No being rude but let me correct your maths there,
$584m balance start
+$425 m loan
$1009m balance Correct
+$159m HNA purchase
+$852m right issue
$2022m balance
-$425m loan repayment
-$160m loan repayment (US$125M due August)
$1437m balance
-250m restructure cost (I think you will find this increases significantly)
$1187 balance
-350m (approx. delivery deposits for MAX)
$837 remaining
Back to square 1