XML 115 R93.htm IDEA: XBRL DOCUMENT v3.23.1
Fair value measurement (Tables)
12 Months Ended
Dec. 31, 2022
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

Carrying

markets

inputs

inputs

    

value

    

(Level 1)

    

(Level 2)

    

(Level 3)

US$(000)

US$(000)

US$(000)

US$(000)

As of December 31, 2022-

Assets and liabilities measured at fair value:

Fair value of account receivable (subject to provisional pricing)

 

129,567

 

 

129,567

 

Contingent consideration liability

 

16,905

 

 

16,905

 

Hedge instruments asset

8,839

8,839

Fair value of liabilities at amortized cost:

Bank loans

Financial obligations

672,110

672,110

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

Contingent consideration liability

17,718

17,718

Hedge instruments liability

6,976

6,976

 

 

 

 

Fair value of liabilities at amortized cost:

 

 

 

 

Bank loans

50,000

50,000

Financial obligations

1,059,236

1,059,236

 

 

 

 

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

2022

inputs

Range of inputs

 inputs to fair value

Contingent consideration liability

 

16,905

 

Rate before tax

 

11.72

%  

A change in the discount rate by 10% (rate 11.72%) higher/lower, the fair value would increase/decrease in US$1.5 million.

 

 

Expected revenues annual average (US$000)

 

208,912

If expected sales change by 10% higher/lower, the fair value would increase/decrease in US$1.7 million.