XML 543 R101.htm IDEA: XBRL DOCUMENT v3.22.1
Fair value measurement (Tables)
12 Months Ended
Dec. 31, 2021
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, 2021-

Assets and liabilities measured at fair value:

Fair value of account receivable (subject to provisional pricing)

 

133,977

 

 

133,977

 

Bank loans

 

50,000

 

 

50,000

 

Financial obligations

1,059,236

1,059,236

Contingent consideration liability

 

17,718

 

 

 

17,718

Hedge instruments

6,976

6,976

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

475,624

475,624

Contingent consideration liability

22,100

22,100

Hedge instruments

 

18,439

 

 

18,439

 

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

2021

inputs

Range of inputs

 inputs to fair value

Contingent consideration liability

 

17,718

 

Rate before tax

 

8.73

%  

A change in the discount rate by 10% (rate of 0.873%) higher/lower, the fair value would increase/decrease in US$1.4 million.

 

 

Expected revenues annual average (US$000)

 

193,972

If expected sales change by 10% higher/lower, the fair value would increase/decrease in US$1.8 million.