XML 104 R51.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value Disclosures [Abstract]  
Financial instruments measured at fair value on recurring basis by level within the fair value hierarchy

The following table sets forth the financial instruments, measured at fair value on a recurring basis, by level within the fair value hierarchy (in thousands):

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

Carrying

Value

on Balance

Sheets

 

 

Quote Prices

in Active

Market for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

RMB

 

As of December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term deposits and short term investments

 

 

912,594

 

 

 

93,398

 

 

 

819,196

 

 

 

 

Restricted cash

 

 

269,648

 

 

 

269,648

 

 

 

 

 

 

 

Available-for-sale debt investments

 

 

1,961,474

 

 

 

 

 

 

 

 

 

1,961,474

 

Financial assets — contingent returnable consideration

 

 

18,211

 

 

 

 

 

 

 

 

 

18,211

 

As of December 31, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term deposits and short term investments

 

 

1,271,889

 

 

 

488,488

 

 

 

783,401

 

 

 

 

Restricted cash

 

 

82,934

 

 

 

82,934

 

 

 

 

 

 

 

Available-for-sale debt investments

 

 

2,014,537

 

 

 

 

 

 

 

 

 

2,014,537

 

Financial assets — contingent returnable consideration

 

 

98,473

 

 

 

 

 

 

 

 

 

98,473

 

Liability:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward contract in relation to future disposal of investments

   in Particle

 

 

15,988

 

 

 

 

 

 

 

 

 

15,988

 

Reconciliation of fair value measurements of available-for-sale debt investments

The following table sets forth the reconciliation of the fair value measurements of available-for-sale debt investments from January 1, 2017 to December 31, 2019 (in thousands):

 

 

 

Fair Value

Measurements of

Available-for-sale

Debt Investments

 

 

 

RMB

 

Beginning balance as of January 1, 2017

 

 

939,432

 

Change in fair value

 

 

321,538

 

Currency translation adjustment

 

 

(64,640

)

Ending balance as of December 31, 2017

 

 

1,196,330

 

Change in fair value

 

 

698,592

 

Currency translation adjustment

 

 

64,552

 

Additional investments

 

 

2,000

 

Ending balance as of December 31, 2018

 

 

1,961,474

 

Change in fair value

 

 

1,385,379

 

Disposal of part available-for-sale debt investments

 

 

(1,390,031

)

Currency translation adjustment

 

 

57,715

 

Ending balance as of December 31, 2019

 

 

2,014,537

 

Key inputs used in valuation of available-for-sale investments

The key inputs used in valuation of available-for-sale debt investments as of December 31, 2017, 2018 and 2019 were as follow:

 

 

 

As of December 31,

 

 

 

2017

 

 

2018

 

 

2019

 

 

 

 

 

 

 

Under the Status

Quo

 

 

Under the Trade

Sale

 

 

 

 

 

 

 

 

 

 

 

Scenario*

 

 

Scenario**

 

 

 

 

 

Discount rate

 

23%

 

 

22.5%

 

 

17%

 

 

N/A

 

Lack of marketability discount (“DLOM”)

 

25%

 

 

20%

 

 

15%

 

 

5%

 

Volatility

 

45.3%

 

 

44.5%

 

 

44.8%

 

 

45.7%

 

Revenue growth rate

 

5.0%-93.8%

 

 

3.7%-75.8%

 

 

3.7%-75.8%

 

 

N/A

 

Terminal growth rate

 

3%

 

 

3%

 

 

3%

 

 

N/A

 

Control premium

 

N/A

 

 

N/A

 

 

30%

 

 

N/A

 

Probability of each scenario

 

N/A

 

 

60%

 

 

40%

 

 

N/A

 

 

*Under the status quo scenario, the Company would not close the transaction contemplated under the LOI, and would keep holding the investments of convertible redeemable preferred shares in Particle and maintain the status quo.

**Under the trade sale scenario, the Company would close the transaction contemplated under the LOI, and the Company would go through trade sales on the investments of convertible redeemable preferred shares in Particle.

Reconciliation of the fair value measurements of financial assets - contingent returnable consideration The following table sets forth the reconciliation of the fair value measurements of financial assets — contingent returnable consideration from January 1, 2018 to December 31, 2019 (in thousands):

 

 

Fair Value

Measurements of

Financial Assets —

Contingent Returnable

Consideration

 

 

 

RMB

 

Beginning balance as of January 1, 2018

 

 

 

Acquisition of Yitian Xindong

 

 

18,211

 

Ending balance as of December 31, 2018

 

 

18,211

 

Acquisition of noncontrolling interests in Yitian Xindong

 

 

18,211

 

Change in fair value

 

 

62,051

 

Ending balance as of December 31, 2019

 

 

98,473