AI assistant
CATHAY RED — Annual Report 2018
Nov 14, 2018
52129_rns_2018-11-14_7fd2512e-0af5-4ce2-abf0-709970c0fa6c.pdf
Annual Report
Open in viewerOpens in your device viewer
CATHAY REAL ESTATE DEVELOPMENT CO., LTD
AND SUBSIDIARIES
Consolidated Financial Statements
For The Years Ended December 31, 2018 And 2017 Report of Independent Auditors
The reader is advised that these consolidated financial statements have been prepared originally in Chinese. In the event of a conflict between these financial statements and the original Chinese version or difference in interpretation between the two versions, the Chinese language financial statements shall prevail.
Independent Auditors ’ Report Translated from Chinese
To the Board of Directors and Stockholders of Cathay Real Estate Development Co., Ltd.
Opinion
We have audited the accompanying consolidated balance sheets of Cathay Real Estate Development Co., Ltd. (the “Company”) and its subsidiaries as of December 31, 2018 and 2017, and the related consolidated statements of comprehensive income, changes in equity and cash flows for the years ended December 31, 2018 and 2017, and notes to the consolidated financial statements, including the summary of significant accounting policies (together “the consolidated financial statements”).
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of the Company and its subsidiaries as of December 31, 2018 and 2017, and their consolidated financial performance and cash flows for the years ended December 31, 2018 and 2017, in conformity with the requirements of the Regulations Governing the Preparation of Financial Reports by Securities Issuers and International Financial Reporting Standards, International Accounting Standards, Interpretations developed by the International Financial Reporting Interpretations Committee or the former Standing Interpretations Committee as endorsed by Financial Supervisory Commission of the Republic of China.
Basis for Opinion
We conducted our audits in accordance with the Regulations Governing Auditing and Attestation of Financial Statements by Certified Public Accountants and auditing standards generally accepted in the Republic of China. Our responsibilities under those standards are further described in the Auditors’ Responsibilities for the Audit of the Consolidated Financial Statements section of our report. We are independent of the Company and its subsidiaries in accordance with the Norm of Professional Ethics for Certified Public Accountant of the Republic of China (the “Norm”), and we have fulfilled our other ethical responsibilities in accordance with the Norm. Based on our audits and the reports of other auditors, we believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
1
Key Audit Matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of 2018 consolidated financial statements. These matters were addressed in the context of our audit of the consolidated financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
Revenue recognition
The Company and its subsidiaries is primarily engaged in entrusting construction company in construction and planning of public housing and commercial offices for sale. Since the company’s construction income is classified as operating revenue based on sale of goods, the relevant profit and loss are recognized when the ownership transferred. Due to the significance of the construction income in the financial statements, with respect to a significant proportion within operating revenue, and need to judge and determine performance obligation and the timing of satisfaction, the construction revenue is determined to be a key audit matter.
The audit procedures we performed regarding construction revenue recognition included but not limited to: evaluate the appropriateness of the construction income recognition policies; realize the transaction process and perform the tests of control on the effectiveness of control points during internal control audit; select samples to perform transaction test of details and verify major clauses and conditions in the construction contract; review the transaction conditions and confirm the appropriateness of the timing the performance obligation is recognized.
We also assess whether the the company properly disclose information relating the construction income of financial statement. Please refer note 4(18) and note 6(21).
Valuation of inventories
The construction land of the Company and its subsidiaries shall be measured at the lower of cost and net realized value, and the net realizable value of the construction land is determined based on the management’s judgement and estimation. Due to the significance of construction land in the financial statements, the valuation of construction land is determined to be a key audit matter.
The audit procedures we performed regarding construction land valuation included but not limited to: evaluate the appropriateness of the construction land accounting policies; realize the transaction process and perform tests of control on the effectiveness of control points during internal control audit; select samples to analyze the management valuation process and the key valuation parameters, and evaluate the reasonableness on the basis of working paper and relevant documentation corresponding to construction land valuation which included in inventories.
2
We also assess whether the the company properly disclose information relating the construction land valuation of financial statement. Please refer note 4(10), note 5.2(E) and note 6(7).
Responsibilities of Management and Those Charged with Governance for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with the requirements of the Regulations Governing the Preparation of Financial Reports by Securities Issuers and International Financial Reporting Standards, International Accounting Standards, Interpretations developed by the International Financial Reporting Interpretations Committee or the former Standing Interpretations Committee as endorsed by Financial Supervisory Commission of the Republic of China and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the consolidated financial statements, management is responsible for assessing the ability to continue as a going concern of the Company and its subsidiaries, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intends to liquidate the Company and its subsidiaries or to cease operations, or has no realistic alternative but to do so.
Those charged with governance, including audit committee or supervisors, are responsible for overseeing the financial reporting process of the Company and its subsidiaries.
Auditor’s Responsibilities for the Audit of the Consolidated Financial Statements
Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with auditing standards generally accepted in the Republic of China will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these consolidated financial statements.
3
As part of an audit in accordance with auditing standards generally accepted in the Republic of China, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
-
Identify and assess the risks of material misstatement of the consolidated financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
-
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control of the Company and its subsidiaries.
-
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.
-
Conclude on the appropriateness of management’s use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the ability to continue as a going concern of the Company and its subsidiaries. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the consolidated financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Company and its subsidiaries to cease to continue as a going concern.
-
Evaluate the overall presentation, structure and content of the consolidated financial statements, including the accompanying notes, and whether the consolidated financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
-
Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Company and its subsidiaries to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.
4
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of 2018 consolidated financial statements and are therefore the key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
We have audited and expressed an unqualified opinion on financial statements of the Company as of and for the years ended December 31, 2018 and 2017.
Hsu, Jung Huang Huang, Chien Che Ernst & Young, Taiwan March 21,2019
Notice to Readers
The accompanying consolidated financial statements are intended only to present the financial position, results of operations and cash flows in accordance with accounting principles and practices generally accepted in the Republic of China and not those of any other jurisdictions. The standards, procedures and practices to audit such consolidated financial statements are those generally accepted and applied in 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, Ernst & Young 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.
5
English Translation of Financial Statements Originally Issued in Chinese
CATHAY REAL ESTATE DEVELOPMENT CO., LTD.
Consolidated Balance Sheet
As at 31 December 2018 and 31 December 2017
| (Expressed in thousands of New Taiwan Dollars) | (Expressed in thousands of New Taiwan Dollars) | (Expressed in thousands of New Taiwan Dollars) | (Expressed in thousands of New Taiwan Dollars) | |||
|---|---|---|---|---|---|---|
| Assets | December 31,2018 | December 31,2017 | ||||
| Code | Items | Notes | Amounts | % | Amounts | % |
| 1100 1120 1125 1150 1170 1200 1220 130x 1410 1470 1480 11xx 1517 1523 1543 1550 1600 1760 1780 1840 1900 15xx 1xxx |
Current assets Cash and Cash equivalents Financial Assets At Fair Value Through Other Comprehensive Income-Current Financial assets in available-for-sale-Current Notes Receivable(Net) Accounts Receivable(Net) Others Receivable Current Tax Assets Inventories Prepayments Others Current-Assets Revenue from Contracts with Customers Total Current-Assets Non-Current Assets Financial Assets At Fair Value Through Other Comprehensive Income-Non-Current Financial assets in available-for-sale-Non-Current Financial Assets measured at Cost - Non-Current Investment Accounted for Using Equity Method Property,Plant and Equipment Investment property(Net) Intangible Assets Deferred Tax Assets Other Non-Current Assets Total Non-Current Assets Total Assets |
4 & 6(1),(29) &7 3 & 4 & 6(2) 4 & 6(3) 4 & 6(5),(22) 4 & 6(6),(22),(29) 6(29) 4 & 6(27) 4 & 6(7) & 7 6(12),(29) 3 & 6(7),(21) 3 & 4 & 6(2) 4 & 6(3) 4 & 6(4) 4 & 6(8) 4 & 6(9),(29) 4 & 6(10),(29) 4 & 6(11) 4 & 6(27) 6(12),(29) & 7 |
$1,620,157 2,620,886 - 24,209 461,933 424,397 105 26,003,437 511,030 382,155 481,597 32,529,906 1,637,951 - - - 1,858,494 11,132,166 20,416 516,233 1,076,222 16,241,482 $48,771,388 |
3 6 - - 1 1 - 53 1 1 1 67 3 - - - 4 23 - 1 2 33 100 |
$1,227,465 - 2,983,349 24,121 267,884 23,988 4 28,850,643 600,779 105,194 - 34,083,427 - 1,525,265 212,200 11,088 1,136,419 12,983,381 33,008 687,765 3,088,635 19,677,761 $53,761,188 |
2 - 6 - - - - 54 1 - - 63 - 3 - - 2 24 - 2 6 37 100 |
(The accompanying notes are an integral part of these consolidated financial statements)
6
English Translation of Financial Statements Originally Issued in Chinese
CATHAY REAL ESTATE DEVELOPMENT CO., LTD.
Consolidated Balance Sheet(Continue)
As at 31 December 2018 and 31 December 2017
(Expressed in thousands of New Taiwan Dollars)
| Liabilities and Equity | Liabilities and Equity | Liabilities and Equity | December 31,2018 | December 31,2018 | December 31,2017 | December 31,2017 |
|---|---|---|---|---|---|---|
| Code | Items | Notes | Amounts | % | Amounts | % |
| 2100 2110 2130 2150 2170 2180 2200 2230 2300 2310 2320 21xx 2530 2540 2570 2600 2650 25xx 2xxx 3100 3110 3200 3300 3310 3320 3350 3400 31xx 36xx 3xxx |
Current Liabilities Short-term Loans Short-term Notes Payable Contract Liability Notes Payable Accounts Payable Accounts Payable-Related Parties Others Payable Current Tax Liabilities Other-Current Liabilities Advance Receipts Long-Term Liabilities-Current Portion Total Current-Liabilities Non-Current Liabilities Corporate Bonds Long-term Loans Deferred Tax Liabilities Other Non-Current Liabilities Investment Accounted for Using Equity Method(Credit) Total Non-Current Liabilities Total Liabilities Equity Capital stock Common Stock Capital Surplus Retained earnings Legal Capital Reserve Special Capital Reserve Unappropriated Retained Earnings Total Retained Earnings Other Equity Total Controlling Interests Non-controlling Interests Total Equity Total Liabilities and Equity |
4 & 6(13) & 7 4 & 6(14) 3 & 6(21) 6(29) 7 6(29) 4 & 6(27) 4 & 6(29) 3 & 4 4 & 6(16),(29) 4 & 6(15) 4 & 6(16),(29) 4 & 6(27) 4 & 6(17),(29) & 7 4 & 6(8) 4 6(18) 6(19) 6(20) 6(20) |
$8,715,000 260,000 3,651,612 90,385 461,385 595,710 653,898 27,056 122,731 - 4,200,000 18,777,777 3,000,000 1,405,285 10,049 234,590 2,138 4,652,062 23,429,839 11,595,611 25,783 3,991,496 504,189 8,877,586 13,373,271 80,071 25,074,736 266,813 25,341,549 $48,771,388 |
18 1 8 - 1 1 1 - - - 9 39 6 3 - - - 9 48 24 - 8 1 18 27 - 51 1 52 100 |
$5,779,000 879,529 - 28,554 604,318 265,555 444,793 108,513 54,360 4,504,886 59,566 12,729,074 3,000,000 14,475,709 8,542 323,701 - 17,807,952 30,537,026 11,595,611 18,063 3,847,032 504,189 6,418,942 10,770,163 384,665 22,768,502 455,660 23,224,162 $53,761,188 |
11 2 - - 1 - 1 - - 9 - 24 6 27 - - - 33 57 21 - 7 1 12 20 1 42 1 43 100 |
(The accompanying notes are an integral part of these consolidated financial statements)
7
English Translation of Financial Statements Originally Issued in Chinese
CATHAY REAL ESTATE DEVELOPMENT CO., LTD. Consolidated Income Statement For the years ended 31 December 2018 and 2017
(Expressed in thousands of New Taiwan Dollars, except for earnings per share)
| (Expressed in thousands of New Taiwan Dollars) | (Expressed in thousands of New Taiwan Dollars) | (Expressed in thousands of New Taiwan Dollars) | (Expressed in thousands of New Taiwan Dollars) | (Expressed in thousands of New Taiwan Dollars) | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Code | Items | Notes | 2018 | 2017 | ||||||
| Amount | % |
Amount | % |
|||||||
| 4000 5000 5900 6000 6200 6450 6900 7000 7010 7020 7050 7060 7900 7950 8200 8300 8310 8311 8316 8349 8360 8361 8362 8370 8500 8600 8610 8620 8700 8710 8720 9750 |
Operating Revenue Operating Cost Gross Margin Operating Expense Administrative Expense Expected credit loss Total Operating Expense Operating Income Non-Operating Income and Expenses Other Revenues Other Gain or Loss Finance Costs Investment Income on Equity-Method Investees Total Non-Operating Income and Expenses Income before Income Tax Income Tax (Expense) Benefit Net income Other Comprehensive Income Not to be reclassified to profit or loss in subsequent periods Remeasurements of defined benefit plans Unrealized losses on equity instruments at fair value through other comprehensive income Income taxes relating to not to be reclassified to profit or loss in subsequent periods To be reclassified to profit or loss in subsequent periods Exchange differences resulting from translating the financial statements of foreign operations Unrealized valuation gains from available-for-sale financial assets Share of the other comprehensive income of associates and joint ventures accounted for using the equity method – to be reclassified to profit or loss in subsequent periods Other comprehensive (losses) income, net of tax Total comprehensive (losses) income Net income (losses) attributable to: Equity holders of the parent Non-controlling interests Total comprehensive income (losses) attributable to: Equity holders of the parent Non-controlling interests Basic Earnings Per Share (In dollars) Basic Earnings Per Share |
4 & 6(10),(21) &7 4 & 6(7),(9),(10),(23),(24) &7 4 & 6(9),(10),(23),(24) &7 4 & 6(22) 4 & 6(25) & 7 6(29) 4 & 6(8) 4 & 6(27) 6(26),(27) 6(28) |
$14,294,770 (10,576,571) 3,718,199 (1,485,484) (4,482) (1,489,966) 2,228,233 281,597 2,146,096 (133,801) (13,145) 2,280,747 4,508,980 (267,183) 4,241,797 5,369 (493,136) (1,766) 228,874 - (287) (260,946) $3,980,851 $3,609,611 632,186 $4,241,797 $3,273,857 706,994 $3,980,851 After Taxes $3.11 |
100 (74) 26 (10) - (10) 16 2 15 (1) - 16 32 (2) 30 - (4) - 2 - - (2) 28 25 5 30 23 5 28 |
$12,270,182 (9,683,371) 2,586,811 (1,245,036) - (1,245,036) 1,341,775 231,578 (133,588) (245,368) (2,919) (150,297) 1,191,478 50,147 1,241,625 (5,717) - 972 76,162 34,807 (2,504) 103,720 $1,345,345 $1,444,638 (203,013) $1,241,625 $1,521,629 (176,284) $1,345,345 After Taxes $1.25 |
100 (79) 21 (10) - (10) 11 2 (1) (2) - (1) 10 - 10 - - - 1 - - 1 11 12 (2) 10 12 (1) 11 |
(The accompanying notes are an integral part of these consolidated financial statements)
8
English Translation of Financial Statements Originally Issued in Chinese
CATHAY REAL ESTATE DEVELOPMENT CO., LTD.
Consolidated Statements of Changes In Equity
As at 31 December 2018 and 31 December 2017
==> picture [727 x 405] intentionally omitted <==
----- Start of picture text -----
(Expressed in thousands of New Taiwan Dollars)
Controlling Interests
Retained Earnings Other Equity
Exchange Unrealized Unrealized
differences (losses) gains valuation Non-
Items Capital Stock SurplusCapital ReserveCapitalLegal ReserveSpecialCapital Unappropriated RetainedEarnings Total translating theresulting fromstatements offinancial from financialvalue throughassets at fairother (losses) gainsavailable-for-from Remeasurements of definedbenefit plans Total ControllingInterests Total
sale financial
foreign comprehensive assets
operations income
Code 3100 3200 3310 3320 3350 3410 3420 3425 3445 31XX 36XX 3XXX
A1 Balance on 1 January 2017 $11,595,611 $10,407 $3,545,241 $504,189 $7,015,437 $11,064,867 $(110,975) $- $393,562 $25,087 $22,978,559 $600,968 $23,579,527
Appropriation and distribution of earnings for the year 2016
B1 Legal Capital Reserve - - 301,791 - (301,791) - - - - - - - -
B5 Cash dividends on common stock - - - - (1,739,342) (1,739,342) - - - - (1,739,342) - (1,739,342)
C17 Changes in other capital surplus - 7,656 - - - - - - - - 7,656 - 7,656
D1 Net income for the year ended 31 December 2017 - - - - 1,444,638 1,444,638 - - - - 1,444,638 (203,013) 1,241,625
D3 Other comprehensive income for the - - - - - -
year ended 31 December 2017 46,950 - 34,807 (4,766) 76,991 26,729 103,720
D5 Total comprehensive income for the - - - -
year ended 31 December 2017 1,444,638 1,444,638 46,950 - 34,807 (4,766) 1,521,629 (176,284) 1,345,345
O1 Changes In Non-Controlling Interests - - - - - - - - - - - 30,976 30,976
Z1 Balance on 31 December 2017 $11,595,611 $18,063 $3,847,032 $504,189 $6,418,942 $10,770,163 $(64,025) $- $428,369 $20,321 $22,768,502 $455,660 $23,224,162
A1 Balance on 1 January 2018 $11,595,611 $18,063 $3,847,032 $504,189 $6,418,942 $10,770,163 $(64,025) $- $428,369 $20,321 $22,768,502 $455,660 $23,224,162
A3 Effects on retrospective application and restatement - - - - 384,970 384,970 - 459,529 (428,369) - 416,130 - 416,130
A5 Balance on 1 January 2018 (Adjusted) 11,595,611 18,063 3,847,032 504,189 6,803,912 11,155,133 (64,025) 459,529 - 20,321 23,184,632 455,660 23,640,292
Appropriation and distribution of earnings for the year 2017
B1 Legal Capital Reserve - - 144,464 - (144,464) - - - - - - - -
B5 Cash dividends on common stock - - - - (1,391,473) (1,391,473) - - - - (1,391,473) - (1,391,473)
C17 Changes in other capital surplus - 7,720 - - - - - - - - 7,720 - 7,720
D1 Net income for the year ended 31 December 2018 - - - - 3,609,611 3,609,611 - - - - 3,609,611 632,186 4,241,797
D3 Other comprehensive income for the - - - - - -
year ended 31 December 2018 153,763 (493,136) - 3,619 (335,754) 74,808 (260,946)
D5 Total comprehensive income for the - - - - -
year ended 31 December 2018 3,609,611 3,609,611 153,763 (493,136) 3,619 3,273,857 706,994 3,980,851
O1 Changes In Non-Controlling Interests - - - - - - - - - - - (895,841) (895,841)
Z1 Balance on 31 December 2018 $11,595,611 $25,783 $3,991,496 $504,189 $8,877,586 $13,373,271 $89,738 $(33,607) $- $23,940 $25,074,736 $266,813 $25,341,549
----- End of picture text -----
(The accompanying notes are an integral part of these consolidated financial statements)
9
English Translation of Financial Statements Originally Issued in Chinese CATHAY REAL ESTATE DEVELOPMENT CO., LTD. Consolidated Statements of Cash Flows
For the years ended 31 December 2018 and 2017
| (Expressed in thousands of New Taiwan Dollars) | (Expressed in thousands of New Taiwan Dollars) | (Expressed in thousands of New Taiwan Dollars) | (Expressed in thousands of New Taiwan Dollars) |
|---|---|---|---|
| Code | Items | 2018 | 2017 |
| Amount | Amount | ||
| AAAA A10000 A20000 A20100 A20200 A20300 A20900 A21200 A21300 A22300 A22500 A23100 A29900 A30000 A31130 A31150 A31180 A31200 A31230 A31240 A31270 A32125 A32130 A32150 A32160 A32180 A32210 A32230 A33000 A33100 A33500 AAAA BBBB B00400 B02300 B02700 B02800 B04500 B05500 B06700 B06800 B07600 BBBB CCCC C00100 C00600 C01700 C04400 C04500 C05600 C05800 CCCC DDDD EEEE E00100 E00200 |
Cash flows from operating activities Net income before tax Adjustments: Depreciation Amortization Provision for bad debt expenses Interest Expenses Interest Income Dividend Income Share of other comprehensive income of subsidiaries, associates and joint ventures Loss (gain) on disposal of property, plant and equipment Loss (gain) on disposal of investments Cost on disposal of investment property Changes in operating assets and liabilities: Decrease (increase) in notes receivable Decrease (increase) in account receivable Decrease (increase) in other receivable Decrease (increase) in inventories Decrease (increase) in prepayments Decrease (increase) in other current assets Decrease (increase) in revenue from contracts with customers Increase (decrease) in contract liability Increase (decrease) in notes payable Increase (decrease) in accounts payable Increase (decrease) in accounts payable to related parties Increase (decrease) in other payables Increase (decrease) in advances receipts Increase (decrease) in other current liabilities Cash inflow (outflow) generated from operations Interested received Income taxes paid Net cash flows from (used in) operating activities Cash flow from investing activities Proceeds from disposal of available-for-sale financial assets Disposal of subsidiary Acquisition of property, plant and equipment Disposal of property, plant and equipment Acquisition of intangible assets Disposal of investment property Increase in other non-current assets Decrease in other non-current assets Dividends received Net cash flows from (used in) investing activities Cash flow from financing activities Increase in short-term loans Decrease in short-term notes payable Decrease in long-term loans Decrease in other non-current liabilities Payment of cash dividends Interest paid Change in non-controlling interests of equity Net cash flows from (used in) financing activities Effect of currency exchange rate on cash and cash equivalents Net increase (decrease) in cash and cash equivalents Cash and cash equivalents, beginning of period Cash and cash equivalents, end of period |
$4,508,980 417,546 15,786 4,482 133,801 (7,297) (152,719) 13,145 898 (2,128,213) 173,324 (88) (226,351) (18,760) 635,559 63,775 (276,961) (27,086) (853,274) 61,831 (66,428) 330,155 84,044 - 83,001 2,769,150 7,302 (247,008) 2,529,444 - 2,775,858 (881,664) 7,539 (3,194) 570 (90,296) - 152,719 1,961,532 2,936,000 (619,529) (3,785,554) (17,332) (1,391,473) (348,207) (895,841) (4,121,936) 23,652 392,692 1,227,465 $1,620,157 |
$1,191,478 520,851 17,503 - 245,368 (4,338) (119,656) 2,919 (449) 847 275,552 2,547 (74,629) (651) 1,201,766 (122,887) (24,149) - - (15,484) (496,111) (87,139) 79,033 (1,278,962) (3,962) 1,309,447 4,363 (352,841) 960,969 4,001 - (164,281) 5,356 (17,942) - - 95,869 119,656 42,659 1,963,000 (89,912) (1,246,391) (25,823) (1,739,342) (466,718) 30,976 (1,574,210) 126,382 (444,200) 1,671,665 $1,227,465 |
(The accompanying notes are an integral part of these consolidated financial statements)
10
English Translation of Consolidated Financial Statements Originally Issued in Chinese
Cathay Real Estate Development Co., Ltd. Notes To Consolidated Financial Statements For the Years Ended December 31, 2018 and 2017 (Amounts expressed in Thousands of New Taiwan Dollars, Unless Specified Otherwise) (Audited)
1. HISTORY AND ORGANIZATION
Cathay Real Estat e Develop m ent Co., L t d. (the “C o mpany”) w as incorp o rated on D ecember 1 , 1964. T he main b u sinesses o f the comp a ny are ent r usting the manufactu r er to buil d residentia l and co m mercial b u ildings for leasing an d selling.
The Company is l o cated at 2 F ., No. 21 8 , Sec. 2, D unhua S. R d., Da-an D ist., Taip e i City 106 , Taiwan (R.O.C.) a n d has bee n listed on T aiwan Sto c k Exchang e (TWSE) s ince October 1967.
2. DATE AND PROCEDURES OF AUTHORIZATION OF FINANCIAL STATEMENTS FOR ISSUE
The co n solidated f inancial st a tements of the Comp a ny and its s ubsidiarie s (“the Gro u p”) for th e years ended December 31, 2 018 and 2 017 were authorized for issue in accordance with a resoluti o n of the B o ard of Dir e ctors on M arch 21, 2 0 19.
3. APPLICATION OF NEWLY ISSUED OR REVISED STANDARDS AND INTERPRETATIONS
-
(1) Ef f ect of the adoption o f new is s uances of or amend m ents to In ternation a l Financia l “ "
-
Re p orting Sta n dards ( I FRSs ) a s endorse d by the Fi n ancial Su p ervisory C ommissio n ( “ FSC " ) :
Ini t ial applic a tion of th e amendm e nts to the Regulatio n s Governi n g the Pre p aration o f Fi n ancial Rep o rts by Securities Issu e rs and the Internatio n al Financi a l Reportin g Standard s (IF R S), International Ac c ounting St a ndards (I A S), IFRIC Interpretat i ons (IFRI C ), and SI C Int e rpretation s (SIC) (co l lectively, “ IFRSs”) e n dorsed an d issued int o effect fr o m 2018 b y the Financial S upervisor y Commissi o n (FSC) d id not hav e a signific a nt effect o n the Grou p ex c ept below:
- A. I FRS 15“Revenue fro m Contrac ts with Cus t omers” (i n cluding A m endments to IFRS 1 5 “Clarificat i ons to IFR S 15 Reven u e from Co n tracts wit h Customer s ”)
I FRS 15 r eplaces I A S 11 Co n struction Contracts , IAS 18 Revenue a nd relate d I nterpretati o ns. In acc o rdance wit h the transition provis i on in IFR S 15, the Group electe d t o recogni z e the cum u lative eff e ct of initi a lly applyi n g IFRS 1 5 at the da t e of initia l a pplication (January 1, 2018). The Gr o up also e lected to apply th i s standar d r etrospecti v ely only t o contracts that are n o t complet e d contract s at the da t e of initia l a pplication .
11
English Translation of Financial Statements Originally Issued in Chinese
The Group’s principal activities consist of the sale of goods and rendering of services. The impacts arising from the adoption of IFRS 15 on the Group are summarized as follows:
-
(a) Please refer to Note 4.18 for the accounting policies before or after January 1, 2018.
-
(b) Before January 1, 2018, the Group’s presold house transaction contracts of buyer only have the limited influence on the design of the real property, or on specify only minor changes to the basic design. In accordance with IAS 18, the Group’s presold house transaction contracts, a merchandise sales agreement, were recognized when the product is delivered; after January 1, 2018, the income is recognized when the Group transfers the promised merchandise to the customer and fulfill the performance obligation in accordance with IFRS 15. For part of presold house contracts, the Group charges a part of the consideration at the time of signing and has obligation to provide the goods in the follow-up. Before January 1, 2018, the previous consideration was recognized as other current liabilities; after January 1, 2018, the consideration is recognized as a contractual liability in accordance with IFRS 15. On 1 January 2018, the amount of the Group reclassification from other current liabilities to contract liabilities was NT$4,473,657 thousand. Compared with the requirements of IAS 18, other current liabilities decrease NT$3,626,329 thousand and contract liabilities increase NT$3,626,329 thousand as of 31 December 2018.
-
(c) Before January 1, 2018, the Group recognized the service revenue when the service is completed; after January 1, 2018, the revenue recognized when the Group transfers the promised service to the customer and fulfill the performance obligation in accordance with IFRS 15. For part of service contracts, the Group charges a part of the consideration at the time of signing and has obligation to provide the service in the follow-up. Before January 1, 2018, the previous consideration was recognized as other current liabilities; after January 1, 2018, the consideration is recognized as a contractual liability in accordance with IFRS 15. On 1 January 2018, the amount of the Group reclassification from other current liabilities to contract liabilities. the was NT$31,229 thousand. Compared with the applicable IAS 18, other current liabilities decrease NT$25,283 thousand and contract liabilities increase NT$25,283 thousand as of 31 December 2018.
-
(d) Before January 1, 2018, the Group's sales commission for construction was recognized as a current expense when the customer signed a presold house contract; after January 1, 2018, the income is recognized when the Group transfers the promised commodities to the customer and fulfills the performance obligations in accordance with IFRS 15. For some contracts applied IFRS 15, the sales commission for the construction is the incremental cost of the expected recoverable contract, the Group recognize the incremental contract cost. The Group's reclassification from retained earnings and deferred income tax assets to the incremental contract costs on 1 January 2018, was NT$454,510 thousand.
-
(e) Please refer to Note 4, Note 5 and Note 6 for additional disclosure note required by IFRS 15.
12
English Translation of Financial Statements Originally Issued in Chinese
- B. IFRS 9“Financial Instruments”
IFRS 9 replaces IAS 39 Financial Instruments: Recognition and Measurement . In accordance with the transition provision in IFRS 9, the Group elected not to restate prior periods at the date of initial application (January 1, 2018). The adoption of IFRS 9 has the following impacts on the Group:
-
(a) The Group adopted IFRS 9 since January 1, 2018 and it adopted IAS 39 before January 1, 2018. Please refer to Note 4 for more details on accounting policies.
-
(b) In accordance with the transition provision in IFRS 9, the assessment of the business model and classification of financial assets into the appropriate categories are based on the facts and circumstances that existed as at January 1, 2018. The classifications and carrying amounts of financial assets as at January 1, 2018 are as follow:
| IAS 39 | IAS 39 | IFRS 9 | |
|---|---|---|---|
| Carrying | Carrying | ||
| Measurement categories | Measurement categories | ||
| amounts | amounts | ||
| Fair value through other comprehensive income | Fair value through other comprehensive income | $4,751,974 | |
| Available-for-sale financial assets (including | $4,720,814 | ||
| $212,200 thousand measured at cost) | |||
| At amortized cost | At amortized cost (including cash and cash | ||
| Loans and receivables (including cash and cash | 1,541,914 |
equivalents, notes receivable, accounts receivable | 1,541,914 |
| equivalents, notes receivable, accounts receivable and | and other receivables) | ||
| other receivables) | |||
| Total | $6,262,728 | Total | $6,293,888 |
- (c) The transition from IAS 39 to IFRS 9 as at January 1, 2018, the changes in the classifications of financial assets and financial liabilities are as follows:
| IAS 39 | IFRS 9 | Other | ||||
|---|---|---|---|---|---|---|
| Retained | components | |||||
| earnings | of equity | |||||
| Class of financial instruments | Carrying | Carrying | ||||
| Class of financial instruments | Difference | adjusted | adjusted | |||
| amounts | amounts | |||||
| amounts | amounts | |||||
Available-for-sale financial assets- |
$4,720,814 | Measured at fair value through other | $4,751,974 |
$(31,160) | $- | $(31,160) |
| Stocks (including$212,000 thousand | comprehensive income (equity |
|||||
| measured at cost) (Note 1) | instruments) | |||||
| Loans and receivables (Note 2) | ||||||
| Cash and cash equivalents | 1,225,921 | Cash and cash equivalents | 1,225,921 | - | - | - |
| Notes receivables, net | 24,121 | Notes receivables, net | 24,121 | - | - | - |
| Accounts receivable, net | 267,884 | Accounts receivable, net | 267,884 | - | - | - |
| Other receivables | 23,988 | Other receivables | 23,988 | - | - | - |
| Total | $6,262,728 /Total | $6,293,888 | $- | $(31,160) |
13
English Translation of Financial Statements Originally Issued in Chinese
Notes:
-
(1) In accordance with of IAS 39, available-for-sale financial assets include investments in funds, stocks of listed companies and stocks of unlisted companies. Details are described as follows:
-
a. Stocks (including listed and unlisted companies)
Based on the facts and circumstances that existed as at January 1, 2018, as these equity investments are not held-for-trading, the Group elected to designate them as financial assets measured at fair value through other comprehensive income. As at January 1, 2018, the Group reclassified available-for-sale financial assets (including measured at cost) to financial assets measured at fair value through other comprehensive income of NT$4,751,974 thousand. Other related adjustments are described as follows:
-
(a) The stocks of unlisted companies previously measured at cost in accordance with IAS 39. However, in accordance with IFRS 9, there is not only no need to recognize the loss on impairment, but also the stocks of unlisted companies must be measured at fair value. The fair value of the stocks of unlisted companies was NT$1,768,625 thousand as at January 1, 2018. The Group adjusted the carrying amount of financial assets measured at fair value through other comprehensive income by NT$1,737,465 thousand and adjusted other equity by NT$31,160 thousand.
-
(b) The stocks of listed companies of NT$2,983,349 thousand were measured at fair value. As at January 1, 2018, they were reclassified from availablefor-sale financial assets to financial assets measured at fair value through other comprehensive income and the fair value changes were adjusted within other equity accounts.
-
(2) In accordance with IAS 39, the cash flow characteristics for held-to-maturity investments and loans and receivables are solely payments of principal and interest on the principal amount outstanding. The assessment of the business model is based on the facts and circumstances that exited as at January 1, 2018. These financial assets were measured at amortized cost as they were held within a business model whose objective was to hold financial assets in order to collect contractual cash flows. Besides, in accordance with IFRS 9, there was no adjustment arise from the assessment of impairment losses for the assets as at January 1, 2018. Therefore, there is no impact on the carrying amount as at January 1, 2018.
14
English Translation of Financial Statements Originally Issued in Chinese
- (d) Please refer to Note 4, Note 5, Note 6 and Note 12 for the related disclosures required by IFRS 7 and IFRS 9.
C. IFRIC 22 “ Foreign Currency Transactions and Advance Consideration
The interpretation clarifies that when applying paragraphs 21 and 22 of IAS 21 “The Effects of Changes in Foreign Exchange Rates”, in determining the spot exchange rate to use on initial recognition of the related asset, expense or income (or part of it) on the derecognition of a non-monetary asset or non-monetary liability relating to advance consideration, the date of the transaction is the date on which the entity initially recognizes the non-monetary asset or non-monetary liability arising from the advance consideration. If there are multiple payments or receipts in advance, then the entity must determine a date of the transactions for each payment or receipt of advance consideration.
The Group originally recorded their foreign currency sales transactions based on the exchange rate on the date of revenue recognition and converted into its functional currency. The exchange difference was recognized when the foreign currency advance payment was written off. The Group elected to apply this interpretation prospectively on 1 January 2018. This change in accounting principle did not significantly impact the Group's recognition and measurement.
- D. Disclosure Initiative (Amendment to IAS7 “Statements of Cash Flows”)
Add the reconciliation information of beginning and ending balance of the Group’s financing activities related to liabilities. Please refer to Note 12 for more details.
- (2) Standards or interpretations issued, revised or amended, by IASB and endorsed by FSC but not yet adopted at the date of issuance of the Group’s financial statements are listed below.
| No. | Standards or interpretations issued, revised or amended |
Effective date issued byIASB |
|---|---|---|
| a | IFRS 16“Leases” | January1,2019 |
| b | IFRIC 23 “UncertaintyOver Income Tax Treatments” | January1,2019 |
| c | IAS 28“Investment in Associates and Joint Ventures” — Amendments to IAS 28 |
January 1, 2019 |
| d | Prepayment Features with Negative Compensation (Amendments to IFRS 9) |
January 1, 2019 |
| e | Improvements to International Financial Reporting Standards (2015- 2017 cycle) |
January 1, 2019 |
| f | Plan Amendment,Curtailment or Settlement(Amendments to IAS 19) | January1,2019 |
15
English Translation of Financial Statements Originally Issued in Chinese
A. IFRS 16“Leases”
The new standard requires lessees to account for all leases under one single accounting model (except for short-term or low-value asset lease exemptions), which is for lessees to recognize right-of-use assets and lease liabilities on the balance sheet and the depreciation expense and interest expense associated with those leases in the consolidated statements of comprehensive income. Besides, lessors’ classification remains unchanged as operating or finance leases, but additional disclosure information is required.
B. IFRIC 23 “Uncertainty Over Income Tax Treatments”
The Interpretation clarifies application of recognition and measurement requirements in IAS 12 “Income Taxes” when there is uncertainty over income tax treatments.
C. IAS 28“Investment in Associates and Joint Ventures” — Amendments to IAS 28
The amendments clarify that an entity applies IFRS 9 to long-term interests in an associate or joint venture that form part of the net investment in the associate or joint venture before it applies IAS 28, and in applying IFRS 9, does not take account of any adjustments that arise from applying IAS 28.
D. Prepayment Features with Negative Compensation ( Amendments to IFRS 9)
The amendment allows financial assets with prepayment features that permit or require a party to a contract either to pay or receive reasonable compensation for the early termination of the contract, to be measured at amortized cost or at fair value through other comprehensive income.
- E. Improvements to International Financial Reporting Standards (2015-2017 cycle):
IFRS 3 “Business Combinations”
The amendments clarify that an entity that has joint control of a joint operation shall remeasure its previously held interest in a joint operation when it obtains control of the business.
IFRS 11 “Joint Arrangements”
The amendments clarify that an entity that participates in, but does not have joint control of, a joint operation does not remeasure its previously held interest in a joint operation when it obtains joint control of the business.
IAS 12 “Income Taxes”
The amendments clarify that an entity shall recognize the income tax consequences of dividends in profit or loss, other comprehensive income or equity according to where the entity originally recognized those past transactions or events.
16
English Translation of Financial Statements Originally Issued in Chinese
IAS 23 “Borrowing Costs”
The amendments clarify that an entity should treats as part of general borrowings any borrowing made specifically to obtain an asset when the asset is ready for its intended use or sale.
F. Plan Amendment, Curtailment or Settlement (Amendments to IAS 19)
The amendments clarify that when a change in a defined benefit plan is made (such as amendment, curtailment or settlement, etc.), the entity should use the updated assumptions to remeasure its net defined benefit liability or asset.
The abovementioned standards and interpretations issued by IASB and endorsed by FSC so that they are applicable for annual periods beginning on or after January 1, 2019. As the Group is still currently determining the potential impact of the standards and interpretations listed under (A), it is not practicable to estimate their impact on the Group now. All other standards and interpretations have no material impact on the Group.
A. IFRS 16 “Leases”
IFRS 16 “Leases” replaces IAS 17 “Leases”, IFRIC 4 “Determining whether an Arrangement contains a Lease”, SIC-15 “Operating Leases - Incentives” and SIC-27 “Evaluating the Substance of Transactions Involving the Legal Form of a Lease”. The impact arising from the adoption of IFRS 16 on the Group are summarized as follows:
- (a) For the definition of a lease, the Group elects not to reassess whether a contract is, or contains, a lease at the date of initial application (January 1, 2019) in accordance with the transition provision in IFRS 16. Instead, the Group is permitted to apply IFRS 16 to contracts that were previously identified as leases applying IAS 17 and IFRIC 4 but not to apply IFRS 16 to contracts that were not previously identified as containing a lease applying IAS 17 and IFRIC 4.
The Group is a lessee and elects not to restate comparative information in accordance with the transition provision in IFRS 16. Instead, the Group recognizes the cumulative effect of initially applying IFRS 16 as an adjustment to the opening balance of retained earnings (or other component of equity, as appropriate) at the date of initial application.
- (i) Leases classified as operating leases
For leases that were classified as operating leases applying IAS 17, the Group expects to measure and recognize those leases as lease liability on January 1, 2019 at the present value of the remaining lease payments, discounted by the lessee’s incremental borrowing rate on January 1, 2019 and; the Group chooses, on a leaseby-lease basis, to measure the right-of-use asset at either:
17
English Translation of Financial Statements Originally Issued in Chinese
-
i. its carrying amount as if IFRS 16 had been applied since the commencement date, but discounted by the lessee’s incremental borrowing rate on January 1, 2019; or
-
ii. an amount equal to the lease liability, adjusted by the amount of any prepaid or accrued lease payments relating to that lease recognized in the balance sheet immediately before January 1, 2019.
The Group expects the right-of-use asset will increase by NT$4,987,656 thousand and the lease liability will increase by NT$4,987,656 thousand on January 1, 2019.
-
(b) The additional disclosures of lessee and lessor required by IFRS 16 will be disclosed in the relevant notes.
-
(3) Standards or interpretations issued, revised or amended, by IASB but not yet endorsed by FSC at the date of issuance of the Group’s financial statements are listed below.
| No. | Standards or interpretations issued, revised or amended |
Effective date issued byIASB |
|---|---|---|
| a | IFRS 10 “Consolidated Financial Statements” and IAS 28 “Investments in Associates and Joint Ventures” — Sale or Contribution of Assets between an Investor and its Associate or Joint Ventures |
To be determined by IASB |
| b | IFRS 17 “Insurance Contracts” | January 1, 2021 |
| c | Definition of a Business (Amendments to IFRS 3) | January 1, 2020 |
| d | Definition of Material (Amendments to IAS 1 and 8) | January 1, 2020 |
- A. IFRS 10“Consolidated Financial Statements” and IAS 28“Investments in Associates and Joint Ventures” — Sale or Contribution of Assets between an Investor and its Associate or Joint Ventures
The amendments address the inconsistency between the requirements in IFRS 10 Consolidated Financial Statements and IAS 28 Investments in Associates and Joint Ventures , in dealing with the loss of control of a subsidiary that is contributed to an associate or a joint venture. IAS 28 restricts gains and losses arising from contributions of non-monetary assets to an associate or a joint venture to the extent of the interest attributable to the other equity holders in the associate or joint ventures. IFRS 10 requires full profit or loss recognition on the loss of control of the subsidiary. IAS 28 was amended so that the gain or loss resulting from the sale or contribution of assets that constitute a business as defined in IFRS 3 between an investor and its associate or joint venture is recognized in full.
18
English Translation of Financial Statements Originally Issued in Chinese
IFRS 10 was also amended so that the gains or loss resulting from the sale or contribution of a subsidiary that does not constitute a business as defined in IFRS 3 between an investor and its associate or joint venture is recognized only to the extent of the unrelated investors’ interests in the associate or joint venture.
B. IFRS 17 “ Insurance Contracts ”
IFRS 17 provides a comprehensive model for insurance contracts, covering all relevant accounting aspects (including recognition, measurement, presentation and disclosure requirements). The core of IFRS 17 is the General (building block) Model, under this model, on initial recognition, an entity shall measure a group of insurance contracts at the total of the fulfilment cash flows and the contractual service margin. The fulfilment cash flows comprise of the following:
-
(a) estimates of future cash flows;
-
(b) discount rate: an adjustment to reflect the time value of money and the financial risks related to the future cash flows, to the extent that the financial risks are not included in the estimates of the future cash flows; and
-
(c) a risk adjustment for non-financial risk.
The carrying amount of a group of insurance contracts at the end of each reporting period shall be the sum of the liability for remaining coverage and the liability for incurred claims.
Other than the General Model, the standard also provides a specific adaptation for contracts with direct participation features (the Variable Fee Approach) and a simplified approach (Premium Allocation Approach) mainly for short-duration contracts.
- C. Definition of a Business (Amendments to IFRS 3)
The amendments clarify the definition of a business in IFRS 3 Business Combinations. The amendments are intended to assist entities to determine whether a transaction should be accounted for as a business combination or as an asset acquisition. IFRS 3 continues to adopt a market participant’s perspective to determine whether an acquired set of activities and assets is a business. The amendments clarify the minimum requirements for a business; add guidance to help entities assess whether an acquired process is substantive; and narrow the definitions of a business and of outputs; etc.
19
English Translation of Financial Statements Originally Issued in Chinese
- D. Definition of a Material (Amendments to IAS 1 and 8)
The main amendment is to clarify new definition of material. It states that “information is material if omitting, misstating or obscuring it could reasonably be expected to influence decisions that the primary users of general purpose financial statements make based on those financial statements, which provide financial information about a specific reporting entity.”
The abovementioned standards and interpretations issued by IASB have not yet endorsed by FSC at the date when the Group’s financial statements were authorized for issue, the local effective dates are to be determined by FSC. As the Group is still currently determining the potential impact of the standards and interpretations listed under (A) and (D), it is not practicable to estimate their impact on the Group now. The remaining standards and interpretations have no material impact on the Group.
4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(1) Statement of compliance
The consolidated financial statements of the Group for the year ended December 31, 2018 and 2017 have been prepared in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers (“the Regulations”) and International Financial Reporting Standards, International Accounting Standards, Interpretations issued by the International Financial Reporting Interpretations Committee or the former Standing Interpretations Committee as endorsed by the FSC (“TIFRS”).
(2) Basis of preparation
The consolidated financial statements have been prepared on a historical cost basis, except for financial instruments that have been measured at fair value. The consolidated financial statements are expressed in thousands of New Taiwan Dollars (“NT$”) unless otherwise stated.
(3) Basis of consolidation
A. Preparation principle of consolidated financial statements
Control is achieved when the Group is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee. Specifically, the Group controls an investee if and only if the Group has:
20
English Translation of Financial Statements Originally Issued in Chinese
-
(a) power over the investee (i.e. existing rights that give it the current ability to direct the relevant activities of the investee)
-
(b) exposure, or rights, to variable returns from its involvement with the investee, and
-
(c) the ability to use its power over the investee to affect its returns
When the Group has less than a majority of the voting or similar rights of an investee, the Group considers all relevant facts and circumstances in assessing whether it has power over an investee, including:
-
(a) the contractual arrangement with the other vote holders of the investee
-
(b) rights arising from other contractual arrangements
-
(c) the Group’s voting rights and potential voting rights
The Group re-assesses whether it controls an investee if facts and circumstances indicate that there are changes to one or more of the three elements of control.
Subsidiaries are fully consolidated from the acquisition date, being the date on which the Group obtains control, and continue to be consolidated until the date that such control ceases. The financial statements of the subsidiaries are prepared for the same reporting period as the parent company, using uniform accounting policies. All intra-group balances, income and expenses, unrealized gains and losses and dividends resulting from intra-group transactions are eliminated in full.
A change in the ownership interest of a subsidiary, without a change of control, is accounted for as an equity transaction.
Total comprehensive income of the subsidiaries is attributed to the owners of the parent and to the non-controlling interests even if this results in the non-controlling interests having a deficit balance.
If the Group loses control of a subsidiary, it:
-
(a) derecognizes the assets (including goodwill) and liabilities of the subsidiary;
-
(b) derecognizes the carrying amount of any non-controlling interest;
-
(c) recognizes the fair value of the consideration received;
-
(d) recognizes the fair value of any investment retained;
-
(e) recognizes any surplus or deficit in profit or loss; and
-
(f) reclassifies the parent’s share of components previously recognized in other comprehensive income to profit or loss.
21
English Translation of Financial Statements Originally Issued in Chinese
B. The consolidated entities are listed as follows:
| Investor | Subsidiaries | Main business | Percentage of | ownership (%) |
|---|---|---|---|---|
| December 31, 2018 |
December 31, 2017 |
|||
| The Company The Company The Company The Company The Company Cathay Healthcare Management CO., LTD Cathay Real Estate Holding Corporation CCH Commercial Company Limited CCH Commercial Company Limited Lotus Investment Company Limited Golden Gate Investment Company Limited Cathay Healthcare Management Limited (BVI) Lotus Pacific Company Limited Golden Gate Pacific Company Limited Cathay Healthcare Management Limited (Cayman) |
Cathay Real Estate Management CO., LTD Cathay Healthcare Management CO., LTD Cathay Hospitality Management CO., LTD Cathay Hospitality Consulting CO., LTD Cathay Real Estate Holding Corporation Cathay Healthcare Management Limited(BVI) CCH Commercial Company Limited Lotus Investment Company Limited Golden Gate Investment Company Limited Lotus Pacific Company Limited Golden Gate Pacific Company Limited Cathay Healthcare Management Limited (Cayman) Jiaheng (Shanghai) Real Estate Limited Shanghai Lujing Real Estate Limited Hangzhou Kunning Health Consulting Limited |
Construction management Consultancy Service industry Consultancy General trade & investing General trade & investing Investing Investing Investing Business management Business management Business management Investing Investing Consultancy |
100% 85% 100% 100% 100% 100% 66.67% - - - - 100.00% - - 100.00% |
100% 85% 100% - 100% 100% 66.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% |
C. The changing of the subsidiaries as of December 31, 2018:
New adding in 2018: Cathay Hospitality Consulting Co., Ltd.
Reducing in 2018: Lotus Investment Company Limited 、 Golden Gate Investment 、 、 Company Limited Lotus Pacific Company Limited Golden Gate Pacific Company Limited 、 Jiaheng (Shanghai) Real Estate Limited and Shanghai Lujing Real Estate Limited ; All of the above companies lost control due to the sale in the current period.
22
English Translation of Financial Statements Originally Issued in Chinese
(4) Foreign currency transactions
The Group’s consolidated financial statements are presented in NT$, which is also the Group’s functional currency. Each entity in the Group determines its own functional currency and items included in the financial statements of each entity are measured using that functional currency.
Transactions in foreign currencies are initially recorded by the Group entities at their respective functional currency rates prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated at the functional currency closing rate of exchange ruling at the reporting date. Non-monetary items measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value is determined. Non-monetary items that are measured at historical cost in a foreign currency are translated using the exchange rates as at the dates of the initial transactions.
All exchange differences arising on the settlement of monetary items or on translating monetary items are taken to profit or loss in the period in which they arise except for the following:
-
A. Exchange differences arising from foreign currency borrowings for an acquisition of a qualifying asset to the extent that they are regarded as an adjustment to interest costs are included in the borrowing costs that are eligible for capitalization.
-
B. Foreign currency items within the scope of IFRS 9 Financial Instruments (Before January 1, 2018: IAS 39 Financial Instruments: Recognition and Measurement ) are accounted for based on the accounting policy for financial instruments.
-
C. Exchange differences arising on a monetary item that forms part of a reporting entity’s net investment in a foreign operation is recognized initially in other comprehensive income and reclassified from equity to profit or loss on disposal of the net investment.
When a gain or loss on a non-monetary item is recognized in other comprehensive income, any exchange component of that gain or loss is recognized in other comprehensive income. When a gain or loss on a non-monetary item is recognized in profit or loss, any exchange component of that gain or loss is recognized in profit or loss.
(5) Translation of financial statements in foreign currency
The assets and liabilities of foreign operations are translated into NT$ at the closing rate of exchange prevailing at the reporting date and their income and expenses are translated at an average rate for the period. The exchange differences arising on the translation are recognized in other comprehensive income. On the disposal of a foreign operation, the cumulative amount of the exchange differences relating to that foreign operation, recognized in other comprehensive income and accumulated in the separate component of equity, is reclassified from equity to profit or loss when the gain or loss on disposal is recognized. The following are accounted for as disposals even if an interest in the foreign operation is retained by the Group: the loss of control over a foreign operation, the loss of significant influence over a foreign operation, or the loss of joint control over a foreign operation.
23
English Translation of Financial Statements Originally Issued in Chinese
On the partial disposal of a subsidiary that includes a foreign operation that does not result in a loss of control, the proportionate share of the cumulative amount of the exchange differences recognized in other comprehensive income is re-attributed to the non-controlling interests in that foreign operation. In partial disposal of an associate or jointly controlled entity that includes a foreign operation that does not result in a loss of significant influence or joint control, only the proportionate share of the cumulative amount of the exchange differences recognized in other comprehensive income is reclassified to profit or loss.
Any goodwill and any fair value adjustments to the carrying amounts of assets and liabilities arising on the acquisition of a foreign operation are treated as assets and liabilities of the foreign operation and expressed in its functional currency.
(6) Current and non-current distinction
An asset is classified as current when:
-
A. The Group expects to realize the asset, or intends to sell or consume it, in its normal operating cycle
-
B. The Group holds the asset primarily for the purpose of trading
-
C. The Group expects to realize the asset within twelve months after the reporting period
-
D. The asset is cash or cash equivalent unless the asset is restricted from being exchanged or used to settle a liability for at least twelve months after the reporting period
All other assets are classified as non-current.
A liability is classified as current when:
-
A. The Group expects to settle the liability in its normal operating cycle
-
B. The Group holds the liability primarily for the purpose of trading
-
C. The liability is due to be settled within twelve months after the reporting period
-
D. The Group does not have an unconditional right to defer settlement of the liability for at least twelve months after the reporting period. Terms of a liability that could, at the option of the counterparty, result in its settlement by the issue of equity instruments do not affect its classification
All other liabilities are classified as non-current.
(7) Cash and cash equivalents
Cash and cash equivalents comprises cash on hand, demand deposits and short-term, highly liquid investments that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value (including time deposits with maturing of less than 12 months).
24
English Translation of Financial Statements Originally Issued in Chinese
(8) Financial instruments
Financial assets and financial liabilities are recognized when the Group becomes a party to the contractual provisions of the instrument.
Financial assets and financial liabilities within the scope of IFRS 9 Financial Instruments (Before January 1, 2018: IAS 39 Financial Instruments: Recognition and Measurement ) are recognized initially at fair value plus or minus, in the case of investments not at fair value through profit or loss, directly attributable transaction costs.
- A. Financial instruments: Recognition and Measurement
The accounting policy from January 1, 2018 is as follows:
The Group accounts for regular way purchase or sales of financial assets on the trade date.
The Group classified financial assets as subsequently measured at amortized cost, fair value through other comprehensive income on the basis of both:
-
(a) the Group’s business model for managing the financial assets and
-
(b) the contractual cash flow characteristics of the financial asset.
Financial assets measured at amortized cost
A financial asset is measured at amortized cost if both of the following conditions are met and presented as notes receivable, accounts receivable, financial assets measured at amortized cost and other receivables etc., on balance sheet as at the reporting date:
-
(a) the financial asset is held within a business model whose objective is to hold financial assets in order to collect contractual cash flows and
-
(b) the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
Such financial assets are subsequently measured at amortized cost (the amount at which the financial asset is measured at initial recognition minus the principal repayments, plus or minus the cumulative amortization using the effective interest method of any difference between the initial amount and the maturity amount and adjusted for any loss allowance) and is not part of a hedging relationship. A gain or loss is recognized in profit or loss when the financial asset is derecognized, through the amortization process or in order to recognize the impairment gains or losses.
25
English Translation of Financial Statements Originally Issued in Chinese
Interest revenue is calculated by using the effective interest method. This is calculated by applying the effective interest rate to the gross carrying amount of a financial asset except for:
-
(a) purchased or originated credit-impaired financial assets. For those financial assets, the Group applies the credit-adjusted effective interest rate to the amortized cost of the financial asset from initial recognition.
-
(b) financial assets that are not purchased or originated credit-impaired financial assets but subsequently have become credit-impaired financial assets. For those financial assets, the Group applies the effective interest rate to the amortized cost of the financial asset in subsequent reporting periods.
Financial asset measured at fair value through other comprehensive income
A financial asset is measured at fair value through other comprehensive income if both of the following conditions are met:
-
(a) the financial asset is held within a business model whose objective is achieved by both collecting contractual cash flows and selling financial assets and
-
(b) the contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
Recognition of gain or loss on a financial asset measured at fair value through other comprehensive income are described as below:
-
(a) A gain or loss on a financial asset measured at fair value through other comprehensive income should be recognized in other comprehensive income, except for impairment gains or losses and foreign exchange gains and losses, until the financial asset is derecognized or reclassified.
-
(b) When the financial asset is derecognized, the cumulative gain or loss previously recognized in other comprehensive income should be reclassified from equity to profit or loss as a reclassification adjustment.
-
(c) Interest revenue calculated by using the effective interest method (effective interest rate times the carrying amount of the financial asset) or the method stated below should be recognized in profit or loss.
-
(i) For purchased or originated credit-impaired financial assets, the Group applies the credit-adjusted effective interest rate to the amortized cost of the financial asset.
-
(ii) For financial assets that are not purchased or originated credit-impaired financial assets but subsequently become credit-impaired financial assets, the Group applies the effective interest rate to the amortized cost of the financial asset in subsequent reporting periods.
26
English Translation of Financial Statements Originally Issued in Chinese
Besides, for certain equity investments within the scope of IFRS 9 that is neither held for trading nor contingent consideration recognized by an acquirer in a business combination to which IFRS 3 applies, the Group made an irrevocable election to present the changes of the fair value in other comprehensive income at initial recognition. Amounts presented in other comprehensive income shall not be subsequently transferred to profit or loss (when disposal of such equity instrument, its cumulated amount included in other components of equity is transferred directly to the retained earnings) and these investments should be presented as financial assets measured at fair value through other comprehensive income on the balance sheet. Dividends on such investment are recognized in profit or loss unless the dividends clearly represents a recovery of part of the cost of investment.
The accounting policy before January 1, 2018 is as follows:
The Group accounts for regular way purchase or sales of financial assets on the trade date.
Financial assets of the Group are classified as available-for-sale financial assets and loans and receivables. The Group determines the classification of its financial assets at initial recognition.
Available-for-sale financial assets
Available-for-sale investments are non-derivative financial assets that are designated as available-for-sale or those not classified as financial assets at fair value through profit or loss, held-to-maturity financial assets, or loans and receivables.
Foreign exchange gains and losses and interest calculated using the effective interest method relating to monetary available-for-sale financial assets, or dividends on an available-for-sale equity instrument, are recognized in profit or loss. Subsequent measurement of available-for-sale financial assets at fair value is recognized in equity until the investment is derecognized, at which time the cumulative gain or loss is recognized in profit or loss.
If equity instrument investments do not have quoted prices in an active market and their fair value cannot be reliably measured, then they are classified as financial assets measured at cost on balance sheet and carried at cost net of accumulated impairment losses, if any, as at the reporting date.
Loans and receivables
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market other than those that the Group upon initial recognition designates as available for sale, classified as at fair value through profit or loss, or those for which the holder may not recover substantially all of its initial investment.
27
English Translation of Financial Statements Originally Issued in Chinese
Loans and receivables are separately presented on the balance sheet as receivables or bond investments for which no active market exists. After initial measurement, such financial assets are subsequently measured at amortized cost using the effective interest rate method, less impairment. Amortized cost is calculated by considering any discount or premium on acquisition and fee or transaction costs. The effective interest method amortization is recognized in profit or loss.
- B. Impairment of financial assets
The accounting policy from January 1, 2018 is as follows:
The Group recognizes a loss allowance for expected credit losses on financial asset measured at amortized cost.
The Group measures expected credit losses of a financial instrument in a way that reflects:
-
(a) an unbiased and probability-weighted amount that is determined by evaluating a range of possible outcomes;
-
(b) the time value of money; and
-
(c) reasonable and supportable information that is available without undue cost or effort at the reporting date about past events, current conditions and forecasts of future economic conditions.
The loss allowance is measured as follows:
-
(a) At an amount equal to 12-month expected credit losses: the credit risk on a financial asset has not increased significantly since initial recognition or the financial asset is determined to have low credit risk at the reporting date. In addition, the Group measures the loss allowance for a financial asset at an amount equal to lifetime expected credit losses in the previous reporting period, but determines at the current reporting date that condition is no longer met.
-
(b) At an amount equal to the lifetime expected credit losses: the credit risk on a financial asset has increased significantly since initial recognition or financial asset that is purchased or originated credit-impaired financial asset.
-
(c) For trade receivables or contract assets arising from transactions within the scope of IFRS 15, the Group measures the loss allowance at an amount equal to lifetime expected credit losses.
At each reporting date, the Group needs to assess whether the credit risk on a financial asset has been increased significantly since initial recognition by comparing the risk of a default occurring at the reporting date and the risk of default occurring at initial recognition. Please refer to Note 12 for further details on credit risk.
28
English Translation of Financial Statements Originally Issued in Chinese
The accounting policy before January 1, 2018 is as follows:
The Group assesses at each reporting date whether there is any objective evidence that a financial asset is impaired. A financial asset is deemed to be impaired if, and only if, there is objective evidence of impairment because of one or more loss events that has occurred after the initial recognition of the asset and that loss event has an impact on the estimated future cash flows of the financial asset. The carrying amount of the financial asset impaired, other than receivables impaired which are reduced using an allowance account is reduced directly and the amount of the loss is recognized in profit or loss.
A significant or prolonged decline in the fair value of an available-for-sale equity instrument below its cost is considered a loss event.
Other loss events include:
-
(a) significant financial difficulty of the issuer or obligor
-
(b) a breach of contract, such as a default or delinquency in interest or principal payments
-
(c) is becoming probable that the borrower will enter bankruptcy or other financial reorganization
-
(d) the disappearance of an active market for that financial asset because of financial difficulties
For loans and receivables measured at amortized cost, the Group first assesses individually whether objective evidence of impairment exists individually for financial asset that are individually significant, or collectively for financial assets that are not individually significant. If the Group determines that no objective evidence of impairment exits for an individually assessed financial asset, whether significant or not, it includes the asset in a company of financial assets with similar credit risk characteristics and collectively assesses them for impairment. If there is objective evidence that an impairment loss has been incurred, the amount of the loss is measured as the difference between the assets carrying amount and the present value of estimated future cash flows. The present value of the estimated future cash flows is discounted at the financial assets original effective interest rate. However, if the loan using floating rate, the discount rate used to measure the impairment loss is the effective interest rate. Interest income is based on the reduced carrying amount of the asset and is continuously estimated using the same discount rate to measure the impairment loss.
Receivables together with the associated allowance are written off when there is no realistic prospect of future recovery. If, in a subsequent year, the amount of the estimated impairment loss increases or decreases because of an event occurring after the impairment was recognized, the previously recognized impairment loss is increased or reduced by adjusting the allowance account. If a future write-off is later recovered, the recovery is credited to profit or loss.
29
English Translation of Financial Statements Originally Issued in Chinese
In the case of equity investments classified as available-for-sale, where there is evidence of impairment, the cumulative loss – measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that investment previously recognized in profit or loss – is removed from other comprehensive income and recognized in profit or loss. Impairment losses on equity investments are not reversed through profit or loss; increases in their fair value after impairment are recognized directly in other comprehensive income.
- C. Derecognition of financial assets
A financial asset is derecognized when:
-
(a) The rights to receive cash flows from the asset have expired
-
(b) The Group has transferred the asset and substantially all the risks and rewards of the asset have been transferred
-
(c) The Group has neither transferred nor retained substantially all the risks and rewards of the asset, but has transferred control of the asset
On derecognition of a financial asset in its entirety, the difference between the carrying amount and the consideration received or receivable including any cumulative gain or loss that had been recognized in other comprehensive income, is recognized in profit or loss.
- D. Financial liabilities and equity
Classification between liabilities or equity
The Group classifies the instrument issued as a financial liability or an equity instrument in accordance with the substance of the contractual arrangement and the definitions of a financial liability, and an equity instrument.
Equity instruments
An equity instrument is any contract that evidences a residual interest in the assets of an entity after deducting all its liabilities. The transaction costs of an equity transaction are accounted for as a deduction from equity (net of any related income tax benefit) to the extent they are incremental costs directly attributable to the equity transaction that otherwise would have been avoided.
Financial liabilities
Financial liabilities within the scope of IFRS 9 Financial Instruments (Before January 1, 2018: IAS 39 Financial Instruments: Recognition and Measurement) are classified as financial liabilities at fair value through profit or loss or financial liabilities measured at amortized cost.
30
English Translation of Financial Statements Originally Issued in Chinese
Financial liabilities at amortized cost
Financial liabilities measured at amortized cost include interest bearing loans and borrowings that are subsequently measured using the effective interest rate method after initial recognition. Gains and losses are recognized in profit or loss when the liabilities are derecognized as well as through amortization process of the effective interest rate method.
Amortized cost is calculated by considering any discount or premium on acquisition and fees or transaction costs.
Derecognition of financial liabilities
A financial liability is derecognized when the obligation under the liability is discharged or cancelled or expires.
When an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms of an existing liability are substantially modified (whether or not attributable to the financial difficulty of the debtor), such an exchange or modification is treated as a derecognition of the original liability and the recognition of a new liability, and the difference in the respective carrying amounts and the consideration paid, including any non-cash assets transferred or liabilities assumed, is recognized in profit or loss.
- E. Offsetting of financial instruments
Financial assets and financial liabilities are offset and the net amount reported in the balance sheet if, and only if, there is a currently enforceable legal right to offset the recognized amounts and there is an intention to settle on a net basis, or to realize the assets and settle the liabilities simultaneously.
(9) Fair value
A fair value measurement assumes that the asset or liability is exchanged in an orderly transaction between market participants to sell the asset or transfer the liability at the measurement date under current market conditions. A fair value measurement assumes that the transaction to sell the asset or transfer the liability takes place either:
-
A. in the principal market for the asset or liability; or
-
B. in the absence of a principal market, in the most advantageous market for the asset or liability.
31
English Translation of Financial Statements Originally Issued in Chinese
The main or the most advantageous market must enter by the Group to conduct transaction.
An entity shall measure the fair value of an asset or a liability using the assumptions that market participants would use when pricing the asset or liability, if market participants act in their economic best interest.
A fair value measurement of a non-financial asset considers a market participant’s ability to generate economic benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset in its highest and best use.
The Group adopts the appropriate valuation technique(s) to use when measuring fair value. The valuation technique(s) used should maximize the use of relevant observable inputs and minimize unobservable inputs.
(10) Inventories
Inventories, including construction land, construction in progress and property for sale, are stated at the cost in the basis of the account. The construction land transfer to property under construction during actively developed and capitalize financial cost during actively developed or construction period.
Inventories are valued at lower of cost and net realizable value item by item. Net realizable value is the estimated selling price in the ordinary course of business, less estimated costs of completion and the estimated costs necessary to make the sale.
The Group's contract incremental cost is the commission generated by the acquisition of the presold house contract. The customer's signing of the presold contract has not fulfilled the performance obligation because the goods promised to have not been transferred to the customer. According IFRS 15, the sales commission is the incremental cost of acquisiting the presold house contract. When the house is transferred to the customer and fulfill the performance obligation, the incremental cost of obtaining the contract is be amortized.
Starting from January 1, 2018, rendering of services is accounted in accordance with IFRS 15 but not within the scoping of inventories.
(11) Construction Contract
The Group’s presold house transaction contracts of buyer only have the limited influence on the design of the real property, or to specify only minor changes to the basic design. In accordance with IFRS 15 “Revenue of Customer Contracts”, the Group’s presold house contract is a commodity sales agreement and the is recognized as sales revenue.
32
English Translation of Financial Statements Originally Issued in Chinese
(12) Investments accounted for using the equity method
The Group’s investment in its associate is accounted for using the equity method other than those that meet the criteria to be classified as held for sale. An associate is an entity over which the Group has significant influence. A joint venture means the Group has rights to the net assets of the joint agreement.
Under the equity method, the investment in the associate is carried in the balance sheet at cost and adjusted thereafter for the post-acquisition change in the Group’s share of net assets of the associate. After the interest in the associate is reduced to zero, additional losses are provided for, and a liability is recognized, only to the extent that the Group has incurred legal or constructive obligations or made payments on behalf of the associate. Unrealized gains and losses resulting from transactions between the Group and the associate are eliminated to the extent of the Group’s related interest in the associate.
When changes in the net assets of an associate occur and not those that are recognized in profit or loss or other comprehensive income and do not affects the Group’s percentage of ownership interests in the associate, the Group recognizes such changes in equity based on its percentage of ownership interests. The resulting capital surplus recognized will be reclassified to profit or loss at the time of disposing the associate on a prorate basis.
When the associate issues new stock, and the Group’s interest in an associate is reduced or increased as the Group fails to acquire shares newly issued in the associate proportionately to its original ownership interest, the increase or decrease in the interest in the associate is recognized in additional paid in capital and investment in associate. When the interest in the associate is reduced, the cumulative amounts previously recognized in other comprehensive income are reclassified to profit or loss or other appropriate items. The aforementioned capital surplus recognized is reclassified to profit or loss on a prorate basis when the Group disposes of the associate.
The financial statements of the associate are prepared for the same reporting period as the Group. Where necessary, adjustments are made to bring the accounting policies in line with those of the Group.
The Group determines at each reporting date whether there is any objective evidence that the investment in the associate is impaired in accordance with IAS 28 Investments in Associates and Joint Ventures (before January 1, 2018: IAS 39 Financial Instruments: Recognition and Measurement ). If this is the case the Group calculates the amount of impairment as the difference between the recoverable amount of the associate and its carrying value and recognizes the amount in the ‘share of profit or loss of an associate’ in the statement of comprehensive income in accordance with IAS 36 Impairment of Assets. In determining the value in use of the investment, the Group estimates:
33
English Translation of Financial Statements Originally Issued in Chinese
-
A. Its share of the present value of the estimated future cash flows expected to be generated by the associate, including the cash flows from the operations of the associate and the proceeds on the ultimate disposal of the investment.
-
B. The present value of the estimated future cash flows expected to arise from dividends to be received from the investment and from its ultimate disposal.
Because goodwill that forms part of the carrying amount of an investment in an associate is not separately recognized, it is not tested for impairment separately by applying the requirements for impairment testing goodwill in IAS 36 Impairment of Assets.
Upon loss of significant influence over the associate, the Group measures and recognizes any retaining investment at its fair value. Any difference between the carrying amount of the associate upon loss of significant influence and the fair value of the retaining investment and proceeds from disposal is recognized in profit or loss. The Group recognizes its interest in the jointly controlled entities using the equity method continuously.
(13) Property, plant and equipment
Property, plant and equipment are stated at cost, net of accumulated depreciation and accumulated impairment losses, if any. Such cost includes the cost of dismantling and removing the item and restoring the site on which it is located and borrowing costs for construction in progress if the recognition criteria are met. Each part of an item of property, plant and equipment with a cost that is significant in relation to the total cost of the item is depreciated separately. When significant parts of property, plant and equipment are required to be replaced in intervals, the Group recognized such parts as individual assets with specific useful lives and depreciation, respectively. The carrying amount of those parts that are replaced is derecognized in accordance with the derecognition provisions of IAS 16 Property, plant and equipment. When a major inspection is performed, its cost is recognized in the carrying amount of the plant and equipment as a replacement if the recognition criteria are satisfied. All other repair and maintenance costs are recognized in gain or loss as incurred.
Depreciation is calculated on a straight-line basis over the estimated economic lives of the following assets:
Buildings: 5~50 years Leased assets: 5 years Other equipment:2~26 years Leasehold improvements: The shorter of lease terms or economic useful lives
34
English Translation of Financial Statements Originally Issued in Chinese
An item of property, plant and equipment and any significant part initially recognized is derecognized upon disposal or when no future economic benefits are expected from its use or disposal. Any gain or loss arising on derecognition of the asset is recognized in profit or loss.
The assets’ residual values, useful lives and methods of depreciation are reviewed at each financial year end and adjusted prospectively, if appropriate.
(14) Investment property
Investment properties are measured initially at cost, including transaction costs. The carrying amount includes the cost of replacing part of an existing investment property at the time that cost is incurred if the recognition criteria are met and excludes the costs of day-to-day servicing of an investment property. After initial recognition, investment properties are measured using the cost model in accordance with the requirements of IAS 16 for that model, other than those that meet the criteria to be classified as held for sale (or are included in a disposal group that is classified as held for sale) in accordance with IFRS 5 Non-current Assets Held for Sale and Discontinued Operations.
Depreciation is calculated on a straight-line basis over the estimated economic lives of the following assets:
Buildings 5 ~ 50 years
Investment properties are derecognized when either they have been disposed of or when the investment property is permanently withdrawn from use and no future economic benefit is expected from its disposal. The difference between the net disposal proceeds and the carrying amount of the asset is recognized in profit or loss in the period of derecognition.
The Group decide to transfer properties to or from investment properties according to actual use.
Properties are transferred to or from investment properties when the properties meet, or cease to meet, the definition of investment property and there is evidence of the change in use.
(15) Leases
Group as a lessee
Finance leases which transfer to the Group substantially all the risks and benefits incidental to ownership of the leased item, are capitalized at the commencement of the lease at the fair value of the leased property or, if lower, at the present value of the minimum lease payments. Lease payments are apportioned between finance charges and reduction of the lease liability to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are recognized in profit or loss.
35
English Translation of Financial Statements Originally Issued in Chinese
A leased asset is depreciated over the useful life of the asset. However, if there is no reasonable certainty that the Group will obtain ownership by the end of the lease term, the asset is depreciated over the shorter of the estimated useful life of the asset and the lease term.
Operating lease payments are recognized as an expense on a straight-line basis over the lease term.
Group as a lessor
Leases in which the Group does not transfer substantially all the risks and benefits of ownership of the asset are classified as operating leases. Initial direct costs incurred in negotiating an operating lease are added to the carrying amount of the leased asset and recognized over the lease term on the same basis as rental income. Rental revenue generated from operating leases was recognized over the lease term using the straight-line method. Contingent rents are recognized as revenue in the period in which they are earned.
(16) Intangible assets
Intangible assets acquired separately are measured on initial recognition at cost. The cost of intangible assets acquired in a business combination is its fair value as at the date of acquisition. Following initial recognition, intangible assets are carried at cost less any accumulated amortization and accumulated impairment losses, if any. Internally generated intangible assets, excluding capitalized development costs, are not capitalized and expenditure is reflected in profit or loss for the year in which the expenditure is incurred.
The useful lives of intangible assets are assessed as either finite or indefinite.
Intangible assets with finite lives are amortized over the useful economic life and assessed for impairment whenever there is an indication that the intangible asset may be impaired. The amortization period and the amortization method for an intangible asset with a finite useful life is reviewed at least at the end of each financial year. Changes in the expected useful life or the expected pattern of consumption of future economic benefits embodied in the asset is accounted for by changing the amortization period or method, as appropriate, and are treated as changes in accounting estimates.
Intangible assets with indefinite useful lives are not amortized, but are tested for impairment annually, either individually or at the cash-generating unit level. The assessment of indefinite life is reviewed annually to determine whether the indefinite life continues to be supportable. If not, the change in useful life from indefinite to finite is made on a prospective basis.
Gains or losses arising from derecognition of an intangible asset are recognized in profit or loss when the asset is derecognized.
36
English Translation of Financial Statements Originally Issued in Chinese
Computer software
The cost of computer software is amortized on a straight-line basis over the estimated useful life (1 to 6 years).
Trademark
The cost of trademark is amortized on a straight-line basis over the estimated useful life which is prescribed by law.
(17) Impairment of non-financial assets
The Group assesses at the end of each reporting period whether there is any indication that an asset in the scope of IAS 36 Impairment of Assets may be impaired. If any such indication exists, or when annual impairment testing for an asset is required, the Group estimates the asset’s recoverable amount. An asset’s recoverable amount is the higher of an asset’s or cashgenerating unit’s (“CGU”) fair value less costs to sell and its value in use and is determined for an individual asset, unless the asset does not generate cash inflows that are largely independent of those from other assets or groups of assets. Where the carrying amount of an asset or CGU exceeds its recoverable amount, the asset is considered impaired and is written down to its recoverable amount.
For assets excluding goodwill, an assessment is made at each reporting date as to whether there is any indication that previously recognized impairment losses may no longer exist or may have decreased. If such indication exists, the Group estimates the asset’s or cashgenerating unit’s recoverable amount. A previously recognized impairment loss is reversed only if there has been an increase in the estimated service potential of an asset which in turn increases the recoverable amount. However, the reversal is limited so that the carrying amount of the asset does not exceed its recoverable amount, nor exceed the carrying amount that would have been determined, net of depreciation, had no impairment loss been recognized for the asset in prior years.
A cash generating unit, or groups of cash-generating units, to which goodwill has been allocated is tested for impairment annually at the same time, irrespective of whether there is any indication of impairment. If an impairment loss is to be recognized, it is first allocated to reduce the carrying amount of any goodwill allocated to the cash generating unit (group of units), then to the other assets of the unit (group of units) pro rata based on the carrying amount of each asset in the unit (group of units). Impairment losses relating to goodwill cannot be reversed in future periods for any reason.
An impairment loss of continuing operations or a reversal of such impairment loss is recognized in profit or loss.
37
English Translation of Financial Statements Originally Issued in Chinese
(18) Revenue recognition
The accounting policy from January 1, 2018 is as follows:
The Group’s revenue arising from contracts with customers mainly include sale of buildings and land. The accounting policies for the Group’s types of revenue are explained as follows:
Construction income
As explained in Note 4 (11) construction contracts, the Group entrusts construction companies in construction and planning of public housing is recognized as sales revenue in accordance with the IFRS 15 about the regulation of sales of goods. Therefore, the Group recognize profit and loss when the ownership transferred.
Before the recognition of the income, the down payment and installment received for the sale of the premises are recognized as contract liabilities in the current liabilities of the balance sheet.
Sales of goods
The Group recognized the sales revenue when the merchandise transport to the customer and the control of merchandise transfer to the customers (The customers owns the right to control the merchandise and the residual benefit to the merchandise.)
The Group recognized the account receivable when the merchandise’s control transfer to the customers and has the right to charge, the account receivable usually has a short period to recover and do not have a significant financial component.
Rendering of services
The Group’s service revenue mainly generated from offering healthy examination. The revenue recognized when the service completed. The cost of the service recognized when the transaction occurred ; the expenses recognized in the current period in accordance with accrual basis.
The accounting policy from January 1, 2017 is as follows:
Revenue is recognized to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured at the fair value of the consideration received or receivable. The following specific recognition criteria must also be met before revenue is recognized:
38
English Translation of Financial Statements Originally Issued in Chinese
Construction income
As explained in Note 4 (11) construction contracts, the entrusting construction Group in construction and planning of public housing is recognized as sales revenue in accordance with the IAS18 about the regulation of sales of goods. Therefore, the Group recognize profit and loss when the ownership transferred.
Before the recognition of the income, the down payment and installment received for the sale of the premises are recognized as prepayments in the current liabilities of the balance sheet.
Sales of goods
Sales are recognized when all the following conditions have been satisfied:
-
A. the significant risk and benefits of the ownership is transferred to the buyers
-
B. the Group hasn’t involved in management continuously and lose control of the the products that have been sold.
-
C. amount of the revenue can be measured reliably.
-
D. the economic benefits generated by the transaction may flow into the Group.
-
E. the cost related to the transaction can be measured reliably.
Rendering of services
The Group’s service revenue mainly generated from offering healthy examination. The revenue recognized when the service completed. The cost of the service recognized when the transaction occurred ; the expenses recognized in the current period in accordance with accrual basis.
Dividends
Revenue is recognized when the Group has the right to receive the payment.
Rental income
Revenue generated by operating leasing is recognized on a straight-line basis over the leasing period.
(19) Borrowing costs
Borrowing costs directly attributable to the acquisition, construction or production of an asset that necessarily takes a substantial period to get ready for its intended use or sale are capitalized as part of the cost of the respective assets. All other borrowing costs are expensed in the period they occur. Borrowing costs consist of interest and other costs that an entity incurs relating to the borrowing of funds.
39
English Translation of Financial Statements Originally Issued in Chinese
(20) Retirement benefits plans
All regular employees of the Company and its domestic subsidiaries are entitled to a pension plan that is managed by an independently administered pension fund committee. Fund assets are deposited under the committee’s name in the specific bank account and hence, not associated with the Company and its domestic subsidiaries. Therefore, fund assets are not included in the Group’s consolidated financial statements. Pension benefits for employees of the overseas subsidiaries and the branches are provided in accordance with the respective local regulations.
For the defined contribution plan, the Company and its domestic subsidiaries will make a monthly contribution of no less than 6% of the monthly wages of the employee’s subject to the plan. The Company and its subsidiaries recognizes expenses for the defined contribution plan in the period in which the contribution becomes due. Overseas subsidiaries and branches make contribution to the plan based on the requirements of local regulations.
Post-employment benefit plan that is classified as a defined benefit plan uses the Projected Unit Credit Method to measure its obligations and costs based on actuarial assumptions. Remeasurements, comprising of the effect of the actuarial gains and losses, the effect of the asset ceiling and the return on plan assets, excluding net interest, are recognized as other comprehensive income with a corresponding debit or credit to other equity in the period in which they occur. Past service costs are recognized in profit or loss on the earlier of:
A. the date of the plan amendment or curtailment, and
- B. the date that the Group recognizes restructuring-related costs or termination benefits costs
Net interest is calculated by applying the discount rate to the net defined benefit liability or asset, both as determined at the start of the annual reporting period, taking account of any changes in the net defined benefit liability (asset) during the period because of contribution and benefit payment.
(21) Income taxes
Income tax expense (income) is the aggregate amount included in the determination of profit or loss for the period in respect of current tax and deferred tax.
Current income tax
Current income tax assets and liabilities for the current and prior periods are measured at the amount expected to be recovered from or paid to the taxation authorities, using the tax rates and tax laws that have been enacted or substantively enacted by the end of the reporting period. Current income tax relating to items recognized in other comprehensive income or directly in equity is recognized in other comprehensive income or equity and not in profit or loss.
The income tax for undistributed earnings is recognized as income tax expense in the subsequent year when the distribution proposal is approved by the shareholders’ meeting.
40
English Translation of Financial Statements Originally Issued in Chinese
Deferred tax
Deferred tax is provided on temporary differences at the reporting date between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes.
Deferred tax liabilities are recognized for all taxable temporary differences, except:
-
A. Where the deferred tax liability arises from the initial recognition of goodwill or of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss
-
B. In respect of taxable temporary differences associated with investments in subsidiaries, associates and interests in joint ventures, where the timing of the reversal of the temporary differences can be controlled and it is probable that the temporary differences will not reverse in the foreseeable future
Deferred tax assets are recognized for all deductible temporary differences, carry forward of unused tax credits and unused tax losses, to the extent that it is probable that taxable profit will be available against which the deductible temporary differences, and the carry forward of unused tax credits and unused tax losses can be utilized, except:
-
A. Where the deferred tax asset relating to the deductible temporary difference arises from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss
-
B. In respect of deductible temporary differences associated with investments in subsidiaries, associates and interests in joint ventures, deferred tax assets are recognized only to the extent that it is probable that the temporary differences will reverse in the foreseeable future and taxable profit will be available against which the temporary differences can be utilized
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the year when the asset is realized or the liability is settled, based on tax rates and tax laws that have been enacted or substantively enacted at the reporting date. The measurement of deferred tax assets and deferred tax liabilities reflects the tax consequences that would follow from the way the Group expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities. Deferred tax relating to items recognized outside profit or loss is recognized outside profit or loss. Deferred tax items are recognized in correlation to the underlying transaction either in other comprehensive income or directly in equity. Deferred tax assets are reassessed at each reporting date and are recognized accordingly.
41
English Translation of Financial Statements Originally Issued in Chinese
Deferred tax assets and deferred tax liabilities are offset, if a legally enforceable right exists to set off current income tax assets against current income tax liabilities and the deferred taxes relate to the same taxable entity and the same taxation authority.
5. SIGNIFICANT ACCOUNTING JUDGEMENTS, ESTIMATES AND ASSUMPTIONS
The preparation of the Group’s consolidated financial statements require management to make judgments, estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities, and the disclosure of contingent liabilities, at the end of the reporting period. However, uncertainty about these assumption and estimate could result in outcomes that require a material adjustment to the carrying amount of the asset or liabilities affected in future periods.
(1) Judgement
In the process of applying the Group’s accounting policies, management has made the following judgments, which have the most significant effect on the amounts recognized in the consolidated financial statements:
- Financing lease commitment Group as the lessor
The Group has signed real estate leases for investment real property portfolios. Based on the assessment of its agreed terms, the Group still retains the significant risks and rewards of ownership of these properties and treats them as operating leases.
(2) Estimates and assumptions
The key assumptions concerning the future and other key sources of estimation uncertainty at the reporting date, that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.
A. Fair value of financial instruments
Where the fair value of financial assets and financial liabilities recorded in the balance sheet cannot be derived from active markets, they are determined using valuation techniques including the income approach (for example the discounted cash flows model) or market approach. Changes in assumptions about these factors could affect the reported fair value of the financial instruments. Please refer to Note 12 for more details.
42
English Translation of Financial Statements Originally Issued in Chinese
B. Impairment of non-financial assets
An impairment exists when the carrying value of an asset or cash generating unit exceeds its recoverable amount, which is the higher of its fair value less costs to sell and its value in use. The fair value less costs to sell calculation is based on the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date less incremental costs that would be directly attributable to the disposal of the asset or cash generating unit. The value in use calculation is based on a discounted cash flow model. The cash flows projections are derived from the budget for the next five years and do not include restructuring activities that the Group is not yet committed to or significant future investments that will enhance the asset’s performance of the cash generating unit being tested. The recoverable amount is most sensitive to the discount rate used for the discounted cash flow model as well as the expected future cash-inflows and the growth rate used for extrapolation purposes.
C. Retirement benefits plans
The cost of retirement employment benefit and the present value of the pension obligation under defined benefit pension plans are determined using actuarial valuations. An actuarial valuation involves making various assumptions. These include the determination of the discount rate, future salary increases, mortality rates and future pension increases. Please refer to Note 6 for more details.
D. Income tax
Uncertainties exist with respect to the interpretation of complex tax regulations and the amount and timing of future taxable income. Given the wide range of international business relationships and the long-term nature and complexity of existing contractual agreements, differences arising between the actual results and the assumptions made, or future changes to such assumptions, could necessitate future adjustments to tax income and expense already recorded. The Group establishes provisions, based on reasonable estimates, for possible consequences of audits by the tax authorities of the respective counties in which it operates. The amount of such provisions is based on various factors, such as experience of previous tax audits and differing interpretations of tax regulations by the taxable entity and the responsible tax authority. Such differences of interpretation may arise on a wide variety of issues depending on the conditions prevailing in the respective Group’s domicile.
43
English Translation of Financial Statements Originally Issued in Chinese
Deferred tax assets are recognized for all carry forward of unused tax losses and unused tax credits and deductible temporary differences to the extent that it is probable that taxable profit will be available or there are sufficient taxable temporary differences against which the unused tax losses, unused tax credits or deductible temporary differences can be utilized. The amount of deferred tax assets determined to be recognized is based upon the likely timing and the level of future taxable profits and taxable temporary differences together with future tax planning strategies. As of December 31, 2018, the deferred income tax assets that the Group has not recognize, please refer to Note 6 for more details.
E. Evaluation of Inventory
The Group must use the judgment and estimates to determine the net realizable value of the inventory at the balance sheet date, as the inventories are measured at the lower of the cost and the net realizable value. The Group assesses the amount of inventory at the balance sheet date due to market changes or no market sales value, and reduces the inventory cost to the net realizable value. This inventory evaluation is mainly based on the product demand in the specific period in the future, so it may cause significant changes. Please refer to Note 6 for more details.
- F. Accounts receivables–estimation of impairment loss
Starting from January 1, 2018:
The Group estimates the impairment loss of accounts receivables at an amount equal to lifetime expected credit losses. The credit loss is the present value of the difference between the contractual cash flows that are due under the contract (carrying amount) and the cash flows that expects to receive (evaluate forward looking information). However, as the impact from the discounting of short-term receivables is not material, the credit loss is measured by the undiscounted cash flows. Where the actual future cash flows are lower than expected, a material impairment loss may arise. Please refer to Note 6 for more details.
Before January 1, 2018:
The Group considers the estimation of future cash flows when there is objective evidence showed indications of impairment. The amount of the loss is measured as the difference between the asset's carrying amount and the present value of estimated future cash flows (excluding future credit losses that have not been incurred) discounted at the financial asset's original effective interest rate. However, as the impact from the discounting of shortterm receivables is not material, the impairment of short-term receivables is measured as the difference between the asset's carrying amount and the estimated undiscounted future cash flows. Where the actual future cash flows are lower than expected, a material impairment loss may arise. Please refer to Note 6 for more details.
44
English Translation of Financial Statements Originally Issued in Chinese
6. CONTENTS OF SIGNIFICANT ACCOUNTS
(1) Cash and cash equivalents
| Cash on hand and petty cash Checking accounts and demand deposit Time deposits Cash equivalents -short-term billsTotal |
As of | As of |
|---|---|---|
| December 31, 2018 |
December 31, 2017 |
|
| NTD | NTD | |
| $4,385 1,480,247 85,550 49,975 |
$3,714 1,147,051 76,700 - |
|
| $1,620,157 | $1,227,465 |
As of 31 December 2018 and 2017, cash and cash equivalents were not pledged as collateral or restricted for uses.
(2) Financial assets at fair value through profit or loss
| Equity instruments investments measured at fair value through other comprehensive income - current:Listed companies’ stocks Equity instruments investments measured at fair value through other comprehensive income - non-current:Unlisted companies’ stocks Current Non-current |
As of | As of |
|---|---|---|
| December 31, 2018 |
December 31, 2017(Note) |
|
| NTD | NTD | |
$2,620,886 |
||
$1,637,951 |
||
| $2,620,886 | ||
| $1,637,951 |
Note: The Group adopted IFRS 9 since January 1, 2018. The Group elected not to restate prior periods in accordance with the transition provision in IFRS 9.
As of 31 December 2018, financial assets at fair value through over comprehensive income were not pledged.
45
English Translation of Financial Statements Originally Issued in Chinese
(3) Financial assets in available-for-sale
| Stocks Add: Valuation adjustments Total Current Non-current Total |
As of | As of |
|---|---|---|
| December 31, 2018(Note) |
December 31, 2017 |
|
| NTD | NTD | |
| $4,080,246 428,368 $4,508,614 As of |
$4,080,246 428,368 |
|
| $4,508,614 | ||
| December 31, 2018(Note) |
December 31, 2017 |
|
| NTD | NTD | |
| $2,983,349 1,525,265 |
||
| $4,508,614 |
Note: The Group adopted IFRS 9 since January 1, 2018. The Group elected not to restate prior periods in accordance with the transition provision in IFRS 9.
The Group adopted IAS 39 before January 1, 2018 and classified certain financial assets as available-for-sale financial assets.
Available-for-sale financial assets were not pledged.
- (4) Financial assets measured at cost Non-current
| Stocks | As at | |
|---|---|---|
| 31 Dec. 2018(Note) | 31 Dec. 2017 | |
| $212,200 |
Note: The Group adopted IFRS 9 since January 1, 2018. The Group elected not to restate prior periods in accordance with the transition provision in IFRS 9.
The Group adopted IAS 39 before 1 January 2018. The above investments in the equity instruments of unlisted entities are measured at cost as the fair value of these investments are not reliably measurable since the variability in the range of reasonable fair value measurements is significant for that investment and that the probabilities of the various estimates within the range cannot be reasonably assessed and used when measuring fair value.
Financial assets measured at cost were not pledged.
46
English Translation of Financial Statements Originally Issued in Chinese
(5) Notes receivable
| Notes receivable arising from operating activities Less: Loss allowance Notes receivable, net |
As of | As of |
|---|---|---|
| December 31, 2018 |
December 31, 2017 |
|
| NTD | NTD | |
| $24,209 - |
$24,121 - |
|
| $24,209 | $24,121 |
Notes receivables were not pledged.
The Group adopted IFRS 9 for impairment assessment since 1 January 2018. Please refer to Note 6.22 for more details on accumulated impairment. Please refer to Note 12 for more details on credit risk.
(6) Accounts receivable and Accounts receivable -related parties
| Accounts receivable Less: Loss allowance Subtotal Accounts receivable -related partiesLess: Loss allowance Total |
As of | As of |
|---|---|---|
| December 31, 2018 |
December 31, 2017 |
|
| NTD | NTD | |
| $455,961 (12) |
$266,410 - |
|
| 455,949 | 266,410 | |
| 5,984 - |
1,474 - |
|
| $461,933 | $267,884 |
Accounts receivables and accounts receivables – related parties were not pledged.
Accounts receivable are generally on 30-365-day terms. The Group adopted IFRS 9 for impairment assessment since 1 January 2018. Please refer to Note 6.22 for more details on impairment of accounts receivable. The Group adopted IAS 39 for impairment assessment before 1 January 2018. The ageing analysis of accounts receivable and accounts receivablerelated parties for the year ended 31 December 2017 are as follows: (Please refer to Note 12 for more details on credit risk management.)
The Group's trade receivables mainly consist of housing loans from the bank, the rental of buildings and equipment, and the credit card payments for hotel accommodation. The Trading partners are mainly creditworthy financial institutions and customers with good credit rating.
- Accounts receivable and accounts receivable from related parties, net the aging analysis is as follows:
| 2017.12.31 | Neither past due |
Past due | Total |
||||
|---|---|---|---|---|---|---|---|
Within 30days |
31-60 days |
61-90 days |
91-120 days |
Over 121 days |
|||
$243,458 |
$2,224 | $2,198 | $2,400 | $2,484 | $15,120 | $267,884 |
47
English Translation of Financial Statements Originally Issued in Chinese
(7) Inventories
| Land held for construction site Construction in progress Buildings and land held for sale Others Subtotal Prepayment for land purchases Total |
As of | As of |
|---|---|---|
| December 31, 2018 |
December 31, 2017 |
|
| NTD | NTD | |
| $8,154,901 15,058,866 2,052,299 12,293 |
$8,895,746 16,032,714 3,572,983 12,365 |
|
| 25,278,359 725,078 |
28,513,808 336,835 |
|
| $26,003,437 | $28,850,643 |
-
A. Some of the construction in progress above was contracted by the related company SanChing Engineering Co., Ltd., and the relevant transactions are detailed in Note 7.
-
B. The net realizable value of the construction land held by the Group is based on the land development analysis method. The the land profit is calculated by the legal use and intensity of the land, and the total sales amount after development or construction is estimated, deducting the direct costs, indirect costs, capital interest during the development period.
-
C. Significant Construction project as follow:
| Construction Project | Amount | Percentage of Completion |
|---|---|---|
| Minsheng Jingguo Building Landmark Twin Towers Cathay Fu Tu Chief Executive Officer Cathay O2 Fu Building Cathay Ho Yung Hua Road Park Beautiful Mansion |
3,840,098 1,486,551 1,989,160 1,535,800 1,149,124 1,441,749 1,315,905 1,010,000 |
100.00% 99.00% 90.00% 78.00% 42.00% 17.00% 9.00% 0.00% |
- D. The total interest capitalizes of the inventories mentioned above was found to be NT$ 230,859 thousand and NT$230,071 thousand for the year ended December 31, 2018 and 2017, respectively. The interest expense before capitalizing were NT$364,660 thousand and NT$475,439 thousand, respectively.
The interest rate of capitalized loan for inventories were 0.0859 %~0.1902% in 2018 and 0.0915%~0.1766% in 2017.
48
English Translation of Financial Statements Originally Issued in Chinese
- E. To successfully construct and deliver the building and housing to the customers, the company using trust accounts for the construction in progress are as follows:
| Construction Project (Amount) |
Trustee | Period From April 8, 2014 to the completion of the project, the license was obtained, and the first registration of the ownership was completed. From February 12, 2015 to the completion of the project, the license was obtained, and the first registration of the ownership was completed. From December 9, 2015 to the completion of the project, the license was obtained, and the first registration of the ownership was completed. From April 13, 2017 to the completion of the project, the license was obtained, and the first registration of the ownership was completed. From April 13, 2017 to the completion of the project, the license was obtained, and the first registration of the ownership was completed. From October 18, 2017 to the completion of the project, the license was obtained, and the first registration of the ownership was completed. From October 18, 2017 to the completion of the project, the license was obtained, and the first registration of the ownership was completed. From June 6, 2018 to the completion of the project, the license was obtained, and the first registration of the ownership was completed. From June 13, 2018 to the completion of the project, the license was obtained, and the first registration of the ownership was completed. From July 30, 2018 to the completion of the project, the license was obtained, and the first registration of the ownership was completed. |
|---|---|---|
| Chief Executive Officer (NT$1,710 thousand) Cathay Fu Tu (NT$17,075 thousand) Cathay O2 Fu Building (NT$5,811 thousand) Cathay New Village (NT$1,961 thousand) Cathay Ho (NT$144,189 thousand) Cathay Shui Hsiu (NT$844 thousand) Cathay Plus+ (NT$226,161 thousand) Park Beautiful Mansion (NT$95,657 thousand) TREE. RIVER. CATHAY’S HOME I (NT$144,431 thousand) HYGGE (NT$92,420 thousand) |
Cathay United Bank China Trust Commercial Bank Cathay United Bank Cathay United Bank Cathay United Bank Cathay United Bank Cathay United Bank Cathay United Bank Cathay United Bank Cathay United Bank |
As of December 31, 2018, the Group has established a deed of trust with the bank for the construction of the case, and has handled the fund management of the presold customers. The trust period ended until the project is completed and the first time the ownership registration of the completed property is completed. The balance of the funds managed by the Group in accordance with the above trust deed is NT$730,259 thousand, which is equal to the price of the presold contract. There is no delay in the delivery of the trust account.
-
F. The cost of inventories recognized in expenses amounts to NT$9,225,088 thousand and NT$7,930,117 thousand for the years ended to December 31, 2018 and 2017, including the loss of inventory price falling NT$132,671 thousand for the years ended to December 31, 2018.
-
G. Please refer to note 8 for more details on inventory under pledged.
49
English Translation of Financial Statements Originally Issued in Chinese
H. Incremental cost of the contract
The cost occurred for the acquisition of the customer's contract is the incremental cost of the contract. The incremental cost of the contract fulfills its obligation when the house hand over the the customers, and the incremental cost of the contract is amortized.
(8) Investments accounted for using the equity method
The following table lists the investments accounted (Investments in joint venture entities of the Group.) for using the equity method of the Group:
CCH REIM Company Limited (registered in Cayman) is mainly engaged in investment in real estate management financial advisory services in the mainland. The Group invests in the company by joint agreement based on cross-regional management considerations. In addition, the company is a non-public offering company and has not been listed on any securities exchange, so there is no fair value of the open market price.
The consolidated financial information and adjustments to the investment amount of the investment are as follows:
| Current assets Non-current assets Current liabilities Non-current liabilities Equities Shareholding ratio of The Group Carrying Amount of investment Cash and cash equivalent Current financial liabilities (excluding accounts payable, other payables and debt preparation) Current financial liabilities (excluding accounts payable, other payables and debt preparation) Operating revenue Operating expense Interest income Non-operating income and expenses Profit or loss from continuing operations Other comprehensive income Total comprehensive income |
2018.12.31 | 2017.12.31 |
|---|---|---|
| $752 (4,874) 154 - |
$8,941 13,385 150 - |
|
| (4,276) 50% |
22,176 50% |
|
| $(2,138) | $11,088 | |
| 2018.12.31 | 2017.12.31 | |
| $376 - - 2018 |
$4,471 - - 2017 |
|
| $7,705 (525) - (20,238) (13,058) (168) (13,226) |
$30,632 (1,282) - (32,273) (2,923) (6,602) (9,525) |
The joint venture had no contingent liabilities or capital commitments as at 31 December 2018, and 2017. The company cannot distribute its profits until it obtains the consent from the two venture partners.
50
English Translation of Financial Statements Originally Issued in Chinese
(9) Property, plant and equipment
| Cost 2018.1.1 Additions Disposals Transfer Loss of control (Note) Exchange differences 2018.12.31 2017.1.1 Additions Disposals Transfer Exchange differences 2017.12.31 Depreciation and impairment: 2018.1.1 Depreciation Disposals Loss of control (Note) Exchange differences 2018.12.31 2017.1.1 Depreciation Disposals Exchange differences 2017.12.31 Net carrying amount as of: 2018.12.31 2017.12.31 |
Land | Buildings | Leased assets | Leasehold Improvement |
Other equipment |
Construction in progress and equipment awaiting examination |
Total |
|---|---|---|---|---|---|---|---|
| $1,346 - - - - - |
$1,829 - - - - - |
$106,260 22,268 (20,853) - - - |
$813,370 456,914 (2,026) 450 - - |
$744,291 24,364 (11,524) 838 (6,524) 104 |
$141,035 378,118 - (1,288) - - |
$1,808,131 881,664 (34,403) - (6,524) 104 |
|
| $1,346 | $1,829 | $107,675 | $1,268,708 | $751,549 | $517,865 | $2,648,972 | |
| $1,346 - - - - |
$1,829 - - - - |
$114,327 4,761 (12,828) - - |
$796,683 15,171 - 1,516 - |
$717,807 27,623 (1,302) 185 (22) |
$27,767 116,726 - (3,458) - |
$1,659,759 164,281 (14,130) (1,757) (22) |
|
| $1,346 | $1,829 | $106,260 | $813,370 | $744,291 | $141,035 | $1,808,131 | |
$- - - - - |
$305 36 - - - |
$48,523 16,203 (17,761) - - |
$278,559 60,949 (2,018) - - |
$344,325 69,926 (6,187) (2,422) 40 |
$- - - - - |
$671,712 147,114 (25,966) (2,422) 40 |
|
| $- | $341 | $46,965 | $337,490 | $405,682 | $- | $790,478 | |
| $- - - - |
$269 36 - - |
$40,543 16,135 (8,155) - |
$215,787 62,772 - - |
$271,621 73,750 (1,068) 22 |
$- - - - |
$528,220 152,693 (9,223) 22 |
|
| $- | $305 | $48,523 | $278,559 | $344,325 | $- | $671,712 | |
$1,346 |
$1,488 | $60,710 | $931,218 | $345,867 | $517,865 | $1,858,494 | |
| $1,346 | $1,524 | $57,737 | $534,811 | $399,966 | $141,035 | $1,136,419 |
Note: The disposal of subsidiaries, please refer to 6.29
-
(1) The major components of the Group’s buildings are mainly buildings, air-conditioning equipment and elevators, and are depreciated according to their durability years of 50, 5 and 15 years respectively.
-
(2) The Group's Property, plant and equipment are not capitalized from financial costs.
-
(3) No Property, plant and equipment were pledged.
51
English Translation of Financial Statements Originally Issued in Chinese
(10) Investment property
| Land Cost: As at 1 Jan. 2018 $5,591,358 Additions from subsequent expenditure - Disposals (62,446) Transfers 1,654,877 Loss of control (Note) - Exchange differences - As at 31 Dec. 2018 $7,183,789 As at 1 Jan. 2017 $5,668,839 Additions from subsequent expenditure - Disposals (77,481) Transfers - Exchange differences - As at 31 Dec. 2017 $5,591,358 Depreciation and impairment: As at 1 Jan. 2018 $- Depreciation - Disposals - Loss of control (Note) - Exchange differences - As at 31 Dec. 2018 $- As at 1 Jan. 2017 $- Depreciation - Disposals - Exchange differences - As at 31 Dec. 2017 $- Net carrying amount as at: 31 Dec. 2018 $7,183,789 31 Dec. 2017 $5,591,358 Note: The disposal of the subsidiaries, please refer to 6.29 Rental income from investment property Less: Direct operating expenses from investment property generating rental income Direct operating expenses from investment property not generating rental income Total |
Land | Buildings | Total |
|---|---|---|---|
| $5,591,358 - (62,446) 1,654,877 - - |
$10,246,622 - (195,351) 789,629 (4,654,871) 83,016 |
$15,837,980 - (254,797) 2,442,506 (4,654,871) 83,016 |
|
| $7,183,789 | $6,270,045 | $13,453,834 | |
| $5,668,839 - (77,481) - - |
$10,608,234 - (314,516) - (47,096) |
$16,277,073 - (391,997) - (47,096) |
|
| $5,591,358 | $10,246,622 | $15,837,980 | |
| $- - - - - |
$2,854,599 270,432 (80,903) (736,091) 13,631 |
$2,854,599 270,432 (80,903) (736,091) 13,631 |
|
| $- | $2,321,668 | $2,321,668 | |
| $- - - - |
$2,603,907 368,158 (116,445) (1,021) |
$2,603,907 368,158 (116,445) (1,021) |
|
| $- | $2,854,599 | $2,854,599 | |
| $7,183,789 | $3,948,377 | $11,132,166 | |
| $5,591,358 | $7,392,023 | $12,983,381 | |
| 31 Dec. 2018 | 31 Dec. 2017 | ||
| $422,151 (222,169) (24,724) |
$585,375 (303,347) (38,666) |
||
| $175,258 | $243,362 |
52
English Translation of Financial Statements Originally Issued in Chinese
The fair value of the investment properties held by the Group were NT$19,169,793 thousand and NT$24,380,592 thousand as of December 31, 2018 and 2017, respectively.
The fair value of the investment properties was NT$12,077,223 thousand and NT$24,356,578 thousand as of December 31, 2018 and 2017, respectively, which were valued by an independent external appraisal expert and based on the actual deal price or the market transaction price of the real estate nearby; the fair value of investment property was valued by the Group were NT$7,092,570 thousand and NT$24,014 thousand as of December 31, 2018 and 2017, respectively. It was determined based on the market evidence, and the evaluation method was the comparison method.
Please refer to Note 8 for more details on property, plant and equipment under pledge.
(11) Intangible assets
| Cost: As at 1 Jan. 2018 Addition-acquired separately Disposals Transfers As at 31 Dec. 2018 As at 1 Jan. 2017 Addition-acquired separately Disposals Transfers As at 31 Dec. 2017 Amortization and impairment: As at 1 Jan. 2018 Amortization Disposals Exchange differences As at 31 Dec. 2018 As at 1 Jan. 2017 Amortization Disposals Exchange differences As at 31 Dec. 2017 Net carrying amount as at: 31 Dec. 2018 31 Dec. 2017 |
Computer softwares |
Trademark | Total |
|---|---|---|---|
| $122,883 3,120 - - |
$4,382 74 - - |
$127,265 3,194 - - |
|
| $126,003 | $4,456 | $130,459 | |
| $105,886 17,468 (2,104) 1,633 |
$3,908 474 - - |
$109,794 17,942 (2,104) 1,633 |
|
| $122,883 | $4,382 | $127,265 | |
| $91,547 14,707 - - |
$2,710 1,079 - - |
$94,257 15,786 - - |
|
| $106,254 | $3,789 | $110,043 | |
| $77,365 16,286 (2,104) - |
$1,493 1,217 - - |
$78,858 17,503 (2,104) - |
|
| $91,547 | $2,710 | $94,257 | |
| $19,749 | $667 | $20,416 | |
| $31,336 | $1,672 | $33,008 |
53
English Translation of Financial Statements Originally Issued in Chinese
Amortization expense of intangible assets were as follow:
| Amortization expense of intangible assets were as follow: | ||
|---|---|---|
| Operating expenses Operating costs |
31 Dec. 2018 | 31 Dec. 2017 |
| $10,361 | $12,670 | |
| $5,425 | $4,833 |
(12) Other non-current assets
| Land Held for Construction Site Prepaid expense-land and equipment Refundable deposits Long-term prepaid rent Other non-current assets - other Total |
As of | As of |
|---|---|---|
| December 31, 2018 |
December 31, 2017 |
|
| NTD | NTD | |
| $18,425 9,814 1,030,681 - 17,302 |
$18,425 - 936,079 2,049,047 85,084 |
|
| $1,076,222 | $3,088,635 |
A. As of December 31, 2018, and 2017, the above land was temporarily registered under a third party’s name, both at cost amounting to NT$18,425 thousand:
| B. | Items | 2018.12.31 | 2017.12.31 | Type | Purpose | Securities | ||
|---|---|---|---|---|---|---|---|---|
| NO.137-2 etc., Northern shi- zhi of Hou-tsuo section, San- zhi township, New Taipei City Long-term prepaid rent Using rights of Lands |
$18,425 | $18,425 | Purchases / Sales |
Development 2018.12.31 |
Mortgage setting and Commitment 2017.12.31 |
|||
| $- | $2,049,047 |
This right has been leased for 34 years from June 5, 2007, and the rent has been paid. The right due in one year have been classified as prepayments under current assets.
(13) Short-term loans
| Unsecured bank loans Interest Rate |
As of | As of |
|---|---|---|
| December 31, 2018 NTD |
December 31, 2017 NTD |
|
| $8,715,000 | $5,779,000 | |
| 0.78%~1.40% | 0.89%~1.46% |
The Group’s unused short-term lines of credits amounted to NT$15,663,405 thousand, and NT$15,056,020 thousand as of December 31, 2018 and 2017, respectively.
54
English Translation of Financial Statements Originally Issued in Chinese
(14) Short-term notes payable
| Short-term notes and bills payable Less: unamortized discount Short-term notes and bills payable Interest Rate |
As of | As of |
|---|---|---|
| December 31, 2018 |
December 31, 2017 |
|
| NTD | NTD | |
| $260,000 - |
$880,000 (471) |
|
| $260,000 | $879,529 | |
| 1.338% | 0.43%~1.34% |
(15) Bonds payable
| Domestic secured bonds Less: current portion Long-term bonds payable |
As of | As of |
|---|---|---|
| December 31, 2018 |
December 31, 2017 |
|
| NTD | NTD | |
| $3,000,000 - |
$3,000,000 - |
|
| $3,000,000 | $3,000,000 |
On July 24, 2015 the Company issued the first domestic guaranteed corporate bonds with a total denomination of NT$3,000,000 thousand. The issuance period is five-year. The interest on this corporate bond is a fixed annual interest rate of 1.4%, paying interest once a year, and repaying the loan due day.
(16) Long-term loans
As of December 31, 2018, and 2017, details of long-term loans are as follows:
| As at 31 Dec. 2018 |
Interest Rate (%) |
Maturity date and terms of repayment |
|
|---|---|---|---|
| Bank credit loans Long-term notes payable Subtotal Less: current portion Total |
$4,910,000 695,285 |
1.15%~1.28% 0.62%~1.42% |
From October 2016 to December 2021, repayments due day. From August 2018 to September 2021, repayments due day. |
| 5,605,285 4,200,000 |
|||
| $1,405,285 |
55
English Translation of Financial Statements Originally Issued in Chinese
| As at 31 Dec. 2017 |
Interest Rate (%) |
Maturity date and terms of repayment |
|
|---|---|---|---|
| Bank credit loans Bank secured loans Long-term notes payable Subtotal Less: current portion Total |
$8,500,000 5,340,526 694,749 |
1.15%~1.31% 1.20%~5.70% 0.62%~1.42% |
From December 2015 to April 2020, repayment due day. Including two of foreign borrowings of USD 16,200 thousand and USD34,000 thousand, respectively, from August 2017 to August 2021 and June 2017 to June 2021, repayment due day; two overseas loans of €16,880 thousand and €33,676 thousand, from August 2017 to August 2021 and from June 2017 to June 2021, repayment due day; two overseas loans of CNY 104,000 thousand and CNY 269,429 thousand, respectively, from July 2017 to July 2022 and from June 2014 to June 2021, the average of the principal amount of RMB 1,500 thousand was repaid in the semi- annual period from January 31, 2018, separate to nine period and repay at the tenth. The principal amount; from June 30, 2017, the principal of the principal is repaid at an average of RMB 5,000 thousand for eight periods, and the remaining amount of the principal is repaid in the ninth period. From August 2017 to April 2020, repayment due day. |
| 14,535,275 59,566 |
|||
| $14,475,709 |
The mortgage first order is the partial inventory. Please refer to Note 8 of the pledged assets.
(17) Retirement employment benefits
A. Defined contribution plan
The defined contribution plan of the Group’s Employee Retirement Plan is regulated according to the provisions of the Labor Pension Act. In accordance with the Act, contributions made by the employer cannot be lower than 6% of the participant’s monthly wages. Therefore, The Group makes 6% contributions of the monthly wages to the Labor Pension personal account of the Bureau of the Labor Insurance on a regular basis.
56
English Translation of Financial Statements Originally Issued in Chinese
Subsidiaries in China are required to pay pension insurance premiums according to the local government's laws and regulations, paying a certain proportion of the total salary of the employees. A Certain proportion of the total salary of the employees is paid to the relevant government department, and saved in separate accounts of each employee.
Other foreign subsidiaries of the Group provide pensions to relevant pension management undertakings in accordance with local laws and regulations.
For the years ended December 31, 2018 and 2017, the expenses related to defined contribution plan amounted to NT$20,478 thousand and NT$20,335 thousand respectively.
B. Defined benefits plan
The defined benefit plan of the Group’s Employee Retirement Plan is regulated according to the Labor Standards Act. 2. Retirement benefits are based on such factors as the employee’s length of service and final pensionable salary. In accordance with the Act, 2 bases are given for each full year on the first 15 years of service and 1 base is given for each full year after 15 years of service. The total bases given shall not exceed 45. Under the retirement plan, the Group contributes monthly an amount equal to 2% of gross salary to the pension reserve fund, which is deposited into a designated depository account with the Bank of Taiwan. At the end of each year, if the balance in the designated labor pension reserve funds is inadequate to cover the benefit estimated to be paid in the following year, the Group should make up the difference before the end of March in the following year.
Safeguard and Utilization of the Labor Retirement Fund is regulated by the Ministry of Labor. Investment of the fund is made by outsourcing and self-management. A long-term investment strategy is adopted with both initiative and passive approach. Considering market risk, creditability and liquidity etc., the Ministry of labor has set limit for fund risk and risk management plan so that the target rate of return can be reached without excess exposure to risk. Because the Group is not authorized to manage the Fund, it cannot disclose the classification of the fair value of the plan asset according to IAS 19. As of December 31, 2018, the amount of contribution expected to be made in the following accounting year is NT$9,825 thousand.
As at December 31, 2018 and 2017, the defined benefit plan of the Group was expected to be expired in 2033 and 2034.
Amounts to be recognized in profit or loss for the years ended 2018 and 2017 are summarized as follows:
| summarized as follows: | ||
|---|---|---|
| Current period service cost Net interest on the net defined benefit liability (asset) Subtotal |
For the year ended December 31,2018 |
For the year ended December 31,2017 |
| $9,330 1,264 |
$9,896 1,770 |
|
| $10,594 | $11,666 |
57
English Translation of Financial Statements Originally Issued in Chinese
Reconciliation of the present value of the defined benefit obligation and fair value of plan assets of the defined benefit plan is as follows:
| Present value of defined benefit obligation Fair value of plan assets Other non-current liabilities -Accruedpension liabilities recognized on the balance sheets |
As of | ||
|---|---|---|---|
| December 31, 2018 |
December 31, 2017 |
January 1, 2017 |
|
$182,065 (89,715) |
$208,431 (87,021) |
$203,678 (66,131) |
|
| $92,350 | $121,410 | $137,547 |
Reconciliation of net defined benefit liabilities(assets):
| 2017.01.01 Current service cost Interest expense (income) Subtotal Remeasurement of defined benefit liabilities/assets Actual gains and losses arising from changes in financial assumptions Experience adjustment Return on plan assets Subtotal Payments from the plan Contributions by employer 2017.12.31 Current service cost Interest expense (income) Subtotal Remeasurement of defined benefit liabilities/assets Actual gains and losses arising from changes in financial assumptions Experience adjustment Return on plan assets Subtotal Payments from the plan Contributions by employer 2018.12.31 |
Present value of defined benefit obligation |
Fair value of plan assets |
Net defined benefit liabilities (assets) |
|---|---|---|---|
| $203,678 9,896 2,439 |
$(66,131) - (669) |
$137,547 9,896 1,770 |
|
| 12,335 | (669) | 11,666 | |
| 5,099 - - |
- - 618 |
5,099 - 618 |
|
| 5,099 | 618 | 5,717 | |
| (12,681) - |
7,933 (28,772) |
(4,748) (28,772) |
|
| 208,431 9,330 2,085 |
(87,021) - (821) |
121,410 9,330 1,264 |
|
| 11,415 | (821) | 10,594 | |
| 2,204 556 - |
- - (8,129) |
2,204 556 (8,129) |
|
| 2,760 | (8,129) | (5,369) | |
| (40,541) - |
16,087 (9,831) |
(24,454) (9,831) |
|
| $182,065 | $(89,715) | $92,350 |
58
English Translation of Financial Statements Originally Issued in Chinese
The following significant actuarial assumptions are used to determine the present value of the defined benefit obligation:
| Discount rate Expected rate of salary increases |
December 31, 2018 |
December 31, 2017 |
|---|---|---|
| 0.84%~1.10% 1.00%~2.50% |
0.91%~1.25% 1.00%~2.50% |
A sensitivity analysis for significant assumption as at December 31, 2018 and 2017 is, as shown below:
| Discount rate increase by 0.5% Discount rate decrease by 0.5% Future salary increase by 0.5% Future salary decrease by 0.5% |
For theyear ended | December 31,2018 | For theyear ended December 31,2017 | For theyear ended December 31,2017 |
|---|---|---|---|---|
| Increase defined benefit obligation |
Decrease defined benefit obligation |
Increase defined benefit obligation |
Decrease defined benefit obligation |
|
| $- 9,551 9,192 - |
$8,196 - - 7,855 |
$- 11,318 10,710 - |
$10,476 - - 10,071 |
The sensitivity analyses above are based on a change in a significant assumption (for example: change in discount rate or future salary), keeping all other assumptions constant. The sensitivity analyses may not be representative of an actual change in the defined benefit obligation as it is unlikely that changes in assumptions would occur in isolation of one another.
There was no change in the methods and assumptions used in preparing the sensitivity analyses compared to the previous period.
(18) Common stock
The Group had NT$2,000,000 thousand authorized shares of which NT$1,159,561 thousand shares were both issued as of December 31,2018 and 2017, respectively, at par value of NT$10. Each share has one vote and the right to receive dividends.
59
English Translation of Financial Statements Originally Issued in Chinese
(19) Capital surplus
| Treasury share transactions Others-Overdue dividends Total |
As of | As of |
|---|---|---|
| December 31, 2018 |
December 31, 2017 |
|
| NTD | NTD | |
| $10,407 15,376 |
$10,407 7,656 |
|
| $25,783 | $18,063 |
According to the Company Act, the capital reserve shall not be used except for making good the deficit of the company. When a company incurs no loss, it may distribute the capital reserves related to the income derived from the issuance of new shares at a premium or income from endowments received by the company. The distribution could be made in cash or in the form of dividend shares to its shareholders in proportion to the number of shares being held by each of them.
(20) Retained earnings and non-controlling interests
A. Legal reserve
According to the Company Act, the Company needs to set aside 10% amount to legal reserve unless where such legal reserve amounts to the total authorized capital. The legal reserve can be used to make good the deficit of the Company. When the Company incurs no loss, it may distribute the portion of legal serve which exceeds 25% of the paid-in capital by issuing new shares or by cash in proportion to the number of shares being held by each of the shareholders.
B. Special reserve
After the adoption of International Financial Reporting Standards, in accordance with Letter FSC No. 1010012865 issued by FSC on April 6, 2012, at the first-time adoption of IFRSs, an entity shall appropriate a corresponding amount to special reserve same as the IFRS adjustment, in which case an entity elects to use exemption application specified in IFRS 1 and resets unrealized revaluation increment and cumulative translation differences under shareholders’ equity to zero, and its retained earnings is being increased accordingly. However, if the retained earnings’ arising from IFRS adjustment at the firsttime adoption is insufficient, special reserve shall be appropriated by the amount that retained earnings increase from the IFRS adjustment.
60
English Translation of Financial Statements Originally Issued in Chinese
At the first-time adoption of IFRSs, special reverse set aside by the company was NT$504,189 thousand. As of 31 December 2018, there were no use, disposition or reclassification of related assets and there is no need to revolving special reserve to retained earnings.
- C. Retained earnings and dividend policies
Pursuant to the Company’s Articles of Incorporation, current year’s earnings, if any, shall be appropriated in the following order:
-
(a) Payments of all taxes, if any
-
(b) To offset prior year’s deficit, if any
-
(c) To set aside 10% of the remaining amount as legal reserve after deducting items (a) and
-
(d) To set aside special reserve, if required
-
(e) The remaining amount (the “appropriable after-dividend earnings”), if any, combination with prior year’s accumulated unappropriated earnings is appropriated based on the appropriation of shareholders’ bonuses plan drafted by the board of directors under the ordinary shareholders’ meeting.
In response to the changes in the economy and the markets, the company is developing towards diversified investment to increase profitability. Considering long-term financial planning and cash flows, the dividend policy adopts the residual dividend policy for stable growth and sustainable operation. According to the company's operating plan, capital investment and the shareholders' demand for cash inflows, and avoiding excessive inflationary capital, the surplus distribution is given priority by cash dividends, and the stock dividends are also issued, but the cash dividend distribution ratio cannot less than 50% of the total dividend.
- D. For the years ended 2017 and 2016, the details of earnings distribution and dividends per share resolved by the shareholder’s meeting on June 8, 2018 and resolved by the shareholder’s meeting on June 16, 2017, were as follows:
| Legal reserve Common stock-cash dividend |
Appropriation of earnings | Appropriation of earnings | Dividendper share | Dividendper share |
|---|---|---|---|---|
| 2017 | 2016 | 2017 | 2016 | |
| $144,464 1,391,473 |
$301,791 1,739,342 |
$1.2 | $1.5 |
- E. Please refer to Note 6.24 for details of bonus to employees and directors.
61
English Translation of Financial Statements Originally Issued in Chinese
F. Non-controlling interests
| Beginning balance Net income (losses) attributed to the non-controlling interest Other comprehensive income attributed to the non-controlling interest: Exchange differences resulting from translating the financial statements of a foreign operation Remeasurements of defined benefit plans Income tax (benefit) expense relating to items that will not be reclassified Rights offering by subsidiary Reduction of capital by subsidiary Dividends distributing by subsidiary Ending balance |
For the year ended December 31,2018 |
For the year ended December 31,2017 |
|---|---|---|
| NTD | NTD | |
| $455,660 632,186 74,823 (18) 3 4,982 (890,674) (10,149) |
$600,968 (203,013) 26,708 21 - 38,401 - (7,425) |
|
| $266,813 | $455,660 |
(21) Operating revenues
| Revenue from contracts with customers Rental income Sales of buildings and land Service income Others Total |
For the year ended December 31, 2018(Note) |
For the year ended December 31, 2017 |
|---|---|---|
| NTD | NTD | |
| $642,772 12,400,858 1,147,342 103,798 |
$711,877 10,191,672 1,242,683 123,950 |
|
| $14,294,770 | $12,270,182 |
Note: The Group has adopted IFRS 15 from 1 January 2018. The Group elected to apply the standard retrospectively by recognizing the cumulative effect of initially applying the standard at the date of initial application (1 January 2018).
62
English Translation of Financial Statements Originally Issued in Chinese
The Group has adopted IFRS 15 from January 1, 2018. Analysis of revenue from contracts with customers during the year is as follows:
A. Disaggregation of revenue
For the year ended December 31, 2018
| Rental income Sales of buildings and lands Sales of goods Service income Others Total Revenue recognition point: At a point in time Over time |
Property and real estate Investment development department |
Others | Total |
|---|---|---|---|
| $386,193 12,400,858 - - - |
$256,579 - 69,813 1,147,342 33,985 |
$642,772 12,400,858 69,813 1,147,342 33,985 |
|
| $12,787,051 | $1,507,719 |
$14,294,770 | |
$12,400,858 386,193 |
$1,251,140 256,579 |
$13,651,998 642,772 |
|
| $12,787,051 | $1,507,719 |
$14,294,770 |
B. Contract balances
- Contract liabilities current
| Sales of goods Service Total |
Amount at beginningofperiod |
Amount at end of period |
Difference |
|---|---|---|---|
| $4,473,657 31,229 |
$3,626,329 25,283 |
$(847,328) (5,946) |
|
| $4,504,886 | $3,651,612 |
$(853,274) |
During the period, contract liabilities significantly decreased as performance obligations are partially satisfied and NT$11,458,500 thousand included in the contract liability balance at the beginning of the period was recognized as revenue during the period, the remaining changing was the increase of unearned revenue during the period.
C. Assets recognized from the revenue from contracts with customers
| Sales of goods | Amount at beginningofperiod |
Amount at end of period |
Difference |
|---|---|---|---|
| $454,510 | $481,597 |
$27,087 |
The amortized amount of the incremental cost of the Group's acquisition of the contract on December 31, 2018 was NT$213,332 thousand.
63
English Translation of Financial Statements Originally Issued in Chinese
(22) Expected credit losses/ (gains)
For the year ended For the year ended December 31, 2018 December 31, 2017 (Note)
- Operating expenses Expected credit losses/ (gains) Accounts receivable $4,482
Note: The Group adopted IFRS 9 since January 1, 2018. The Group elected not to restate prior periods in accordance with the transition provision in IFRS 9.
Please refer to Note 12 for information of credit risks.
The Group measures the loss allowance of receivables (including notes and accounts receivable) at an amount equal to lifetime expected credit losses. The explanation of the loss allowance measured for the the year ended December 31, 2018 is as follows:
The Group considers the grouping of accounts receivable by counterparties’ credit rating, by geographical region and by industry sector and its loss allowance is measured by using a provision matrix, details are as follow:
| Group 1 Gross carrying amount Loss ratio Lifetime expected credit losses Subtotal Group 2 Gross carrying amount Loss ratio Lifetime expected credit losses Subtotal Loss of control (Note 2) Total |
Neither past due (Note 1) |
Past due | Total |
||||
|---|---|---|---|---|---|---|---|
| Within 30 days |
31-90 days | 91-270 days |
271- 365days |
Over 365 days |
|||
| $468,017 - |
$4,377 0.01% |
$3,474 0.05% |
$9,531 0.10% |
$- 0.15% |
$- 0.20% |
$485,399 12 |
|
| - | - | 2 | 10 | - | - | ||
| 468,017 | 4,377 | 3,472 | 9,521 | - | - | 485,387 | |
| Neither past due (Note 1) |
Past due | Total |
|||||
| Within 30 days |
31-90 days | 91-270 days |
271- 365days |
Over 365 days |
|||
| 18,591 - |
- - |
- - |
4,218 10% |
5,537 30% |
4,625 50% |
32,971 4,395 |
|
| - | - | - | 422 | 1,661 | 2,312 | ||
| 18,591 (17,836) |
- - |
- - |
3,796 (3,796) |
3,876 (3,876) |
2,313 (2,313) |
28,576 (27,821) |
|
| $468,772 | $4,377 | $3,472 | $9,521 | $- | $- | $486,142 |
Note 1: The Group’s notes receivable is not overdue. Note 2: The disposal of subsidiaries, please refer to 6.29
64
English Translation of Financial Statements Originally Issued in Chinese
For the year ended December 31, 2018, the movement in the provision for impairment of notes receivable and accounts receivable is as follows:
| Beginning balance (in accordance with IAS 39) Beginning adjusted retained earnings Beginning balance (in accordance with IFRS 9) Addition/(reversal) for the current period Write off Loss of control (Note) Exchange differences Ending balance |
Receivables |
|---|---|
| $- - - 4,482 - (4,395) (75) |
|
| $12 |
Note: The disposal of subsidiaries, please refer to 6.29
(23) Operating lease
A. Operating lease commitments – Group as lessee
The Group has rent an office by operating lease.
Future minimum rentals payable under non-cancellable operating leases as at December 31, 2018, and 2017 are as follows:
| Not later than one year Later than one year and not later than five years Later than five years Total |
For the year ended December 31,2018 |
For the year ended December 31,2017 |
|---|---|---|
| $444,043 1,602,781 4,862,147 |
$375,110 1,335,147 3,102,319 |
|
| $6,908,971 | $4,812,576 |
Operating lease expenses recognized are as follows:
| Minimum lease payments | For the year ended December 31,2018 |
For the year ended December 31,2017 |
|---|---|---|
| $341,314 | $326,355 |
65
English Translation of Financial Statements Originally Issued in Chinese
- B. Operating lease commitments – Group as lessor
The Group has entered commercial property leases with remaining terms of between five and twenty years. All leases include a clause to enable upward revision of the rental charge on an annual basis according to prevailing market conditions.
Future minimum rentals receivable under non-cancellable operating leases as at 31 December 2018 and 2017 are as follows:
| Not later than one year Later than one year and not later than five years Later than five years Total |
For the year ended December 31,2018 |
For the year ended December 31,2017 |
|---|---|---|
| $374,340 1,451,539 602,216 |
$661,140 2,416,884 1,790,204 |
|
| $2,428,095 | $4,868,228 |
(24) Summary statement of employee benefits, depreciation and amortization expenses by function is as follows:
| Function Description |
For theyear ended December 31,2018 |
For theyear ended December 31,2018 |
For theyear ended December 31,2018 |
For theyear ended December 31,2017 | For theyear ended December 31,2017 | For theyear ended December 31,2017 |
|---|---|---|---|---|---|---|
| Operating Cost |
Operating Expense |
Total | Operating Cost |
Operating Expense |
Total | |
| Employee benefits expense | ||||||
| Salaries and wages | $259,528 | $294,720 | $554,248 | $250,751 | $274,088 | $524,839 |
| Labor and health insurance | 21,294 | 24,243 | 45,537 | 21,899 | 23,631 | 45,530 |
| Pension | 11,482 | 19,590 | 31,072 | 11,910 | 20,091 | 32,001 |
| Other employee benefits expense | 14,371 |
16,533 | 30,904 | 12,696 | 14,623 | 27,319 |
| Depreciation and depletion | 324,005 | 93,541 | 417,546 | 421,888 | 98,963 | 520,851 |
| Amortization | 5,425 | 10,361 | 15,786 | 4,833 | 12,670 | 17,503 |
According to the Company’s Articles of Incorporation, 0.1% to 1% and lower than 1% of the
profit of the period should be distributed as compensation for employees and directors’ remuneration. However, if there is accumulated deficit, the deficit should be covered first. The Company may, by a resolution adopted by a majority vote at a meeting of Board of Directors attended by two-thirds of the total number of directors, have the profit distributable as employees’ compensation in the form of shares or in cash; and in addition, there to a report of such distribution is submitted to the shareholders’ meeting. Information on the board of directors’ resolution regarding the employee compensation can be obtained from the “Market Observation Post System” on the website of the TWSE.
66
English Translation of Financial Statements Originally Issued in Chinese
The Company’s employees’ compensation and directors’ remuneration was NT$3,841 thousand and NT$2,400 thousand, estimated as 0.1% to and lower than 1% of the Company’s net profit and recognized as compensation for employees and directors’ remuneration for the year ended December 31, 2018. The Company’s the board of director’s meeting on March 21, 2019, resolved to distribute NT$3,841 thousand and NT$2,400 thousand of employee’s and director’s compensation in cash.
The actual distribution of the employee compensation and remuneration to directors were NT$1,376 thousand and NT$2,400 thousand for the year ended 31 December 2017. There are no material differences exist between the estimated amount and the actual distribution.
(25) Non-operating income and expenses
A. Other income
| Interest income Dividend income Others Total |
For the year ended December 31,2018 |
For the year ended December 31,2017 |
|---|---|---|
| NTD | NTD | |
| $7,297 152,719 121,581 |
$4,338 119,656 107,584 |
|
| $281,597 | $231,578 |
B. Other gains and losses
For the year ended For the year ended December 31, 2018 December 31, 2017
| Gains (losses) on disposal and abandon of property, plant and equipment Gains (losses) on disposal of investment Foreign exchange gains (losses), net Others Total |
NTD | NTD |
|---|---|---|
| $(898) 2,128,213 43,310 (24,529) |
$449 (847) (79,799) (53,391) |
|
| $2,146,096 | $(133,588) |
C. Finance costs
Interest on borrowings from bank
| For the year ended December 31,2018 |
For the year ended December 31,2017 |
|---|---|
| NTD | NTD |
| $133,801 | $245,368 |
67
English Translation of Financial Statements Originally Issued in Chinese
(26) Components of other comprehensive income
For the year ended December 31, 2018
| Income tax relating | |||||
|---|---|---|---|---|---|
| Reclassification | Other | to components of | Other | ||
| Arising during | adjustments | comprehensive | other comprehensive | comprehensive | |
| theperiod | duringtheperiod | income,before tax |
income |
income,net of tax | |
| Items that will not be reclassified to | |||||
| profit or loss: | |||||
| Remeasurements of defined benefit | |||||
| plans | $5,369 | $- |
$5,369 | $(1,766) | $3,603 |
| Unrealized gains (losses) from | |||||
| equity instruments investments | |||||
| measured at fair value through | |||||
| other comprehensive income | (493,136) | - |
(493,136) | - | (493,136) |
| Items that may be reclassified | |||||
| subsequently to profit or loss: | |||||
| Exchange differences arising from | |||||
| translation of foreign operations | 93,307 | 135,567 |
228,874 | - | 228,874 |
| Share of other comprehensive income | |||||
| of associates and joint ventures | |||||
| accounted for using equity method | (287) | - | (287) | - | (287) |
| Total of other comprehensive | |||||
| income | $(394,747) | $135,567 | $(259,180) | $(1,766) | $(260,946) |
| For the year ended December 31, 2017 |
| Income tax relating | |||||
|---|---|---|---|---|---|
| Reclassification | Other | to components of | Other | ||
| Arising during | adjustments | comprehensive | other comprehensive | comprehensive | |
| theperiod | duringtheperiod | income,before tax |
income |
income,net of tax | |
| Items that will not be reclassified to | |||||
| profit or loss: | |||||
| Remeasurements of defined benefit | |||||
| plans | $(5,717) | $- |
$(5,717) | $972 | $(4,745) |
| Items that may be reclassified | |||||
| subsequently to profit or loss: | |||||
| Exchange differences arising from | |||||
| translation of foreign operations | 76,162 | - |
76,162 | - | 76,162 |
| Unrealized gains (losses) from | |||||
| financial assets in available-for- | |||||
| sale | 35,156 | (349) |
34,807 | - | 34,807 |
| Share of other comprehensive income | |||||
| of associates and joint ventures | |||||
| accounted for using equity method | (2,504) |
- | (2,504) | - | (2,504) |
| Total of other comprehensive income | $103,097 |
$(349) |
$102,748 | $972 | $103,720 |
(27) Income taxes
Based on the amendments to the Income Tax Act announced on February 7, 2018, the Company’s applicable corporate income tax rate for the year ended December 31, 2018 has changed from 17% to 20%. The corporate income surtax on undistributed retained earnings has changed from 10% to 5%.
68
English Translation of Financial Statements Originally Issued in Chinese
The major components of income tax expense (income) were as follows:
Income tax expense (income) recognized in profit or loss
| Current income tax expense (income): Current income tax charge Current land value increment tax charge Adjustments in respect of current income tax of prior periods Deferred tax expense (income): Deferred tax expense (income) relating to origination and reversal of temporary differences Deferred tax expense (income) relating to changes in tax rate Total income tax expense (income) |
For the year ended December31,2018 |
For the year ended December31,2017 |
|---|---|---|
| NTD | NTD | |
| $40,155 125,253 44 191,589 (89,858) |
$123,589 108,589 2,651 (284,976) - |
|
| $267,183 | $(50,147) |
Income tax relating to components of other comprehensive income
| For the year ended December31,2018 For the year ended December31,2017 NTD NTD Deferred tax expense (income): Remeasurements of defined benefit plans $(1,074) $972 Deferred tax expense (income) relating to changes in tax rate (692) - Total $(1,766) $972 Reconciliation between tax expense and the product of accounting profit multiplied by applicable tax rates was as follows: For the year ended December31,2018 For the year ended December31,2017 NTD NTD Accounting profit (loss) before tax from continuing operations $4,508,980 $1,191,478 The parent company statutory income tax rate (tax rate of 20% per in 2018 ;tax rate of 17% per in 2017)$798,553 $255,648 Tax effect of revenues exempt from taxation (798,111) (372,498) Tax effect of non-deductible expense 20,025 15,268 Tax effect of deferred tax assets/liabilities 211,277 (157,672) 10% surtax on undistributed retain earnings - 97,867 Adjustments in respect of current income tax of prior periods 44 2,651 Current land value increment tax 125,253 108,589 Deferred tax expense (income) relating to changes in tax rate (89,858) - Total income tax expense (income) recognized in profit or loss $267,183 $(50,147) |
For the year ended December31,2018 |
For the year ended December31,2017 |
|---|---|---|
| NTD | NTD | |
| $(1,074) (692) |
$972 - |
|
| $(1,766) | $972 | |
| NTD | NTD | |
| $4,508,980 | $1,191,478 | |
| $798,553 (798,111) 20,025 211,277 - 44 125,253 (89,858) |
$255,648 (372,498) 15,268 (157,672) 97,867 2,651 108,589 - |
|
| $267,183 | $(50,147) |
Reconciliation between tax expense and the product of accounting profit multiplied by applicable tax rates was as follows:
69
English Translation of Financial Statements Originally Issued in Chinese
Deferred tax assets (liabilities) relate to the following:
For the year ended December 31, 2018
| Temporary differences Revaluations of investment property to fair value as deem cost at the date of transition to IFRS -land value increment taxRevaluations of investment property to fair value as deem cost at the date of transition to IFRS Depreciation difference for tax purpose -investment propertyDepreciation difference for tax purpose of property, plants and Equipment -interest capitalizationInvestments Accounted for Using Equity Method Unrealized intragroup profits and losses Allowance for loss Allowance for loss of inventories price falling Non-current liability – Defined benefit Liability Accrued expenses over two years transfer to revenue Unrealized advertising fee Unrealized commission fee (Note) Unrealized repairing fee Unused tax credits Deferred tax income/ (expense) Net deferred tax assets/(liabilities) Reflected in balance sheet as follows: Deferred tax assets Deferred tax liabilities |
Beginning balance as at 1 Jan. 2018 |
Deferred tax income (expense) recognized in profit or loss |
Deferred tax income (expense) recognized in other comprehensive income |
Ending balance as at 31 Dec. 2018 |
|---|---|---|---|---|
| $(8,542) 74,011 77,677 1,933 245,427 98 1,071 1,630 15,125 5 84,658 12,176 524 103,890 |
$(1,507) 22,735 23,862 496 (162,361) 22 329 27,035 790 2 10,594 (12,176) - (11,554) |
$- - - - - - - - (1,766) - - - - - |
$(10,049) 96,746 101,539 2,429 83,066 120 1,400 28,665 14,149 7 95,252 - 524 92,336 |
|
| $609,683 | $(101,733) | $(1,766) | $506,184 | |
| $618,225 | $516,233 | |||
| $(8,542) | $(10,049) |
Note: The Group has applied the IFRS15 from January 1, 2018 to adjust the beginning balance of deferred income tax assets of NT$ 69,540 thousand. Please refer to Note 3 for details.
70
English Translation of Financial Statements Originally Issued in Chinese
For the year ended December 31, 2017
| Temporary differences Revaluations of investment property to fair value as deem cost at the date of transition to IFRS -land value increment taxRevaluations of investment property to fair value as deem cost at the date of transition to IFRS Depreciation difference for tax purpose -investment propertyDepreciation difference for tax purpose of property, plants and Equipment -interest capitalizationInvestments Accounted for Using Equity Method Unrealized intragroup profits and losses Allowance for loss Allowance for loss of inventories price falling Non-current liability – Defined benefit Liability Accrued expenses over two years transfer to revenue Unrealized advertising fee Unrealized commission fee Unrealized repairing fee Unused tax credits Deferred tax income/ (expense) Net deferred tax assets/(liabilities) Reflected in balance sheet as follows: Deferred tax assets Deferred tax liabilities |
Beginning balance as at 1 Jan. 2017 |
Deferred tax income (expense) recognized in profit or loss |
Deferred tax income (expense) recognized in other comprehensive income |
Ending balance as at 31 Dec. 2017 |
|---|---|---|---|---|
| $(8,542) 41,117 43,154 1,116 97,191 58 595 905 9,065 3 45,573 58,626 524 103,890 |
$- 32,894 34,523 817 148,236 40 476 725 5,088 2 39,085 23,090 - - |
$- - - - - - - - 972 - - - - - |
$(8,542) 74,011 77,677 1,933 245,427 98 1,071 1,630 15,125 5 84,658 81,716 524 103,890 |
|
| $393,275 | $284,976 | $972 | $679,223 | |
| $401,817 | $687,765 | |||
| $(8,542) | $(8,542) |
71
English Translation of Financial Statements Originally Issued in Chinese
The following table contains information of the unused tax losses of the Group:
| Year | Tax losses for theperiod |
Unused tax | losses as of | Expirationyear |
|---|---|---|---|---|
| December 31, 2018 |
December 31, 2017 |
|||
| NTD | NTD | |||
| 2012 2013 2014 2015 2016 2017 2018 |
$44,470 166,924 98,169 328,187 554,085 773,790 1,236,315 |
$16,888 65,058 77,749 183,168 268,254 458,042 1,236,315 |
$16,888 166,924 98,169 328,187 554,085 773,790 - |
2022 2023 2024 2025 2026 2027 2028 |
| $2,305,474 | $1,938,043 |
Unrecognized deferred tax assets
As of 31 December 2018, and 2017, deferred tax assets have not been recognized in respect of unused tax losses, unused tax credits and deductible temporary differences amounting to NT$374,969 thousand and NT$363,119 thousand, respectively, as the future taxable profit may not be available.
Unrecognized deferred tax liabilities relating to the investment in subsidiaries
The Group did not recognize any deferred tax liability for taxes that would be payable on the unremitted earnings of the Group’s overseas subsidiaries, as the Group has determined that undistributed profits of its subsidiaries will not be distributed in the foreseeable future. As of December 31, 2018, and 2017, the Group didn’t have the taxable temporary differences associated with unrecognized deferred tax liabilities relating to the investment in subsidiaries.
The assessment of income tax returns
As of December 31, 2018, the assessment of the income tax returns of the Company and its subsidiaries was as follows:
| The Company Subsidiary-Cathay Real Estate Management Co.,Ltd Subsidiary-Cathay Healthcare Management Co., Ltd Subsidiary-Cathay Hospitality Management Co.,Ltd |
The assessment of income tax returns |
|---|---|
| Assessed and approved up to 2016 Assessed and approved up to 2016 Assessed and approved up to 2016 Assessed and approved up to 2016 |
72
English Translation of Financial Statements Originally Issued in Chinese
(28) Earnings per share
Basic earnings per share amounts are calculated by dividing net profit for the year attributable to ordinary equity holders of the parent entity by the weighted average number of ordinary shares outstanding during the year.
In view of the companies did not issue a potential ordinary share with dilution, the Group doesn’t have to dilute the amount of the basic earnings per share.
| Basic earnings per share Profit attributable to ordinary equity holders of the Company (in thousands) Weighted average number of ordinary shares outstanding for basic earnings per share (in thousand) Basic earnings per share |
For the year ended December 31,2018 |
For the year ended December 31,2017 |
|---|---|---|
| NTD | NTD | |
| $3,609,611 | $1,444,638 | |
| 1,159,561 | 1,159,561 | |
| $3.11 | $1.25 |
There have been no other transactions involving ordinary shares or potential ordinary shares between the reporting date and the date of completion of the financial statements.
(29) Changes in parent’s interest in subsidiaries
Disposal shares of the subsidiaries
As of December 31,2018:
For the whole business strategy and company financial planning considerations, the Group disposed of the entire shares of Golden Gate Investment Company Limited and Lotus Investment Company Limited on July 6; and jointly lost its control of Golden Gate Pacific Company Limited, Lotus Pacific Company Limited, Shanghai Lujing Real Estate Co., Ltd. and Jiaheng (Shanghai) Real Estate Co., Ltd. The sale price is US$112,310 thousand (equivalent to NT$3,403,779 thousand) and US$70,222 thousand (equivalent to NT$2,128,213 thousand) as the gain from disposal of investment. The exchange difference of the financial statements of foreign operating institutions is US$4,473, thousand (equivalent to NT$135,567 thousand), which is reclassified to the current profit and loss. As of December 31, 2018, the amount of accounts receivable and unpaid fees was US$13,470 thousand (equivalent to NT$408,235 thousand) and US$7,600 thousand (equivalent to NT$230,333 thousand).
73
English Translation of Financial Statements Originally Issued in Chinese
In addition, the details of the carrying amount of assets and liabilities of Golden Gate Investment Company Limited and Lotus Investment Company Limited on July 6, 2018 are as follows:
| Cash and cash equivalent Investments Accounted for Using Equity Method Other payables -related partiesNet assets Cash and cash equivalent Investments Accounted for Using Equity Method Other payables Net assets |
Book value |
|---|---|
| Golden Gate Investment CompanyLimited |
|
| $10 707,689 (811) |
|
| $706,888 | |
| Book value | |
| Lotus Investment CompanyLimited |
|
| $35 202,943 (200) |
|
| $202,778 |
7. RELATED PARTY TRANSACTIONS
Information of the related parties that had transactions with the Group during the financial reporting period is as follows:
Name and nature of relationship of the related parties
| Name of the relatedparties | Nature of relationship of the relatedparties |
|---|---|
| CCH REIM Company Limited (CCH REIM) Tailin Management Consulting Limited (Tailin Consulting) Cathay Life Insurance Co., Ltd. (Cathay Life Insurance) Cathay United Bank Co., Ltd. (Cathay United Bank) San Ching Engineering Co., Ltd. (San Ching Engineering) Lin Yuan Property Management Co., Ltd. (Lin Yuan Property) Cathay Century Insurance Co., Ltd. (Cathay Century Insurance) Symphox Information Co., Ltd. (Symphox Information) Seaward Card Co., Ltd. (Seaward Card) Nangang International One Co., Ltd. (Nangang One) Nangang International Two Co., Ltd. (Nangang Two) Individual |
Associate Associate Others Others Others Others Others Others Others Others Others Others |
74
English Translation of Financial Statements Originally Issued in Chinese
Significant transactions with the related parties
The Group's related party transactions amount, less than 3 million, don’t be disclosed.
(1) Cash in banks and short-term loan
| Name of the relatedparties |
Type |
As of Dec. 31,2018 | As of Dec. 31,2018 | ||
|---|---|---|---|---|---|
| Maximum amount |
Year ended balance |
Interest rate (%) |
Interest income (expenses) |
||
| Cathay United Bank Name of the relatedparties |
Demand deposit Checking accounts Securities accounts Time deposits Short-term loan Type |
$8,822,992 1,425,684 1,170,662 109,150 400,000 |
$1,076,036 0.05% 97,966 - 52,269 0.01% 85,550 0.75%~1.02% 210,000 1.00% As of Dec. 31,2017 |
$1,187 - 7 767 - |
|
| Maximum amount |
Year ended balance |
Interest rate (%) |
Interest income (expenses) |
||
| Cathay United Bank |
Demand deposit Checking accounts Securities accounts Time deposits Short-term loan |
$2,650,472 1,128,597 770,609 82,600 130,000 |
$525,375 40,203 46,322 76,700 - |
0.05%~0.23% - 0.01% 0.87%~1.12% 0.02% |
$287 - 8 729 (36) |
(2) Purchase
| Name of the related parties |
Type | As of | As of |
|---|---|---|---|
| Dec. 31,2018 | Dec. 31,2017 | ||
| San Ching Engineering Cathay United Bank |
Building constructing or expansion Management fee of trust service |
$2,430,896 2,856 |
$2,664,862 11,227 |
| $2,433,752 | $2,676,089 |
-
A. The sales price to the above related parties was determined through agreement based on the market rates.
-
B. The total price of the commissioned construction and consultancy contracts signed by The Group and San Ching Engineering was NT$11,899,255 thousand and NT$ 11,069,132 thousand, respectively, for the year ended of 2018 and 2017.
75
English Translation of Financial Statements Originally Issued in Chinese
(3) Sales
A. Sales revenue
| Name of the related parties |
Type | As of | As of |
|---|---|---|---|
| Dec. 31,2018 | Dec. 31,2017 | ||
| Individual | Sales of buildings and land | $36,851 |
$- |
The transaction price and collection conditions above don’t have significantly different from those of the general customers.
B. Rental Income
| Name of the related parties |
Type | As of | As of |
|---|---|---|---|
| Dec. 31,2018 | Dec. 31,2017 | ||
| Cathay Life Insurance Cathay United Bank Total |
Office and vehicles rental Office and vehicles rental |
$8,056 18,813 |
$8,739 19,236 |
| $26,869 | $27,975 |
The rental period is 2 to 5 years and collect rent monthly which were ruled by the contract.
C. Service revenue
| Name of the relatedparties | As of | As of |
|---|---|---|
| Dec. 31,2018 | Dec. 31,2017 | |
| Cathay Life Insurance Cathay United Bank Symphox Information Total |
$34,866 26,084 9,315 |
$27,368 18,895 9,430 |
| $70,265 | $55,693 |
The subsidiary company Cathay Healthcare Management provides health inspection services and Cathay Hospitality provides housing services.
(4) Accounts payable – related parties
The debt between the Group and the related parties (Both uninterested) are as follows:
| Name of the relatedparties | As of | As of |
|---|---|---|
| Dec. 31,2018 | Dec. 31,2017 | |
| San Ching Engineering Cathay Life Insurance Total |
$590,101 4,556 |
$263,394 1,569 |
| $594,657 | $264,963 |
76
English Translation of Financial Statements Originally Issued in Chinese
(5) Others
A. Refundable deposits
| Refundable deposits | |||
|---|---|---|---|
| Name of the related parties |
Type | As of | |
| Dec. 31,2018 | Dec. 31,2017 | ||
| Cathay Life Insurance | Rent deposit | $23,468 | $18,902 |
B. Guarantee deposit received
| Name of the related parties |
Type | As of | As of |
|---|---|---|---|
| Dec. 31,2018 | Dec. 31,2017 | ||
| Cathay United Bank | Rent deposit | $4,608 | $4,549 |
C. Construction in progress
As of December 31, 2018, the case for the Minsheng Jingguo Building, the payment to the Cathay Life Insurance Co., Ltd. is NT$67,486 thousand, the account is listed under the inventory construction in progress.
(6) Other income
| Name of the related parties |
Items | As of | As of |
|---|---|---|---|
| Dec. 31,2018 | Dec. 31,2017 | ||
| Cathay Life Insurance Cathay United Bank Nangang One Nangang Two Total |
Management fee and planning fee Management fee and planning fee Consultancy service Consultancy service |
$3,688 4,839 14,080 17,920 |
$3,927 4,909 7,040 8,960 |
| $40,527 | $24,836 |
(7) Operating costs
| Name of the related parties |
Items | As of | As of |
|---|---|---|---|
| Dec. 31,2018 | Dec. 31,2017 | ||
| Lin Yuan Property Cathay Century Insurance Cathay Life Insurance Cathay Life Insurance Symphox Information Tailin Consulting Total |
Management and repairing fee Insurance fee Rental expenses Management fee Others Consultancy fee |
$45,976 6,383 180,551 60,528 3,452 9,573 |
$41,100 4,313 181,243 59,584 3,534 15,804 |
| $306,463 | $305,578 |
77
English Translation of Financial Statements Originally Issued in Chinese
(8) Rental expenses
| Name of the related parties |
Type | As of | As of |
|---|---|---|---|
| Dec. 31,2018 | Dec. 31,2017 | ||
| Cathay Life Insurance | Office renting | $55,058 | $54,812 |
(9) Operating expenses
| Name of the related parties |
Items | As of | As of |
|---|---|---|---|
| Dec. 31,2018 | Dec. 31,2017 | ||
| CCH REIM Seaward Card Cathay Life Insurance San Ching Engineering Total |
Service fee Temporary worker service Insurance and selling expenses Service fee |
$15,410 3,094 10,866 6,173 |
$61,264 3,596 6,563 381 |
| $35,543 | $71,804 |
(10) Property transactions
Details of the company and its subsidiaries transacting equipment to related parties are as follows:
| For theyear ended Dec. 31,2018 | For theyear ended Dec. 31,2018 | For theyear ended Dec. 31,2018 | For theyear ended Dec. 31,2018 |
|---|---|---|---|
| Date | Name of the relatedparties | Subject matter |
Purchasing price |
| August, 2018 | Cathay Life Insurance | Business facilities for building | $452,540 |
| For theyear ended Dec. 31,2017 | |||
| Date | Name of the relatedparties | Subject matter |
Purchasing price |
| None |
(11) Key management personnel compensation
| Short-term employee benefits Post-employment benefits |
For the year ended December 31,2018 |
For the year ended December 31,2017 |
|---|---|---|
| NTD | NTD | |
| $52,063 1,034 |
$45,332 886 |
|
| $53,097 | $46,218 |
78
English Translation of Financial Statements Originally Issued in Chinese
8. PLEDGED ASSETS
The following assets were pledged to banks as collaterals for bank loans:
| Items | As of | As of | Secured liabilities |
|---|---|---|---|
| December 31,2018 | December 31,2017 | ||
| NTD | NTD | ||
| Inventories Investment property Total |
$5,320,359 8,057,172 |
$7,053,639 11,319,737 |
Long-term loan Long-term loan |
| $13,377,531 | $18,373,376 |
Pledged or mortgaged assets are expressed in dollars.
9. SIGNIFICANT COMMITMENTS AND CONTINGENT LIABILITIES
(1) Significant contract
Except for Note 7.2. as of December 31, 2018, the total contract price of the construction contracts signed by the Group and non-related parties was NT$6,808,888 thousand, and the total amount of NT$3,567,761 thousand was not paid.
(2) Others
Guarantee notes issued for borrowings (financing) were NT$42,436,890 thousand as of December31,2018.
10. SIGNIFICANT DISASTER LOSSES
None.
11. SIGNIFICANT SUBSEQUENT EVENTS
None.
12. OTHERS
(1) Categories of financial instruments
| Categories of financial instruments | ||
|---|---|---|
| Financial Assets | As of | |
| December 31, 2018 |
December 31, 2017 |
|
| Financial assets at fair value through other comprehensive income Available-for-sale financial assets (Note 2) Financial assets at amortised cost (Note 3) Loans and receivables (Note 4) Total |
NTD | NTD |
$4,258,837 (Note 1) 2,529,129 (Note 1) |
(Note 1) $4,720,814 (Note 1) 1,541,914 |
|
| $6,787,966 | $6,262,728 |
79
English Translation of Financial Statements Originally Issued in Chinese
| Financial Liabilities | As of | As of |
|---|---|---|
| December 31, 2018 |
December 31, 2017 |
|
| Financial liabilities at amortized cost: Short-term borrowings Short-term notes and bills payable Accounts payables Bonds payable Long-term borrowings (including current portion) Guarantee deposit received Total |
NTD | NTD |
| $8,715,000 260,000 1,801,378 3,000,000 5,605,285 142,239 |
$5,779,000 879,529 1,343,220 3,000,000 14,535,275 202,291 |
|
| $19,523,902 | $25,739,315 |
Note:
-
The Group adopted IFRS 9 since January 1, 2018. The Group elected not to restate prior periods in accordance with the transition provision in IFRS 9.
-
Balances as at December 31, 2017 both include financial assets measured at cost.
-
Including cash and cash equivalents, notes receivable, accounts receivable and other receivables.
-
Including cash and cash equivalents, notes receivable, accounts receivable and other receivables.
(2) Financial risk management objectives and policies
The Group’s principal financial risk management objective is to manage the market risk, credit risk and liquidity risk related to its operating activates. The Group identifies measures and manages the above-mentioned risks based on the Group’s policy and risk appetite.
The Group has established appropriate policies, procedures and internal controls for financial risk management. Before entering into significant transactions, due approval process by the board of directors and audit committee must be carried out based on related protocols and internal control procedures. The Group complies with its financial risk management policies always.
(3) Market risk
Market risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of the changes in market price. Market risk comprises currency risk, interest rate risk and other price risk (such as equity instrument).
80
English Translation of Financial Statements Originally Issued in Chinese
In practice, it is rarely the case that a single risk variable will change independently from other risk variable, and there are usually interdependencies between risk variables. However, the sensitivity analysis disclosed below does not consider the interdependencies between risk variables.
Foreign currency risk
The Group’s exposure to the risk of changes in foreign exchange rates relates primarily to the Group’s net investments in foreign subsidiaries. Furthermore, as net investments in foreign subsidiaries are for strategic purposes, they are not hedged by the Group.
The foreign currency sensitivity analysis of the possible change in foreign exchange rates on the Group’s profit is performed on significant monetary items denominated in foreign currencies as at the end of the reporting period. The Group’s foreign currency risk is mainly related to the volatility in the exchange rates for a foreign currency: US dollars and CNY. The information of the sensitivity analysis is as follows:
-
A. When NTD strengthens/weakens against US dollars by 5%, the equity for the year ended December 31, 2018 and 2017 is decreased/increased by NT$110 thousand and NT$1,463 thousand, respectively.
-
B. When NTD strengthens/weakens against CNY by 5%, the equity for the year ended December 31, 2018 and 2017 is decreased/increased by NT$0 thousand and NT$16 thousand, respectively.
-
C. When NTD strengthens/weakens against EUR by 5%, the equity for the year ended December 31, 2018 and 2017 is decreased/increased by NT$0 thousand and NT$89,964 thousand, respectively.
Interest rate risk
Interest rate risk is the risk that the fair value of future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Group’s exposure to the risk of changes in market interest rates relates primarily to the Group’s investments with bank borrowings with variable interest rates.
The interest rate sensitivity analysis is performed on items exposed to interest rate risk as at the end of the reporting period, including investments and borrowings with variable interest rates and interest rate swaps. At the reporting date, a change of 10 basis points of interest rate in a reporting period could cause the profit to decrease/increase by NT$8,975 thousand and NT$6,659 thousand for the years ended December 31, 2018 and 2017, respectively.
81
English Translation of Financial Statements Originally Issued in Chinese
Equity price risk
The Group’s listed and unlisted equity securities are susceptible to market price risk arising from uncertainties about future values of the investment securities. The Group’s listed equity securities and unlisted equity securities are classified under held for financial assets at fair value through other comprehensive income. (available-for-sale financial assets as of December 31, 2017) The Group manages the equity price risk through diversification and placing limits on individual and total equity instruments.
When the price of the listed equity securities at fair value through other comprehensive income increases/decreases 5%, it could have impacts of NT$101,834 thousand for the year ended December 31, 2018, on the profit/loss or equity attributable to the Group. When the price of the unlisted equity securities at fair value through other comprehensive income increases/decreases 10%, it could have impacts of NT$5,262 thousand for the year ended December 31, 2018, on the equity attributable to the Group.
When the price of the unlisted equity securities classified as available-for-sale decreases 10%, it could have impacts of NT$4,424 thousand for the year ended December 31, 2017, on the equity attributable to the Group. When the price of the listed equity securities classified as available-for-sale decrease 5%, it could have impacts of NT$101,834 thousand for the year ended December 31, 2017, on the profit/loss or equity attributable to the Group. An increase of 5% in the value of the listed securities would only impact equity but would not influence profit or loss.
(4) Credit risk management
Credit risk is the risk that a counterparty will not meet its obligations under a contract, leading to a financial loss. The Group is exposed to credit risk from operating activities (primarily for accounts receivables and notes receivables) and from its financing activities, including bank deposits and other financial instruments.
Customer credit risk is managed by each business unit subject to the Group’s established policy, procedures and control relating to credit risk management. Credit limits are established for all counter parties based on their financial position, rating from credit rating agencies, historical experience, prevailing economic condition and the Group’s internal rating criteria etc. Certain counter parties’ credit risk will also be managed by taking credit enhancing procedures, such as requesting for prepayment or insurance.
As of December 31, 2018, and 2017, accounts receivable from top ten customers represented low percentage of the total accounts receivable of the Group, respectively. The credit concentration risk of other accounts receivable is insignificant.
82
English Translation of Financial Statements Originally Issued in Chinese
Credit risk from balances with banks, fixed income securities and other financial instruments is managed by the Group’s treasury department in accordance with the Group’s policy. The Group only transacts with counterparties approved by the internal control procedures, which are banks and financial institutions, companies and government entities with good credit rating. Consequently, there is no significant credit risk for these counterparties.
(5) Liquidity risk management
The Group’s objective is to maintain a balance between continuity of funding and flexibility using cash and cash equivalents, highly liquid equity investments, bank borrowings, convertible bonds and finance leases. The table below summarizes the maturity profile of the Group’s financial liabilities based on the contractual undiscounted payments and contractual maturity. The payment amount includes the contractual interest. The undiscounted payment relating to borrowings with variable interest rates is extrapolated based on the estimated interest rate yield curve as of the end of the reporting period.
Non-derivative financial instruments
| December 31, 2018 Borrowings Accounts payable Bonds payable Guarantee deposits December 31, 2017 Borrowings Accounts payable Bonds payable Guarantee deposits |
Less than 1year | 2 to 3years |
4 to 5years | > 5years | Total |
|---|---|---|---|---|---|
| $13,224,350 1,801,378 - 34,516 Less than 1year |
$1,413,817 - 3,042,000 30,156 2 to 3years |
$- - - 16,980 4 to 5years |
$- - - 60,587 > 5years |
$14,638,167 1,801,378 3,042,000 142,239 Total |
|
| $6,718,095 1,343,220 - 113,382 |
$9,744,896 - 3,042,000 21,395 |
$5,053,676 - - 16,174 |
$- - - 51,340 |
$21,516,667 1,343,220 3,042,000 202,291 |
(6) Reconciliations of the liabilities from financing activities
Reconciliations of the liabilities for the year ended December 31, 2018:
| 2018.1.1 Cash flows Loss of control 2018.12.31 |
Short-term loans | Short-term notes and billspayable |
Long-term loans (including current portion) |
Total liabilities from financing activities |
|---|---|---|---|---|
| $5,779,000 2,936,000 - |
$879,529 (619,529) - |
$14,535,275 (3,785,554) (5,144,436) |
$21,193,804 (1,469,083) (5,144,436) |
|
| $8,715,000 | $260,000 |
$5,605,285 |
$14,580,285 |
83
English Translation of Financial Statements Originally Issued in Chinese
Reconciliations of the liabilities for the year ended December 31, 2017:
Not applicable.
(7) Fair values of financial instruments
- A. The methods and assumptions applied in determining the fair value of financial instruments:
The fair value of the financial assets and liabilities are included at the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. The following methods and assumptions were used to estimate the fair values:
-
(a) The carrying amount of cash and cash equivalents, accounts receivables, accounts payables and other current liabilities approximate their fair value because of its shorter maturities.
-
(b) For financial assets and liabilities traded in an active market with standard terms and conditions, their fair value is determined based on market quotation price (including listed equity securities and bonds) at the reporting date.
-
(c) Fair value of other financial assets and liabilities are determined based on the discounted cash flow analysis. The assumption of interest rate and discount rate were based on relevant information of similar instrument and using interest rate yield curve for the contract period
-
B. Fair value of financial instruments measured at amortized cost
The carrying amount of the Group’s financial assets (including loans and receivables) and liabilities measured at amortized cost approximate their fair value.
C. Fair value hierarchy
The following table provides financial instrument analysis information measured at fair value after the original recognition, and divide the fair value into the following three levels of disclosure:
Level 1: quoted (unadjusted) prices in active markets for identical assets or liabilities that the entity can access at the measurement date.
- Level 2: inputs other than quoted market prices included within level 1 that are observable for the asset or liability, either directly or indirectly.
Level 3: unobservable inputs for the asset or liabilities.
December 31, 2018
| Financial assets: Financial assets at fair value through other comprehensive income Stocks |
Level 1 | Level 2 | Level3 | Total |
|---|---|---|---|---|
| $2,620,886 | $1,318,200 | $319,751 | $4,258,837 |
84
English Translation of Financial Statements Originally Issued in Chinese
| December 31, 2017 Financial assets: Available-for-sale financial assets Stocks |
Level 1 | Level 2 | Level 3 | Total |
|---|---|---|---|---|
| $2,983,349 | $1,516,019 | $9,246 | $4,508,614 |
The group had no recurring assets and liabilities transfer between level 1 input and level 2 input for the year ended December 31, 2018 and 2017.
Reconciliation for fair value measurements in Level 3 of the fair value hierarchy for movements during the period is as follows:
| 2018.1.1 Amount recognized in OCI Transfer from the level 3 2018.12.31 2017.1.1 Amount recognized in OCI Transfer from the level 3 2017.12.31 |
Asset |
|---|---|
| At fair value through other comprehensive income |
|
| Stocks | |
| $343,174 (23,423) - |
|
| $319,751 | |
| Asset | |
| Available for-sale | |
| Stocks | |
| $8,337 909 - |
|
| $9,246 |
Total gains and losses recognized in profit or loss for the year ended 31 December 2018 and 2017 is the amount of NT$(23,423) thousand and NT$909 thousand, respectively.
Information on significant unobservable inputs to valuation
Description of significant unobservable inputs to valuation of recurring fair value measurements categorized within Level 3 of the fair value hierarchy is as follows:
85
English Translation of Financial Statements Originally Issued in Chinese
As at December 31, 2018:
Financial assets:Financial assets at fair value through other comprehensive income Stocks Stocks |
Valuation technique |
Material unobservable inputs |
Quantitative information |
Inputs and the fair value relationship |
Inputs and the fair value relationship’s sensitivityanalysis value relationship |
|---|---|---|---|---|---|
| Market approach Assets approach |
Discount for lack of marketability P/E ratio of similar entities |
0%~30% 0%~30% |
The higher the discount for lack of marketability, the lower the fair value of the stocks The higher the P/E ratio of similar entities, the higher the fair value of the stocks |
10% increase (decrease) in the discount for lack of marketability would result in decrease (increase) in the Group’s equity by NT$22,309 thousand 10% increase (decrease) in the P/E ratio of similar entities would result in increase (decrease) in the Group’s equity by NT$16,401 thousand |
As at December 31, 2017:
Financial assets:Available for-sale Stocks |
Valuation technique |
Material unobservable inputs |
Quantitative information |
Inputs and the fair value relationship |
Inputs and the fair value relationship’s sensitivityanalysis value relationship |
|---|---|---|---|---|---|
| Assets approach | P/E ratio of similar entities |
0%~30% | The higher the P/E ratio of similar entities, the higher the fair value of the stocks |
10% increase (decrease) in the P/E ratio of similar entities would result in increase (decrease) in the Group’s equity by NT$925 thousand |
(8) Significant assets and liabilities denominated in foreign currencies
Information regarding the significant assets and liabilities denominated in foreign currencies is listed below:
| Financial assets Monetaryitems: |
December 31,2018 | December 31,2018 | December 31,2018 | December 31,2017 | December 31,2017 | December 31,2017 |
|---|---|---|---|---|---|---|
| Foreign currency |
Exchange rate |
NTD | Foreign currency |
Exchange rate |
NTD | |
$71 - - |
30.838 - - |
$2,204 - - |
$976 70 50,556 |
29.968 4.582 35.59 |
$29,254 322 1,799,276 |
|
| USD CNY Financial liabilities Monetaryitems: |
||||||
| EUR |
86
English Translation of Financial Statements Originally Issued in Chinese
(9) Capital management
The primary objective of the Group’s capital management is to ensure that it maintains a strong credit rating and healthy capital ratios to support its business and maximize shareholder value. The Group manages its capital structure and adjusts it, considering changes in economic conditions. To maintain or adjust the capital structure, the Group may adjust dividend payment to shareholders, return capital to shareholders or issue new shares.
13. OTHER DISCLOSURE
(1) Significant transaction information
-
A. Financings provided to others: None.
-
B. Endorsement/guarantee provided to others: Please refer to schedule 1.
-
C. Securities held as of December 31, 2018 (not including subsidiaries, associates and joint ventures): Please refer to schedule 2.
-
D. Individual securities acquired or disposed of with accumulated amount exceeding NT$300 million or 20 % of the Company’s capital stock: None.
-
E. Acquisition of property with the amount exceeding NT$300 million or 20% of the Company’s paid-in capital: Please refer to schedule 3.
-
F. Disposal of property with amount exceeding NT$300 million or 20% of the Company’s paid-in capital: None.
-
G. Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of the Company’s paid-in capital or more: Please refer to schedule 4.
-
H. Receivables from related parties with amounts exceeding NT$100 million or 20% of the Company’s paid-in capital: None.
-
I. Derivative financial instruments undertaken: None.
-
J. Significant intercompany transactions between consolidated entities: Please refer to schedule 5.
87
English Translation of Financial Statements Originally Issued in Chinese
(2) Investee information
-
A. Financings provided to others: None.
-
B. Endorsement/guarantee provided to others: Please refer to schedule 1.
-
C. Securities held as of December 31, 2018 (Investee information): Please refer to schedule 6.
-
D. Individual securities acquired or disposed of with accumulated amount exceeding NT$300 million or 20 % of the capital stock: Please refer to schedule 7.
-
E. Acquisition of property with the amount exceeding NT$300 million or 20% of the Company’s paid-in capital: None.
-
F. Disposal of property with amount exceeding NT$300 million or 20% of the Company’s paid-in capital: None.
-
G. Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of the Company’s paid-in capital or more: None.
-
H. Receivables from related parties with amounts exceeding NT$100 million or 20% of the Company’s paid-in capital: None.
-
I. Derivative financial instruments undertaken: None.
-
J. Names, locations and related information of investee companies: Please refer to schedule 8.
(3) Investment in Mainland China as of December 31, 2018
Please refer to schedule 9.
14. OPERATING SEGMENT INFORMATION
(1) Information about reportable segment profit or loss, assets and liabilities
For management purposes, the Group is organized into business units based on its products and services and has two reportable segments as follows:
Movable property and real estate development department: The main businesses of the department are entrusted the manufacturer to build residential and commercial buildings for leasing or selling.
88
English Translation of Financial Statements Originally Issued in Chinese
The operating segment information does not summarize more than one operating segment.
Management monitors the operating results of its business units separately for the purpose of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on operating profit or loss and is measured consistently with operating profit or loss in the consolidated financial statements. However, income taxes are managed on a group basis and are not allocated to operating segments.
The transfer prices between operating segments are on an arm’s length basis in a manner like transactions with third parties.
Information for the year ended December 31, 2018
Movable
| Movable | ||||
|---|---|---|---|---|
| Revenue External customer Inter-segment Total revenue Interest expense Depreciation and Amortization Loss (gain) of investments accounted for using equity method Other material non-cash items: Loss (gain) on disposal of investments Dividend income Segment profit Assets Capital expenditure of non-current assets Segment assets Liabilities Investment Accounted for Using Equity Method(Credit) Segment liabilities |
property and real estate development department |
Others |
Adjustment and eliminations |
Consolidated Amount |
| $12,787,051 25,474 |
$1,507,719 4,559 |
$- (30,033) |
$14,294,770 - |
|
| $12,812,525 | $1,512,278 | $(30,033) | $14,294,770 | |
| $1,905 191,330 1,218,883 - 152,719 $3,834,808 |
$131,896 242,043 897,398 2,128,213 - $2,803,598 |
$- (41) (2,129,426) - - $(2,129,426) |
$133,801 433,332 (13,145) 2,128,213 152,719 $4,508,980 |
|
| $11,190,073 $46,692,101 |
$1,834,418 $4,134,558 |
$(13,415) $(2,055,271) |
$13,011,076 $48,771,388 |
|
| $(1,652,433) $21,617,365 |
$(378,558) $1,824,633 |
$2,033,129 $(12,159) |
$2,138 $23,429,839 |
89
English Translation of Financial Statements Originally Issued in Chinese
Information for the year ended December 31, 2017
| Revenue External customer Inter-segment Total revenue Interest expense Depreciation and Depletion Loss (gain) of investments accounted for using equity method Other material non-cash items: Loss (gain) on disposal of investments Dividend income Segment profit Assets investments accounted for using equity method Capital expenditure of non-current assets Segment assets Segment liabilities |
Movable property and real estate development department |
Others |
Adjustment and eliminations |
Consolidated Amount |
|---|---|---|---|---|
| $10,586,205 23,879 |
$1,683,977 8,559 |
$- (32,438) |
$12,270,182 - |
|
| $10,610,084 | $1,692,536 | $(32,438) | $12,270,182 | |
| $5,342 196,390 (510,151) (847) 119,656 $1,371,872 |
$240,026 342,005 (1,973,309) - - $(2,660,935) |
$- (41) 2,480,541 - - $2,480,541 |
$245,368 538,354 (2,919) (847) 119,656 $1,191,478 |
|
| $1,505,488 9,092,905 $46,687,745 |
$6,025,587 5,073,359 $14,616,472 |
$(7,519,987) (13,456) $(7,543,029) |
$11,088 14,152,808 $53,761,188 |
|
| $23,919,243 | $6,640,826 | $(23,043) | $30,537,026 |
Inter-segment revenues are eliminated upon consolidation and reflected in the ‘adjustments and eliminations’ section. All other adjustments and eliminations are part of detailed reconciliations presented further below.
(2) Information on reconciliations of revenue, profit or loss, assets, liabilities and other material items of reportable segments:
A. Revenue:
| Total revenue from reportable segments Other revenue Elimination of inter-segment revenue Total revenue |
For the year ended December 31,2018 |
For the year ended December 31,2017 |
|---|---|---|
| NTD | NTD | |
| $12,812,525 1,512,278 (30,033) |
$10,610,084 1,692,536 (32,438) |
|
| $14,294,770 | $12,270,182 |
90
English Translation of Financial Statements Originally Issued in Chinese
B. Profit or loss:
For the year ended For the year ended December 31,2018 December 31,2017
| For the year ended December 31,2018 |
For the year ended December 31,2017 |
|
|---|---|---|
| Net income from reportable segments Other profit Elimination of inter-segment profit Net income from continuing operations |
NTD | NTD |
| $3,834,808 2,803,598 (2,129,426) |
$1,371,872 (2,660,935) 2,480,541 |
|
| $4,508,980 | $1,191,478 |
C. Assets:
| Total assets of reportable segments Other assets Adjustment and elimination Segment assets |
As of | As of |
|---|---|---|
| December 31,2018 | December 31,2017 | |
| NTD | NTD | |
| $46,692,101 4,134,558 (2,055,271) |
$46,687,745 14,616,472 (7,543,029) |
|
| $48,771,388 | $53,761,188 |
D. Liabilities:
| Total liabilities of reportable segments Other liabilities Adjustment and elimination Segment liabilities |
As of | As of |
|---|---|---|
| December 31,2018 | December 31,2017 | |
| NTD | NTD | |
| $21,617,365 1,824,633 (12,159) |
$23,919,243 6,640,826 (23,043) |
|
| $23,429,839 | $30,537,026 |
E. Other material items:
For the year ended December 31, 2018
| Interest revenue Interest expense Capital expenditure for non- current assets Depreciation and Amortization |
Reportable segments |
Others Adjustment |
Consolidated |
|---|---|---|---|
| $734 1,905 11,190,073 191,330 |
$6,563 $- 131,896 - 1,834,418 (13,415) 242,043 (41) |
$7,297 133,801 13,011,076 433,332 |
91
English Translation of Financial Statements Originally Issued in Chinese
For the year ended December 31, 2017
| Interest revenue Interest expense Capital expenditure for non- current assets Depreciation and Amortization |
Reportable segments |
Others Adjustment |
Consolidated |
|---|---|---|---|
| $1,556 5,342 9,092,905 196,390 |
$2,782 $- 240,026 - 5,073,359 (13,456) 342,005 (41) |
$4,338 245,368 14,152,808 538,354 |
The reconciling item to adjust capital expenditures for non-current assets is the amount incurred for the corporate headquarters building, which is not included in segment information. None of the other adjustments are material.
92
English Translation of Financial Statements Originally Issued in Chinese Cathay Real Estate Development Corporation Limited Notes To Consolidated Financial Statements For the Years Ended December 31, 2018 and 2017
(Amounts expressed in Thousands of New Taiwan Dollars, Unless Specified Otherwise)
Schedule1: Endorsement/guarantee provided to others
Unit︰NT$1,000 |
Unit︰NT$1,000 |
Unit︰NT$1,000 |
Unit︰NT$1,000 |
Unit︰NT$1,000 |
Unit︰NT$1,000 |
Unit︰NT$1,000 |
Unit︰NT$1,000 |
Unit︰NT$1,000 |
Unit︰NT$1,000 |
Unit︰NT$1,000 |
Unit︰NT$1,000 |
||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| No. (Note1) |
Endorser/ Guarantor |
Receiving Party | Limit of the Endorsement / Guarantee Amount for Receiving Party |
Maximum Balance for the Period |
Ending Balance |
Actual Amount Borrowed |
Amount of Collateral |
Percentage | Limit on the Endorsement/Gu arantee Amount |
Parent Company Endorsed / Guaranteed for the Subsidiaries |
Subsidiaries Endorsed/ Guaranteed for the Parent Company |
Endorsement or Guarantee for Entities in China |
|
| Company Name |
Relationship (Note2) |
||||||||||||
| 0 | The company | Golden Gate Pacific Company Limited |
3 | $7,522,421 | 1,714,465 | $- | $- | $- | - | $15,044,842 | Y | N | N |
| 0 | The company | Shanghai Lujing Real Estate Limited |
3 | 7,522,421 | 880,372 | - | - | - | - | 15,044,842 | Y | N | Y |
| 1 | Cathay healthcare management co.,Ltd |
Hangzhou Kunning Health Consulting Limited |
3 | 7,522,421 | 61,466 | 61,466 | - | - | 0.25% | 15,044,842 | Y | N | Y |
A. Limit of the Endorsement / Guarantee Amount for Receiving Party:NT$25,074,736 thousand 30%B. Limit on the Endorsement/Guarantee Amount :NT$25,074,736 thousand60% |
-
Note1
:The Company and its subsidiaries are coded as follows: -
(1) The Company is coded "0".
-
(2) The subsidiaries are coded starting from "1" in the order.
Note2 : Relationship between the endorser/guarantor and the party being endorsed/guaranteed is classified into the following seven categories:
-
(1) Having business relationship.
-
(2) The endorser/guarantor parent company owns directly more than 50% voting shares of the endorsed/guaranteed subsidiary.
-
(3) The endorser/guarantor parent company and its subsidiaries jointly own more than 50% voting shares of the endorsed/guaranteed company.
-
(4) The endorser/guarantor company and endorsed/guaranteed company both are owned directly or indirectly more than 50% voting shares by the company.
-
(5) Mutual guarantee of the trade as required by the construction contract.
-
(6) Due to joint venture, each shareholder provides endorsements/guarantees to the endorsed/guaranteed company in proportion to its ownership.
93
English Translation of Financial Statements Originally Issued in Chinese Cathay Real Estate Development Corporation Limited Notes To Consolidated Financial Statements For the Years Ended December 31, 2018 and 2017
(Amounts expressed in Thousands of New Taiwan Dollars, Unless Specified Otherwise)
Schedule2: Securities held as of December 31, 2018 (not including subsidiaries, associates and joint ventures)
Shares: In thousand
| Company | Type and Name of the Securities (Note1) | Relationship | Financial Statement Account | As of December 31,2018 | As of December 31,2018 | As of December 31,2018 | As of December 31,2018 | Note |
|---|---|---|---|---|---|---|---|---|
| Shares | Carrying Value | Percentage of Ownership ( %) |
Market Value | |||||
| The Company | Stock-Cathay Financial holdings Co., Ltd |
Others | Financial assets at fair value through other comprehensive income–current |
55,763,541 | $2,620,886 | 0.44% | $2,620,886 | |
〃 |
Stock-Lin Yuan Property Management Co., Ltd. |
Others | Financial assets at fair value through other comprehensive income–non- current |
300,000 | 8,904 | 10.00% | 8,904 | |
〃 |
Stock-Symphox Information Co., Ltd |
Others | 〃 |
5,489,000 | 90,733 | 11.00% | 90,733 | |
〃 |
Stock-Taiwan Star Telecom Co., Ltd |
None | 〃 |
195,000,000 | 1,318,200 | 4.63% | 1,318,200 | |
〃 |
Stock-Gong Cheng Industrial Co. |
None | 〃 |
1,580,083 | - | 3.23% | - | |
〃 |
Stock-Gian FengInvestment Co.,Ltd. |
None | 〃 |
2,000,000 | 9,040 | 10.00% | 9,040 | |
〃 |
Stock-MetroWalk internatinal Co., Ltd |
None | 〃 |
3,448,276 | 55,966 | 1.72% | 55,966 | |
〃 |
Stock-Budworth Investments Limited |
None | 〃 |
191,880 | 4,977 | 3.33% | 4,977 | |
〃 |
Stock-Nangang International One Co., Ltd. |
Others | 〃 |
7,485,000 | 74,973 | 4.99% | 74,973 | |
〃 |
Stock-Nangang International Two Co., Ltd. |
Others | 〃 |
7,485,000 | 74,858 | 4.99% | 74,858 |
Note1 : Marketable securities in the table refer to stocks, bonds, beneficiary certificates and other related derivative securities, as defined in IFRS 9 “Financial Instruments”. 94
English Translation of Financial Statements Originally Issued in Chinese Cathay Real Estate Development Corporation Limited Notes To Consolidated Financial Statements For the Years Ended December 31, 2018 and 2017
(Amounts expressed in Thousands of New Taiwan Dollars, Unless Specified Otherwise)
Schedule3 Acquisition of property with the amount exceeding NT$300 million or 20% of the Company’s paid-in capital:
| Schedule3 Acquisition of property with the amount exceeding NT$300 million or 20% of the Company’s paid-in capital: | Schedule3 Acquisition of property with the amount exceeding NT$300 million or 20% of the Company’s paid-in capital: | Schedule3 Acquisition of property with the amount exceeding NT$300 million or 20% of the Company’s paid-in capital: | Schedule3 Acquisition of property with the amount exceeding NT$300 million or 20% of the Company’s paid-in capital: | Schedule3 Acquisition of property with the amount exceeding NT$300 million or 20% of the Company’s paid-in capital: | Schedule3 Acquisition of property with the amount exceeding NT$300 million or 20% of the Company’s paid-in capital: | Schedule3 Acquisition of property with the amount exceeding NT$300 million or 20% of the Company’s paid-in capital: | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Unit︰NT$1,000 |
|||||||||||||
| Company | Property Name | Transaction Date |
Transaction Amount | Status of Payment | Counterparty | Relationship with the company |
Disclosure of Information on Previous Transfer of Property is Required for Related Parties who are also the Counterparty |
References for Determining Price |
Purpose of Acquisition and Current Condition |
Others | |||
| Owner | Relationship with the Company |
Date of Transfer |
Amount | ||||||||||
| The Company | No. 106, SihXin Section, Xindian District, New Taipei City |
2018.05.17 | $1,763,914 | Installment by agreement |
New Taipei City Government |
None | - | - | - | $- | Internal assessment and approved by chairman |
Construction | None |
| The Company | No. 25, Pingshi Section, Eastern District, Tainan City |
2018.05.29 | 928,396 | Installment by agreement |
Tainan City Government |
None | - | - | - | - | Internal assessment and approved by chairman |
Construction | None |
| The Company | No. 212, Zhuxing Section, Beitun District, Taichung City |
2018.11.22 | 844,083 | Installment by agreement |
Individual | None | - | - | - | - | Negotiation by two parties |
Construction | None |
95
English Translation of Financial Statements Originally Issued in Chinese Cathay Real Estate Development Corporation Limited Notes To Consolidated Financial Statements For the Years Ended December 31, 2018 and 2017
(Amounts expressed in Thousands of New Taiwan Dollars, Unless Specified Otherwise)
Schedule4: Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of paid-in capital or more
| Schedule4: Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of paid-in capital or more | Schedule4: Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of paid-in capital or more | Schedule4: Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of paid-in capital or more | Schedule4: Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of paid-in capital or more | Schedule4: Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of paid-in capital or more | Schedule4: Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of paid-in capital or more | Schedule4: Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of paid-in capital or more | Schedule4: Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of paid-in capital or more | Schedule4: Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of paid-in capital or more | Schedule4: Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of paid-in capital or more | Schedule4: Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of paid-in capital or more | Schedule4: Purchases or sales of goods from or to related parties exceeding NT$100 million or 20% of paid-in capital or more |
|---|---|---|---|---|---|---|---|---|---|---|---|
Unit︰NT$1,000 |
|||||||||||
| Purchaser / Seller |
Counterparty | Relationship with the counterparty |
Transaction | Differences in transaction terms compared to third party transactions |
Notes/accounts payable | Note | |||||
| Purchases (Sales) | Amount | Percentage of total purchases (sales) |
Credit term | Unit price | Credit term | Balance | Percentage of total notes/accounts payable |
||||
| The Company | San Ching Engineering Co., Ltd |
Associate | Construnction-in- progress |
$2,430,896 | 27.56% | N/A | $- | - | $590,101 | 51.43% | Resdential building |
96
English Translation of Financial Statements Originally Issued in Chinese
Cathay Real Estate Development Corporation Limited Notes To Consolidated Financial Statements For the Years Ended December 31, 2018 and 2017
(Amounts expressed in Thousands of New Taiwan Dollars, Unless Specified Otherwise)
Schedule 5: Significant intercompany transactions between consolidated entities
| Schedule 5: Significant intercompany transactions between consolidated entities | Schedule 5: Significant intercompany transactions between consolidated entities | Schedule 5: Significant intercompany transactions between consolidated entities | |||||
|---|---|---|---|---|---|---|---|
Unit︰NT$1,000 |
|||||||
| No. (Note 1) |
Company name | Counterparty | Transaction | ||||
| Relationship (Note 2) |
Account | Amount | Transaction terms |
Percentage of consolidated total operating revenues or total assets (Note 3) |
|||
| 0 | TheCompany | CatahyReal Estate ManagementCo.,Ltd | 1 | Deferred Credits-Gains on Inter-Affiliate Accounts | $13,415 | Regular | 0.03% |
| 0 | The Company | CatahyReal EstateManagement Co.,Ltd | 1 | Realizedgain from inter-affiliate accounts | 41 | Regular | - |
| 0 | The Company | CatahyReal EstateManagement Co.,Ltd | 1 | Cost of rental sales | 4,200 | Regular | 0.03% |
| 0 | The Company | CatahyHealthcareManagement Co.,Ltd | 1 | Rent income | 385 | Regular | - |
| 0 | The Company | CatahyHealthcareManagement Co.,Ltd | 1 | Advertisement | 49 | Regular | - |
| 0 | The Company | CathayHospitalityManagement Co.,Ltd | 1 | Rent income | 25,041 | Regular | 0.18% |
| 0 | The Company | CathayHospitalityManagement Co.,Ltd | 1 | Entertainment | 309 | Regular | - |
| 0 | The Company | CathayHospitality Consulting Co.,Ltd | 1 | Rent income | 49 | Regular | - |
| 0 | The Company | CathayHospitality Consulting Co.,Ltd | 1 | Accounts receivable-related parties |
9 | Regular | - |
| 1 | CatahyReal EstateManagement Co.,Ltd | The Company | 2 | Investment property-land |
12,813 | Regular | 0.03% |
| 1 | CatahyReal EstateManagement Co.,Ltd | The Company | 2 | Investment property-buildings |
847 | Regular | - |
| 1 | CatahyReal EstateManagement Co.,Ltd | The Company | 2 | Accumulated Depreciation-Investment property |
245 | Regular | - |
| 1 | CatahyReal EstateManagement Co.,Ltd | The Company | 2 | Cost of rental sales | 41 | Regular | - |
| 1 | CatahyReal EstateManagement Co.,Ltd | The Company | 2 | Service income | 4,200 | Regular | 0.03% |
| 2 | CatahyHealthcareManagement Co.,Ltd | The Company | 2 | Rent | 385 | Regular | - |
| 2 | CatahyHealthcareManagement Co.,Ltd | The Company | 2 | Service income | 49 | Regular | - |
| 3 | CathayHospitalityManagement Co.,Ltd | The Company | 2 | Rent | 4,580 | Regular | 0.03% |
| 3 | CathayHospitalityManagement Co.,Ltd | The Company | 2 | Service income | 309 | Regular | - |
| 3 | CathayHospitalityManagement Co.,Ltd | The Company | 2 | Guest room costs | 20,461 | Regular | 0.15% |
| 4 | CathayHospitality Consulting Co.,Ltd | The Company | 2 | Rent | 49 | Regular | - |
| 4 | CathayHospitality Consulting Co.,Ltd | The Company | 2 | Other accrued expenses | 9 | Regular | - |
| 3 | CathayHospitalityManagement Co.,Ltd | CathayHospitality Consulting Co.,Ltd | 3 | Accounts receivable | 874 | Regular | - |
| 4 | CathayHospitality Consulting Co.,Ltd | CathayHospitalityManagement Co.,Ltd | 3 | Other accrued expenses | 874 | Regular | - |
Note1 : The Company and its subsidiaries are coded as follows :
-
(1) The Company is coded "0".
-
(2) The subsidiaries are coded starting from "1" in the order.
Note2 : The Types of the transactions are coded as follows:
-
(1) The Company to subsidiaries is coded "1".
-
(2) Subsidiaries to The Company is coded "2".
-
(3) Subsidiaries to Subsidiaries is coded "3".
Note3 : The caculation for the Percentage of consolidated total operating revenues or total assets, if it recognized to assets or liabilities and it should be calualted by the ending balance for the consolidated assets. If it recoginzed to profit or loss and it should be caculated by the ending balance for the consolidated revenue.
97
English Translation of Financial Statements Originally Issued in Chinese
Cathay Real Estate Development Corporation Limited Notes To Consolidated Financial Statements For the Years Ended December 31, 2018 and 2017
(Amounts expressed in Thousands of New Taiwan Dollars, Unless Specified Otherwise)
Schedule6: Securities held as of December 31, 2018 (Investee information)
Unit ︰ NT$1,000
| Holding Company | Type and Name of the Securities(Note) |
Relationship | Financial Statement Account |
As of December,31 2018 | As of December,31 2018 | As of December,31 2018 | As of December,31 2018 | Note |
|---|---|---|---|---|---|---|---|---|
| Shares | Carrying Value |
Percentage of Ownership ( %) |
Market Value | |||||
| Cathay hospitality management Co., Ltd |
Stocks Nangang International One Co., Ltd. |
Others | Financial assets at fair value through other comprehensive income–non-current |
15,000 | $150 | 0.01% | $150 | |
〃 |
Stocks Nangang International Two Co., Ltd. |
Others | 〃 |
15,000 | 150 | 0.01% | 150 |
Note : Marketable securities in the table refer to stocks, bonds, beneficiary certificates and other related derivative securities, as defined in IFRS 9 “Financial Instruments”.
98
English Translation of Financial Statements Originally Issued in Chinese
Cathay Real Estate Development Corporation Limited Notes To Consolidated Financial Statements For the Years Ended December 31, 2018 and 2017
(Amounts expressed in Thousands of New Taiwan Dollars, Unless Specified Otherwise)
Schedule7: Individual securities acquired or disposed of with accumulated amount exceeding NT$300 million or 20% of paid-in capital:
Unit︰NT$1,000 |
Unit︰NT$1,000 |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Company | Securities Category (Note 1) |
Financial Statement Account |
Counterparty (Note 2) |
Relationship (Note 2) |
As January 1, 2018 | Purchase (Note 3) | Sell(Note 3) | As December 31, 2018 | ||||||
| Shares | Amount | Shares | Amount | Shares | Price | Book Cost | Gain / Loss | Shares | Amount | |||||
| CCH Commercial Company Limited |
Lotus Investment Company Limited/ Stocks |
Investments Accounted for Using Equity Method |
New Oriental Retail Holdings Limited |
None. | 5 | $295,996 (USD 9,877) |
- | $- | 5 | $3,403,779 | $202,778 | $2,128,213 | - | $- |
| Golden Gate Investment Company Limited/ Stocks |
5 | 783,477 (USD 26,144) |
- | - | 5 | 706,888 | - | - |
Note 1 : Marketable securities in the table refer to stocks, bonds, beneficiary certificates and other related derivative securities.
Note 2 : If the securities listed above are investments accounted for using the equity method, fill in the second column. Note 3 : The accumulated consideration of acquisition or sale should be calculated separately at their market values to verify whether they individually reach NT$300 million or 20% of paid-in capital or more. Note 4 : The Company' s paid-in capital means the parent's paid-in capital. If the stock has no par value or the par value do not equal to NT$10, according to the regulation of 20% paid-in capital transaction amount,
the par value will be calculated by 10% of the total parent equity.
99
English Translation of Financial Statements Originally Issued in Chinese Cathay Real Estate Development Corporation Limited Notes To Consolidated Financial Statements
For the Years Ended December 31, 2018 and 2017
(Amounts expressed in Thousands of New Taiwan Dollars, Unless Specified Otherwise)
Schedule8: Names, locations and related information of investee companies as of December 31, 2018 (excluding Mainland China)
| ;USD$1,000 Unit ︰NT$1,000 |
;USD$1,000 Unit ︰NT$1,000 |
;USD$1,000 Unit ︰NT$1,000 |
;USD$1,000 Unit ︰NT$1,000 |
;USD$1,000 Unit ︰NT$1,000 |
;USD$1,000 Unit ︰NT$1,000 |
;USD$1,000 Unit ︰NT$1,000 |
;USD$1,000 Unit ︰NT$1,000 |
||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Investor | Investee | Region | Main Business | Original cost | At the end of period | Investees company net income |
Share of Profits/Losses |
Note | |||
| Balance at December 31, 2018 |
Balance at December 31, 2017 |
Number of shares |
Percentage | Amount | |||||||
| The Company | Cathay Real Estate Holding Corporation | British Virgin Islands |
General trade and investing |
$597,409 (USD 21,052) |
$2,383,107 (USD 79,052) |
21,051,891 | 100.00% | $335,914 | $1,226,952 | $1,226,952 | Subsidiary |
| The Company | Catahy Real Estate Management Co., Ltd | ROC | Construction management |
50,000 | 50,000 | 5,000,000 | 100.00% | 119,792 | 40,552 | 40,552 | Subsidiary |
| The Company | Cathay Healthcare Management Co., Ltd | ROC | Consultancy | 467,500 | 467,500 | 46,750,000 | 85.00% | 553,758 | 86,972 | 73,927 | Subsidiary |
| The Company | Cathay Hospitality Management Co., Ltd | ROC | Service industry | 400,000 | 800,000 | 40,000,000 | 100.00% | 239,895 | (75,622) | (75,622) | Subsidiary |
| The Company | Cathay Hospitality Consulting Co., Ltd | ROC | Service industry | 450,000 | - | 45,000,000 | 100.00% | 403,074 | (46,926) | (46,926) | Subsidiary |
| Cathay healthcare Management Co., Ltd |
Cathay Healthcare Management Limited(BVI) |
British Virgin Islands |
General trade and investing |
78,469 (USD 2,600) |
63,115 (USD 2,100) |
130,000 | 100.00% | 14,156 (USD 459) |
(40,892) USD (1,355) |
- | Sub-subsidiary |
| Cathay Real Estate Holding Corporation |
CCH REIM Company Limited | Cayman Islands | Investing | 20,120 (USD 687) |
20,120 (USD 687) |
100,000 | 50.00% | (2,138) USD(69) |
(26,116) USD(865) |
- | Joint venture |
| Cathay Real Estate Holding Corporation |
CCH Commercial Company Limited | Cayman Islands | Investing | 574,206 (USD 19,580) |
2,355,734 (USD 77,580) |
7,758 | 66.67% | 338,233 (USD 10,968) |
1,857,607 (USD 61,553) |
- | Sub-subsidiary |
| CCH Commercial Company Limited |
Lotus Investment Company Limited | Cayman Islands | Investing | - (USD -) |
1,198,888 (USD 40,331) |
- | 0.00% | - (USD -) |
(107,583) USD(3,565) |
- | Third-tier subsidiary |
| CCH Commercial Company Limited |
Golden Gate Investment Company Limited | Cayman Islands | Investing | - (USD -) |
1,817,517 (USD 60,900) |
- | 0.00% | - (USD -) |
(97,663) USD(3,236) |
- | Third-tier subsidiary |
| Golden Gate Investment CompanyLimited |
Golden Gate Pacific Company Limited | Hong Kong | Business management |
- (USD -) |
1,817,414 (USD 60,897) |
- | 0.00% | - (USD -) |
(97,593) USD(3,234) |
- | Fourth-tier subsidiary |
| CCH REIM Company Limited | CCH REIM (HK) Company Limited | Hong Kong | Investing | 474,138 (USD 15,187) |
452,164 (USD 14,437) |
10,722,620 | 100.00% | (4,874) USD(158) |
(40,482) USD(1,341) |
- | Joint venture |
| Lotus Investment Company Limited |
Lotus Pacific Company Limited | Hong Kong | Business management |
- (USD -) |
1,196,804 (USD 40,301) |
- | 0.00% | - (USD -) |
(107,510) USD(3,562) |
- | Fourth-tier subsidiary |
| Cathay Healthcare Management Limited(BVI) |
Cathay Healthcare Management Limited(Cayman) |
Cayman Islands | Business management |
78,469 (USD 2,600) |
63,115 (USD 2,100) |
130,000 | 100.00% | 14,154 (USD 459) |
(40,892) USD(1,355) |
- | Third-tier subsidiary |
Note 1: If a public company has holding company in other country and had issued consolidated financial statement under local regulations, about these investee could disclosed their holding company’s relevant information. Note 2: If not belong to Note 1, filled in by the following rules:
(1) In “Investee”, “Region”, “Main Business”, “Original cost” and “At the end of period” columns should filled in in order follow the company invest directly or invest indirectly and explain each relationship in “Note” column. (2) In“Investees company net income” column should filled in each investee net income.
(3) In“Share of Profits/Losses”column only need to filled in the company recognized each subsidiaries and the company under equity method’s profits or loss.
Make sure it had contained each subsidiaries had contained their investee profit or loss in their net income.
100
English Translation of Financial Statements Originally Issued in Chinese Cathay Real Estate Development Corporation Limited Notes To Consolidated Financial Statements For the Years Ended December 31, 2018 and 2017
(Amounts expressed in Thousands of New Taiwan Dollars, Unless Specified Otherwise)
Schedule9: Investment in Mainland China as of December 31, 2018
| Schedule9: Investment in Mainland China as of December 31, 2018 | Schedule9: Investment in Mainland China as of December 31, 2018 | Schedule9: Investment in Mainland China as of December 31, 2018 | Schedule9: Investment in Mainland China as of December 31, 2018 | Schedule9: Investment in Mainland China as of December 31, 2018 | Schedule9: Investment in Mainland China as of December 31, 2018 | Schedule9: Investment in Mainland China as of December 31, 2018 | Schedule9: Investment in Mainland China as of December 31, 2018 | Schedule9: Investment in Mainland China as of December 31, 2018 | Schedule9: Investment in Mainland China as of December 31, 2018 | Schedule9: Investment in Mainland China as of December 31, 2018 | Schedule9: Investment in Mainland China as of December 31, 2018 | Schedule9: Investment in Mainland China as of December 31, 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Unit︰NT$1,000;USD$1,000 |
||||||||||||
| Investee company | Main Businesses | Total Amount of Paid-in Capital |
Method of Investment (Note1) |
Accumulated Outflow of Investment from Taiwan as of January 1, 2018 |
Investment Flows | Accumulated Outflow of Investment from Taiwan as of December 31, 2018 |
Investees company net income |
Percentage of Ownership |
Share of Profits/Losses (Note2) |
Carrying Amount as of December 31, 2018 |
Accumulated Inward Remittance of Earnings as of December 31, 2018 |
|
| Outflow | Inflow (Note3) |
|||||||||||
| Tailin Management Consulting (Shanghai) Limited |
Business management |
$225,604 (USD 7,300) |
(2) CCH REIM (HK) Company Limited |
$8,945 (USD 300) |
$- | $- | $8,945 (USD 300) |
$(40,023) | 50% | $(20,012) (b).(2) |
$(114,036) | - |
| Jiaheng (Shanghai) Real Estate Limited |
Investing | 1,971,132 (USD 66,628) |
(2) Lotus Pacific Company Limited |
1,314,088 (USD 44,419) |
- | 1,156,397 (USD 39,089) |
157,691 (USD 5,330) |
(101,368) | 66.67% | (67,582) (b).(2) |
- | - |
| Shanghai Lujing Real Estate Limited |
Investing | 2,064,902 (USD 69,057) |
(2) Golden Gate Pacific Company Limited |
2,370,121 (USD 79,583) |
- | 2,085,706 (USD 70,033) |
284,415 (USD 9,550) |
(63,326) | 66.67% | (42,219) (b).(2) |
- | - |
| Hangzhou Kunning Health Consulting Limited. |
Consultancy | 78,469 (USD 2,600) |
(2) Cathay Healthcare Management Limited(Cayman) |
63,115 (USD 2,100) |
15,354 (USD 500) |
- | 78,469 (USD 2,600) |
(40,892) | 85% | (34,758) (b).(2) |
12,031 | - |
| Accumulated Investment in Mainland China |
Investment Amounts Authorized by Investment Commission, MOEA |
Upper Limit on Investment | ||||||||||
| $529,520 (USD17,780) |
$4,746,030 (USD 153,902) |
$15,044,842 |
Note1: The methods for engaging in investment in Mainland China include the following:
- (1) Directly invested in China
(2) Investment in Mainland China companies through a company invested and established in a third region
(3) Other method
Note2: Investees company net income:
-
(a) If the investees is uder preparation, should take note.
-
(b) If the investees' net income is base on these three condition, should take note.
(1) The investes' finance statement has certification by the CPA firm in Taiwan which has partnership with international CPA firm.
(2) The investes' finance statement has certification by the parenent company in Taiwan.
(3) Others.
Note3: Jiaheng (Shanghai) Real Estate Limited and Shanghai Lujing Real Estate Limited was loss of control due to the disposal of Lotus Investment Company Limited and Golden Gate Investment Company Limited by CCH Commercial Company Limited. Please refer 6.(29) for more details.
101