4Q 2011 Financial Statement

UNITED MICROELECTRONICS CORPORATION
Condensed Unconsolidated Balance Sheet
As of December 31, 2011
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
US$
December 31, 2011
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
1,019
23
169
413
346
38
2,008
30,829
696
5,125
12,502
10,479
1,134
60,765
11.9%
0.3%
2.0%
4.8%
4.1%
0.4%
23.5%
Non-Current Assets
Funds and Investments
Property, Plant and Equipment, net
Other Assets
Total Non-Current Assets
TOTAL ASSETS
1,979
4,328
221
6,528
8,536
59,876
130,951
6,701
197,528
258,293
23.2%
50.7%
2.6%
76.5%
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
150
25
665
194
15
1,049
4,547
742
20,123
5,881
456
31,749
1.8%
0.3%
7.8%
2.3%
0.1%
12.3%
Non-Current Liabilities
Bonds Payable
Long-term Loans
Other Liabilities
Total Non-Current Liabilities
TOTAL LIABILITIES
396
106
120
622
1,671
11,984
3,219
3,604
18,807
50,556
4.6%
1.2%
1.5%
7.3%
19.6%
4,324
1,535
1,212
130,845
46,461
36,654
50.6%
18.0%
14.2%
(206)
6,865
8,536
(6,223)
207,737
258,293
(2.4%)
80.4%
100.0%
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 December 31, 2011 exchange rate of NT $30.26 per U.S. Dollar.
All figures are in ROC GAAP.
Financial Table 1/4
UNITED MICROELECTRONICS CORPORATION
Condensed Unconsolidated Income Statement
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
Except Per Share and Per ADS Data
Year over Year Comparison
Net Sales
Cost of Goods Sold
Net Gross Profit
Operating Expenses
- Sales & Marketing
- General & Administrative
- Research & Development
Operating Income
Net Non-Operating Income
Income from Continuing Operations before
Income Tax
Quarter over Quarter Comparison
Three-Month Period Ended
December 31, 2011
December 31, 2010
US$
NT$
US$
NT$
807
24,425
1,035
31,319
(657)
(19,875)
(703)
(21,267)
150
4,550
332
10,052
18.6%
18.6%
32.1%
32.1%
(27)
(20)
(75)
(122)
28
3.4%
(822)
(601)
(2,287)
(3,710)
840
3.4%
(16)
(24)
(74)
(114)
218
21.1%
(486)
(732)
(2,234)
(3,452)
6,600
21.1%
%
Chg.
(22.0%)
(6.5%)
(54.7%)
69.1%
(17.9%)
2.4%
7.5%
(87.3%)
Three-Month Period Ended
December 31, 2011
September 30, 2011
US$
NT$
US$
NT$
807
24,425
832
25,187
(657)
(19,875)
(667)
(20,203)
150
4,550
165
4,984
18.6%
18.6%
19.8%
19.8%
(27)
(20)
(75)
(122)
28
3.4%
(822)
(601)
(2,287)
(3,710)
840
3.4%
(18)
(21)
(75)
(114)
51
6.1%
(535)
(630)
(2,284)
(3,449)
1,535
6.1%
%
Chg.
(3.0%)
(1.6%)
(8.7%)
53.6%
(4.6%)
0.1%
7.6%
(45.3%)
5
149
14
426
(65.0%)
5
149
14
445
(66.5%)
33
4.1%
989
4.1%
232
22.4%
7,026
22.4%
(85.9%)
33
4.1%
989
4.1%
65
7.9%
1,980
7.9%
(50.1%)
Income Tax Expense
Net Income
(0)
33
4.0%
(9)
980
4.0%
(20)
212
20.5%
(602)
6,424
20.5%
(98.5%)
(84.7%)
(0)
33
4.0%
(9)
980
4.0%
(0)
65
7.8%
(26)
1,954
7.8%
(65.4%)
(49.8%)
Earnings per Share
(2)
Earnings per ADS
Weighted Average Number of Shares
Outstanding (in millions)
0.003
0.013
0.08
0.40
0.017
0.086
0.52
2.60
0.003
0.013
0.08
0.40
0.005
0.026
0.16
0.80
12,609
12,451
12,609
12,606
Note:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the December 31, 2011 exchange rate of NT $ 30.26 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
December 31, 2011
US$
NT$
%
807
24,425
100.0%
(657)
(19,875)
(81.4%)
150
4,550
18.6%
(27)
(20)
(75)
(122)
28
(822)
(601)
(2,287)
(3,710)
840
For the Twelve-Month Period Ended
December 31, 2011
US$
NT$
%
3,499
105,880
100.0%
(2,706)
(81,885)
(77.3%)
793
23,995
22.7%
(3.4%)
(2.4%)
(9.4%)
(15.2%)
3.4%
(79)
(82)
(297)
(458)
335
(2,394)
(2,487)
(8,976)
(13,857)
10,138
(2.3%)
(2.3%)
(8.5%)
(13.1%)
9.6%
Net Non-Operating Income
Income from Continuing Operations before
Income Tax
5
149
0.7%
41
1,228
1.1%
33
989
4.1%
376
11,366
10.7%
Income Tax Expense
Net Income
(0)
33
(9)
980
(0.1%)
4.0%
(25)
351
(756)
10,610
(0.7%)
10.0%
Earnings per Share
Earnings per ADS (2)
Weighted Average Number of Shares
Outstanding (in millions)
0.003
0.013
0.08
0.40
0.028
0.139
12,609
0.84
4.20
12,561
Note:
(1) New Taiwan Dollars have been translated into U.S. Dollars at the December 31, 2011 exchange rate of NT $ 30.26 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 Twelve-Month Period Ended December 31, 2011
Figures in Millions of New Taiwan Dollars (NT$) and U.S. Dollars (US$)
USD
Cash flows from operating activities :
Net Income
Depreciation & Amortization
Bad debt
Donation Income
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
Gain on disposal of non-current assets held for sale
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
Proceeds from disposal of non-current assets held for sale
Increase in deferred charges
Increase in other assets - others
Net cash used in investing activities
Cash flows from financing activities :
Increase 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
Increase 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
351
1,008
8
(23)
23
19
111
(34)
9
(7)
(1)
(6)
3
6
10
(6)
(3)
26
(0)
1,494
10,610
30,509
248
(692)
687
585
3,382
(1,014)
283
(199)
(30)
(193)
79
189
300
(167)
(96)
794
(57)
45,218
6
(6)
2
(178)
4
(1,533)
1
19
(12)
(15)
(1,712)
174
(196)
52
(5,386)
111
(46,400)
44
577
(357)
(433)
(51,814)
62
93
(13)
(57)
477
(2)
(464)
33
0
3
132
1,875
2,800
(387)
(1,726)
14,423
(67)
(14,034)
1,004
15
80
3,983
16
(70)
507
(2,106)
Cash and cash equivalents at beginning of period
1,089
32,935
Cash and cash equivalents at end of period
1,019
30,829
Note: New Taiwan Dollars have been translated into U.S. Dollars at the December 31, 2011 exchange rate of NT $30.26 per U.S. Dollar.
All figures are in ROC GAAP.
Financial Table 4/4