XML 84 R65.htm IDEA: XBRL DOCUMENT v3.3.1.900
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2015
FAIR VALUE MEASUREMENTS [Abstract]  
Schedule of Investments Measured at Fair Value on Recurring Basis
    Fair Value Measurements at Reporting Date Using  
Description   Balance as of
December 31,
2013
    Quote prices in
active market
for identical
assets (Level 1)
    Significant other
observable
inputs (Level 2)
    Significant
unobservable
inputs (Level 3)
 
                         
Assets:                                
Foreign exchange forward contracts     43,160,093       -       43,160,093       -  
Capped call options     107,223,601       -       -       107,223,601  
Available-for-sale investment     30,117,797       -       -       30,117,797  
                                 
Liabilities:                                
Foreign exchange forward contracts     10,080,395       -       10,080,395       -  
Convertible senior notes     770,485,897       -       -       770,485,897  

 

Fair Value Measurements at Reporting Date Using
Description Balance as of
December 31,
2014
Quote prices in
active market
for identical
assets (Level 1)
    Significant other
observable
inputs (Level 2)
    Significant
unobservable
inputs (Level 3)
 
               
Assets:                        
Foreign exchange forward contracts     47,712,744       -       47,712,744       -  
Capped call options     21,098,263       -       -       21,098,263  
Available-for-sale investment     20,875,725       -       -       20,875,725  
                                 
Liabilities:                                
Foreign exchange forward contracts     30,901,012       -       30,901,012       -  
Convertible senior notes     1,540,398,645       -       -       1,540,398,645  

 

    Fair Value Measurements at Reporting Date Using  
Description   Balance as of
December 31,
2015
    Quote prices in
active market
for identical
assets (Level 1)
    Significant other
observable
inputs (Level 2)
    Significant
unobservable
inputs (Level 3)
 
                         
Assets:                        
Call spread option
    7,277,406              
      7,277,406  
Foreign exchange forward contracts     7,038,537               7,038,537          
Capped call options     17,490,323                       17,490,323  
Available-for-sale investment     -                       -  
                                 
Liabilities:                                
Foreign exchange forward contracts     4,295,737               4,295,737          
Convertible senior notes     1,506,981,361              



1,506,981,361


Warrant Liability
    68,377,608                      

68,377,608

 
Schedule of Reconciliation of Assets Measured at Fair Value on Recurring Basis Using Significant Unobservable Inputs

 

     For the year ended December 31,   
   2013   2014   2015  
  RMB     RMB   RMB  
Balance at January 1,      483,581,668   770,485,897       1,540,398,645  
Issuance of convertible senior notes     -       914,850,000       -  
Foreign exchange (gain)/loss     (18,298,249 )
    5,853,455       96,678,461  
Change in fair value of convertible senior notes      305,202,478       (150,790,707     8,400,918  
Repurchase of convertible senior notes
    -       -       (138,496,663
Balance at December 31,     770,485,897       1,540,398,645       1,506,981,361  

 

      For the year ended December 31,
    2013   2014   2015  
    RMB   RMB   RMB  
Balance at January 1,      16,131,208   107,223,601       21,098,263  
Foreign exchange (gain)/loss     (1,203,512 )
    563,725       2,562,342
Change in fair value of capped call options      92,295,905       (86,689,063     (6,170,282
Balance at December 31,     107,223,601       21,098,263       17,490,323  

 

      For the year ended December 31,
    2013   2014   2015  
    RMB   RMB   RMB  
Balance at January 1,      -   30,117,797       20,875,725  
Receipt of available-for-sale investment     23,730,486       -      
 
Foreign exchange gain/(loss)     344,877       (3,446,112    

Change in fair value of available-for-sale     6,042,434       (5,795,960     -  
Transfer to receivable (Note 2 (g))
    -       -       (20,875,725
Balance at December 31,     30,117,797       20,875,725       -  
Schedule of assumptions used in the valuation of financial instruments


      As of December 31,
    2013   2014   2015  
            
Fair value of ADS    US$ 29.30   US$  19.71      US$  27.67  
Strike price    US$ 33.75     US$  33.75      US$  33.75  
Risk free interest rate     0.53     0.44 %     0.52 %
Dividend yield      -       -     -
Standard volatility     70.6 %
    64.31 %    

46.14

%

 

      As of December 31,   
    2013   2014   2015  
            
Fair value of ADS      -   US$  19.71      US$  27.67  
Strike price     -      US$  45.83     US$  45.83  
Risk free interest rate     -       1.51 %     1.47
Dividend yield     -       -       -
Standard volatility     -       66.31 %     40.44 %
Schedule of fair value of call spread option contracts
2015
     
Expected volatility 4.389%-8.078  %
Expected terms 0.24-0.63  %
USD Risk-free interest rate   0.16%-0.53  %
RMB Risk-free interest rate   2.24%-2.28  %
Schedule of changes in fair value of derivative liability
    For the year ended December 31, 2015  
    RMB  
Balance at January 1,     -  
Purchase of call spread     7,647,843  
Change in fair value of call spread     (370,437 )
Balance at December 31,     7,277,406  
Schedule of fair value of warrant liability
          As of December 31, 2015  
      IPO Senario     Non-IPO Senario  
               
Expected volatility      62.06 %     N/A  
Expected terms      1.03       1.03  
Dividend yield     -       N/A  
Risk-free interest rate     0.72     N/A  
Fair value of warrants at December 31,2015 (USD)             10.53 million  
Schedule of changes in fair value of warrant liability
    For the year ended December 31, 2015  
    RMB  
Balance at January 1,     -  
Issuance of warrant liability     62,331,211  
Foreign exchange loss on warrant liability     3,950,373  
Change in fair value of warrant liability     2,096,024  
Balance at December 31,     68,377,608  
Schedule of Change in Fair Value of Derivatives
For the year ended December 31,
2013   2014     2015  
RMB     RMB     RMB  
Foreign exchange forward contracts-realized 22,750,277       15,553,224       71,000,875  
Foreign exchange forward contracts-unrealized     25,640,169       (16,267,966     (14,068,932
Call spread options     -        -       (370,437
Convertible senior notes     (305,202,478 )     150,790,707       (8,400,918 )
Capped call options     92,295,905       (86,689,063     (6,170,282
Warrant liability
     -       -        (2,096,024
Total     (164,516,127 )     63,386,902       39,894,282  

 

As of December 31, 2013

 

Fair Value Measurements at Reporting Date Using
Description Balance as of
December 31,
2013
  Quote Prices
in active
market for
identical
assets (Level 1)
    Significant
other
observable
input (Level 2)
    Significant
unobservable
input (Leval 3)
    Total
(losses)
 
RMB   RMB     RMB     RMB        
Property, plant and equipment, net 3,186,997,950                       3,186,997,950       3,573,248  

 

As of December 31, 2014

 

Fair Value Measurements at Reporting Date Using
Description Balance as of
December 31,
2014
  Quote Prices
in active
market for
identical
assets (Level 1)
    Significant
other
observable
input (Level 2)
    Significant
unobservable
input (Leval 3)
    Total
(losses)
 
RMB   RMB     RMB     RMB        
Property, plant and equipment, net 3,101,795,172      
     
      3,101,795,172       6,217,151