XML 115 R86.htm IDEA: XBRL DOCUMENT v3.21.1
BUSINESS COMBINATIONS - Equity Interest acquired (Details)
¥ in Thousands
 12 Months Ended
Dec. 18, 2020
CNY (¥)
Nov. 17, 2020
CNY (¥)
Jun. 05, 2020
CNY (¥)
item
Oct. 18, 2019
CNY (¥)
Jun. 01, 2018
CNY (¥)
May 02, 2018
CNY (¥)
Dec. 31, 2020
CNY (¥)
May 31, 2020
CNY (¥)
Dec. 31, 2019
CNY (¥)
Dec. 31, 2018
CNY (¥)
The identifiable assets acquired and liabilities assumed in the business combination                    
Gain from purchase price adjustment             ¥ (55,154)      
Recognized amounts of identifiable assets acquired and liabilities assumed:                    
Goodwill             2,596,393   ¥ 1,905,840 ¥ 1,751,970
Remaining consideration payable             888,693   362,032  
Guangzhou 3                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Fair value of consideration           ¥ 247,937        
Purchase price           262,244   ¥ 207,310    
Contingent consideration           245,244     118,336  
Gain from purchase price adjustment             55,154      
Recognized amounts of identifiable assets acquired and liabilities assumed:                    
Cash           (62)        
Accounts receivable           (13,995)        
Property and equipment           (780,312)        
Identifiable intangible assets           (130,000)        
Other assets           (43,039)        
Accounts payable           471,532        
Finance lease and other financing obligations, non-current           282,051        
Short-term borrowings           47,580        
Long-term borrowings           30,000        
Deferred tax liabilities           26,503        
Other liabilities           2,849        
Total identifiable net assets           (106,893)        
Goodwill           ¥ 141,044        
Guangzhou 3 | Other payables                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Contingent consideration             36,412   95,274  
Guangzhou 3 | Other long-term liabilities                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Contingent consideration                 ¥ 23,062  
Shanghai 11                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Fair value of consideration         ¥ 319,119          
Purchase price         320,000          
Contingent consideration         70,000          
Recognized amounts of identifiable assets acquired and liabilities assumed:                    
Cash         (404)          
Property and equipment         (233,405)          
Identifiable intangible assets         (57,000)          
Other assets         (94,647)          
Accounts payable         91,136          
Deferred tax liabilities         9,995          
Other liabilities         5,377          
Total identifiable net assets         (278,948)          
Goodwill         ¥ 40,171          
Target Group Guangzhou 6                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Fair value of consideration       ¥ 423,075            
Purchase price       431,727            
Contingent consideration       243,736            
Recognized amounts of identifiable assets acquired and liabilities assumed:                    
Cash       (12,091)            
Property and equipment       (493,026)            
Operating lease ROU assets       (9,168)            
Identifiable intangible assets       (15,000)            
Other assets       (44,549)            
Accounts payable       118,486            
Finance lease and other financing obligations, current       16,828            
Operating lease liabilities, current       886            
Finance lease and other financing obligations, non-current       157,366            
Operating lease liabilities, non- current       8,282            
Deferred tax liabilities       1,040            
Other liabilities       1,741            
Total identifiable net assets       (269,205)            
Goodwill       ¥ 153,870            
Target Group Guangzhou 6 | Other payables                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Contingent consideration             225,920      
Beijing 10, 11 and 12                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Fair value of consideration     ¥ 788,554              
Purchase price     788,554              
Contingent consideration     ¥ 133,032              
Number of data center projects | item     3              
Effective settlement of pre-existing relationships upon consolidation     ¥ 34,477              
Recognized amounts of identifiable assets acquired and liabilities assumed:                    
Cash     (2,349)              
Accounts receivable     (83,134)              
Property and equipment     (2,007,608)              
Operating lease ROU assets     (94,821)              
Identifiable intangible assets     (191,000)              
Other assets     (142,629)              
Accounts payable     756,907              
Finance lease and other financing obligations, current     174,959              
Operating lease liabilities, current     6,982              
Finance lease and other financing obligations, non-current     1,062,114              
Operating lease liabilities, non- current     92,360              
Deferred tax liabilities     13,833              
Other liabilities     39,378              
Total identifiable net assets     (375,008)              
Goodwill     448,023              
Beijing 10, 11 and 12 | As previously reported                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Fair value of consideration     847,586              
Contingent consideration     130,720              
Effective settlement of pre-existing relationships upon consolidation     34,477              
Recognized amounts of identifiable assets acquired and liabilities assumed:                    
Cash     (2,349)              
Accounts receivable     (81,027)              
Property and equipment     (1,971,432)              
Operating lease ROU assets     (94,821)              
Identifiable intangible assets     (191,000)              
Other assets     (149,956)              
Accounts payable     727,043              
Finance lease and other financing obligations, current     171,979              
Operating lease liabilities, current     6,092              
Finance lease and other financing obligations, non-current     1,062,114              
Operating lease liabilities, non- current     92,360              
Deferred tax liabilities     13,833              
Other liabilities     38,586              
Total identifiable net assets     (378,578)              
Goodwill     503,485              
Beijing 10, 11 and 12 | Adjustments                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Fair value of consideration     (59,032)              
Recognized amounts of identifiable assets acquired and liabilities assumed:                    
Accounts receivable     (2,107)              
Property and equipment     (36,176)              
Other assets     7,327              
Accounts payable     29,864              
Finance lease and other financing obligations, current     2,980              
Operating lease liabilities, current     890              
Other liabilities     792              
Total identifiable net assets     3,570              
Goodwill     ¥ (55,462)              
Beijing 10, 11 and 12 | Other payables                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Contingent consideration             55,094      
Shanghai 19                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Fair value of consideration   ¥ 62,480                
Purchase price   62,480                
Recognized amounts of identifiable assets acquired and liabilities assumed:                    
Cash   (2,001)                
Property and equipment   (372,093)                
Operating lease ROU assets   (215,230)                
Identifiable intangible assets   (56,100)                
Other assets   (18,354)                
Accounts payable   360,381                
Operating lease liabilities, current   2,676                
Operating lease liabilities, non- current   186,532                
Deferred tax liabilities   16,322                
Other liabilities   69,122                
Total identifiable net assets   (28,745)                
Goodwill   ¥ 33,735                
Beijing 9                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Fair value of consideration ¥ 793,043                  
Purchase price 816,969                  
Contingent consideration 463,496                  
Effective settlement of pre-existing relationships upon consolidation (65,706)                  
Recognized amounts of identifiable assets acquired and liabilities assumed:                    
Cash (451)                  
Accounts receivable (55,072)                  
Property and equipment (403,556)                  
Operating lease ROU assets (82,729)                  
Identifiable intangible assets (202,500)                  
Other assets (70,149)                  
Accounts payable 16,472                  
Finance lease and other financing obligations, current 8,028                  
Operating lease liabilities, current 6,568                  
Finance lease and other financing obligations, non-current 117,002                  
Operating lease liabilities, non- current 95,729                  
Deferred tax liabilities 44,965                  
Other liabilities 7,151                  
Total identifiable net assets (518,542)                  
Goodwill 208,795                  
Beijing 9 | Other payables                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Contingent consideration             ¥ 448,304      
Beijing 9 | Consideration not Expected to be paid                    
The identifiable assets acquired and liabilities assumed in the business combination                    
Purchase price 811,507                  
Contingent consideration ¥ 5,462