XML 55 R42.htm IDEA: XBRL DOCUMENT v3.8.0.1
BUSINESS COMBINATION (Tables)
12 Months Ended
Dec. 31, 2017
Recurrent  
Schedule of estimated fair values of assets acquired and liabilities assumed at the date of acquisition

                                                                                                                                                                                    

 

 

In Millions of
U.S. Dollars

 

Recognized identifiable assets acquired and liabilities assumed

 

 

 

 

Cash

 

 

108.4

 

Restricted cash

 

 

38.2

 

Project assets

 

 

233.5

 

Solar power systems, net

 

 

46.8

 

Other assets

 

 

40.2

 

Less: Long term borrowings and notes payable

 

 

165.2

 

            Other liabilities

 

 

51.4

 

​  

​  

Total identifiable net assets

 

 

250.5

 

​  

​  

​  

​  

Goodwill

 

 

10.9

 

​  

​  

​  

​  

 

SSM  
Schedule of estimated fair values of assets acquired and liabilities assumed at the date of acquisition

                                                                                                                                                                                    

 

 

In Millions of
U.S. Dollars

 

Recognized identifiable assets acquired and liabilities assumed

 

 

 

 

Cash

 

 

8.1

 

Solar power systems. 

 

 

141.9

 

Intangible assets

 

 

72.0

 

Other assets

 

 

11.7

 

Less: Short-term borrowings

 

 

7.4

 

          Long-term borrowings

 

 

134.6

 

          Other liabilities

 

 

32.7

 

​  

​  

Total identifiable net assets

 

 

59.0

 

​  

​  

​  

​  

 

Gaochuangte  
Schedule of estimated fair values of assets acquired and liabilities assumed at the date of acquisition

                                                                                                                                                                                    

 

 

In Millions of
U.S. Dollars

 

Recognized identifiable assets acquired and liabilities assumed

 

 

 

 

Cash

 

 

21.2

 

Accounts receivable. 

 

 

20.0

 

Fixed assets

 

 

2.0

 

Other assets

 

 

25.8

 

Less: Accounts payable

 

 

13.1

 

          Other liabilities

 

 

3.9

 

​  

​  

Total identifiable net assets

 

 

52.0

 

​  

​  

Less: Non-controlling interests

 

 

10.9

 

Less: Net assets belongs to CSI before acquisition

 

 

7.3

 

​  

​  

 

 

 

33.8

 

​  

​  

​  

​  

 

Schedule of pro forma results give effect as though the acquisition of Gaochuangte were consummated on January 1, 2016

                                                                                                                                                                                    

 

 

For the year end
December 31

 

 

 

2016

 

2017

 

(In thousands of U.S. Dollars, expect per share data)

 

 

 

 

 

 

 

Pro forma revenues

 

 

2,873,713

 

 

3,419,421

 

Pro forma net income attributable to CSI

 

 

65,994

 

 

100,007

 

Diluted earnings per share attributable to CSI

 

 

1.14

 

 

1.70