XML 92 R78.htm IDEA: XBRL DOCUMENT v3.19.1
CASH FLOW GENERATED FROM OPERATIONS (Tables)
12 Months Ended
Dec. 31, 2018
CASH FLOW GENERATED FROM OPERATIONS [abstract]  
Schedule of adjustments for reconciling profit/loss

 

2016

 

2017

 

2018

 

RMB’000

 

RMB’000

 

RMB’000

 

 

 

 

 

 

Profit before income tax:

1,544,009

 

1,347,132

 

1,068,800

Adjustments for:

 

 

 

 

 

Depreciation of fixed assets (Note 6)

1,518,970

 

1,662,460

 

1,609,743

Impairment of fixed assets (Note 6)

-

 

11,185

 

10,363

Impairment of construction-in-progress (Note 7)

5,662

 

-

 

-

Provision for impairment of materials and supplies (Note 18)

(5,209)

 

7,844                                                                                                                                                                                                                                                                                            

 

11,361

Amortisation of leasehold land payments (Note 8)

38,670

 

45,680

 

55,782

Loss on disposal of fixed assets and costs on repairs

133,073                                                                                                                                                                                                                                                                                            

 

321,741

 

261,476

Amortisation of long-term prepaid expenses (Note 13)

6,968

 

3,168

 

12,909

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

(7,223)

 

(6,944)

 

(7,177)

Dividend income on FVOCI/AFS (Note 31)

(5,884)

 

(6,473)

 

(6,473)

 

 

 

 

 

 

Investment income from liquidation of a subsidiary (Note 31)

-

 

-

 

(81)

(Reversal of)/provision for impairment of receivables

5

 

5,901

 

(1,061)

Amortisation of deferred income

(3,258)

 

(3,282)

 

(5,988)

Interest income

(4,353)

 

(4,647)

 

(5,845)

 

 

 

 

 

 

Operating profit before working capital changes

3,221,430

 

3,383,765

 

3,003,809

Decrease/(increase)  in trade receivables

(1,034,064)

 

(419,349)

 

230,877

Decrease in materials and supplies

14,432

 

6,121

 

39,224

Increase in prepayments and other receivables

(47,594)

 

(12,975)

 

(17,218)

Decrease in long-term receivable

2,000

 

3,000

 

7,000

Increase in trade payables

34,178

 

181,554

 

115,759

Increase/(decrease) in accruals and other payables

22,481

 

(179,412)

 

220,571

Net cash generated from operations

2,212,863

 

2,962,704

 

3,600,022

Schedule of proceeds from disposal of fixed assets and leasehold land

 

2016

 

2017

 

2018

 

 

RMB’000

 

RMB’000

 

RMB’000

 

 

 

 

 

 

 

 

Net book amount (Note 6)

142,336

 

336,812

 

284,658

 

Receivable arising from disposal of fixed assets

20,349

 

-

 

-

 

Payable arising from disposal of fixed assets

-

 

(2,457)

 

(6,715)

 

Transfer to materials and supplies

(11,662)

 

(12,087)

 

(16,075)

 

Loss on disposal of fixed assets and costs on repairs

(133,073)

 

(321,741)

 

 

(261,476)

 

Proceeds from disposal of fixed assets

17,950

 

527

 

392