XML 80 R50.htm IDEA: XBRL DOCUMENT v3.19.1
Investment in equity investees (Tables)
12 Months Ended
Dec. 31, 2018
Schedule of condensed financial information of the Group's equity investments

 

 

 

 

 

 

 

 

 

 

For the year ended December 31,

 

    

2016

    

2017

    

2018

 

 

RMB

 

RMB

 

RMB

Operating data:

 

 

 

 

 

 

Revenue

 

37,122,299

 

72,206,753

 

94,099,295

Gross profit

 

4,829,228

 

19,162,739

 

26,893,544

Loss from operations

 

(3,126,138)

 

(2,200,140)

 

(1,471,960)

Net loss

 

(3,369,075)

 

(2,549,137)

 

(1,722,715)

Net loss attributable to shareholder

 

(3,729,119)

 

(2,977,210)

 

(1,748,305)

 

 

 

 

 

 

 

 

 

As of December 31,

 

     

2016

    

2017

    

2018

 

 

RMB

 

RMB

 

RMB

Balance sheet data:

 

 

 

 

 

 

Current assets

 

47,136,935

 

78,125,211

 

110,276,278

Non-current assets

 

26,244,217

 

62,806,104

 

78,546,934

Current liabilities

 

27,103,212

 

58,734,790

 

80,643,552

Non-current liabilities

 

4,559,231

 

16,703,429

 

22,755,496

Redeemable stock

 

4,795,473

 

5,877,854

 

9,897,962

Non-controlling interests

 

4,072,998

 

717,106

 

431,498

 

Yonghui Group  
Schedule of investment accounted for using equity method

 

 

 

 

 

 

 

 

 

 

As of

 

As of

 

As of

 

    

August 11,

    

December 31,

 

December 31,

 

 

2016

 

2017

 

2018

 

 

RMB

 

RMB

 

RMB

 

 

 

 

 

 

 

Carrying value of investment in Yonghui

 

4,234,929

 

4,245,001

 

5,450,209

Proportionate share of Yonghui's net tangible and intangible assets

 

1,869,905

 

1,946,349

 

2,122,874

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

 

2,365,024

 

2,298,652

 

3,327,335

 

 

 

 

 

 

 

The excess of carrying value has been primarily assigned to:

 

 

 

 

 

 

Goodwill

 

1,270,190

 

1,270,190

 

1,989,726

Amortizable intangible assets (*)

 

1,459,779

 

1,371,283

 

1,783,478

Deferred tax liabilities

 

(364,945)

 

(342,821)

 

(445,869)

 

 

2,365,024

 

2,298,652

 

3,327,335

 

 

 

 

 

 

 

Cumulative gains in equity interest in Yonghui

 

 —

 

124,917

 

250,538


(*)  As of December 31, 2018, the weighted average remaining life of the intangible assets not included in Yonghui’s consolidated financial statements was 16 years.

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

 

 

 

 

 

 

 

 

 

 

 

During the period

 

For the year

 

For the year

 

 

 

from August 11, 2016

 

ended December 31,

 

ended December 31,

 

 

    

to December 31, 2016

    

2017

    

2018

 

 

 

RMB

 

RMB

 

RMB

 

 

 

 

 

 

 

 

 

Revenue

 

6,248,703

 

55,524,229

 

67,975,691

 

Gross profit

 

1,230,057

 

11,319,620

 

14,912,887

 

Income from operations

 

95,453

 

2,065,795

 

1,296,271

 

Net income

 

71,130

 

1,721,628

 

1,189,513

 

Net income attributable to shareholders

 

72,905

 

1,818,910

 

1,548,833

 

 

 

 

 

 

 

 

 

Percentage of ownership in Yonghui

 

10

%  

10

%

12

%

 

 

 

 

 

 

 

 

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

 

7,291

 

181,891

 

160,630

 

Basis adjustments

 

(7,375)

 

(58,998)

 

(64,072)

 

Proportionate share of Yonghui’s net income

 

(84)

 

122,893

 

96,558

 

 

Bitauto Group  
Schedule of investment accounted for using equity method

 

 

 

 

 

 

 

 

 

 

As of

 

As of

 

As of

 

    

February 16,

    

December 31,

    

December 31,

 

 

2015

 

2017

 

2018

 

 

RMB

 

RMB

 

RMB

 

 

 

 

 

 

 

Carrying value of investment in Bitauto (*)

 

5,496,188

 

2,128,409

 

2,544,367

Proportionate share of Bitauto’s net tangible and intangible assets

 

2,119,109

 

2,228,925

 

2,619,609

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

 

3,377,079

 

(100,516)

 

(75,242)

 

 

 

 

 

 

 

The excess of carrying value has been primarily assigned to:

 

 

 

 

 

 

Goodwill (*)

 

2,846,260

 

 —

 

 —

Amortizable intangible assets (**)

 

707,758

 

(100,516)

 

(75,242)

Deferred tax liabilities

 

(176,939)

 

 —

 

 —

 

 

3,377,079

 

(100,516)

 

(75,242)

 

 

 

 

 

 

 

Cumulative losses in equity interest in Bitauto

 

 —

 

(3,696,754)

 

(3,280,796)


(*) In the fourth quarter of 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 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, 2016.

(**) As of December 31, 2018, the weighted average remaining life of the intangible assets not included in Bitauto’s consolidated financial statements was 3 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

    

As of

    

As of

 

 

April 26, 

 

December 31,

 

December 31,

 

 

2016

 

2017

 

2018

 

 

RMB 

 

RMB

 

RMB

 

 

 

 

 

 

 

Carrying value of investment in Dada’s ordinary shares

 

2,164,050

 

139,147

 

 —

Proportionate share of Dada’s net tangible and intangible assets

 

424,140

 

(1,579,323)

 

(1,709,458)

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

 

1,739,910

 

1,718,470

 

1,709,458

 

 

 

 

 

 

 

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

 

150,105

 

138,089

Deferred tax liabilities

 

(44,673)

 

(37,526)

 

(34,522)

 

 

1,739,910

 

1,718,470

 

1,709,458

 

 

 

 

 

 

 

Cumulative losses in equity interest in Dada's ordinary shares

 

 —

 

(2,024,903)

 

(2,164,050)


(*) As of December 31, 2018, the weighted average remaining life of the intangible assets not included in Dada’s consolidated financial statements was 7 years.

Tuniu Group  
Schedule of investment accounted for using equity method

 

 

 

 

 

 

 

 

 

    

As of

    

As of

    

As of

 

 

May 22, 

 

December 31,

 

December 31, 

 

 

2015

 

2017

 

2018

 

 

RMB 

 

RMB

 

RMB

 

 

 

 

 

 

 

Carrying value of investment in Tuniu (*)

 

2,494,145

 

947,500

 

858,566

Proportionate share of Tuniu’s net tangible and intangible assets

 

1,014,296

 

779,525

 

714,009

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

 

1,479,849

 

167,975

 

144,557

 

 

 

 

 

 

 

The excess of carrying value has been primarily assigned to:

 

 

 

 

 

 

Goodwill (*)

 

1,212,149

 

23,899

 

23,899

Amortizable intangible assets (**)

 

356,933

 

192,101

 

160,877

Deferred tax liabilities

 

(89,233)

 

(48,025)

 

(40,219)

 

 

1,479,849

 

167,975

 

144,557

 

 

 

 

 

 

 

Cumulative losses in equity interest in Tuniu

 

 —

 

(1,546,645)

 

(1,635,579)


(*) 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 fair value of RMB1,454,578, based on quoted closing price of Tuniu as of June 30, 2016.

(**) As of December 31, 2018, the weighted average remaining life of the intangible assets not included in Tuniu’s financial statements was 6 years.

Yixin  
Schedule of investment accounted for using equity method

 

 

 

 

 

 

 

 

 

 

As of November 16,

 

As of December 31,

 

As of December 31,

 

 

2017

 

2017

 

2018

 

    

RMB

    

RMB

    

RMB

 

 

 

 

 

 

 

Carrying value of investment in Yixin

 

860,992

 

860,992

 

1,044,537

Proportionate share of Yixin’s net tangible and intangible assets

 

1,703,448

 

1,703,448

 

1,641,276

Total negative basis difference

 

(842,456)

 

(842,456)

 

(596,739)

Cumulative gains in equity interest in Yixin

 

 —

 

 —

 

183,545