XML 91 R79.htm IDEA: XBRL DOCUMENT v3.21.1
CASH FLOW GENERATED FROM OPERATIONS (Tables)
12 Months Ended
Dec. 31, 2020
CASH FLOW GENERATED FROM OPERATIONS [abstract]  
Schedule of adjustments for reconciling profit/loss

 

2018

 

2019

 

2020

 

RMB’000

 

RMB’000

 

RMB’000

 

 

 

 

 

 

Profit/(Loss) before income tax:

1,068,800

 

1,009,092

 

(690,745)

Adjustments for:

 

 

 

 

 

Depreciation of fixed assets (Note 6)

1,609,743

 

1,637,298

 

1,662,179

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

-

 

65,324

 

65,511

Impairment of fixed assets (Note 6)

10,363

 

20,697

 

11,835

Gains on disposal of assets classified as held for sale (Note 18)

-

 

-

 

(1,188,645)

Provision for impairment of materials and supplies (Note 19)

11,361

 

10,793

 

-

Amortization of leasehold land payments (Note 8)

55,782

 

-

 

-

Loss on disposal of fixed assets and costs on repairs

261,476

 

161,435

 

165,253

Amortization of long-term prepaid expenses (Note 13)

12,909

 

16,438

 

19,340

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

(7,177)

 

7,039

 

(22,162)

Dividend income on FVOCI/AFS (Note 33)

(6,473)

 

(7,047)

 

(7,735)

Investment income from liquidation of a subsidiary (Note 33)

(81)

 

-

 

-

Reversal of impairment of receivables

(1,061)

 

-

 

(358)

Amortization of deferred income

(5,988)

 

(2,299)

 

(8,377)

Interest expense on lease liabilities

-

 

57,670

 

57,629

Interest income

(5,845)

 

(4,606)

 

(8,310)

 

 

 

 

 

 

Operating profit before working capital changes

3,003,809

 

2,971,834

 

55,415  

Decrease/(Increase)  in trade receivables

230,877

 

(638,401)

 

780,765

Decrease in materials and supplies

39,224

 

16,438

 

2,005

Increase in prepayments and other receivables

(17,218)

 

(64,221)

 

(108,998)

Decrease in long-term receivable

7,000

 

6,000

 

6,155

Increase in trade payables

115,759

 

98,393

 

701,825

Increase in accruals and other payables

220,571

 

358,625

 

150,454

Net cash generated from operations

3,600,022

 

2,748,668

 

1,587,621  

Schedule of proceeds from disposal of fixed assets

 

2018

 

2019

 

2020

 

RMB’000

 

RMB’000

 

RMB’000

 

 

 

 

 

 

Net book amount (Note 6)

284,658

 

168,806

 

225,003 

Payable arising from disposal of fixed assets

(6,715)

 

(2,063)

 

-

Transfer to materials and supplies

(16,075)

 

(2,272)

 

(27,151)

Loss on disposal of fixed assets and costs on repairs

(261,476)

 

(161,435)

 

(165,253)

Proceeds from disposal of fixed assets

392

 

3,036

 

32,599