XML 56 R43.htm IDEA: XBRL DOCUMENT v3.7.0.1
ACQUISITIONS AND DISPOSALS (Tables)
12 Months Ended
Dec. 31, 2016
CAH and WHT [Member]  
Schedule of Breakdown of Assets and Liabilities Attributed to Discontinued Operations
 
 
RMB
 
Current assets
 
 
122,280
 
Property, plant and equipment, net
 
 
620,883
 
Goodwill
 
 
292,885
 
Acquired intangible assets, net
 
 
28,929
 
Prepaid land lease payments
 
 
85,061
 
Indemnification assets, non-current portion
 
 
59,518
 
Loan to a non-controlling shareholder
 
 
72,609
 
Other non-current assets
 
 
40,651
 
Current liabilities
 
 
(483,969)
 
Non-current liabilities
 
 
(175,041)
 
Non-controlling interests
 
 
(304,370)
 
 
 
 
 
 
Net assets disposed
 
 
359,436
 
Schedule of Gain Realized on Disposal
 
 
RMB
 
Consideration
 
 
397,923
 
Disposition of net assets
 
 
359,436
 
 
 
 
 
 
Gain on disposal of CAH and WHT
 
 
38,487
 
Reconciliation of Net Income from Discontinued Operations
 
 
For the year ended
December 31
2014
 
 
 
RMB
 
Major line items constituting pretax profit of discontinued operations:
 
 
 
 
Revenues
 
 
489,787
 
Cost of revenues
 
 
(435,785)
 
Selling, general and administrative expenses
 
 
(20,210)
 
Interest expense
 
 
(11,519)
 
Interest income
 
 
7,161
 
Other income
 
 
3,098
 
Pretax profit of discontinued operations
 
 
32,532
 
 
 
 
 
 
Pretax profit of discontinued operations attributable to noncontrolling interests
 
 
10,729
 
Pretax profit of discontinued operations attributable to ordinary shareholders
 
 
21,803
 
 
 
 
32,532
 
 
 
 
 
 
Pretax gain on the disposal of discontinued operations
 
 
38,487
 
Total pretax gain on discontinued operations
 
 
71,019
 
 
 
 
 
 
Income tax expense
 
 
(45,543)
 
Net income from discontinued operations
 
 
25,476
 
 
 
 
 
 
Net income (loss) from discontinued operations attributable to noncontrolling interests
 
 
(4,291)
 
Net income from discontinued operations attributable to ordinary shareholders
 
 
29,767
 
 
 
 
25,476
 
Summary of Cash Flows from Discontinued Operations
 
 
For the year ended
December 31
2014
 
 
 
RMB
 
Net cash generated from operating activities
 
 
61,372
 
Net cash used in investing activities
 
 
(43,420)
 
Net cash generated from financing activities
 
 
10,627
 
Net increase in cash
 
 
28,579
 
Cash at beginning of the year
 
 
8,748
 
Cash at end of the year
 
 
37,327
 
JWYK [Member]  
Schedule of Breakdown of Assets and Liabilities Attributed to Discontinued Operations
 
 
RMB
 
Current assets
 
 
5,335
 
Property, plant and equipment, net
 
 
2,470
 
Current liabilities
 
 
(2,026)
 
Net assets disposed
 
 
5,779
 
 
Schedule of Gain Realized on Disposal
 
 
RMB
 
Consideration (20% of Allcure Information)
 
 
22,160
 
Disposition of net assets
 
 
5,779
 
Gain on disposal of JWYK
 
 
16,381
 
CHS [Member]  
Schedule of Fair Value of Assets Acquired and Liabilities Assumed
 
 
RMB
 
Purchase consideration
 
 
253,499
 
Current assets
 
 
9,578
 
Property and equipment, net
 
 
260,321
 
Intangible assets
 
 
3,094
 
Current liabilities
 
 
(8,528)
 
Deferred tax assets
 
 
2,452
 
Deferred tax liabilities
 
 
(588)
 
Gain on bargain purchase
 
 
(12,830)
 
Schedule of pro forma results
 
 
Unaudited Supplemental Pro Forma
 
 
 
For the year ended December 31
 
 
 
2014
 
2015
 
 
 
RMB
 
RMB
 
Net revenues
 
 
643,764
 
 
625,479
 
Net income
 
 
25,119
 
 
165,626
 
Schedule of actual results from acquisition date
 
 
For the Years Ended December 31,2015
 
 
 
RMB
 
Net revenues
 
 
18,739
 
Net loss
 
 
(39,628)