31 |
Deferred income tax assets and liabilities
|
As at 31 December
|
||||||||
2017
|
2016
|
|||||||
Deferred income tax assets before offsetting
|
3,604,577
|
2,432,552
|
||||||
Offset amount
|
(1,304,486
|
)
|
(1,168,595
|
)
|
||||
Deferred income tax assets after offsetting
|
2,300,091
|
1,263,957
|
||||||
Deferred income tax liabilities before offsetting
|
(5,871,166
|
)
|
(3,431,347
|
)
|
||||
Offset amount
|
1,304,486
|
1,168,595
|
||||||
Deferred income tax liabilities after offsetting
|
(4,566,680
|
)
|
(2,262,752
|
)
|
||||
(2,266,589
|
)
|
(998,795
|
)
|
2017
|
2016
|
2015
|
||||||||||
Beginning of the year
|
(998,795
|
)
|
(1,429,752
|
)
|
(926,481
|
)
|
||||||
Business combination (Note 40)
|
(2,322,513
|
)
|
(58,929
|
)
|
(1,007,147
|
)
|
||||||
Disposal of subsidiaries (Note 6)
|
17,407
|
-
|
-
|
|||||||||
Credited to profit or loss (Note 33)
|
724,712
|
440,817
|
687,206
|
|||||||||
Charged to other comprehensive income
|
330,834
|
87,775
|
(198,525
|
)
|
||||||||
Currency translation differences
|
(18,234
|
)
|
(38,706
|
)
|
15,195
|
|||||||
End of the year
|
(2,266,589
|
)
|
(998,795
|
)
|
(1,429,752
|
)
|
Hedging reserve
|
Amortization of land use rights
|
Provision for impairment loss
|
Depreciation
|
Accrued expenses
|
VAT refunds on purchases of domestically manufactured equipment
|
Unused tax losses
|
Others
|
Total
|
||||||||||||||||||||||||||||
As at 1 January 2016
|
199,876
|
14,417
|
399,418
|
572,379
|
40,938
|
230,442
|
235,984
|
696,403
|
2,389,857
|
|||||||||||||||||||||||||||
Business combination
|
-
|
-
|
66,560
|
6,840
|
-
|
-
|
-
|
-
|
73,400
|
|||||||||||||||||||||||||||
(Charged)/credited to profit or loss
|
-
|
(502
|
)
|
140,969
|
(41,015
|
)
|
1,185
|
(25,433
|
)
|
(5,128
|
)
|
71,610
|
141,686
|
|||||||||||||||||||||||
Charged to other comprehensive income
|
(182,400
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(182,400
|
)
|
|||||||||||||||||||||||||
Currency translation differences
|
-
|
-
|
207
|
-
|
-
|
-
|
132
|
9,670
|
10,009
|
|||||||||||||||||||||||||||
As at 31 December 2016
|
17,476
|
13,915
|
607,154
|
538,204
|
42,123
|
205,009
|
230,988
|
777,683
|
2,432,552
|
|||||||||||||||||||||||||||
Business combination(Note 40)
|
-
|
-
|
-
|
574,600
|
5,052
|
-
|
139,387
|
414,891
|
1,133,930
|
|||||||||||||||||||||||||||
Disposal of subsidiaries(Note 6)
|
-
|
-
|
(10,686
|
)
|
(9,962
|
)
|
-
|
-
|
(5,566
|
)
|
(52,270
|
)
|
(78,484
|
)
|
||||||||||||||||||||||
(Charged)/credited to profit or loss
|
-
|
(493
|
)
|
(2,593
|
)
|
(70,209
|
)
|
7,076
|
(25,433
|
)
|
196,613
|
20,026
|
124,987
|
|||||||||||||||||||||||
Charged to other comprehensive income
|
(11,905
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(11,905
|
)
|
|||||||||||||||||||||||||
Currency translation differences
|
-
|
-
|
82
|
-
|
-
|
-
|
-
|
3,415
|
3,497
|
|||||||||||||||||||||||||||
As at 31 December 2017
|
5,571
|
13,422
|
593,957
|
1,032,633
|
54,251
|
179,576
|
561,422
|
1,163,745
|
3,604,577
|
Hedging reserve
|
Fair value gains
|
Amortization of land use rights
|
Depreciation
|
Power generation license
|
Mining rights
|
Territorial water use right
|
Others
|
Total
|
||||||||||||||||||||||||||||
As at 1 January 2016
|
-
|
(645,242
|
)
|
(904,173
|
)
|
(1,291,706
|
)
|
(625,460
|
)
|
(157,215
|
)
|
(74,201
|
)
|
(121,612
|
)
|
(3,819,609
|
)
|
|||||||||||||||||||
Business combination
|
-
|
-
|
(10,423
|
)
|
-
|
-
|
-
|
-
|
(121,906
|
)
|
(132,329
|
)
|
||||||||||||||||||||||||
Credited to profit or loss
|
-
|
-
|
24,948
|
169,088
|
-
|
27,832
|
1,769
|
75,494
|
299,131
|
|||||||||||||||||||||||||||
(Charged)/credited to other comprehensive loss
|
(26,530
|
)
|
296,705
|
-
|
-
|
-
|
-
|
-
|
-
|
270,175
|
||||||||||||||||||||||||||
Currency translation differences
|
8,131
|
-
|
(1,507
|
)
|
(26,436
|
)
|
(28,903
|
)
|
-
|
-
|
-
|
(48,715
|
)
|
|||||||||||||||||||||||
As at 31 December 2016
|
(18,399
|
)
|
(348,537
|
)
|
(891,155
|
)
|
(1,149,054
|
)
|
(654,363
|
)
|
(129,383
|
)
|
(72,432
|
)
|
(168,024
|
)
|
(3,431,347
|
)
|
||||||||||||||||||
Business combination (Note 40)
|
-
|
(1,736
|
)
|
(148,129
|
)
|
(3,209,672
|
)
|
-
|
-
|
-
|
(96,906
|
)
|
(3,456,443
|
)
|
||||||||||||||||||||||
Disposal of subsidiaries(Note 6)
|
-
|
-
|
1,761
|
22,162
|
-
|
-
|
68,696
|
3,272
|
95,891
|
|||||||||||||||||||||||||||
Credited to profit or loss
|
-
|
-
|
27,457
|
525,780
|
-
|
-
|
1,327
|
45,161
|
599,725
|
|||||||||||||||||||||||||||
(Charged)/credited to other comprehensive loss
|
(5,558
|
)
|
348,297
|
-
|
-
|
-
|
-
|
-
|
-
|
342,739
|
||||||||||||||||||||||||||
Currency translation differences
|
(304
|
)
|
-
|
(540
|
)
|
(9,490
|
)
|
(11,397
|
)
|
-
|
-
|
-
|
(21,731
|
)
|
||||||||||||||||||||||
As at 31 December 2017
|
(24,261
|
)
|
(1,976
|
)
|
(1,010,606
|
)
|
(3,820,274
|
)
|
(665,760
|
)
|
(129,383
|
)
|
(2,409
|
)
|
(216,497
|
)
|
(5,871,166
|
)
|
As at 31 December
|
||||||||
2017
|
2016
|
|||||||
Deductible temporary differences
|
4,672,788
|
2,957,316
|
||||||
Unused tax losses
|
8,665,079
|
6,669,820
|
||||||
Total
|
13,337,867
|
9,627,136
|
As at 31 December
|
||||||||
2017
|
2016
|
|||||||
Year of expiry
|
||||||||
2017
|
-
|
1,841,365
|
||||||
2018
|
1,557,045
|
1,122,070
|
||||||
2019
|
1,579,066
|
1,195,811
|
||||||
2020
|
1,524,531
|
1,061,468
|
||||||
2021
|
1,558,573
|
1,449,106
|
||||||
2022
|
2,445,864
|
-
|
||||||
Total
|
8,665,079
|
6,669,820
|