1Q 2012 Financial Statement

UNITED MICROELECTRONICS CORPORATION
Condensed Unconsolidated Balance Sheet
As of March 31, 2012
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
US$
March 31, 2012
NT$
%
ASSETS
Current Assets
Cash and Cash Equivalents
Financial Assets at Fair Value through Profit or Loss, current
Available-for-Sale Financial Assets, current
Notes & Accounts Receivable, net
Inventories, net
Other Current Assets
Total Current Assets
1,071
26
189
422
343
56
2,107
31,601
749
5,586
12,445
10,113
1,659
62,153
12.0%
0.3%
2.1%
4.7%
3.9%
0.7%
23.7%
Non-Current Assets
Funds and Investments
Property, Plant and Equipment, net
Other Assets
Total Non-Current Assets
TOTAL ASSETS
2,072
4,497
225
6,794
8,901
61,128
132,672
6,619
200,419
262,572
23.3%
50.5%
2.5%
76.3%
100.0%
LIABILITIES
Current Liabilities
Short-term Loans
Financial Liabilities at Fair Value through Profit or Loss, current
Payables
Current Portion of Long-term Liabilities
Other Current Liabilities
Total Current Liabilities
80
28
710
215
18
1,051
2,364
829
20,933
6,339
535
31,000
0.9%
0.3%
8.0%
2.4%
0.2%
11.8%
Non-Current Liabilities
Bonds Payable
Long-term Loans
Other Liabilities
Total Non-Current Liabilities
TOTAL LIABILITIES
407
189
122
718
1,769
12,009
5,585
3,589
21,183
52,183
4.6%
2.1%
1.4%
8.1%
19.9%
4,385
1,589
1,326
129,370
46,870
39,112
49.3%
17.9%
14.8%
(168)
7,132
8,901
(4,963)
210,389
262,572
(1.9%)
80.1%
100.0%
STOCKHOLDERS' EQUITY
Capital Stock
Additional Paid-in Capital
Retained Earnings, Unrealized Gain or Loss on Financial
Instruments and Cumulative Translation Adjustment
Treasury Stock
TOTAL STOCKHOLDERS' EQUITY
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
Note : New Taiwan Dollars have been translated into U.S. Dollars at the March 31, 2012 exchange rate of NT $ 29.50 per U.S. Dollar.
All figures are in ROC GAAP.
Financial Table 1/4
UNITED MICROELECTRONICS CORPORATION
Condensed Unconsolidated Income Statement
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 Sales
Cost of Goods Sold
Net Gross Profit
Operating Expenses
- Sales & Marketing
- General & Administrative
- Research & Development
Operating Income
Net Non-Operating Income (Expenses)
Income from Continuing Operations before
Income Tax
Quarter over Quarter Comparison
Three-Month Period Ended
March 31, 2012
March 31, 2011
US$
NT$
US$
NT$
805
23,765
953
28,118
(651)
(19,215)
(691)
(20,376)
154
4,550
262
7,742
19.1%
19.1%
27.5%
27.5%
(17)
(19)
(73)
(109)
45
5.6%
(509)
(552)
(2,165)
(3,226)
1,324
5.6%
(15)
(23)
(74)
(112)
150
15.8%
(452)
(668)
(2,180)
(3,300)
4,442
15.8%
%
Chg.
(15.5%)
(5.7%)
(41.2%)
12.6%
(17.4%)
(0.7%)
(2.2%)
(70.2%)
Three-Month Period Ended
March 31, 2012
December 31, 2011
US$
NT$
US$
NT$
805
23,765
828
24,425
(651)
(19,215)
(674)
(19,875)
154
4,550
154
4,550
19.1%
19.1%
18.6%
18.6%
(17)
(19)
(73)
(109)
45
5.6%
(509)
(552)
(2,165)
(3,226)
1,324
5.6%
(28)
(20)
(78)
(126)
28
3.4%
(822)
(601)
(2,287)
(3,710)
840
3.4%
%
Chg.
(2.7%)
(3.3%)
0.0%
(38.1%)
(8.2%)
(5.3%)
(13.0%)
57.6%
6
169
15
432
(60.9%)
6
169
5
149
13.4%
51
6.3%
1,493
6.3%
165
17.3%
4,874
17.3%
(69.4%)
51
6.3%
1,493
6.3%
33
4.1%
989
4.1%
51.0%
Income Tax Expense
Net Income
(6)
45
5.6%
(158)
1,335
5.6%
(13)
152
15.9%
(391)
4,483
15.9%
(59.6%)
(70.2%)
(6)
45
5.6%
(158)
1,335
5.6%
(0)
33
4.0%
(9)
980
4.0%
100.0%
36.2%
Earnings per Share
Earnings per ADS (2)
Weighted Average Number of Shares
Outstanding (in millions)
0.004
0.019
0.11
0.55
0.012
0.061
0.36
1.80
0.004
0.019
0.11
0.55
0.003
0.014
0.08
0.40
12,613
12,514
Note:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the March 31, 2012 exchange rate of NT $ 29.50 per U.S. Dollar.
All figures are in ROC GAAP.
(2) 1 ADS equals 5 common shares.
12,613
12,609
Financial Table 2/4
UNITED MICROELECTRONICS CORPORATION
Condensed Unconsolidated Income Statement
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
Except Per Share and Per ADS Data
Net Sales
Cost of Goods Sold
Net Gross Profit
Operating Expenses
- Sales & Marketing
- General & Administrative
- Research & Development
Operating Income
For the Three-Month Period Ended
March 31, 2012
US$
NT$
%
805
23,765
100.0%
(651)
(19,215)
(80.9%)
154
4,550
19.1%
(17)
(19)
(73)
(109)
45
(509)
(552)
(2,165)
(3,226)
1,324
(2.1%)
(2.3%)
(9.1%)
(13.5%)
5.6%
For the Three-Month Period Ended
March 31, 2012
US$
NT$
%
805
23,765
100.0%
(651)
(19,215)
(80.9%)
154
4,550
19.1%
(17)
(19)
(73)
(109)
45
(509)
(552)
(2,165)
(3,226)
1,324
(2.1%)
(2.3%)
(9.1%)
(13.5%)
5.6%
Net Non-Operating Income (Expenses)
Income from Continuing Operations before
Income Tax
6
169
0.7%
6
169
0.7%
51
1,493
6.3%
51
1,493
6.3%
Income Tax Expense
Net Income
(6)
45
(158)
1,335
(0.7%)
5.6%
(6)
45
(158)
1,335
(0.7%)
5.6%
Earnings per Share
(2)
Earnings per ADS
Weighted Average Number of Shares
Outstanding (in millions)
0.004
0.019
0.11
0.55
0.004
0.019
12,613
0.11
0.55
12,613
Note:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the March 31, 2012 exchange rate of NT $ 29.50 per U.S. Dollar.
All figures are in ROC GAAP.
(2) 1 ADS equals 5 common shares.
Financial Table 3/4
UNITED MICROELECTRONICS CORPORATION
Condensed Unconsolidated Statement of Cash Flows
For The Three-Month Period Ended March 31, 2012
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
USD
Cash flows from operating activities :
Net Income
Depreciation & Amortization
Bad debt
Gain on recovery in market value and obsolescence of inventories
Investment loss accounted for under the equity method
Loss on valuation of financial assets and liabilities
Impairment loss
Gain on disposal of investments
Gain on disposal of property, plant and equipment
Exchange gain on financial assets and liabilities
Exchange gain on long-term liabilities
Amortization of bond discounts
Amortization of deferred income
Stock-based payment
Changes in assets, liabilities and others
Net cash provided by operating activities
NTD
45
267
(0)
(9)
7
2
1
(12)
(0)
(4)
(5)
3
(1)
3
25
322
1,335
7,865
(0)
(254)
202
71
21
(362)
(11)
(121)
(141)
85
(21)
82
747
9,498
22
(1)
(327)
0
(11)
0
(317)
663
(16)
(9,659)
11
(336)
(1)
(9,338)
Cash flows from financing activities :
Decrease in short-term loans
Proceeds from long-term loans
Repayments of long-term loans
Exercise of employee stock options
Proceeds from disposal of treasury stock
Increase in deposits-in
Net cash provided by financing activities
(71)
101
(3)
4
0
0
31
(2,098)
3,000
(96)
109
3
1
919
Effect of exchange rate changes on cash and cash equivalents
Net increase in cash and cash equivalents
(10)
26
(307)
772
Cash flows from investing activities :
Proceeds from disposal of available-for-sales financial assets
Acquisition of long-term investments accounted for under the equity method
Acquisition of property, plant and equipment
Proceeds from disposal of property, plant and equipment
Increase in deferred charges
Increase in other assets - others
Net cash used in investing activities
Cash and cash equivalents at beginning of period
1,045
30,829
Cash and cash equivalents at end of period
1,071
31,601
Note: New Taiwan Dollars have been translated into U.S. Dollars at the March 31, 2012 exchange rate of NT $29.50 per U.S. Dollar.
All figures are in ROC GAAP.
Financial Table 4/4