XML 19 R41.htm IDEA: XBRL DOCUMENT v3.20.1
CASH FLOW GENERATED FROM OPERATIONS
12 Months Ended
Dec. 31, 2019
CASH FLOW GENERATED FROM OPERATIONS [abstract]  
Disclosure of cash flow generated from operations

36         CASH FLOW GENERATED FROM OPERATIONS

 

(a)           Reconciliation from profit before income tax to net cash generated from operations:

 

 

2017

 

2018

 

2019

 

RMB’000

 

RMB’000

 

RMB’000

 

 

 

 

 

 

Profit before income tax:

1,347,132

 

1,068,800

 

1,009,092

Adjustments for:

 

 

 

 

 

Depreciation of fixed assets (Note 6)

1,662,460

 

1,609,743

 

1,637,298

Depreciation of right-of-use assets (Note 8)

-

 

-

 

65,324

Impairment of fixed assets (Note 6)

11,185

 

10,363

 

20,697

Provision for impairment of materials and supplies (Note 18)

7,844 

 

11,361

 

10,793

Amortization of leasehold land payments (Note 8)

45,680

 

55,782

 

-

Loss on disposal of fixed assets and costs on repairs

321,741

 

261,476

 

161,435

Amortization of long-term prepaid expenses (Note 13)

3,168

 

12,909

 

16,438

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

(6,944)

 

(7,177)

 

7,039

Dividend income on FVOCI/AFS (Note 31)

(6,473)

 

(6,473)

 

(7,047)

Investment income from liquidation of a subsidiary (Note 31)

-

 

(81)

 

-

Provision for/(reversal of) impairment of receivables

5,901

 

(1,061)

 

-

Amortization of deferred income

(3,282)

 

(5,988)

 

(2,299)

Interest expense on lease liabilities

-

 

-

 

57,670

Interest income

(4,647)

 

(5,845)

 

(4,606)

 

 

 

 

 

 

Operating profit before working capital changes

3,383,765

 

3,003,809

 

2,971,834

(Increase)/decrease  in trade receivables

(419,349)

 

230,877

 

(638,401)

Decrease in materials and supplies

6,121

 

39,224

 

16,438

Increase in prepayments and other receivables

(12,975)

 

(17,218)

 

(64,221)

Decrease in long-term receivable

3,000

 

7,000

 

6,000

Increase in trade payables

181,554

 

115,759

 

98,393

(Decrease)/increase in accruals and other payables

(179,412)

 

220,571

 

358,625

Net cash generated from operations

2,962,704

 

3,600,022

 

2,748,668

 

(b)           In the cash flow statement, proceeds from disposal of fixed assets comprise:

 

 

2017

 

2018

 

2019

 

RMB’000

 

RMB’000

 

RMB’000

 

 

 

 

 

 

Net book amount (Note 6)

336,812

 

284,658

 

168,806

Payable arising from disposal of fixed assets

(2,457)

 

(6,715)

 

(2,063)

Transfer to materials and supplies

(12,087)

 

(16,075)

 

(2,272)

Loss on disposal of fixed assets and costs on repairs

(321,741)

 

(261,476)

 

(161,435)

Proceeds from disposal of fixed assets

527

 

392

 

3,036