XML 88 R70.htm IDEA: XBRL DOCUMENT v3.25.1
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2024
FAIR VALUE MEASUREMENTS  
Schedule of Investments Measured at Fair Value on Recurring Basis

    

Fair Value Measurements at Reporting Date Using

Quote prices in

Balance as of

active market

Significant other

Significant

December 31, 

for identical

observable

unobservable

Description

    

2023

    

assets (Level 1)

    

inputs (Level 2)

    

inputs (Level 3)

Assets:

 

  

 

  

 

  

 

  

Short term investments - equity linked notes

 

48,875

 

48,875

 

 

Foreign exchange forward contracts- receivable

103,100

103,100

Equity securities applying fair value option

228,706

228,706

Available-for-sale securities – current

104,134

104,134

Equity securities with readily determinable fair value

330,414

330,414

Liabilities:

 

  

 

  

 

  

 

  

Convertible senior notes

 

782,969

 

 

 

782,969

Foreign exchange forward contracts- payable

 

25,307

25,307

Foreign exchange options

1,159

1,159

Financial liabilities measured at fair value(current and non-current portion)

 

831,333

831,333

    

Fair Value Measurements at Reporting Date Using

Quote prices in

Balance as of

active market

Significant other

Significant

December 31, 

for identical

observable

unobservable

Description

    

2024

    

assets (Level 1)

    

inputs (Level 2)

    

inputs (Level 3)

Assets:

 

  

 

  

 

  

 

  

Short-investment – open-ended funds

520,376

520,376

Foreign exchange forward contracts- receivable

 

115,220

115,220

Equity securities applying fair value option

97,372

97,372

Available-for-sale securities

150,922

150,922

Equity securities with readily determinable fair value

542,024

542,024

Liabilities:

 

  

 

  

 

  

 

  

Foreign exchange forward contracts- payable

15,765

15,765

Foreign exchange options

5,024

5,024

Financial liabilities measured at fair value(current and non-current portion)

 

3,194,444

 

 

 

3,194,444

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

    

For the year ended December 31, 

    

2022

    

2023

    

2024

    

RMB

    

RMB

    

RMB

Balance on January 1,

 

1,098,736

1,070,699

782,969

Foreign exchange loss/(gain)

 

60,038

(54,377)

6,093

Change in fair value of convertible senior notes

 

12,083

84,669

(323,474)

Change in the instrument-specific credit risk

(100,158)

(70,732)

(421)

Conversion of convertible senior notes

(247,290)

(465,167)

Balance on December 31,

 

1,070,699

782,969

Schedule of changes in Level 3 fair value of available-for-sale securities-current

    

For the year ended December 31, 

    

2022

    

2023

    

2024

    

RMB

    

RMB

    

RMB

Balance on January 1,

 

104,499

Addition

 

100,000

Interest accrual

3,526

1,974

Settlement of puttable bond

(105,500)

Change in fair value

 

973

(973)

Balance on December 31,

 

104,499

Schedule of changes in Level 3 fair value of available-for-sale securities - non-current

    

For the year ended December 31,

2022

    

2023

    

2024

RMB

RMB

RMB

Balance on January 1,

 

 

 

104,134

Addition

 

 

85,000

 

57,000

Change in fair value

 

 

19,134

 

(10,212)

Balance on December 31,

 

 

104,134

 

150,922

Schedule of assets Measured on Recurring Basis, Equity Securities

For the year ended December 31,

2022

2023

2024

    

RMB

    

RMB

    

RMB

Balance on January 1,

 

 

178,871

 

228,706

Addition

 

77,000

 

 

Change in fair value

 

101,871

 

49,835

 

(131,334)

Balance on December 31,

 

178,871

 

228,706

 

97,372

Schedule of level 3 fair value of guarantee liabilities

For the year ended December 31,

2022

2023

2024

    

RMB

    

RMB

    

RMB

Balance on January 1,

 

 

 

831,333

Additions

 

 

830,540

 

2,398,089

Change in fair value of financial liabilities

(34,978)

Profit distribution

 

 

793

 

Balance on December 31,

 

 

831,333

 

3,194,444

Schedule of fair value of call spread option contracts

    

For the year ended December 31,

    

2022

    

2023

    

2024

RMB

RMB

RMB

Balance on January 1,

 

(2,659)

(3,226)

(1,159)

Addition of foreign exchange options

3,596

(72,240)

(5,207)

Change in fair value of foreign exchange options gain/(loss)

 

(4,163)

74,307

1,342

Balance on December 31,

 

(3,226)

(1,159)

(5,024)

Schedule of Change in Fair Value of rate swap Derivatives

    

For the year ended December 31, 

    

2022

    

2023

    

2024

    

RMB

    

RMB

    

RMB

Balance on January 1,

 

12,294

Cash settlement

 

(12,294)

Balance on December 31,

Schedule of Change in Fair Value of Derivatives

    

For the year ended December 31, 

    

2022

    

2023

    

2024

    

RMB

    

RMB

    

RMB

Balance on January 1,

 

12,142

Cancellation

 

(12,142)

Balance on December 31,

 

    

    

Type of derivatives

Equity

    

  

Foreign

Foreign

Available-

Available-

securities

For the year

exchange

exchange

Foreign

for-sale

for-sale

applying

ended

forward -

forward -

Convertible

exchange

Financial

securities

securities

fair value

December 31

    

realized

    

unrealized

    

senior notes

    

Options

    

liabilities

    

-current

    

non-current

    

option

    

Total

2022

 

(150,538)

(13,818)

(12,083)

(4,163)

973

101,871

(77,758)

2023

 

(407,245)

18,079

(31,188)

74,307

(973)

19,134

49,835

(278,051)

2024

 

86,242

29,070

323,474

1,342

34,978

(10,212)

(131,334)

333,560

Summary of significant unobservable inputs adopted in the valuation of Level 3 instruments

Unobservable inputs of available-for-sale securities

    

  

Expected volatility

 

44.79%-48.08

%

Risk free interest rate

 

1.14%-1.84

%

Unobservable inputs of equity securities applying fair value option

    

    

Expected volatility

 

55.32

%

Risk free interest rate

 

0.95

%

Unobservable inputs of foreign exchange option

    

    

Expected volatility

 

6.68%-6.85

%

Risk free interest rate

 

1.08

%

Unobservable inputs of financial liabilities

    

    

Expected volatility

52.66

%

Risk free interest rate

 

0.32%-0.99

%