China Yangtze Power Cash Flow Statement

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	32,496	27,245	23,726	26,273
Depreciation & Amortization	19,585	19,196	16,949	11,484
Other Amortization	195.23	31.55	23.17	13.75
Loss (Gain) on Sale of Assets	6.98	-6.34	52.13	-13.91
Loss (Gain) on Sale of Investments	-5,469	-4,587	-3,991	-5,415
Asset Writedown	14.18	24.81	13.38	0.09
Change in Accounts Receivable	-867.03	7,402	-7,301	-238.52
Change in Inventory	-32.37	-38.47	-24.77	-123.85
Change in Accounts Payable	1,976	1,931	2,974	-1,192
Change in Other Net Operating Assets	-5.62	-21.89	-	-
Other Operating Activities	11,755	13,535	11,025	4,691
Operating Cash Flow	59,648	64,749	43,477	35,732
Operating Cash Flow Growth	-7.88%	48.93%	21.67%	-12.93%
Capital Expenditures	-14,420	-12,417	-12,470	-3,474
Sale of Property, Plant & Equipment	9.54	6.96	37.04	22.04
Cash Acquisitions	-1,102	-596.4	34.2	-
Divestitures	6.98	2.27	-11.3	-
Investment in Securities	2,182	-2,137	-1,032	-5,087
Other Investing Activities	2,548	2,150	1,740	1,974
Investing Cash Flow	-10,775	-12,991	-11,702	-6,565
Short-Term Debt Issued	-	-	-	1,160
Long-Term Debt Issued	130,456	153,432	90,632	78,054
Total Debt Issued	130,456	153,432	90,632	79,214
Short-Term Debt Repaid	-8.5	-14.15	-14.8	-
Long-Term Debt Repaid	-149,037	-123,915	-83,887	-80,840
Total Debt Repaid	-149,046	-123,929	-83,901	-80,840
Net Debt Issued (Repaid)	-18,590	29,503	6,730	-1,626
Issuance of Common Stock	-	16,076	5,600	-
Common Dividends Paid	-31,508	-34,564	-32,922	-19,981
Other Financing Activities	-95.9	-65,618	-10,977	-6,775
Financing Cash Flow	-50,194	-54,604	-31,569	-28,381
Foreign Exchange Rate Adjustments	17.08	27.54	141.69	-85.95
Net Cash Flow	-1,303	-2,817	347.85	700.57
Free Cash Flow	45,228	52,332	31,007	32,259
Free Cash Flow Growth	-13.58%	68.78%	-3.88%	-13.77%
Free Cash Flow Margin	53.53%	66.97%	45.03%	57.97%
Free Cash Flow Per Share	1.85	2.14	1.27	1.42
Cash Income Tax Paid	17,516	14,756	13,844	13,123
Levered Free Cash Flow	24,109	36,288	30,500	18,544
Unlevered Free Cash Flow	31,188	44,252	36,626	21,546
Change in Working Capital	1,033	9,309	-4,328	-1,311

Source: S&P Global Market Intelligence. Utility template. Financial Sources.