14th Aug 2014 10:01
2317 2014 2nd IFRS Consolidated Financial Statements Document Preview
Unit: NT$ thousand
Accounting Title | 2014/06/30 | 2013/12/31 | 2013/06/30 |
Balance Sheet | |||
Assets | |||
Current assets | |||
Cash and cash equivalents | |||
Total cash and cash equivalents | 567,985,516 | 694,027,045 | 602,490,947 |
Current financial assets at fair value through profit or loss | |||
Total current financial assets at fair value through profit or loss | 56,437,980 | 1,198,112 | 430,089 |
Current available-for-sale financial assets | |||
Current available-for-sale financial assets, net | 1,078,063 | 1,087,171 | 835,126 |
Accounts receivable, net | |||
Accounts receivable, net | 442,868,863 | 727,761,542 | 432,318,438 |
Accounts receivable due from related parties, net | |||
Accounts receivable due from related parties, net | 11,633,691 | 19,948,258 | 20,383,827 |
Other receivables | |||
Other receivables, net | 47,064,114 | 40,215,354 | 48,380,966 |
Inventories | |||
Total inventories | 331,259,509 | 312,785,092 | 325,423,059 |
Prepayments | |||
Total prepayments | 8,278,466 | 6,393,753 | 8,341,639 |
Non-current assets classified as held for sale, net | |||
Non-current assets classified as held for sale, net | 9,644,250 | 0 | 0 |
Other current assets | |||
Total other current assets | 7,659,403 | 5,165,161 | 2,338,763 |
Total current assets | 1,483,909,855 | 1,808,581,488 | 1,440,942,854 |
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 | 40,053,568 | 11,854,684 | 13,324,381 |
Non-current financial assets at cost | |||
Non-current financial assets at cost, net | 6,242,946 | 10,843,376 | 9,411,632 |
Investments accounted for using equity method | |||
Investments accounted for using equity method, net | 47,746,717 | 46,282,999 | 43,542,238 |
Property, plant and equipment | |||
Total property, plant and equipment | 344,836,040 | 379,561,941 | 399,687,780 |
Investment property, net | |||
Investment property, net | 2,368,339 | 2,304,839 | 2,425,292 |
Intangible assets | |||
Total intangible assets | 3,512,351 | 12,815,278 | 3,871,822 |
Deferred tax assets | 15,822,832 | 15,837,041 | 13,036,059 |
Other non-current assets | |||
Total other non-current assets | 24,493,601 | 24,379,557 | 24,944,061 |
Total non-current assets | 485,076,394 | 503,879,715 | 510,422,565 |
Total assets | 1,968,986,249 | 2,312,461,203 | 1,951,365,419 |
Liabilities | |||
Current liabilities | |||
Short-term borrowings | |||
Total short-term borrowings | 210,288,937 | 366,233,601 | 357,221,512 |
Short-term notes and bills payable | |||
Total short-term notes and bills payable | 2,996,634 | 19,982,517 | 5,593,757 |
Current financial liabilities at fair value through profit or loss | |||
Total current financial liabilities at fair value through profit or loss | 182,521 | 39,946 | 84,139 |
Accounts payable | |||
Total accounts payable | 459,596,971 | 682,942,409 | 451,409,441 |
Accounts payable to related parties | |||
Total accounts payable to related parties | 26,816,792 | 29,761,739 | 26,710,286 |
Other payables | |||
Total other payables | 198,512,754 | 191,175,178 | 138,197,537 |
Current tax liabilities | 19,205,361 | 24,158,478 | 18,099,660 |
Current provisions | |||
Total current provisions | 2,596,441 | 2,406,336 | 2,030,576 |
Liabilities related to non-current assets classified as held for sale | 205,825 | 0 | 0 |
Other current liabilities | |||
Total other current liabilities | 50,739,544 | 42,260,567 | 103,396,777 |
Total current liabilities | 971,141,780 | 1,358,960,771 | 1,102,743,685 |
Non-current liabilities | |||
Bonds payable | |||
Total bonds payable | 116,723,207 | 97,054,788 | 90,903,899 |
Long-term borrowings | |||
Total long-term borrowings | 32,781,940 | 35,108,728 | 14,385,724 |
Deferred tax liabilities | |||
Total deferred tax liabilities | 4,850,188 | 6,218,103 | 4,210,831 |
Other non-current liabilities | |||
Total other non-current liabilities | 7,778,789 | 9,194,211 | 10,061,572 |
Total non-current liabilities | 162,134,124 | 147,575,830 | 119,562,026 |
Total liabilities | 1,133,275,904 | 1,506,536,601 | 1,222,305,711 |
Equity | |||
Equity attributable to owners of parent | |||
Share capital | |||
Ordinary share | 131,287,068 | 131,287,068 | 118,358,665 |
Stock dividend to be distributed | 23,436,643 | 0 | 18,658,757 |
Total capital stock | 154,723,711 | 131,287,068 | 137,017,422 |
Capital surplus | |||
Capital surplus, additional paid-in capital | |||
Total capital surplus, additional paid-in capital | 64,033,016 | 64,033,016 | 58,302,661 |
Capital surplus, difference between consideration and carrying amount of subsidiaries acquired or disposed | 0 | 52,165 | 43,007 |
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 | 723,243 | 707,692 | 1,159,595 |
Capital surplus, share options | 0 | 0 | 0 |
Total capital surplus | 64,756,259 | 64,792,873 | 59,505,263 |
Retained earnings | |||
Legal reserve | 80,126,455 | 69,456,739 | 69,456,739 |
Unappropriated retained earnings (accumulated deficit) | |||
Total unappropriated retained earnings (accumulated deficit) | 456,501,717 | 467,423,426 | 392,799,144 |
Total retained earnings | 536,628,172 | 536,880,165 | 462,255,883 |
Other equity interest | |||
Exchange differences on translation of foreign financial statements | |||
Total exchange differences on translation of foreign financial statements | 18,554,709 | 26,432,947 | 25,946,496 |
Unrealized gains (losses) on available-for-sale financial assets | |||
Total unrealized gains (losses) on available-for-sale financial assets | 16,896,458 | 5,295,914 | 6,047,735 |
Total other equity interest | 35,451,167 | 31,728,861 | 31,994,231 |
Treasury shares | 18,901 | 18,901 | 18,901 |
Total equity attributable to owners of parent | 791,540,408 | 764,670,066 | 690,753,898 |
Non-controlling interests | 44,169,937 | 41,254,536 | 38,305,810 |
Total equity | 835,710,345 | 805,924,602 | 729,059,708 |
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 | 1,433,093 | 1,433,093 | 1,302,812 |
Accounting Title | 2014/2nd | 2013/2nd | 2014/01/01To2014/06/30 | 2013/01/01To2013/06/30 |
Statement of comprehensive income | ||||
Operating revenue | ||||
Total operating revenue | 879,094,312 | 895,617,497 | 1,762,573,637 | 1,704,629,448 |
Operating costs | ||||
Total operating costs | 817,104,273 | 843,684,571 | 1,647,207,693 | 1,606,783,435 |
Gross profit (loss) from operations | 61,990,039 | 51,932,926 | 115,365,944 | 97,846,013 |
Gross profit (loss) from operations | 61,990,039 | 51,932,926 | 115,365,944 | 97,846,013 |
Operating expenses | ||||
Selling expenses | ||||
Total selling expenses | 5,374,205 | 5,655,751 | 10,407,028 | 10,640,350 |
Administrative expenses | ||||
Total administrative expenses | 17,328,496 | 16,950,476 | 34,991,152 | 34,424,614 |
Research and development expenses | ||||
Total research and development expenses | 11,355,568 | 10,723,867 | 21,130,275 | 20,271,226 |
Total operating expenses | 34,058,269 | 33,330,094 | 66,528,455 | 65,336,190 |
Net operating income (loss) | 27,931,770 | 18,602,832 | 48,837,489 | 32,509,823 |
Non-operating income and expenses | ||||
Other income | ||||
Total other income | 9,035,285 | 4,185,192 | 15,513,246 | 7,125,786 |
Other gains and losses | ||||
Other gains and losses, net | -1,982,382 | 4,285,658 | -838,042 | 10,974,131 |
Finance costs | ||||
Finance costs, net | 3,593,026 | 2,021,279 | 6,784,490 | 3,916,336 |
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 | 1,025,537 | 491,414 | 1,229,850 | 1,447,586 |
Total non-operating income and expenses | 4,485,414 | 6,940,985 | 9,120,564 | 15,631,167 |
Profit (loss) from continuing operations before tax | 32,417,184 | 25,543,817 | 57,958,053 | 48,140,990 |
Tax expense (income) | ||||
Total tax expense (income) | 11,791,683 | 8,613,432 | 17,502,762 | 14,860,281 |
Profit (loss) from continuing operations | 20,625,501 | 16,930,385 | 40,455,291 | 33,280,709 |
Profit (loss) | 20,625,501 | 16,930,385 | 40,455,291 | 33,280,709 |
Other comprehensive income | ||||
Exchange differences on translation | -10,771,160 | 8,526,477 | -7,982,807 | 25,120,147 |
Unrealised gains (losses) on valuation of available-for-sale financial assets | 10,537,627 | -885,076 | 11,274,405 | -398,364 |
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 | -343,920 | 483,360 | 271,193 | 869,649 |
Other comprehensive income, net | -577,453 | 8,124,761 | 3,562,791 | 25,591,432 |
Total comprehensive income | 20,048,048 | 25,055,146 | 44,018,082 | 58,872,141 |
Profit (loss), attributable to: | ||||
Profit (loss), attributable to owners of parent | 20,186,135 | 16,977,649 | 39,728,898 | 33,330,162 |
Profit (loss), attributable to non-controlling interests | 439,366 | -47,264 | 726,393 | -49,453 |
Comprehensive income attributable to: | ||||
Comprehensive income, attributable to owners of parent | 19,478,006 | 23,808,004 | 43,451,204 | 57,518,836 |
Comprehensive income, attributable to non-controlling interests | 570,042 | 1,247,142 | 566,878 | 1,353,305 |
Basic earnings per share | ||||
Basic earnings (loss) per share from continuing operations | 1.37 | 1.15 | 2.70 | 2.27 |
Total basic earnings per share | 1.37 | 1.15 | 2.70 | 2.27 |
Diluted earnings per share | ||||
Diluted earnings (loss) per share from continuing operations | 1.36 | 1.13 | 2.68 | 2.22 |
Total diluted earnings per share | 1.36 | 1.13 | 2.68 | 2.22 |
Accounting Title | 2014/01/01To2014/06/30 | 2013/01/01To2013/06/30 |
Statement of cash flows | ||
Cash flows from (used in) operating activities, indirect method | ||
Profit (loss) from continuing operations before tax | 57,958,053 | 48,140,990 |
Profit (loss) before tax | 57,958,053 | 48,140,990 |
Adjustments | ||
Adjustments to reconcile profit (loss) | ||
Depreciation expense | 35,847,017 | 36,841,771 |
Amortization expense | 402,479 | 423,404 |
Provision (reversal of provision) for bad debt expense | 0 | 227,523 |
Net loss (gain) on financial assets or liabilities at fair value through profit or loss | -852,416 | 183,588 |
Interest expense | 6,719,364 | 3,851,272 |
Interest income | -12,332,773 | -3,755,113 |
Dividend income | -77,909 | -143,927 |
Share of loss (profit) of associates and joint ventures accounted for using equity method | -1,229,850 | -1,447,586 |
Loss (gain) on disposal of property, plan and equipment | -244,530 | 194,316 |
Loss (gain) on disposal of investments | -367,490 | -551,075 |
Impairment loss on financial assets | 87,730 | 0 |
Impairment loss on non-financial assets | 1,010,776 | 35,376 |
Total adjustments to reconcile profit (loss) | 28,962,398 | 35,859,549 |
Changes in operating assets and liabilities | ||
Changes in operating assets | ||
Decrease (increase) in financial assets held for trading | -54,244,877 | -209,047 |
Decrease (increase) in notes receivable | 348,706 | 56,476 |
Decrease (increase) in accounts receivable | 284,543,973 | 164,976,553 |
Decrease (increase) in accounts receivable due from related parties | 8,314,567 | 15,085,824 |
Decrease (increase) in other receivable | -5,349,218 | -10,075,705 |
Decrease (increase) in inventories | -18,474,417 | 24,459,584 |
Decrease (increase) in prepayments | -1,894,799 | -694,598 |
Total changes in operating assets | 213,243,935 | 193,599,087 |
Changes in operating liabilities | ||
Increase (decrease) in accounts payable | -223,345,206 | -151,346,353 |
Increase (decrease) in accounts payable to related parties | -2,944,947 | -8,904,561 |
Increase (decrease) in other payable | -19,618,510 | -46,749,485 |
Increase (decrease) in provisions | 190,105 | -1,433,704 |
Increase (decrease) in receipts in advance | 6,132,152 | -753,515 |
Increase (decrease) in other current liabilities | -1,486,147 | 711,411 |
Increase (decrease) in accrued pension liabilities | 42,973 | -66,477 |
Total changes in operating liabilities | -241,029,580 | -208,542,684 |
Total changes in operating assets and liabilities | -27,785,645 | -14,943,597 |
Total adjustments | 1,176,753 | 20,915,952 |
Cash inflow (outflow) generated from operations | 59,134,806 | 69,056,942 |
Income taxes refund (paid) | -23,809,777 | -17,484,649 |
Net cash flows from (used in) operating activities | 35,325,029 | 51,572,293 |
Cash flows from (used in) investing activities | ||
Acquisition of available-for-sale financial assets | -179,327 | -132,000 |
Proceeds from disposal of available-for-sale financial assets | 175,833 | 147 |
Acquisition of financial assets at cost | -1,413,039 | -248,958 |
Proceeds from disposal of financial assets at cost | 33,872 | 39,942 |
Acquisition of investments accounted for using equity method | -541,163 | -1,078,665 |
Proceeds from disposal of investments accounted for using equity method | 116,866 | 2,428,216 |
Acquisition of property, plant and equipment | -6,819,840 | -34,098,343 |
Proceeds from disposal of property, plant and equipment | 829,653 | 879,116 |
Increase in other receivables due from related parties | -330,000 | 0 |
Acquisition of intangible assets | -60,380 | 0 |
Increase in other financial assets | -2,494,242 | -870,232 |
Increase in other non-current assets | -2,699,454 | -189,503 |
Increase in other prepayments | -32,513 | -60,939 |
Decrease in other prepayments | 0 | 0 |
Interest received | 12,112,696 | 3,844,902 |
Dividends received | 77,909 | 143,927 |
Other investing activities | -1,498,060 | 242,032 |
Net cash flows from (used in) investing activities | -2,721,189 | -29,100,358 |
Cash flows from (used in) financing activities | ||
Increase in short-term loans | -153,312,743 | 46,706,574 |
Decrease in short-term notes and bills payable | -16,985,883 | -2,397,840 |
Proceeds from issuing bonds | 22,443,461 | 15,292,000 |
Repayments of bonds | 0 | 0 |
Proceeds from long-term debt | 552,000 | 3,110,151 |
Repayments of long-term debt | -2,699,233 | -5,413,350 |
Increase in other non-current liabilities | -593,398 | 2,766,933 |
Cash dividends paid | 0 | 0 |
Interest paid | -6,449,631 | -2,933,615 |
Change in non-controlling interests | 2,348,523 | 888,015 |
Net cash flows from (used in) financing activities | -154,696,904 | 58,018,868 |
Effect of exchange rate changes on cash and cash equivalents | -3,948,465 | 16,473,188 |
Net increase (decrease) in cash and cash equivalents | -126,041,529 | 96,963,991 |
Cash and cash equivalents at beginning of period | 694,027,045 | 505,526,956 |
Cash and cash equivalents at end of period | 567,985,516 | 602,490,947 |
Cash and cash equivalents reported in the statement of financial position | 567,985,516 | 602,490,947 |
2014/06/30 Statement of Stockholders' Equity
Unit: NT$ thousand
Ordinary share | Stock dividend to be distributed | 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 | 0 | 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 | 0 | 10,669,716 | -10,669,716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash dividends of ordinary share | 0 | 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 | 0 | 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 | 0 | 15,551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,551 | 0 | 15,551 |
Profit (loss) | 0 | 0 | 0 | 0 | 0 | 39,728,898 | 39,728,898 | 0 | 0 | 0 | 0 | 39,728,898 | 726,393 | 40,455,291 |
Other comprehensive income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7,878,238 | 11,600,544 | 3,722,306 | 0 | 3,722,306 | -159,515 | 3,562,791 |
Total comprehensive income | 0 | 0 | 0 | 0 | 0 | 39,728,898 | 39,728,898 | -7,878,238 | 11,600,544 | 3,722,306 | 0 | 43,451,204 | 566,878 | 44,018,082 |
Difference between consideration and carrying amount of subsidiaries acquired or disposed | 0 | 0 | 0 | -52,165 | 0 | -594,771 | -594,771 | 0 | 0 | 0 | 0 | -646,936 | 0 | -646,936 |
Changes in non-controlling interests | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,348,523 | 2,348,523 |
Share-based payments | 0 | 7,682,195 | 7,682,195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,682,195 | 0 | 7,682,195 |
Total increase (decrease) in equity | 0 | 23,436,643 | 23,436,643 | -36,614 | 10,669,716 | -10,921,709 | -251,993 | -7,878,238 | 11,600,544 | 3,722,306 | 0 | 26,870,342 | 2,915,401 | 29,785,743 |
Equity at end of period | 131,287,068 | 23,436,643 | 154,723,711 | 64,756,259 | 80,126,455 | 456,501,717 | 536,628,172 | 18,554,709 | 16,896,458 | 35,451,167 | -18,901 | 791,540,408 | 44,169,937 | 835,710,345 |
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) | 2014-08-13 |
Type of Report | |
Review Report | Y |
Type of Opinion | |
Qualified Opinion with Explanatory Paragraph | Y |
Situations for not Issuing a Standard Unqualified Opinion | |
Opinion Based on the Report of Another Auditor - Shared Responsibility | Y |
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 June 30, 2014 and 2013, and the related consolidated statements of comprehensive income and of cash flows for the three-month and six-month periods ended June 30, 2014 and 2013. 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. We did not review the financial statements of certain consolidated subsidiaries accounted for under equity method, which statements reflect total assets of these subsidiaries amounting to $165,882,091,000 and $155,770,762,000, representing 8.42% and 7.98% of the related consolidated total assets as of June 30, 2014 and 2013, respectively, and total revenues amounting to $40,209,025,000, $40,975,344,000, $73,607,692,000 and $77,867,553,000, constituting 4.57%, 4.58%, 4.18% and 4.57% of the total revenues for the three-month and six-month periods then ended, respectively. Those statements were reviewed by other auditors, whose reports thereon have been furnished to us and our conclusion expressed herein, is based solely on the review reports of the other auditors.
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 $471,977,440,000 and $433,075,648,000, constituting 23.97% and 22.19% of the consolidated total assets, and total liabilities of $182,836,656,000 and $207,457,003,000, constituting 16.13% and 16.97% of the consolidated total liabilities as of June 30, 2014 and 2013, respectively, and total comprehensive income (including share of profit (loss) and other comprehensive income of associates and joint ventures accounted for under equity method) of $4,701,211,000, $5,220,099,000, $5,970,383,000 and $3,016,255,000, constituting 23.45%, 20.83%, 13.56% and 5.12% of the consolidated total comprehensive income for the three-month and six-month periods then ended, respectively. These amounts and the information disclosed in Note 13 were based solely on the unreviewed financial statements of these companies as of June 30, 2014 and 2013.
Based on our reviews and the review reports of the other auditors, 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 equity method and the information disclosed in Note 13 been audited or reviewed by independent accountants, we are not aware of any material modifications that should be made to the consolidated financial statements referred to above for them to be in conformity with the ?Rules Governing the Preparation of Financial Statements by Securities Issuers?, and IAS 34, ?Interim Financial Reporting? as endorsed by the Financial Supervisory Commission (FSC).
PricewaterhouseCoopers, Taiwan August 13, 2014
---------------------------------------------------------------------- The accompanying consolidated financial statements are not intended to present the financial position and results of 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 governing 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 of independent accountants are not intended for use by those who are not informed about the accounting principles or auditing standards generally accepted in the Republic of China, and their applications in practice. As the financial statements are the responsibility of the management, PricewaterhouseCoopers 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.
|
Related Shares:
Hon Hai Precsn