XML 47 R43.htm IDEA: XBRL DOCUMENT v2.4.0.6
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2012
Chengdu Military Hospital Member
 
Business Acquisition [Line Items]  
Schedule of Fair Value of the Assets Acquired and Liabilities Assumed
         
    RMB  
   

Current assets

    3,465  

Property, plant and equipment

    6,600  

Contract with hospitals

    7,963  

Deferred tax assets

    1,984  

Deferred tax liabilities

    (2,012 )
   

 

 

 
   

Total purchase price allocated

    18,000  
   

 

 

 

Cash consideration

    18,000  
   

 

 

 
CAH [Member]
 
Business Acquisition [Line Items]  
Schedule of Fair Value of the Assets Acquired and Liabilities Assumed

 

                 
    RMB     US$  

Purchase consideration

    378,605       60,770  

Cash

    248,784       39,933  

Pre-existing receivables from CAH

    128,573       20,637  

Pre-existing favorable agreements

    1,248       200  
     
    RMB     US$  

Purchase consideration

    378,605       60,770  

Current assets

    72,188       11,587  

Indemnification assets

    61,706       9,904  

Intangible assets

    40,000       6,420  

Other long lived assets (excluding intangible assets)

    421,598       67,672  

Current liabilities

    (186,484 )     (29,933 )

Unrecognized tax benefits, non current

    (61,706 )     (9,904 )

Non-current liabilities

    (56,439 )     (9,059 )

Deferred tax assets

    17,299       2,777  

Deferred tax liabilities

    (26,263 )     (4,216 )
   

 

 

   

 

 

 

Total net assets

    281,899       45,248  

Noncontrolling interests

    (196,179 )     (31,489 )

Goodwill

    292,885       47,011  
Summary of Pro Forma Financial Information
                                 
    Pro forma (unaudited)  
    For the Years Ended December 31,  
    2010     2011     2012     2012  
    RMB     RMB     RMB     US$  

Net revenues

    506,269       653,335       812,178       130,364  
         

Net income (loss)

    67,520       (433,493 )     117,104       18,796  

The results of operations of CAH since the acquisition date included in the consolidated statement of comprehensive income for the year ended December 31, 2012 is as follows:

 

                 
    RMB     US$  

Net revenues

    197,309       31,670  

Net income

    13,036       2,092  
TKM [Member]
 
Business Acquisition [Line Items]  
Schedule of Fair Value of the Assets Acquired and Liabilities Assumed
         
    RMB  
   

Current assets

    4  

Property, plant and equipment

    41,217  

Contract with hospitals

    22,579  

Deferred tax assets

    381  

Deferred tax liabilities

    (5,645 )
   

 

 

 
   

Total purchase price allocated

    58,536  
   

 

 

 
             

Including:

  cash consideration     42,000  
    fair value of contingent consideration     16,536