Joint Stock Commercial Bank for Foreign Trade of Viet Nam
VN:VCB
Cash Flow Statement
Cash Flow Statement
Joint Stock Commercial Bank for Foreign Trade of Viet Nam
| Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | 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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(11 109)
|
335 610
|
581 075
|
(681 015)
|
(1 116 811)
|
(1 113 437)
|
(1 197 521)
|
(1 336 828)
|
(1 182 668)
|
(1 272 982)
|
(1 354 864)
|
(1 395 101)
|
(1 478 703)
|
(1 440 837)
|
(1 396 062)
|
(1 498 166)
|
(1 331 214)
|
(1 351 429)
|
(1 333 738)
|
(1 372 355)
|
(1 417 096)
|
(1 373 100)
|
(1 361 272)
|
(1 160 768)
|
(1 253 287)
|
(1 247 684)
|
(1 338 882)
|
(1 663 605)
|
(1 498 259)
|
(1 627 830)
|
(1 661 898)
|
(1 739 934)
|
(1 975 434)
|
(2 038 045)
|
(2 154 966)
|
(2 082 461)
|
(1 947 854)
|
(2 769 603)
|
(2 487 174)
|
(2 585 774)
|
(3 645 350)
|
(4 280 309)
|
(4 299 026)
|
(4 827 328)
|
(4 997 901)
|
(4 051 200)
|
(4 949 208)
|
(4 680 317)
|
(5 080 294)
|
(5 839 278)
|
(5 929 150)
|
(5 877 802)
|
(4 608 006)
|
(5 191 019)
|
(4 875 882)
|
(3 976 351)
|
(8 911 305)
|
(8 761 944)
|
(8 851 765)
|
(8 969 967)
|
(8 038 697)
|
(7 953 369)
|
(8 933 777)
|
(8 854 401)
|
(8 580 832)
|
(8 592 300)
|
(9 243 835)
|
(9 241 967)
|
|
| Change in Working Capital |
(13 026 628)
|
(17 909 512)
|
(24 815 566)
|
5 752 129
|
(14 129 569)
|
18 520 758
|
7 920 151
|
18 115 620
|
38 981 639
|
45 611 669
|
23 361 095
|
13 570 709
|
683 485
|
(7 965 419)
|
21 773 412
|
(24 994 993)
|
(3 322 958)
|
6 734 586
|
(28 232 746)
|
8 709 994
|
(17 985 756)
|
(118 074)
|
37 699 853
|
28 840 562
|
14 115 342
|
(29 049 502)
|
(20 697 818)
|
(21 656 533)
|
(20 585 213)
|
(15 006 563)
|
(13 273 405)
|
(22 561 340)
|
(9 180 092)
|
(3 967 954)
|
18 046 685
|
127 567 979
|
108 459 281
|
8 252 741
|
(39 865 064)
|
(87 886 893)
|
(102 078 150)
|
(1 690 745)
|
24 796 165
|
(8 439 928)
|
(38 952 616)
|
(30 371 543)
|
(79 359 063)
|
(9 421 085)
|
20 265 164
|
(28 057 360)
|
25 204 077
|
(96 785 925)
|
(62 426 717)
|
25 070 111
|
(4 957 436)
|
127 372 522
|
191 558 906
|
(13 683 514)
|
12 159 355
|
(95 654 738)
|
(197 429 225)
|
(38 205 509)
|
(87 194 606)
|
15 291 246
|
62 456 110
|
77 819 412
|
171 281 334
|
60 552 065
|
|
| Cash from Operating Activities |
(11 275 698)
N/A
|
(17 899 869)
-59%
|
(25 339 512)
-42%
|
10 652 500
N/A
|
(9 146 739)
N/A
|
24 810 419
N/A
|
14 514 751
-41%
|
25 021 020
+72%
|
46 369 019
+85%
|
53 130 706
+15%
|
33 416 510
-37%
|
23 885 906
-29%
|
12 062 063
-50%
|
3 220 063
-73%
|
32 025 312
+895%
|
(12 752 071)
N/A
|
8 288 057
N/A
|
19 015 483
+129%
|
(14 020 920)
N/A
|
19 837 341
N/A
|
(7 048 530)
N/A
|
11 970 126
N/A
|
48 978 502
+309%
|
42 005 255
-14%
|
28 039 090
-33%
|
(15 592 362)
N/A
|
(6 990 852)
+55%
|
(6 738 172)
+4%
|
(4 326 167)
+36%
|
2 926 745
N/A
|
4 483 087
+53%
|
(2 960 286)
N/A
|
11 878 823
N/A
|
17 849 836
+50%
|
41 426 224
+132%
|
151 605 691
+266%
|
133 068 082
-12%
|
32 327 041
-76%
|
(14 411 189)
N/A
|
(60 234 337)
-318%
|
(72 643 283)
-21%
|
30 419 878
N/A
|
59 499 850
+96%
|
25 075 832
-58%
|
(5 326 218)
N/A
|
4 647 785
N/A
|
(45 751 501)
N/A
|
25 603 435
N/A
|
54 214 109
+112%
|
8 430 940
-84%
|
63 569 817
+654%
|
(56 552 473)
N/A
|
(17 084 447)
+70%
|
72 000 263
N/A
|
47 574 766
-34%
|
183 421 489
+286%
|
248 389 288
+35%
|
46 693 044
-81%
|
74 180 209
+59%
|
(38 541 530)
N/A
|
(149 302 335)
-287%
|
5 133 145
N/A
|
(48 186 959)
N/A
|
59 122 831
N/A
|
109 116 722
+85%
|
126 632 895
+16%
|
223 396 095
+76%
|
115 341 217
-48%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(25 435)
|
171 543
|
128 570
|
(545 904)
|
(613 427)
|
(555 479)
|
(652 168)
|
(543 834)
|
(467 747)
|
(501 382)
|
(688 928)
|
(1 497 895)
|
(1 600 086)
|
(1 624 204)
|
(1 361 509)
|
(1 631 016)
|
(1 523 155)
|
(1 544 162)
|
(1 590 165)
|
(1 173 102)
|
(1 170 485)
|
(1 176 436)
|
(1 174 763)
|
(989 683)
|
(1 031 130)
|
(1 080 894)
|
(1 046 646)
|
(1 196 096)
|
(1 195 456)
|
(1 164 673)
|
(1 395 818)
|
(1 274 010)
|
(1 299 803)
|
(1 341 464)
|
(1 102 257)
|
(1 142 372)
|
(1 164 819)
|
(1 117 424)
|
(1 357 102)
|
(1 135 331)
|
(1 062 138)
|
(1 213 750)
|
(942 438)
|
(1 011 380)
|
(1 031 809)
|
(1 165 599)
|
(1 686 943)
|
(3 004 955)
|
(3 023 806)
|
(2 927 087)
|
(2 497 744)
|
(1 622 634)
|
(1 583 350)
|
(1 335 742)
|
(1 182 489)
|
(716 375)
|
(765 844)
|
(925 767)
|
(1 029 518)
|
(1 014 930)
|
(1 073 939)
|
(1 226 067)
|
(1 576 875)
|
(1 481 373)
|
(1 534 740)
|
(1 371 520)
|
(1 378 220)
|
(1 454 776)
|
|
| Other Items |
38 264
|
318 309
|
344 341
|
(194 610)
|
(219 080)
|
(440 525)
|
(346 542)
|
(71 523)
|
212
|
184 942
|
120 439
|
2 100 208
|
2 023 539
|
1 874 251
|
1 880 736
|
242 738
|
272 245
|
342 242
|
396 559
|
548 777
|
513 195
|
482 609
|
426 766
|
(341 096)
|
(323 587)
|
(371 602)
|
(411 671)
|
(855)
|
(89)
|
(22 221)
|
32 070
|
51 418
|
114 924
|
128 097
|
128 322
|
402 915
|
824 063
|
1 115 895
|
1 206 179
|
2 764 558
|
2 270 119
|
2 161 287
|
2 062 604
|
304 933
|
305 257
|
636 112
|
621 681
|
699 802
|
697 837
|
181 186
|
113 302
|
32 698
|
30 072
|
41 779
|
400 625
|
324 207
|
341 734
|
341 749
|
165 769
|
155 523
|
133 366
|
246 252
|
141 152
|
173 960
|
182 963
|
70 769
|
158 068
|
75 640
|
|
| Cash from Investing Activities |
12 829
N/A
|
489 852
+3 718%
|
472 911
-3%
|
(740 514)
N/A
|
(832 507)
-12%
|
(996 004)
-20%
|
(998 710)
0%
|
(615 357)
+38%
|
(467 535)
+24%
|
(316 440)
+32%
|
(568 489)
-80%
|
602 313
N/A
|
423 453
-30%
|
250 047
-41%
|
519 227
+108%
|
(1 388 278)
N/A
|
(1 250 910)
+10%
|
(1 201 920)
+4%
|
(1 193 606)
+1%
|
(624 325)
+48%
|
(657 290)
-5%
|
(693 827)
-6%
|
(747 997)
-8%
|
(1 330 779)
-78%
|
(1 354 717)
-2%
|
(1 452 496)
-7%
|
(1 458 317)
0%
|
(1 196 951)
+18%
|
(1 195 545)
+0%
|
(1 186 894)
+1%
|
(1 363 748)
-15%
|
(1 222 592)
+10%
|
(1 184 879)
+3%
|
(1 213 367)
-2%
|
(973 935)
+20%
|
(739 457)
+24%
|
(340 756)
+54%
|
(1 529)
+100%
|
(150 923)
-9 771%
|
1 629 227
N/A
|
1 207 981
-26%
|
947 537
-22%
|
1 120 166
+18%
|
(706 447)
N/A
|
(726 552)
-3%
|
(529 487)
+27%
|
(1 065 262)
-101%
|
(2 305 153)
-116%
|
(2 325 969)
-1%
|
(2 745 901)
-18%
|
(2 384 442)
+13%
|
(1 589 936)
+33%
|
(1 553 278)
+2%
|
(1 293 963)
+17%
|
(781 864)
+40%
|
(392 168)
+50%
|
(424 110)
-8%
|
(584 018)
-38%
|
(863 749)
-48%
|
(859 407)
+1%
|
(940 573)
-9%
|
(979 815)
-4%
|
(1 435 723)
-47%
|
(1 307 413)
+9%
|
(1 351 777)
-3%
|
(1 300 751)
+4%
|
(1 220 152)
+6%
|
(1 379 136)
-13%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1 122 855
|
1 122 855
|
5 486 680
|
5 486 680
|
4 363 918
|
4 363 918
|
3 476 219
|
11 681 664
|
11 681 571
|
11 681 571
|
8 205 445
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 111 088
|
6 106 477
|
1 111 088
|
6 106 477
|
4 995 389
|
0
|
4 995 389
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(768 460)
|
(888 383)
|
(2 220 563)
|
(2 220 563)
|
(1 452 103)
|
(1 332 180)
|
0
|
(93)
|
(93)
|
0
|
(2 363 858)
|
(2 363 765)
|
(2 363 765)
|
(5 144 665)
|
(2 780 901)
|
(2 780 901)
|
(2 780 901)
|
0
|
0
|
(2 780 901)
|
(2 801 395)
|
(2 801 395)
|
(2 801 395)
|
(2 685 514)
|
(2 665 020)
|
0
|
0
|
(2 665 020)
|
(2 665 020)
|
0
|
0
|
0
|
(2 896 942)
|
0
|
0
|
0
|
(2 914 981)
|
0
|
0
|
0
|
(2 219 483)
|
0
|
(2 967 102)
|
(2 967 102)
|
(2 986 115)
|
(3 733 734)
|
(2 986 115)
|
(2 986 115)
|
(1 886 298)
|
(4 467 903)
|
(4 467 903)
|
(4 467 903)
|
(3 348 022)
|
(18 798)
|
(18 798)
|
(18 798)
|
(15 627)
|
(15 627)
|
(15 627)
|
(15 627)
|
(19 963)
|
0
|
(19 963)
|
(19 963)
|
(3 776 798)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 342 702
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 995 400
|
0
|
9 990 789
|
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
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
(768 460)
N/A
|
(888 383)
-16%
|
(2 220 563)
-150%
|
(1 097 708)
+51%
|
(329 248)
+70%
|
4 154 500
N/A
|
5 486 680
+32%
|
4 363 825
-20%
|
4 363 825
N/A
|
11 818 828
+171%
|
9 317 806
-21%
|
9 317 806
N/A
|
9 317 806
N/A
|
(5 281 922)
N/A
|
(2 780 901)
+47%
|
(2 780 901)
N/A
|
(2 780 901)
N/A
|
0
N/A
|
0
N/A
|
(2 780 901)
N/A
|
(2 801 442)
-1%
|
(2 801 442)
N/A
|
(2 801 442)
N/A
|
(2 685 561)
+4%
|
(2 665 020)
+1%
|
0
N/A
|
0
N/A
|
(2 665 020)
N/A
|
(2 665 020)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2 896 942)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(2 914 981)
N/A
|
3 191 507
N/A
|
3 191 496
0%
|
3 191 496
N/A
|
3 886 994
+22%
|
(2 219 494)
N/A
|
(2 967 102)
-34%
|
(2 967 102)
N/A
|
(2 986 115)
-1%
|
(3 733 734)
-25%
|
(2 986 115)
+20%
|
(2 986 115)
N/A
|
(1 886 298)
+37%
|
(4 467 903)
-137%
|
(4 467 903)
N/A
|
(4 467 903)
N/A
|
(3 348 022)
+25%
|
(18 798)
+99%
|
(18 798)
N/A
|
(18 798)
N/A
|
(15 627)
+17%
|
(15 627)
N/A
|
(15 627)
N/A
|
(15 627)
N/A
|
(19 963)
-28%
|
(19 963)
N/A
|
(19 963)
N/A
|
(19 963)
N/A
|
(3 776 798)
-18 819%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
193 093
|
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
|
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 |
(11 262 870)
N/A
|
(17 410 018)
-55%
|
(24 675 964)
-42%
|
9 143 526
N/A
|
(10 867 629)
N/A
|
21 593 852
N/A
|
12 418 333
-42%
|
24 076 415
+94%
|
50 055 984
+108%
|
58 300 946
+16%
|
37 211 846
-36%
|
28 852 044
-22%
|
24 304 344
-16%
|
12 787 916
-47%
|
41 862 345
+227%
|
(4 822 543)
N/A
|
1 755 225
N/A
|
15 032 662
+756%
|
(17 995 427)
N/A
|
16 432 115
N/A
|
(7 705 821)
N/A
|
11 276 299
N/A
|
45 449 604
+303%
|
37 873 034
-17%
|
23 882 931
-37%
|
(19 846 300)
N/A
|
(11 134 730)
+44%
|
(10 600 143)
+5%
|
(8 186 732)
+23%
|
(925 169)
+89%
|
454 319
N/A
|
(6 847 898)
N/A
|
8 028 924
N/A
|
13 971 449
+74%
|
40 452 289
+190%
|
147 969 292
+266%
|
129 830 384
-12%
|
29 428 570
-77%
|
(17 459 054)
N/A
|
(61 520 091)
-252%
|
(68 243 795)
-11%
|
34 558 911
N/A
|
63 811 512
+85%
|
28 256 379
-56%
|
(8 272 264)
N/A
|
1 151 196
N/A
|
(49 783 865)
N/A
|
20 312 167
N/A
|
48 154 406
+137%
|
2 698 924
-94%
|
58 199 260
+2 056%
|
(60 028 707)
N/A
|
(23 105 628)
+62%
|
66 238 397
N/A
|
42 324 999
-36%
|
179 681 299
+325%
|
247 946 380
+38%
|
46 090 228
-81%
|
73 297 662
+59%
|
(39 416 564)
N/A
|
(150 258 535)
-281%
|
4 137 703
N/A
|
(49 638 309)
N/A
|
57 795 455
N/A
|
107 744 982
+86%
|
125 312 181
+16%
|
222 155 980
+77%
|
110 185 283
-50%
|
|