The segment results for 2015, 2016 and 2017 are as follows:
|
The Railway Transportation Business |
|
All other segments |
|
Elimination |
|
Total |
| ||||||||||||||||
|
2015 |
|
2016 |
|
2017 |
|
2015 |
|
2016 |
|
2017 |
|
2015 |
|
2016 |
|
2017 |
|
2015 |
|
2016 |
|
2017 |
|
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Railroad and Business |
14,633,738 |
|
16,170,309 |
|
17,294,901 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
14,633,738 |
|
16,170,309 |
|
17,294,901 |
|
- Other Businesses |
672,455 |
|
663,418 |
|
705,423 |
|
458,944 |
|
487,097 |
|
395,661 |
|
(39,828) |
|
(40,320) |
|
(64,563) |
|
1,091,571 |
|
1,110,195 |
|
1,036,521 |
|
Total revenue |
15,306,193 |
|
16,833,727 |
|
18,000,324 |
|
458,944 |
|
487,097 |
|
395,661 |
|
(39,828) |
|
(40,320) |
|
(64,563) |
|
15,725,309 |
|
17,280,504 |
|
18,331,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment result |
1,487,249 |
|
1,549,120 |
|
1,341,601 |
|
(28,549) |
|
3,548 |
|
14,519 |
|
(6,862) |
|
(8,659) |
|
(8,988) |
|
1,451,838 |
|
1,544,009 |
|
1,347,132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance costs/(income) - net |
4,448 |
|
(2,728) |
|
10,011 |
|
160 |
|
177 |
|
159 |
|
- |
|
- |
|
- |
|
4,608 |
|
(2,551) |
|
10,170 |
|
Share of results of associates, net of tax |
2,499 |
|
7,223 |
|
6,944 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
2,499 |
|
7,223 |
|
6,944 |
|
Depreciation of fixed assets |
1,404,439 |
|
1,511,570 |
|
1,655,657 |
|
7,303 |
|
7,400 |
|
6,803 |
|
- |
|
- |
|
- |
|
1,411,742 |
|
1,518,970 |
|
1,662,460 |
|
Amortisation of leasehold land payments |
17,949 |
|
27,338 |
|
34,348 |
|
10,464 |
|
11,332 |
|
11,332 |
|
- |
|
- |
|
- |
|
28,413 |
|
38,670 |
|
45,680 |
|
Amortisation of long-term prepaid expenses |
13,842 |
|
6,729 |
|
3,256 |
|
337 |
|
239 |
|
(88) |
|
- |
|
- |
|
- |
|
14,179 |
|
6,968 |
|
3,168 |
|
Impairment of fixed assets |
80,393 |
|
- |
|
11,185 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
80,393 |
|
- |
|
11,185 |
|
Impairment of construction-in progress |
2,434 |
|
5,662 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
2,434 |
|
5,662 |
|
- |
|
Loss arising from business combination |
- |
|
- |
|
- |
|
45,073 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
45,073 |
|
- |
|
- |
|
Provision for/(reversal of) impairment of materials and supplies |
64,096 |
|
(5,209) |
|
7,844 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
64,096 |
|
(5,209) |
|
7,844 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of the segment results to profit of 2015, 2016 and 2017 is as follows:
|
The Railway Transportation Business |
|
All other segments |
|
Elimination |
|
Total | ||||||||||||||||
|
2015 |
|
2016 |
|
2017 |
|
2015 |
|
2016 |
|
2017 |
|
2015 |
|
2016 |
|
2017 |
|
2015 |
|
2016 |
|
2017 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment result |
1,487,249 |
|
1,549,120 |
|
1,341,601 |
|
(28,549) |
|
3,548 |
|
14,519 |
|
(6,862) |
|
(8,659) |
|
(8,988) |
|
1,451,838 |
|
1,544,009 |
|
1,347,132 |
Income tax expense |
(372,142) |
|
(385,840) |
|
(328,727) |
|
(16,388) |
|
(4,469) |
|
(6,637) |
|
- |
|
- |
|
- |
|
(388,530) |
|
(390,309) |
|
(335,364) |
Profit/(loss) for the year |
1,115,107 |
|
1,163,280 |
|
1,012,874 |
|
(44,937) |
|
(921) |
|
7,882 |
|
(6,862) |
|
(8,659) |
|
(8,988) |
|
1,063,308 |
|
1,153,700 |
|
1,011,768 |
The Group is domiciled in the PRC. All the Group's revenues were generated in the PRC, and the total assets are also located in the PRC.
|
The Railway Transportation Business |
|
All other segments |
|
Elimination |
|
Total | ||||||||
|
2016 |
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
2017 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
RMB’000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment assets |
32,483,625 |
|
33,621,101 |
|
586,519 |
|
535,840 |
|
(199,886) |
|
(162,703) |
|
32,870,258 |
|
33,994,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment assets include: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in associates |
167,604 |
|
174,548 |
|
- |
|
- |
|
- |
|
- |
|
167,604 |
|
174,548 |
Additions to non-current assets (other than financial instruments and deferred tax assets) |
2,817,557 |
|
2,415,143 |
|
3,279 |
|
1,083 |
|
- |
|
- |
|
2,820,836 |
|
2,416,226 |
Total segment liabilities |
4,398,759 |
|
4,908,103 |
|
588,128 |
|
545,500 |
|
(146,684) |
|
(116,446) |
|
4,840,203 |
|
5,337,157 |
Revenues of approximately RMB3,595,959,000 (2015: RMB2,508,916,000and 2016: RMB3,407,998,000) were derived from Guangzhou Railway Group and its subsidiaries. These revenues are attributable to the Railway Transportation Business. Except that, no revenues derived from a single external customer have exceeded 10% of the total revenues.