XML 64 R48.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENT INFORMATION (Tables)
12 Months Ended
Dec. 31, 2017
SEGMENT INFORMATION [abstract]  
Schedule of segment results

 

The Railway Transportation Business

 

All other segments

 

Elimination

 

Total

 

 

2015

 

2016

 

2017

 

2015

 

2016

 

2017

 

2015

 

2016

 

2017

 

2015

 

2016

 

2017

 

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Railroad and Business

14,633,738

 

16,170,309

 

17,294,901

 

-

 

-

 

-

 

-

 

-

 

-

 

14,633,738

 

16,170,309

 

17,294,901

 

- Other Businesses

672,455

 

663,418

 

705,423

 

458,944

 

487,097

 

395,661

 

(39,828)

 

(40,320)

 

(64,563)

 

1,091,571

 

1,110,195

 

1,036,521

 

Total revenue

15,306,193

 

16,833,727

 

18,000,324

 

458,944

 

487,097

 

395,661

 

(39,828)

 

(40,320)

 

(64,563)

 

15,725,309

 

17,280,504

 

18,331,422

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment result

1,487,249

 

1,549,120

 

1,341,601

 

(28,549)

 

3,548

 

14,519

 

(6,862)

 

(8,659)

 

(8,988)

 

1,451,838

 

1,544,009

 

1,347,132

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance costs/(income) - net

4,448

 

(2,728)

 

10,011

 

160

 

177

 

159

 

-

 

-

 

-

 

4,608

 

(2,551)

 

10,170

 

Share of results of associates, net of tax

2,499

 

7,223

 

6,944

 

-

 

-

 

-

 

-

 

-

 

-

 

2,499

 

7,223

 

6,944

 

Depreciation of fixed assets

1,404,439

 

1,511,570

 

1,655,657

 

7,303

 

7,400

 

6,803

 

-

 

-

 

-

 

1,411,742

 

1,518,970

 

1,662,460

 

Amortisation of leasehold land payments

17,949

 

27,338

 

34,348

 

10,464

 

11,332

 

11,332

 

-

 

-

 

-

 

28,413

 

38,670

 

45,680

 

Amortisation of long-term prepaid expenses

13,842

 

6,729

 

3,256

 

337

 

239

 

(88)

 

-

 

-

 

-

 

14,179

 

6,968

 

3,168

 

Impairment of fixed assets

80,393

 

-

 

11,185

 

-

 

-

 

-

 

-

 

-

 

-

 

80,393

 

-

 

11,185

 

Impairment of construction-in progress

2,434

 

5,662

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

2,434

 

5,662

 

-

 

Loss arising from business combination

-

 

-

 

-

 

45,073

 

-

 

-

 

-

 

-

 

-

 

45,073

 

-

 

-

 

Provision for/(reversal of) impairment of materials and supplies

64,096

 

(5,209)

 

7,844

 

-

 

-

 

-

 

-

 

-

 

-

 

64,096

 

(5,209)

 

7,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of reconciliation of segment results

 

The Railway Transportation Business

 

All other segments

 

Elimination

 

Total

 

2015

 

2016

 

2017

 

2015

 

2016

 

2017

 

2015

 

2016

 

2017

 

2015

 

2016

 

2017

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment result

1,487,249

 

1,549,120

 

1,341,601

 

(28,549)

 

3,548

 

14,519

 

(6,862)

 

(8,659)

 

(8,988)

 

1,451,838

 

1,544,009

 

1,347,132

Income tax expense

(372,142)

 

(385,840)

 

(328,727)

 

(16,388)

 

(4,469)

 

(6,637)

 

-

 

-

 

-

 

(388,530)

 

(390,309)

 

(335,364)

Profit/(loss) for the year

1,115,107

 

1,163,280

 

1,012,874

 

(44,937)

 

(921)

 

7,882

 

(6,862)

 

(8,659)

 

(8,988)

 

1,063,308

 

1,153,700

 

1,011,768

Schedule of segment assets and liabilities

 

The Railway Transportation Business

 

All other segments

 

Elimination

 

Total

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

2017

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

RMB’000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment assets

32,483,625

 

33,621,101

 

586,519

 

535,840

 

(199,886)

 

(162,703)

 

32,870,258

 

33,994,238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total segment assets include:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in associates

167,604

 

174,548

 

-

 

-

 

-

 

-

 

167,604

 

174,548

Additions to non-current assets (other than financial instruments and deferred tax assets)

2,817,557

 

2,415,143

 

3,279

 

1,083

 

-

 

-

 

2,820,836

 

2,416,226

Total segment liabilities

4,398,759

 

4,908,103

 

588,128

 

545,500

 

(146,684)

 

(116,446)

 

4,840,203

 

5,337,157