XML 53 R22.htm IDEA: XBRL DOCUMENT v3.3.1.900
INVESTMENTS (Tables)
9 Months Ended
Sep. 30, 2015
Schedule of long-term investments consisting of cost method investments, equity method investments and available-for-sale securities

                                                                                                                                                                                    

 

 

December 31,
2014

 

September 30,
2015

 

 

 

RMB

 

RMB

 

Available-for-sale securities

 

 

 

 

 

 

 

Tujia (available-for-sale)

 

 

 

 

2,784,302,479 

 

LY.com (available-for-sale)

 

 

1,547,844,523 

 

 

2,253,163,385 

 

Hanting (available-for-sale)

 

 

898,828,511 

 

 

852,386,094 

 

Easy Go (available-for-sale)

 

 

627,905,501 

 

 

643,186,701 

 

eHi (available-for-sale)

 

 

535,024,052 

 

 

717,027,215 

 

Tuniu (available-for-sale)

 

 

216,690,294 

 

 

313,860,446 

 

A travel agency focusing on teenager market (available-for-sale)

 

 

81,000,000 

 

 

81,000,000 

 

A big-data advertisement company (available-for-sale)

 

 

62,046,000 

 

 

63,556,000 

 

Happy City (available-for-sale)

 

 

35,422,062 

 

 

36,328,061 

 

Dining Secretary (available-for-sale)

 

 

29,046,000 

 

 

30,556,000 

 

Equity method investments

 

 


 

 

 


 

 

eLong (equity method)

 

 

 

 

2,610,521,829 

 

Homeinns (equity method)

 

 

902,964,928 

 

 

933,734,378 

 

Skyseas (equity method)

 

 

161,828,826 

 

 

140,002,007 

 

Cost method investments

 

 

 

 

 

 

 

Keystone (cost method)

 

 

158,217,350 

 

 

162,067,851 

 

A C2C carpooling platform (cost method)

 

 

 

 

127,112,000 

 

Zhong An Online (cost method)

 

 

50,000,000 

 

 

50,000,000 

 

Others

 

 

11,938,400 

 

 

56,842,654 

 

​  

​  

​  

​  

Total net book value

 

 

5,318,756,447 

 

 

11,855,647,100 

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Home Inns  
Carrying amount and unrealized securities holding profit for equity method investment

                                                                                                                                                                                    

 

 

December 31,
2014

 

September 30,
2015

 

 

 

RMB

 

RMB

 

Investment cost

 

 

 

 

 

 

 

Balance at beginning of year

 

 

554,626,285

 

 

568,679,251

 

Foreign currency translation

 

 

14,052,966

 

 

11,235,008

 

​  

​  

​  

​  

Total investment cost

 

 

568,679,251

 

 

579,914,259

 

​  

​  

​  

​  

Value booked under equity method

 

 

 

 

 

 

 

Share of cumulative profit

 

 

357,085,613

 

 

379,535,689

 

Amortization of identifiable intangible assets, net of tax

 

 

(22,799,936

)

 

(25,715,570

)

​  

​  

​  

​  

Total booked value under equity method. 

 

 

334,285,677

 

 

353,820,119

 

​  

​  

​  

​  

Net book value

 

 

902,964,928

 

 

933,734,378

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Financial information of investees

        The financial information of Homeinns as of September 30, 2014 and June 30, 2015 is as follows:

                                                                                                                                                                                    

 

 

September 30,
2014

 

June 30, 2015

 

 

 

RMB ('000)

 

RMB ('000)

 

Current assets

 

 

1,230,755 

 

 

1,394,546 

 

Non-current assets

 

 

8,030,078 

 

 

7,895,931 

 

Current liabilities

 

 

1,751,016 

 

 

2,579,453 

 

Non-current liabilities

 

 

2,546,507 

 

 

1,556,096 

 

Retain earnings

 

 

1,568,795 

 

 

1,638,737 

 

Non-controlling interest

 

 

15,188 

 

 

17,409 

 

Total shareholders' equity

 

 

4,963,310 

 

 

5,154,928 

 

        The financial information of Homeinns as of and for the nine-month period ended December 31, 2014 and June 30, 2015 is as follows:

                                                                                                                                                                                    

Total revenues

 

 

4,780,743 

 

 

4,773,053 

 

Net Revenues

 

 

4,483,401 

 

 

4,485,989 

 

Income from operations

 

 

359,185 

 

 

219,612 

 

Net income

 

 

198,384 

 

 

121,282 

 

Net (loss) / income attributable to Homeinns Group's shareholders

 

 

195,884 

 

 

119,062