XML 125 R100.htm IDEA: XBRL DOCUMENT v3.21.1
Fair value measurement (Tables)
12 Months Ended
Dec. 31, 2020
Fair value measurement  
Schedule of fair value measurement of liabilities

The following table provides the fair value measurement hierarchy of the Group’s assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurement using:

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

in active

 

Observable

 

Unobservable

 

 

 

 

markets

 

inputs

 

inputs

 

    

Total

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

 

US$(000)

 

US$(000)

 

US$(000)

 

US$(000)

 

 

 

 

 

 

 

 

 

As of December 31, 2020-

 

 

 

 

 

 

 

 

Assets and liabilities measured at fair value:

 

 

 

 

 

 

 

 

Fair value of account receivable (subject to provisional pricing)

 

126,553

 

 —

 

126,553

 

 —

Bank loans

 

65,793

 

 —

 

65,793

 

 —

Financial obligations

 

531,745

 

 —

 

531,745

 

 —

Contingent consideration liability

 

22,100

 

 —

 

 —

 

22,100

Hedge instruments

 

18,439

 

 —

 

18,439

 

 —

 

 

 

 

 

 

 

 

 

As of December 31, 2019 -

 

 

 

 

 

 

 

 

Assets and liabilities measured at fair value:

 

 

 

 

 

 

 

 

Fair value of account receivable (subject to provisional pricing)

 

165,546

 

 —

 

165,546

 

 —

Bank loans

 

55,000

 

 —

 

55,000

 

 —

Financial obligations

 

571,688

 

 —

 

571,688

 

 —

Contingent consideration liability

 

16,410

 

 —

 

 —

 

16,410

Hedge instruments

 

 —

 

 —

 

 —

 

 —

 

Schedule of quantitative information about the significant unobservable inputs used in level 3 fair value measurements

The following table summarizes the quantitative information about the significant unobservable inputs used in level 3 fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

    

Fair value as of 

    

 

    

 

    

 

 

 

December 31, 

 

Unobservable 

 

 

 

Relationship of unobservable

Description

 

2020

 

inputs

 

Range of inputs

 

 inputs to fair value

Contingent consideration liability

 

22,100

 

Rate before tax

 

9.30

%  

A change in the discount rate by 10% (rate of 0.93%) higher/lower, the fair value would increase/decrease in US$1.5 million.

 

 

 

 

Expected revenues annual average (US$000)

 

222,238

 

If expected sales change by 10% higher/lower, the fair value would increase/decrease in US$2.2 million.