XML 89 R53.htm IDEA: XBRL DOCUMENT v3.20.4
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2020
Zenith Group  
Acquisitions  
Schedule of purchase price allocation
    
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
 
 
  
 
 
 
Chaodian Group  
Acquisitions  
Schedule of purchase price allocation
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
 
    
 
 
 
Other acquisitions  
Acquisitions  
Schedule of purchase price allocation
    
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