
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Net Loans |
41 324 935
|
55 327 064
|
80 273 837
|
102 103 091
|
120 836 269
|
144 288 219
|
176 299 934
|
200 657 349
|
260 724 807
|
339 265 566
|
436 513 387
|
538 935 830
|
|
| Investments |
38 807 207
|
32 732 455
|
54 122 481
|
73 493 724
|
79 922 755
|
67 358 026
|
118 731 670
|
137 093 786
|
97 989 871
|
166 827 297
|
176 301 847
|
261 480 361
|
|
| PP&E Net |
310 928
|
518 828
|
524 984
|
526 448
|
569 227
|
532 148
|
601 398
|
663 478
|
631 621
|
713 141
|
887 455
|
973 157
|
|
| PP&E Gross |
310 928
|
518 828
|
524 984
|
526 448
|
569 227
|
532 148
|
601 398
|
663 478
|
631 621
|
713 141
|
887 455
|
973 157
|
|
| Accumulated Depreciation |
323 952
|
392 757
|
478 501
|
552 024
|
602 692
|
647 084
|
717 477
|
811 592
|
887 790
|
989 645
|
1 096 045
|
1 196 023
|
|
| Intangible Assets |
216 469
|
286 386
|
826 976
|
1 000 169
|
1 046 229
|
371 414
|
458 030
|
702 847
|
683 436
|
709 618
|
878 472
|
887 279
|
|
| Goodwill |
51 921
|
45 140
|
39 377
|
33 614
|
27 851
|
22 088
|
16 325
|
10 562
|
4 799
|
0
|
0
|
0
|
|
| Long-Term Investments |
21 094
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
729 739
|
1 031 691
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
21 631
|
23 636
|
17 311
|
21 238
|
0
|
2 413
|
0
|
0
|
32 798
|
76 708
|
155 916
|
72 726
|
|
| Other Assets |
11 766 233
|
10 997 128
|
9 884 852
|
8 238 489
|
7 234 259
|
11 802 370
|
15 934 691
|
25 414 855
|
40 095 672
|
57 842 007
|
55 887 657
|
63 351 638
|
|
| Total Assets |
99 524 603
N/A
|
106 485 935
+7%
|
150 294 272
+41%
|
189 334 271
+26%
|
216 057 406
+14%
|
229 477 262
+6%
|
319 127 480
+39%
|
374 611 571
+17%
|
416 273 023
+11%
|
602 314 859
+45%
|
697 366 458
+16%
|
931 101 281
+34%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
1 216 852
|
1 744 418
|
2 463 250
|
2 695 865
|
3 143 348
|
3 249 358
|
4 435 108
|
4 383 088
|
5 052 933
|
10 346 499
|
8 013 166
|
0
|
|
| Short-Term Debt |
184 195
|
6 051 781
|
6 240 885
|
25 129 269
|
25 763 396
|
23 781 914
|
36 323 877
|
47 483 534
|
54 033 818
|
49 515 882
|
24 598 967
|
51 224 490
|
|
| Total Deposits |
75 004 481
|
80 396 753
|
124 931 632
|
141 042 572
|
159 870 508
|
161 863 822
|
226 583 900
|
252 484 685
|
278 876 969
|
454 314 703
|
539 711 654
|
692 845 011
|
|
| Total Current Liabilities |
1 401 047
|
7 796 199
|
8 704 135
|
27 825 134
|
28 906 744
|
27 031 272
|
40 758 985
|
51 866 622
|
59 086 751
|
59 862 381
|
32 612 133
|
51 224 490
|
|
| Long-Term Debt |
9 956 594
|
7 847 000
|
5 860 000
|
4 460 000
|
9 000 000
|
18 432 063
|
24 404 463
|
36 372 563
|
33 423 313
|
32 839 813
|
56 844 450
|
87 434 265
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1 585
|
0
|
4 664
|
602
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
324 794
|
449 264
|
625 630
|
683 550
|
1 192 976
|
1 308 544
|
1 706 692
|
1 756 672
|
2 041 348
|
1 931 463
|
2 166 158
|
2 715 392
|
|
| Other Liabilities |
3 963 639
|
604 304
|
855 862
|
1 247 459
|
1 450 429
|
1 768 989
|
2 671 420
|
3 096 986
|
5 891 104
|
8 897 640
|
11 540 960
|
21 332 911
|
|
| Total Liabilities |
90 650 555
N/A
|
97 093 520
+7%
|
140 977 259
+45%
|
175 258 715
+24%
|
200 422 242
+14%
|
210 404 690
+5%
|
296 130 124
+41%
|
345 578 130
+17%
|
379 319 485
+10%
|
557 846 000
+47%
|
642 875 355
+15%
|
855 552 069
+33%
|
|
| Equity | |||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
16 088 488
|
20 072 906
|
25 303 429
|
29 076 321
|
35 101 423
|
50 052 763
|
|
| Retained Earnings |
769 362
|
1 287 729
|
1 212 327
|
2 223 214
|
3 782 822
|
7 379 157
|
6 786 271
|
8 837 938
|
11 527 512
|
15 269 941
|
19 267 083
|
24 221 486
|
|
| Additional Paid In Capital |
4 599
|
4 599
|
4 599
|
2 042 255
|
2 042 255
|
2 042 255
|
535 956
|
535 956
|
535 956
|
535 956
|
535 956
|
1 274 874
|
|
| Treasury Stock |
2
|
2
|
2
|
2
|
2
|
158 929
|
413 448
|
413 448
|
413 448
|
413 448
|
413 448
|
0
|
|
| Other Equity |
8 100 089
|
8 100 089
|
8 100 089
|
9 810 089
|
9 810 089
|
9 810 089
|
89
|
89
|
89
|
89
|
89
|
89
|
|
| Total Equity |
8 874 048
N/A
|
9 392 415
+6%
|
9 317 013
-1%
|
14 075 556
+51%
|
15 635 164
+11%
|
19 072 572
+22%
|
22 997 356
+21%
|
29 033 441
+26%
|
36 953 538
+27%
|
44 468 859
+20%
|
54 491 103
+23%
|
75 549 212
+39%
|
|
| Total Liabilities & Equity |
99 524 603
N/A
|
106 485 935
+7%
|
150 294 272
+41%
|
189 334 271
+26%
|
216 057 406
+14%
|
229 477 262
+6%
|
319 127 480
+39%
|
374 611 571
+17%
|
416 273 023
+11%
|
602 314 859
+45%
|
697 366 458
+16%
|
931 101 281
+34%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
1 671
|
1 671
|
1 671
|
2 023
|
2 023
|
2 011
|
1 992
|
1 992
|
4 502
|
4 502
|
4 533
|
5 005
|
|