Huaneng Power International Inc
SSE:600011
Cash Flow Statement
Cash Flow Statement
Huaneng Power International Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(14 100)
|
(14 792)
|
(16 256)
|
(16 402)
|
(16 441)
|
(17 517)
|
(16 935)
|
(16 853)
|
(17 046)
|
(16 822)
|
(17 540)
|
(17 587)
|
(16 385)
|
(14 272)
|
(11 129)
|
(9 572)
|
(9 386)
|
(9 867)
|
(10 002)
|
(9 917)
|
(9 059)
|
(8 874)
|
(9 622)
|
(10 473)
|
(10 091)
|
(10 413)
|
(10 608)
|
(9 959)
|
(11 356)
|
(11 661)
|
(10 870)
|
(10 433)
|
(7 583)
|
(6 182)
|
(376)
|
636
|
(2 569)
|
(2 611)
|
(7 280)
|
(7 945)
|
(7 642)
|
|
Change in Working Capital |
(6 491)
|
(7 634)
|
(8 315)
|
(7 315)
|
(8 058)
|
(7 852)
|
(7 561)
|
(7 553)
|
(7 244)
|
(8 270)
|
(9 377)
|
(9 808)
|
(10 270)
|
(10 427)
|
(9 992)
|
(10 269)
|
(9 444)
|
(9 702)
|
(10 100)
|
(10 063)
|
(11 424)
|
(12 042)
|
(11 642)
|
(12 154)
|
(14 755)
|
(14 707)
|
(14 979)
|
(15 596)
|
(15 197)
|
(15 633)
|
(16 209)
|
(16 086)
|
(16 728)
|
(16 458)
|
(17 337)
|
(17 153)
|
(16 575)
|
(17 036)
|
(16 999)
|
(18 177)
|
(19 351)
|
|
Cash from Operating Activities |
40 239
N/A
|
38 277
-5%
|
37 715
-1%
|
35 895
-5%
|
37 367
+4%
|
40 234
+8%
|
43 359
+8%
|
45 455
+5%
|
42 363
-7%
|
45 387
+7%
|
40 491
-11%
|
38 608
-5%
|
37 814
-2%
|
31 042
-18%
|
29 940
-4%
|
27 638
-8%
|
30 076
+9%
|
31 973
+6%
|
31 064
-3%
|
30 820
-1%
|
28 892
-6%
|
30 121
+4%
|
30 325
+1%
|
34 965
+15%
|
37 321
+7%
|
34 694
-7%
|
36 478
+5%
|
36 122
-1%
|
42 050
+16%
|
45 232
+8%
|
45 439
+0%
|
37 810
-17%
|
6 251
-83%
|
3 325
-47%
|
7 070
+113%
|
8 834
+25%
|
32 520
+268%
|
30 254
-7%
|
26 192
-13%
|
40 597
+55%
|
45 497
+12%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(17 730)
|
(18 483)
|
(21 262)
|
(23 183)
|
(25 044)
|
(26 755)
|
(27 189)
|
(26 905)
|
(24 334)
|
(24 370)
|
(22 435)
|
(21 747)
|
(26 287)
|
(25 289)
|
(27 314)
|
(27 042)
|
(26 163)
|
(24 871)
|
(22 581)
|
(21 868)
|
(20 707)
|
(21 277)
|
(25 262)
|
(26 615)
|
(32 028)
|
(33 885)
|
(36 763)
|
(40 640)
|
(42 667)
|
(46 212)
|
(44 240)
|
(44 017)
|
(43 702)
|
(42 077)
|
(40 574)
|
(39 215)
|
(40 726)
|
(42 108)
|
(47 755)
|
(54 267)
|
(59 380)
|
|
Other Items |
(1 324)
|
(541)
|
1 166
|
1 128
|
1 266
|
(5 941)
|
(9 496)
|
(9 795)
|
(9 464)
|
(2 551)
|
916
|
1 307
|
2 847
|
(2 786)
|
(9 798)
|
(8 030)
|
(8 013)
|
(3 272)
|
4 860
|
2 135
|
179
|
652
|
550
|
2 512
|
2 490
|
2 381
|
1 662
|
235
|
600
|
958
|
827
|
771
|
827
|
(572)
|
(100)
|
1 279
|
755
|
1 874
|
1 645
|
2 658
|
4 154
|
|
Cash from Investing Activities |
(19 054)
N/A
|
(19 025)
+0%
|
(20 095)
-6%
|
(22 055)
-10%
|
(23 778)
-8%
|
(32 695)
-38%
|
(36 686)
-12%
|
(36 700)
0%
|
(33 798)
+8%
|
(26 921)
+20%
|
(21 519)
+20%
|
(20 440)
+5%
|
(23 440)
-15%
|
(28 075)
-20%
|
(37 112)
-32%
|
(35 072)
+5%
|
(34 177)
+3%
|
(28 144)
+18%
|
(17 722)
+37%
|
(19 735)
-11%
|
(20 528)
-4%
|
(20 625)
0%
|
(24 712)
-20%
|
(24 102)
+2%
|
(29 538)
-23%
|
(31 504)
-7%
|
(35 101)
-11%
|
(40 405)
-15%
|
(42 067)
-4%
|
(45 254)
-8%
|
(43 414)
+4%
|
(43 246)
+0%
|
(42 875)
+1%
|
(42 649)
+1%
|
(40 674)
+5%
|
(37 936)
+7%
|
(39 971)
-5%
|
(40 234)
-1%
|
(46 110)
-15%
|
(51 609)
-12%
|
(55 226)
-7%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(10 918)
|
(9 076)
|
(4 876)
|
(683)
|
636
|
3 069
|
(7 559)
|
4 103
|
(2 179)
|
(8 237)
|
(3 737)
|
(8 372)
|
4 094
|
19 060
|
31 207
|
26 186
|
14 965
|
10 400
|
345
|
(4 222)
|
3 802
|
(4 108)
|
(2 164)
|
(547)
|
(11 520)
|
(7 734)
|
(17 709)
|
(17 528)
|
(5 895)
|
(3 985)
|
5 511
|
22 314
|
55 616
|
59 471
|
52 802
|
41 227
|
7 787
|
(6 533)
|
4 532
|
1 009
|
(14 269)
|
|
Cash Paid for Dividends |
(11 782)
|
(12 194)
|
(12 027)
|
(15 172)
|
(14 891)
|
(14 789)
|
(14 991)
|
(14 587)
|
(14 213)
|
(14 213)
|
(14 459)
|
(15 407)
|
(16 621)
|
(16 656)
|
(19 540)
|
(15 189)
|
(14 522)
|
(14 634)
|
(12 968)
|
(12 615)
|
(12 553)
|
(12 950)
|
(12 823)
|
(12 403)
|
(13 243)
|
(12 793)
|
(12 269)
|
(14 180)
|
(13 733)
|
(13 668)
|
(13 479)
|
(14 491)
|
(15 100)
|
(15 882)
|
(16 027)
|
(11 499)
|
(13 014)
|
(12 735)
|
(12 860)
|
(14 344)
|
(11 658)
|
|
Other |
460
|
373
|
(4 457)
|
1 575
|
3 594
|
3 146
|
13 236
|
886
|
2 251
|
2 453
|
(3 510)
|
2 070
|
(2 496)
|
(2 778)
|
(2 972)
|
3 243
|
2 850
|
3 038
|
3 428
|
2 866
|
6 382
|
6 262
|
6 173
|
3 969
|
13 981
|
16 665
|
30 505
|
34 167
|
21 147
|
17 630
|
5 087
|
(968)
|
(749)
|
(240)
|
(723)
|
1 958
|
13 199
|
30 391
|
29 213
|
26 156
|
35 344
|
|
Cash from Financing Activities |
(22 240)
N/A
|
(20 898)
+6%
|
(21 360)
-2%
|
(14 281)
+33%
|
(10 661)
+25%
|
(8 573)
+20%
|
(9 315)
-9%
|
(9 596)
-3%
|
(14 141)
-47%
|
(19 997)
-41%
|
(21 705)
-9%
|
(21 710)
0%
|
(15 023)
+31%
|
(374)
+98%
|
8 695
N/A
|
14 239
+64%
|
3 293
-77%
|
(1 197)
N/A
|
(9 195)
-668%
|
(13 970)
-52%
|
(2 368)
+83%
|
(10 793)
-356%
|
(8 814)
+18%
|
(8 980)
-2%
|
(10 782)
-20%
|
(3 863)
+64%
|
528
N/A
|
2 459
+366%
|
1 519
-38%
|
(23)
N/A
|
(2 881)
-12 426%
|
6 855
N/A
|
39 767
+480%
|
43 348
+9%
|
36 053
-17%
|
31 686
-12%
|
7 973
-75%
|
11 123
+40%
|
20 886
+88%
|
12 820
-39%
|
9 417
-27%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(109)
|
(31)
|
59
|
(2)
|
(58)
|
(122)
|
(115)
|
(103)
|
33
|
97
|
129
|
89
|
72
|
61
|
3
|
66
|
10
|
(59)
|
(23)
|
20
|
26
|
(98)
|
(10)
|
5
|
64
|
145
|
(105)
|
(320)
|
(739)
|
(502)
|
(451)
|
(854)
|
(846)
|
(1 293)
|
(848)
|
(292)
|
441
|
551
|
91
|
44
|
(54)
|
|
Net Change in Cash |
(1 164)
N/A
|
(1 677)
-44%
|
(3 681)
-119%
|
(443)
+88%
|
2 870
N/A
|
(1 156)
N/A
|
(2 757)
-138%
|
(944)
+66%
|
(5 543)
-487%
|
(1 434)
+74%
|
(2 604)
-82%
|
(3 453)
-33%
|
(577)
+83%
|
2 654
N/A
|
1 526
-43%
|
6 871
+350%
|
(798)
N/A
|
2 573
N/A
|
4 124
+60%
|
(2 865)
N/A
|
6 022
N/A
|
(1 395)
N/A
|
(3 211)
-130%
|
1 888
N/A
|
(2 935)
N/A
|
(528)
+82%
|
1 800
N/A
|
(2 144)
N/A
|
763
N/A
|
(547)
N/A
|
(1 306)
-139%
|
566
N/A
|
2 297
+306%
|
2 731
+19%
|
1 601
-41%
|
2 292
+43%
|
962
-58%
|
1 693
+76%
|
1 058
-38%
|
1 852
+75%
|
(366)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
22 509
N/A
|
19 794
-12%
|
16 453
-17%
|
12 712
-23%
|
12 323
-3%
|
13 479
+9%
|
16 170
+20%
|
18 550
+15%
|
18 029
-3%
|
21 017
+17%
|
18 056
-14%
|
16 861
-7%
|
11 527
-32%
|
5 753
-50%
|
2 626
-54%
|
596
-77%
|
3 913
+557%
|
7 102
+81%
|
8 483
+19%
|
8 952
+6%
|
8 185
-9%
|
8 844
+8%
|
5 063
-43%
|
8 350
+65%
|
5 293
-37%
|
809
-85%
|
(285)
N/A
|
(4 518)
-1 485%
|
(617)
+86%
|
(980)
-59%
|
1 199
N/A
|
(6 207)
N/A
|
(37 451)
-503%
|
(38 752)
-3%
|
(33 504)
+14%
|
(30 381)
+9%
|
(8 207)
+73%
|
(11 854)
-44%
|
(21 564)
-82%
|
(13 670)
+37%
|
(13 883)
-2%
|