1934 Act Registration No. 1-14700
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the month of September 2011
Taiwan Semiconductor Manufacturing Company Ltd.
(Translation of Registrants Name Into English)
No. 8, Li-Hsin Rd. 6,
Hsinchu Science Park,
Taiwan
(Address of Principal Executive Offices)
(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)
Form 20-F x Form 40-F ¨
(Indicate by check mark whether the registrant by furnishing the information contained in this form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)
Yes ¨ No x
(If Yes is marked, indicated below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82: .)
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Taiwan Semiconductor Manufacturing Company Ltd. | ||||
Date: September 2, 2011 | By | /s/ Lora Ho | ||
Lora Ho | ||||
Senior Vice President & Chief Financial Officer |
Taiwan Semiconductor Manufacturing Company Ltd. (the Company; TSMC (NYSE: TSM)) had been invited earlier in 2011 to participate as one of few companies listed on the Taiwan Stock Exchange in a case study project on using International Financial Reporting Standards (IFRS) in compiling listed company financial statements in Taiwan (ROC). The project is being coordinated by Taiwans official governmental agency in-charge of securities affairs, the ROC Financial Supervisory Commission, which is part of Taiwans executive branch or the Executive Yuan, to help Taiwanese listed companies better understand and apply the new IFRS accounting rules to be implemented in Taiwan in 2013.
In anticipation of the adoption of IFRS in the ROC in 2013, the Taiwan government project team has prepared a case-by-case analysis on each of the selected companies to illustrate the approach and effect of the adoption of IFRS on ROC GAAP financial statements. TSMCs management has prepared an unaudited, pro forma presentation of its financial statements for the year ended and as of December 31, 2010, as if IFRS had been adopted by TSMC as of January 1, 2010 to assist in the case study and this presentation has been published today on the Taiwan Stock Exchange website at http://www.twse.com.tw/ch/listed/IFRS/planDomestic.php.
TSMCs participation in this Taiwan government project is voluntary and that there is no legal requirement compelling TSMC to provide the unaudited, pro forma presentation of its financial statements at this point. The purpose of this case study 6-K filing is not for disclosure of material TSMC financial information, but is being furnished at this time as such information is being made public in the ROC. Investors who are seeking material TSMC financial information should instead be referred to other filings made by TSMC with the U.S. Securities Exchange Commission (such as its Annual Report on Form 20-F) or the Taiwan Financial Supervisory Commission.
An English summary version of the pro forma presentation of its financial statements is filed herewith. It is unaudited and in summary form, and is not necessarily indicative of the results of operations or related effects on our financial position that would have been obtained had we adopted IFRS at the beginning of 2010. Investors should not rely on the information filed herewith for any purpose.
1
Taiwan Semiconductor Manufacturing Company Limited and Subsidiaries
IFRS PRO FORMA CONSOLIDATED BALANCE SHEET (unaudited)
AT DECEMBER 31, 2010 AND JANUARY 1, 2010
(In Thousands of New Taiwan Dollars, Except Par Value)
December 31, 2010 | January 1, 2010 | December 31, 2010 | January 1, 2010 | |||||||||||||||||||||||||||||||
Amount | % | Amount | % | Amount | % | Amount | % | |||||||||||||||||||||||||||
ASSETS |
LIABILITIES AND EQUITY |
|||||||||||||||||||||||||||||||||
CURRENT ASSETS |
CURRENT LIABILITIES |
|||||||||||||||||||||||||||||||||
Cash and cash equivalents |
$ | 147,886,955 | 20 | $ | 171,276,341 | 28 | Short-term borrowings |
$ | 31,213,944 | 4 | $ | | | |||||||||||||||||||||
Financial assets measured at fair value through profit or loss |
28,890,614 | 4 | 14,576,027 | 3 | Financial liabilities measured at fair value through profit or loss |
19,002 | | 25 | | |||||||||||||||||||||||||
Financial assets measured at amortized cost |
4,796,589 | 1 | 9,944,843 | 2 | Hedging derivative financial liabilities |
814 | | | | |||||||||||||||||||||||||
Trade receivables from related parties |
2,722 | | 12,524 | | Trade payables |
12,104,173 | 2 | 10,905,884 | 2 | |||||||||||||||||||||||||
Notes and trade receivables |
50,525,856 | 7 | 44,094,317 | 7 | Payables to related parties |
867,085 | | 783,007 | | |||||||||||||||||||||||||
Other receivables from related parties |
124,586 | | 121,292 | | Current tax liabilities |
8,564,303 | 1 | 12,388,257 | 2 | |||||||||||||||||||||||||
Other receivables |
1,021,552 | | 1,849,987 | | Salary and bonus payables |
6,424,064 | 1 | 9,317,035 | 2 | |||||||||||||||||||||||||
Inventories |
28,405,984 | 4 | 20,913,751 | 4 | Accrued profit sharing to employees and bonus to directors and supervisors |
11,096,147 | 2 | 6,818,343 | 1 | |||||||||||||||||||||||||
Other current assets |
2,037,647 | | 1,368,838 | | Payables to contractors and equipment suppliers |
43,259,857 | 6 | 28,924,265 | 5 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Accrued expenses and other current liabilities |
10,779,923 | 1 | 12,635,182 | 2 | ||||||||||||||||||||||||||||||
Total current assets |
263,692,505 | 36 | 264,157,920 | 44 | Provisions |
7,546,264 | 1 | 8,724,481 | 1 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Current portion of long-term borrowings |
241,407 | | 949,298 | | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
NON-CURRENT ASSETS |
||||||||||||||||||||||||||||||||||
Financial assets measured at fair value through profit or loss |
5,459,132 | 1 | 3,899,137 | 1 | Total current liabilities |
132,116,983 | 18 | 91,445,777 | 15 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Financial assets measured at amortized cost |
9,502,887 | 1 | 16,553,242 | 3 | ||||||||||||||||||||||||||||||
Investments accounted for using the equity method |
26,292,385 | 4 | 18,581,150 | 3 | NON-CURRENT LIABILITIES |
|||||||||||||||||||||||||||||
Property, plant and equipment |
388,488,412 | 53 | 273,724,914 | 45 | Bonds payable |
4,500,000 | 1 | 4,500,000 | 1 | |||||||||||||||||||||||||
Intangible assets |
11,731,982 | 2 | 12,389,872 | 2 | Long-term borrowings |
301,561 | | 578,560 | | |||||||||||||||||||||||||
Deferred tax assets |
13,154,703 | 2 | 12,358,612 | 2 | Other long-term payables |
6,554,208 | 1 | 5,602,420 | 1 | |||||||||||||||||||||||||
Refundable deposits |
8,677,970 | 1 | 2,733,143 | | Obligations under finance leases |
694,986 | | 707,499 | | |||||||||||||||||||||||||
Other non-current assets |
1,372,911 | | 210,737 | | Retirement benefit obligations |
6,536,340 | 1 | 4,058,190 | 1 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Guarantee deposits |
789,098 | | 1,006,023 | | ||||||||||||||||||||||||||||||
Total non-current assets |
464,680,382 | 64 | 340,450,807 | 56 | Others |
381,182 | | 322,850 | | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total non-current liabilities |
19,757,375 | 3 | 16,775,542 | 3 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total liabilities |
151,874,358 | 21 | 108,221,319 | 18 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
EQUITY ATTRIBUTABLE TO OWNERS OF THE PARENT |
||||||||||||||||||||||||||||||||||
Share capital |
||||||||||||||||||||||||||||||||||
Common stock - NT$10 par value |
259,100,787 | 35 | 259,027,066 | 43 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Capital surplus |
55,701,695 | 8 | 55,486,010 | 9 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Retained earnings |
||||||||||||||||||||||||||||||||||
Appropriated as legal capital reserve |
86,239,494 | 12 | 77,317,710 | 12 | ||||||||||||||||||||||||||||||
Appropriated as special capital reserve |
1,313,047 | | | | ||||||||||||||||||||||||||||||
Unappropriated earnings |
175,630,328 | 24 | 101,681,795 | 17 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total retained earnings |
263,182,869 | 36 | 178,999,505 | 29 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Others |
(6,045,608 | ) | (1 | ) | (1,072,381 | ) | | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Equity attributable to owners of the Parent |
571,939,743 | 78 | 492,440,200 | 81 | ||||||||||||||||||||||||||||||
NON-CONTROLLING INTERESTS |
4,558,786 | 1 | 3,947,208 | 1 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total equity |
576,498,529 | 79 | 496,387,408 | 82 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
TOTAL |
$ | 728,372,887 | 100 | $ | 604,608,727 | 100 | TOTAL |
$ | 728,372,887 | 100 | $ | 604,608,727 | 100 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
Taiwan Semiconductor Manufacturing Company Limited and Subsidiaries
IFRS PRO FORMA CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (unaudited)
FOR THE YEAR ENDED DECEMBER 31, 2010
(In Thousands of New Taiwan Dollars, Except Earnings Per Share)
Amount | % | |||||||
REVENUE |
$ | 419,988,414 | 100 | |||||
COST OF SALES |
212,484,320 | 51 | ||||||
|
|
|
|
|||||
GROSS PROFIT |
207,504,094 | 49 | ||||||
|
|
|
|
|||||
OPERATING EXPENSES |
||||||||
Research and development |
29,706,662 | 7 | ||||||
Administration |
12,794,562 | 3 | ||||||
Marketing |
5,367,597 | 1 | ||||||
|
|
|
|
|||||
Total operating expenses |
47,868,821 | 11 | ||||||
|
|
|
|
|||||
OTHER OPERATING GAINS AND LOSSES |
(689,606 | ) | | |||||
|
|
|
|
|||||
OPERATING PROFIT |
158,945,667 | 38 | ||||||
|
|
|
|
|||||
NON-OPERATING INCOME AND EXPENSES |
||||||||
Settlement income |
6,939,764 | 2 | ||||||
Share of profits of associates and joint venture accounted for using the equity method |
2,252,325 | 1 | ||||||
Other income |
1,717,630 | | ||||||
Other gains and losses |
1,005,132 | | ||||||
Finance costs |
(425,356 | ) | | |||||
Net foreign exchange loss |
(99,130 | ) | | |||||
|
|
|
|
|||||
Total non-operating income and expenses |
11,390,365 | 3 | ||||||
|
|
|
|
|||||
PROFIT BEFORE TAX |
170,336,032 | 41 | ||||||
INCOME TAX EXPENSE |
5,692,328 | 2 | ||||||
|
|
|
|
|||||
PROFIT FOR THE YEAR |
164,643,704 | 39 | ||||||
|
|
|
|
|||||
OTHER COMPREHENSIVE INCOME |
||||||||
Exchange differences on translating foreign operations |
(4,605,902 | ) | (1 | ) | ||||
Cash flow hedges |
(814 | ) | | |||||
Actuarial losses on defined benefit plan |
(2,472,266 | ) | | |||||
Share of other comprehensive income of associates and joint venture accounted for using the equity method |
(359,736 | ) | |
(Continued)
3
Amount | % | |||||||
Tax effect on other comprehensive income |
418,843 | | ||||||
|
|
|
|
|||||
OTHER COMPREHENSIVE INCOME FOR THE YEAR (NET OF TAX) |
$ | (7,019,875 | ) | (1 | ) | |||
|
|
|
|
|||||
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
$ | 157,623,829 | 38 | |||||
|
|
|
|
|||||
PROFIT ATTRIBUTABLE TO: |
||||||||
Owners of the Parent |
$ | 163,939,741 | 39 | |||||
Non-controlling interests |
703,963 | | ||||||
|
|
|
|
|||||
$ | 164,643,704 | 39 | ||||||
|
|
|
|
|||||
TOTAL COMPREHENSIVE INCOME ATTRIBUTABLE TO: |
||||||||
Owners of the Parent |
$ | 156,918,257 | 38 | |||||
Non-controlling interests |
705,572 | | ||||||
|
|
|
|
|||||
$ | 157,623,829 | 38 | ||||||
|
|
|
|
|||||
EARNINGS PER SHARE (NT$) |
||||||||
Basic |
$ | 6.33 | ||||||
|
|
|||||||
Diluted |
$ | 6.32 | ||||||
|
|
(Concluded)
4
Taiwan Semiconductor Manufacturing Company Limited and Subsidiaries
IFRS PRO FORMA CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (unaudited)
FOR THE YEAR ENDED DECEMBER 31, 2010
(In Thousands of New Taiwan Dollars, Except Earnings Per Share)
Equity Attributable to Owners of the Parent | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Others | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Share
Capital- Common Stock |
Retained Earnings | Exchange on Translating Foreign Operations |
Cash Flow |
Investments Equity |
Equity Attributable to Owners of the Parent |
Non- |
Total Equity |
|||||||||||||||||||||||||||||||||||||||||||||
Shares (In Thousands) |
Amount | Capital Surplus |
Legal Capital |
Special Capital |
Unappropriated Earnings |
Total | ||||||||||||||||||||||||||||||||||||||||||||||
BALANCE AT JANUARY 1, 2010 |
25,902,706 | $ | 259,027,066 | $ | 55,486,010 | $ | 77,317,710 | $ | | $ | 101,681,795 | $ | 178,999,505 | $ | (1,766,667 | ) | $ | 255 | $ | 694,031 | $ | 492,440,200 | $ | 3,947,208 | $ | 496,387,408 | ||||||||||||||||||||||||||
Appropriations of prior year s earnings |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Legal capital reserve |
| | | 8,921,784 | | (8,921,784 | ) | | | | | | | | ||||||||||||||||||||||||||||||||||||||
Special capital reserve |
| | | | 1,313,047 | (1,313,047 | ) | | | | | | | | ||||||||||||||||||||||||||||||||||||||
Cash dividends - NT$3.00 per share |
| | | | | (77,708,120 | ) | (77,708,120 | ) | | | | (77,708,120 | ) | | (77,708,120 | ) | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
25,902,706 | 259,027,066 | 55,486,010 | 86,239,494 | 1,313,047 | 13,738,844 | 101,291,385 | (1,766,667 | ) | 255 | 694,031 | 414,732,080 | 3,947,208 | 418,679,288 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Profit for the year |
| | | | | 163,939,741 | 163,939,741 | | | | 163,939,741 | 703,963 | 164,643,704 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income for the year, net of income tax |
| | | | | (2,048,257 | ) | (2,048,257 | ) | (4,776,496 | ) | (5,475 | ) | (191,256 | ) | (7,021,484 | ) | 1,609 | (7,019,875 | ) | ||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Total comprehensive income for the year |
| | | | | 161,891,484 | 161,891,484 | (4,776,496 | ) | (5,475 | ) | (191,256 | ) | 156,918,257 | 705,572 | 157,623,829 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
Adjustment arising from changes in percentage of investments accounted for using the equity method |
| | (17,885 | ) | | | | | | | | (17,885 | ) | 4,387 | (13,498 | ) | ||||||||||||||||||||||||||||||||||||
Issue of ordinary shares under employee share option plan |
7,372 | 73,721 | 171,103 | | | | | | | | 244,824 | | 244,824 | |||||||||||||||||||||||||||||||||||||||
Net change in net assets of associates and joint venture accounted for using the equity method |
| | 62,467 | | | | | | | | 62,467 | 31,702 | 94,169 | |||||||||||||||||||||||||||||||||||||||
Decrease in non-controlling interests |
| | | | | | | | | | | (130,083 | ) | (130,083 | ) | |||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
BALANCE, DECEMBER 31, 2010 |
25,910,078 | $ | 259,100,787 | $ | 55,701,695 | $ | 86,239,494 | $ | 1,313,047 | $ | 175,630,328 | $ | 263,182,869 | $ | (6,543,163 | ) | $ | (5,220 | ) | $ | 502,775 | $ | 571,939,743 | $ | 4,558,786 | $ | 576,498,529 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
Taiwan Semiconductor Manufacturing Company Limited and Subsidiaries
IFRS PRO FORMA CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited)
FOR THE YEAR ENDED DECEMBER 31, 2010
(In Thousands of New Taiwan Dollars)
Amount | ||||
CASH FLOWS FROM OPERATING ACTIVITIES |
||||
Profit for the year |
$ | 170,336,032 | ||
Adjustments for: |
||||
Net gain arising on financial assets measured at fair value through profit or loss |
(815,188 | ) | ||
Amortization of premium/discount of financial assets |
34,142 | |||
Impairment of other receivables |
48,372 | |||
Share of profits of associates and joint venture accounted for using the equity method |
(2,252,325 | ) | ||
Depreciation of property, plant and equipment |
85,573,387 | |||
Impairment of property, plant and equipment |
319 | |||
Net loss on disposal of property, plant and equipment and intangible assets |
633,230 | |||
Amortization of intangible assets |
2,236,716 | |||
Settlement income from receiving equity securities |
(4,434,364 | ) | ||
Interest income |
(1,665,193 | ) | ||
Dividends income |
(52,437 | ) | ||
Interest expense |
425,356 | |||
Net foreign exchange loss |
219,241 | |||
Changes in operating assets and liabilities: |
||||
Decrease (increase) in |
||||
Derivative financial instruments |
198,172 | |||
Trade receivables from related parties |
9,802 | |||
Notes and trade receivables |
(6,431,539 | ) | ||
Other receivables from related parties |
(3,294 | ) | ||
Other receivables |
519,421 | |||
Inventories |
(7,492,233 | ) | ||
Other current assets |
(827,520 | ) | ||
Increase (decrease) in: |
||||
Trade payables |
1,198,289 | |||
Payables to related parties |
84,078 | |||
Salary and bonus payable |
(2,892,971 | ) | ||
Accrued profit sharing to employees and bonus to directors and supervisors |
4,277,804 | |||
Accrued expenses and other current liabilities |
215,641 | |||
Provisions |
(1,178,217 | ) | ||
Retirement benefit obligations |
5,884 | |||
Deferred revenue |
(59,150 | ) | ||
|
|
|||
Net cash generated from operations |
237,911,455 | |||
Income taxes paid |
(9,818,418 | ) | ||
|
|
|||
Net cash generated by operating activities |
228,093,037 | |||
|
|
(Continued)
6
Amount | ||||
CASH FLOWS FROM INVESTING ACTIVITIES |
||||
Interest received |
$ | 1,886,731 | ||
Dividends received |
372,439 | |||
Payments for property, plant and equipment |
(186,944,203 | ) | ||
Payments to acquire financial assets measured at fair value through profit or loss |
(50,153,262 | ) | ||
Payments to acquire financial assets measured at amortized cost |
(4,101,501 | ) | ||
Payments for investments accounted for using the equity method |
(6,242,350 | ) | ||
Proceeds from disposal of financial assets measured at fair value through profit or loss |
38,058,623 | |||
Proceeds from redemption of financial assets measured at amortized cost |
15,943,000 | |||
Proceeds from disposal of property, plant and equipment |
115,524 | |||
Payments for intangible assets |
(1,801,728 | ) | ||
Increase in refundable deposits |
(6,440,410 | ) | ||
Proceeds from refundable deposits |
59,547 | |||
Purchase of other assets |
(1,063,058 | ) | ||
|
|
|||
Net cash used in investing activities |
(200,310,648 | ) | ||
|
|
|||
CASH FLOWS FROM FINANCING ACTIVITIES |
||||
Proceeds from short-term borrowings |
31,213,944 | |||
Repayment of long-term borrowings |
(967,034 | ) | ||
Repayment of other long-term payables |
(1,107,333 | ) | ||
Interest paid |
(392,805 | ) | ||
Decrease in guarantee deposits |
(232,925 | ) | ||
Proceeds from donation |
49,021 | |||
Proceeds from issue of ordinary shares under employee share options |
244,824 | |||
Cash dividends paid |
(77,708,120 | ) | ||
Decrease in non-controlling interests |
(130,083 | ) | ||
|
|
|||
Net cash used in financing activities |
(49,030,511 | ) | ||
|
|
|||
EFFECTS OF EXCHANGE RATE CHANGES ON THE BALANCE OF CASH HELD IN FOREIGN CURRENCIES |
(2,141,264 | ) | ||
|
|
|||
NET DECREASE IN CASH AND CASH EQUIVALENTS |
(23,389,386 | ) | ||
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE YEAR |
171,276,341 | |||
|
|
|||
CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR |
$ | 147,886,955 | ||
|
|
(Concluded)
7
Reconciliation of ROC GAAP to IFRS Pro Forma
(In Thousands of New Taiwan Dollars)
A. | Condensed Consolidated Balance Sheet at January 1, 2010 |
ROC GAAP |
Reconciliations | IFRS Pro Forma (unaudited) | ||||||||||||||
Item |
Amount | Amount | Amount | Item |
Notes | |||||||||||
Current assets |
||||||||||||||||
Cash and cash equivalents |
$ | 171,276,341 | $ | | $ | 171,276,341 | Cash and cash equivalents |
|||||||||
Financial assets |
24,520,870 | | 24,520,870 | Financial assets |
1 | |||||||||||
Accounts receivable-Trade |
35,382,360 | 8,724,481 | 44,106,841 | Accounts receivable-Trade |
2 | |||||||||||
Inventories |
20,913,751 | | 20,913,751 | Inventories |
||||||||||||
Other current assets |
7,710,426 | (4,370,309 | ) | 3,340,117 | Other current assets |
3 | ||||||||||
|
|
|
|
|
|
|||||||||||
Total current assets |
259,803,748 | 4,354,172 | 264,157,920 | Total current assets |
||||||||||||
|
|
|
|
|
|
|||||||||||
Long-term investments |
||||||||||||||||
Investments accounted for using the equity method |
$ | 17,871,208 | $ | 709,942 | $ | 18,581,150 | Investments accounted for using the equity method |
|||||||||
Financial assets |
19,974,295 | 478,084 | 20,452,379 | Financial assets |
1 | |||||||||||
|
|
|
|
|
|
|||||||||||
Total long-term investments |
37,845,503 | 1,188,026 | 39,033,529 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Property, plant and equipment |
273,674,787 | 50,127 | 273,724,914 | Property, plant and equipment |
||||||||||||
|
|
|
|
|
|
|||||||||||
Intangible assets |
12,389,872 | | 12,389,872 | Intangible assets |
||||||||||||
|
|
|
|
|
|
|||||||||||
Other assets |
10,982,310 | 4,320,182 | 15,302,492 | Other assets |
3 | |||||||||||
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 594,696,220 | $ | 9,912,507 | $ | 604,608,727 | Total assets |
|||||||||
|
|
|
|
|
|
|||||||||||
Current liabilities |
||||||||||||||||
Accounts payable |
$ | 11,688,891 | $ | | $ | 11,688,891 | Trade payables |
|||||||||
Income tax payable |
8,800,249 | 3,588,008 | 12,388,257 | Current tax liabilities |
4 | |||||||||||
Payables to contractors and equipment suppliers |
28,924,265 | | 28,924,265 | Payables to contractors and equipment suppliers |
||||||||||||
Accrued expenses and other current liabilities |
28,770,585 | | 28,770,585 | Accrued expenses and other current liabilities |
||||||||||||
| 8,724,481 | 8,724,481 | Provisions |
2 | ||||||||||||
Current portion of long-term bank loans |
949,298 | | 949,298 | Current portion of long-term borrowings |
||||||||||||
|
|
|
|
|
|
|||||||||||
Total current liabilities |
79,133,288 | 12,312,489 | 91,445,777 | Total current liabilities |
||||||||||||
|
|
|
|
|
|
|||||||||||
Long-term liabilities |
11,388,479 | | 11,388,479 | Long-term liabilities |
||||||||||||
|
|
|
|
|
|
|||||||||||
Other liabilities |
5,125,905 | 261,158 | 5,387,063 | Other liabilities |
5 | |||||||||||
|
|
|
|
|
|
|||||||||||
Total liabilities |
95,647,672 | 12,573,647 | 108,221,319 | Total liabilities |
||||||||||||
|
|
|
|
|
|
|||||||||||
Equity attributable to shareholders equity of the parent |
495,082,712 | (2,642,512 | ) | 492,440,200 | Equity attributable to owners of the Parent |
|||||||||||
|
|
|
|
|
|
|||||||||||
Minority interests |
3,965,836 | (18,628 | ) | 3,947,208 | Non-controlling interests |
|||||||||||
|
|
|
|
|
|
|||||||||||
Total shareholders equity |
499,048,548 | (2,661,140 | ) | 496,387,408 | Total equity |
6 | ||||||||||
|
|
|
|
|
|
|||||||||||
Total liabilities and shareholders equity |
$ | 594,696,220 | $ | 9,912,507 | $ | 604,608,727 | Total liabilities and equity |
|||||||||
|
|
|
|
|
|
8
B. | Condensed Consolidated Balance Sheet at December 31, 2010 |
ROC GAAP |
Reconciliations | IFRS Pro Forma (unaudited) | ||||||||||||||
Item |
Amount | Amount | Amount | Item |
Notes | |||||||||||
Current assets |
||||||||||||||||
Cash and cash equivalents |
$ | 147,886,955 | $ | | $ | 147,886,955 | Cash and cash equivalents |
|||||||||
Financial assets |
33,687,203 | | 33,687,203 | Financial assets |
1 | |||||||||||
Accounts receivable-Trade |
42,982,314 | 7,546,264 | 50,528,578 | Accounts receivable-Trade |
2 | |||||||||||
Inventories |
28,405,984 | | 28,405,984 | Inventories |
||||||||||||
Other current assets |
8,556,861 | (5,373,076 | ) | 3,183,785 | Other current assets |
3 | ||||||||||
|
|
|
|
|
|
|||||||||||
Total current assets |
261,519,317 | 2,173,188 | 263,692,505 | Total current assets |
||||||||||||
|
|
|
|
|
|
|||||||||||
Long-term investments |
||||||||||||||||
Investments accounted for using the equity method |
$ | 25,815,385 | $ | 477,000 | $ | 26,292,385 | Investments accounted for using the equity method |
|||||||||
Financial assets |
13,960,143 | 1,001,876 | 14,962,019 | Financial assets |
1 | |||||||||||
|
|
|
|
|
|
|||||||||||
Total long-term investments |
39,775,528 | 1,478,876 | 41,254,404 | |||||||||||||
|
|
|
|
|
|
|||||||||||
Property, plant and equipment |
388,444,023 | 44,389 | 388,488,412 | Property, plant and equipment |
||||||||||||
|
|
|
|
|
|
|||||||||||
Intangible assets |
11,731,982 | | 11,731,982 | Intangible assets |
||||||||||||
|
|
|
|
|
|
|||||||||||
Other assets |
17,458,054 | 5,747,530 | 23,205,584 | Other assets |
3 | |||||||||||
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 718,928,904 | $ | 9,443,983 | $ | 728,372,887 | Total assets |
|||||||||
|
|
|
|
|
|
|||||||||||
Current liabilities |
||||||||||||||||
Short-term loans |
$ | 31,213,944 | $ | | $ | 31,213,944 | Short-term borrowings |
|||||||||
Accounts payable |
12,971,258 | | 12,971,258 | Trade payables |
||||||||||||
Income tax payable |
7,184,697 | 1,379,606 | 8,564,303 | Current tax liabilities |
4 | |||||||||||
Payables to contractors and equipment suppliers |
43,259,857 | | 43,259,857 | Payables to contractors and equipment suppliers |
||||||||||||
Accrued expenses and other current liabilities |
28,319,950 | | 28,319,950 | Accrued expenses and other current liabilities |
||||||||||||
| 7,546,264 | 7,546,264 | Provisions |
2 | ||||||||||||
Current portion of long-term bank loans |
241,407 | | 241,407 | Current portion of long-term borrowings |
||||||||||||
|
|
|
|
|
|
|||||||||||
Total current liabilities |
123,191,113 | 8,925,870 | 132,116,983 | Total current liabilities |
||||||||||||
|
|
|
|
|
|
|||||||||||
Long-term liabilities |
12,050,755 | | 12,050,755 | Long-term liabilities |
||||||||||||
|
|
|
|
|
|
|||||||||||
Other liabilities |
4,982,631 | 2,723,989 | 7,706,620 | Other liabilities |
5 | |||||||||||
|
|
|
|
|
|
|||||||||||
Total liabilities |
140,224,499 | 11,649,859 | 151,874,358 | Total liabilities |
||||||||||||
|
|
|
|
|
|
|||||||||||
Equity attributable to shareholders equity of the parent |
574,144,918 | (2,205,175 | ) | 571,939,743 | Equity attributable to owners of the Parent |
|||||||||||
|
|
|
|
|
|
|||||||||||
Minority interests |
4,559,487 | (701 | ) | 4,558,786 | Non-controlling interests |
|||||||||||
|
|
|
|
|
|
|||||||||||
Total shareholders equity |
578,704,405 | (2,205,876 | ) | 576,498,529 | Total equity |
6 | ||||||||||
|
|
|
|
|
|
|||||||||||
Total liabilities and shareholders equity |
$ | 718,928,904 | $ | 9,443,983 | $ | 728,372,887 | Total liabilities and equity |
|||||||||
|
|
|
|
|
|
9
C. | Condensed Consolidated Statement of Comprehensive Income for the Year ended December 31, 2010 |
ROC GAAP |
Reconciliations | IFRS Pro Forma (unaudited) | ||||||||||||||
Item |
Amount | Amount | Amount | Item |
Notes | |||||||||||
Net sales |
$ | 419,537,911 | $ | 450,503 | $ | 419,988,414 | Revenue |
7 | ||||||||
Cost of sales |
212,484,320 | | 212,484,320 | Cost of sales |
||||||||||||
|
|
|
|
|
|
|||||||||||
Gross profit |
207,053,591 | 450,503 | 207,504,094 | Gross profit |
||||||||||||
|
|
|
|
|
|
|||||||||||
Operating expenses |
||||||||||||||||
Research and development |
29,706,662 | | 29,706,662 | Research and development |
||||||||||||
Administration |
12,803,997 | (9,435 | ) | 12,794,562 | Administration |
|||||||||||
Marketing |
5,367,597 | | 5,367,597 | Marketing |
||||||||||||
|
|
|
|
|
|
|||||||||||
Total operating expenses |
47,878,256 | (9,435 | ) | 47,868,821 | ||||||||||||
|
|
|
|
|
|
|||||||||||
| (689,606 | ) | (689,606 | ) | Other operating gains and losses |
8 | ||||||||||
|
|
|
|
|
|
|||||||||||
Operating profit |
159,175,335 | (229,668 | ) | 158,945,667 | Operating profit |
|||||||||||
|
|
|
|
|
|
|||||||||||
Non-operating income and expenses, net |
11,095,060 | 295,305 | 11,390,365 | Non-operating income and expenses, net |
||||||||||||
|
|
|
|
|
|
|||||||||||
Profit before tax |
170,270,395 | 65,637 | 170,336,032 | Profit before tax |
||||||||||||
Income tax expense |
7,988,465 | (2,296,137 | ) | 5,692,328 | Income tax expense |
9 | ||||||||||
|
|
|
|
|
|
|||||||||||
Profit for the year |
$ | 162,281,930 | $ | 2,361,774 | 164,643,704 | Profit for the year |
||||||||||
|
|
|
|
|
|
|||||||||||
(4,605,902 | ) | Exchange differences on translating foreign operations |
||||||||||||||
(814 | ) | Cash flow hedges |
||||||||||||||
(2,472,266 | ) | Actuarial losses on defined benefit plan |
||||||||||||||
(359,736 | ) | Share of other comprehensive income of associates and joint venture accounted for using the equity method |
||||||||||||||
418,843 | Tax effect of other comprehensive Income |
|||||||||||||||
|
|
|||||||||||||||
(7,019,875 | ) | Other comprehensive income for the year |
||||||||||||||
|
|
|||||||||||||||
$ | 157,623,829 | Total comprehensive income for the year |
||||||||||||||
|
|
D. | Condensed Consolidated Statement of Cash Flows for the Year ended December 31, 2010 |
ROC GAAP |
Reconciliations | IFRS Pro Forma (unaudited) | ||||||||||||||
Item |
Amount | Amount | Amount | Item |
Notes | |||||||||||
Net cash inflow (outflow) from: |
||||||||||||||||
Operating activities |
$ | 229,475,766 | ($ | 1,382,729 | ) | $ | 228,093,037 | Operating activities |
10 | |||||||
Investing activities |
(202,086,182 | ) | 1,775,534 | (200,310,648 | ) | Investing activities |
10 | |||||||||
Financing activities |
(48,637,706 | ) | (392,805 | ) | (49,030,511 | ) | Financing activities |
10 | ||||||||
|
|
|
|
|
|
|||||||||||
(21,248,122 | ) | | (21,248,122 | ) | ||||||||||||
Cash and cash equivalents at the beginning of the year |
171,276,341 | | 171,276,341 | Cash and cash equivalents at the beginning of the year |
||||||||||||
Effects of exchange rate changes on the balance of cash held in foreign currencies |
(2,141,264 | ) | | (2,141,264 | ) | Effects of exchange rate changes on the balance of cash held in foreign currencies |
||||||||||
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents at the end of the year |
$ | 147,886,955 | $ | | $ | 147,886,955 | Cash and cash equivalents at the end of the year |
|||||||||
|
|
|
|
|
|
10
Notes of ROC GAAP to IFRS Pro Forma Reconciliation
(In Thousands of New Taiwan Dollars)
1. | Financial assets |
January 1, 2010 |
||||||||||||||
ROC GAAP |
IFRS Pro Forma (unaudited) |
|||||||||||||
Category | Amount | Category | Amount | Difference | ||||||||||
Financial assets at fair value through profit or loss |
$ | 186,081 | Financial assets measured at fair value through profit or loss |
$ | 18,475,164 | |||||||||
Available-for-sale financial assets |
15,747,995 | Financial assets measured at amortized cost |
26,498,085 | |||||||||||
Held-to-maturity financial assets |
25,498,085 | | ||||||||||||
Financial assets carried at cost |
3,063,004 | | ||||||||||||
|
|
|
|
|||||||||||
$ | 44,495,165 | $ | 44,973,249 | $ | 478,084 | |||||||||
Current Portion |
(24,520,870 | ) | Current Portion |
(24,520,870 | ) | | ||||||||
|
|
|
|
|
|
|||||||||
$ | 19,974,295 | $ | 20,452,379 | $ | 478,084 | |||||||||
|
|
|
|
|
|
|||||||||
December 31, 2010 |
||||||||||||||
ROC GAAP |
IFRS Pro Forma (unaudited) |
|||||||||||||
Category | Amount | Category | Amount | Difference | ||||||||||
Financial assets at fair value through profit or loss |
$ | 6,886 | Financial assets measured at fair value through profit or loss |
$ | 34,349,746 | |||||||||
Available-for-sale financial assets |
29,916,777 | Financial assets measured at amortized cost |
14,299,476 | |||||||||||
Held-to-maturity financial assets |
13,299,476 | | ||||||||||||
Financial assets carried at cost |
4,424,207 | | ||||||||||||
|
|
|
|
|||||||||||
$ | 47,647,346 | $ | 48,649,222 | $ | 1,001,876 | |||||||||
Current Portion |
(33,687,203 | ) | Current Portion |
(33,687,203 | ) | | ||||||||
|
|
|
|
|
|
|||||||||
$ | 13,960,143 | $ | 14,962,019 | $ | 1,001,876 | |||||||||
|
|
|
|
|
|
Under ROC GAAP, financial assets are classified as financial assets at fair value through profit or loss, available-for-sale financial assets, held-to-maturity financial assets, financial assets carried at cost, or loans and receivables.
Under IFRS, financial assets are classified either as financial assets measured at fair value through profit or loss, or as financial assets measured at amortized cost.
The amount difference is mainly due to certain financial assets carried at cost under ROC GAAP are required to be measured at fair value under IFRS.
2. | Accounts receivables-trade / Provisions |
Under IFRS, the allowance and others is a present obligation with uncertain timing and amount that arises from past events, and is reclassified as provisions accordingly.
3. | Other current assets / Other assets |
The reconciliation is mainly due to the deferred tax asset is classified as non-current asset under IFRS.
Under ROC GAAP, a deferred tax asset is classified as current or non-current in accordance with the classification of its related asset or liability. However, if a deferred income tax asset does not relate to an asset in the financial statements, it is classified as either current or non-current based on the expected length of time before it is realized or settled.
11
4. | Income tax payable (IFRS: Current tax liabilities) |
In the ROC, a 10% tax is imposed on unappropriated earnings. For ROC GAAP purposes, the Company records the 10% tax on unappropriated earnings in the year of shareholders approval.
Under IFRS, the 10% tax on unappropriated earnings should be accrued during the period the earnings arise and adjusted to the extent that distributions are approved by the shareholders in the following year.
5. | Other liabilities |
The reconciliation is mainly due to the accumulated actuarial gains and losses for all defined benefit plans reset to zero on the date of transition to IFRS. The actuarial gains and losses are subsequently recognized in other comprehensive income in the period in which they occur.
6. | Total shareholders equity |
The reconciliation of shareholders equity between ROC GAAP and IFRS is as follows:
Note | December 31, 2010 |
January 01, 2010 |
||||||||
ROC GAAP |
$ | 578,704,405 | $ | 499,048,548 | ||||||
Adjustments for: |
||||||||||
Recognition and measurement of financial assets |
1 | 1,001,876 | 478,084 | |||||||
Unappropriated earnings tax on earnings |
4 | (1,379,606 | ) | (3,588,008 | ) | |||||
Defined benefit plans |
5 | (2,305,146 | ) | (261,158 | ) | |||||
Others |
477,000 | 709,942 | ||||||||
|
|
|
|
|||||||
IFRS pro forma |
$ | 576,498,529 | $ | 496,387,408 | ||||||
|
|
|
|
7. | Net sales (IFRS: Revenue) |
Under IFRS, in addition to net sales, technical service income is classified under revenue based on the nature of operating transactions.
8. | Other operating gains and losses |
Under IFRS, certain non-operating gains and losses under ROC GAAP, including rental revenue, net loss on disposal of property, plant and equipment, and casualty loss, are classified as other operating gains and losses based on the nature of operating transactions.
9. | Income tax expense |
In the ROC, a 10% tax is imposed on unappropriated earnings. For ROC GAAP purposes, the Company records the 10% tax on unappropriated earnings in the year of shareholders approval.
Under IFRS, the 10% tax on unappropriated earnings should be accrued during the period the earnings arise and adjusted to the extent that distributions are approved by the shareholders in the following year.
12
The reconciliation is mainly due to the accrued 10% tax on unappropriated earnings for 2010, offset by additional investment tax credits recognized in 2010 and the reversal of the accrued 10% tax on unappropriated earnings for 2009.
10. | Consolidated statement of cash flow |
Under ROC GAAP, the amounts of interest received, dividends received and interest paid should be classified as cash flow from operating activities.
Under IFRS, the amounts of interest and the dividends received are classified as cash flow from investing activity according to their nature. The amount of interest paid is classified as cash flow from financing activity.
13