3Q 2011 Financial Statement

UNITED MICROELECTRONICS CORPORATION
Condensed Unconsolidated Balance Sheet
As of September 30, 2011
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
September 30, 2011
NT$
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
1,098
24
187
459
372
52
2,192
33,468
720
5,689
13,986
11,347
1,591
66,801
13.1%
0.3%
2.2%
5.5%
4.4%
0.6%
26.1%
Non-Current Assets
Funds and Investments
Property, Plant and Equipment, net
Other Assets
Total Non-Current Assets
TOTAL ASSETS
1,916
4,085
207
6,208
8,400
58,397
124,522
6,318
189,237
256,038
22.8%
48.6%
2.5%
73.9%
100.0%
50
39
628
191
16
924
1,527
1,201
19,136
5,819
475
28,158
0.6%
0.5%
7.5%
2.3%
0.1%
11.0%
423
78
116
617
1,541
12,892
2,392
3,520
18,804
46,962
5.0%
0.9%
1.4%
7.3%
18.3%
4,292
1,523
1,248
130,828
46,440
38,031
51.1%
18.1%
14.9%
(204)
6,859
8,400
(6,223)
209,076
256,038
(2.4%)
81.7%
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
Non-Current Liabilities
Bonds Payable
Long-term Loans
Other Liabilities
Total Non-Current Liabilities
TOTAL LIABILITIES
STOCKHOLDERS' EQUITY
Capital Stock
Additional Paid-in Capital
Retained Earnings, Unrealized Gain or Loss on Financia
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 September 30, 2011 exchange rate of NT 3$0.48 per U.S. Dollar.
All figures are in ROC GAAP.
Financial Table 1/4
UNITED MICROELECTRONICS CORPORATION
Condensed Unconsolidated Income Statement
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
Except Per Share and Per ADS Data
Year over Year Comparison
Net Sales
Cost of Goods Sold
Net Gross Profit
Operating Expenses
- Sales & Marketing
- General & Administrative
- Research & Development
Operating Income
Net Non-Operating Income (Expenses)
Income from Continuing Operations before
Income Tax
Quarter over Quarter Comparison
Three-Month Period Ended
September 30, 2011
September 30, 2010
US$
NT$
US$
NT$
826
25,187
1,071
32,652
(662)
(20,203)
(722)
(22,004)
164
4,984
349
10,648
19.8%
19.8%
32.6%
32.6%
(18)
(21)
(75)
(114)
50
6.1%
(535)
(630)
(2,284)
(3,449)
1,535
6.1%
(18)
(23)
(72)
(113)
236
22.0%
%
Chg.
(22.9%)
(8.2%)
(53.2%)
(567)
(692)
(2,202)
(3,461)
7,187
22.0%
(5.6%)
(9.0%)
3.7%
(0.3%)
(78.6%)
Three-Month Period Ended
September 30, 2011
June 30, 2011
US$
NT$
US$
NT$
826
25,187
924
28,150
(662)
(20,203)
(704)
(21,432)
164
4,984
220
6,718
19.8%
19.8%
23.9%
23.9%
(18)
(21)
(75)
(114)
50
6.1%
(535)
(630)
(2,284)
(3,449)
1,535
6.1%
(19)
(19)
(73)
(111)
109
11.8%
%
Chg.
(10.5%)
(5.7%)
(25.8%)
(585)
(588)
(2,225)
(3,398)
3,320
11.8%
(8.5%)
7.1%
2.7%
1.5%
(53.8%)
15
445
63
1,937
(77.0%)
15
445
7
203
65
7.9%
1,980
7.9%
299
27.9%
9,124
27.9%
(78.3%)
65
7.9%
1,980
7.9%
116
12.5%
3,523
12.5%
(43.8%)
Income Tax Expense
Income from Continuing Operations
Extraordinary Gain
Net Income
(1)
64
64
7.8%
(26)
1,954
1,954
7.8%
(13)
286
286
26.7%
(404)
8,720
8,720
26.7%
(93.6%)
(77.6%)
(77.6%)
(1)
64
64
7.8%
(26)
1,954
1,954
7.8%
(11)
105
105
11.3%
(331)
3,192
3,192
11.3%
(92.1%)
(38.8%)
(38.8%)
Earnings per Share
(2)
Earnings per ADS
Weighted Average Number of Shares
Outstanding (in millions)
0.005
0.026
0.16
0.80
0.023
0.115
0.70
3.50
0.005
0.026
0.16
0.80
0.009
0.043
0.26
1.30
12,606
12,450
12,606
12,514
Note:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the September 30, 2011 exchange rate of NT $30.48 per U.S. Dollar.
All figures are in ROC GAAP.
(2) 1 ADS equals 5 common shares.
Financial Table 2/4
100.0%
UNITED MICROELECTRONICS CORPORATION
Condensed Unconsolidated Income Statement
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
Except Per Share and Per ADS Data
Net Sales
Cost of Goods Sold
Net Gross Profit
Operating Expenses
- Sales & Marketing
- General & Administrative
- Research & Development
Operating Income
For the Three-Month Period Ended
September 30, 2011
US$
NT$
%
826
25,187
100.0%
(662)
(20,203)
(80.2%)
164
4,984
19.8%
(18)
(21)
(75)
(114)
50
(535)
(630)
(2,284)
(3,449)
1,535
For the Nine-Month Period Ended
September 30, 2011
US$
NT$
%
2,672
81,454
100.0%
(2,034)
(62,009)
(76.1%)
638
19,445
23.9%
(2.1%)
(2.5%)
(9.1%)
(13.7%)
6.1%
(52)
(62)
(219)
(333)
305
(1,573)
(1,886)
(6,689)
(10,148)
9,297
(2.0%)
(2.3%)
(8.2%)
(12.5%)
11.4%
Net Non-Operating Income (Expenses)
Income from Continuing Operations before
Income Tax
15
445
1.8%
35
1,080
1.3%
65
1,980
7.9%
340
10,377
12.7%
Income Tax Expense
Net Income
(1)
64
(26)
1,954
(0.1%)
7.8%
(24)
316
Earnings per Share
Earnings per ADS (2)
Weighted Average Number of Shares
Outstanding (in millions)
0.005
0.026
0.16
0.80
0.025
0.126
12,606
(748)
9,629
(0.9%)
11.8%
0.77
3.85
12,545
Note:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the September 30, 2011 exchange rate of NT $30.48 per U.S. Dollar.
All figures are in ROC GAAP.
(2) 1 ADS equals 5 common shares.
Financial Table 3/4
UNITED MICROELECTRONICS CORPORATION
Condensed Unconsolidated Statement of Cash Flows
For The Nine-Month Period Ended September 30, 2011
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
USD
Cash flows from operating activities :
Net Income
Depreciation & Amortization
Loss on decline in market value, scrap and obsolescence of inventories
Cash dividends received under the equity method
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 loss on financial assets and liabilities
Exchange loss on long-term liabilities
Amortization of bond discounts
Gain on reacquisition of bonds
Amortization of deferred income
Stock-based payment
Changes in assets, liabilities and others
Net cash provided by operating activities
Cash flows from investing activities :
Proceeds from disposal of available-for-sales financial assets
Acquisition of financial assets measured at cost
Proceed from sale of financial assets measured at cost
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
Decrease in other assets - others
Net cash used in investing activities
Cash flows from financing activities :
Decrease in short-term loans
Proceeds from long-term loans
Repayments of long-term loans
Acquisition of bonds
Proceeds from bonds issued
Bonds issue cost
Cash dividends
Exercise of employee stock options
Proceeds from disposal of treasury stock
Decrease in deposits-in
Net cash provided by financing activities
Effect of exchange rate changes on cash and cash equivalents
Net increase in cash and cash equivalents
NTD
316
741
15
19
62
(21)
9
(6)
(1)
3
8
7
(2)
(2)
21
(45)
1,124
9,629
22,591
466
585
1,897
(633)
283
(197)
(29)
81
231
215
(70)
(76)
638
(1,365)
34,246
5
(6)
1
(51)
4
(1,100)
1
(6)
(1)
(1,153)
174
(196)
50
(1,544)
111
(33,543)
39
(198)
(33)
(35,140)
(38)
59
(8)
(26)
473
(2)
(461)
32
0
(0)
29
(1,163)
1,800
(258)
(804)
14,423
(61)
(14,034)
986
14
(11)
892
17
17
535
533
Cash and cash equivalents at beginning of period
1,081
32,935
Cash and cash equivalents at end of perio
1,098
33,468
Note: New Taiwan Dollars have been translated into U.S. Dollars at the September 30, 2011 exchange rate of NT $30.48 per U.S. Dollar.
All figures are in ROC GAAP.
Financial Table 4/4