2Q 2012 Financial Statement

UNITED MICROELECTRONICS CORPORATION
Condensed Unconsolidated Balance Sheet
As of June 30, 2012
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
US$
June 30, 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
1,224
24
180
542
356
53
2,379
36,565
704
5,384
16,193
10,628
1,581
71,055
13.1%
0.3%
1.9%
5.8%
3.8%
0.6%
25.5%
Non-Current Assets
Funds and Investments
Property, Plant and Equipment, net
Other Assets
Total Non-Current Assets
TOTAL ASSETS
1,909
4,791
256
6,956
9,335
57,014
143,113
7,664
207,791
278,846
20.4%
51.3%
2.8%
74.5%
100.0%
LIABILITIES
Current Liabilities
Short-term Loans
Financial Liabilities at Fair Value through Profit or Loss, current
Payables
Dividends Payable
Current Portion of Long-term Liabilities
Other Current Liabilities
Total Current Liabilities
80
24
831
211
226
22
1,394
2,394
724
24,816
6,316
6,758
638
41,646
0.9%
0.3%
8.9%
2.3%
2.4%
0.1%
14.9%
Non-Current Liabilities
Bonds Payable
Long-term Loans
Other Liabilities
Total Non-Current Liabilities
TOTAL LIABILITIES
737
191
119
1,047
2,441
22,021
5,694
3,550
31,265
72,911
7.9%
2.0%
1.3%
11.2%
26.1%
4,331
1,572
1,157
129,379
46,970
34,549
46.4%
16.8%
12.5%
(166)
6,894
9,335
(4,963)
205,935
278,846
(1.8%)
73.9%
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 June 30, 2012 exchange rate of NT $ 29.87 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
Income Tax Expense
Net Income
Earnings per Share
(2)
Earnings per ADS
Weighted Average Number of Shares
Outstanding (in millions)
Quarter over Quarter Comparison
Three-Month Period Ended
June 30, 2012
June 30, 2011
US$
NT$
US$
NT$
925
27,620
942
28,150
(699)
(20,880)
(717)
(21,432)
226
6,740
225
6,718
24.4%
24.4%
23.9%
23.9%
(16)
(21)
(82)
(119)
107
11.5%
(492)
(626)
(2,440)
(3,558)
3,182
11.5%
(20)
(20)
(74)
(114)
111
11.8%
(585)
(588)
(2,225)
(3,398)
3,320
11.8%
8
261
7
203
115
12.5%
3,443
12.5%
118
12.5%
3,523
12.5%
(15)
100
10.8%
(453)
2,990
10.8%
(11)
107
11.3%
(331)
3,192
11.3%
0.008
0.040
0.24
1.20
0.009
0.044
0.26
1.30
12,622
%
Chg.
(1.9%)
(2.6%)
0.3%
(15.9%)
6.5%
9.7%
4.7%
(4.2%)
Three-Month Period Ended
June 30, 2012
March 31, 2012
US$
NT$
US$
NT$
925
27,620
796
23,765
(699)
(20,880)
(644)
(19,215)
226
6,740
152
4,550
24.4%
24.4%
19.1%
19.1%
(16)
(21)
(82)
(119)
107
11.5%
28.6%
(492)
(626)
(2,440)
(3,558)
3,182
11.5%
(16)
(18)
(74)
(108)
44
5.6%
(509)
(552)
(2,165)
(3,226)
1,324
5.6%
%
Chg.
16.2%
8.7%
48.1%
(3.3%)
13.4%
12.7%
10.3%
100.0%
8
261
6
169
54.4%
(2.3%)
115
12.5%
3,443
12.5%
50
6.3%
1,493
6.3%
100.0%
36.9%
(6.3%)
(15)
100
10.8%
(453)
2,990
10.8%
(5)
45
5.6%
(158)
1,335
5.6%
100.0%
100.0%
0.008
0.040
0.24
1.20
0.004
0.018
0.11
0.55
12,514
12,622
12,613
Notes:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the June 30, 2012 exchange rate of NT $29.87 per U.S. Dollar.
All figures are in ROC GAAP.
(2) 1 ADS equals 5 common shares.
Financial Table 2/4
UNITED MICROELECTRONICS CORPORATION
Condensed Unconsolidated Income Statement
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
Except Per Share and Per ADS Data
Net Sales
Cost of Goods Sold
Net Gross Profit
Operating Expenses
- Sales & Marketing
- General & Administrative
- Research & Development
Operating Income
For the Three-Month Period Ended
June 30, 2012
US$
NT$
%
925
27,620
100.0%
(699)
(20,880)
(75.6%)
226
6,740
24.4%
(16)
(21)
(82)
(119)
107
(492)
(626)
(2,440)
(3,558)
3,182
For the Six-Month Period Ended
June 30, 2012
US$
NT$
1,720
51,385
(1,342)
(40,095)
378
11,290
(1.8%)
(2.3%)
(8.8%)
(12.9%)
11.5%
(34)
(39)
(154)
(227)
151
(1,001)
(1,178)
(4,605)
(6,784)
4,506
%
100.0%
(78.0%)
22.0%
(1.9%)
(2.3%)
(9.0%)
(13.2%)
8.8%
Net Non-Operating Income (Expenses)
Income from Continuing Operations before
Income Tax
8
261
1.0%
14
430
0.8%
115
3,443
12.5%
165
4,936
9.6%
Income Tax Expense
Net Income
(15)
100
(453)
2,990
(1.7%)
10.8%
(20)
145
(611)
4,325
(1.2%)
8.4%
Earnings per Share
Earnings per ADS (2)
Weighted Average Number of Shares
Outstanding (in millions)
0.008
0.040
0.24
1.20
0.011
0.057
12,622
0.34
1.70
12,617
Notes:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the June 30, 2012 exchange rate of NT $ 29.87 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 Six-Month Period Ended June 30, 2012
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
USD
NTD
Cash flows from operating activities :
Net Income
Depreciation & Amortization
Gain on recovery in bad debt
Gain on recovery in market value and obsolescence of inventories
Investment loss accounted for under the equity method
Gain 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
145
534
(0)
(11)
22
(1)
1
(15)
(0)
(2)
(3)
6
(1)
6
4,325
15,949
(0)
(315)
646
(24)
21
(445)
(11)
(57)
(78)
171
(41)
174
Exchange gain on capital reduction of long-term investments accounted for under the
equity method
Changes in assets, liabilities and others
Net cash provided by operating activities
(10)
(10)
661
(311)
(251)
19,753
25
(1)
80
(903)
0
(13)
(32)
(844)
758
(16)
2,376
(26,983)
11
(404)
(945)
(25,203)
Cash flows from financing activities :
Decrease in short-term loans
Proceeds from long-term loans
Repayments of long-term loans
Proceeds from bonds issued
Bonds issue cost
Exercise of employee stock options
Proceeds from disposal of treasury stock
Increase in deposits-in
Net cash provided by financing activities
(70)
150
(40)
335
(0)
4
0
0
379
(2,098)
4,500
(1,192)
10,000
(9)
118
4
0
11,323
Effect of exchange rate changes on cash and cash equivalents
Net increase in cash and cash equivalents
(4)
192
(137)
5,736
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
Proceeds from liquidation of long-term investments
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
1,032
30,829
Cash and cash equivalents at end of period
1,224
36,565
Note: New Taiwan Dollars have been translated into U.S. Dollars at the June 30, 2012 exchange rate of NT $29.87 per U.S. Dollar.
All figures are in ROC GAAP.
Financial Table 4/4