XML 91 R75.htm IDEA: XBRL DOCUMENT v3.8.0.1
CASH FLOW GENERATED FROM OPERATIONS (Tables)
12 Months Ended
Dec. 31, 2017
CASH FLOW GENERATED FROM OPERATIONS [abstract]  
Schedule of adjustments for reconciling profit/loss

 

2015

 

2016

 

2017

 

RMB’000

 

RMB’000

 

RMB’000

 

 

 

 

 

 

Profit before income tax:

1,451,838

 

1,544,009

 

1,347,132

Adjustments for:

 

 

 

 

 

Depreciation of fixed assets (Note 6)

1,411,742

 

1,518,970

 

1,662,460

Impairment of fixed assets (Note 6)

80,393

 

-

 

11,185

Impairment of construction-in-progress (Note 7)

2,434

 

5,662

 

-

Loss arising from business combination

45,073

 

-

 

-

Provision for/ (reversal of) impairment of materials and supplies (Note 17)

64,096

 

(5,209)

 

7,844                                                                                                                                                                                          

Amortisation of leasehold land payments (Note 8)

28,413

 

38,670

 

45,680

Loss on disposal of fixed assets and costs on repairs

49,008                                                                                                                                                                                          

 

133,073                                                                                                                                                                                          

 

321,741

Amortisation of long-term prepaid expenses (Note 13)

14,179

 

6,968

 

3,168

Amortisation of interest for employee benefit obligations (Note 24)

226

 

-

 

-

Share of results of associates , net of tax (Note 11)

(2,499)

 

(7,223)

 

(6,944)

Dividend income on available-for-sale investments (Note 29)

(5,884)

 

(5,884)

 

(6,473)

Provision for impairment of receivables

(4,459)

 

5

 

5,901

Amortisation of deferred income

(2,529)

 

(3,258)

 

(3,282)

Interest income

(5,502)

 

(4,353)

 

(4,647)

 

 

 

 

 

 

Operating profit before working capital changes

3,126,529

 

3,221,430

 

3,383,765

Increase in trade receivables

(553,980)

 

(1,034,064)

 

(419,349)

Decrease in materials and supplies

34,843

 

14,432

 

6,121

Increase in prepayments and other receivables

83,553

 

(47,594)

 

(12,975)

Decrease in long-term receivable

2,000

 

2,000

 

3,000

Increase in trade payables

(270,151)

 

34,178

 

181,554

(Decrease)/increase in accruals and other payables

97,585

 

22,481

 

(179,412)

Net cash generated from operations

2,520,379

 

2,212,863

 

2,962,704

Schedule of proceeds from disposal of fixed assets and leasehold land

 

2015

 

2016

 

2017

 

 

RMB’000

 

RMB’000

 

RMB’000

 

 

 

 

 

 

 

 

Net book amount (Note 6)

83,944

 

142,336

 

336,812

 

Receivable arising from disposal of fixed assets

(21,627)

 

20,349

 

-

 

Payable arising from disposal of fixed assets

-

 

-

 

(2,457)

 

Transfer to materials and supplies

(5,488)

 

(11,662)

 

(12,087)

 

Loss on disposal of fixed assets and costs on repairs

(49,008)

 

(133,073)

 

(321,741)

 

Proceeds from disposal of fixed assets

7,821  

 

17,950

 

527