4Q 2015 Financial Statement

UNITED MICROELECTRONICS CORPORATION AND SUBSIDIARIES
Consolidated Condensed Balance Sheet
As of December 31, 2015
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
December 31, 2015
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
%
1,624
20
589
538
119
2,890
53,290
665
19,332
17,641
3,889
94,817
15.8%
0.2%
5.7%
5.2%
1.2%
28.1%
1,224
5,682
486
7,392
10,282
40,151
186,433
15,966
242,550
337,367
11.9%
55.3%
4.7%
71.9%
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
168
0
1,071
201
30
1,470
5,505
1
35,131
6,602
1,007
48,246
1.6%
0.0%
10.4%
2.0%
0.3%
14.3%
Non-current liabilities
Bonds payable
Long-term loans
Other non-current liabilities
Total non-current liabilities
Total liabilities
1,269
179
390
1,838
3,308
41,637
5,888
12,779
60,304
108,550
12.3%
1.7%
3.9%
17.9%
32.2%
3,888
1,269
127,581
41,652
37.8%
12.3%
1,872
(117)
6,912
62
6,974
10,282
61,383
(3,826)
226,790
2,027
228,817
337,367
18.2%
(1.1%)
67.2%
0.6%
67.8%
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 December 31, 2015 exchange rate of NT $32.81 per U.S. Dollar.
Financial Table 1/4
UNITED MICROELECTRONICS CORPORATION AND SUBSIDIARIES
Consolidated Condensed Statements of Comprehensive Income
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
Except Per Share and Per ADS Data
Year over Year Comparison
Net operating revenues
Operating costs
Gross profit
Operating expenses
- Sales and marketing expenses
- General and administrative expenses
- Research and development expenses
Subtotal
Net other operating income and expenses
Operating income
Net non-operating income and expenses
Income from continuing operations before
income tax
Three-Month Period Ended
December 31, 2015
December 31, 2014
US$
NT$
US$
NT$
1,032
33,849
1,135
37,235
(819)
(26,870)
(825)
(27,049)
213
6,979
310
10,186
20.6%
20.6%
27.4%
27.4%
(32)
(28)
(95)
(155)
(1)
57
5.6%
(1,044)
(916)
(3,105)
(5,065)
(34)
1,880
5.6%
(34)
(31)
(108)
(173)
1
138
12.2%
(1,124)
(1,013)
(3,535)
(5,672)
18
4,532
12.2%
28
906
26
843
85
8.2%
2,786
8.2%
164
14.4%
5,375
14.4%
9
94
9.1%
285
3,071
9.1%
(28)
136
12.0%
Other comprehensive income (loss)
54
1,776
Total comprehensive income (loss)
148
Income tax benefit(expense)
Net income
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)
Quarter over Quarter Comparison
Chg.
%
(9.1%)
(0.7%)
(31.5%)
(7.1%)
(9.6%)
(12.2%)
(10.7%)
(58.5%)
(32)
(28)
(95)
(155)
(1)
57
5.6%
(1,044)
(916)
(3,105)
(5,065)
(34)
1,880
5.6%
(32)
(29)
(95)
(156)
(25)
30
2.8%
(1,045)
(942)
(3,139)
(5,126)
(804)
981
2.8%
Chg.
%
(4.2%)
(5.4%)
1.0%
(0.1%)
(2.8%)
(1.1%)
(1.2%)
(95.8%)
91.6%
28
906
12
410
100.0%
(48.2%)
85
8.2%
2,786
8.2%
42
3.9%
1,391
3.9%
100.0%
(911)
4,464
12.0%
(31.2%)
9
94
9.1%
285
3,071
9.1%
(2)
40
3.7%
(84)
1,307
3.7%
100.0%
122
4,006
(55.7%)
54
1,776
47
1,543
15.1%
4,847
258
8,470
(42.8%)
148
4,847
87
2,850
70.1%
96
(2)
3,160
(89)
139
(3)
4,563
(99)
(30.7%)
(10.1%)
96
(2)
3,160
(89)
52
(12)
1,708
(401)
85.0%
(77.8%)
151
(3)
4,961
(114)
258
0
8,467
3
(41.4%)
-
151
(3)
4,961
(114)
98
(11)
3,215
(365)
54.3%
(68.8%)
0.011
0.055
0.36
1.80
0.008
0.038
0.25
1.25
12,408
7.5%
Three-Month Period Ended
September 30, 2015
December 31, 2015
US$
NT$
US$
NT$
1,032
33,849
1,077
35,320
(819)
(26,870)
(866)
(28,409)
213
6,979
211
6,911
20.6%
20.6%
19.6%
19.6%
0.008
0.038
12,510
Notes:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the December 31, 2015 exchange rate of NT $32.81 per U.S. Dollar.
(2) 1 ADS equals 5 common shares.
0.25
1.25
12,408
0.004
0.021
0.14
0.70
12,525
Financial Table 2/4
UNITED MICROELECTRONICS CORPORATION AND SUBSIDIARIES
Consolidated Condensed Statements of Comprehensive Income
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
Except Per Share and Per ADS Data
Net operating revenues
Operating costs
Gross profit
Operating expenses
- Sales and marketing expenses
- General and administrative expenses
- Research and development expenses
Subtotal
Net other operating income and expenses
Operating income
For the Three-Month Period Ended
December 31, 2015
US$
NT$
%
1,032
33,849
100.0%
(819)
(26,870)
(79.4%)
213
6,979
20.6%
(32)
(28)
(95)
(155)
(1)
57
(1,044)
(916)
(3,105)
(5,065)
(34)
1,880
For the Twelve-Month Period Ended
December 31, 2015
US$
NT$
%
4,414
144,830
100.0%
(3,446)
(113,061)
(78.1%)
968
31,769
21.9%
(3.1%)
(2.7%)
(9.1%)
(14.9%)
(0.1%)
5.6%
(124)
(114)
(371)
(609)
(29)
330
(4,064)
(3,730)
(12,175)
(19,969)
(964)
10,836
(2.8%)
(2.6%)
(8.4%)
(13.8%)
(0.6%)
7.5%
Net non-operating income and expenses
Income from continuing operations before
income tax
28
906
2.6%
88
2,876
2.0%
85
2,786
8.2%
418
13,712
9.5%
Income tax benefit(expense)
Net income
9
94
285
3,071
0.9%
9.1%
(27)
391
(876)
12,836
(0.6%)
8.9%
Other comprehensive Income (loss)
54
1,776
5.2%
(54)
(1,795)
(1.3%)
Total comprehensive income (loss)
148
4,847
14.3%
337
11,041
7.6%
96
(2)
3,160
(89)
9.3%
(0.2%)
410
(19)
13,449
(613)
9.3%
(0.4%)
151
(3)
4,961
(114)
14.7%
(0.4%)
357
(20)
11,716
(675)
8.1%
(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)
0.008
0.038
0.25
1.25
0.033
0.165
12,408
1.08
5.40
12,508
Notes:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the December 31, 2015 exchange rate of NT $32.81 per U.S. Dollar.
(2) 1 ADS equals 5 common shares.
Financial Table 3/4
UNITED MICROELECTRONICS CORPORATION AND SUBSIDIARIES
Consolidated Condensed Statement of Cash Flows
For The Twelve-Month Period Ended December 31, 2015
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
USD
Cash flows from operating activities :
Net income before tax
Depreciation & Amortization
Gain on disposal of investments
Impairment loss on financial assets
Impairment loss on non-financial assets
Changes in notes & accounts receivable
Changes in inventory
Changes in other current assets
Changes in assets, liabilities and others
Income tax paid
Net cash provided by operating activities
NTD
418
1,386
(76)
38
31
105
(58)
65
(8)
(71)
1,830
13,712
45,472
(2,496)
1,245
1,021
3,430
(1,918)
2,117
(197)
(2,343)
60,043
(146)
60
(75)
(1,844)
(46)
(33)
(33)
22
(2,095)
(4,801)
1,964
(2,475)
(60,504)
(1,503)
(1,088)
(1,087)
758
(68,736)
562
151
(163)
186
(211)
(67)
1
459
18,425
4,953
(5,338)
6,108
(6,939)
(2,203)
43
15,049
22
216
722
7,078
Cash and cash equivalents at beginning of period
1,408
46,212
Cash and cash equivalents at end of period
1,624
53,290
Cash flows from investing activities :
Acquisition of available-for-sale financial assets
Proceeds from disposal of available-for-sale financial assets
Acquisition of investments accounted for under the equity method
Acquisition of property, plant and equipment
Increase in refundable deposits
Acquisition of intangible assets
Increase in other noncurrent assets-others
Others
Net cash used in investing activities
Cash flows from financing activities :
Proceeds from bonds issued
Proceeds from long-term loans
Repayments of long-term loans
Increase in other financial liabilities
Cash dividends
Treasury stock acquired
Others
Net cash provided by financing activities
Effect of exchange rate changes on cash and cash equivalents
Net increase in cash and cash equivalents
Note: New Taiwan Dollars have been translated into U.S. Dollars at the December 31, 2015 exchange rate of NT $32.81 per U.S. Dollar.
Financial Table 4/4