Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

2014/3rd Quarter Results

14th Nov 2014 07:37

RNS Number : 0385X
Hon Hai Precision Industry Co Ld
14 November 2014
 

2317 2014 3rd IFRS Consolidated Financial Statements Document Preview

 

Unit: NT$ thousand

Accounting Title

2014/09/30

2013/12/31

2013/09/30

Balance Sheet

  Assets

Current assets

Cash and cash equivalents

Total cash and cash equivalents

543,460,007

694,027,045

633,483,056

Current financial assets at fair value through profit or loss

Total current financial assets at fair value through profit or loss

6,654,929

1,198,112

501,515

Current available-for-sale financial assets

Current available-for-sale financial assets, net

1,003,831

1,087,171

878,212

Accounts receivable, net

Accounts receivable, net

507,127,461

727,761,542

441,576,868

Accounts receivable due from related parties, net

Accounts receivable due from related parties, net

18,423,146

19,948,258

26,980,456

Other receivables

Other receivables, net

48,131,494

40,215,354

43,071,840

Inventories

Total inventories

447,960,680

312,785,092

365,293,008

Prepayments

Total prepayments

9,491,295

6,393,753

6,699,761

Non-current assets classified as held for sale, net

Non-current assets classified as held for sale, net

9,013,624

0

0

Other current assets

Total other current assets

84,164,297

5,165,161

3,504,557

Total current assets

1,675,430,764

1,808,581,488

1,521,989,273

Non-current assets

Non-current financial assets at fair value through profit or loss

Total non-current financial assets at fair value through profit or loss

0

0

179,300

Non-current available-for-sale financial assets

Non-current available-for-sale financial assets, net

63,635,658

11,854,684

12,393,095

Non-current financial assets at cost

Non-current financial assets at cost, net

6,034,544

10,843,376

9,371,270

Investments accounted for using equity method

Investments accounted for using equity method, net

60,210,659

46,282,999

44,639,807

Property, plant and equipment

Total property, plant and equipment

347,190,993

379,561,941

384,658,914

Investment property, net

Investment property, net

3,298,829

2,304,839

2,360,203

Intangible assets

Total intangible assets

3,519,400

12,815,278

3,711,168

Deferred tax assets

16,180,118

15,837,041

12,935,134

Other non-current assets

Total other non-current assets

25,899,128

24,379,557

24,198,063

Total non-current assets

525,969,329

503,879,715

494,446,954

Total assets

2,201,400,093

2,312,461,203

2,016,436,227

  Liabilities

Current liabilities

Short-term borrowings

Total short-term borrowings

209,637,029

366,233,601

330,386,817

Short-term notes and bills payable

Total short-term notes and bills payable

0

19,982,517

12,977,502

Current financial liabilities at fair value through profit or loss

Total current financial liabilities at fair value through profit or loss

505,755

39,946

115,632

Accounts payable

Total accounts payable

606,457,220

682,942,409

499,338,203

Accounts payable to related parties

Total accounts payable to related parties

36,011,938

29,761,739

27,338,794

Other payables

Total other payables

178,545,353

191,175,178

171,081,187

Current tax liabilities

21,828,083

24,158,478

18,085,211

Current provisions

Total current provisions

2,665,005

2,406,336

2,060,968

Liabilities related to non-current assets classified as held for sale

1,826,672

0

0

Other current liabilities

Total other current liabilities

65,145,635

42,260,567

61,952,682

Total current liabilities

1,122,622,690

1,358,960,771

1,123,336,996

Non-current liabilities

Bonds payable

Total bonds payable

128,083,757

97,054,788

90,611,875

Long-term borrowings

Total long-term borrowings

28,544,406

35,108,728

37,154,724

Deferred tax liabilities

Total deferred tax liabilities

4,439,927

6,218,103

3,625,121

Other non-current liabilities

Total other non-current liabilities

9,217,638

9,194,211

8,957,773

Total non-current liabilities

170,285,728

147,575,830

140,349,493

Total liabilities

1,292,908,418

1,506,536,601

1,263,686,489

  Equity

Equity attributable to owners of parent

Share capital

Ordinary share

147,934,068

131,287,068

131,287,068

Total capital stock

147,934,068

131,287,068

131,287,068

Capital surplus

Capital surplus, additional paid-in capital

Total capital surplus, additional paid-in capital

70,822,659

64,033,016

64,033,016

Capital surplus, difference between consideration and carrying amount of subsidiaries acquired or disposed

0

0

0

Capital Surplus, changes in ownership interests in subsidiaries

0

52,165

37,105

Capital surplus, donated assets received

Total capital surplus, donated assets received

0

0

0

Capital surplus, changes in equity of associates and joint ventures accounted for using equity method

700,649

707,692

669,130

Capital surplus, share options

0

0

0

Total capital surplus

71,523,308

64,792,873

64,739,251

Retained earnings

Legal reserve

80,126,455

69,456,739

69,456,739

Unappropriated retained earnings (accumulated deficit)

Total unappropriated retained earnings (accumulated deficit)

490,286,087

467,423,426

424,809,046

Total retained earnings

570,412,542

536,880,165

494,265,785

Other equity interest

Exchange differences on translation of foreign financial statements

Total exchange differences on translation of foreign financial statements

32,695,423

26,432,947

18,443,880

Unrealized gains (losses) on available-for-sale financial assets

Total unrealized gains (losses) on available-for-sale financial assets

38,455,357

5,295,914

6,139,600

Total other equity interest

71,150,780

31,728,861

24,583,480

Treasury shares

18,901

18,901

18,901

Total equity attributable to owners of parent

861,001,797

764,670,066

714,856,683

Non-controlling interests

47,489,878

41,254,536

37,893,055

Total equity

908,491,675

805,924,602

752,749,738

Number of share capital awaiting retirement

0

0

0

Equivalent issue shares of advance receipts for ordinary share

0

0

0

Number of shares in entity held by entity and by its subsidiaries

1,605,064

1,433,093

1,433,093

 

Accounting Title

2014/3rd

2013/3rd

2014/01/01To

2014/09/30

2013/01/01To

2013/09/30

Statement of comprehensive income

  Operating revenue

Total operating revenue

950,494,021

919,301,218

2,713,067,658

2,623,930,666

  Operating costs

Total operating costs

882,996,725

854,301,422

2,530,204,418

2,461,084,857

  Gross profit (loss) from operations

67,497,296

64,999,796

182,863,240

162,845,809

  Gross profit (loss) from operations

67,497,296

64,999,796

182,863,240

162,845,809

  Operating expenses

Selling expenses

Total selling expenses

6,555,242

5,958,503

16,962,270

16,598,853

Administrative expenses

Total administrative expenses

17,653,087

16,016,040

52,644,239

50,440,654

Research and development expenses

Total research and development expenses

11,916,410

11,178,766

33,046,685

31,449,992

Total operating expenses

36,124,739

33,153,309

102,653,194

98,489,499

  Net operating income (loss)

31,372,557

31,846,487

80,210,046

64,356,310

  Non-operating income and expenses

Other income

Total other income

9,193,571

4,568,332

24,706,817

11,694,118

Other gains and losses

Other gains and losses, net

3,978,760

615,381

3,140,718

11,589,512

Finance costs

Finance costs, net

4,170,354

2,911,060

10,954,844

6,827,396

Share of profit (loss) of associates and joint ventures accounted for using equity method

Share of profit (loss) of associates and joint ventures accounted for using equity method, net

1,434,589

1,640,531

2,664,439

3,088,117

Total non-operating income and expenses

10,436,566

3,913,184

19,557,130

19,544,351

  Profit (loss) from continuing operations before tax

41,809,123

35,759,671

99,767,176

83,900,661

  Tax expense (income)

Total tax expense (income)

7,184,493

5,038,345

24,687,255

19,898,626

  Profit (loss) from continuing operations

34,624,630

30,721,326

75,079,921

64,002,035

  Profit (loss)

34,624,630

30,721,326

75,079,921

64,002,035

  Other comprehensive income

Exchange differences on translation

15,363,619

-9,211,674

7,380,812

15,908,473

Unrealised gains (losses) on valuation of available-for-sale financial assets

21,724,097

-255,583

32,998,502

-653,947

Share of other comprehensive income of associates and joint ventures accounted for using equity method

Total share of other comprehensive income of associates and joint ventures accounted for using equity method

157,633

1,607,636

428,826

2,477,285

Other comprehensive income, net

37,245,349

-7,859,621

40,808,140

17,731,811

  Total comprehensive income

71,869,979

22,861,705

115,888,061

81,733,846

  Profit (loss), attributable to:

Profit (loss), attributable to owners of parent

34,089,122

30,753,428

73,818,020

64,083,590

Profit (loss), attributable to non-controlling interests

535,508

-32,102

1,261,901

-81,555

  Comprehensive income attributable to:

Comprehensive income, attributable to owners of parent

69,788,735

23,342,677

113,239,939

80,861,513

Comprehensive income, attributable to non-controlling interests

2,081,244

-480,972

2,648,122

872,333

  Basic earnings per share

Basic earnings (loss) per share from continuing operations

2.30

2.09

5.01

4.36

Total basic earnings per share

2.30

2.09

5.01

4.36

  Diluted earnings per share

Diluted earnings (loss) per share from continuing operations

2.29

2.05

4.97

4.26

Total diluted earnings per share

2.29

2.05

4.97

4.26

 

Accounting Title

2014/01/01To2014/09/30

2013/01/01To2013/09/30

Statement of cash flows

  Cash flows from (used in) operating activities, indirect method

Profit (loss) from continuing operations before tax

99,767,176

83,900,661

Profit (loss) before tax

99,767,176

83,900,661

Adjustments

Adjustments to reconcile profit (loss)

Depreciation expense

52,575,409

53,913,951

Amortization expense

630,922

636,695

Provision (reversal of provision) for bad debt expense

751,724

227,523

Net loss (gain) on financial assets or liabilities at fair value through profit or loss

-2,502,742

-2,949

Interest expense

10,815,489

6,746,719

Interest income

-19,726,086

-6,423,821

Dividend income

-623,777

-379,271

Share of loss (profit) of associates and joint ventures accounted for using equity method

-2,664,439

-3,088,117

Loss (gain) on disposal of property, plan and equipment

-160,667

252,370

Loss (gain) on disposal of investments

-313,296

-1,215,702

Impairment loss on financial assets

188,616

0

Impairment loss on non-financial assets

1,444,260

28,875

Total adjustments to reconcile profit (loss)

40,415,413

50,696,273

Changes in operating assets and liabilities

Changes in operating assets

Decrease (increase) in financial assets held for trading

-2,488,266

-324,769

Decrease (increase) in notes receivable

629,688

-27,191

Decrease (increase) in accounts receivable

219,252,669

155,801,790

Decrease (increase) in accounts receivable due from related parties

1,525,112

8,489,195

Decrease (increase) in other receivable

-6,554,975

-4,880,682

Decrease (increase) in inventories

-135,175,588

-15,410,365

Decrease (increase) in prepayments

-3,120,468

947,280

Total changes in operating assets

74,068,172

144,595,258

Changes in operating liabilities

Increase (decrease) in accounts payable

-76,485,189

-103,417,591

Increase (decrease) in accounts payable to related parties

6,250,199

-8,276,053

Increase (decrease) in other payable

3,220,679

-20,662,534

Increase (decrease) in provisions

258,669

-1,403,312

Increase (decrease) in receipts in advance

10,918,882

-20,220,528

Increase (decrease) in other current liabilities

-805,087

2,220,532

Increase (decrease) in accrued pension liabilities

-37,810

-64,535

Total changes in operating liabilities

-56,679,657

-151,824,021

Total changes in operating assets and liabilities

17,388,515

-7,228,763

Total adjustments

57,803,928

43,467,510

Cash inflow (outflow) generated from operations

157,571,104

127,368,171

Income taxes refund (paid)

-29,139,095

-23,497,697

  Net cash flows from (used in) operating activities

128,432,009

103,870,474

  Cash flows from (used in) investing activities

Acquisition of available-for-sale financial assets

-12,414,019

-132,000

Proceeds from disposal of available-for-sale financial assets

428,814

1,371,924

Acquisition of financial assets at cost

-1,555,311

-249,461

Proceeds from disposal of financial assets at cost

493,755

54,749

Acquisition of investments accounted for using equity method

-13,047,225

-1,078,665

Proceeds from disposal of investments accounted for using equity method

118,426

2,432,610

Acquisition of property, plant and equipment

-19,771,328

-39,866,543

Proceeds from disposal of property, plant and equipment

877,245

8,811,471

Increase in other receivables due from related parties

-963,869

0

Acquisition of intangible assets

-114,989

0

Increase in other financial assets

-78,999,136

-1,738,987

Increase in other non-current assets

-4,956,901

-128,758

Increase in other prepayments

-30,706

-71,130

Decrease in other prepayments

0

0

Interest received

19,525,631

6,847,191

Dividends received

623,777

379,271

Other investing activities

513,949

1,154,910

Net cash flows from (used in) investing activities

-109,271,887

-22,213,418

  Cash flows from (used in) financing activities

Decrease in short-term loans

-157,006,089

24,193,862

Decrease in short-term notes and bills payable

-19,982,517

4,985,905

Proceeds from issuing bonds

44,206,748

15,292,000

Repayments of bonds

0

0

Proceeds from long-term debt

978,490

17,259,080

Repayments of long-term debt

-8,110,433

-20,821,740

Decrease in other non-current liabilities

-371,041

748,314

Cash dividends paid

-23,631,672

0

Interest paid

-10,360,410

-5,375,377

Change in non-controlling interests

3,587,220

956,232

Net cash flows from (used in) financing activities

-170,689,704

37,238,276

  Effect of exchange rate changes on cash and cash equivalents

962,544

9,060,768

  Net increase (decrease) in cash and cash equivalents

-150,567,038

127,956,100

  Cash and cash equivalents at beginning of period

694,027,045

505,526,956

  Cash and cash equivalents at end of period

543,460,007

633,483,056

Cash and cash equivalents reported in the statement of financial position

543,460,007

633,483,056

 

 

 

 

 

 

 

2014/09/30 Statement of Stockholders' Equity

Unit: NT$ thousand

Ordinary share

Total share capital

Capital surplus

Legal reserve

Unappropriated retained earnings (accumulated deficit)

Total retained earnings

Exchange differences on translation of foreign financial statements

Unrealized gains (losses) on available-for-sale financial assets

Total other equity interest

Treasury shares

Total equity attributable to owners of parent

Non-controlling interests

Total equity

Equity at beginning of period

131,287,068

131,287,068

64,792,873

69,456,739

467,423,426

536,880,165

26,432,947

5,295,914

31,728,861

-18,901

764,670,066

41,254,536

805,924,602

  Legal reserve appropriated

0

0

0

10,669,716

-10,669,716

0

0

0

0

0

0

0

0

  Cash dividends of ordinary share

0

0

0

0

-23,631,672

-23,631,672

0

0

0

0

-23,631,672

0

-23,631,672

  Stock dividends of ordinary share

15,754,448

15,754,448

0

0

-15,754,448

-15,754,448

0

0

0

0

0

0

0

  Changes in equity of associates and joint ventures accounted for using equity method

0

0

-7,043

0

0

0

0

0

0

0

-7,043

0

-7,043

Profit (loss)

0

0

0

0

73,818,020

73,818,020

0

0

0

0

73,818,020

1,261,901

75,079,921

Other comprehensive income

0

0

0

0

0

0

6,262,476

33,159,443

39,421,919

0

39,421,919

1,386,221

40,808,140

Total comprehensive income

0

0

0

0

73,818,020

73,818,020

6,262,476

33,159,443

39,421,919

0

113,239,939

2,648,122

115,888,061

Changes in ownership interests in subsidiaries

0

0

-52,165

0

-899,523

-899,523

0

0

0

0

-951,688

0

-951,688

Changes in non-controlling interests

0

0

0

0

0

0

0

0

0

0

0

3,587,220

3,587,220

Share-based payments

892,552

892,552

6,789,643

0

0

0

0

0

0

0

7,682,195

0

7,682,195

Total increase (decrease) in equity

16,647,000

16,647,000

6,730,435

10,669,716

22,862,661

33,532,377

6,262,476

33,159,443

39,421,919

0

96,331,731

6,235,342

102,567,073

Equity at end of period

147,934,068

147,934,068

71,523,308

80,126,455

490,286,087

570,412,542

32,695,423

38,455,357

71,150,780

-18,901

861,001,797

47,489,878

908,491,675

 

 

 

 

 

 

 

2013/09/30 Statement of Stockholders' Equity

Unit: NT$ thousand

Ordinary share

Total share capital

Capital surplus

Legal reserve

Unappropriated retained earnings (accumulated deficit)

Total retained earnings

Exchange differences on translation of foreign financial statements

Unrealized gains (losses) on available-for-sale financial assets

Total other equity interest

Treasury shares

Total equity attributable to owners of parent

Non-controlling interests

Total equity

Equity at beginning of period

118,358,665

118,358,665

58,932,078

59,980,502

399,791,359

459,771,861

1,370,511

6,435,046

7,805,557

-18,901

644,849,260

36,064,490

680,913,750

  Legal reserve appropriated

0

0

0

9,476,237

-9,476,237

0

0

0

0

0

0

0

0

  Cash dividends of ordinary share

0

0

0

0

-17,753,800

-17,753,800

0

0

0

0

-17,753,800

0

-17,753,800

  Stock dividends of ordinary share

11,835,866

11,835,866

0

0

-11,835,866

-11,835,866

0

0

0

0

0

0

0

  Changes in equity of associates and joint ventures accounted for using equity method

0

0

73,554

0

0

0

0

0

0

0

73,554

0

73,554

Profit (loss)

0

0

0

0

64,083,590

64,083,590

0

0

0

0

64,083,590

-81,555

64,002,035

Other comprehensive income

0

0

0

0

0

0

17,073,369

-295,446

16,777,923

0

16,777,923

953,888

17,731,811

Total comprehensive income

0

0

0

0

64,083,590

64,083,590

17,073,369

-295,446

16,777,923

0

80,861,513

872,333

81,733,846

Changes in ownership interests in subsidiaries

0

0

3,265

0

0

0

0

0

0

0

3,265

0

3,265

Changes in non-controlling interests

0

0

0

0

0

0

0

0

0

0

0

956,232

956,232

Share-based payments

1,092,537

1,092,537

5,730,354

0

0

0

0

0

0

0

6,822,891

0

6,822,891

Total increase (decrease) in equity

12,928,403

12,928,403

5,807,173

9,476,237

25,017,687

34,493,924

17,073,369

-295,446

16,777,923

0

70,007,423

1,828,565

71,835,988

Equity at end of period

131,287,068

131,287,068

64,739,251

69,456,739

424,809,046

494,265,785

18,443,880

6,139,600

24,583,480

-18,901

714,856,683

37,893,055

752,749,738

Report of Independent Auditors

  Name of CPA Firm

PricewaterhouseCoopers

  Name of CPA 1

WU, HAN-CHI

  Name of CPA 2

Chang, Ming-Hui

  Date of Audit (Review)

2014-11-13

  Type of Report

Review Report

Y

  Type of Opinion

Qualified Opinion

Y

  Situations for not Issuing a Standard Unqualified Opinion

Financial statements of non-major subsidiary or investment accounted for using equity method have not been audited or reviewed

Y

  Description of Matter Emphasized

  Description of Other Matter

  Content of Independent Auditors Report

To The Board of Directors and Stockholders

Hon Hai Precision Industry Co., Ltd.

We have reviewed the accompanying consolidated balance sheets of Hon Hai Precision Industry Co., Ltd. and subsidiaries as of September 30, 2013 and 2014, and the related consolidated statements of comprehensive income and of cash flows for the three-month and nine-month periods ended September 30, 2013and 2014. These consolidated financial statements are the responsibility of the Company?s management. Our responsibility is to express a conclusion on these consolidated financial statements based on our reviews.

Except as explained in the following paragraph, we conducted our reviews in accordance with Statement of Auditing Standards No. 36, ?Review of Financial Statements? in the Republic of China. A review of interim financial information consists principally of obtaining an understanding of the system for the preparation of interim financial information, applying analytical procedures to financial data, and making inquiries of Company personnel responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with generally accepted auditing standards,the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

As explained in Notes 4(3) and 6(10), we did not review the financial statements of certain insignificant consolidated subsidiaries and investments accounted for under equity method, which statements reflect total assets (including investments accounted for under equity method) of $509,987,769,000 and $593,818,537,000, constituting 25.29% and 26.97% of the consolidated total assets, and total liabilities of $304,320,632,000 and $223,296,361,000, constituting 24.08% and 17.27% of the consolidated total liabilities as of September

30, 2013 and 2014, respectively, and total comprehensive income (including share of profit (loss) and other comprehensive income of associates and joint ventures accounted for under the equity method) of $10,198,169,000, $10,784,42

2,000, $13,214,424,000 and $16,754,805,000, constituting 44.61%, 15.01%, 16.17% and 14.46% of the consolidated total comprehensive income for the three-month and nine-month periods then ended, respectively. These amounts and the in formation disclosed in Note 13 were based solely on the unreviewed financial statements of these companies as of September 30, 2013 and 2014.

Based on our reviews, except for the effect of such adjustments, if any,as might have been determined to be necessary had the financial statements of certain consolidated subsidiaries, investments accounted for under the equity method and the information disclosed in Note 13 been audited or reviewed by independent accountants and the omission of certain additional disclosures relating to the investee companies, we are not aware of any material modifications that should be made to the consolidated financial statements referred toabove for them to be in conformity with the ?Rules

Governing the Preparation of Financial Reports by Securities Issuers?, I

AS 34, ?Interim Financial Reporting?, as endorsed by the Financial Supervis

ory Commission (FSC).

PricewaterhouseCoopers, Taiwan

November 13, 2014

-------------------------------------------------------------------------

--------------------------------------------------The accompanying consolidated financial statements are not intended to present the financial position and results of operations and cash flows in accordance with accounting principles generally accepted in countries and jurisdictions other than the Republic of China. The standards, procedures and practices in the Republic of China go verning the audit of such financial statements may differ from those generally accepted in countries and jurisdictions other than the Republic of China. Accordingly, the accompanying consolidated financial statements and report ofindependent accountants are not intended for use by those who are not informed about the accounting principles or auditing standards generally accepted inthe Republic of China, and their applications in practice.

As the financial statements are the responsibility of the management, Price water house Coopers cannot accept any liability for the use of, or reliance on, the English translation or for any errors or misunderstandings that may derive from the translation.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
QRTFFISWLFLSEEF

Related Shares:

Hon Hai Precsn
FTSE 100 Latest
Value8,834.03
Change-41.19