1Q 2013 Financial Statement

UNITED MICROELECTRONICS CORPORATION AND SUBSIDIARIES
Consolidated Condensed Balance Sheet
As of March 31, 2013
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
US$
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
March 31, 2013
NT$
%
1,791
22
108
584
477
95
3,077
53,424
642
3,223
17,436
14,227
2,845
91,797
17.8%
0.2%
1.1%
5.8%
4.7%
1.0%
30.6%
1,104
5,529
361
6,994
10,071
32,926
164,933
10,776
208,635
300,432
11.0%
54.9%
3.5%
69.4%
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
152
13
824
224
37
1,250
4,545
393
24,580
6,686
1,096
37,300
1.5%
0.1%
8.2%
2.2%
0.4%
12.4%
Non-Current Liabilities
Bonds Payable
Long-term Loans
Other Non-Current Liabilities
Total Non-Current Liabilities
TOTAL LIABILITIES
1,068
325
240
1,633
2,883
31,861
9,687
7,168
48,716
86,016
10.6%
3.2%
2.4%
16.2%
28.6%
4,343
1,581
1,294
129,540
47,172
38,620
43.1%
15.7%
12.9%
(188)
7,030
158
7,188
10,071
(5,617)
209,715
4,701
214,416
300,432
(1.9%)
69.8%
1.6%
71.4%
100.0%
Non-Current Assets
Funds and Investments
Property, Plant and Equipment
Other Non-Current Assets
Total Non-Current Assets
TOTAL ASSETS
STOCKHOLDERS' EQUITY
Capital Stock
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 Stockholders' Equity of Parent Company
Non-Controlling Interests
TOTAL STOCKHOLDERS' EQUITY
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
Note : New Taiwan Dollars have been translated into U.S. Dollars at the March 31, 2013 exchange rate of NT $ 29.83 per U.S. Dollar.
All figures are prepared in accordance with TIFRSs.
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 Sales
Cost of Goods Sold
Net Gross Profit
Operating Expenses
- Sales & Marketing
- General & Administrative
- Research & Development
Net Other Operating Income (Expenses)
Operating Income (Loss)
Net Non-Operating Income (Expenses)
Income from Continuing Operations before
Income Tax
Income Tax Expense
Net Income
Quarter over Quarter Comparison
Three-Month Period Ended
March 31, 2013
March 31, 2012
US$
NT$
US$
NT$
931
27,781
881
26,269
(780)
(23,289)
(746)
(22,247)
151
4,492
135
4,022
16.2%
16.2%
15.3%
15.3%
(26)
(34)
(80)
(140)
(1)
10
1.1%
(763)
(1,019)
(2,396)
(4,178)
(20)
294
1.1%
243
7,249
253
27.2%
(38)
215
23.1%
(24)
(26)
(77)
(127)
1
9
1.0%
%
Chg.
5.8%
4.7%
11.7%
Three-Month Period Ended
March 31, 2013
December 31, 2012
US$
NT$
US$
NT$
931
27,781
967
28,854
(780)
(23,289)
(859)
(25,629)
151
4,492
108
3,225
16.2%
16.2%
11.2%
11.2%
(712)
(779)
(2,300)
(3,791)
34
265
1.0%
7.2%
30.8%
4.2%
10.2%
10.9%
(26)
(34)
(80)
(140)
(1)
10
1.1%
(763)
(1,019)
(2,396)
(4,178)
(20)
294
1.1%
34
1,008
100.0%
243
7,249
7,543
27.2%
43
4.8%
1,273
4.8%
100.0%
253
27.2%
(1,129)
6,414
23.1%
(7)
36
4.1%
(206)
1,067
4.1%
100.0%
100.0%
(38)
215
23.1%
(19)
(26)
(87)
(132)
(4)
(28)
(2.9%)
%
Chg.
(3.7%)
(9.1%)
39.3%
(574)
(783)
(2,593)
(3,950)
(125)
(850)
(2.9%)
32.9%
30.1%
(7.6%)
5.8%
(84.0%)
-
46
1,380
100.0%
7,543
27.2%
18
1.8%
530
1.8%
100.0%
(1,129)
6,414
23.1%
(4)
14
1.4%
(124)
406
1.4%
100.0%
100.0%
Other Comprehensive Income
51
1,542
58
1,729
(10.8%)
51
1,542
(163)
(4,865)
-
Total Comprehensive Income
266
7,956
94
2,796
100.0%
266
7,956
(149)
(4,459)
-
Net income attributable to:
Stockholders of the parent
Non-Controlling interests
221
(6)
6,593
(179)
43
(7)
1,294
(227)
100.0%
(21.1%)
221
(6)
6,593
(179)
25
(11)
739
(333)
100.0%
(46.2%)
Comprehensive income attributable to:
Stockholders of the parent
Non-Controlling interests
272
(6)
8,119
(163)
102
(8)
3,029
(233)
100.0%
(30.0%)
272
(6)
8,119
(163)
(138)
(11)
(4,124)
(335)
(51.3%)
Earnings per Share
Earnings per ADS (2)
Weighted Average Number of Shares
Outstanding (in millions)
0.017
0.087
0.52
2.60
12,631
0.003
0.017
0.10
0.50
12,613
Notes:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the March 31, 2013 exchange rate of NT $ 29.83 per U.S. Dollar.
All figures are prepared in accordance with TIFRSs.
(2) 1 ADS equals 5 common shares.
0.017
0.087
0.52
2.60
12,631
0.002
0.010
0.06
0.30
12,636
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 Sales
Cost of Goods Sold
Net Gross Profit
Operating Expenses
- Sales & Marketing
- General & Administrative
- Research & Development
For the Three-Month Period Ended
March 31, 2013
US$
NT$
%
931
27,781
100.0%
(780)
(23,289)
(83.8%)
151
4,492
16.2%
For the Three-Month Period Ended
March 31, 2013
US$
NT$
%
931
27,781
100.0%
(780)
(23,289)
(83.8%)
151
4,492
16.2%
(26)
(34)
(80)
(140)
(1)
10
(763)
(1,019)
(2,396)
(4,178)
(20)
294
(2.7%)
(3.7%)
(8.6%)
(15.0%)
(0.1%)
1.1%
(26)
(34)
(80)
(140)
(1)
10
(763)
(1,019)
(2,396)
(4,178)
(20)
294
(2.7%)
(3.7%)
(8.6%)
(15.0%)
(0.1%)
1.1%
Net Non-Operating Income (Expenses)
Income from Continuing Operations before
Income Tax
243
7,249
26.1%
243
7,249
26.1%
253
7,543
27.2%
253
7,543
27.2%
Income Tax Expense
Net Income
(38)
215
(1,129)
6,414
(4.1%)
23.1%
(38)
215
(1,129)
6,414
(4.1%)
23.1%
Other Comprehensive Income
51
1,542
5.5%
51
1,542
5.5%
Total Comprehensive Income
266
7,956
28.6%
266
7,956
28.6%
221
(6)
6,593
(179)
23.7%
(0.6%)
221
(6)
6,593
(179)
23.7%
(0.6%)
272
(6)
8,119
(163)
29.2%
(0.6%)
272
(6)
8,119
(163)
29.2%
(0.6%)
Net Other Operating Income (Expenses)
Operating Income (Loss)
Net income attributable to:
Stockholders of the parent
Non-Controlling interests
Comprehensive income attributable to:
Stockholders of the parent
Non-Controlling interests
Earnings per Share
Earnings per ADS (2)
Weighted Average Number of Shares
Outstanding (in millions)
0.017
0.087
0.52
2.60
0.017
0.087
12,631
0.52
2.60
12,631
Notes:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the March 31, 2013 exchange rate of NT $ 29.83 per U.S. Dollar.
All figures are prepared in accordance with TIFRSs.
(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, 2013
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
USD
NTD
Cash flows from operating activities :
Net income before tax
Depreciation & Amortization
Share of profit of associates and joint ventures
Impairment loss on financial assets
Bargain purchase gain
Exchange loss on financial assets and liabilities
Exchange loss on long-term liabilities
Changes in assets, liabilities and others
Net cash provided by operating activities
253
323
(6)
5
(239)
4
6
(16)
330
7,543
9,625
(181)
163
(7,140)
109
178
(441)
9,856
Cash flows from investing activities :
Proceeds from disposal of available-for-sales financial assets
Acquisition of financial assets measured at cost
Acquisition of subsidiaries
Acquisition of property, plant and equipment
Acquisition of intangible assets
Others
Net cash used in investing activities
4
(13)
89
(241)
(12)
(3)
(176)
133
(389)
2,650
(7,182)
(362)
(98)
(5,248)
Cash flows from financing activities :
Decrease in short-term loans
Proceeds from bonds issued
Proceeds from long-term loans
Repayments of long-term loans
Treasury stock acquired
Acquisition of non-contrlling interest
Others
Net cash provided by financing activities
(43)
335
49
(120)
(17)
(10)
(2)
192
(1,293)
10,000
1,450
(3,579)
(519)
(285)
(45)
5,729
17
363
494
10,831
Cash and cash equivalents at beginning of period
1,428
42,593
Cash and cash equivalents at end of period
1,791
53,424
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 March 31, 2013 exchange rate of NT $ 29.83 per U.S. Dollar.
All figures are prepared in accordance with TIFRSs.
Financial Table 4/4