MIRA INFORM REPORT

 

 

Report Date :

27.06.2013

 

IDENTIFICATION DETAILS

 

Name :

INNOLUX CORP

 

 

Registered Office :

No. 160 Kesyue Rd., Hsinchu Science Park, Jhunan, 350

 

 

Country :

Taiwan

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

14.01.2003

 

 

Legal Form :

Public Parent

 

 

Line of Business :

Subject is engaged in the manufacture of thin film transistor-liquid crystal display (TFT-LCD) panel modules and LCD monitors.

 

 

No. of Employees :

93,443

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

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 4.0%. 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 and address

 

INNOLUX CORP                       

 

No. 160 Kesyue Rd.

Hsinchu Science Park

Jhunan, 350

Taiwan

 

 

Tel:

886-3-7586000

Fax:

886-37-586600

 

www.innolux.com

 

Employees:

93,443

Company Type:

Public Parent

Corporate Family:

20 Companies

Traded:

Taiwan Stock Exchange:

3481

Incorporation Date:

14-Jan-2003

Auditor:

PricewaterhouseCoopers LLP

Financials in:

USD (In Millions)

Fiscal Year End:

31-Dec-2012

Reporting Currency:

Taiwanese New Dollar

Annual Sales:

16,349.4  1

Net Income:

(987.3)

Total Assets:

19,676.6  2

Market Value:

5,696.2

 

(14-Jun-2013)

 

 

Business Description   

 

 

Innolux Corporation, formerly Chimei InnoLux Corporation, is principally engaged in the manufacture of thin film transistor-liquid crystal display (TFT-LCD) panel modules and LCD monitors. The Company provides TFT-LCD panel modules and LCD monitors, which are applied in the manufacture of desktop monitors, laptops, mobile phones and portable audio/video players. During the year ended December 31, 2011, approximately 52.5%, 21.5% and 15.6% of the Company's total revenue was from large size TFT-LCD panel modules, middle and small size TFT-LCD panel modules, as well as LCD monitors, respectively. The Company distributes its products in the domestic market and to overseas markets, including the rest of Asia, the Americas and Europe. For the three months ended 31 March 2013, Innolux Corp revenues increased 3% to NT$116.85B. Net income totaled NT$1.68B vs. loss of NT$12.8B. Revenues reflect an increase in demand for the Company's products and services due to favorable market conditions. Net Income reflects Fin.Assets&Liability-Fair Value decrease of 100% to NT$891K (expense), Interest Expense decrease of 34% to NT$1.4B (expense).

 

 

Industry      

 

 

Industry

Computer Peripherals

ANZSIC 2006:

2421 - Computer and Electronic Office Equipment Manufacturing

NACE 2002:

3002 - Manufacture of computers and other information processing equipment

NAICS 2002:

334119 - Other Computer Peripheral Equipment Manufacturing

UK SIC 2003:

3002 - Manufacture of computers and other information processing equipment

UK SIC 2007:

2620 - Manufacture of computers and peripheral equipment

US SIC 1987:

3577 - Computer Peripheral Equipment, Not Elsewhere Classified

 

 

Key Executives     

      

Name

Title

Zhichao Wang

Chief Executive Officer, General Manager, Director

Jianming Qiu

Head of Finance

Yansong Chen

Assistant General Manager

Hsing Chien Tuan

Chairman & CEO

Jyh Chau Wang

President STSP

 

 

Significant Developments  

 

Topic

#*

Most Recent Headline

Date

Mergers & Acquisitions

1

Innolux Corp's Subsidiary to Acquire Equipment

20-May-2013

Divestitures

1

Innolux Corp's Subsidiary to Divest Holding in Himax Technologies,Inc.

14-Jun-2013

General Reorganization

3

Innolux Corp Announces Merger between Subsidiaries

13-Jun-2013

Name Changes

1

Chimei Innolux Corp Announces Name Change

20-Dec-2012

Dividends

1

Innolux Corp Announces No Dividend Payment for FY 2012

29-Mar-2013

 

* number of significant developments within the last 12 months

 

 

News

 

Title

Date

CNA: Local Bourse Hits Annual Low On Asia Losses
World News Connection (480 Words)

25-Jun-2013

Local bourse hits annual low on Asia losses
Focus Taiwan (347 Words)

25-Jun-2013

Innolux, Giantplus to ramp up on-cell panel production in 3Q13
DigiTimes Taiwan (188 Words)

25-Jun-2013

Liquid crystal display device with light source module assembled to housing
U.S. Patents (164 Words)

24-Jun-2013

Universal Display Corporation Stock Symbol Changes to "OLED"
4 Traders (551 Words)

24-Jun-2013

Universal Display Corporation Stock Symbol Changes To ?OLED?
TheStreet.com (555 Words)

24-Jun-2013

 

 

Financial Summary   

 

As of 31-Mar-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

0.81

1.66

Quick Ratio (MRQ)

0.60

1.35

Debt to Equity (MRQ)

0.91

0.18

Sales 5 Year Growth

25.21

27.16

Net Profit Margin (TTM) %

-3.05

16.98

Return on Assets (TTM) %

-2.45

19.26

Return on Equity (TTM) %

-7.90

33.14

 

 

 

 Stock Snapshot   

 

Traded: Taiwan Stock Exchange: 3481

 

As of 14-Jun-2013

   Financials in: TWD

Recent Price

18.70

 

EPS

-3.82

52 Week High

20.95

 

Price/Sales

0.35

52 Week Low

8.44

 

Price/Book

0.87

Avg. Volume (mil)

67.06

 

Beta

1.36

Market Value (mil)

170,206.70

 

 

 

 

Price % Change

Rel S&P 500%

4 Week

-6.97%

-1.93%

13 Week

6.25%

6.11%

52 Week

57.87%

40.72%

Year to Date

19.87%

16.28%

 

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. 160 Kesyue Rd.
Hsinchu Science Park
Jhunan, 350
Taiwan

 

Tel:

886-3-7586000

Fax:

886-37-586600

 

www.innolux.com

Quote Symbol - Exchange

3481 - Taiwan Stock Exchange

Sales TWD(mil):

483,609.9

Assets TWD(mil):

570,858.3

Employees:

93,443

Fiscal Year End:

31-Dec-2012

 

Industry:

Computer Peripherals

Incorporation Date:

14-Jan-2003

Company Type:

Public Parent

Quoted Status:

Quoted

Previous Name:

Chimei Innolux Corporation

 

Chief Executive Officer, General Manager, Director:

Zhichao Wang

 

Industry Codes

 

ANZSIC 2006 Codes:

2421

-

Computer and Electronic Office Equipment Manufacturing

6999

-

Other Professional, Scientific and Technical Services Not Elsewhere Classified

2429

-

Other Electronic Equipment Manufacturing

 

NACE 2002 Codes:

3002

-

Manufacture of computers and other information processing equipment

3210

-

Manufacture of electronic valves and tubes and other electronic components

7487

-

Other business activities not elsewhere classified

 

NAICS 2002 Codes:

334119

-

Other Computer Peripheral Equipment Manufacturing

561990

-

All Other Support Services

334419

-

Other Electronic Component Manufacturing

 

US SIC 1987:

3577

-

Computer Peripheral Equipment, Not Elsewhere Classified

7389

-

Business Services, Not Elsewhere Classified

3679

-

Electronic Components, Not Elsewhere Classified

 

UK SIC 2003:

3002

-

Manufacture of computers and other information processing equipment

3210

-

Manufacture of electronic valves and tubes and other electronic components

7487

-

Other business activities not elsewhere classified

 

UK SIC 2007:

2620

-

Manufacture of computers and peripheral equipment

8299

-

Other business support service activities n.e.c.

2611

-

Manufacture of electronic components

 

 

Financial Data

 

 

Financials in:

TWD(mil)

 

Revenue:

483,609.9

Net Income:

-29,205.3

Assets:

570,858.3

Long Term Debt:

152,100.1

 

Total Liabilities:

399,949.5

 

Working Capital:

49.1

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

-5.2%

NA

-16.5%

 

Business Description

 

Innolux Corporation, formerly Chimei InnoLux Corporation, is principally engaged in the manufacture of thin film transistor-liquid crystal display (TFT-LCD) panel modules and LCD monitors. The Company provides TFT-LCD panel modules and LCD monitors, which are applied in the manufacture of desktop monitors, laptops, mobile phones and portable audio/video players. During the year ended December 31, 2011, approximately 52.5%, 21.5% and 15.6% of the Company's total revenue was from large size TFT-LCD panel modules, middle and small size TFT-LCD panel modules, as well as LCD monitors, respectively. The Company distributes its products in the domestic market and to overseas markets, including the rest of Asia, the Americas and Europe. For the three months ended 31 March 2013, Innolux Corp revenues increased 3% to NT$116.85B. Net income totaled NT$1.68B vs. loss of NT$12.8B. Revenues reflect an increase in demand for the Company's products and services due to favorable market conditions. Net Income reflects Fin.Assets&Liability-Fair Value decrease of 100% to NT$891K (expense), Interest Expense decrease of 34% to NT$1.4B (expense).

More Business Descriptions

Manufacture of the full range of TFT-LCD panel modules and LCD display products, including TV panels, desktop monitors and notebook computer panels, AV and mobile panels, desktop monitors and televisions

Liquid Crystal Display Screen Mfr

Hardware Manufacturing

 

Market Data

 

Quote Symbol:

3481

Exchange:

Taiwan Stock Exchange

Currency:

TWD

Stock Price:

18.7

Stock Price Date:

06-14-2013

52 Week Price Change %:

57.9

Market Value (mil):

170,206,704.0

 

SEDOL:

B0CC0M5

ISIN:

TW0003481008

 

Equity and Dept Distribution:

Fncls. prior to FY'05 are non-consolidated. 10/2006, Exchange changed from Gre Tai Security Market to Taiwan Stock Exchange. 08/2007, 3.984% stock dividend. 8/2008, 10% stock dividend. FY'07 H1, B/S is being CLA. 8/2009, 3% stock dividend. FY'09 I/S and B/S are CLA. FY'10 Q3 C/F was CLA.09/2012,Rights issue(F:1.00461)

 

 

Subsidiaries

 

Company

Percentage Owned

Country

TPO Hong Kong Holding Ltd

100%

HONG KONG SAR

Ningbo Chi Hsin Electronics Co., Ltd

100%

TAIWAN

NingBo Chi Mei Optoelectronics Ltd.

100%

TAIWAN

NingBo ChiMei Logistics Co., Ltd.

100%

TAIWAN

NingBo Chi Mei Electronics Ltd

100%

TAIWAN

CHI MEI Optoelectronics (Singapore) PTE

100%

SINGAPORE

Chi Mei Optoelectronics Japan Co., Ltd.

100%

JAPAN

Chi Mei Optoelectronics Europe B.V.

100%

NETHERLANDS

Gold Union Investments Limited

100%

SAMOA

Golden Achiever International Limited

100%

BRITISH VIRGIN ISLANDS

Innolux Holding Ltd.

100%

SAMOA

TPO Displays Shinepal Ltd.

100%

TAIWAN

Bright Information Holding Ltd.

57%

HONG KONG SAR

Landmark International Ltd.

100%

SAMOA

Leadtek Global Group Limited

100%

BRITISH VIRGIN ISLANDS

Toppoly Optoelectronics (BVI) Ltd

100%

BRITISH VIRGIN ISLANDS

Dong Guan Chi Hsin Electronics Co., Ltd.

100%

TAIWAN

Foshan Gi Mei Logistics

100%

TAIWAN

VAP Optoelectronics (NanJing) Corp

100%

TAIWAN

Kunpal Optoelectronics Ltd.

57%

TAIWAN

Nan Hai Chi Mei Optoelectronics Ltd.

100%

TAIWAN

Nan Hai Chi Mei Electronics Ltd.

100%

TAIWAN

TPO Displays (Nanjing) Ltd.

100%

TAIWAN

TPO Displays Shanghai Ltd.

100%

TAIWAN

Innocom Technology Chengdu Ltd.

100%

TAIWAN

Innocom Technology Chongqing Ltd

100%

TAIWAN

Innocom Technology Xiamen Ltd

100%

TAIWAN

Innocom Technology Jiashan Ltd.

100%

TAIWAN

Keyway Investment Management Limited

100%

SAMOA

 

 

 

 

 

Key Corporate Relationships

 

Auditor:

PricewaterhouseCoopers LLP

 

Auditor:

PricewaterhouseCoopers LLP, PricewaterhouseCoopers

 

 

Corporate Family

           

Corporate Structure News:

Total Corporate Family Members: 20

 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Innolux Corp

Parent

Jhunan

Taiwan

Computer Peripherals

16,349.4

93,443

Chi Mei El Corporation

Subsidiary

Tainan County

Taiwan

Furniture and Fixtures

 

220

CMO USA, Inc.

Subsidiary

San Jose, CA

United States

Electronic Instruments and Controls

3.0

55

CMO Germany GmbH

Subsidiary

Willich

Germany

Electronic Instruments and Controls

 

30

CMO Europe B.V.

Subsidiary

Hoofddorp

Netherlands

Electronic Instruments and Controls

 

10

CMO Singapore Pte Ltd.

Subsidiary

Singapore

Singapore

Electronic Instruments and Controls

 

 

M+W High Tech Projects Malaysia Sdn Bhd

Subsidiary

Pulau Pinang

Malaysia

Engineering Consultants

 

150

LEAD Management Engineering & Construction Pte Ltd

Subsidiary

Singapore

Singapore

Business Services

19.1

110

Pan Electrics Pte. Ltd.

Subsidiary

Singapore

Singapore

Engineering Consultants

69.6

 

Mw High Tech Projects India Private Limited

Subsidiary

Hyderabad, Andhra Pradesh

India

Business Services

25.7

 

Mw High Tech Projects India Private Limited

Branch

Hyderabad, Andhra Pradesh

India

Nonclassifiable Industries

 

 

Uct Engineering (S) Pte Ltd

Subsidiary

Singapore

Singapore

Engineering Consultants

2.7

 

CMO Japan Co, Ltd.

Subsidiary

Tokyo, Chuo-ku

Japan

Electronic Instruments and Controls

 

 

Ningbo Chi Mei Optoelectronics Ltd.

Subsidiary

Ningbo

China

Electronic Instruments and Controls

 

 

Tpo Hong Kong Holding Limited

Subsidiary

Kwun Tong, Kowloon

Hong Kong

Electronic Instruments and Controls

 

 

Tpo Displays Hong Kong Limited

Subsidiary

Kwun Tong, Kowloon

Hong Kong

Electronic Instruments and Controls

 

10

Tpo Displays Europe B.V.

Subsidiary

Heerlen, Limburg

Netherlands

Appliance and Tool

 

 

TPO Displays Germany GmbH

Subsidiary

Ratingen, Nordrhein-Westfalen

Germany

Appliance and Tool

1.0

3

Tpo Displays Hong Kong Holding Limited

Subsidiary

 

 

 

 

 

Tpo Display (Shanghai) Ltd

Subsidiary

Shanghai, Shanghai

China

Electronic Instruments and Controls

226.8

6,500

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

Xingjian Duan

 

Chairman of the Board, General Manager

Chairman

Biography:

Duan Xingjian has been Chairman of the Board and General Manager in Innolux Corporation since March 16, 2012. Duan holds a Ph.D. in Electrical Engineering from Stanford University, the United States. Duan used to be Chief Executive Officer in the Company. Duan is also Director in Chi Mei Lighting Technology Corp. and Chairman of the Board in other companies including Innolux Holding Ltd, Rockets Holding Ltd., Stanford Developments Ltd. and Excel Victory Ltd. Duan was General Manager in two other companies.

Education:

Stanford University, PHD (Electrical Engineering)

Compensation/Salary:3,840,000

Compensation Currency: TWD

Chen-Hui Lin

 

Assistant Vice President

Chairman

 

Chin Lung Ting

 

Vice President

Chairman

 

Hsing Chien Tuan

 

Chairman & CEO

Chairman

 

Min-Chi Chuo

 

Board Member

Director/Board Member

 

Jeff Ting-Chen Hsu

 

VP

Director/Board Member

 

Kuo-Hung Hsu

 

Board Member

Director/Board Member

 

Shiou-Chuang Huang

 

Board Member

Director/Board Member

 

Qingsheng Lin

 

Director

Director/Board Member

 

Biography:

Lin Qingsheng has been serving as Director in Innolux Corporation since December 6, 2011. Lin is also Director in two other companies. Lin was Deputy General Manager in another company.

Ing-Dar Liu

 

Board Member

Director/Board Member

 

Zhichao Wang

 

Chief Executive Officer, General Manager, Director

Director/Board Member

 

Biography:

Wang Zhichao has been Chief Executive Officer, General Manager and Director in Innolux Corporation since June 29, 2012. Wang is also Chairman of the Board in two other companies and Director in two other companies. Wang holds a Master's degree from National Tsing Hua University, Taiwan.

Education:

National Tsing Hua University, M

Compensation/Salary:3,600,000

Compensation Currency: TWD

Bobo Wang

 

Independent Director

Director/Board Member

 

Biography:

Wang Bobo has been Independent Director in Innolux Corporation since June 29, 2012. Wang is also Chairman of the Board and Chief Executive Officer in Aetas Technology Incorporated.

 

Qilin Wei

 

Independent Director

Director/Board Member

 

Biography:

Wei Qilin has been serving as Independent Director in Innolux Corporation since June 29, 2010. Wei is also Chairman of the Board in Paradigm Asset Management Co., Ltd. and Independent Director in three other companies. Wei holds a Doctorate's degree in Economics from Universite de Paris, France, and a Master's degree in Management from Imperial College, University of London, the United Kingdom. Wei was Chairman of the Board in another bank and Professor in National Taiwan University.

Education:

University of Paris, PHD (Economics)
Imperial College, University of London, M (Management)

Hongwen Yang

 

Director

Director/Board Member

 

Biography:

Yang Hongwen has been Director in Innolux Corporation since June 29, 2012. Yang holds a Master's degree in Chemical Engineering from National Cheng Kung University, Taiwan.

Education:

National Cheng Kung University, M (Chemical Engineering)

 

Executives

 

Name

Title

Function

Hsing Chien Tuan

 

Chairman & CEO

Chief Executive Officer

Zhichao Wang

 

Chief Executive Officer, General Manager, Director

Chief Executive Officer

Biography:

Wang Zhichao has been Chief Executive Officer, General Manager and Director in Innolux Corporation since June 29, 2012. Wang is also Chairman of the Board in two other companies and Director in two other companies. Wang holds a Master's degree from National Tsing Hua University, Taiwan.

Education:

National Tsing Hua University, M

Compensation/Salary:3,600,000

Compensation Currency: TWD

Jyh Chau Wang

 

President STSP

President

 

Yaotong Chen

 

Deputy General Manager

Division Head Executive

 

Biography:

Chen Yaotong has been Deputy General Manager in Innolux Corporation since March 18, 2010. Chen holds an Executive Master of Business Administration (EMBA) from National Sun Yat-sen University, Taiwan.

Education:

National Sun Yat-sen University, MBA

Compensation/Salary:2,611,000

Compensation Currency: TWD

Jinglong Ding

 

Deputy General Manager

Division Head Executive

 

Biography:

Ding Jinglong has been Deputy General Manager in Innolux Corporation since March 18, 2010. Ding holds a Master's degree from National Taiwan University. Ding is Chairman of the Board and Director in three other companies.

Education:

National Taiwan University, M

Compensation/Salary:3,120,000

Compensation Currency: TWD

Xingjian Duan

 

Chairman of the Board, General Manager

Division Head Executive

 

Biography:

Duan Xingjian has been Chairman of the Board and General Manager in Innolux Corporation since March 16, 2012. Duan holds a Ph.D. in Electrical Engineering from Stanford University, the United States. Duan used to be Chief Executive Officer in the Company. Duan is also Director in Chi Mei Lighting Technology Corp. and Chairman of the Board in other companies including Innolux Holding Ltd, Rockets Holding Ltd., Stanford Developments Ltd. and Excel Victory Ltd. Duan was General Manager in two other companies.

Education:

Stanford University, PHD (Electrical Engineering)

Compensation/Salary:3,840,000

Compensation Currency: TWD

Ruibo Ke

 

Deputy General Manager

Division Head Executive

 

Biography:

Ke Ruibo has been Deputy General Manager in Innolux Corporation since March 18, 2010. Ke is Director and Chairman of the Board including Toppoly Optoelectronics (B.V.I.) Ltd. Ke was Vice President in two other companies.

Wenzhi Sa

 

Deputy General Manager

Division Head Executive

 

Biography:

Sa Wenzhi has been Deputy General Manager in Innolux Corporation since March 18, 2010. Sa holds a Ph.D. in Electrical Engineering from National Taiwan University.

Source: Reuters

Education:

National Taiwan University, PHD (Electrical Engineering)

Compensation/Salary:3,120,000

Compensation Currency: TWD

Hsing Chien Tuan

 

Chairman and General Manager

Division Head Executive

 

Tingzhen Xu

 

Deputy General Manager

Division Head Executive

 

Biography:

Xu Tingzhen has been Deputy General Manager in Innolux Corporation since June 29, 2012. Xu holds a Ph.D. in Electrical Engineering from University of Texas at Austin, the United States. Xu also serves as Director in three other companies. Xu was Director in the Company and Chairman of the Board in another company.

Source: Reuters

Education:

University of Texas at Austin, PHD (Electrical Engineering)

Compensation/Salary:2,460,000

Compensation Currency: TWD

Fangkeng Yang

 

Deputy General Manager

Division Head Executive

 

Biography:

Yang Fangkeng has been Deputy General Manager in Innolux Corporation since March 11, 2011. Yang is also Director and Chairman of the Board in other companies including TPO Displays Japan K.K.

Education:

University of Notre Dame, PHD (Electronics Engineering)

Compensation/Salary:2,600,000

Compensation Currency: TWD

Robert Chih-Hung Hsiao

 

Associate Vice President

Administration Executive

 

Kuo-Hsiung Kuo

 

Associate Vice President

Administration Executive

 

Roger Chen-Hua Luo

 

Associate Vice President

Administration Executive

 

Jimmy Chiu

 

CFO

Finance Executive

 

Jianming Qiu

 

Head of Finance

Finance Executive

 

Biography:

Qiu Jianming has been Head of Finance in Innolux Corporation since January 9, 2009. Qiu holds a Master's degree from Tennessee State University, the United States. Qiu is also Director in seven other companies including Explot Technology CO.,ltd.

Education:

Tennessee State University, M

Yansong Chen

 

Assistant General Manager

Investor Relations Executive

 

Education:

Wharton School of Business at the University of Pennsylvania, MBA
National Taiwan University, B (Economics)

Micro Cheng-Hui Chao

 

VP

Other

 

Chih-Ming Chen

 

Associate VP

Other

 

Andre Krebbers

 

VP

Other

 

S. Y. Lin

 

VP

Other

 

Wen-Jyh Sah

 

VP

Other

 

S. C. Sheu

 

VP

Other

 

Peterson Cheng-Jen Tien

 

VP

Other

 

 

 

Significant Developments

 

 

 

 

Innolux Corp's Subsidiary to Divest Holding in Himax Technologies,Inc.

Jun 14, 2013


Innolux Corp announced that its subsidiary, Leadtek Global Group Limited, has decided to divest its holding of 24,822,529 units of ADSs of Himax Technologies,Inc., at the price of USD 5.25 per unit, or for USD 130,318,277.25 in total, or NTD 3,900,426,038. The details of the buyer is not disclosed. Prior to that, Leadtek Global Group Limited holds a 14.64% stake in Himax Technologies,Inc. (24,822,529 units of ADSs), for USD 134,786,332.47.

Innolux Corp Announces Merger between Subsidiaries

Jun 13, 2013


Innolux Corp announced that its two wholly owned subsidiaries (subsidiary A and subsidiary B) will merge by the end of 2013. Subsidiary A will be survived and subsidiary B will be dissolved. Subsidiary A will be survived and subsidiary B are both engaged in the processing, manufacturing and after-sales maintenance services of thin film transistor-liquid crystal display (TFT-LCD) modules.

Innolux Corp's Subsidiary to Acquire Equipment

May 20, 2013


Innolux Corp announced that its subsidiary, a Ningbo-based electronic company, has decided to acquire a set of machinery equipment from a Shenzhen-based technology company, for RMB 390,088,203.

Innolux Corp Announces No Dividend Payment for FY 2012

Mar 29, 2013


Innolux Corp announced that it will pay no dividend to shareholders for fiscal year 2012.

Innolux Corporation to Dissolve Subsidiaries

Dec 21, 2012


Innolux Corporation announced that it will dissolve its wholly owned subsidiaries based in Mainland China, a Jiashan-based technology company, as well as Main Dynasty Investment Ltd., Mega Chance Investments Ltd, and a Nanjing-based technology company.

Chimei Innolux Corp Announces Name Change

Dec 20, 2012


Chimei Innolux Corp announced it has changed its name to Innolux Corporation.

Chimei Innolux Corp to Dissolve Subsidiaries

Aug 07, 2012


Chimei Innolux Corp announced that it will dissolve its subsidiaries, a Xiamen-based company, a Chengdu-based technology company, Asiaward Investment Ltd, Best China Investments Ltd, Sun Dynasty Development Ltd and Magic Sun Limited.

 

 

News

 

CNA: Local Bourse Hits Annual Low On Asia Losses
World News Connection (480 Words)

25-Jun-2013

Local bourse hits annual low on Asia losses
Focus Taiwan (347 Words)

25-Jun-2013

Innolux, Giantplus to ramp up on-cell panel production in 3Q13
DigiTimes Taiwan (188 Words)

25-Jun-2013

Liquid crystal display device with light source module assembled to housing
U.S. Patents (164 Words)

24-Jun-2013

Universal Display Corporation Stock Symbol Changes to "OLED"
4 Traders (551 Words)

24-Jun-2013

Universal Display Corporation Stock Symbol Changes To ?OLED?
TheStreet.com (555 Words)

24-Jun-2013

Universal Display Corporation Stock Symbol Changes to "OLED"
Business Wire (611 Words)

24-Jun-2013

CNA: Still Haunted By Qe3 Phase-out, Taiwan Shares Close Lower
World News Connection (482 Words)

24-Jun-2013

Still haunted by QE3 phase-out, Taiwan shares close lower
Focus Taiwan (342 Words)

24-Jun-2013

Foxconn Shows Off 70-inch 4k2k LCD TV
Tech-On! (171 Words)

24-Jun-2013

IPR: Joinder Of Proceedings Not Parties
Mondaq Business Briefing (444 Words)

24-Jun-2013

 


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

Reclassified Normal
31-Dec-2010

Reclassified Normal
31-Dec-2009

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 with Explanation

 

 

 

 

 

 

    Gross Revenue

16,428.9

17,514.9

15,800.9

5,048.0

5,196.1

    Sales Returns and Allowances

-79.4

-159.3

-146.0

-59.9

-103.0

Revenue

16,349.4

17,355.6

15,655.0

4,988.1

5,093.1

Total Revenue

16,349.4

17,355.6

15,655.0

4,988.1

5,093.1

 

 

 

 

 

 

    Cost of Revenue

16,189.3

18,553.6

14,968.5

4,860.4

4,711.7

Cost of Revenue, Total

16,189.3

18,553.6

14,968.5

4,860.4

4,711.7

Gross Profit

160.2

-1,198.0

686.5

127.7

381.3

 

 

 

 

 

 

    Selling/General/Administrative Expense

405.7

582.9

544.2

161.3

135.6

Total Selling/General/Administrative Expenses

405.7

582.9

544.2

161.3

135.6

Research & Development

408.4

352.5

288.2

71.0

64.4

    Impairment-Assets Held for Sale

33.9

12.0

-

-

12.0

Unusual Expense (Income)

33.9

12.0

-

-

12.0

Total Operating Expense

17,037.3

19,500.9

15,800.9

5,092.7

4,923.8

 

 

 

 

 

 

Operating Income

-687.9

-2,145.3

-145.9

-104.6

169.3

 

 

 

 

 

 

        Interest Expense - Non-Operating

-260.3

-200.2

-148.3

-17.5

-33.4

    Interest Expense, Net Non-Operating

-260.3

-200.2

-148.3

-17.5

-33.4

        Interest Income - Non-Operating

31.2

22.9

12.6

5.1

30.9

        Investment Income - Non-Operating

9.2

85.4

45.8

8.0

2.7

    Interest/Investment Income - Non-Operating

40.4

108.3

58.4

13.1

33.7

Interest Income (Expense) - Net Non-Operating Total

-219.9

-91.9

-89.9

-4.4

0.3

    Other Non-Operating Income (Expense)

-108.8

-135.3

-190.0

11.2

1.8

Other, Net

-108.8

-135.3

-190.0

11.2

1.8

Income Before Tax

-1,016.6

-2,372.6

-425.8

-97.9

171.3

 

 

 

 

 

 

Total Income Tax

-20.2

-169.1

25.4

-25.3

17.6

Income After Tax

-996.4

-2,203.5

-451.3

-72.6

153.8

 

 

 

 

 

 

    Minority Interest

9.1

10.9

-19.7

0.0

-

Net Income Before Extraord Items

-987.3

-2,192.6

-471.0

-72.6

153.8

Net Income

-987.3

-2,192.6

-471.0

-72.6

153.8

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

-987.3

-2,192.6

-471.0

-72.6

153.8

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

-987.3

-2,192.6

-471.0

-72.6

153.8

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

7,472.4

7,346.4

6,508.1

3,252.0

3,218.1

Basic EPS Excl Extraord Items

-0.13

-0.30

-0.07

-0.02

0.05

Basic/Primary EPS Incl Extraord Items

-0.13

-0.30

-0.07

-0.02

0.05

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

-987.3

-2,192.6

-471.0

-72.6

153.8

Diluted Weighted Average Shares

7,472.4

7,346.4

6,508.1

3,252.0

3,285.9

Diluted EPS Excl Extraord Items

-0.13

-0.30

-0.07

-0.02

0.05

Diluted EPS Incl Extraord Items

-0.13

-0.30

-0.07

-0.02

0.05

Dividends per Share - Common Stock Primary Issue

0.00

0.00

0.00

0.00

0.01

Gross Dividends - Common Stock

0.0

0.0

0.0

0.0

19.9

Interest Expense, Supplemental

260.3

200.2

148.3

17.5

33.4

Depreciation, Supplemental

2,759.4

3,178.3

2,324.0

283.9

280.9

Total Special Items

33.9

12.0

-

-

12.0

Normalized Income Before Tax

-982.7

-2,360.6

-425.8

-97.9

183.3

 

 

 

 

 

 

Effect of Special Items on Income Taxes

11.9

4.2

-

-

1.2

Inc Tax Ex Impact of Sp Items

-8.3

-164.9

25.4

-25.3

18.8

Normalized Income After Tax

-974.4

-2,195.7

-451.3

-72.6

164.6

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-965.3

-2,184.8

-471.0

-72.6

164.6

 

 

 

 

 

 

Basic Normalized EPS

-0.13

-0.30

-0.07

-0.02

0.05

Diluted Normalized EPS

-0.13

-0.30

-0.07

-0.02

0.05

Amort of Intangibles, Supplemental

175.1

189.7

196.1

60.8

39.2

Research & Development Exp, Supplemental

408.4

352.5

288.2

71.0

64.4

Normalized EBIT

-654.0

-2,133.4

-145.9

-104.6

181.3

Normalized EBITDA

2,280.4

1,234.6

2,374.2

240.1

501.4

    Current Tax - Total

-

-

-

-

14.2

Current Tax - Total

-

-

-

-

14.2

    Deferred Tax - Total

-

-

-

-

-0.1

Deferred Tax - Total

-

-

-

-

-0.1

    Other Tax

-

-

-

-

3.5

Income Tax - Total

-

-

-

-

17.6

Interest Cost - Domestic

0.9

0.9

0.6

0.1

0.1

Service Cost - Domestic

0.3

0.4

0.4

0.0

0.0

Expected Return on Assets - Domestic

-0.8

-0.7

-0.6

-0.1

-0.1

Actuarial Gains and Losses - Domestic

0.1

0.3

0.0

0.1

0.0

Domestic Pension Plan Expense

0.5

0.8

0.5

0.1

0.1

Defined Contribution Expense - Domestic

25.5

25.7

23.0

3.6

-

Defined Contribution Expense - Foreign

29.7

31.6

21.1

8.3

-

Total Pension Expense

55.7

58.1

44.5

12.0

0.1

Discount Rate - Domestic

1.75%

1.90%

1.75%

2.25%

2.50%

Expected Rate of Return - Domestic

1.75%

1.90%

1.75%

2.25%

2.50%

Compensation Rate - Domestic

3.50%

3.50%

3.50%

3.00%

3.00%

Total Plan Interest Cost

0.9

0.9

0.6

0.1

0.1

Total Plan Service Cost

0.3

0.4

0.4

0.0

0.0

Total Plan Expected Return

-0.8

-0.7

-0.6

-0.1

-0.1

 

 

 

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

Updated Normal
31-Dec-2011

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 with Explanation

 

 

 

 

 

 

    Cash & Equivalents

1,409.7

1,774.1

2,029.2

1,141.5

1,794.9

    Short Term Investments

93.7

483.1

125.9

10.0

0.0

Cash and Short Term Investments

1,503.4

2,257.2

2,155.1

1,151.5

1,794.9

        Accounts Receivable - Trade, Gross

2,596.0

2,250.5

1,955.7

734.3

493.6

        Provision for Doubtful Accounts

-20.6

-18.8

-31.0

-1.7

-3.1

    Trade Accounts Receivable - Net

2,870.1

2,462.7

2,223.6

792.8

538.4

    Other Receivables

90.5

234.3

176.6

77.1

73.3

Total Receivables, Net

2,960.6

2,696.9

2,400.2

870.0

611.7

    Inventories - Finished Goods

477.0

721.6

795.2

338.6

271.7

    Inventories - Work In Progress

912.3

986.4

1,081.3

220.1

198.6

    Inventories - Raw Materials

220.4

469.6

613.1

103.9

80.9

    Inventories - Other

-159.6

-219.2

-286.3

-8.4

-13.2

Total Inventory

1,450.0

1,958.5

2,203.3

654.1

538.0

Prepaid Expenses

39.1

44.7

29.0

9.9

36.9

    Deferred Income Tax - Current Asset

45.6

20.7

26.8

12.1

18.1

    Other Current Assets

20.5

42.9

9.5

1.6

1.0

Other Current Assets, Total

66.1

63.5

36.3

13.7

19.1

Total Current Assets

6,019.2

7,020.8

6,823.8

2,699.2

3,000.6

 

 

 

 

 

 

        Buildings

6,049.6

5,548.0

5,554.6

303.6

145.8

        Land/Improvements

132.8

171.3

175.4

-

-

        Machinery/Equipment

14,440.7

12,648.8

11,779.5

1,672.9

1,697.7

        Construction in Progress

892.1

2,334.2

2,690.6

1,784.7

655.8

        Leases

36.6

34.2

48.4

-

-

        Other Property/Plant/Equipment

70.7

67.1

60.8

-

-

    Property/Plant/Equipment - Gross

21,622.6

20,803.5

20,309.4

3,761.2

2,499.4

    Accumulated Depreciation

-10,278.0

-7,438.0

-4,528.9

-1,064.6

-760.1

Property/Plant/Equipment - Net

11,344.6

13,365.5

15,780.5

2,696.6

1,739.3

Goodwill, Net

589.3

564.6

587.3

-

0.0

Intangibles, Net

33.4

46.9

60.6

0.0

-

    LT Investment - Affiliate Companies

191.9

158.2

154.5

5.1

-

    LT Investments - Other

622.3

570.3

305.7

63.3

17.6

Long Term Investments

814.3

728.5

460.2

68.4

17.6

    Deferred Charges

291.0

319.8

329.3

113.1

60.2

    Deferred Income Tax - Long Term Asset

525.5

484.9

282.2

57.1

20.2

    Other Long Term Assets

59.5

47.7

75.2

10.9

12.7

Other Long Term Assets, Total

875.9

852.4

686.7

181.1

93.1

Total Assets

19,676.6

22,578.9

24,399.2

5,645.3

4,850.5

 

 

 

 

 

 

Accounts Payable

3,282.0

3,941.8

3,771.2

952.8

567.2

Accrued Expenses

464.0

432.2

585.7

137.0

119.8

Notes Payable/Short Term Debt

1,635.9

2,858.9

1,071.9

380.7

501.1

Current Portion - Long Term Debt/Capital Leases

2,435.2

6,252.8

2,702.4

124.1

171.0

    Customer Advances

33.1

22.4

65.5

25.1

11.9

    Income Taxes Payable

14.6

9.8

16.8

1.8

13.7

    Other Payables

239.7

293.7

359.4

62.3

84.6

    Other Current Liabilities

65.6

32.0

85.4

50.4

34.8

Other Current liabilities, Total

353.1

357.8

527.1

139.7

144.9

Total Current Liabilities

8,170.1

13,843.6

8,658.3

1,734.3

1,504.0

 

 

 

 

 

 

    Long Term Debt

5,242.7

1,783.0

6,187.5

950.4

408.3

    Capital Lease Obligations

0.0

32.4

101.5

-

-

Total Long Term Debt

5,242.7

1,815.3

6,289.0

950.4

408.3

Total Debt

9,313.7

10,927.1

10,063.3

1,455.2

1,080.4

 

 

 

 

 

 

Minority Interest

52.8

82.1

142.8

0.0

-

    Pension Benefits - Underfunded

2.2

2.1

3.2

0.0

-

    Other Long Term Liabilities

317.9

356.5

431.3

0.2

0.1

Other Liabilities, Total

320.1

358.6

434.5

0.2

0.1

Total Liabilities

13,785.7

16,099.7

15,524.5

2,684.9

1,912.4

 

 

 

 

 

 

    Common Stock

2,727.5

2,415.2

2,507.8

1,014.4

948.6

Common Stock

2,727.5

2,415.2

2,507.8

1,014.4

948.6

Additional Paid-In Capital

4,122.2

6,335.6

6,557.4

1,590.4

1,542.5

Retained Earnings (Accumulated Deficit)

-930.1

-2,300.4

-178.9

301.9

416.6

Treasury Stock - Common

-

0.0

-0.5

0.0

-

Unrealized Gain (Loss)

-34.0

-69.6

58.3

31.6

-

    Translation Adjustment

5.3

98.3

-69.7

18.9

27.2

    Other Equity

-

0.0

0.3

3.2

3.2

Other Equity, Total

5.3

98.3

-69.4

22.1

30.4

Total Equity

5,891.0

6,479.1

8,874.7

2,960.4

2,938.2

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

19,676.6

22,578.9

24,399.2

5,645.3

4,850.5

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

7,913.0

7,346.7

7,345.1

3,259.6

3,221.3

Total Common Shares Outstanding

7,913.0

7,346.7

7,345.1

3,259.6

3,221.3

Treasury Shares - Common Stock Primary Issue

0.0

0.0

0.4

0.0

0.0

Employees

93,443

116,056

108,272

45,680

30,450

Number of Common Shareholders

-

360,607

373,663

407,562

110,402

Deferred Revenue - Current

33.1

22.4

65.5

25.1

11.9

Total Long Term Debt, Supplemental

-

-

2,702.4

-

171.0

Long Term Debt Maturing within 1 Year

-

-

2,702.4

-

171.0

Long Term Debt Matur. in Year 6 & Beyond

-

-

0.0

-

0.0

Total Capital Leases, Supplemental

-

97.8

169.4

-

-

Capital Lease Payments Due in Year 1

-

65.4

67.9

-

-

Capital Lease Payments Due in Year 2

-

32.4

67.9

-

-

Capital Lease Payments Due in Year 3

-

-

33.6

-

-

Capital Lease Payments Due in 2-3 Years

-

32.4

101.5

-

-

Total Operating Leases, Supplemental

145.6

166.3

265.8

29.2

28.4

Operating Lease Payments Due in Year 1

15.9

17.8

19.2

5.7

1.8

Operating Lease Payments Due in Year 2

15.1

16.6

69.4

1.6

1.7

Operating Lease Payments Due in Year 3

15.1

16.6

23.1

1.6

1.7

Operating Lease Payments Due in Year 4

15.1

16.6

23.1

1.6

1.7

Operating Lease Payments Due in Year 5

15.1

16.6

23.1

1.6

1.7

Operating Lease Pymts. Due in 2-3 Years

30.3

33.1

92.5

3.2

3.5

Operating Lease Pymts. Due in 4-5 Years

30.3

33.1

46.2

3.2

3.5

Oper. Lse. Pymts. Due in Year 6 & Beyond

69.2

82.3

107.9

17.0

19.7

Pension Obligation - Domestic

47.7

46.1

49.7

3.3

3.1

Plan Assets - Domestic

48.2

42.5

40.1

3.1

2.9

Funded Status - Domestic

0.5

-3.6

-9.6

-0.3

-0.2

Accumulated Obligation - Domestic

22.5

23.4

24.6

2.0

1.8

Total Funded Status

0.5

-3.6

-9.6

-0.3

-0.2

Discount Rate - Domestic

1.75%

1.90%

1.75%

2.25%

2.50%

Expected Rate of Return - Domestic

1.75%

1.90%

1.75%

2.25%

2.50%

Compensation Rate - Domestic

3.50%

3.50%

3.50%

3.00%

3.00%

Accrued Liabilities - Domestic

-2.2

-2.1

-3.2

-

-

Net Assets Recognized on Balance Sheet

-2.2

-2.1

-3.2

-

-

Total Plan Obligations

47.7

46.1

49.7

3.3

3.1

Total Plan Assets

48.2

42.5

40.1

3.1

2.9

 

 

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 with Explanation

 

 

 

 

 

 

Net Income/Starting Line

-996.4

-2,203.5

-451.3

-72.6

153.8

    Depreciation

2,934.4

3,368.0

2,520.2

344.7

320.1

Depreciation/Depletion

2,934.4

3,368.0

2,520.2

344.7

320.1

Deferred Taxes

-45.8

-209.5

-11.4

-28.9

-0.1

    Unusual Items

45.7

89.3

-0.9

-0.2

12.1

    Equity in Net Earnings (Loss)

8.9

16.4

-11.2

0.5

-

    Other Non-Cash Items

1.8

-52.8

-2.3

-7.2

10.0

Non-Cash Items

56.4

52.9

-14.4

-6.8

22.0

    Accounts Receivable

-210.7

-289.1

-39.4

-249.1

311.9

    Inventories

573.6

125.7

-449.1

-96.8

-54.2

    Prepaid Expenses

7.4

-17.2

56.8

27.0

17.9

    Other Assets

15.9

-12.4

-7.2

-4.1

1.0

    Accounts Payable

-880.5

427.4

352.9

375.4

-212.1

    Accrued Expenses

13.7

-135.8

263.5

25.4

34.5

    Taxes Payable

4.3

-6.6

12.1

-11.9

-36.8

    Other Liabilities

-1.4

-142.4

247.3

31.2

29.5

Changes in Working Capital

-477.8

-50.4

436.9

97.2

91.9

Cash from Operating Activities

1,470.9

957.4

2,480.1

333.6

587.7

 

 

 

 

 

 

    Purchase of Fixed Assets

-569.4

-1,553.0

-3,046.6

-1,205.0

-634.3

    Purchase/Acquisition of Intangibles

0.0

-10.9

-

-

-

Capital Expenditures

-569.4

-1,563.9

-3,046.6

-1,205.0

-634.3

    Sale of Business

-93.8

-

-

-

-

    Sale of Fixed Assets

85.1

124.3

16.8

0.1

0.3

    Sale/Maturity of Investment

40.8

33.2

7.2

0.3

-

    Investment, Net

397.7

-877.7

7.3

-9.7

0.3

    Purchase of Investments

-5.1

-7.4

-28.7

-19.5

-7.8

    Other Investing Cash Flow

-103.4

-126.1

1,315.8

-107.3

-50.8

Other Investing Cash Flow Items, Total

321.4

-853.7

1,318.3

-136.2

-58.1

Cash from Investing Activities

-248.1

-2,417.6

-1,728.3

-1,341.2

-692.4

 

 

 

 

 

 

    Other Financing Cash Flow

0.8

1.4

-0.6

0.1

-16.5

Financing Cash Flow Items

0.8

1.4

-0.6

0.1

-16.5

    Cash Dividends Paid - Common

0.0

0.0

0.0

-19.0

-131.7

Total Cash Dividends Paid

0.0

0.0

0.0

-19.0

-131.7

        Sale/Issuance of Common

182.6

-

-

-

0.0

    Common Stock, Net

182.6

-

-

-

0.0

    Options Exercised

0.0

0.1

3.6

8.1

10.0

Issuance (Retirement) of Stock, Net

182.6

0.1

3.6

8.1

10.0

        Short Term Debt Issued

-

2,198.5

-

-

408.7

        Short Term Debt Reduction

-991.0

-

-321.2

-122.2

-

    Short Term Debt, Net

-1,045.1

1,882.2

17.4

-122.2

408.7

        Long Term Debt Issued

33.1

2,534.4

1,715.7

648.0

348.7

        Long Term Debt Reduction

-809.6

-3,147.5

-1,749.4

-183.3

-356.8

    Long Term Debt, Net

-776.6

-613.1

-33.7

464.6

-8.1

Issuance (Retirement) of Debt, Net

-1,821.7

1,269.1

-16.3

342.4

400.6

Cash from Financing Activities

-1,638.3

1,270.5

-13.2

331.6

262.3

 

 

 

 

 

 

Foreign Exchange Effects

-17.9

4.4

-19.4

-2.1

-2.0

Net Change in Cash

-433.4

-185.3

719.2

-678.2

155.6

 

 

 

 

 

 

Net Cash - Beginning Balance

1,816.1

2,013.0

1,159.2

1,783.7

1,711.9

Net Cash - Ending Balance

1,382.6

1,827.8

1,878.4

1,105.6

1,867.5

Cash Interest Paid

259.5

198.6

131.0

18.9

33.2

Cash Taxes Paid

18.1

46.7

14.9

15.4

54.5

 

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

Reclassified Normal
31-Dec-2010

Reclassified Normal
31-Dec-2009

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 with Explanation

 

 

 

 

 

 

    Gross Sales

16,428.9

17,514.9

15,800.9

5,048.0

5,196.1

    Sales Returns

-26.5

-88.4

-37.6

-7.0

-13.3

    Sales Discounts and Allowances

-52.9

-70.9

-108.4

-53.0

-89.8

Total Revenue

16,349.4

17,355.6

15,655.0

4,988.1

5,093.1

 

 

 

 

 

 

    Cost of Sales

16,189.3

18,553.6

14,968.5

4,860.4

4,711.7

    Selling Expenses

120.1

261.9

298.3

114.7

91.5

    General and Administrative Expenses

285.6

321.0

245.9

46.6

44.1

    Research and Development Expenses

408.4

352.5

288.2

71.0

64.4

    Impairment Loss

33.9

12.0

-

-

12.0

Total Operating Expense

17,037.3

19,500.9

15,800.9

5,092.7

4,923.8

 

 

 

 

 

 

    Interest Income

31.2

22.9

12.6

5.1

30.9

    Gain on Financial Assets Revaluation

0.0

204.6

112.0

5.0

3.7

    Gain on Equity Investment

-

0.0

11.2

0.0

-

    Dividend Income

6.2

6.1

12.0

0.3

-

    Gains on Sale of Investments

23.1

15.3

3.6

0.2

-

    Gain/Loss on Foreign Exchange

102.7

-53.4

-34.6

3.9

8.4

    Miscellaneous Income

73.5

104.7

34.8

13.0

7.7

    Interest Expense

-260.3

-200.2

-148.3

-17.5

-33.4

    Loss on Financial Assets Revaluation

-

-

-

-

0.0

    Loss on Financial Liabilities Revaluatio

-

-70.8

-58.4

-0.9

-9.3

    Revaluation G/L on Financial Assets/Lia.

-113.8

-

-

-

-

    Loss on Equity Investment

-8.9

-16.4

0.0

-0.5

0.0

    Miscellaneous Disbursements

-182.3

-240.0

-224.8

-1.9

-5.9

Net Income Before Taxes

-1,016.6

-2,372.6

-425.8

-97.9

171.3

 

 

 

 

 

 

Provision for Income Taxes

-20.2

-169.1

25.4

-25.3

17.6

Net Income After Taxes

-996.4

-2,203.5

-451.3

-72.6

153.8

 

 

 

 

 

 

    Minority Interest

9.1

10.9

-19.7

0.0

-

Net Income Before Extra. Items

-987.3

-2,192.6

-471.0

-72.6

153.8

Net Income

-987.3

-2,192.6

-471.0

-72.6

153.8

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

-987.3

-2,192.6

-471.0

-72.6

153.8

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

-987.3

-2,192.6

-471.0

-72.6

153.8

 

 

 

 

 

 

Basic Weighted Average Shares

7,472.4

7,346.4

6,508.1

3,252.0

3,218.1

Basic EPS Excluding ExtraOrdinary Items

-0.13

-0.30

-0.07

-0.02

0.05

Basic EPS Including ExtraOrdinary Items

-0.13

-0.30

-0.07

-0.02

0.05

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

-987.3

-2,192.6

-471.0

-72.6

153.8

Diluted Weighted Average Shares

7,472.4

7,346.4

6,508.1

3,252.0

3,285.9

Diluted EPS Excluding ExtraOrd Items

-0.13

-0.30

-0.07

-0.02

0.05

Diluted EPS Including ExtraOrd Items

-0.13

-0.30

-0.07

-0.02

0.05

DPS-Common Stock

0.00

0.00

0.00

0.00

0.01

Gross Dividends - Common Stock

0.0

0.0

0.0

0.0

19.9

Normalized Income Before Taxes

-982.7

-2,360.6

-425.8

-97.9

183.3

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

-8.3

-164.9

25.4

-25.3

18.8

Normalized Income After Taxes

-974.4

-2,195.7

-451.3

-72.6

164.6

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-965.3

-2,184.8

-471.0

-72.6

164.6

 

 

 

 

 

 

Basic Normalized EPS

-0.13

-0.30

-0.07

-0.02

0.05

Diluted Normalized EPS

-0.13

-0.30

-0.07

-0.02

0.05

Interest Expense, Supplemental

260.3

200.2

148.3

17.5

33.4

R&D Expense, Supplemental

408.4

352.5

288.2

71.0

64.4

Depreciation - Operating Cost

2,702.2

3,109.0

2,267.5

265.8

263.2

Depreciation - Operating Expense

54.1

62.0

51.2

18.1

17.7

Depreciation - Non-operating Expense

3.0

7.3

5.4

-

-

Amortization - Operating Cost

83.0

73.0

90.5

44.2

29.8

Amortization - Operating Expense

92.0

116.7

105.6

16.6

9.4

    Current Tax

-

-

-

-

14.2

Current Tax - Total

-

-

-

-

14.2

    Deferred Tax

-

-

-

-

-0.1

Deferred Tax - Total

-

-

-

-

-0.1

    Others

-

-

-

-

3.5

Income Tax - Total

-

-

-

-

17.6

Service Cost

0.3

0.4

0.4

0.0

0.0

Interest Cost

0.9

0.9

0.6

0.1

0.1

Expected Return on Plan Assets

-0.8

-0.7

-0.6

-0.1

-0.1

Amort. of Actuarial Gain/Loss

0.1

0.3

0.0

0.1

0.0

Domestic Pension Plan Expense

0.5

0.8

0.5

0.1

0.1

Defined Contribution Expense - Domestic

25.5

25.7

23.0

3.6

-

Defined Contribution Expense - Foreign

29.7

31.6

21.1

8.3

-

Total Pension Expense

55.7

58.1

44.5

12.0

0.1

Discount Rate

1.75%

1.90%

1.75%

2.25%

2.50%

Expected Rate of Return on Plan Assets

1.75%

1.90%

1.75%

2.25%

2.50%

Rate of Compensation Increase

3.50%

3.50%

3.50%

3.00%

3.00%

 

 

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

Updated Normal
31-Dec-2011

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 with Explanation

 

 

 

 

 

 

    Cash and Cash Equivalent

1,409.7

1,774.1

2,029.2

1,141.5

1,794.9

    Financial Assets-Fair Value,Current

2.4

21.2

17.3

0.0

0.0

    Financial Assets-Available for Sale

1.4

0.6

99.2

0.0

-

    Note Receivable

-

2.1

9.3

-

-

    Accounts Receivable, Gross

2,596.0

2,250.5

1,955.7

734.3

493.6

    Provision for Doubtful Accounts

-4.0

-5.8

-10.2

-1.7

-3.1

    Provision for Sales Discount

-16.6

-13.1

-20.9

-

-

    Accounts Receivable - Related Parties

294.7

231.0

298.9

60.2

48.0

    Other Receivables

90.5

234.3

176.6

77.1

73.3

    Other Financial Assets - Current

89.9

459.2

0.1

10.0

-

    Raw Material

220.4

469.6

613.1

103.9

80.9

    Work-in-Process

912.3

986.4

1,081.3

220.1

198.6

    Finished Goods

477.0

721.6

795.2

338.6

271.7

    Provision for Inventory

-159.6

-219.2

-286.3

-8.4

-13.2

    Prepayment

39.1

44.7

29.0

9.9

36.9

    Assets for Sale,Non-current

14.6

21.6

-

-

-

    Deferred Income Tax Assets - Current

45.6

20.7

26.8

12.1

18.1

    Other Current Assets

5.9

21.2

9.5

1.6

1.0

Total Current Assets

6,019.2

7,020.8

6,823.8

2,699.2

3,000.6

 

 

 

 

 

 

    Financial Assets, Fair Value - Non-Curr.

0.0

6.5

6.6

7.6

6.7

    Financial Assets Held for Sale

146.2

114.6

151.0

36.1

-

    Financial Assets - Cost Method, Non-Cur.

48.1

42.3

148.1

18.2

9.6

    Debt Investments without Active Market,

-

-

0.0

1.4

1.3

    Long Term Equity Investment

191.9

158.2

154.5

5.1

-

    Prepayments for Long Term Investment

-

-

-

-

0.0

    Other Financial Assets - Non-Current

428.0

406.9

0.0

0.0

0.0

    Land

132.8

171.3

175.4

-

-

    Buildings and Structures

6,040.1

5,542.6

5,547.7

302.8

144.8

    Machinery and Equipment

13,898.8

12,101.9

11,278.7

1,495.4

1,388.5

    Laboratory Equipment

256.7

204.4

187.5

102.9

236.6

    Transportation Equipment

31.9

32.9

32.2

2.1

1.8

    Office Equipment

68.1

69.7

63.3

20.5

18.4

    Leased Assets

70.7

67.1

60.8

-

-

    Leasehold Improvement

9.5

5.4

6.9

0.8

1.0

    Miscellaneous Equipment

185.1

239.8

217.8

52.0

52.4

    Accumulated Depreciation

-10,270.0

-7,433.1

-4,525.4

-1,064.6

-760.1

    Construction in Progress & Prepaid Equip

892.1

2,334.2

2,690.6

1,784.7

655.8

    Goodwill, Net

589.3

564.6

587.3

-

0.0

    Other Intangible Assets

33.4

46.9

60.6

0.0

-

    Rental Assets

36.6

34.2

48.4

-

-

    Accumulated Depreciation - Assets for Le

-8.0

-4.9

-3.4

-

-

    Idled Assets

24.0

6.2

35.1

-

-

    Security Deposits Paid

-

-

-

-

12.7

    Deferred Charges

291.0

319.8

329.3

113.1

60.2

    Deferred Income Tax Assets - Non Current

525.5

484.9

282.2

57.1

20.2

    Other Assets - Other

35.5

41.5

40.1

10.9

-

Total Assets

19,676.6

22,578.9

24,399.2

5,645.3

4,850.5

 

 

 

 

 

 

    Short Term Borrowings

1,569.1

2,780.6

671.5

380.7

501.0

    Short Term Notes & Bills Payable

24.1

75.9

397.7

0.0

-

    Financial Liability - Fair Value, Curr.

42.7

2.4

2.7

-

0.1

    Accounts Payable

2,809.2

3,300.9

3,347.8

884.7

538.3

    Accounts Payable - Related Parties

472.7

641.0

423.3

68.1

28.8

    Income Tax Payables

14.6

9.8

16.8

1.8

13.7

    Accrued Expenses

464.0

432.2

585.7

137.0

119.8

    Equipment Payable

125.8

104.9

271.7

57.0

84.3

    Other Payables

113.9

188.8

87.7

5.3

0.4

    Advance Receipts

33.1

22.4

65.5

25.1

11.9

    Current Portion of Long Term Debt

2,401.4

6,187.4

2,634.5

124.1

171.0

    Current Portion of Lease Payment

33.8

65.4

67.9

0.0

-

    Other Current Liabilities

65.6

32.0

85.4

50.4

34.8

Total Current Liabilities

8,170.1

13,843.6

8,658.3

1,734.3

1,504.0

 

 

 

 

 

 

    Long Term Borrowings

5,242.7

1,716.9

6,050.3

950.4

408.3

    Corporate Bonds Payable

0.0

66.1

137.2

0.0

-

    Lease Payable

0.0

32.4

101.5

-

-

    Fin. Liabilities-Fair Value, Non-current

0.0

-

-

-

-

Total Long Term Debt

5,242.7

1,815.3

6,289.0

950.4

408.3

 

 

 

 

 

 

    Hedging Derivative Liabilities - Non-cur

13.5

24.3

40.2

0.0

-

    Accrued Pension Liabilities

2.2

2.1

3.2

0.0

-

    LT Security Deposits Received

-

-

-

-

0.1

    Other Long Term Liabilities

304.4

332.2

391.1

0.2

0.0

    Minority Interest

52.8

82.1

142.8

0.0

-

Total Liabilities

13,785.7

16,099.7

15,524.5

2,684.9

1,912.4

 

 

 

 

 

 

    Common Stock

2,727.5

2,415.2

2,507.8

1,014.4

948.6

    Advance Receipt for Common Stock

-

0.0

0.3

3.2

3.2

    Paid-In Capital

4,069.6

6,294.8

1,734.9

1,581.5

1,533.8

    Capital Gain on LT Investments

10.7

9.4

0.9

0.4

0.4

    Consolidated Excess

-

-

4,802.2

8.5

8.2

    Employee Stock Option

42.0

31.4

19.3

0.0

-

    Legal Reserve

80.3

76.9

79.9

72.8

56.2

    Retained Earnings

-1,010.4

-2,377.4

-258.7

229.1

360.4

    Unrealized G/L of Financial Products

-34.0

-69.6

58.3

31.6

-

    Cumulative Translation Adjustment

5.3

98.3

-69.7

18.9

27.2

    Treasury Stock

-

0.0

-0.5

0.0

-

Total Equity

5,891.0

6,479.1

8,874.7

2,960.4

2,938.2

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

19,676.6

22,578.9

24,399.2

5,645.3

4,850.5

 

 

 

 

 

 

    S/O-Common Stock

7,913.0

7,346.7

7,345.1

3,259.6

3,221.3

Total Common Shares Outstanding

7,913.0

7,346.7

7,345.1

3,259.6

3,221.3

T/S-Common Stock

0.0

0.0

0.4

0.0

0.0

Deferred Revenue, Current

33.1

22.4

65.5

25.1

11.9

Full-Time Employees

93,443

116,056

108,272

45,680

30,450

Number of Common Shareholders

-

360,607

373,663

407,562

110,402

Current maturities

-

-

2,702.4

-

171.0

Total Long Term Debt, Supplemental

-

-

2,702.4

-

171.0

Capital Lease Payments Due within 1 Year

-

65.4

67.9

-

-

Capital Lease Payments Due in Year 2

-

32.4

67.9

-

-

Capital Lease Payments Due in Year 3

-

-

33.6

-

-

Total Capital Leases, Supplemental

-

97.8

169.4

-

-

Operating Lease Due Within 1 year

15.9

17.8

19.2

5.7

1.8

Operating Lease Due Within 2 years

-

-

69.4

-

-

Operating Lease Due Within 5 years

60.5

66.2

69.4

6.5

6.9

Operating Lease - Remaining years

69.2

82.3

107.9

17.0

19.7

Total Operating Leases, Supplemental

145.6

166.3

265.8

29.2

28.4

Accumulated Benefit Obligation

22.5

23.4

24.6

2.0

1.8

Benefit Obligation

47.7

46.1

49.7

3.3

3.1

Fair Value of Plan Assets

48.2

42.5

40.1

3.1

2.9

Funded Status

0.5

-3.6

-9.6

-0.3

-0.2

Total Funded Status

0.5

-3.6

-9.6

-0.3

-0.2

Discount Rate

1.75%

1.90%

1.75%

2.25%

2.50%

Expected Rate of Return on Plan Assets

1.75%

1.90%

1.75%

2.25%

2.50%

Rate of Compensation Increase

3.50%

3.50%

3.50%

3.00%

3.00%

Accrued Pension Liabilities

-2.2

-2.1

-3.2

-

-

Net Assets Recognized on Balance Sheet

-2.2

-2.1

-3.2

-

-

 

 

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 with Explanation

 

 

 

 

 

 

Net Income

-996.4

-2,203.5

-451.3

-72.6

153.8

    Depreciation

2,934.4

3,368.0

2,520.2

344.7

320.1

    Bad Debts

-1.9

-4.2

-2.1

-1.5

-

    Reversal of Inventory Devaluation

-55.6

-52.1

-0.4

-4.9

-

    Inventory Devaluation & Obsolescence

-

-

-

-

9.9

    Stock Option Transferrd to Employees

10.8

13.2

8.0

-

-

    Obsolete Loss on Inventories

30.0

94.5

-

-

-

    Impairment Loss

33.9

12.0

-

0.0

12.0

    Gain on Sale of Investments

-23.1

-15.3

-3.6

-0.2

-

    Amort. on Disc. of Bond Invest. Inact. M

0.0

0.0

0.0

-0.1

-0.1

    Net Gain on Fncl. Assets/Liab. Valuation

39.6

-19.5

-12.0

-0.7

0.1

    Bank-sponsored Loans Amortization

4.4

5.6

-

-

-

    Equity Investment Gain/Loss

8.9

16.4

-11.2

0.5

-

    Cash Dividends from Equity Subsidiaries

4.6

4.1

4.3

-

-

    Disposal of Fixed Assets

4.8

-1.9

2.8

0.1

0.1

    Accounts Receivable

-286.2

-281.4

24.2

-224.8

309.0

    Accounts Receivable - Related Parties

-68.0

58.5

-69.5

-20.9

42.9

    Other Receivables

143.4

-66.2

5.9

-3.4

-40.0

    Inventories

573.6

125.7

-449.1

-96.8

-54.2

    Prepayment

7.4

-17.2

56.8

27.0

17.9

    Deferred Income Tax Assets/Liabilities

-45.8

-209.5

-11.4

-28.9

-0.1

    Other Current Assets

15.9

-12.4

-7.2

-1.0

1.0

    Other Assets - Other

-

-

0.0

-3.1

-

    Accounts Payable

-614.4

79.5

339.2

325.9

-160.9

    Accounts Payable - Related Parties

-184.6

240.4

32.4

44.6

-40.2

    Accrued Expenses

13.7

-135.8

263.5

25.4

34.5

    Other Payables

-81.5

107.5

-18.7

4.8

-10.9

    Taxes Payables

4.3

-6.6

12.1

-11.9

-36.8

    Advance Receipts

9.6

-41.9

34.2

16.8

-0.1

    Other Current Liabilities

31.3

-52.3

-1.1

14.4

33.7

    Other Liabilities - Other

-42.3

-47.2

214.0

0.0

-4.1

    Accrued Pension Liabilities

0.0

-1.0

0.2

-

-

Cash from Operating Activities

1,470.9

957.4

2,480.1

333.6

587.7

 

 

 

 

 

 

    Financial Lia. at Fair Value - Current

19.1

14.5

-6.9

-0.1

-

    Hedging Derivative Financial Liabilities

-4.0

-12.8

13.6

-

-

    Financial Assets at Fair Value - Current

-

-

-

-

0.3

    Fncl. Asst. at FV-Non-Current, Increase

-

-

-

0.0

-7.0

    Purchase of Financial Assets for Sale

0.0

-4.4

-

-

-

    Other Financial Assets

378.6

-892.2

14.2

-9.7

0.0

    Sale of Financial Assets HFS, Non-Curr.

29.7

16.6

0.0

0.3

-

    Disposal of Bond Investment, Non-active

6.8

-

-

-

-

    Financial Assets - Cost Method, Non-Cur.

0.0

-2.7

-14.7

-14.1

-0.8

    Disposal of Financial Assets-Cost Method

0.0

5.2

0.5

-

-

    LT Equity Investment Increase

-5.1

-0.3

-14.0

-5.5

-

    Disposal of LT Equity Investment

4.4

11.4

6.7

-

-

    Cap. Return of Fin. Assets-Cost Method

0.0

0.3

-

-

-

    Cap. Reduction on Equity Investment

0.8

-

-

-

-

    Capital Expenditure

-569.4

-1,553.0

-3,046.6

-1,205.0

-634.3

    Disposal of Fixed Assets

85.1

124.3

16.8

0.1

0.3

    Security Deposit Paid

0.0

1.3

0.6

4.9

-0.1

    Purchase of Intangible Assets

0.0

-10.9

-

-

-

    Deferred Charges

-100.1

-114.9

-50.9

-112.3

-50.7

    Prepayments for Long Term Investment

-

-

-

-

0.0

    Gain from Consolidation

0.0

0.0

1,352.6

-

0.0

    Disposal of Subsidiary

-93.8

-

-

-

-

Cash from Investing Activities

-248.1

-2,417.6

-1,728.3

-1,341.2

-692.4

 

 

 

 

 

 

    Short Term Borrowings Increase

-

2,198.5

-

-

408.7

    Repayment of Short Term Borrowings

-991.0

-

-321.2

-122.2

-

    Short Term Notes Increase/Decrease

-54.1

-316.3

338.7

-

0.0

    Long Term Borrowings Increase

33.1

2,534.4

1,715.7

648.0

348.7

    Repayment of Long Term Borrowings

-675.1

-3,080.1

-1,210.3

-183.3

-356.8

    Repayment of Lease Payable

-66.9

-67.4

-62.9

-

-

    Preferred Stock Liabilities Decrease

0.0

0.0

-476.2

-

-

    Repayment of Corporate Bonds

-67.6

-

-

-

-

    Security Deposit Received

0.8

1.4

-0.6

0.1

-0.1

    Issuance of Common Stock

182.6

-

-

-

-

    Cash Capital

-

-

-

-

0.0

    Shares Issued - Options Exercised

0.0

0.1

3.6

8.1

10.0

    Minority Interest

-

-

-

-

0.0

    Employees Bonus & Directors Remuneration

-

-

-

0.0

-16.5

    Cash Dividend

0.0

0.0

0.0

-19.0

-131.7

Cash from Financing Activities

-1,638.3

1,270.5

-13.2

331.6

262.3

 

 

 

 

 

 

Foreign Exchange Effects

-17.9

4.4

-19.4

-2.1

-2.0

Net Change in Cash

-433.4

-185.3

719.2

-678.2

155.6

 

 

 

 

 

 

Net Cash - Beginning Balance

1,816.1

2,013.0

1,159.2

1,783.7

1,711.9

Net Cash - Ending Balance

1,382.6

1,827.8

1,878.4

1,105.6

1,867.5

    Cash Interest Paid

259.5

198.6

131.0

18.9

33.2

    Cash Taxes Paid

18.1

46.7

14.9

15.4

54.5

 

 

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 (?)

3,964.5

3.27%

16,349.4

-5.19%

43.19%

25.21%

Research & Development1 (?)

117.6

54.72%

408.4

16.60%

72.69%

46.66%

Operating Income1 (?)

112.3

-

-687.9

-

-

-

Income Available to Common Excl Extraord Items1 (?)

57.1

-

-987.3

-

-

-

Basic EPS Excl Extraord Items1 (?)

0.01

-

-0.13

-

-

-

Capital Expenditures2 (?)

152.2

28.86%

569.4

-63.35%

-24.92%

30.69%

Cash from Operating Activities2 (?)

587.4

-

1,470.9

54.62%

58.07%

18.19%

Free Cash Flow (?)

428.9

-

919.1

-

-

13.04%

Total Assets3 (?)

18,661.4

-15.04%

19,676.6

-16.50%

46.77%

31.05%

Total Liabilities3 (?)

12,299.7

-22.35%

13,785.7

-17.96%

67.00%

50.16%

Total Long Term Debt3 (?)

4,772.7

-35.12%

5,242.7

176.71%

71.04%

61.30%

Employees3 (?)

-

-

93443

-19.48%

26.94%

26.11%

Total Common Shares Outstanding3 (?)

9,102.0

23.89%

7,913.0

7.71%

34.40%

20.45%

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 (?)

291.0

319.8

329.3

113.1

60.2

 

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 (?)

0.98%

-6.90%

4.39%

2.56%

7.49%

Operating Margin (?)

-4.21%

-12.36%

-0.93%

-2.10%

3.32%

Pretax Margin (?)

-6.22%

-13.67%

-2.72%

-1.96%

3.36%

Net Profit Margin (?)

-6.04%

-12.63%

-3.01%

-1.46%

3.02%

Financial Strength

Current Ratio (?)

0.74

0.51

0.79

1.56

2.00

Long Term Debt/Equity (?)

0.89

0.28

0.71

0.32

0.14

Total Debt/Equity (?)

1.58

1.69

1.13

0.49

0.37

Management Effectiveness

Return on Assets (?)

-4.70%

-9.28%

-3.19%

-1.41%

3.16%

Return on Equity (?)

-15.91%

-28.33%

-8.39%

-2.51%

5.06%

Efficiency

Receivables Turnover (?)

5.77

6.73

10.08

6.88

6.51

Inventory Turnover (?)

9.45

8.83

11.07

8.32

8.78

Asset Turnover (?)

0.77

0.73

1.11

0.97

1.05

Market Valuation USD (mil)

Enterprise Value2 (?)

10,068.6

.

Price/Sales (TTM) (?)

0.35

Enterprise Value/Revenue (TTM) (?)

0.62

.

Price/Book (MRQ) (?)

0.89

Enterprise Value/EBITDA (TTM) (?)

3.70

.

Market Cap1 (?)

5,696.2

1-ExchangeRate: TWD to USD on 14-Jun-2013

29.880709

 

 

 

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 (?)

0.74

0.51

0.79

1.56

2.00

Quick/Acid Test Ratio (?)

0.55

0.36

0.53

1.17

1.60

Working Capital1 (?)

-2,150.9

-6,822.8

-1,834.5

964.8

1,496.6

Long Term Debt/Equity (?)

0.89

0.28

0.71

0.32

0.14

Total Debt/Equity (?)

1.58

1.69

1.13

0.49

0.37

Long Term Debt/Total Capital (?)

0.34

0.10

0.33

0.22

0.10

Total Debt/Total Capital (?)

0.61

0.63

0.53

0.33

0.27

Payout Ratio (?)

0.00%

0.00%

0.00%

0.00%

12.82%

Effective Tax Rate (?)

-

-

-

-

10.25%

Total Capital1 (?)

15,204.7

17,406.2

18,938.0

4,415.6

4,018.6

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

0.77

0.73

1.11

0.97

1.05

Inventory Turnover (?)

9.45

8.83

11.07

8.32

8.78

Days In Inventory (?)

38.63

41.35

32.97

43.86

41.58

Receivables Turnover (?)

5.77

6.73

10.08

6.88

6.51

Days Receivables Outstanding (?)

63.23

54.26

36.20

53.07

56.05

Revenue/Employee2 (?)

178,390

145,154

156,196

112,743

160,765

Operating Income/Employee2 (?)

-7,506

-17,943

-1,456

-2,364

5,344

EBITDA/Employee2 (?)

24,512

10,225

23,689

5,426

15,448

 

 

 

 

 

 

Profitability

Gross Margin (?)

0.98%

-6.90%

4.39%

2.56%

7.49%

Operating Margin (?)

-4.21%

-12.36%

-0.93%

-2.10%

3.32%

EBITDA Margin (?)

13.74%

7.04%

15.17%

4.81%

9.61%

EBIT Margin (?)

-4.21%

-12.36%

-0.93%

-2.10%

3.32%

Pretax Margin (?)

-6.22%

-13.67%

-2.72%

-1.96%

3.36%

Net Profit Margin (?)

-6.04%

-12.63%

-3.01%

-1.46%

3.02%

R&D Expense/Revenue (?)

2.50%

2.03%

1.84%

1.42%

1.26%

COGS/Revenue (?)

99.02%

106.90%

95.62%

97.44%

92.51%

SG&A Expense/Revenue (?)

2.48%

3.36%

3.48%

3.23%

2.66%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

-4.70%

-9.28%

-3.19%

-1.41%

3.16%

Return on Equity (?)

-15.91%

-28.33%

-8.39%

-2.51%

5.06%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

0.12

-0.08

-0.08

-0.28

-0.01

Operating Cash Flow/Share 2 (?)

0.19

0.13

0.36

0.11

0.18

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) (?)

-9.27

Market Cap/Equity (MRQ) (?)

0.89

Market Cap/Revenue (TTM) (?)

0.35

Market Cap/EBIT (TTM) (?)

-44.22

Market Cap/EBITDA (TTM) (?)

2.09

Enterprise Value/Earnings (TTM) (?)

-16.40

Enterprise Value/Equity (MRQ) (?)

1.58

Enterprise Value/Revenue (TTM) (?)

0.62

Enterprise Value/EBIT (TTM) (?)

-78.24

Enterprise Value/EBITDA (TTM) (?)

3.70

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.85

UK Pound

1

Rs.92.30

Euro

1

Rs.78.22

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

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.