MIRA INFORM REPORT

 

 

Report Date :

22.06.2013

 

IDENTIFICATION DETAILS

 

Name :

FORMOSA CHEMICALS & FIBRE CORPORATION 

 

 

Registered Office :

No. 359, Section 3, Jhongshan Road, Chung Chuang Li, Changhua, 500

 

 

Country :

Taiwan

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

05.03.1965

 

 

Legal Form :

Public Subsidiary Company

 

 

Line of Business :

manufacturer and sale of petrochemical plastic raw materials and man-made fiber products

 

 

No. of Employees :

18585

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory 

 

 

Payment Behaviour :

No  Complaints

 

 

Litigation :

Clear 

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March 31st 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

Taiwan

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 


Taiwan ECONOMIC OVERVIEW

 

Taiwan has a dynamic capitalist economy with gradually decreasing government guidance of investment and foreign trade. Exports, led by electronics, machinery, and petrochemicals have provided the primary impetus for economic development. This heavy dependence on exports exposes the economy to fluctuations in world demand. In 2009, Taiwan's GDP contracted 1.8%, due primarily to a 13.1% year-on-year decline in exports. In 2010 GDP grew 10.7%, as exports returned to the level of previous years, and in 2011, grew 4.1%. In 2012, however, growth fell to 1.3%, because of softening global demand. Taiwan's diplomatic isolation, low birth rate, and rapidly aging population are major long-term challenges. Free trade agreements have proliferated in East Asia over the past several years, but except for the landmark Economic Cooperation Framework Agreement (ECFA) signed with China in June 2010, so far Taiwan has been excluded from this greater economic integration in part because of its diplomatic status. Negotiations continue on such follow-on components of ECFA regarding trade in goods and services. The MA administration has said that the ECFA will serve as a stepping stone toward trade pacts with other key trade partners, which Taiwan subsequently launched with Singapore and New Zealand. Taiwan's Total Fertility rate of just over one child per woman is among the lowest in the world, raising the prospect of future labor shortages, falling domestic demand, and declining tax revenues. Taiwan's population is aging quickly, with the number of people over 65 accounting for 11.2% of the island's total population as of 2012. The island runs a large trade surplus largely because of its surplus with China, and its foreign reserves are the world's fifth largest, behind China, Japan, Saudi Arabia, and Russia. In 2006 China overtook the US to become Taiwan's second-largest source of imports after Japan. China is also the island's number one destination for foreign direct investment. Three financial memorandums of understanding, covering banking, securities, and insurance, took effect in mid-January 2010, opening the island to greater investments from the mainland's financial firms and institutional investors, and providing new opportunities for Taiwan financial firms to operate in China. In August 2012, Taiwan Central Bank signed a memorandum of understanding on cross-Strait currency settlement with its Chinese counterpart. The MOU allows for the direct settlement of Chinese RMB and the New Taiwan dollar across the Strait, which could help develop Taiwan into a local RMB hub. Closer economic links with the mainland bring greater opportunities for the Taiwan economy, but also poses new challenges as the island becomes more economically dependent on China while political differences remain unresolved.

 

Source : CIA

 

 


Company name & address

 

Formosa Chemicals & Fibre Corporation

No. 359, Section 3

Jhongshan Road, Chung Chuang Li

Changhua, 500

Taiwan

Tel:       886-2-27122211

Fax:      886-2-27133229

Web:     www.fcfc.com.tw

 

Operating Address

201 Tung Hwa North Road Taipei, Taiwan

           

 

Synthesis

 

Employees:                  18,585

Company Type:            Public Subsidiary

Corporate Family:          13 Companies

Ultimate Parent:             Formosa Petrochemical Corporation

Traded:                         Taiwan Stock Exchange:            1326

Incorporation Date:         05-Mar-1965

Auditor:                        PricewaterhouseCoopers LLP    

Financials in:                 USD (Millions)

Fiscal Year End:            31-Dec-2012

Reporting Currency:       Taiwanese New Dollar

Annual Sales:               13,238.8  1

Net Income:                  239.8

Total Assets:                16,790.9  2

Market Value:               13,467.3 (07-Jun-2013)

 

 

Business Description     

 

Formosa Chemicals & Fibre Corporation is principally engaged in the manufacture and sale of petrochemical plastic raw materials and man-made fiber products. The Company’s petrochemical products include benzene, paraxylene (PX), o-xylene (OX), toluene, styrene monomer (SM), phenol, acetone, pure terephthalic acid (PTA), polystyrene (PS), acrylonitrile, butadiene, acrylonitrile butadiene styrene (ABS), polypropylene (PP) and polycarbonate resin (PC). Its man-made fiber products include rayon, mirabilite, synthetic fiber yarn, cotton yarn, blended yarn, staple fiber cloth, long-fiber cloth, nylon resins, nylon raw yarn and nylon textured yarn, among others. It also provides electricity, filtered water, chilled water, soft water, pure water and steam. The Company distributes its products in domestic market and to overseas markets. For the three months ended 31 March 2013, Formosa Chemicals & Fibre Corporation revenues increased less than 1% to NT$105.12B. Net income increased from NT$3.4B to NT$8.1B. Revenues reflect Other Operating Income increase of 46% to NT$162M, also reflect Service Revenue decrease of 68% to NT$42.3M. Net income benefited from Gain/Loss on Equity Investment increase of 91% to NT$2.45B (income), Interest Income increase of 24% to NT$124.1M (income).


Industry             

Industry            Chemical Manufacturing

ANZSIC 2006:    1812 - Basic Organic Chemical Manufacturing

NACE 2002:      2414 - Manufacture of other organic basic chemicals

NAICS 2002:     325199 - All Other Basic Organic Chemical Manufacturing

UK SIC 2003:    2414 - Manufacture of other organic basic chemicals

UK SIC 2007:    2014 - Manufacture of other organic basic chemicals

US SIC 1987:    2869 - Industrial Organic Chemicals, Not Elsewhere Classified

 

           

Key Executives   

 

Name

Title

Ruilong Chen

Managing Director, Independent Director

Zhengjie Yang

Head of Finance

Zhaolin Yang

Managing Director

Wenyuan Wang

Chairman of the Board

Sunru Li

Director

 

 

Significant Developments  

 

 

Topic

#*

Most Recent Headline

Date

Regulatory / Company Investigation

2

Formosa Chemicals & Fibre Corp Receives Fine

18-Oct-2012

Equity Investments

1

Formosa Chemicals & Fibre Corp Announces Investment in Taiwan-based Company

17-Jun-2013

Debt Financing / Related

1

Formosa Chemicals & Fibre Corp to Issues Unsecured Corporate Bonds

30-Aug-2012

Dividends

2

Formosa Chemicals & Fibre Corp Announces FY 2012 Dividend Payment

7-May-2013

 

* number of significant developments within the last 12 months     

 

 

 

Financial Summary    

 

 

As of 31-Mar-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

1.96

2.18

Quick Ratio (MRQ)

1.43

1.35

Debt to Equity (MRQ)

0.60

0.82

Sales 5 Year Growth

8.52

6.26

Net Profit Margin (TTM) %

3.42

10.56

Return on Assets (TTM) %

2.69

8.26

Return on Equity (TTM) %

4.77

22.07

 

 

Stock Snapshot    

 

 

Traded: Taiwan Stock Exchange: 1326

 

As of 7-Jun-2013

   Financials in: TWD

Recent Price

70.40

 

EPS

1.24

52 Week High

83.50

 

Price/Sales

1.02

52 Week Low

58.70

 

Dividend Rate

4.00

Avg. Volume (mil)

4.52

 

Price/Earnings

32.96

Market Value (mil)

400,609.30

 

Price/Book

1.75

 

 

 

Beta

0.74

 

Price % Change

Rel S&P 500%

4 Week

-4.48%

-2.29%

13 Week

-6.88%

-7.80%

52 Week

-6.51%

-18.23%

Year to Date

-6.13%

-10.72%

 

1 - Profit & Loss Item Exchange Rate: USD 1 = TWD 29.57962

2 - Balance Sheet Item Exchange Rate: USD 1 = TWD 29.012

 

 

Corporate Overview

 

Location

No. 359, Section 3

Jhongshan Road, Chung Chuang Li

Changhua, 500

Taiwan

Tel:       886-2-27122211

Fax:      886-2-27133229

Web:    www.fcfc.com.tw

           

Quote Symbol - Exchange

1326 - Taiwan Stock Exchange

Sales TWD(mil):            391,600.0

Assets TWD(mil):          487,138.1

Employees:                   18,585

Fiscal Year End:            31-Dec-2012

 

Industry:                        Chemical Manufacturing

Incorporation Date:         05-Mar-1965

Company Type:             Public Subsidiary

Quoted Status:              Quoted

Chairman of the Board:   Wenyuan Wang

 

Industry Codes

 

ANZSIC 2006 Codes:

1812     -          Basic Organic Chemical Manufacturing

2811     -          Water Supply

1821     -          Synthetic Resin and Synthetic Rubber Manufacturing

1829     -          Other Basic Polymer Manufacturing

 

NACE 2002 Codes:

2414     -          Manufacture of other organic basic chemicals

2416     -          Manufacture of plastics in primary forms

4100     -          Collection, purification and distribution of water

4030     -          Steam and hot water supply

2470     -          Manufacture of man-made fibres

 

NAICS 2002 Codes:

325199  -          All Other Basic Organic Chemical Manufacturing

325211  -          Plastics Material and Resin Manufacturing

221330  -          Steam and Air-Conditioning Supply

325221  -          Cellulosic Organic Fiber Manufacturing

221310  -          Water Supply and Irrigation Systems

325222  -          Noncellulosic Organic Fiber Manufacturing

 

US SIC 1987:

2869     -          Industrial Organic Chemicals, Not Elsewhere Classified

4941     -          Water Supply

2824     -          Manmade Organic Fibers, Except Cellulosic

4961     -          Steam and Air-Conditioning Supply

2821     -          Plastics Materials, Synthetic Resins, and Nonvulcanizable Elastomers

2823     -          Cellulosic Manmade Fibers

 

UK SIC 2003:

2414     -          Manufacture of other organic basic chemicals

2470     -          Manufacture of man-made fibres

2416     -          Manufacture of plastics in primary forms

4100     -          Collection, purification and distribution of water

4030     -          Steam and hot water supply

 

UK SIC 2007:

2014     -          Manufacture of other organic basic chemicals

3530     -          Steam and air conditioning supply

2060     -          Manufacture of man-made fibres

2016     -          Manufacture of plastics in primary forms

3600     -          Water collection, treatment and supply

 


Business Description

Formosa Chemicals & Fibre Corporation is principally engaged in the manufacture and sale of petrochemical plastic raw materials and man-made fiber products. The Company’s petrochemical products include benzene, paraxylene (PX), o-xylene (OX), toluene, styrene monomer (SM), phenol, acetone, pure terephthalic acid (PTA), polystyrene (PS), acrylonitrile, butadiene, acrylonitrile butadiene styrene (ABS), polypropylene (PP) and polycarbonate resin (PC). Its man-made fiber products include rayon, mirabilite, synthetic fiber yarn, cotton yarn, blended yarn, staple fiber cloth, long-fiber cloth, nylon resins, nylon raw yarn and nylon textured yarn, among others. It also provides electricity, filtered water, chilled water, soft water, pure water and steam. The Company distributes its products in domestic market and to overseas markets. For the three months ended 31 March 2013, Formosa Chemicals & Fibre Corporation revenues increased less than 1% to NT$105.12B. Net income increased from NT$3.4B to NT$8.1B. Revenues reflect Other Operating Income increase of 46% to NT$162M, also reflect Service Revenue decrease of 68% to NT$42.3M. Net income benefited from Gain/Loss on Equity Investment increase of 91% to NT$2.45B (income), Interest Income increase of 24% to NT$124.1M (income).

 

More Business Descriptions

Manufacture of nylon and rayon products and plastic raw materials including ABS, PS, PTA and aromatics

 

Chemicals, Petrochemicals, Fibers & Plastics Mfr

 

Formosa Chemicals & Fibre Corporation (FCFC) carries out the production and sale of petrochemical products. The product portfolio of the company includes styrene momoner (SM), benzene, SM polymer, purified terephthalic acid (PTA), polystyrene (PS), butadiene, p-xylene (PX) and o-xylene (OX), toluene, nylon fiber and rayon staple fiber. FCFC is also involved in spinning, weaving, dyeing and finishing. FCFC operates as a subsidiary of Formosa Plastics Group. The company’s business operations are classified into eight divisions, namely, First Petrochemical, Second Petrochemical, Third Petrochemical, Plastics, Rayon, Textiles, Nylon and Engineering.The company’s First Petrochemical division of the company manufactures and sells aroma. Through this division, the company supplies downstream operations within the Formosa Plastics Group. It manufactures benzene, which is widely used in the manufacture of plastics, pesticides, detergents and other chemicals. The company provides the synthesis of terephthalic acid for polyester resins and fibers, vitamin and pharmaceutical syntheses and insecticides. The division is also involved in the manufacture of synthetic dyes, pharmaceuticals, phthalic anhydride, insecticides and solvents. The Second Petrochemical division of the company manufactures and sells phenol, and acetone. SM is principally supplied to PS and ABS Plants. The division supplies phenol to BPA plants and acetone to BPA, epoxy and MMA plants. The acetone chemicals produced by the company are used in paint, varnish and lacquer solvent industries.The company’s Third Chemical division manufactures and sells PTA (purified terephthalic acid) and DMF (dimethyl formamide). The Plastic division manufactures and sells polystyrene (PS), acrylonitrile butadiene styrene (ABS), styrene acrylonitrile (SAN) and polypropylene (PP) product lines. These products are widely used in helmets, shoe heels, pipe fittings, clock housing, stereo housing, suitcase, plates, piano black mirror products, calculators, stereos, plates, LCD-TV housing, and refrigerators. The company caters these products to plastic manufacturers. The Rayon division of the company carries out the production of rayon staple fiber. It is involved in the production of rayon staple fiber with different performance standards such as regular rayon, tenacity rayon, dope dyed rayon, flame retardant rayon, high wet modulus rayon, fine denier, and anti-bacteria rayon. It also provides carbon disulfide, sulphuric acid and anhydrous sodium sulphate.The Nylon division offers a range of man-made fiber materials for weaving and apparel industries. It produces nylon yarn, nylon chips and textured yarn for clothing materials. These products are widely used in bedroom fabrics, pantyhose, socks, light-weighted outer garment, down overcoat, underwear, luggage, conveyer, fishing net, tent, engineering plastics and packing film. FCFC’s Textiles division produces and sells spun yarn, spun fabric and filament fabric. The Engineering business division of the company produces power, soft water, filter water, steam, pure water, refrigerant, and compressed air. It is involved in the expansion and improvement projects. It carries out the engineering planning, design, budget planning, and construction supervision for various electrical, mechanical and construction projects. The division has three plants, namely, Changhwa Plant, Longte Plant and Hsin Kang Plant.

 

Formosa Chemicals & Fibre Corporation (FCFC) is a petrochemical manufacturing company. It is a subsidiary of Formosa Plastics Group. The company manufactures and sells petrochemical products, rayon stable fiber and nylon fiber. It also produces and sells compounds for the production of aromas and its downstream petrochemical materials such as styrene monomer, acetone, phenol, purified terephthalic acid and dimethyl formamide. These products find application in paint, helmets, clock housing, stereos, shoe heels, engineering plastics, refrigerators, pipe fittings, stereo housing, suitcase, plates, bedroom fabrics and outer garments. The company has manufacturing facilities in Changhwa, Hsin Kang, Ilan, Dongshan, Chiayi Hsin Kang, Yunlin Mailiao, Lung Der, Mai Liao and Kung San. FCFC is headquartered in Taipei, Taiwan.The company reported revenues of (Taiwanese Dollars) TWD 396,133.60 million during the fiscal year ended December 2011, an increase of 3.25% over 2010. The operating profit of the company was TWD 25,648.12 million during the fiscal year 2011, a decrease of 37.39% from 2010. The net profit of the company was TWD 32,970.86 million during the fiscal year 2011, a decrease of 30.26% from 2010.

 

Artificial and Synthetic Fibers and Filaments Manufacturing

 

Financial Data

Financials in:

TWD(mil)

 

Revenue:

391,600.0

Net Income:

7,094.3

Assets:

487,138.1

Long Term Debt:

98,972.3

 

Total Liabilities:

259,045.0

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

NA

-78.5%

1.5%

 

Market Data

Quote Symbol:

1326

Exchange:

Taiwan Stock Exchange

Currency:

TWD

Stock Price:

70.4

Stock Price Date:

06-07-2013

52 Week Price Change %:

-6.5

Market Value (mil):

400,609,312.0

 

SEDOL:

6348715

ISIN:

TW0001326007

 

Equity and Dept Distribution:

07/2005, 10% stock dividend. 07/2004, 8% stock dividend. 07/2003, 8% stock dividend. 08/2002, 6% stock dividend. 06/2001, 8% stock dividend. 07/2000, 7% stock dividend. 07/1999, 4% stock dividend. 07/2006, 3% stock dividend. 07/2009, 3% Stock dividend. FY'09 B/S was CLA.FY'10 Q3 is being CLA.

 

Subsidiaries

Company

Percentage Owned

Country

Formosa Chemicals Industries (Ningbo) Limited Co.

100%

TAIWAN

Formosa Phenol (Ningbo) Limited Co.

100%

TAIWAN

Hung Nghiep Formosa Company Limited

100%

VIETNAM

Formosa ABS Plastics (Ningbo) Limited Co.

100%

TAIWAN

Formosa Power (Ningbo) Limited Co.

100%

TAIWAN

Formosa PS (Ningbo) Limited Co.

100%

TAIWAN

FCFC Investment Corp.(CAYMAN) Limited

100%

CAYMAN ISLANDS

 

 

 

 

Key Corporate Relationships

Auditor:

PricewaterhouseCoopers LLP

 

Auditor:

PricewaterhouseCoopers LLP, PricewaterhouseCoopers

 

 

 

 

 

 

 

 

Corporate Family

Corporate Structure News:

 

Formosa Petrochemical Corporation
Formosa Chemicals & Fibre Corporation

Formosa Chemicals & Fibre Corporation 
Total Corporate Family Members: 13 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Formosa Petrochemical Corporation

Parent

Mailiao

Taiwan

Oil and Gas Operations

30,237.5

6,507

Formosa Chemicals & Fibre Corporation

Affiliates

Changhua

Taiwan

Chemical Manufacturing

13,238.8

18,585

Formosa Taffeta Co Ltd

Subsidiary

Douliou

Taiwan

Textiles - Non Apparel

1,700.1

9,563

Formosa Advanced Technologies Co., Ltd.

Subsidiary

Douliou

Taiwan

Semiconductors

360.2

2,499

Formosa Taffeta Dong Nai Co Ltd

Subsidiary

Dong Nai

Viet Nam

Apparel and Accessories

 

500

Formosa Fcfc Carpet Corporation

Subsidiary

Taipei City, Taipei

Taiwan

Textiles - Non Apparel

 

50

Formosa Biomedical Technology Corp.

Subsidiary

Taipei

Taiwan

Biotechnology and Drugs

 

 

Formosa Lithium Iron Oxide Corp.

Subsidiary

Taipei City, Taipei

Taiwan

Electronic Instruments and Controls

 

121

Hung Nghiep Formosa Company Limited

Subsidiary

Huyen Nhon Trach, Dong Nai Province

Viet Nam

Apparel and Accessories

 

 

Formosa Oil (Asia Pacific) Corporation

Subsidiary

Taipei

Taiwan

Oil and Gas Operations

566.1

1,600

Mailiao Harbor Administration Corporation

Subsidiary

Yun-lin

Taiwan

Miscellaneous Transportation

 

33

Simosa Oil Corporation

Subsidiary

Yun-lin

Taiwan

Construction - Supplies and Fixtures

 

 

Yi-Chi Construction Corporation

Subsidiary

Taipei

Taiwan

Construction Services

 

 

 

 

 

Competitors Report

 

Company Name

Location

Employees

Ownership

Arkema Inc.

Philadelphia, Pennsylvania, United States

2,400

Private

China Petrochemical Development Corp.

Taipei, Taiwan

1,301

Public

Cytec Industries Inc

Woodland Park, New Jersey, United States

6,600

Public

Eternal Chemical Co. Ltd.

Kaohsiung, Taiwan

4,404

Public

ExxonMobil Chemical Company

Houston, Texas, United States

14,000

Private

FMC Corp

Philadelphia, Pennsylvania, United States

5,700

Public

Grand Pacific Petrochemical Corp.

Taipei, Taiwan

379

Public

Hercules Incorporated

Wilmington, Delaware, United States

4,660

Private

Lee Chang Yung Chemical Industry Corp

Taipei, Taiwan

1,746

Public

Lubrizol Advanced Materials, Inc.

Cleveland, Ohio, United States

2,500

Private

Sigma-Aldrich Corporation

St. Louis, Missouri, United States

9,000

Public

Taiwan Styrene Monomer Corporation

Taipei, Taiwan

2,291

Public

UPC Technology Corporation

Taipei, Taiwan

1,381

Public

 

 

Executive report

 

Board of Directors

 

Name

Title

Function

 

Wenyuan Wang

 

Chairman of the Board

Chairman

 

Biography:

Wang Wenyuan has been Chairman of the Board in Formosa Chemicals & Fibre Corporation. Wang used to be Managing Director in the Company. Wang also serves as Chairman of the Board in Formosa Taffeta Co Ltd and another company. Wang holds a Mater's degree from University of Houston, the United States.

 

Education:

University of Houston, M 

 

Wen Yuan Wong

 

Chairman

Chairman

 

 

Ruilong Chen

 

Managing Director, Independent Director

Director/Board Member

 

 

Qiuming Chen

 

Executive Deputy General Manager, Director

Director/Board Member

 

 

Biography:

Chen Qiuming has been Executive Deputy General Manager and Director in Formosa Chemicals & Fibre Corporation since September 14, 2011. Chen was two other companies.

 

Yingda Fang

 

Deputy General Manager, Director

Director/Board Member

 

 

Fuyuan Hong

 

General Manager, Director

Director/Board Member

 

 

Biography:

Hong Fuyuan has been General Manager and Director in Formosa Chemicals & Fibre Corporation since November 2, 2007. Hong is also General Manager and Executive Deputy General Manager in three other companies. Hong used to be Deputy General Manager of the Company.

 

Compensation/Salary:7,360,000

Compensation Currency: TWD

 

Dongteng Huang

 

Senior Deputy General Manager, Director

Director/Board Member

 

 

Biography:

Huang Dongteng has been Senior Deputy General Manager and Director in Formosa Chemicals & Fibre Corporation since September 14, 2011. Huang is also General Manager in another company.

 

Zhicun Li

 

Managing Director

Director/Board Member

 

 

Biography:

Li Zhicun has been Managing Director in Formosa Chemicals & Fibre Corporation since June 16, 2006. Li is also serving as Chairman of the Board in Formosa Plastics Corporation.

 

Sunru Li

 

Director

Director/Board Member

 

 

Biography:

Li Sunru has been Director of Formosa Chemicals & Fibre Corporation since June 15, 2012. Li also serves as Senior Deputy General Manager-General Manager Office in another company.

 

Zongyong Lin

 

Managing Director, Independent Director

Director/Board Member

 

 

Biography:

Lin Zongyong has been Managing Director and Independent Director in Formosa Chemicals & Fibre Corporation since June 19, 2009. Lin is also Chairman of the Board in another company. Lin holds a Master's degree in Law from National Taiwan University, Taiwan.

 

Education:

National Taiwan University, M (Law)
National Chung Hsing University, LLB 

 

Ruiyu Wang

 

Managing Director

Director/Board Member

 

 

Biography:

Wang Ruiyu has been Managing Director in Formosa Chemicals & Fibre Corporation since June 16, 2006. Wang is also serving as Chairman of the Board in another company. Wang holds an Executive Master of Business Administration (EMBA) from National Taiwan University.

 

Education:

National Taiwan University, MBA 

Source: 

Wenchao Wang

 

Managing Director

Director/Board Member

 

 

Biography:

Wang Wenchao has been Managing Director in Formosa Chemicals & Fibre Corporation since June 15, 2012. Wang also serves as Chairman of the Board in another company.

 

Gong Wang

 

Independent Director

Director/Board Member

 

 

Biography:

Wang Gong has been Independent Director in Formosa Chemicals & Fibre Corporation since June 18, 2010. Wang holds a Ph.D from Massachusetts Institute of Technology, the United States. Wang is Professor in China University of Technology.

 

Education:

Massachusetts Institute of Technology, PHD 
National Taiwan University, M 

Source: 

Wenxiang Wang

 

Director

Director/Board Member

 

 

Biography:

Wang Wenxiang has been Director in Formosa Chemicals & Fibre Corporation since June 19, 2009. Wang is also Chairman of the Board in J-M Manufacturing Co., Inc.

 

Jian'an Wu

 

Senior Deputy General Manager, Director

Director/Board Member

 

 

Biography:

Wu Jian'an has been Senior Deputy General Manager and Director in Formosa Chemicals & Fibre Corporation since September 14, 2011. Wu also serves as General Manager in two other companies.

 

Hongzhi Yang

 

Director

Director/Board Member

 

 

Biography:

Yang Hongzhi has been Director in Formosa Chemicals & Fibre Corporation since June 15, 1994. Yang is also serving as General Manager in another company.

 

 

 

 

Executives

 

Name

Title

Function

 

Zhixiong Chen

 

Deputy General Manager

Division Head Executive

 

Biography:

Chen Zhixiong has been Deputy General Manager of Formosa Chemicals & Fibre Corporation since March 23, 2010. Chen also serves as General Manager in a Ningbo-based company.

 

Qiuming Chen

 

Executive Deputy General Manager, Director

Division Head Executive

 

 

Biography:

Chen Qiuming has been Executive Deputy General Manager and Director in Formosa Chemicals & Fibre Corporation since September 14, 2011. Chen was two other companies.

 

Yingda Fang

 

Deputy General Manager, Director

Division Head Executive

 

 

Fuyuan Hong

 

General Manager, Director

Division Head Executive

 

 

Biography:

Hong Fuyuan has been General Manager and Director in Formosa Chemicals & Fibre Corporation since November 2, 2007. Hong is also General Manager and Executive Deputy General Manager in three other companies. Hong used to be Deputy General Manager of the Company.

 

Compensation/Salary:7,360,000

Compensation Currency: TWD

 

Dongteng Huang

 

Senior Deputy General Manager, Director

Division Head Executive

 

 

Biography:

Huang Dongteng has been Senior Deputy General Manager and Director in Formosa Chemicals & Fibre Corporation since September 14, 2011. Huang is also General Manager in another company.

 

Qingci Lin

 

Deputy General Manager

Division Head Executive

 

 

Shengfu Lu

 

Deputy General Manager

Division Head Executive

 

 

Wenjin Lu

 

Deputy General Manager

Division Head Executive

 

 

Biography:

Lu Wenjin has been Deputy General Manager of Formosa Chemicals & Fibre Corporation since September 14, 2011. Lu also serves as General Manager in two Ningbo-based companies.

 

Junrong Su

 

Deputy General Manager

Division Head Executive

 

 

Jian'an Wu

 

Senior Deputy General Manager, Director

Division Head Executive

 

 

Biography:

Wu Jian'an has been Senior Deputy General Manager and Director in Formosa Chemicals & Fibre Corporation since September 14, 2011. Wu also serves as General Manager in two other companies.

 

Jizhu Zhang

 

Deputy General Manager

Division Head Executive

 

 

Biography:

Zhang Jizhu has been Deputy General Manager of Formosa Chemicals & Fibre Corporation since September 14, 2011. Zhang also serves as General Manager in a Ningbo-based company.

 

Ruilong Chen

 

Managing Director, Independent Director

Managing Director

 

 

Zhicun Li

 

Managing Director

Managing Director

 

 

Biography:

Li Zhicun has been Managing Director in Formosa Chemicals & Fibre Corporation since June 16, 2006. Li is also serving as Chairman of the Board in Formosa Plastics Corporation.

 

Zongyong Lin

 

Managing Director, Independent Director

Managing Director

 

 

Biography:

Lin Zongyong has been Managing Director and Independent Director in Formosa Chemicals & Fibre Corporation since June 19, 2009. Lin is also Chairman of the Board in another company. Lin holds a Master's degree in Law from National Taiwan University, Taiwan.

 

Education:

National Taiwan University, M (Law)
National Chung Hsing University, LLB 

 

Ruiyu Wang

 

Managing Director

Managing Director

 

 

Biography:

Wang Ruiyu has been Managing Director in Formosa Chemicals & Fibre Corporation since June 16, 2006. Wang is also serving as Chairman of the Board in another company. Wang holds an Executive Master of Business Administration (EMBA) from National Taiwan University.

 

Education:

National Taiwan University, MBA 

Source: 

Wenchao Wang

 

Managing Director

Managing Director

 

 

Biography:

Wang Wenchao has been Managing Director in Formosa Chemicals & Fibre Corporation since June 15, 2012. Wang also serves as Chairman of the Board in another company.

 

Zhaolin Yang

 

Managing Director

Managing Director

 

 

Zhengjie Yang

 

Head of Finance

Finance Executive

 

 

 

 

Significant Developments

 

Formosa Chemicals & Fibre Corp Announces Investment in Taiwan-based Company Jun 17, 2013

 

Formosa Chemicals & Fibre Corp announced that it has invested NTD 3,000,000,000 in a Taiwan-based company during the period from May 7, 2013 to June 17, 2013. As a result, the Company now holds a 25% in the Taiwan-based company, up from 0%.

 

Formosa Chemicals & Fibre Corp Announces FY 2012 Dividend Payment May 07, 2013

 

Formosa Chemicals & Fibre Corp announced that it will pay cash dividends of NTD 3,698,806,891 (NTD 0.65 per share), and use undistributed profits to distribute 170,714,163 new shares, at a ratio of 30 new shares for every 1,000 shares and with a face value of NTD 10 per share, to shareholders as stock dividend worth NTD 1,707,141,630, for the fiscal year 2012.

 

Formosa Chemicals & Fibre Corp Announces FY 2012 Dividend Payment Mar 26, 2013

 

Formosa Chemicals & Fibre Corp announced that it will pay a cash dividend of NTD 0.65 per share, or NTD 3,698,806,883 in total to shareholders for fiscal year 2012.

 

Formosa Chemicals & Fibre Corp Receives Fine Oct 18, 2012

 

Formosa Chemicals & Fibre Corporation announced that it was imposed a fine of NTD 0.1 million, due to its violation of Air Pollution Control Act.

 

Formosa Chemicals & Fibre Corp Receives Fine Oct 12, 2012

 

Formosa Chemicals & Fibre Corporation announced that it was imposed a fine of NTD 0.6 million, due to its violation of Air Pollution Control Act.

 

Formosa Chemicals & Fibre Corp to Issues Unsecured Corporate Bonds Aug 30, 2012

 

Formosa Chemicals & Fibre Corp announced that it will issue NTD 16,000 million worth of unsecured corporate bonds, each with par value of NTD 1 million, and a term of ten years.

 

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate (Period Average)

29.57962

29.39004

31.497037

33.023867

31.543497

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Net Sales

19.3

19.4

13.0

10.3

8.3

    Gross Revenue

13,229.0

13,471.9

12,185.0

8,991.6

9,204.3

    Sales Returns and Allowances

-19.0

-21.9

-26.2

-37.7

-62.1

Revenue

13,229.3

13,469.5

12,171.8

8,964.2

9,150.5

    Other Revenue

9.5

9.0

9.3

10.6

63.0

Other Revenue, Total

9.5

9.0

9.3

10.6

63.0

Total Revenue

13,238.8

13,478.5

12,181.1

8,974.7

9,213.5

 

 

 

 

 

 

    Cost of Revenue

12,725.9

12,026.4

10,480.4

8,021.5

9,089.8

Cost of Revenue, Total

12,725.9

12,026.4

10,480.4

8,021.5

9,089.8

Gross Profit

503.4

1,443.1

1,691.4

942.7

60.7

 

 

 

 

 

 

    Selling/General/Administrative Expense

415.9

411.1

400.1

340.9

331.3

Total Selling/General/Administrative Expenses

415.9

411.1

400.1

340.9

331.3

    Impairment-Assets Held for Sale

0.0

168.4

0.0

78.5

1.2

Unusual Expense (Income)

0.0

168.4

0.0

78.5

1.2

Total Operating Expense

13,141.8

12,605.8

10,880.5

8,440.9

9,422.3

 

 

 

 

 

 

Operating Income

97.0

872.7

1,300.6

533.9

-208.8

 

 

 

 

 

 

        Interest Expense - Non-Operating

-96.3

-74.3

-64.4

-86.8

-152.4

        Interest Capitalized - Non-Operating

-

-

-

2.4

12.6

    Interest Expense, Net Non-Operating

-96.3

-74.3

-64.4

-84.4

-139.8

        Interest Income - Non-Operating

15.1

29.7

4.6

3.7

12.4

        Investment Income - Non-Operating

241.3

501.6

548.3

423.1

422.6

    Interest/Investment Income - Non-Operating

256.4

531.3

552.9

426.7

435.0

Interest Income (Expense) - Net Non-Operating Total

160.1

457.0

488.5

342.4

295.1

Gain (Loss) on Sale of Assets

1.7

0.4

-5.9

3.0

1.0

    Other Non-Operating Income (Expense)

45.0

43.9

27.3

27.2

31.3

Other, Net

45.0

43.9

27.3

27.2

31.3

Income Before Tax

303.8

1,374.1

1,810.5

906.4

118.8

 

 

 

 

 

 

Total Income Tax

25.0

185.6

155.4

-8.6

-102.3

Income After Tax

278.8

1,188.5

1,655.2

915.0

221.0

 

 

 

 

 

 

    Minority Interest

-39.0

-66.7

-154.2

-23.5

-27.7

Net Income Before Extraord Items

239.8

1,121.8

1,500.9

891.5

193.3

Net Income

239.8

1,121.8

1,500.9

891.5

193.3

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

239.8

1,121.8

1,500.9

891.5

193.3

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

239.8

1,121.8

1,500.9

891.5

193.3

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

5,672.6

5,673.4

5,673.4

5,673.4

5,682.0

Basic EPS Excl Extraord Items

0.04

0.20

0.26

0.16

0.03

Basic/Primary EPS Incl Extraord Items

0.04

0.20

0.26

0.16

0.03

Dilution Adjustment

0.0

-

-

-

-

Diluted Net Income

239.8

1,121.8

1,500.9

891.5

193.3

Diluted Weighted Average Shares

5,672.6

5,673.4

5,673.4

5,673.4

5,682.0

Diluted EPS Excl Extraord Items

0.04

0.20

0.26

0.16

0.03

Diluted EPS Incl Extraord Items

0.04

0.20

0.26

0.16

0.03

Dividends per Share - Common Stock Primary Issue

0.02

0.14

0.24

0.14

0.03

Gross Dividends - Common Stock

125.0

774.5

1,355.0

775.4

157.6

Interest Expense, Supplemental

96.3

74.3

64.4

84.4

139.8

Interest Capitalized, Supplemental

-3.6

-4.6

-3.6

-2.4

-12.6

Depreciation, Supplemental

627.3

590.6

533.6

505.2

482.9

Total Special Items

-1.7

168.0

5.9

75.5

0.2

Normalized Income Before Tax

302.1

1,542.1

1,816.5

981.9

119.0

 

 

 

 

 

 

Effect of Special Items on Income Taxes

-0.1

22.7

0.5

26.4

0.1

Inc Tax Ex Impact of Sp Items

24.8

208.2

155.9

17.9

-102.2

Normalized Income After Tax

277.2

1,333.8

1,660.6

964.1

221.2

 

 

 

 

 

 

Normalized Inc. Avail to Com.

238.3

1,267.1

1,506.3

940.6

193.4

 

 

 

 

 

 

Basic Normalized EPS

0.04

0.22

0.27

0.17

0.03

Diluted Normalized EPS

0.04

0.22

0.27

0.17

0.03

Amort of Intangibles, Supplemental

106.0

104.4

115.9

172.0

67.9

Normalized EBIT

97.0

1,041.1

1,300.6

612.4

-207.5

Normalized EBITDA

830.4

1,736.0

1,950.1

1,289.6

343.3

    Current Tax - Total

-

-

-

26.4

11.2

Current Tax - Total

-

-

-

26.4

11.2

    Deferred Tax - Total

-

-

-

-39.1

-83.6

Deferred Tax - Total

-

-

-

-39.1

-83.6

    Other Tax

-

-

-

4.1

-29.9

Income Tax - Total

-

-

-

-8.6

-102.3

Interest Cost - Domestic

7.2

9.4

8.3

8.4

9.1

Service Cost - Domestic

5.7

5.6

6.8

7.4

9.0

Expected Return on Assets - Domestic

-0.4

-0.4

-0.1

0.5

-0.6

Actuarial Gains and Losses - Domestic

0.0

0.0

-0.4

-

-

Transition Costs - Domestic

9.9

8.1

7.3

6.3

8.0

Domestic Pension Plan Expense

22.5

22.7

21.9

22.6

25.6

Defined Contribution Expense - Domestic

9.1

8.2

6.9

5.1

-

Defined Contribution Expense - Foreign

0.7

0.4

0.3

0.3

-

Total Pension Expense

32.3

31.3

29.1

28.0

25.6

Discount Rate - Domestic

2.00%

2.00%

2.00%

2.00%

2.00%

Expected Rate of Return - Domestic

2.00%

0.50%

2.00%

2.00%

2.00%

Compensation Rate - Domestic

2.50%

3.00%

3.00%

3.00%

2.50%

Total Plan Interest Cost

7.2

9.4

8.3

8.4

9.1

Total Plan Service Cost

5.7

5.6

6.8

7.4

9.0

Total Plan Expected Return

-0.4

-0.4

-0.1

0.5

-0.6

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal 
31-Dec-2012

Reclassified Normal 
31-Dec-2012

Updated Normal 
31-Dec-2010

Reclassified Normal 
31-Dec-2010

Updated Normal 
31-Dec-2008

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate

29.011999

30.279

29.1565

31.985

32.818

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

398.6

335.0

594.3

205.2

349.5

    Short Term Investments

2,099.0

2,090.8

2,652.0

1,795.6

1,014.8

Cash and Short Term Investments

2,497.5

2,425.8

3,246.3

2,000.8

1,364.3

        Accounts Receivable - Trade, Gross

733.9

606.3

680.4

557.4

361.9

        Provision for Doubtful Accounts

-4.9

-4.6

-6.2

-4.4

-3.9

    Trade Accounts Receivable - Net

1,048.7

836.9

1,002.3

793.5

452.7

    Notes Receivable - Short Term

423.4

449.5

325.3

222.1

97.1

    Other Receivables

812.5

634.7

316.7

270.1

157.7

Total Receivables, Net

2,284.6

1,921.1

1,644.3

1,285.6

707.5

    Inventories - Finished Goods

590.0

630.5

517.0

418.7

714.7

    Inventories - Work In Progress

290.5

270.4

256.9

199.7

211.8

    Inventories - Raw Materials

919.9

801.5

742.1

554.8

584.4

    Inventories - Other

-4.3

-28.4

31.6

10.0

-25.1

Total Inventory

1,796.1

1,673.9

1,547.6

1,183.2

1,485.8

    Deferred Income Tax - Current Asset

10.4

55.0

99.2

56.2

36.0

    Other Current Assets

372.4

280.3

209.7

165.6

81.9

Other Current Assets, Total

382.8

335.3

308.9

221.8

118.0

Total Current Assets

6,961.1

6,356.2

6,747.2

4,691.5

3,675.7

 

 

 

 

 

 

        Buildings

1,429.2

1,347.1

1,242.4

1,220.6

1,131.5

        Land/Improvements

244.1

235.6

305.6

226.1

216.1

        Machinery/Equipment

9,142.9

8,686.2

8,503.6

7,778.1

7,222.8

        Construction in Progress

483.3

386.8

533.1

296.0

571.4

        Leases

-

-

-

-

33.4

    Property/Plant/Equipment - Gross

11,299.5

10,655.8

10,584.7

9,520.8

9,175.1

    Accumulated Depreciation

-6,330.8

-5,515.9

-5,134.7

-4,263.4

-3,725.8

Property/Plant/Equipment - Net

4,968.7

5,140.0

5,450.0

5,257.4

5,449.3

Intangibles, Net

31.2

29.3

31.5

32.4

33.1

    LT Investment - Affiliate Companies

2,757.5

2,549.7

2,706.7

2,354.5

1,906.4

    LT Investments - Other

1,555.0

1,478.2

1,553.4

1,271.7

922.2

Long Term Investments

4,312.5

4,028.0

4,260.1

3,626.1

2,828.6

    Deferred Charges

329.4

172.7

143.5

157.9

276.8

    Pension Benefits - Overfunded

2.1

2.0

2.3

2.2

18.3

    Deferred Income Tax - Long Term Asset

106.7

53.3

75.0

133.5

109.4

    Other Long Term Assets

79.3

76.6

80.9

81.0

45.8

Other Long Term Assets, Total

517.4

304.6

301.7

374.7

450.3

Total Assets

16,790.9

15,857.9

16,790.4

13,982.1

12,437.0

 

 

 

 

 

 

Accounts Payable

973.2

675.9

922.0

672.9

263.4

Accrued Expenses

198.4

193.4

215.7

162.6

161.1

Notes Payable/Short Term Debt

1,276.7

934.0

856.9

1,118.1

990.1

Current Portion - Long Term Debt/Capital Leases

889.6

441.4

510.9

397.3

803.0

    Income Taxes Payable

12.1

84.1

118.8

27.3

10.7

    Other Payables

211.2

228.4

40.4

327.4

936.8

    Other Current Liabilities

90.5

107.6

98.0

74.0

56.0

Other Current liabilities, Total

313.8

420.1

257.2

428.6

1,003.5

Total Current Liabilities

3,651.7

2,664.7

2,762.6

2,779.6

3,221.0

 

 

 

 

 

 

    Long Term Debt

3,411.4

3,148.1

2,730.3

2,410.4

2,443.3

Total Long Term Debt

3,411.4

3,148.1

2,730.3

2,410.4

2,443.3

Total Debt

5,577.8

4,523.4

4,098.1

3,925.9

4,236.3

 

 

 

 

 

 

Minority Interest

1,554.8

1,581.1

1,736.1

1,370.0

1,150.7

    Pension Benefits - Underfunded

299.2

271.6

246.1

209.0

215.9

    Other Long Term Liabilities

11.8

12.0

12.1

7.6

8.7

Other Liabilities, Total

311.0

283.6

258.2

216.6

224.6

Total Liabilities

8,928.9

7,677.5

7,487.3

6,776.6

7,039.6

 

 

 

 

 

 

    Common Stock

1,961.4

1,879.3

1,951.7

1,779.1

1,683.4

Common Stock

1,961.4

1,879.3

1,951.7

1,779.1

1,683.4

Additional Paid-In Capital

340.6

325.6

336.7

306.2

298.2

Retained Earnings (Accumulated Deficit)

3,587.7

3,955.0

4,440.2

3,370.1

2,589.5

Treasury Stock - Common

-11.7

-10.7

-11.1

-10.1

-9.9

Unrealized Gain (Loss)

2,034.4

2,030.5

2,662.9

1,730.3

766.8

    Translation Adjustment

-37.9

12.4

-72.3

34.0

70.9

    Minimum Pension Liability Adjustment

-12.4

-11.7

-4.9

-4.1

-1.6

Other Equity, Total

-50.4

0.6

-77.2

29.9

69.3

Total Equity

7,862.0

8,180.4

9,303.2

7,205.5

5,397.4

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

16,790.9

15,857.9

16,790.4

13,982.1

12,437.0

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

5,672.6

5,673.4

5,684.9

5,684.9

5,673.4

Total Common Shares Outstanding

5,672.6

5,673.4

5,684.9

5,684.9

5,673.4

Treasury Shares - Common Stock Primary Issue

17.8

17.0

5.6

5.6

17.0

Employees

18,585

18,822

18,362

17,936

17,044

Number of Common Shareholders

-

-

163,168

188,799

205,772

Total Long Term Debt, Supplemental

2,556.9

2,408.8

2,309.8

2,230.4

2,656.3

Long Term Debt Maturing within 1 Year

620.8

276.3

464.2

356.0

610.4

Long Term Debt Maturing in Year 2

1,194.8

1,209.6

722.6

1,041.8

724.4

Long Term Debt Maturing in Year 3

549.2

590.4

772.4

458.4

825.9

Long Term Debt Maturing in Year 4

152.3

157.2

122.3

122.2

165.1

Long Term Debt Maturing in 2-3 Years

1,744.0

1,800.0

1,495.0

1,500.2

1,550.4

Long Term Debt Maturing in 4-5 Years

152.3

157.2

122.3

122.2

165.1

Long Term Debt Matur. in Year 6 & Beyond

39.8

175.3

228.2

251.9

330.5

Pension Obligation - Domestic

369.9

355.5

333.8

285.8

291.9

Plan Assets - Domestic

17.1

19.3

22.5

19.4

19.4

Funded Status - Domestic

-352.8

-336.2

-311.3

-266.3

-272.5

Accumulated Obligation - Domestic

302.7

286.7

245.0

209.2

234.8

Total Funded Status

-352.8

-336.2

-311.3

-266.3

-272.5

Discount Rate - Domestic

2.00%

2.00%

2.00%

2.00%

2.00%

Expected Rate of Return - Domestic

2.00%

2.00%

2.00%

2.00%

2.00%

Compensation Rate - Domestic

2.50%

3.00%

3.00%

3.00%

2.50%

Prepaid Benefits - Domestic

2.1

2.0

2.3

2.2

18.3

Accrued Liabilities - Domestic

-299.2

-271.6

-246.1

-209.0

-215.9

Net Assets Recognized on Balance Sheet

-297.0

-269.7

-243.8

-206.8

-197.6

Total Plan Obligations

369.9

355.5

333.8

285.8

291.9

Total Plan Assets

17.1

19.3

22.5

19.4

19.4

 

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate (Period Average)

29.57962

29.39004

31.497037

33.023867

31.543497

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

278.8

1,188.5

1,655.2

915.0

221.0

    Depreciation

627.3

590.6

533.6

505.2

482.9

Depreciation/Depletion

627.3

590.6

533.6

505.2

482.9

    Amortization of Intangibles

106.0

104.4

115.9

172.0

67.9

Amortization

106.0

104.4

115.9

172.0

67.9

Deferred Taxes

4.9

57.7

31.3

-39.1

-83.6

    Unusual Items

-1.7

167.9

5.8

70.8

-6.0

    Equity in Net Earnings (Loss)

-97.8

-226.6

-403.3

-376.2

-167.1

    Other Non-Cash Items

152.5

378.2

348.8

13.9

605.7

Non-Cash Items

53.0

319.6

-48.7

-291.5

432.6

    Accounts Receivable

-164.7

-55.4

-163.4

-414.9

252.5

    Inventories

-34.1

-195.9

-226.1

408.3

-42.9

    Other Assets

-78.3

-80.7

-26.0

-79.5

-33.6

    Accounts Payable

262.7

-218.4

170.1

390.0

-441.3

    Accrued Expenses

-3.5

-14.7

34.6

-2.6

-17.6

    Taxes Payable

-74.2

-31.1

82.2

15.8

-104.8

    Other Liabilities

6.9

49.5

12.3

2.4

6.3

    Other Assets & Liabilities, Net

0.0

0.0

4.9

-

-

Changes in Working Capital

-85.3

-546.6

-111.3

319.5

-381.4

Cash from Operating Activities

984.8

1,714.2

2,176.0

1,581.1

739.5

 

 

 

 

 

 

    Purchase of Fixed Assets

-297.0

-391.6

-394.3

-258.7

-493.4

Capital Expenditures

-297.0

-391.6

-394.3

-258.7

-493.4

    Sale of Fixed Assets

10.8

4.1

11.3

7.6

5.3

    Sale/Maturity of Investment

0.0

17.0

0.2

5.2

5.6

    Investment, Net

0.0

0.0

0.7

-

-

    Purchase of Investments

-248.9

-359.7

-58.3

-90.4

5.0

    Intangible, Net

-2.7

-1.3

0.0

0.0

-0.6

    Other Investing Cash Flow

-361.3

-441.0

-129.4

-187.2

-104.3

Other Investing Cash Flow Items, Total

-602.1

-780.9

-175.6

-264.8

-88.9

Cash from Investing Activities

-899.1

-1,172.5

-569.9

-523.5

-582.4

 

 

 

 

 

 

    Other Financing Cash Flow

-79.3

102.1

-201.0

-606.9

1,289.8

Financing Cash Flow Items

-79.3

102.1

-201.0

-606.9

1,289.8

    Cash Dividends Paid - Common

-769.7

-1,450.8

-880.0

-196.5

-1,226.0

Total Cash Dividends Paid

-769.7

-1,450.8

-880.0

-196.5

-1,226.0

        Short Term Debt Issued

-

-

-

-

193.1

    Short Term Debt, Net

295.3

108.6

-341.0

98.1

288.0

        Long Term Debt Issued

1,980.3

1,679.7

1,429.8

563.2

1,251.5

        Long Term Debt Reduction

-1,422.9

-1,195.6

-1,234.4

-1,058.5

-994.5

    Long Term Debt, Net

557.5

484.2

195.4

-495.4

257.1

Issuance (Retirement) of Debt, Net

852.8

592.8

-145.6

-397.3

545.1

Cash from Financing Activities

3.8

-755.9

-1,226.6

-1,200.7

608.9

 

 

 

 

 

 

Foreign Exchange Effects

-41.5

-30.2

-37.6

-5.4

14.5

Net Change in Cash

47.9

-244.4

341.8

-148.6

780.6

 

 

 

 

 

 

Net Cash - Beginning Balance

343.0

589.6

208.4

347.3

-416.9

Net Cash - Ending Balance

390.9

345.2

550.2

198.8

363.6

Cash Interest Paid

101.8

70.1

64.7

93.8

159.8

Cash Taxes Paid

91.3

173.0

84.8

16.7

102.3

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate (Period Average)

29.57962

29.39004

31.497037

33.023867

31.543497

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Gross Sales

13,229.0

13,471.9

12,185.0

8,991.6

9,204.3

    Sales Return

-5.9

-7.0

-6.4

-6.0

-10.1

    Sales Discounts

-13.1

-14.9

-19.8

-31.7

-51.9

    Service Revenues

19.3

19.4

13.0

10.3

8.3

    Other Operating Income

9.5

9.0

9.3

10.6

63.0

Total Revenue

13,238.8

13,478.5

12,181.1

8,974.7

9,213.5

 

 

 

 

 

 

    Cost of Sales

12,725.9

12,026.4

10,480.4

8,021.5

8,958.1

    Labor Cost

-

-

-

-

5.0

    Other Operating Cost

-

-

-

-

44.3

    Selling Expenses

247.4

235.4

231.7

197.8

179.1

    General and Administrative Expense

168.4

175.7

168.4

143.1

152.1

    Loss on Physical Inventory

-

-

-

-

1.3

    Inventory Devaluation & Obsolescence

-

-

-

-

81.2

    Impairment Loss on Financial Assets

0.0

168.4

0.0

78.5

1.2

Total Operating Expense

13,141.8

12,605.8

10,880.5

8,440.9

9,422.3

 

 

 

 

 

 

    Interest Income

15.1

29.7

4.6

3.7

12.4

    Gain on Financial Assets Revaluation

0.1

-

-

0.0

0.6

    Loss on Financial Assets Revaluation

0.0

-0.8

-2.5

-2.4

0.0

    Gain on Disposal of Fixed Assets

1.7

0.4

0.0

3.0

1.0

    Loss on Disposal of Fixed Assets

-

0.0

-5.9

-

-

    G/L on Financial Liab. Revaluation

2.9

1.8

0.9

2.9

-9.5

    Gain/Loss on Foreign Exchange

8.4

38.9

7.1

-17.1

16.3

    Gain/Loss on Equity Investment

97.8

226.6

403.3

376.2

167.1

    Gain from Disposal of Investment

0.0

0.0

0.1

4.8

7.4

    Dividend Income

132.0

235.2

139.4

58.8

240.8

    Rent Income

4.6

4.5

3.9

3.7

3.8

    Miscellaneous Income

54.1

51.0

51.8

36.6

44.7

    Interest Expense

-96.3

-74.3

-64.4

-86.8

-152.4

    Interest Capitalized

-

-

-

2.4

12.6

    Miscellaneous Disbursements

-13.8

-11.6

-28.4

-13.1

-17.2

Net Income Before Taxes

303.8

1,374.1

1,810.5

906.4

118.8

 

 

 

 

 

 

Provision for Income Taxes

25.0

185.6

155.4

-8.6

-102.3

Net Income After Taxes

278.8

1,188.5

1,655.2

915.0

221.0

 

 

 

 

 

 

    Minority Interest

-39.0

-66.7

-154.2

-23.5

-27.7

Net Income Before Extra. Items

239.8

1,121.8

1,500.9

891.5

193.3

Net Income

239.8

1,121.8

1,500.9

891.5

193.3

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

239.8

1,121.8

1,500.9

891.5

193.3

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

239.8

1,121.8

1,500.9

891.5

193.3

 

 

 

 

 

 

Basic Weighted Average Shares

5,672.6

5,673.4

5,673.4

5,673.4

5,682.0

Basic EPS Excluding ExtraOrdinary Items

0.04

0.20

0.26

0.16

0.03

Basic EPS Including ExtraOrdinary Items

0.04

0.20

0.26

0.16

0.03

Dilution Adjustment

0.0

-

-

-

-

Diluted Net Income

239.8

1,121.8

1,500.9

891.5

193.3

Diluted Weighted Average Shares

5,672.6

5,673.4

5,673.4

5,673.4

5,682.0

Diluted EPS Excluding ExtraOrd Items

0.04

0.20

0.26

0.16

0.03

Diluted EPS Including ExtraOrd Items

0.04

0.20

0.26

0.16

0.03

DPS-Common Stock

0.02

0.14

0.24

0.14

0.03

Gross Dividends - Common Stock

125.0

774.5

1,355.0

775.4

157.6

Normalized Income Before Taxes

302.1

1,542.1

1,816.5

981.9

119.0

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

24.8

208.2

155.9

17.9

-102.2

Normalized Income After Taxes

277.2

1,333.8

1,660.6

964.1

221.2

 

 

 

 

 

 

Normalized Inc. Avail to Com.

238.3

1,267.1

1,506.3

940.6

193.4

 

 

 

 

 

 

Basic Normalized EPS

0.04

0.22

0.27

0.17

0.03

Diluted Normalized EPS

0.04

0.22

0.27

0.17

0.03

Interest Expense

96.3

74.3

64.4

84.4

139.8

Interest Capitalized

-3.6

-4.6

-3.6

-2.4

-12.6

Depreciation - Operating Cost

603.7

565.5

509.3

481.0

461.6

Depreciation - Operating Expense

23.5

25.1

24.3

24.3

21.4

Amortization - Operating Cost

104.2

102.4

114.2

170.4

66.0

Amortization - Operating Expense

1.9

2.0

1.6

1.6

1.9

    Current Tax

-

-

-

26.4

11.2

Current Tax - Total

-

-

-

26.4

11.2

    Deferred Tax

-

-

-

-39.1

-83.6

Deferred Tax - Total

-

-

-

-39.1

-83.6

    Other Tax

-

-

-

4.1

-29.9

Income Tax - Total

-

-

-

-8.6

-102.3

Service Cost

5.7

5.6

6.8

7.4

9.0

Interest Cost

7.2

9.4

8.3

8.4

9.1

Expected Return on Plan Assets

-0.4

-0.4

-0.1

0.5

-0.6

Pension Assets Return Gain/Loss

0.0

0.0

-0.4

-

-

Amortization of Unrecognized Cost

9.9

8.1

7.3

6.3

8.0

Domestic Pension Plan Expense

22.5

22.7

21.9

22.6

25.6

Prov.for Defined Contribution Plan-Domes

9.1

8.2

6.9

5.1

-

Prov.for Defined Contribution Plan-Forei

0.7

0.4

0.3

0.3

-

Total Pension Expense

32.3

31.3

29.1

28.0

25.6

Discount Rate

2.00%

2.00%

2.00%

2.00%

2.00%

Rate of Compensation Increase

2.50%

3.00%

3.00%

3.00%

2.50%

Expected Rate of Return on Plan Assets

2.00%

0.50%

2.00%

2.00%

2.00%

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal 
31-Dec-2012

Reclassified Normal 
31-Dec-2012

Updated Normal 
31-Dec-2010

Reclassified Normal 
31-Dec-2010

Updated Normal 
31-Dec-2008

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate

29.011999

30.279

29.1565

31.985

32.818

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Cash and Cash Equivalent

398.6

335.0

594.3

205.2

349.5

    Financial Asset at Fair Value - Current

0.6

0.5

0.3

5.6

1.3

    Financial Asset for Sale - Current

2,098.4

2,090.3

2,651.6

1,789.9

1,013.3

    Hedging Fin. Derivative Assets - Current

-

-

-

-

0.6

    Notes Receivable

422.9

448.9

325.0

221.5

96.5

    Notes Receivable-Related Parties

0.5

0.6

0.3

0.6

0.6

    Accounts Receivable

733.9

606.3

680.4

557.4

361.9

    Provision for Doubtful Accounts

-4.9

-4.6

-6.2

-4.4

-3.9

    Account Receivable- Related Parties

319.7

235.3

328.1

240.5

94.8

    Other Receivable

152.1

108.9

67.1

96.2

116.2

    Other Receivable- Related Parties

660.4

525.8

249.6

173.8

41.5

    Other Financial Assets

-

-

0.0

0.1

0.2

    Raw Materials

739.7

653.0

584.9

367.6

463.5

    Supplies

180.1

148.5

157.3

187.2

120.5

    Work-in-Process

290.5

270.4

256.9

199.7

211.8

    Finished Goods

590.0

630.5

517.0

418.7

714.2

    Other Inventory

17.9

7.3

62.0

42.7

0.8

    Subcontracted Materials

-

-

-

-

11.4

    Goods Under Custody

-

-

-

-

0.5

    Inventory in Transit

-

-

-

-

72.9

    Scraps

-

-

-

-

0.5

    Provision for Inventory

-22.2

-35.7

-30.5

-32.6

-110.2

    Deferred Income Tax Assets

10.4

55.0

99.2

56.2

36.0

    Other Current Assets

372.4

280.3

209.7

165.6

81.4

Total Current Assets

6,961.1

6,356.2

6,747.2

4,691.5

3,675.7

 

 

 

 

 

 

    Long Term Equity Investment

2,757.5

2,549.7

2,706.7

2,354.5

1,906.4

    Fin. Assets at Fair Value - Non Current

-

-

0.9

3.0

5.6

    Fncl. Assets, Hold for Sale, Non-Current

1,396.5

1,305.3

1,323.5

1,076.9

791.1

    Hedging Fin. Derivative Asset - Non Curr

-

-

-

-

0.0

    LT Inv./Financial Assets - Cost Method

131.8

146.3

195.7

169.3

111.2

    Other Finanical Assets - Non Current

26.7

26.6

33.4

22.5

14.2

    Land

243.5

233.1

303.0

223.9

214.3

    Land and Improvement

0.6

2.5

2.6

2.3

1.8

    Buildings & Constructures

1,429.2

1,347.1

1,242.4

1,220.6

1,131.5

    Machinery and Equipment

8,633.5

8,189.9

7,992.2

7,322.8

6,828.6

    Transportation Equipment

31.6

30.3

30.4

27.4

27.8

    Miscellaneous Equipment

477.9

466.0

480.9

427.9

366.4

    Accumulated Depreciation

-6,330.8

-5,515.9

-5,134.7

-4,263.4

-3,717.8

    Construction in Process & Prepayment

483.3

386.8

533.1

296.0

571.4

    Deferred Pension Cost

2.1

2.0

2.3

2.2

18.3

    Other Intangibles, Net

31.2

29.3

31.5

32.4

33.1

    Deferred Charges

329.4

172.7

143.5

157.9

276.8

    Deferred Income Tax Assets

106.7

53.3

75.0

133.5

109.4

    Leasehold Assets

-

-

-

-

33.4

    Accumulated Depreciation(1)

-

-

-

-

-8.0

    Other Assets

79.3

76.6

80.9

81.0

45.8

Total Assets

16,790.9

15,857.9

16,790.4

13,982.1

12,437.0

 

 

 

 

 

 

    Short Term Borrowings

824.4

895.0

804.1

1,070.8

753.5

    Staff Loans/Other Short Term Borrowings

-

-

-

-

84.3

    Short Term Notes & Bills Payable

444.6

32.4

49.5

43.1

149.1

    Financial Liab at Fair Value - Current

2.3

0.1

0.3

1.6

0.0

    Hedging Fin. Derivatives Liab. - Current

-

-

-

-

0.5

    Notes Payable

5.4

6.5

3.0

2.6

3.1

    Notes Payable - Related Parties

-

-

-

-

0.0

    Accounts Payable

184.8

187.5

162.9

130.5

77.7

    Accounts Payable- Related Parties

788.4

488.4

759.1

542.4

185.7

    Income Taxes Payable

12.1

84.1

118.8

27.3

10.7

    Accrued Expenses

198.4

193.4

215.7

162.6

161.1

    Other Payable - Related Parties

211.2

228.4

40.4

327.4

936.8

    Current Portion of Long Term Debt

889.6

441.4

510.9

397.3

803.0

    Other Current Liabilities

90.5

107.6

98.0

74.0

55.5

Total Current Liabilities

3,651.7

2,664.7

2,762.6

2,779.6

3,221.0

 

 

 

 

 

 

    Financial Liab. at Fair Value - Non Curr

0.0

5.0

6.7

5.8

11.0

    Corporate Bonds Payable

1,475.3

1,010.6

878.0

530.2

386.4

    Long Term Borrowings

1,931.8

2,119.9

1,823.8

1,823.8

1,956.1

    LT Notes Payable

4.4

12.6

21.8

50.6

89.9

Total Long Term Debt

3,411.4

3,148.1

2,730.3

2,410.4

2,443.3

 

 

 

 

 

 

    Hedging Fin. Derivatives Liab - Non Curr

-

-

-

-

0.0

    Accrued Pension Liabilities

299.2

271.6

246.1

209.0

215.9

    Long Term Security Deposits Received

2.9

1.2

5.4

4.9

4.6

    Other Long Term Liabilities

8.9

10.7

6.7

2.7

4.1

    Minority Interest

1,554.8

1,581.1

1,736.1

1,370.0

1,150.7

Total Liabilities

8,928.9

7,677.5

7,487.3

6,776.6

7,039.6

 

 

 

 

 

 

    Common Stock

1,961.4

1,879.3

1,951.7

1,779.1

1,683.4

    Additional Paid-in-Capital

93.4

89.5

93.0

84.7

82.6

    Corporate Debt Convertible Stock

190.1

182.1

189.1

172.4

168.0

    Cap. Surplus, Treasury Stock Transaction

3.3

2.4

1.0

0.2

0.0

    Capital Gain on Long Term Investment

46.8

44.9

46.6

42.5

41.4

    Other

7.0

6.7

7.0

6.4

6.2

    Legal Reserve

1,366.9

1,200.8

1,084.9

896.9

855.6

    Special Reserve

1,361.7

1,113.7

1,156.6

1,026.8

961.5

    Retained Earnings

859.0

1,640.5

2,198.7

1,446.4

772.4

    Unrealized Financial Products Gain/Loss

2,034.4

2,030.5

2,662.9

1,730.3

766.8

    Translation Adjustment

-37.9

12.4

-72.3

34.0

70.9

    Unrealized Gain/Loss on Pension Fund

-12.4

-11.7

-4.9

-4.1

-1.6

    Treasury Stock

-11.7

-10.7

-11.1

-10.1

-9.9

Total Equity

7,862.0

8,180.4

9,303.2

7,205.5

5,397.4

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

16,790.9

15,857.9

16,790.4

13,982.1

12,437.0

 

 

 

 

 

 

    S/O-Common Stock

5,672.6

5,673.4

5,684.9

5,684.9

5,673.4

Total Common Shares Outstanding

5,672.6

5,673.4

5,684.9

5,684.9

5,673.4

T/S-Common Stock

17.8

17.0

5.6

5.6

17.0

Full-Time Employees

18,585

18,822

18,362

17,936

17,044

Number of Common Shareholders

-

-

163,168

188,799

205,772

Long Term Debt Due in Year 1

620.8

276.3

464.2

356.0

610.4

Long Term Debt Due in Year 2

1,194.8

1,209.6

722.6

1,041.8

724.4

Long Term Debt Due in Year 3

549.2

590.4

772.4

458.4

825.9

Long Term Debt Due in Year 4

152.3

157.2

122.3

122.2

165.1

Long Term Debt - Remaining Maturities

39.8

175.3

228.2

251.9

330.5

Total Long Term Debt, Supplemental

2,556.9

2,408.8

2,309.8

2,230.4

2,656.3

Accumulated Benefit Obligation

302.7

286.7

245.0

209.2

234.8

Benefit Obligation

369.9

355.5

333.8

285.8

291.9

Fair Value of Plan Assets

17.1

19.3

22.5

19.4

19.4

Funded Status

-352.8

-336.2

-311.3

-266.3

-272.5

Total Funded Status

-352.8

-336.2

-311.3

-266.3

-272.5

Discount Rate

2.00%

2.00%

2.00%

2.00%

2.00%

Rate of Compensation Increase

2.50%

3.00%

3.00%

3.00%

2.50%

Expected Rate of Return on Plan Assets

2.00%

2.00%

2.00%

2.00%

2.00%

Deferred Pension Cost

2.1

2.0

2.3

2.2

18.3

Accrued Pension Liabilities

-299.2

-271.6

-246.1

-209.0

-215.9

Net Assets Recognized on Balance Sheet

-297.0

-269.7

-243.8

-206.8

-197.6

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate (Period Average)

29.57962

29.39004

31.497037

33.023867

31.543497

Auditor

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

Net Income

278.8

1,188.5

1,655.2

915.0

221.0

    Depreciation

627.3

590.6

533.6

505.2

482.9

    Amortization

106.0

104.4

115.9

172.0

67.9

    Bad Debt

0.0

1.4

1.3

0.0

2.2

    Equity Investment Gain/Loss

-97.8

-226.6

-403.3

-376.2

-167.1

    Dividend fr Investee Co - Equity Method

169.6

371.2

350.7

96.9

513.4

    Dividend fr Inv. on Fin. Asset for Sale

-

-

-

-

0.0

    Dividend fr LT Investment Liquidation

-

-

-

0.0

0.0

    Inventory Devaluation & Obsolescence

-14.0

6.6

-4.9

-77.8

81.2

    Gain/Loss on Fin. Asset/Liab Revaluation

-3.1

-1.0

1.7

-5.2

8.9

    Gain on Sale of Investments

0.0

0.0

-0.1

-4.8

-7.4

    Gain/Loss on Disposal of Fixed Assets

-1.7

-0.4

5.9

-3.0

-1.0

    Other Investment Loss

-

-

-

-

0.0

    Impairment Loss

0.0

168.4

0.0

78.5

1.2

    Fire Damage

-

-

-

0.0

1.2

    Notes Receivable

44.7

-140.1

-75.9

-118.7

-41.7

    Accounts Receivable

-99.2

47.5

-63.9

-179.8

91.6

    Note Receivable- Related Parties

0.1

-0.3

0.3

0.1

9.5

    Accounts Receivable- Related Parties

-72.7

83.1

-59.5

-138.8

193.2

    Other Receivables

-37.7

-45.6

35.6

22.3

-

    Financial Asset & Liab., Fair Value

0.0

0.0

4.9

-

-

    Inventories

-34.1

-195.9

-226.1

408.3

-42.9

    Deferred Income Tax Assets

4.9

57.7

31.3

-39.1

-83.6

    Other Current Assets

-78.3

-80.7

-26.0

-79.5

-33.6

    Notes Payable

-1.3

3.7

0.1

-0.6

-

    Notes Payable-Related Parties

-

-

0.0

0.0

-

    Accounts Payable

-10.7

31.5

18.3

49.3

-45.5

    Accounts Payable- Related Parties

273.3

-249.8

151.9

340.8

-395.8

    Accrued Expense

-3.5

-14.7

34.6

-2.6

-17.6

    Tax Payable

-74.2

-31.1

82.2

15.8

-104.8

    Other Current Liabilities

-7.2

10.2

-3.6

-0.9

4.1

    Accrued Pension Liability

15.4

35.7

15.7

3.9

-

    Deferred & Accrued Pension Cost

-

-

-

-

2.3

Cash from Operating Activities

984.8

1,714.2

2,176.0

1,581.1

739.5

 

 

 

 

 

 

    Long Term Equity Investments Increase

-172.9

-138.0

-24.2

-8.9

-0.1

    Disposal of LT Equity Investment

-

-

-

-

0.0

    Liquidation fr. LT Equity Investment

0.0

0.0

0.0

-

-

    Financial Assets for Sale, Increase

-76.1

-221.2

-24.8

-23.7

10.6

    Financial Assets for Sale, Decrease

0.0

17.0

-

-

0.0

    Other Financial Assets

0.0

0.0

0.7

-

-

    Purchase Financial Assets at Cost

0.0

-0.6

-9.4

-57.8

-5.5

    Sale of Financial Assets at Cost

0.0

0.0

0.2

5.2

5.6

    Capital Expenditure

-297.0

-391.6

-394.3

-258.7

-493.4

    Disposal of Fixed Assets

10.8

4.1

11.3

7.6

5.3

    Intangible Assets

-2.7

-1.3

0.0

0.0

-0.6

    Deferred Charges

-252.0

-143.6

-87.8

-49.4

-161.6

    Other Receivable - Related Parties

-109.5

-294.0

-54.6

-127.1

54.0

    Other Assets

0.2

-3.3

13.0

-10.7

3.3

Cash from Investing Activities

-899.1

-1,172.5

-569.9

-523.5

-582.4

 

 

 

 

 

 

    ST Borrowings and Employee's Borrowings

-

-

-

-

193.1

    ST Notes & Bills Payable, Net

402.9

-15.7

2.0

-106.4

94.9

    Short Term Borrowings,Net

-107.6

124.3

-343.0

204.5

-

    Long Term Borrowings

1,304.2

1,339.5

1,112.3

393.6

934.5

    Repayment of Long Term Borrowings

-1,253.8

-1,149.3

-1,192.5

-867.2

-994.5

    Corporate Debt Payable

676.1

340.3

317.5

169.6

317.0

    Repayment of Corporate Debt

-169.0

-46.3

-41.9

-191.4

0.0

    Security Deposits

1.6

-4.1

0.1

0.1

-2.4

    Other Liabilities

-2.3

4.4

3.5

-1.5

-6.9

    Other Payable - Related Parties

-26.6

195.2

-295.1

-613.8

441.3

    Cash Dividend

-769.7

-1,450.8

-880.0

-196.5

-1,226.0

    Directors and Employees Bonus

-

-

-

0.0

-7.1

    Minority Interest

-52.1

-93.4

90.5

8.3

865.0

Cash from Financing Activities

3.8

-755.9

-1,226.6

-1,200.7

608.9

 

 

 

 

 

 

Foreign Exchange Effects

-41.5

-30.2

-37.6

-5.4

14.5

Net Change in Cash

47.9

-244.4

341.8

-148.6

780.6

 

 

 

 

 

 

Net Cash - Beginning Balance

343.0

589.6

208.4

347.3

-416.9

Net Cash - Ending Balance

390.9

345.2

550.2

198.8

363.6

    Cash Interest Paid

101.8

70.1

64.7

93.8

159.8

    Cash Taxes Paid

91.3

173.0

84.8

16.7

102.3

 




Financial Health

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

Key Indicators USD (mil)

 

Quarter
Ending
31-Mar-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 

3,566.7

0.20%

13,238.8

-1.14%

9.73%

8.52%

Operating Income1 

216.6

101.43%

97.0

-88.81%

-45.40%

-35.27%

Income Available to Common Excl Extraord Items1

274.7

138.15%

239.8

-78.48%

-37.77%

-31.69%

Basic EPS Excl Extraord Items1 

0.05

138.18%

0.04

-78.48%

-37.77%

-31.65%

Capital Expenditures2 

122.0

100.26%

297.0

-23.68%

0.93%

-6.91%

Cash from Operating Activities2 

185.1

-14.73%

984.8

-42.18%

-17.68%

-4.79%

Free Cash Flow 

62.2

-59.58%

701.2

-47.66%

-22.48%

-3.77%

Total Assets3 

16,821.5

1.91%

16,790.9

1.45%

2.89%

2.96%

Total Liabilities3 

8,861.1

12.63%

8,928.9

11.43%

6.12%

10.02%

Total Long Term Debt3 

3,466.7

14.55%

3,411.4

3.83%

8.68%

7.19%

Employees3 

-

-

18585

-1.26%

1.19%

16.15%

Total Common Shares Outstanding3 

5,672.6

-0.01%

5,672.6

-0.01%

-0.07%

-0.06%

1-ExchangeRate: TWD to USD Average for Period

29.473353

 

29.579620

 

 

 

2-ExchangeRate: TWD to USD Average for Period

29.473353

 

29.579620

 

 

 

3-ExchangeRate: TWD to USD Period End Date

29.908335

 

29.011999

 

 

 

Utility Industry Specific USD (mil)

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

 

Deferred Charges3 

329.4

172.7

143.5

157.9

276.8

 

3-ExchangeRate: TWD to USD Period End Date

29.011999

30.279000

29.156500

31.985000

32.818000

 

Key Ratios

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Profitability

Gross Margin 

3.81%

10.71%

13.90%

10.52%

0.66%

Operating Margin 

0.73%

6.47%

10.68%

5.95%

-2.27%

Pretax Margin 

2.29%

10.19%

14.86%

10.10%

1.29%

Net Profit Margin 

1.81%

8.32%

12.32%

9.93%

2.10%

Financial Strength

Current Ratio 

1.91

2.39

2.44

1.69

1.14

Long Term Debt/Equity 

0.43

0.38

0.29

0.33

0.45

Total Debt/Equity 

0.71

0.55

0.44

0.54

0.78

Management Effectiveness

Return on Assets 

1.71%

7.20%

11.13%

7.07%

1.68%

Return on Equity 

2.98%

12.71%

18.85%

14.45%

2.79%

Efficiency

Receivables Turnover 

6.29

7.47

8.62

9.21

11.80

Inventory Turnover 

7.32

7.38

7.96

6.12

6.28

Asset Turnover 

0.81

0.82

0.82

0.69

0.70

Market Valuation USD (mil)

P/E (TTM) 

33.73

.

Enterprise Value2 

17,129.4

Price/Sales (TTM) 

1.02

.

Enterprise Value/Revenue (TTM) 

1.31

Price/Book (MRQ) 

1.68

.

Enterprise Value/EBITDA (TTM) 

18.35

Market Cap as of 07-Jun-20131 

13,467.3

.

 

 

1-ExchangeRate: TWD to USD on 7-Jun-2013

29.746709

 

 

 

2-ExchangeRate: TWD to USD on 31-Mar-2013

29.908335

 

 

 

 

 

Annual Ratios

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Financial Strength

Current Ratio 

1.91

2.39

2.44

1.69

1.14

Quick/Acid Test Ratio 

1.31

1.63

1.77

1.18

0.64

Working Capital1 

3,309.4

3,691.4

3,984.5

1,911.9

454.7

Long Term Debt/Equity 

0.43

0.38

0.29

0.33

0.45

Total Debt/Equity 

0.71

0.55

0.44

0.54

0.78

Long Term Debt/Total Capital 

0.25

0.25

0.20

0.22

0.25

Total Debt/Total Capital 

0.42

0.36

0.31

0.35

0.44

Payout Ratio 

51.98%

68.83%

90.01%

86.72%

81.42%

Effective Tax Rate 

8.22%

13.50%

8.58%

-0.95%

-86.14%

Total Capital1 

13,439.8

12,703.9

13,401.2

11,131.3

9,633.7

 

 

 

 

 

 

Efficiency

Asset Turnover 

0.81

0.82

0.82

0.69

0.70

Inventory Turnover 

7.32

7.38

7.96

6.12

6.28

Days In Inventory 

49.84

49.47

45.87

59.67

58.12

Receivables Turnover 

6.29

7.47

8.62

9.21

11.80

Days Receivables Outstanding 

58.00

48.89

42.36

39.62

30.94

Revenue/Employee2 

726,277

695,079

716,639

516,628

519,581

Operating Income/Employee2 

5,324

45,004

76,516

30,732

-11,772

EBITDA/Employee2 

45,553

80,842

114,724

69,715

19,289

 

 

 

 

 

 

Profitability

Gross Margin 

3.81%

10.71%

13.90%

10.52%

0.66%

Operating Margin 

0.73%

6.47%

10.68%

5.95%

-2.27%

EBITDA Margin 

6.27%

11.63%

16.01%

13.49%

3.71%

EBIT Margin 

0.73%

6.47%

10.68%

5.95%

-2.27%

Pretax Margin 

2.29%

10.19%

14.86%

10.10%

1.29%

Net Profit Margin 

1.81%

8.32%

12.32%

9.93%

2.10%

COGS/Revenue 

96.13%

89.23%

86.04%

89.38%

98.66%

SG&A Expense/Revenue 

3.14%

3.05%

3.28%

3.80%

3.60%

 

 

 

 

 

 

Management Effectiveness

Return on Assets 

1.71%

7.20%

11.13%

7.07%

1.68%

Return on Equity 

2.98%

12.71%

18.85%

14.45%

2.79%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 

0.12

0.23

0.34

0.24

0.04

Operating Cash Flow/Share 2 

0.18

0.29

0.41

0.29

0.13

1-ExchangeRate: TWD to USD Period End Date

29.011999

30.279

29.1565

31.985

32.818

2-ExchangeRate: TWD to USD Average for Period

29.011999

30.279

29.1565

31.985

32.818

 

Current Market Multiples

Market Cap/Earnings (TTM) 

33.83

Market Cap/Equity (MRQ) 

1.68

Market Cap/Revenue (TTM) 

1.02

Market Cap/EBIT (TTM) 

65.14

Market Cap/EBITDA (TTM) 

14.35

Enterprise Value/Earnings (TTM) 

43.27

Enterprise Value/Equity (MRQ) 

2.15

Enterprise Value/Revenue (TTM) 

1.31

Enterprise Value/EBIT (TTM) 

83.30

Enterprise Value/EBITDA (TTM) 

18.35

 

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.35

UK Pound

1

Rs.92.11

Euro

1

Rs.78.59

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.