Beijing Energy International Holding Co., Ltd. (HKG:0686)
Hong Kong
· Delayed Price · Currency is HKD 1.010
+0.030 (3.06%)
Apr 30, 2025, 3:06 PM HKT
HKG:0686 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 | 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 | 86 | 42 | 269 | 564 | 241 | Upgrade
|
| Depreciation & Amortization | 2,616 | 1,903 | 1,316 | 798 | 604 | Upgrade
|
| Other Amortization | 125 | 72 | 57 | 125 | 143 | Upgrade
|
| Loss (Gain) on Sale of Assets | - | - | - | 6 | 3 | Upgrade
|
| Loss (Gain) on Sale of Investments | - | 1 | 26 | 68 | 1 | Upgrade
|
| Loss (Gain) on Equity Investments | -40 | -30 | -19 | -16 | -21 | Upgrade
|
| Asset Writedown | - | 163 | - | 7 | 3 | Upgrade
|
| Stock-Based Compensation | 6 | 10 | 5 | - | 4 | Upgrade
|
| Change in Accounts Receivable | 177 | 528 | 16 | -1,282 | -441 | Upgrade
|
| Change in Accounts Payable | 157 | -1,045 | -787 | -468 | -654 | Upgrade
|
| Change in Other Net Operating Assets | 478 | 499 | 363 | 476 | 666 | Upgrade
|
| Other Operating Activities | 2,587 | 2,184 | 1,655 | 708 | 867 | Upgrade
|
| Operating Cash Flow | 6,192 | 4,327 | 2,901 | 986 | 1,416 | Upgrade
|
| Operating Cash Flow Growth | 43.10% | 49.16% | 194.22% | -30.37% | -15.76% | Upgrade
|
| Capital Expenditures | -12,054 | -16,808 | -6,419 | -2,845 | -284 | Upgrade
|
| Cash Acquisitions | -272 | -2,174 | -1,326 | -1,979 | -126 | Upgrade
|
| Divestitures | - | - | - | -5 | 28 | Upgrade
|
| Investment in Securities | -1,373 | 1,399 | -987 | -1,847 | -888 | Upgrade
|
| Other Investing Activities | 84 | 65 | 37 | 91 | 36 | Upgrade
|
| Investing Cash Flow | -13,615 | -17,518 | -8,695 | -6,585 | -1,234 | Upgrade
|
| Long-Term Debt Issued | 44,264 | 47,308 | 23,538 | 16,536 | 7,157 | Upgrade
|
| Total Debt Issued | 44,264 | 47,308 | 23,538 | 16,536 | 7,157 | Upgrade
|
| Long-Term Debt Repaid | -32,931 | -32,667 | -15,087 | -10,188 | -8,054 | Upgrade
|
| Total Debt Repaid | -32,931 | -32,667 | -15,087 | -10,188 | -8,054 | Upgrade
|
| Net Debt Issued (Repaid) | 11,333 | 14,641 | 8,451 | 6,348 | -897 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 1,598 | Upgrade
|
| Repurchase of Common Stock | -69 | -14 | -6 | - | - | Upgrade
|
| Common Dividends Paid | -198 | -197 | - | - | - | Upgrade
|
| Other Financing Activities | -4,446 | -252 | -2,349 | 2,518 | 514 | Upgrade
|
| Financing Cash Flow | 6,620 | 14,178 | 6,096 | 8,866 | 1,215 | Upgrade
|
| Foreign Exchange Rate Adjustments | -189 | -47 | 131 | -30 | -59 | Upgrade
|
| Net Cash Flow | -992 | 940 | 433 | 3,237 | 1,338 | Upgrade
|
| Free Cash Flow | -5,862 | -12,481 | -3,518 | -1,859 | 1,132 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -3.16% | Upgrade
|
| Free Cash Flow Margin | -83.61% | -224.16% | -85.49% | -65.81% | 52.68% | Upgrade
|
| Free Cash Flow Per Share | -2.64 | -5.37 | -1.57 | -0.83 | 0.53 | Upgrade
|
| Cash Interest Paid | 2,607 | 1,939 | 1,464 | 974 | 854 | Upgrade
|
| Cash Income Tax Paid | 246 | 208 | 168 | 111 | 67 | Upgrade
|
| Levered Free Cash Flow | -7,948 | -9,738 | -6,611 | -3,276 | -581.5 | Upgrade
|
| Unlevered Free Cash Flow | -6,586 | -8,562 | -5,722 | -2,707 | -30.13 | Upgrade
|
| Change in Net Working Capital | -1,144 | -4,934 | 1,935 | 1,650 | 1,161 | Upgrade
|
Source: S&P Global Market Intelligence. Utility template. Financial Sources.