1Q 2016 Financial Statement

UNITED MICROELECTRONICS CORPORATION AND SUBSIDIARIES
Consolidated Condensed Balance Sheet
As of March 31, 2016
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
March 31, 2016
NT$
US$
Assets
Current assets
Cash and cash equivalents
Financial assets at fair value through profit or loss, current
Notes & Accounts receivable, net
Inventories, net
Other current assets
Total current assets
%
1,848
24
610
491
190
3,163
59,541
766
19,651
15,836
6,125
101,919
17.3%
0.2%
5.7%
4.6%
1.7%
29.5%
1,234
5,775
533
7,542
10,705
39,757
186,081
17,174
243,012
344,931
11.5%
53.9%
5.1%
70.5%
100.0%
Liabilities
Current liabilities
Short-term loans
Payables
Current portion of long-term liabilities
Other current liabilities
Total current liabilities
230
898
135
29
1,292
7,398
28,924
4,343
966
41,631
2.1%
8.4%
1.3%
0.3%
12.1%
Non-current liabilities
Bonds payable
Long-term loans
Other non-current liabilities
Total non-current liabilities
Total liabilities
1,295
217
811
2,323
3,615
41,722
6,999
26,134
74,855
116,486
12.1%
2.0%
7.6%
21.7%
33.8%
3,960
1,294
127,581
41,695
37.0%
12.1%
1,894
(119)
7,029
61
7,090
10,705
61,020
(3,826)
226,470
1,975
228,445
344,931
17.6%
(1.1%)
65.6%
0.6%
66.2%
100.0%
Non-current assets
Funds and investments
Property, plant and equipment
Other non-current assets
Total non-current assets
Total assets
Equity
Equity attributable to the parent company
Capital
Additional paid-in capital
Retained earnings, unrealized gain or loss on available-for-sale
financial assets and exchange differences on translation of
foreign operations
Treasury stock
Total equity attributable to the parent company
Non-controlling interests
Total equity
Total liabilities and equity
Note : New Taiwan Dollars have been translated into U.S. Dollars at the March 31, 2016 exchange rate of NT $32.22 per U.S. Dollar.
Financial Table 1/4
UNITED MICROELECTRONICS CORPORATION AND SUBSIDIARIES
Consolidated Condensed Statements of Comprehensive Income
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
Except Per Share and Per ADS Data
Year over Year Comparison
Net operating revenues
Operating costs
Gross profit
Operating expenses
- Sales and marketing expenses
- General and administrative expenses
- Research and development expenses
Subtotal
Net other operating income and expenses
Operating income (loss)
Net non-operating income and expenses
Income from continuing operations before
income tax
Income tax benefit (expense)
Net income
Three-Month Period Ended
March 31, 2016
March 31, 2015
US$
NT$
US$
NT$
1,068
34,404
1,169
37,650
(912)
(29,370)
(885)
(28,495)
156
5,034
284
9,155
14.6%
14.6%
24.3%
24.3%
(31)
(30)
(96)
(157)
1
(0)
(0.1%)
(1,010)
(970)
(3,085)
(5,065)
15
(16)
(0.1%)
(32)
(30)
(91)
(153)
(4)
127
10.9%
(1,045)
(953)
(2,916)
(4,914)
(142)
4,099
10.9%
(31)
(30)
(96)
(157)
1
(0)
(0.1%)
(1,010)
(970)
(3,085)
(5,065)
15
(16)
(0.1%)
(33)
(29)
(96)
(158)
(1)
58
5.6%
(1,044)
(916)
(3,105)
(5,065)
(34)
1,880
5.6%
(3.3%)
5.9%
(0.6%)
0.0%
-
8
255
(82.0%)
1
46
28
906
(94.9%)
1
0.1%
30
0.1%
135
11.6%
4,354
11.6%
(99.3%)
1
0.1%
30
0.1%
86
8.2%
2,786
8.2%
(98.9%)
1
2
0.2%
49
79
0.2%
(14)
121
10.4%
(442)
3,912
10.4%
(98.0%)
1
2
0.2%
49
79
0.2%
9
95
9.1%
285
3,071
9.1%
(82.8%)
(97.4%)
(3)
(107)
(583)
Total comprehensive income (loss)
(16)
(504)
118
3,805
7
(5)
210
(131)
124
(3)
(11)
(5)
(356)
(148)
121
(3)
Earnings per share-basic
Earnings per ADS (2)
Weighted average number of shares
outstanding (in millions)
(3.3%)
1.8%
5.8%
3.1%
-
Chg.
%
1.6%
9.3%
(27.9%)
46
(18)
Comprehensive income (loss) attributable to:
Stockholders of the parent
Non-controlling interests
Chg.
%
(8.6%)
3.1%
(45.0%)
1
Other comprehensive income (loss)
Net income attributable to:
Stockholders of the parent
Non-controlling interests
Quarter over Quarter Comparison
Three-Month Period Ended
December 31, 2015
March 31, 2016
US$
NT$
US$
NT$
1,068
34,404
1,051
33,849
(912)
(29,370)
(834)
(26,870)
156
5,034
217
6,979
14.6%
14.6%
20.6%
20.6%
0.001
0.003
0.02
0.10
12,408
0.010
0.050
(18)
(583)
55
1,776
-
-
(16)
(504)
150
4,847
-
3,980
(68)
(94.7%)
92.6%
7
(5)
210
(131)
98
(3)
3,160
(89)
(93.4%)
47.2%
3,910
(105)
41.0%
(11)
(5)
(356)
(148)
154
(4)
4,961
(114)
29.8%
0.32
1.60
100.0%
0.001
0.003
12,526
Notes:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the March 31, 2016 exchange rate of NT $32.22 per U.S. Dollar.
(2) 1 ADS equals 5 common shares.
0.02
0.10
12,408
0.008
0.039
0.25
1.25
12,408
Financial Table 2/4
UNITED MICROELECTRONICS CORPORATION AND SUBSIDIARIES
Consolidated Condensed Statements of Comprehensive Income
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
Except Per Share and Per ADS Data
Net operating revenues
Operating costs
Gross profit
Operating expenses
- Sales and marketing expenses
- General and administrative expenses
- Research and development expenses
Subtotal
Net other operating income and expenses
Operating Loss
For the Three-Month Period Ended
March 31, 2016
US$
NT$
%
1,068
34,404
100.0%
(912)
(29,370)
(85.4%)
156
5,034
14.6%
(31)
(30)
(96)
(157)
1
(0)
(1,010)
(970)
(3,085)
(5,065)
15
(16)
(2.9%)
(2.8%)
(9.0%)
(14.7%)
0.0%
(0.1%)
For the Three-Month Period Ended
March 31, 2016
US$
NT$
%
1,068
34,404
100.0%
(912)
(29,370)
(85.4%)
156
5,034
14.6%
(31)
(30)
(96)
(157)
1
(0)
(1,010)
(970)
(3,085)
(5,065)
15
(16)
(2.9%)
(2.8%)
(9.0%)
(14.7%)
0.0%
(0.1%)
Net non-operating income and expenses
Income from continuing operations before
income tax
1
46
0.2%
1
46
0.2%
1
30
0.1%
1
30
0.1%
Income tax benefit
Net income
1
2
49
79
0.1%
0.2%
1
2
49
79
0.1%
0.2%
Other comprehensive income (loss)
(18)
(583)
(1.7%)
(18)
(583)
(1.7%)
Total comprehensive income (loss)
(16)
(504)
(1.5%)
(16)
(504)
(1.5%)
7
(5)
210
(131)
0.6%
(0.4%)
7
(5)
210
(131)
0.6%
(0.4%)
(11)
(5)
(356)
(148)
(1.0%)
(0.5%)
(11)
(5)
(356)
(148)
(1.0%)
(0.5%)
Net income attributable to:
Stockholders of the parent
Non-controlling interests
Comprehensive income (loss) attributable to:
Stockholders of the parent
Non-controlling interests
Earnings per share-basic
Earnings per ADS (2)
Weighted average number of shares
outstanding (in millions)
0.001
0.003
0.02
0.10
0.001
0.003
12,408
0.02
0.10
12,408
Notes:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the March 31, 2016 exchange rate of NT $32.22 per U.S. Dollar.
(2) 1 ADS equals 5 common shares.
Financial Table 3/4
UNITED MICROELECTRONICS CORPORATION AND SUBSIDIARIES
Consolidated Condensed Statement of Cash Flows
For The Three-Month Period Ended March 31, 2016
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
USD
Cash flows from operating activities :
Net income before tax
Depreciation & Amortization
Gain on disposal of investments
Share of loss of associates and joint ventures
Impairment loss on financial assets
Changes in notes & accounts receivable
Changes in inventory
Changes in prepayments
Changes in other current assets
Changes in assets, liabilities and others
Net cash provided by operating activities
NTD
1
393
(7)
3
3
(13)
54
(43)
(22)
(14)
355
30
12,665
(223)
100
90
(409)
1,740
(1,375)
(703)
(466)
11,449
(6)
5
20
16
(636)
14
(14)
2
(599)
(193)
168
642
519
(20,487)
459
(452)
41
(19,303)
Cash flows from financing activities :
Increase in short-term loans
Proceeds from long-term loans
Repayments of long-term loans
Increase in other financial liabilities
Others
Net cash provided by financing activities
64
62
(98)
423
(0)
451
2,058
2,000
(3,148)
13,634
(6)
14,538
Effect of exchange rate changes on cash and cash equivalents
Net increase in cash and cash equivalents
(13)
194
(433)
6,251
Cash flows from investing activities :
Acquisition of financial assets at fair value through profit or loss
Proceeds from disposal of financial assets at fair value through profit or loss
Proceeds from disposal of available-for-sale financial assets
Proceeds from disposal of financial assets measured at cost
Acquisition of property, plant and equipment
Decrease in refundable deposits
Acquisition of intangible assets
Others
Net cash used in investing activities
Cash and cash equivalents at beginning of period
1,654
53,290
Cash and cash equivalents at end of period
1,848
59,541
Note: New Taiwan Dollars have been translated into U.S. Dollars at the March 31, 2016 exchange rate of NT $32.22 per U.S. Dollar.
Financial Table 4/4