2Q 2013 Financial Statement

UNITED MICROELECTRONICS CORPORATION AND SUBSIDIARIES
Consolidated Condensed Balance Sheet
As of June 30, 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
June 30, 2013
NT$
%
1,763
21
93
646
478
98
3,099
52,863
639
2,782
19,379
14,330
2,907
92,900
17.4%
0.2%
0.9%
6.4%
4.7%
1.1%
30.7%
1,094
5,498
419
7,011
10,110
32,798
164,825
12,569
210,192
303,092
10.8%
54.4%
4.1%
69.3%
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
153
9
928
169
631
32
1,922
4,591
277
27,825
5,061
18,917
945
57,616
1.5%
0.1%
9.2%
1.7%
6.2%
0.3%
19.0%
Non-current liabilities
Bonds payable
Long-term loans
Other non-current liabilities
Total non-current liabilities
Total liabilities
666
286
234
1,186
3,108
19,978
8,560
7,034
35,572
93,188
6.6%
2.8%
2.3%
11.7%
30.7%
4,221
1,512
126,541
45,343
41.8%
15.0%
1,192
(79)
6,846
156
7,002
10,110
35,720
(2,365)
205,239
4,665
209,904
303,092
11.8%
(0.8%)
67.8%
1.5%
69.3%
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 June 30, 2013 exchange rate of NT $ 29.98 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 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
Income tax expense
Net income
(27)
(32)
(109)
(168)
(0)
38
3.6%
(800)
(966)
(3,251)
(5,017)
(11)
1,149
3.6%
(26)
(28)
(85)
(139)
0
72
7.1%
(776)
(841)
(2,556)
(4,173)
4
2,170
7.1%
%
Chg.
5.0%
7.0%
(2.6%)
3.1%
14.9%
27.2%
20.2%
(47.1%)
Three-Month Period Ended
June 30, 2013
March 31, 2013
US$
NT$
US$
NT$
1,064
31,905
927
27,781
(858)
(25,728)
(777)
(23,289)
206
6,177
150
4,492
19.4%
19.4%
16.2%
16.2%
(27)
(32)
(109)
(168)
(0)
38
3.6%
(800)
(966)
(3,251)
(5,017)
(11)
1,149
3.6%
%
Chg.
14.8%
10.5%
37.5%
(25)
(34)
(80)
(139)
(1)
10
1.1%
(763)
(1,019)
(2,396)
(4,178)
(20)
294
1.1%
4.8%
(5.2%)
35.7%
20.1%
(45.0%)
100.0%
21
631
22
655
(3.7%)
21
631
242
7,249
(91.3%)
59
5.6%
1,780
5.6%
94
9.3%
2,825
9.3%
(37.0%)
59
5.6%
1,780
5.6%
252
27.2%
7,543
27.2%
(76.4%)
(1)
58
5.4%
(42)
1,738
5.4%
(16)
78
7.7%
(484)
2,341
7.7%
(91.3%)
(25.8%)
(1)
58
5.4%
(42)
1,738
5.4%
(38)
214
23.1%
(1,129)
6,414
23.1%
(96.3%)
(72.9%)
(36)
(1,090)
Other comprehensive income
12
350
Total comprehensive income
70
2,088
42
Net income attributable to:
Stockholders of the parent
Non-controlling interests
60
(2)
1,812
(74)
Comprehensive income attributable to:
Stockholders of the parent
Non-controlling interests
72
(2)
2,160
(72)
Earnings per share-basic
Earnings per ADS (2)
Weighted average number of shares
outstanding (in millions)
Quarter over Quarter Comparison
Three-Month Period Ended
June 30, 2013
June 30, 2012
US$
NT$
US$
NT$
1,064
31,905
1,013
30,377
(858)
(25,728)
(802)
(24,038)
206
6,177
211
6,339
19.4%
19.4%
20.9%
20.9%
0.005
0.025
0.15
0.75
12,465
-
12
350
51
1,542
(77.3%)
1,251
66.9%
70
2,088
265
7,956
(73.8%)
88
(10)
2,651
(310)
(31.6%)
(76.1%)
60
(2)
1,812
(74)
220
(6)
6,593
(179)
(72.5%)
(58.7%)
52
(10)
1,561
(310)
38.4%
(76.8%)
72
(2)
2,160
(72)
271
(6)
8,119
(163)
(73.4%)
(55.8%)
0.007
0.035
0.21
1.05
12,622
Notes:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the June 30, 2013 exchange rate of NT $ 29.98 per U.S. Dollar.
All figures are prepared in accordance with TIFRSs.
(2) 1 ADS equals 5 common shares.
0.005
0.025
0.15
0.75
12,465
0.017
0.087
0.52
2.60
12,631
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
June 30, 2013
US$
NT$
%
1,064
31,905
100.0%
(858)
(25,728)
(80.6%)
206
6,177
19.4%
(27)
(32)
(109)
(168)
(0)
38
(800)
(966)
(3,251)
(5,017)
(11)
1,149
For the Six-Month Period Ended
June 30, 2013
US$
NT$
%
1,991
59,686
100.0%
(1,635)
(49,017)
(82.1%)
356
10,669
17.9%
(2.5%)
(3.0%)
(10.2%)
(15.7%)
(0.1%)
3.6%
(52)
(66)
(189)
(307)
(1)
48
(1,563)
(1,985)
(5,646)
(9,194)
(32)
1,443
(2.6%)
(3.3%)
(9.5%)
(15.4%)
(0.1%)
2.4%
Net non-operating income and expenses
Income from continuing operations before
income tax
21
631
2.0%
263
7,880
13.2%
59
1,780
5.6%
311
9,323
15.6%
Income tax expense
Net income
(1)
58
(42)
1,738
(0.2%)
5.4%
(39)
272
(1,171)
8,152
(1.9%)
13.7%
Other comprehensive income
12
350
1.1%
63
1,892
3.1%
Total comprehensive income
70
2,088
6.5%
335
10,044
16.8%
Net income attributable to:
Stockholders of the parent
Non-controlling interests
60
(2)
1,812
(74)
5.7%
(0.3%)
280
(8)
8,405
(253)
14.1%
(0.4%)
Comprehensive income attributable to:
Stockholders of the parent
Non-controlling interests
72
(2)
2,160
(72)
6.8%
(0.3%)
343
(8)
10,279
(235)
17.2%
(0.4%)
Earnings per share-basic
(2)
Earnings per ADS
Weighted average number of shares
outstanding (in millions)
0.005
0.025
0.15
0.75
0.022
0.112
12,465
0.67
3.35
12,548
Notes:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the June 30, 2013 exchange rate of NT $ 29.98 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 Six-Month Period Ended June 30, 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
Gain on disposal of investments
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
311
646
(10)
13
(23)
(239)
8
7
(65)
648
9,323
19,369
(311)
386
(704)
(7,154)
249
207
(1,943)
19,422
Cash flows from investing activities :
Proceeds from disposal of available-for-sale financial assets
Acquisition of financial assets measured at cost
Proceeds from capital reduction and liquidation of investment
Acquisition of subsidiaries (net of cash acquired)
Acquisition of property, plant and equipment
Proceeds from disposal of property, plant and equipment
Acquisition of intangible assets
Others
Net cash used in investing activities
26
(17)
8
88
(505)
11
(47)
1
(435)
781
(523)
244
2,641
(15,146)
325
(1,395)
17
(13,056)
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 subsidiaries
Others
Net cash provided by financing activities
(43)
334
55
(150)
(75)
(10)
(0)
111
(1,284)
10,000
1,650
(4,500)
(2,245)
(285)
(6)
3,330
18
342
574
10,270
Cash and cash equivalents at beginning of period
1,421
42,593
Cash and cash equivalents at end of period
1,763
52,863
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 June 30, 2013 exchange rate of NT $ 29.98 per U.S. Dollar.
All figures are prepared in accordance with TIFRSs.
Financial Table 4/4