XML 79 R48.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investment in equity investees (Tables)
12 Months Ended
Dec. 31, 2017
Schedule of condensed financial information of the Group's equity investments

 

 

For the year ended December 31,

 

 

 

2015

 

2016

 

2017

 

 

 

RMB

 

RMB

 

RMB

 

Operating data:

 

 

 

 

 

 

 

Revenue

 

9,937,684

 

37,122,299

 

72,206,753

 

Gross profit

 

2,935,620

 

4,829,228

 

19,162,739

 

Loss from operations

 

(1,592,094

)

(3,126,138

)

(2,200,140

)

Net loss

 

(1,572,381

)

(3,369,075

)

(2,549,137

)

Net loss attributable to shareholder

 

(1,597,903

)

(3,729,119

)

(2,977,210

)

 

 

 

As of December 31,

 

 

 

2015

 

2016

 

2017

 

 

 

RMB

 

RMB

 

RMB

 

Balance sheet data:

 

 

 

 

 

 

 

Current assets

 

13,606,870

 

47,136,935

 

78,125,211

 

Non-current assets

 

6,838,075

 

26,244,217

 

62,806,104

 

Current liabilities

 

6,518,096

 

27,103,212

 

58,734,790

 

Non-current liabilities

 

146,008

 

4,559,231

 

16,703,429

 

Redeemable stock

 

 

4,795,473

 

5,877,854

 

Non-controlling interests

 

1,714,021

 

4,072,998

 

717,106

 

 

Yonghui Group  
Schedule of investment accounted for using equity method

 

 

As of
August 11,
2016

 

As of
December 31,
2016

 

As of
December 31,
2017

 

 

 

RMB

 

RMB

 

RMB

 

 

 

 

 

 

 

 

 

Carrying value of investment in Yonghui

 

4,234,929

 

4,234,845

 

4,245,001

 

Proportionate share of Yonghui’s net tangible and intangible assets

 

1,869,905

 

1,877,196

 

1,946,349

 

 

 

 

 

 

 

 

 

Excess of carrying value of the investment over proportionate share of Yonghui’s net tangible and intangible assets

 

2,365,024

 

2,357,649

 

2,298,652

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The excess of carrying value has been primarily assigned to:

 

 

 

 

 

 

 

Goodwill

 

1,270,190

 

1,270,190

 

1,270,190

 

Amortizable intangible assets (*)

 

1,459,779

 

1,449,946

 

1,371,283

 

Deferred tax liabilities

 

(364,945

)

(362,487

)

(342,821

)

 

 

 

 

 

 

 

 

 

 

2,365,024

 

2,357,649

 

2,298,652

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative gains/(losses) in equity interest in Yonghui

 

 

(84

)

124,917

 

 

(*) Weighted average life of the intangible assets not included in Yonghui’s consolidated financial statements was 17 years.

 

Schedule of condensed financial information of the Group's equity investments

 

 

During the period
from August 11, 2016
to December 31, 2016

 

For the year
ended December 31,
2017

 

 

 

RMB

 

RMB

 

 

 

 

 

 

 

Revenue

 

6,248,703

 

55,524,229

 

Gross profit

 

1,230,057

 

11,319,620

 

Income from operations

 

95,453

 

2,065,795

 

Net income

 

71,130

 

1,721,628

 

Net income attributable to shareholder

 

72,905

 

1,818,910

 

 

 

 

 

 

 

Percentage of ownership in Yonghui

 

10

%

10

%

 

 

 

 

 

 

 

 

 

 

 

 

Proportionate share of Yonghui’s net income, before basis adjustments

 

7,291

 

181,891

 

Basis adjustments

 

(7,375

)

(58,998

)

 

 

 

 

 

 

Proportionate share of Yonghui’s net income

 

(84

)

122,893

 

 

 

 

 

 

 

 

Bitauto Group  
Schedule of investment accounted for using equity method

 

 

As of
February 16,
2015

 

As of
December 31,
2016

 

As of
December 31, 
2017

 

 

 

RMB

 

RMB

 

RMB

 

 

 

 

 

 

 

 

 

Carrying value of investment in Bitauto (*)

 

5,496,188

 

2,386,118

 

2,128,409

 

Proportionate share of Bitauto’s net tangible and intangible assets

 

2,119,109

 

2,492,056

 

2,228,925

 

 

 

 

 

 

 

 

 

Excess of carrying value of the investment over proportionate share of Bitauto’s net tangible and intangible assets

 

3,377,079

 

(105,938

)

(100,516

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The excess of carrying value has been primarily assigned to:

 

 

 

 

 

 

 

Goodwill (*)

 

2,846,260

 

 

 

Amortizable intangible assets (**)

 

707,758

 

(105,938

)

(100,516

)

Deferred tax liabilities

 

(176,939

)

 

 

 

 

 

 

 

 

 

 

 

 

3,377,079

 

(105,938

)

(100,516

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative losses in equity interest in Bitauto

 

 

(3,439,045

)

(3,696,754

)

 

 

(*) In the fourth quarter of 2015 and 2016, the Group conducted an impairment assessment on its investment in Bitauto considering the duration and severity of the decline of Bitauto’s stock price after the investment, as well as the financial condition, operating performance and the prospects of Bitauto, and concluded the decline in fair value of the investment was other-than-temporary. Accordingly, the Group recorded a charge of RMB2,585,641 and RMB672,886 to write down the carrying value of its investment in Bitauto to the fair value, based on quoted closing price of Bitauto’s stock as of December 31, 2015 and 2016, respectively.

 

(**) Weighted average life of the intangible assets not included in Bitauto’s consolidated financial statements was 4 years.

 

Dada Group  
Schedule of the estimated fair value of the assets/investments received

 

 

As of
April 26, 
2016

 

 

 

RMB

 

Assets/investments received by the Group

 

 

 

Dada’s ordinary shares

 

2,164,050

 

Dada’s preferred shares

 

1,298,700

 

Warrant to purchase Dada’s preferred shares

 

45,450

 

 

 

 

 

 

 

3,508,200

 

 

 

 

 

 

Schedule of investment accounted for using equity method

 

 

As of
April 26,
2016

 

As of
December 31, 
2016

 

As of
December 31, 
2017

 

 

 

RMB

 

RMB

 

RMB

 

 

 

 

 

 

 

 

 

Carrying value of investment in Dada’s ordinary shares

 

2,164,050

 

1,443,239

 

139,147

 

Proportionate share of Dada’s net tangible and intangible assets

 

424,140

 

(290,365

)

(1,579,323

)

 

 

 

 

 

 

 

 

Excess of carrying value of the investment over proportionate share of Dada’s net tangible and intangible assets

 

1,739,910

 

1,733,604

 

1,718,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The excess of carrying value has been primarily assigned to:

 

 

 

 

 

 

 

Goodwill

 

1,605,891

 

1,605,891

 

1,605,891

 

Amortizable intangible assets (*)

 

178,692

 

170,284

 

150,105

 

Deferred tax liabilities

 

(44,673

)

(42,571

)

(37,526

)

 

 

 

 

 

 

 

 

 

 

1,739,910

 

1,733,604

 

1,718,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative losses in equity interest in Dada

 

 

(720,811

)

(2,024,903

)

 

(*) Weighted average life of the intangible assets not included in Dada’s consolidated financial statements was 8 years.

 

Tuniu Group  
Schedule of investment accounted for using equity method

 

 

As of
May 22,
2015

 

As of 
December 
31, 2016

 

As of 
December 31, 
2017

 

 

 

RMB

 

RMB

 

RMB

 

 

 

 

 

 

 

 

 

Carrying value of investment in Tuniu (*)

 

2,494,145

 

1,198,405

 

947,500

 

Proportionate share of Tuniu’s net tangible and intangible assets

 

1,014,296

 

1,006,763

 

779,525

 

 

 

 

 

 

 

 

 

Excess of carrying value of the investment over proportionate share of Tuniu’s net tangible and intangible assets

 

1,479,849

 

191,642

 

167,975

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The excess of carrying value has been primarily assigned to:

 

 

 

 

 

 

 

Goodwill (*)

 

1,212,149

 

23,899

 

23,899

 

Amortizable intangible assets (**)

 

356,933

 

223,657

 

192,101

 

Deferred tax liabilities

 

(89,233

)

(55,914

)

(48,025

)

 

 

 

 

 

 

 

 

 

 

1,479,849

 

191,642

 

167,975

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative losses in equity interest in Tuniu

 

 

(1,295,740

)

(1,546,645

)

 

(*) In the second quarter of 2016, the Group conducted an impairment assessment on its investment in Tuniu considering the duration and severity of the decline of Tuniu’s stock price after the investment, and concluded the decline in fair value of the investment was other-than-temporary. Accordingly, the Group recorded a charge of RMB721,501 to write down the carrying value of its investment in Tuniu to its then fair value of RMB1,454,578, based on quoted closing price of Tuniu as of June 30, 2016.

 

(**) Weighted average life of the intangible assets not included in Tuniu’s financial statements was 7 years.

 

Yixin  
Schedule of investment accounted for using equity method

 

 

As of November 16,
2017

 

 

 

RMB

 

 

 

 

 

Carrying value of investment in Yixin

 

860,992

 

Proportionate share of Yixin’s net tangible and intangible assets

 

1,703,448

 

 

 

 

 

Total negative basis difference

 

(842,456

)