Sichuan Energy Investment Development Co., Ltd. (FRA:84H)
Germany flag Germany · Delayed Price · Currency is EUR
0.2620
-0.0320 (-10.88%)
At close: Sep 26, 2025

FRA:84H Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202015 - 2019
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
407.53400.02339301.44269.56256.03
Upgrade
Depreciation & Amortization
357.14239.19192.12166.55154.06141.59
Upgrade
Other Amortization
8.288.284.281.562.941.24
Upgrade
Loss (Gain) on Sale of Assets
1.581.58-15.03-0.010.10.14
Upgrade
Loss (Gain) on Sale of Investments
4.824.82-4.63-13.12-17.4-11.74
Upgrade
Asset Writedown
0.020.027.271.2516.084.7
Upgrade
Change in Accounts Receivable
-581.93-581.93-471.97-34.36-66.37-78.18
Upgrade
Change in Inventory
31.531.5-8.24-17.61-6.09-7.41
Upgrade
Change in Accounts Payable
486.39486.39573.34151.2857.09129.38
Upgrade
Change in Unearned Revenue
-9.6-9.6-10.4-8.37-8.46-7.2
Upgrade
Other Operating Activities
-74.5115.889.140.3814.3617.54
Upgrade
Operating Cash Flow
637.96602.89622.3561.35415.69476.3
Upgrade
Operating Cash Flow Growth
1.78%-3.12%10.86%35.04%-12.72%3.97%
Upgrade
Capital Expenditures
-1,114-763.26-1,111-674.79-324.08-286.86
Upgrade
Sale of Property, Plant & Equipment
1.071.1225.773.052.590.76
Upgrade
Investment in Securities
6.93--115.2109.62160-160
Upgrade
Other Investing Activities
10.773.036.120.6418.0419.46
Upgrade
Investing Cash Flow
-1,096-759.11-1,195-541.48-143.44-426.64
Upgrade
Short-Term Debt Issued
----400607.47
Upgrade
Long-Term Debt Issued
-357.25500546.86--
Upgrade
Total Debt Issued
630.31357.25500546.86400607.47
Upgrade
Short-Term Debt Repaid
-----480.42-807.92
Upgrade
Long-Term Debt Repaid
--171.99-305.5-548.06--
Upgrade
Total Debt Repaid
-167.87-171.99-305.5-548.06-480.42-807.92
Upgrade
Net Debt Issued (Repaid)
462.44185.26194.5-1.19-80.42-200.45
Upgrade
Common Dividends Paid
-164.71-156.86-146.24-140.45-141.2-
Upgrade
Dividends Paid
-164.71-156.86-146.24-140.45-141.2-125.82
Upgrade
Other Financing Activities
257.47192.17256.27295.3633.08-2.93
Upgrade
Financing Cash Flow
555.19220.57304.53153.72-188.53-329.2
Upgrade
Foreign Exchange Rate Adjustments
-0.87-0.720.10.31-0.54-0.15
Upgrade
Net Cash Flow
96.6763.64-267.65173.9183.18-279.7
Upgrade
Free Cash Flow
-476.42-160.36-488.96-113.4391.61189.44
Upgrade
Free Cash Flow Growth
-----51.64%-31.53%
Upgrade
Free Cash Flow Margin
-9.49%-3.36%-11.75%-3.42%2.89%6.26%
Upgrade
Free Cash Flow Per Share
-0.44-0.15-0.46-0.110.090.18
Upgrade
Cash Income Tax Paid
253.88202.72198.47244.74202.04187.95
Upgrade
Levered Free Cash Flow
-504.28-230.82-611.96-244.3422.1946.63
Upgrade
Unlevered Free Cash Flow
-490.81-220.57-602.41-237.8529.858.78
Upgrade
Change in Working Capital
-88.77-88.7763.2993.65-33.1433.95
Upgrade
Source: S&P Global Market Intelligence. Utility template. Financial Sources.