XML 68 R32.htm IDEA: XBRL DOCUMENT
v3.20.4

Acquisitions | 12 Months Ended
--- | ---
Dec. 31, 2020
Acquisitions |
Acquisitions |
24. | Acquisitions
Transaction with Zenith Group Holdings Co., Limited (“Zenith”) In September 2018, the Group entered into an agreement to increase its shareholding to acquire the majority of equity interests in Zenith, the owner of a series of famous virtual singers, such as Luo Tianyi. Prior to this transaction, the Group owned 7.4% of equity interest in Zenith, which was accounted for as long-term investments using alternative measure method. The total consideration was RMB296.8 million in cash. Following the completion of this transaction in September 2018, the Group held approximately 71.9% of equity interests in Zenith and Zenith became a consolidated subsidiary of the Group. The Group made estimates and judgments in determining the fair value of the assets acquired and liabilities assumed with the assistance from an independent valuation firm. The purchase price allocation as the date of the acquisition is as follows:
|  | Amount |  |  | Amortization Period |
|  | RMB in thousands |  |  |  |
Net assets acquired |  |  | 30,252 |  |  |  |  |
Intangible assets |  |  |  |  |  |  |  |
—Tradename |  |  | 54,974 |  |  |  | 8 years |
—Non-compete clause |  |  | 2,230 |  |  |  | 3 years |
Noncontrolling interests |  |  | (121,154 | ) |  |  |  |
Goodwill |  |  | 360,039 |  |  |  |  |
Total |  |  | 326,341 |  |  |  |  |
Total purchase price comprised of:
|  | Amount |
|  | RMB in thousands |
Cash consideration |  |  | 296,796 |
Fair value of previously held equity interests |  |  | 29,545 |
Total |  |  | 326,341 |
A gain of RMB 5.8 million in relation to the revaluation of the previously held equity interests in Zenith was recorded in“Investment income, net”on the consolidated statements of operations and comprehensive loss for the year ended December 31 , 2018 . The fair value of the previously held equity interests was estimated based on the purchase price per share as of the acquisition date. Goodwill arising from this acquisition was attributable to the synergies between virtual idols and the Group’s multiple business streams, including live broadcasting, advertising, games, virtual idol related derivative products and offline performance events. The goodwill recognized was not expected to be deductible for income tax purpose. In the fourth quarter of 2019, the Group acquired the remaining 28.1% of equity interests in Zenith from noncontrolling shareholders with a total consideration of US$22.4 million (RMB156.5 million), which was accounted for as an equity transaction pursuant to ASC 810-10-45-23. The difference between the fair value of the consideration and the carrying value of the noncontrolling interests was accounted for as deemed dividend to the noncontrolling shareholders and was recorded against additional paid-in capital. No gain or loss was recorded by the Group. Transactions with Chaodian In July 2019, the Group entered into a series of agreements to acquire 72.0% of equity interests in Chaodian, which was subsequently diluted to 63.6% with capital injections from certain other noncontrolling interests. The total consideration of this acquisition consisted of RMB288.6 million paid to the existing third party shareholders and a direct capital injection amounting to RMB909.6 million. Chaodian runs various offline events such as flagship concerts and exhibitions, and operates an industry-related talent agency. The Company and Chaodian were under the same control of the Controlling Shareholder since July 2019. Therefore, this transaction was accounted for as a business combination under common control and the Company’s consolidated financial statements included the acquired assets and liabilities of Chaodian, at their historical carrying amounts of RMB986.4 million. The consolidated financial statements as of and for the year ended December 31, 2019 reflected the results of the Company and Chaodian as if they had been combined since July 1, 2019. The excess of the consideration over the historical carrying amount of the acquired assets and liabilities, as well as noncontrolling interests, was accounted for deemed dividend to the other shareholders of Chaodian. The allocation of the consideration of the assets acquired and liabilities assumed based on their historical carrying amounts was as follows:
|  | Amount |
|  | RMB in thousands |
Consideration |  |  | 1,198,198 |
Cash and cash equivalents |  |  | 1,199,117 |
Accounts receivable, net |  |  | 95,147 |
Goodwill |  |  | 36,120 |
Other asset acquired |  |  | 68,214 |
Total assets acquired |  |  | 1,398,598 |
Accrued liabilities and other payables |  |  | (323,025 | )
Other liabilities assumed |  |  | (89,217 | )
Total liability assumed |  |  | (412,242 | )
Noncontrolling interests |  |  | (276,621 | )
Deemed dividend |  |  | 488,463 |
Total |  |  | 1,198,198 |
In September 2020, the Company acquired the rest of noncontrolling interests of Chaodian, with the total consideration of RMB744.6 million including with a cash consideration of RMB250.5 million and 1,731,100 Class Z ordinary shares. The consideration was determined by referenced to a third-party valuer’s valuation. The difference between the total consideration and the carrying value of the noncontrolling interest of Chaodian was recognized as additional paid-in capital, amounting to RMB193.3 million. Following the completion of this transaction, the Company held 100% of equity interest in Chaodian. Other acquisitions For the years ended December 31, 2018, 2019 and 2020, the Group completed several other acquisitions, to complement its existing businesses and achieve synergies. The acquired entities individually and in aggregate were insignificant. The Group’s other acquisitions are summarized in the following table:
|  | For the Year Ended December 31, |  |  | Amortization Period |
|  | 2018 |  |  | 2019 |  |  | 2020 |
|  | Amount |
|  | RMB in thousands |
Net assets acquired |  |  | 62,800 |  |  |  | 65,582 |  |  |  | 18,495 |  |  |  |  |
Intangible assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
—Tradename |  |  | 104,000 |  |  |  | — |  |  |  | — |  |  |  | 5 to 10 years |
—User base |  |  | 21,500 |  |  |  | — |  |  |  | 700 |  |  |  | 3 to 5 years |
—Copyrights |  |  | 23,500 |  |  |  | — |  |  |  | 49,000 |  |  |  | 9 months to 10 years |
—Technology |  |  | 9,000 |  |  |  | — |  |  |  | — |  |  |  | 6 to 8 months |
—Vendor relationship |  |  | — |  |  |  | — |  |  |  | 86,000 |  |  |  | 10 years |
—On-going projects |  |  | — |  |  |  | — |  |  |  | 69,000 |  |  |  | 4.5 years |
Noncontrolling interests |  |  | (107,505 | ) |  |  | (30,000 | ) |  |  | (44,064 | ) |  |  |  |
Deferred tax liabilities |  |  | — |  |  |  | — |  |  |  | (49,140 | ) |  |  |  |
Goodwill |  |  | 530,482 |  |  |  | 34,418 |  |  |  | 283,760 |  |  |  |  |
Total |  |  | 643,777 |  |  |  | 70,000 |  |  |  | 413,751 |  |  |  |  |
Total purchase price comprised of:
|  | Amount |  |  |
|  | RMB in thousands |
Cash consideration |  |  | 391,071 |  |  |  | 70,000 |  |  |  | 295,323 |
Share consideration |  |  | — |  |  |  | — |  |  |  | 118,428 |
Fair value of previously held equity interests |  |  | 252,706 |  |  |  | — |  |  |  | — |
Total |  |  | 643,777 |  |  |  | 70,000 |  |  |  | 413,751 |
In relation to the revaluation of previously held equity interests, the Group recognized a gain of RMB 138.6 million in the consolidated statements of operations and comprehensive loss for the year ended December 31 , 2018 , for the other acquisitions that constitute business combinations. Pro forma results of operations for all the acquisitions have not been presented because they were not material to the consolidated statements of operations and comprehensive loss for the years ended December 31, 2018, 2019 and 2020, either individually or in aggregate.

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -URI http://asc.fasb.org/topic&trid=2303972 + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration