Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

CMC Interim / Quarterly Report 2019

Dec 26, 2019

51979_rns_2019-12-26_8a33fa3c-c1aa-4b39-bdb7-d98f8ae69a24.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

China Motor Corporation and Subsidiaries

Consolidated Financial Statements for the Three Months Ended March 31, 2019 and 2018 and Independent Auditors’ Review Report

INDEPENDENT AUDITORS’ REVIEW REPORT

The Board of Directors and Shareholders China Motor Corporation

Introduction

We have reviewed the accompanying consolidated balance sheets of China Motor Corporation and its subsidiaries (collectively, the “Group”) as of March 31, 2019 and 2018, the related consolidated statements of comprehensive income, the consolidated statements of changes in equity and cash flows for the three months then ended and the related notes to the consolidated financial statements, including a summary of significant accounting policies (collectively referred to as the “consolidated financial statements”). Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers and International Accounting Standard 34 “Interim Financial Reporting” endorsed and issued into effect by the Financial Supervisory Commission of the Republic of China. Our responsibility is to express a conclusion on the consolidated financial statements based on our reviews.

Scope of Review

Except as explained in the following paragraph, we conducted our reviews in accordance with Statement of Auditing Standards No. 65 “Review of Financial Information Performed by the Independent Auditor of the Entity”. A review of consolidated financial statements consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Basis for Qualified Conclusion

The financial statements of some non-significant subsidiaries included in the consolidated financial statements were not reviewed. As of March 31, 2019 and 2018, the combined total assets of these non-significant subsidiaries were NT$13,005,878 thousand and NT$12,677,191 thousand, respectively, both representing 20% of the consolidated total assets, and the combined total liabilities of these non-significant subsidiaries were NT$3,746,168 thousand and NT$3,080,250 thousand, respectively, representing 45% and 38%, respectively, of the consolidated total liabilities; for the three months ended March 31, 2019 and 2018, the amounts of combined net comprehensive income (loss) of these non-significant subsidiaries were NT$(62,310) thousand and NT$174,821 thousand, respectively, representing (5%) and 11%, respectively, of the consolidated total comprehensive income. As disclosed in Note 16 to the consolidated financial statements, as of March 31, 2019 and 2018, some investments accounted for using the equity method were NT$17,960,969 thousand and NT$17,123,454 thousand, respectively, and for the three months ended March 31, 2019 and 2018, net comprehensive income of these equity-method investments were NT$621,653 thousand and NT$628,520 thousand, respectively, which were calculated on the basis of financial statements that have not been reviewed.

  • 1 -

Qualified Conclusion

Based on our reviews, except for the adjustments, if any, as might have been determined to be necessary had the financial statements of the aforementioned non-significant subsidiaries, the investments accounted for using the equity method and the relevant information disclosed been reviewed, nothing has come to our attention that caused us to believe that the accompanying consolidated financial statements do not present fairly, in all material respects, the consolidated financial position of the Group as of March 31, 2019 and 2018, and its consolidated financial performance and its consolidated cash flows for the three months ended March 31, 2019 and 2018 in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers and International Accounting Standard 34 “Interim Financial Reporting” endorsed and issued into effect by the Financial Supervisory Commission of the Republic of China.

The engagement partners on the reviews resulting in this independent auditors’ review report are Chih-Ming Shao and Ya-Ling Wong.

Deloitte & Touche Taipei, Taiwan Republic of China

May 13, 2019

Notice to Readers

The accompanying consolidated financial statements are intended only to present the consolidated financial position, financial performance 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 review such consolidated financial statements are those generally applied in the Republic of China.

For the convenience of readers, the independent auditors’ review report and the accompanying consolidated financial statements have been translated into English from the original Chinese version prepared and used in the Republic of China. If there is any conflict between the English version and the original Chinese version or any difference in the interpretation of the two versions, the Chinese-language independent auditors’ review report and consolidated financial statements shall prevail.

  • 2 -

CHINA MOTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In Thousands of New Taiwan Dollars)

ASSETS

CURRENT ASSETS
Cash and cash equivalents (Note 6)
Financial assets at fair value through profit or loss (Note 7)
Financial assets at amortized cost (Notes 9 and 10)
Financial assets for hedging (Note 11)
Notes receivable, net (Note 12)
Accounts receivable, net (Note 12)
Trade receivables from related parties (Note 30)
Other receivables
Inventories (Note 13)
Prepayments (Note 30)
Non-current assets held for sale (Note 15)
Other current assets (Note 31)
Total current assets
NON-CURRENT ASSETS
Financial assets at fair value through profit or loss (Note 7)
Financial assets at fair value through other comprehensive income (Note 8)
Financial assets at amortized cost (Notes 9 and 10)
Investments accounted for using the equity method (Note 16)
Property, plant and equipment (Notes 17 and 31)
Right-of-use assets (Notes 4 and 18)
Investment properties (Notes 19 and 31)
Intangible assets under development
Deferred tax assets (Note 26)
Other non-current assets
Total non-current assets
TOTAL
LIABILITIES AND EQUITY
CURRENT LIABILITIES
Short-term borrowings (Notes 20 and 31)
Short-term bills payable
Notes and accounts payable
Trade payables to related parties (Note 30)
Other payables (Note 21)
Current tax liabilities (Notes 4 and 26)
Lease liabilities (Notes 4 and 18)
Other current liabilities (Notes 7 and 30)
Total current liabilities
NON-CURRENT LIABILITIES
Deferred tax liabilities (Note 26)
Lease liabilities (Notes 4 and 18)
Net defined benefit liabilities (Notes 4 and 22)
Other non-current liabilities
Total non-current liabilities
Total liabilities
EQUITY ATTRIBUTABLE TO OWNERS OF THE CORPORATION (Note 23)
Ordinary shares
Capital surplus
Retained earnings
Legal reserve
Special reserve
Unappropriated earnings
Total retained earnings
Other equity
Exchange differences on translating the financial statements of foreign operations
Unrealized gain on investments in financial assets at fair value through other comprehensive
income
Gain on the hedging instruments (Note 11)
Equity directly associated with non-current assets held for sale (Note 15)
Total other equity
Total equity attributable to owners of the Corporation
NON-CONTROLLING INTERESTS (Note 14)
Total equity
TOTAL
March 31, 2019
(Reviewed)
Amount
%
$ 14,609,946
22
622,875
1
122,023
-
583,674
1
12,022
-
1,132,475
2
1,939,618
3
102,121
-
3,723,730
6
1,261,275
2
148,023
-

561,240

1
24,819,022

38
739,051
1
234,375
-
835,954
1
29,628,884
45
6,529,775
10
529,419
1
1,376,380
2
301,220
1
296,127
1

160,982

-
40,632,167

62
$ 65,451,189
100
$ 640,000
1
116,982
-
2,507,751
4
762,235
1
2,154,626
3
217,264
1
97,440
-

399,761

1

6,896,059

11
334,358
-
434,519
1
734,372
1

17,694

-

1,520,943

2

8,417,002

13
13,840,508

21

6,400,831

10
8,897,857
13
1,046,596
2
23,250,082

35
33,194,535

50
(371,950)
-
243,024
-
4,752
-

(7,538)

-

(131,712)

-
53,304,162
81

3,730,025

6
57,034,187

87
$ 65,451,189
100
December 31, 2018
(Audited)
Amount
%
$ 14,429,460
23
567,643
1
104,359
-
743,303
1
16,663
-
1,160,791
2
1,952,469
3
98,749
-
4,070,264
6
1,134,247
2
148,023
-

596,590

1
25,022,561

39
734,341
1
227,396
-
824,705
1
29,106,774
45
6,388,147
10
-
-
1,380,002
2
304,163
1
336,711
1

179,616

-
39,481,855

61
$ 64,504,416
100
$ 645,000
1
93,972
-
2,705,317
4
944,954
2
2,717,065
4
117,081
-
-
-

297,523

1

7,520,912

12
268,161
1
-
-
910,328
1

30,926

-

1,209,415

2

8,730,327

14
13,840,508

22

6,403,633

10
8,897,857
14
1,046,967
1
22,486,952

35
32,431,776

50
(646,278)
(1)
117,177
-
20,997
-

(7,538)

-

(515,642)

(1)
52,160,275
81

3,613,814

5
55,774,089

86
$ 64,504,416
100
March 31, 2018
(Reviewed)











































































































































Amount
%
$ 14,281,792
22
1,051,652
2
873,070
1
174,748
-
25,308
-
1,022,564
1
1,752,081
3
178,296
-
3,736,090
6
1,135,319
2
-
-

507,853

1
24,738,773

38
777,273
1
320,825
1
1,408,829
2
28,789,957
45
6,461,217
10
-
-
1,391,572
2
194,682
-
315,731
1

256,787

-
39,916,873

62
$ 64,655,646
100
$ 735,000
1
89,863
-
2,410,243
4
795,601
1
2,380,853
4
418,711
1
-
-

327,102

-

7,157,373

11
134,941
-
-
-
874,183
2

11,836

-

1,020,960

2

8,178,333

13
13,840,508

21

6,407,968

10
8,487,293
13
1,051,658
2
23,106,101

36
32,645,052

51
(347,423)
-
271,057
-
4,820
-

-

-

(71,546)

-
52,821,982
82

3,655,331

5
56,477,313

87
$ 64,655,646
100

The accompanying notes are an integral part of the consolidated financial statements.

(With Deloitte & Touche review report dated May 13, 2019)

  • 3 -

CHINA MOTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (In Thousands of New Taiwan Dollars, Except Earnings Per Share) (Reviewed, Not Audited)

OPERATING REVENUE (Notes 24 and 30)
Net sales

Other operating revenue

Total operating revenue

OPERATING COSTS (Notes 13, 22, 25 and 30)
Cost of goods sold
Other operating cost

Total operating costs

GROSS PROFIT
UNREALIZED GAIN ON TRANSACTIONS WITH
ASSOCIATES

REALIZED GROSS PROFIT

OPERATING EXPENSES (Notes 22, 25 and 30)
Selling and marketing expenses
General and administrative expenses
Research and development expenses

Total operating expenses

PROFIT FROM OPERATIONS

NON-OPERATING INCOME AND EXPENSES
Share of profit of associates and joint ventures (Note
16)
Interest income
Other income
Net foreign exchange gain
Net gain on financial instruments at fair value
through profit or loss
Interest expense
Other expense
Impairment loss (Note 17)

Total non-operating income and expenses
**For the Three Months Ended March 31 ** **For the Three Months Ended March 31 ** **For the Three Months Ended March 31 **
2019
Amount
%
$ 8,287,852 95

438,607

5


8,726,459
100

7,070,129 81

33,897

1


7,104,026
82

1,622,433 18

(28,345)

-


1,594,088
18

415,252
5
248,171
3

368,613

4


1,032,036
12


562,052

6

367,823
4
39,198
1
10,332
-
33,548
-
11,086
-
(6,344)
-
(4,614)
-

-

-


451,029

5
2018

































Amount
%
$ 9,955,159 96

456,774

4

10,411,933
100

8,267,416 80

39,914

-

8,307,330
80

2,104,603 20

(40,490)

-

2,064,113
20

521,982
5

321,676
3

417,426

4

1,261,084
12

803,029

8

734,625
7

47,042
-

18,840
-

18,933
-

725
-

(2,603)
-

(4,843)
-

(10,346)

-

802,373

7
(Continued)
  • 4 -

CHINA MOTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (In Thousands of New Taiwan Dollars, Except Earnings Per Share) (Reviewed, Not Audited)

PROFIT BEFORE INCOME TAX

INCOME TAX EXPENSE (Notes 4 and 26)

NET PROFIT FOR THE PERIOD

OTHER COMPREHENSIVE INCOME (LOSS)
Items that will not be reclassified subsequently to
profit or loss:
Unrealized gain on investment equity instruments
designated as fair value through other
comprehensive income (Note 23)
Gain on hedging instruments (Notes 11 and 23)
Share of other comprehensive income (loss) of
associates accounted for using the equity
method (Notes 16 and 23)
Income tax relating to items that will not be
reclassified subsequently to profit or loss
(Notes 4 and 26)
Items that may be reclassified subsequently to profit
or loss:
Exchange differences on translating foreign
operations (Note 23)
Share of the other comprehensive income of
associates and joint ventures accounted for
using the equity method (Notes 16 and 23)

Other comprehensive income for the period, net
of income tax

TOTAL COMPREHENSIVE INCOME FOR THE
PERIOD

NET PROFIT ATTRIBUTABLE TO:
Owners of the Corporation

Non-controlling interests

**For the Three Months Ended March 31 ** **For the Three Months Ended March 31 ** **For the Three Months Ended March 31 **
2019
Amount
%
$ 1,013,081 11

189,705

2


823,376

9

5,991
-
288
-
144,894
2
194
-
22,550
-

303,243

4


477,160

6

$ 1,300,536
15

$ 760,519
8

62,857

1

$ 823,376

9
2018





















Amount
%
$ 1,605,402 15

218,124

2

1,387,278
13

3,543
-

19,908
-

(5,562)
-

2,256
-

18,028
-

154,851

2

193,024

2
$ 1,580,302
15
$ 1,317,903 12

69,375

1
$ 1,387,278
13

(Continued)

  • 5 -

CHINA MOTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (In Thousands of New Taiwan Dollars, Except Earnings Per Share) (Reviewed, Not Audited)

TOTAL COMPREHENSIVE INCOME
ATTRIBUTABLE TO:
Owners of the Corporation

Non-controlling interests


EARNINGS PER SHARE (Note 27)

Basic

Diluted
**For the Three Months Ended March 31 ** **For the Three Months Ended March 31 ** **For the Three Months Ended March 31 **
2019
Amount
%
$ 1,184,325 14

116,211

1

$ 1,300,536
15

$ 0.56
$ 0.56
2018







Amount
%
$ 1,475,743 14

104,559

1
$ 1,580,302
15
$ 0.97
$ 0.97
$ $


The accompanying notes are an integral part of the consolidated financial statements.

(With Deloitte & Touche review report dated May 13, 2019)

(Concluded)

  • 6 -

CHINA MOTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (In Thousands of New Taiwan Dollars) (Reviewed, Not Audited)

BALANCE AT JANUARY 1, 2018
Effect of retrospective application

BALANCE AT JANUARY 1, 2018 AS ADJUSTED
Change in investments in associates and joint ventures
accounted for using the equity method
Net profit for the three months ended March 31, 2018
Other comprehensive income (loss) for the three
months ended March 31, 2018, net of income tax

Total comprehensive income (loss) for the three
months ended March 31, 2018

BALANCE AT MARCH 31, 2018

BALANCE AT JANUARY 1, 2019
Effect of retrospective application

BALANCE AT JANUARY 1, 2019 AS ADJUSTED
Reversal of special reserve
Change in investments in associates and joint ventures
accounted for using the equity method
Net profit for the three months ended March 31, 2019
Other comprehensive income for the three months
ended March 31, 2019, net of income tax

Total comprehensive income for the three months
ended March 31, 2019

Disposals of the investments in equity instruments
designated as at fair value through other
comprehensive income by associates
Disposals of investments in equity instruments
designated as at fair value through other
comprehensive income
Basic adjustment for gain on hedging instruments

BALANCE AT MARCH 31, 2019
Equity Attribu **table to Owners of the Corporation ** Total
Non-controlling
Interests
$ 50,950,021
$ 3,506,941


397,392

43,831

51,347,413
3,550,772
(1,174 )
-
1,317,903
69,375

157,840

35,184


1,475,743

104,559

$ 52,821,982
$ 3,655,331

$ 52,160,275
$ 3,613,814


(19,503)

-


52,140,772
3,613,814
-
-
(4,208 )
-
760,519
62,857

423,806

53,354


1,184,325

116,211

-
-
-
-

(16,727)

-

$ 53,304,162
$ 3,730,025
Total Equity
$ 54,456,962

441,223
54,898,185
(1,174 )
1,387,278

193,024

1,580,302
$ 56,477,313
$ 55,774,089

(19,503)
55,754,586
-
(4,208 )
823,376

477,160

1,300,536
-
-

(16,727)
$ 57,034,187
Ordinary S hares
Amounts
Capital Surplus
$ 13,840,508
$ 6,407,340


-

-

13,840,508
6,407,340
-
628
-
-

-

-


-

-

$ 13,840,508
$ 6,407,968

$ 13,840,508
$ 6,403,633


-

-

13,840,508
6,403,633
-
-
-
(2,802 )
-
-

-

-


-

-

-
-
-
-

-

-

$ 13,840,508
$ 6,400,831
Retained Earnings
Legal Reserve
Special Reserve
Unappropriated
Earnings
$ 8,487,293
$ 1,051,658
$ 20,895,137


-

-

888,982

8,487,293
1,051,658
21,784,119
-
-
(1,802 )
-
-
1,317,903

-

-

5,881


-

-

1,323,784

$ 8,487,293
$ 1,051,658
$ 23,106,101

$ 8,897,857
$ 1,046,967
$ 22,486,952


-

-

(19,503)

8,897,857
1,046,967
22,467,449
-
(371 )
371

-
-
(1,406 )
-
-
760,519

-

-

1,648


-

-

762,167

-
-
21,484
-
-
17

-

-

-

$ 8,897,857
$ 1,046,596
$ 23,250,082
Other Equity Equity Directly
Associated With
Gain on the
Non-current
Hedging
Instruments
Assets Held
For Sale
$ -
$ -


(12,253)

-

(12,253 )
-
-
-
-
-

17,073

-


17,073

-

$ 4,820
$ -

$ 20,997
$ (7,538 )

-

-

20,997
(7,538 )
-
-
-
-
-
-

482

-


482

-

-
-
-
-

(16,727)

-

$ 4,752
$ (7,538)
Exchange
Differences on
Translating the
Financial
Unrealized Gain
on Investments in
Financial Assets
at Fair Value
U
Statements of
Through Other
Foreign
Operations
Comprehensive
Income
A
F
$ (485,118 ) $ -


-

273,866

(485,118 )
273,866

-
-
-
-

137,695

(2,809)


137,695

(2,809)

$ (347,423)
$ 271,057

$ (646,278 ) $ 117,177


-

-

(646,278 )
117,177
-
-

-
-
-
-

274,328

147,348


274,328

147,348

-
(21,484 )
-
(17 )

-

-

$ (371,950)
$ 243,024
nrealized Gain

(Loss) on
vailable-for-sale
inancial Assets

$ 765,456


(765,456)

-
-
-

-


-

$ -

$ -


-

-
-
-
-

-


-


-

-

-

$ -
Gain (Loss) on
Effective
Portion of Cash
Flow Hedges
$ (12,253 )

12,253

-
-
-

-


-

$ -

$ -


-

-
-
-
-

-


-

-
-

-

$ -








Shares (In
Thousands)
1,384,051


-

1,384,051
-
-

-


-


1,384,051

1,384,051


-

1,384,051
-
-
-

-


-

-
-

-


1,384,051











The accompanying notes are an integral part of the consolidated financial statements.

(With Deloitte & Touche review report dated May 13, 2019)

  • 7 -

CHINA MOTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (In Thousands of New Taiwan Dollars) (Reviewed, Not Audited)

CASH FLOWS FROM OPERATING ACTIVITIES
Income before income tax

Adjustments for:
Depreciation expenses
Amortization expenses
Expected credit losses
Net gain on fair value change of financial instruments at fair value
through profit or loss
Interest expenses
Interest income
Share of profit of associates and joint ventures
Loss on disposal of property, plant and equipment
Loss on disposal of investments
Impairment loss of non-financial assets
Unrealized gain on transactions with associates
Net unrealized gain on foreign currency exchange
Changes in operating assets and liabilities
Financial assets mandatorily classified as at fair value through profit
or loss
Notes receivable
Accounts receivable
Trade receivables from related parties
Other receivables
Inventories
Prepayments
Other current assets
Notes and accounts payable
Trade payables to related parties
Other payables
Other current liabilities
Net defined benefit liabilities

Cash generated from operations
Income tax paid

Net cash generated from operating activities

CASH FLOWS FROM INVESTING ACTIVITIES
Disposal of financial assets at fair value through other comprehensive
income
Acquisition of financial assets at amortized cost
For the Three Months Ended
March 31
For the Three Months Ended
March 31



2019
$ 1,013,081
292,050
28,342
1,806
(11,086)
6,344
(39,198)
(367,823)
513
540
-
28,345
(31,283)
(48,935)
4,802
28,144
14,290
27,034
349,576
(101,913)
39,544
(197,687)
(181,718)
(569,275)
101,863

(175,956)

211,400

(6,875)


204,525

17
(170,421)
2018
$ 1,605,402

229,808

28,336

1,046

(725)

2,603

(47,042)

(734,625)

915

-

10,346

40,490

(26,405)

(533,897)

(1,202)

139,170

(48,107)

(26,886)

734,891

376,633

9,620

(147,185)

(96,733)

(498,663)

51,937

(266,514)

803,213

(7,030)

796,183

-

(135,779)
(Continued)
  • 8 -

CHINA MOTOR CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (In Thousands of New Taiwan Dollars) (Reviewed, Not Audited)

Proceeds from repayment of principal of financial assets at amortized
cost

Proceeds from disposal of investments accounted for using the equity
method
Acquisition of property, plant and equipment
Proceeds from disposal of property, plant and equipment
Acquisition of intangible assets
Decrease in other non-current assets
Interest received

Net cash used in investing activities

CASH FLOWS FROM FINANCING ACTIVITIES
Decrease in short-term borrowings
Increase (decrease) in short-term bills payable
Repayment of the principal portion of lease liabilities
Decrease in other non-current liabilities
Interest paid

Net cash used in financing activities

EFFECTS OF EXCHANGE RATE CHANGES ON THE BALANCE
OF CASH HELD IN FOREIGN CURRENCIES

NET INCREASE IN CASH AND CASH EQUIVALENTS
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE
PERIOD
For the Three Months Ended
March 31
For the Three Months Ended
March 31






2019
$ 153,246
209,299
(402,808)
7,379
(9,360)
4,434

41,442


(166,772)

(5,000)
23,010
(26,979)
(13,569)

(2,932)


(25,470)


8,574

20,857

15,172,763
2018
$ 154,671

-

(157,664)

9,653

(49,298)

15,833

40,576

(122,008)

(10,000)

(20,070)

-

(17,815)

(2,668)

(50,553)

13,521

637,143

13,816,041

CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD $ 15,193,620 $ 14,453,184

Reconciliation of the amounts in the consolidated statements of cash flows with the equivalent items reported in the consolidated balance sheets at March 31, 2019 and 2018:

Cash and cash equivalents in the consolidated balance sheets

Cash and cash equivalents included in financial assets for hedging

Cash and cash equivalents in the consolidated statements of cash flows
March 31


2019
$ 14,609,946

583,674

$ 15,193,620
2018
$ 14,281,792

171,392
$ 14,453,184

The accompanying notes are an integral part of the consolidated financial statements.

(With Deloitte & Touche review report dated May 13, 2019)

(Concluded)

  • 9 -

CHINA MOTOR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE MONTHS ENDED MARCH 31, 2019 AND 2018 (In Thousands of New Taiwan Dollars, Unless Stated Otherwise) (Reviewed, Not Audited)

1. GENERAL INFORMATION

China Motor Corporation (the “Corporation”) manufactures and sells cars and related parts. Its stock is listed on the Taiwan Stock Exchange.

2. APPROVAL OF FINANCIAL STATEMENTS

The consolidated financial statements of the Corporation and its subsidiaries (collectively referred to as the “Group”) were approved by the Corporation’s board of directors on May 13, 2019.

3. APPLICATION OF NEW, AMENDED AND REVISED STANDARDS AND INTERPRETATIONS

  • a. Initial application of the amendments to the Regulations Governing the Preparation of Financial Reports by Securities Issuers and the International Financial Reporting Standards (IFRS), International Accounting Standards (IAS), IFRIC Interpretations (IFRIC), and SIC Interpretations (SIC) (collectively, the “IFRSs”) endorsed and issued into effect by the Financial Supervisory Commission (FSC)

Except for the following, the initial application of the amendments to the Regulations Governing the Preparation of Financial Reports by Securities Issuers and the IFRSs endorsed and issued into effect by the FSC would not have any material impact on the Group’s accounting policies:

 IFRS 16 “Leases”

IFRS 16 provides a comprehensive model for the identification of lease arrangements and their treatment in the financial statements of both lessee and lessor. It supersedes IAS 17 “Leases”, IFRIC 4 “Determining whether an Arrangement contains a Lease”, and a number of related interpretations. Refer to Note 4 for information relating to the relevant accounting policies.

Definition of a lease

The Group elects to apply the guidance of IFRS 16 in determining whether contracts are, or contain, a lease only to contracts entered into (or changed) on or after January 1, 2019. Contracts identified as containing a lease under IAS 17 and IFRIC 4 are not reassessed and are accounted for in accordance with the transitional provisions under IFRS 16.

The Group as lessee

The Group recognizes right-of-use assets, and lease liabilities for all leases on the consolidated balance sheets except for those whose payments under low-value asset and short-term leases are recognized as expenses on a straight-line basis. On the consolidated statements of comprehensive income, the Group presents the depreciation expense charged on right-of-use assets separately from the interest expense accrued on lease liabilities; interest is computed using the effective interest method. On the consolidated statements of cash flows, cash payments for the principal portion of lease liabilities and cash payment for the interest portion are classified within financing activities. Prior to the application of IFRS 16, payments under operating lease contracts, were recognized as

  • 10 -

expenses on a straight-line basis. Cash flow for operating lease were classified within operating activities on the consolidated statements of cash flow.

The Group elects to apply IFRS 16 retrospectively with the cumulative effect of the initial application of this standard recognized in retained earnings on January 1, 2019. Comparative information is not restated.

Lease liabilities were recognized on January 1, 2019 for leases previously classified as operating leases under IAS 17. Lease liabilities were measured at the present value of the remaining lease payments, discounted using the lessee’s incremental borrowing rate on January 1, 2019. Right-of-use assets are measured at the Group applies IAS 36 to all right-of-use assets.

The Group also applies the following practical expedients:

  • 1) The Group applies a single discount rate to a portfolio of leases with reasonably similar characteristics to measure lease liabilities.

  • 2) The Group accounts for those leases for which the lease term ends on or before December 31, 2019 as short-term leases.

  • 3) The Group excludes initial direct costs from the measurement of right-of-use assets on January 1, 2019.

  • 4) The Group uses hindsight, such as in determining lease terms, to measure lease liabilities.

The weighted average lessee’s incremental borrowing rate applied to lease liabilities recognized on January 1, 2019 was 2.58%. The difference between (i) the lease liabilities recognized and (ii) operating lease commitments disclosed under IAS 17 on December 31, 2018 is explained as follows:

The future minimum lease payments of non-cancellable operating lease
commitments on December 31, 2018

Less: Recognition exemption for short-term leases

Less: Recognition exemption for leases of low-value assets


Undiscounted amounts on January 1, 2019


Discounted amounts using the incremental borrowing rate and lease liabilities
recognized on January 1, 2019
$ 595,598
(3,464)

(594)
$ 591,540
$ 538,229

The Group as lessor

The Group does not make any adjustments for leases in which it is a lessor, and it accounts for those leases with the application of IFRS 16 starting from January 1, 2019.

  • 11 -

The impact on assets, liabilities and equity as of January 1, 2019 from the initial application of IFRS 16 is set out as follows:

As Originally
Stated on
January 1, 2019
Right-of-use assets
$ -
Investments accounted for using the
equity method

29,106,774

Total effect on assets
$ 29,106,774

Lease liabilities - current
$ -
Lease liabilities - non-current

-

Total effect on liabilities
$ -

Unappropriated earnings
$ 22,486,952
Adjustments
Arising from
Initial
Application
Restated on
January 1, 2019
$ 538,229 $ 538,229

(19,503)

29,087,271
$ 518,726
$ 29,625,500
$ 94,157 $ 94,157

444,072

444,072
$ 538,229
$ 538,229
$ (19,503)
$ 22,467,449
  • b. New IFRSs in issued by IASB but not yet endorsed and issued into effect by the FSC
New IFRSs
Amendments to IFRS 3 “Definition of A Business”

Amendments to IFRS 10 and IAS 28 “Sale or Contribution of Assets
between an Investor and Its Associate or Joint Venture”

IFRS 17 “Insurance Contracts”

Amendments to IAS 1 and IAS 8 “Definition of Material”
Effective Date
Announced by IASB (Note 1)
January 1, 2020 (Note 2)
To be determined by IASB
January 1, 2021
January 1, 2020 (Note 3)
  • Note 1: Unless stated otherwise, the above New IFRSs are effective for annual periods beginning on or after their respective effective dates.

  • Note 2: The Group shall apply these amendments to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after January 1, 2020 and to asset acquisitions that occur on or after the beginning of that period.

  • Note 3: The Group shall apply these amendments prospectively for annual reporting periods beginning on or after January 1, 2020.

As of the date the consolidated financial statements were issued, the Group is continuously assessing the possible impact that the application of aforementioned standards and interpretations will have on the Group’s financial position and financial performance and will disclose the relevant impact when the assessment is completed.

4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  • a. Statement of compliance

These interim consolidated financial statements have been prepared in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers and IAS 34 “Interim Financial Reporting” as endorsed and issued into effect by the FSC. Disclosure information included in these interim consolidated financial statements is less than the disclosure information those required in a complete set of annual financial statements.

  • 12 -

b. Basis of preparation

The consolidated financial statements have been prepared on the historical cost basis except for financial instruments which are measured at fair value and net defined benefit liabilities which are measured at the present value of the defined benefit obligation less the fair value of plan assets.

The fair value measurements, which are grouped into Levels 1 to 3 based on the degree to which the fair value measurement inputs are observable and based on the significance of the inputs to the fair value measurement in its entirety, are described as follows:

  • 1) Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities;

  • 2) Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and

  • 3) Level 3 inputs are unobservable inputs for the asset or liability.

  • c. Basis of consolidation

  • 1) Principles for preparing consolidated financial statements

The consolidated financial statements incorporate the financial statements of the Corporation and the entities controlled by the Corporation (i.e. its subsidiaries).

Income and expenses of subsidiaries acquired or disposed of during the period are included in the consolidated statement of profit or loss and other comprehensive income from the effective date of acquisition up to the effective date of disposal, as appropriate.

When necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with those used by the Corporation.

All intra-group transactions, balances, income and expenses are eliminated in full upon consolidation.

Total comprehensive income of subsidiaries is attributed to the owners of the Corporation and to the non-controlling interests even if this results in the non-controlling interests having a deficit balance.

Changes in the Group’s ownership interests in subsidiaries that do not result in the Group losing control over the subsidiaries are accounted for as equity transactions. The carrying amounts of the Group and the Non-controlling interests are adjusted to reflect the changes in their relative interests in the subsidiaries. Any difference between the amount by which the non-controlling interests are adjusted and the fair value of the consideration paid or received is recognized directly in equity and attributed to the owners of the Corporation.

When the Group loses control of a subsidiary, a gain or loss is recognized in profit or loss and is calculated as the difference between (i) the aggregate of the fair value of the consideration received and any investment retained in the former subsidiary at its fair value at the date when control is lost and (ii) the assets (including any goodwill) and liabilities and any non-controlling interests of the former subsidiary at their carrying amounts at the date when control is lost. The Group accounts for all amounts recognized in other comprehensive income in relation to that subsidiary on the same basis as would be required had the Group directly disposed of the related assets or liabilities.

  • 13 -

2) Subsidiaries included in the consolidated financial statements

Investor
Investee
Main Business
China-Motor Corporation
(parent)
Kian Shen Corporation (“Kian Shen”)
Production of frame of heavy duty
car and mold
Hwa Wei Holdings Corporation Ltd.
(“Hwa Wei”)
Overseas investment of production
and service industries
China Engine Corporation (“China
Engine”)
Manufacture of automobile engine
and parts
Sino Diamond Motors Corporation (“Sino
Diamond Motors”)
Sales and providing after sales
service of vehicle
Hwa Hann Corporation (“Hwa Hann”)
Sales of automobile parts
Alliance Investment & Management Co.,
Ltd. (“Alliance Investment &
Management”)
Investment
Gatetech Technology Inc. (“Gatetech
Technology”)
Aluminum-magnesium alloy casting
industry
China Motor Investment Co., Ltd. (CMI)
Investment
Hwa Chung Motors Corporation (“Hwa
Chung Motors”)
Sales of vehicle and parts
COC Tooling & Stamping Co., Ltd. (COC) Production of mold, fixture and
gauge of vehicle
Kian Shen
Kian Shen Investment Co., Ltd. (“Kian
Shen Investment”)
Overseas investment of production
and service industries
China Engine
Advance Power Machinery Co., Ltd.
(“Advance Power Machinery”)
Manufacture of automobile engine
and parts
Advance Power Investment Co., Ltd.
(“Advance Power Investment”)
Investment and sales
Sino Diamond Motors
Hwa-Yu Corporation Ltd. (“Hwa-Yu”)
Overseas investment of production
and service industries
Brilliant Insight International Consultancy
Service Co., Ltd. (“Brilliant Insight
International”)
Consulting and service
Gatetech Technology
Gatetech Holding Co., Ltd. (GH)
Investment
Alliance Investment &
Management
Greentrans Investment Co., Ltd.
(“Greentrans Investment”)
Investment
Hwa Chung Motors
Greentrans Corporation (“Greentrans”)
Sales of motorcycle, bicycle and
parts
Ling Wei Motor Co., Ltd. (“Ling Wei”)
Sales of second-hand vehicle
COC
Y. M. Hi-Tech Industry Ltd. (“Y. M.
Hi-Tech”)
Steel cutting
Shye Shinn Corporation (“Shye Shinn”)
Investment
Kian Shen Investment
Kian Shen Investment Hong Kong Co.,
Limited (KSIHK)
Investment
Hwa-Yu
Hwa-Lin Investments Ltd. (“Hwa-Lin”)
Overseas investment of production
and service industries
Fujian Rui Hua Consulting Co., Ltd.
(“Fujian Rui Hua”)
Consulting and services
GH
Gatetech International Co., Ltd. (GI)
Investment
Greentrans Investment
Jiangsu Greentrans Automotive Parts Co.,
Ltd. (“Jiangsu Greentrans”)
Production and sales of parts of
electronic motorcycle
GI
Gatetech (Suchou) Technology Co., Ltd
(“Gatetech Suchou Technology”)
Aluminum-magnesium alloy casting
industry
Hwa-Lin
Dongguan Huayi Motor Maintenance Co.,
Ltd. (“Dongguan Huayi”)
Sales and maintenance of vehicle
and parts
Tianjin Hwarui Maintenance Co., Ltd.
(“Tianjin Hwarui”)
Sales and maintenance of vehicle
and parts
Sichuan Huafeng Hanwei Cars Service and
Maintenance Co., Ltd. (“Sichuan
Huafeng Hanwei”)
Sales and maintenance of vehicle
and parts
Guangzhou Huayou Motor Maintenance
Co., Ltd. (“Guangzhou Huayou Motor
Maintenance”)
Sales and maintenance of vehicle
and parts
Dongguan Huayi
Dongguan Huashun Motor Sales Co., Ltd.
(“Dongguan Huashun”)
Sales and maintenance of vehicle
and parts
Tianjin Hwarui
Tianjin Hwahong Sales Co., Ltd. (“Tianjin
Hwahong”)
Sales of vehicle and parts
Sichuan Huafeng Hanwei Sichuan Houwei Cars Service and
Maintenance Co., Ltd. (“Sichuan
Houwei”)
Sales of vehicle and parts
Sichuan Lingwei Cars Service and
Maintenance Co., Ltd. (“Sichuan
Lingwei”)
Sales of vehicle and parts
Guangzhou Huayou
Motor Maintenance
Guangzhou Huayou Motor Sales Co., Ltd.
(“Guangzhou Huayou Motor Sales”)
Sales of vehicle and parts
Combined Shareholding Ratio
March 31,
2019
December 31,
2018
March 31,
2018
Note
43.87
43.87
43.87
a)
100.00
100.00
100.00
52.11
52.11
52.11
100.00
100.00
100.00
-
-
99.99
c)
100.00
100.00
100.00
72.81
72.81
72.81
100.00
100.00
100.00
100.00
100.00
100.00
49.76
49.76
49.76
b)
43.87
43.87
43.87
a)
52.11
52.11
52.11
52.11
52.11
52.11
100.00
100.00
100.00
100.00
100.00
100.00
72.81
72.81
72.81
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
42.30
42.30
42.30
b)
49.76
49.76
49.76
b)
43.87
43.87
43.87
a)
100.00
100.00
100.00
100.00
100.00
100.00
72.81
72.81
72.81
100.00
100.00
100.00
72.81
72.81
72.81
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
e)
100.00
100.00
100.00
e)
100.00
100.00
100.00
100.00
100.00
100.00
-
-
100.00
d)
100.00
100.00
100.00
e)
100.00
100.00
100.00
e)
  • a) The Group held 43.87% equity interest in Kian Shen. Kian Shen is a listed company, and 56.13% of its shares were held by numerous shareholders unrelated to the Group. Considering the Group’s substantial influence on Kian Shen, an absolute number of voting rights and the relative size of other shareholdings, Kian Shen was deemed a subsidiary.

  • b) The Group held 49.76% equity interest in COC. However, the Corporation controls more than half of the board members and holds relative majority of shares in COC; thus, COC was considered a subsidiary.

  • c) In April 2009, the board of Hwa Hann resolved to dissolve the company; in August 2018, the liquidation had been completed.

  • 14 -

  • d) In October 2017, Sichuan Houwei proceeded to annul its registration. As of November 2018, the annulment had been completed.

  • e) In November 2018, Sichuan Huafeng Hanwei, Sichuan Lingwei, Guangzhou Huayou Motor Maintenance and Guangzhou Huayou Motor Sales resolved to dissolve their companies. As of March 31, 2019, the liquidation had not been completed.

For the relationship between the Corporation and its controlled entities as of March 31, 2019, refer to Table 9.

  • d. Other significant accounting policies

Except for the following, the accounting policies applied in these consolidated financial statements are consistent with those applied in the consolidated financial statements for the year ended December 31, 2018. For the summary of other significant accounting policies, refer to the consolidated financial statements for the year ended December 31, 2018.

  • 1) Leases

2019

At the inception of a contract, the Group assesses whether the contract is, or contains, a lease.

  • a) The Group as lessor

All leases are classified as operating leases.

Lease payments from operating leases are recognized as income on a straight-line basis over the terms of the relevant leases. Initial direct costs incurred in obtaining operating leases are added to the carrying amounts of the underlying assets and recognized as expenses on a straight-line basis over the lease terms.

Variable lease payments that do not depend on an index or a rate are recognized as income in the periods in which they are incurred.

When a lease includes both land and building elements, the Group assesses the classification of each element separately as a finance or an operating lease based on the assessment as to whether substantially all the risks and rewards incidental to ownership of each element have been transferred to the Group. The lease payments are allocated between the land and the building elements in proportion to the relative fair values of the leasehold interests in the land element and building element of the lease at the inception of a contract. If the allocation of the lease payments can be made reliably, each element is accounted for separately in accordance with its lease classification. When the lease payments cannot be allocated reliably between the land and building elements, the entire lease is generally classified as a finance lease unless it is clear that both elements are operating leases; in which case, the entire lease is classified as an operating lease.

  • b) The Group as lessee

The Group recognizes right-of-use assets and lease liabilities for all leases at the commencement date of a lease, except for short-term leases and low-value asset leases accounted for applying a recognition exemption where lease payments are recognized as expenses on a straight-line basis over the lease terms.

  • 15 -

Right-of-use assets are initially measured at cost, which comprises the initial measurement of lease liabilities adjusted for lease payments made at or before the commencement date. Right-of-use assets are subsequently measured at cost less accumulated depreciation and impairment losses and adjusted for any remeasurement of the lease liabilities. Right-of-use assets are presented on a separate line in the consolidated balance sheets.

Right-of-use assets are depreciated using the straight-line method from the commencement dates to the earlier of the end of the useful lives of the right-of-use assets or the end of the lease terms.

Lease liabilities are initially measured at the present value of the lease payments, which comprise fixed payments and variable lease payments which depend on an index or a rate. The lease payments are discounted using the interest rate implicit in a lease, if that rate can be readily determined. If that rate cannot be readily determined, the Group uses the lessee’s incremental borrowing rate.

Subsequently, lease liabilities are measured at amortized cost using the effective interest method, with interest expense recognized over the lease terms. When there is a change in future lease payments resulting from a change in an index or a rate used to determine those payments, the Group remeasures the lease liabilities with a corresponding adjustment to the right-of-use assets. However, if the carrying amount of the right-of-use assets is reduced to zero, any remaining amount of the remeasurement is recognized in profit or loss. Lease liabilities are presented on a separate line in the consolidated balance sheets.

Variable lease payments that do not depend on an index or a rate are recognized as expenses in the periods in which they are incurred.

2018

Leases are classified as finance leases whenever the terms of a lease transfer substantially all the risks and rewards of ownership to the lessee. All other leases are classified as operating leases.

a) The Group as lessor

Rental income from operating leases is recognized on a straight-line basis over the term of the relevant lease.

  • b) The Group as lessee

Operating lease payments are recognized as expenses on a straight-line basis over the lease term.

c) Leasehold land for own use

When a lease includes both land and building elements, the Group assesses the classification of each element separately as a finance or an operating lease based on the assessment as to whether substantially all the risks and rewards incidental to ownership of each element have been transferred to the Group. The minimum lease payments are allocated between the land and the building elements in proportion to the relative fair values of the leasehold interests in the land element and building element of the lease at the inception of the lease.

If the allocation of the lease payments can be made reliably, each element is accounted for separately in accordance with its lease classification. When the lease payments cannot be allocated reliably between the land and building elements, the entire lease is generally classified as a finance lease unless it is clear that both elements are operating leases; in which case, the entire lease is classified as an operating lease.

  • 16 -

2) Employee benefits

Pension cost for an interim period is calculated on a year-to-date basis by using the actuarially determined pension cost rate at the end of the prior financial year, adjusted for significant market fluctuations since that time and for significant plan amendments, settlements, or other significant one-off events.

3) Taxation

Income tax expense represents the sum of the tax currently payable and deferred tax. Interim period income taxes are assessed on an annual basis and calculated by applying to an interim period's pre-tax income the tax rate that would be applicable to expected total annual earnings. The effect of a change in tax rate resulting from a change in tax law is recognized consistently with the accounting for the transaction itself which gives rise to the tax consequence, and this is recognized in profit or loss or other comprehensive income in full in the period in which the change in tax rate occurs.

5. CRITICAL ACCOUNTING JUDGMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

For the summary of critical accounting judgments and key sources of estimation uncertainty, refer to the consolidated financial statements for the year ended December 31, 2018.

6. CASH AND CASH EQUIVALENTS

Cash
Cash on hand

Checking accounts and demand deposits


Cash equivalents
Time deposits
Repurchase agreements collateralized by bonds

March 31,
2019
$ 3,892

2,663,372


2,667,264

8,853,675

3,089,007


11,942,682

$ 14,609,946
December 31,
2018
$ 4,439

1,870,223


1,874,662


11,104,232

1,450,566


12,554,798

$ 14,429,460
March 31,
2018
$ 4,558

2,598,131

2,602,689

9,619,494

2,059,609

11,679,103
$ 14,281,792
  • 17 -

7. FINANCIAL INSTRUMENTS AT FAIR VALUE THROUGH PROFIT OR LOSS

Financial assets-current
Financial assets mandatorily classified as at
FVTPL
Non-derivative financial assets
Mutual funds

Derivative financial assets (not under hedge
accounting)
Foreign exchange forward contracts


Financial liabilities (included in other current
liabilities)
Financial liabilities held for trading
Derivative financial liabilities (not under hedge
accounting)
Foreign exchange forward contracts

Financial assets-non-current
Financial assets mandatorily classified as at
FVTPL
Non-derivative financial assets
Domestic unlisted common shares
March 31,
2019
December 31,
2018
$ 622,313
$ 567,620


562

23

$ 622,875
$ 567,643

$ -
$ 79

$ 739,051
$ 734,341
March 31,
2018
$ 1,051,652

-
$ 1,051,652
$ -
$ 777,273

At the end of the reporting period, the Group’s outstanding foreign exchange forward contracts not under hedge accounting were as follows:

March 31, 2019

Notional Amount
Transaction Currency Maturity Date (In Thousands)
Buy USD/NTD 2019.04.10-2019.05.20 USD5,000/NTD153,388
December 31, 2018
Notional Amount
Transaction Currency Maturity Date (In Thousands)
Buy USD/NTD 2019.01.04-2019.01.22 USD5,000/NTD153,480

The Group entered into foreign exchange forward contracts to manage exposures to exchange rate fluctuations of foreign currency denominated assets and liabilities.

  • 18 -

8. FINANCIAL ASSETS AT FAIR VALUE THROUGH OTHER COMPREHENSIVE INCOME

Non-current
Investments in equity instruments at FVTOCI
Domestic investments
Listed shares

Unlisted shares

Foreign investments
Unlisted shares

March 31,
2019
December 31,
2018
$ 21,669
$ 18,673


23,221

24,045

44,890
42,718

189,485

184,678

$ 234,375
$ 227,396
March 31,
2018
$ 25,235
37,397
62,632
258,193
$ 320,825

These investments in equity instruments are held for medium to long-term strategic purposes. Accordingly, the management elected to designate these investments in equity instruments as at FVTOCI as they believe that recognizing short-term fluctuations in these investments’ fair value in profit or loss would not be consistent with the Group’s strategy of holding these investments for long-term purposes.

9. FINANCIAL ASSETS AT AMORTIZED COST

Current
Principal guaranteed notes

Negotiable certificates of deposit

Less: Allowance for impairment loss


Non-current
Bonds

Preference shares
Principal guaranteed notes

Less: Allowance for impairment loss

March 31,
2019
December 31,
2018
$ 122,787
$ 105,015


-

-

122,787
105,015

(764)

(656)

$ 122,023
$ 104,359

$ 831,273
$ 820,015

9,900
9,900

-

-

841,173
829,915

(5,219)

(5,210)

$ 835,954
$ 824,705
March 31,
2018
$ 174,430

700,000
874,430

(1,360)
$ 873,070
$ 892,302

9,900

515,817
1,418,019

(9,190)
$ 1,408,829
  • a. The coupon rates of principal guaranteed notes were ranging from 3.03%-3.05%, 3.03%-3.07% and 2.05%-4.32% per annum as of March 31, 2019, December 31, 2018 and March 31, 2018, respectively.

  • b. The coupon rate of negotiable certificates of deposit was 0.83% per annum as of March 31, 2018.

  • c. The coupon rates of bonds were ranging from 0.86%-4.80%, 0.86%-4.80% and 1.02%-4.80% per annum as of March 31, 2019, December 31, 2018 and March 31, 2018, respectively.

  • 19 -

  • d. The coupon rate of preference shares was 1.50% per annum as of March 31, 2019, December 31, 2018 and March 31, 2018, respectively.

  • e. Refer to Note 10 for information relating to the credit risk management and impairment of investments in financial assets at amortized cost.

10. CREDIT RISK MANAGEMENT FOR INVESTMENTS IN DEBT INSTRUMENTS

Investments in debt instruments were classified as at amortized cost:

Gross carrying amount

Less: Allowance for impairment loss

Amortized cost
March 31,
2019
December 31,
2018
$ 963,960
$ 934,930


(5,983)

(5,866)

$ 957,977
$ 929,064
March 31,
2018
$ 2,292,449

(10,550)
$ 2,281,899

The Group invests only in debt instruments that have higher credit ratings and low credit risk after impairment assessment. The credit ratings are provided by independent rating agencies. The Group’s exposure and the external credit ratings are continuously monitored. The Group reviews changes in bond yields and other public information of debtors to evaluate whether there is a significant increase in the credit risk since the initial recognition.

The Group considers the historical default rates of each credit rating supplied by external rating agencies, the current financial condition of debtors, and industry forecast to estimate 12-month or lifetime expected credit losses. The Group’s current credit risk grading framework comprises the following categories:

Basis for Recognizing Expected Category Description Credit Losses (ECLs) Performing The counterparty has a low risk of default and a 12-month ECLs strong capacity to meet contractual cash flows No rating The preference shares do not have credit rating Lifetime ECLs - not credit-impaired

The gross carrying amounts of debt instrument investments by credit category and the corresponding expected loss rates were as follows:

March 31, 2019

Category
Expected Loss Rate

Performing
0.0769%-0.6221%

No rating
32.4908%

December 31, 2018
Gross Carrying
Amount
At Amortized Cost

$ 954,060

9,900

Category Performing No rating

Expected Loss Rate

0.0769%-0.6221%

32.4908%
Gross Carrying
Amount
At Amortized Cost

$ 925,030

9,900
  • 20 -

March 31, 2018

Category
Expected Loss Rate

Performing
0.00%-0.6221%

No rating
39.7172%
Gross Carrying
Amount
At Amortized Cost

$ 2,282,549

9,900

The movements of the allowance for impairment loss of investments in debt instruments at amortized cost were as follows:

Balance at January 1, 2019
Financial assets purchased (a)
Derecognition (b)
Change in exchange rates or others
Balance atMarch31, 2019
Balance at January 1, 2018
Financial assets purchased (a)
Derecognition (b)
Change in exchange rates or others
Balance at March 31, 2018
Credit Rating
Performing
(12-month
ECLs)
No rating
(Lifetime
ECLs - Not
Credit-
impaired)
$ 2,650
$ 3,216
1,060
-
(953)
-

10

-
$ 2,767
$ 3,216
$ 5,572
$ 3,932
845
-
(148)
-

349

-
$ 6,618
$ 3,932
  • a. During the three months ended March 31, 2019 and 2018, the Group purchased principal guaranteed notes of $170,421 thousand and $135,779 thousand, respectively, and correspondingly increased the loss allowance for investments rated as performing of $1,060 thousand and $845 thousand, respectively.

  • b. Investments in principle guaranteed notes of $153,246 thousand and bonds of $154,671 thousand were redeemed during the three months ended March 31, 2019 and 2018, respectively, with a consequential reduction in the loss allowance for investments rated as performing of $953 thousand and $148 thousand, respectively.

11. HEDGING INSTRUMENTS

Financial assets
Cash flow hedge - spot rate

Cash flow hedge - foreign exchange forward
contracts

March 31,
2019
December 31,
2018
$ 583,674
$ 743,303


-

-

$ 583,674
$ 743,303
March 31,
2018
$ 171,392
3,356
$ 174,748
  • 21 -

The Group’s hedging strategy is to enter into foreign exchange forward contracts and to buy foreign currency banknote at the spot rate to avoid exchange rate exposure from its foreign currency receipts and payments and to manage exchange rate exposure of its forecasted foreign currency purchases. Those transactions are designated as cash flow hedges. The hedging effects are adjusted to the carrying amounts of non-financial hedging items when the forecasted purchases take place.

For the hedges of highly probable forecasted purchases, the critical terms (i.e. notional amount, duration and underlying) of the foreign exchange forward contracts are corresponded to their hedged items. The Group performs a qualitative assessment and expects that the value of the foreign exchange forward contracts and the corresponding hedged items will be systematically changed in the opposite direction when the underlying exchange rate changes.

The source of hedge ineffectiveness in these hedging relationships is the effect of the counterparty and the Group’s own credit risk on the fair value of the foreign exchange forward contracts and foreign currency banknote, which is not reflected in the fair value of the hedged item attributable to changes in foreign exchange rates. No other sources of ineffectiveness is expected to emerge from these hedging relationships.

During the three months ended March 31, 2019 and 2018, hedging instruments at fair value and transferred to initial carrying amount of hedged items, are detailed in Note 23(e).

The following tables summarize the information relating to the hedges of foreign currency risk.

March 31, 2019

Change in
Value Used for
Carrying
Calculating
Notional Amount Forward Rate Line Item in Amount
Hedge
Hedging Instruments
Currency
(In Thousands)
Maturity (NTD/JPY) Balance Sheet Asset
Ineffectiveness
Cash flow hedge
Forecast purchases - spot
JPY/NTD
JPY2,097,283/NTD575,097 2019.5.13- 0.2680-0.2806 Financial assets
$ 583,674
$ 4,752
rate 2020.1.14 for hedging
Accumulated
Gains or Losses
Change in on Hedging
Value Used for
Instruments in
Calculating Other Equity
Hedge Continuing
Hedged Items Ineffectiveness
Hedges
Cash flow hedge
Forecast purchases $ (4,752) $ 4,752
December 31, 2018
Notional Amount
Forward Rate
Line Item in
Hedging Instruments
Currency
(In Thousands)
Maturity
(NTD/JPY)
Balance Sheet
Cash flow hedge
Forecast purchases - spot
rate
JPY/NTD
JPY2,671,828/NTD717,056
2019.1.15-
2019.6.30
0.2679-0.2706 Financial assets
for hedging
Carrying
Amount
V
Asset
I
$ 743,303
Change in
alue Used for
Calculating
Hedge
neffectiveness
$ 20,997
  • 22 -
Change in
Value Used for
Calculating
Hedged Items
Hedge
Ineffectiveness
Cash flow hedge
Forecast purchases
$ (20,997)
Accumulated
Gains or Losses
on Hedging
Instruments in
Other Equity

Continuing
Hedges
$ 20,997

March 31, 2018

Change in
Value Used for
Carrying Calculating
Notional Amount Forward Rate Line Item in Amount Hedge
Hedging Instruments
Currency
(In Thousands)
Maturity (NTD 1JPY) Balance Sheet Asset Ineffectiveness
Cash flow hedge
Forecast purchases -
JPY/NTD JPY837,867/$225,236 2018.5.31- 0.2686-0.2690 Financial assets
$ 3,356 $ 2,683
foreign exchange 2018.7.31 for hedging
forward contracts
Forecast purchases - spot
JPY/NTD JPY625,745/$169,255 2018.4.30- 0.2644-0.2739 Financial assets 171,392 2,137
rate 2018.5.31 for hedging
$ 174,748 $ 4,820
Accumulated
Gains or Losses
Change in on Hedging
Value Used for
Instruments in
Calculating Other Equity
Hedge Continuing
Hedged Items Ineffectiveness
Hedges
Cash flow hedge
Forecast purchases $ (4,820) $
4,820
For the three months ended March 31, 2019
Hedging Gains
Recognized in
Comprehensive Income OCI
Cash flow hedge
Forecast purchases $
288
For the three months ended March 31, 2018
Hedging Gains
Recognized in
Comprehensive Income OCI
Cash flow hedge
Forecast purchases $ 19,908
  • 23 -

The Group had signed component purchasing contracts with the suppliers in Japan, and also signed foreign exchange forward contracts with the banks and purchased foreign currency banknotes at the spot rate to avoid exchange rate risk associated with its forecasted purchases. When the forecasted purchases take place, the amount originally deferred and recognized in equity will be reclassified to the carrying amount of the materials purchased.

12. NOTES RECEIVABLE AND ACCOUNTS RECEIVABLE

Notes receivable
Notes receivable - operating

Less: Allowance for impairment loss


Accounts receivable
At amortized cost
Gross carrying amount

Less: Allowance for impairment loss

March 31,
2019
December 31,
2018
$ 12,022
$ 16,668


-

(5)

$ 12,022
$ 16,663

$ 1,154,026
$ 1,180,557


(21,551)

(19,766)

$ 1,132,475
$ 1,160,791
March 31,
2018
$ 25,308

-
$ 25,308
$ 1,030,679

(8,115)
$ 1,022,564

The Group measures the loss allowance for trade receivables at an amount equal to lifetime ECLs. The expected credit losses on trade receivables are estimated by reference to the past default experience of the debtor and an analysis of the debtor’s current financial position. As the Group’s historical credit loss experience does not show significantly different loss patterns for different customer segments, the provision for loss allowance based on past due status is not further distinguished according to the Group’s different customer base.

The aging of receivables was as follows:

March 31, 2018

Not past due

Less than 60 days
61 to 90 days
Over 91 days

Gross carrying amount
Loss allowance (Lifetime ECLs)

Amortized cost
March 31,
2019
December 31,
2018
$ 1,034,057
$ 1,146,617

39,408
29,254
50,598
11,971

41,985

9,383

1,166,048
1,197,225

(21,551)

(19,771)

$ 1,144,497
$ 1,177,454
March 31,
2018
$ 1,009,058
26,313
2,863

17,753
1,055,987

(8,115)
$ 1,047,872
  • 24 -

The movements of the loss allowance of notes and accounts receivable were as follows:

Balance at January 1
Add: Net remeasurement of loss allowance
Foreign exchange gains and losses
Balance at March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31


2019

$ 19,771

1,689

91

$ 21,551
2018
$ 6,788
1,322

5
$ 8,115

13. INVENTORIES

Merchandise

Finished goods
Work in progress
Raw materials
Materials in transit

March 31,
2019
December 31,
2018
$ 238,094
$ 196,059

881,098
1,453,757
460,449
374,472
1,700,846
1,759,515

443,243

286,461

$ 3,723,730
$ 4,070,264
March 31,
2018
$ 389,643
706,266
469,399
1,893,846

276,936
$ 3,736,090

The costs of inventories recognized as cost of goods sold for the three months ended March 31, 2019 and 2018 were $7,070,129 thousand and $8,267,416 thousand, respectively.

14. SUBSIDIARIES WITH MATERIAL NON-CONTROLLING INTERESTS

The Group had a 43.87% interest in Kian Shen as of March 31, 2019, December 31, 2018 and March 31, 2018. The remaining 56.13% interest in Kian Shen is dispersed and held by shareholders unrelated to the Group.

Refer to Table 6 for the information on place of incorporation and principal place of business.

The summarized financial information below represents amounts before intragroup eliminations of Kian Shen and Kian Shen’s subsidiaries:


Current assets

Non-current assets
Current liabilities
Non-current liabilities

Equity

Equity attributable to:
Owners of Kian Shen

Non-controlling interests of Kian Shen

March 31,
2019
December 31,
2018


$ 931,862
$ 836,938

4,299,332
4,140,669
(720,240)
(685,896)

(197,811)

(178,573)

$ 4,313,143
$ 4,113,138

$ 1,892,176
$ 1,804,434


2,420,967

2,308,704

$ 4,313,143
$ 4,113,138
March 31,
2018
$ 895,296
4,109,857

(703,714)

(168,852)
$ 4,132,587
$ 1,812,966

2,319,621
$ 4,132,587
  • 25 -
Revenue

Profit for the period

Other comprehensive income for the period

Total comprehensive income for the period

Profit attributable to:
Owners of Kian Shen

Non-controlling interests of Kian Shen


Total comprehensive income attributable to:
Owners of Kian Shen

Non-controlling interests of Kian Shen


Net cash inflow (outflow) from:
Operating activities

Investing activities
Financing activities
Foreign exchange adjustments

Net cash inflow (outflow)
For the Three Months Ended
March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31












2019
$ 352,327

$ 104,951

95,054

$ 200,005

$ 46,042

58,909

$ 104,951

$ 87,742

112,263

$ 200,005

$ (100,346)

108,091
23,000
148

$ 30,893
2018
$ 278,426
$ 104,726

62,684
$ 167,410
$ 45,943

58,783
$ 104,726
$ 73,443

93,967
$ 167,410
$ (70,721)
18,948
(20,000)

(4,881)
$ (76,654)

15. NON-CURRENT ASSETS HELD FOR SALE

Investments accounted for using the equity method classified as held
for sale

Equity directly associated with non-current assets classified as held
for sale
March 31,
2019
December 31,
2018
$ 148,023
$ 148,023
$ (7,538)
$ (7,538)

In August 2018, the Group approved to dispose of its joint venture, Zhejiang Kanda, and entered into a transfer contract with Zhejiang Kangqiao Motor Industry and Trading. The transfer of shareholding rights was intended to be completed in 2019; therefore, the investments accounted for using the equity method were reclassified as held for sale.

  • 26 -

16. INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD

Investments in associates

Investments in joint ventures


a. Investments in associates
Material associates
Yulon

Associates that are not individually material

March 31,
2019
$ 21,196,858

8,432,026

$ 29,628,884

March 31,
2019
$ 11,667,915

9,528,943

$ 21,196,858
December 31,
2018
$ 20,979,597

8,127,177

$ 29,106,774

December 31,
2018
$ 11,479,604

9,499,993

$ 20,979,597
March 31,
2018
$ 21,114,011

7,675,946

$ 28,789,957

March 31,
2018
$ 11,666,503

9,447,508

$ 21,114,011
  • 1) Material associates

The Group held 16.80% interest in Yulon on March 31, 2019, December 31, 2018 and March 31, 2018, respectively.

The Group exercises significant influence over Yulon and applies the equity method of accounting because the Group and Yulon share the same president of the board even though the Group holds less than 20% of interest in Yulon.

Refer to Table 6 for the nature of activities, principal place of businesses and countries of incorporation of the associates.

Fair values (Level 1) of investments in associates with available published price quotation are summarized as follows:

Name of Associate
Yulon
March 31,
2019
December 31,
2018
$ 5,100,338
$ 4,772,553
March 31,
2018
$ 5,926,357
  • 27 -

The summarized financial information below represents amounts shown in the associates’ consolidated financial statements prepared in accordance with IFRSs adjusted by the Group for equity accounting purposes.

Yulon

Current assets

Non-current assets

Current liabilities

Non-current liabilities

Equity
Non-controlling interests


Proportion of the Group’s ownership
Equity attributable to the Group

Cross shareholdings
Unrealized gain on sidestream
transactions

Carrying amount

Operating revenue
Net profit for the period
Other comprehensive income
Total comprehensive income for the period
March 31,
2019
$ 213,054,651
101,161,333
(200,013,117)

(29,847,104)

84,355,763

(11,608,327)

$ 72,747,436

16.80%
$ 12,221,569
(556,939)

3,285

$ 11,667,915















December 31,
2018
March 31,
2018
$ 209,300,378 $ 177,551,834

96,372,715
88,815,163
(195,992,191) (163,763,143)

(26,620,612)

(20,817,872)

83,060,290
81,785,982

(11,323,162)

(9,009,178)
$ 71,737,128
$ 72,776,804

16.80%
16.80%
$ 12,051,837 $ 12,226,503

(575,518)
(563,285)

3,285

3,285
$ 11,479,604
$ 11,666,503
For the Three Months Ended
**March 31 **
December 31,
2018
March 31,
2018
$ 209,300,378 $ 177,551,834

96,372,715
88,815,163
(195,992,191) (163,763,143)

(26,620,612)

(20,817,872)

83,060,290
81,785,982

(11,323,162)

(9,009,178)
$ 71,737,128
$ 72,776,804

16.80%
16.80%
$ 12,051,837 $ 12,226,503

(575,518)
(563,285)

3,285

3,285
$ 11,479,604
$ 11,666,503
For the Three Months Ended
**March 31 **



2019
$ 20,236,887

$ 741,655

877,346

$ 1,619,001
2018
$ 23,632,049
$ 1,779,204

329,589
$ 2,108,793

2) Aggregate information of associates that are not individually material

The Group’s share of:
Net profit for the period

Other comprehensive income (loss)

Total comprehensive income for the period
For the Three Months Ended
March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31


2019
$ 198,362

86,488

$ 284,850
2018
$ 151,688

(3,072)
$ 148,616

Above associates are accounted for using the equity method.

In June 2018, the Group increased its investment by $35,178 thousand and acquired 8% interest of Uni-Calsonic Corporation, which led to an increase in its holding from 23.2% to 31.2%.

  • 28 -

In June 2018, the Group acquired 29% of interests in Fujian Spicer and Tai-Ya Investment in the amounts of $329,134 thousand (RMB71,660 thousand) and $79,505 thousand (RMB17,310 thousand) from Taiguang Investment and ROC-Spicer Investment, which were the subsidiaries of ROC-Spicer, and thus the Group exercised significant influence over Fujian Spicer and Tai-Ya Investment.

In January 2019, the Group disposed of 20.01% interest in Sin Jang to Sin Gan and recognized a gain on disposal of investment amounting to $1,322 thousand (the gain of $1,322 thousand consisted of $103,475 thousand of proceeds less the book value of the investment of $102,206 thousand and exchange differences on translating the financial statements of foreign operations of $53 thousand).

In March 2019, the Group disposed of 24.67% interest in Sin Gan to Taiwan Acceptance and recognized a loss on disposal of investment amounting to $1,862 thousand (the loss of $1,862 thousand consisted of $105,824 thousand of proceeds less the book value of the investment of $105,860 thousand and exchange difference on translating the financial statements of foreign operations of ($1,826) thousand).

Investments in associates that are not individually material are accounted for using the equity method although the Group holds less than 20% interest because the Group exercises significant influence on their major transactions or shares the same president of the board of directors.

Except for Yulon, the investments accounted for using the equity method and the share of profit or loss and other comprehensive income of those investments were based on the associate’s financial statements that have not been reviewed.

b. Investments in joint ventures

Joint ventures that are not individually
material
March 31,
2019
December 31,
2018
$ 8,432,026
$ 8,127,177
March 31,
2018
$ 7,675,946

Aggregate information of joint ventures that are not individually material:

The Group’s share of:
Net profit of the period

Other comprehensive income

Total comprehensive income for the period
For the Three Months Ended
March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31


2019
$ 137,637

199,166

$ 336,803
2018
$ 356,975

122,929
$ 479,904

All the joint ventures are accounted for using the equity method.

The operation of Hangzhou King-Long Kian-Shen Co., Ltd., which was the subsidiary of the Group’s joint venture, Xiamen King-Long Kian-Shen Frame, had already been discontinued before June 30, 2018, and was approved by its board of directors on May 22, 2018. The future operational transformation is under discussion. The board of directors of Hangzhou King-Long Kian-Shen Co., Ltd. approved to rent its plant and equipment to Xiamen King-Long Kian-Shen Frame on September 11, 2018.

  • 29 -

The investments accounted for using the equity method and the share of profit or loss and other comprehensive income of those investments were based on the joint ventures’ financial statements that have not been reviewed.

17. PROPERTY, PLANT AND EQUIPMENT

Assets used by the Group
Land

Land improvement
Buildings
Machinery
Other equipment
Construction in progress

March 31,
2019
December 31,
2018
$ 2,127,397
$ 2,127,397

14,449
13,618
1,002,397
1,011,801
1,979,329
2,030,592
414,283
407,735

991,920

797,004

$ 6,529,775
$ 6,388,147
March 31,
2018
$ 2,127,397
11,986
1,092,917
2,276,033
407,552

545,332
$ 6,461,217

Except for the depreciation recognized and the cost of acquisition of property, plant and equipment for increasing productivity, which totaled $402,808 thousand and $157,664 thousand during the three months ended March 31, 2019 and 2018, respectively, the Group had no other significant disposal of property, plant and equipment.

As a result of the declining sales in the market for several types of vehicles, the estimated future cash flows expected to arise from related equipment had decreased. Thus, the Group recognized impairment losses of $10,346 thousand for the three months ended March 31, 2018. The Group determined the recoverable amount of the relevant assets on the basis of their value in use. The discount rates used in measuring value in use were 6.69% per annum.

Except for tooling (included in machinery), which is depreciated on an expected production quantity basis, the above items of property, plant and equipment are depreciated on a straight-line basis over their estimated useful lives as follows:

Category
Land improvements
Buildings
Machinery
Other equipment
**Year **
3-20 years
2-60 years
2-24 years
2-20 years

Property, plant and equipment pledged as collateral for bank borrowings are set out in Note 31.

  • 30 -

18. LEASE ARRANGEMENTS

a. Right-of-use assets - 2019

March 31, 2019 March 31, 2019
Carrying amounts
Land $ 100,779
Buildings 418,079
Other equipment 10,561
$ 529,419
For the Three
Months Ended
March 31, 2019
Additions to right-of-use assets $ 12,512
Depreciation charge for right-of-use assets
Land $
7,468
Buildings 17,077
Other equipment 1,581
$ 26,126
Lease liabilities - 2019
March 31, 2019
Carrying amounts
Current $ 97,440
Non-current $ 434,519
Range of discount rate for lease liabilities was as follows:
March 31, 2019
Land 1.2%-1.94%
Buildings 1.2%-4.35%
Other equipment 0.98%-1.37%
  • b. Lease liabilities - 2019

  • c. Material lease-in activities and terms

The Group leases land and buildings for the use of plants, and offices with lease terms of 2 to 10 years. The Group does not have bargain purchase options to acquire the leasehold land and buildings at the end of the lease terms. In addition, the Group is prohibited from subleasing or transferring all or any portion of the underlying assets without the lessor’s consent.

  • 31 -

d. Other lease information

2019

For the Three
Months Ended
March 31, 2019
Expenses relating to short-term leases $ 6,026
Expenses relating to low-value asset leases $ 585
Total cash outflow for leases $ 33,590

The Group leases certain equipment which qualify as short-term leases and low-value asset leases. The Group has elected to apply the recognition exemption and thus, did not recognize right-of-use assets and lease liabilities for these leases.

2018

The future minimum lease payments of non-cancellable operating lease commitments were as follows:

December 31,
2018

Not later than 1 year
$ 110,157

Later than 1 year and not later than 5 years
330,544
Later than 5 years

154,897

$ 595,598
March 31,
2018
$ 110,845
343,460
198,918
$ 653,223

Lease arrangements under operating lease for the leasing out of investment properties are set out in Note 19.

19. INVESTMENT PROPERTIES

Investment properties
March 31,
2019
December 31,
2018
$ 1,376,380
$ 1,380,002
March 31,
2018
$ 1,391,572

The investment properties were leased out for 2 to 10 years, with an option to extend. The lease contracts contain market review clauses in the event that the lessees exercise their options to extend. The lessees do not have bargain purchase options to acquire the investment properties at the expiry of the lease periods.

Except for depreciation recognized, the Group did not have significant addition, disposal, or impairment of investment properties during the three months ended March 31, 2019 and 2018.

The investment properties held by the Group were depreciated over their estimated 10 to 60 years useful lives, using the straight-line method.

The fair values of investment properties of the Group were $2,414,732 thousand and $2,312,470 thousand as of December 31, 2018 and 2017, respectively. The management of the Group had assessed and determined that there were no significant changes in the fair values as of March 31, 2019 and 2018, as compared to that as of December 31, 2018 and 2017.

  • 32 -

The maturity analysis of lease payments receivable under operating leases of investment properties as of March 31, 2019 was as follows:

March 31, 2019 March 31, 2019
Year 1 $ 59,043
Year 2 46,116
Year 3 34,719
Year 4 25,028
Year 5 5,315
$ 170,221

The future minimum lease payments of non-cancellable operating lease commitments as of December 31 and March 31, 2018 were as follows:

December 31,
2018
Not later than 1 year
$ 62,568

Later than 1 year and not later than 5 years

125,360

Later than 5 years

-

$ 187,928
March 31,
2018
$ 56,133

126,662

6,195
$ 188,990

The Group has freehold interests in all of its investment properties. The investment properties pledged as deposits for certain projects are set out in Note 31.

20. SHORT-TERM BORROWINGS

Line of credit borrowings

Bank loans

March 31,
2019
December 31,
2018
$ 340,000
$ 340,000


300,000

305,000

$ 640,000
$ 645,000
March 31,
2018
$ 405,000
330,000
$ 735,000
  • a. The interest rates on credit borrowings were ranging from 0.95%-0.98%, 0.95%-0.98% and 0.95%-1.53% per annum as of March 31, 2019, December 31, 2018 and March 31, 2018, respectively.

  • b. The interest rates on bank loans were 1.18%, 1.18% and 1.25% per annum as of March 31, 2019, December 31, 2018 and March 31, 2018, respectively.

  • 33 -

21. OTHER PAYABLES

Payable for salaries or bonus

Payable for taxes
Payable for warranties
Payable for advertisement
Provisions for employee benefits
Others

March 31,
2019
December 31,
2018
$ 597,167
$ 1,149,478

319,870
191,369
246,098
263,952
207,780
197,919
94,662
153,296

689,049

761,051

$ 2,154,626
$ 2,717,065
March 31,
2018
$ 659,819
280,883
276,335
91,862
98,676

973,278
$ 2,380,853

22. RETIREMENT BENEFIT PLANS

For the three months ended March 31, 2019 and 2018, the pension expenses of defined benefit plans were $14,427 thousand and $16,649 thousand, respectively, and these were calculated based on the pension cost rate determined by the actuarial calculation on December 31, 2018 and 2017, respectively.

23. EQUITY

a. Share capital

  • 1) Ordinary shares
Numbers of shares authorized (in
thousands)

Amount of shares authorized

Number of shares issued and fully paid
(in thousands)

Shares issued and fully paid
March 31,
2019

1,800,000

$ 18,000,000


1,384,051

$ 13,840,508
December 31,
2018

1,800,000

$ 18,000,000


1,384,051

$ 13,840,508
March 31,
2018

1,800,000

$ 18,000,000


1,384,051

$ 13,840,508

Fully paid ordinary shares, which have a par value of $10, carry one vote per share and a right to dividends.

2) Capital reduction

For the purpose of adjusting the capital structure and enhancing the return on equity, the Corporation’s board of directors had proposed the capital reduction through cash returned to shareholders on March 27, 2019, which was still waiting for approval at the shareholders’ meeting to be held in June 2019. The estimated total capital reduction amounted to $8,304,305 thousand, which represented the cancellation of 830,431 thousand shares (60% of ordinary shares). After the capital reduction, the amount of paid-in capital will be $5,536,203 thousand.

  • 34 -

b. Capital surplus

May be used to offset a deficit, distributed as
cash dividends, or transferred to share
capital (Note 1)
Conversion of bonds

Issuance of ordinary shares
Others
May be used to offset a deficit only
Changes in percentage of ownership interest
in subsidiaries (Note 2)
Share of changes in capital surplus of
associates

March 31,
2019
December 31,
2018
$ 5,183,923
$ 5,183,923

1,184,920
1,184,920
4,666
4,666
2,225
2,225

25,097

27,899

$ 6,400,831
$ 6,403,633
March 31,
2018
$ 5,183,923
1,184,920
4,666
2,225

32,234
$ 6,407,968
  • Note 1: Such capital surplus may be used to offset a deficit; in addition, when the Corporation has no deficit, such capital surplus may be distributed as cash dividends or transferred to share capital (limited to a certain percentage of the Corporation’s capital surplus and once a year).

  • Note 2: Such capital surplus arises from the effect of changes in ownership interest in a subsidiary resulting from equity transactions other than actual disposal or acquisition, or from changes in capital surplus subsidiaries accounted for using the equity method.

c. Retained earnings and dividend policy

Under the dividend policy as set forth in the Articles, where the Corporation made profit in a fiscal year, the profit shall be first utilized for offsetting losses of previous years and paying taxes, then for setting aside as legal reserve 10% of the remaining profit. If there is remaining profit, the profit shall be utilized for setting aside a special reserve in accordance with the laws and regulations, and then any remaining profit together with any undistributed retained earnings shall be used by the Corporation’s board of directors as the basis for proposing a distribution plan, which should be resolved in the shareholders’ meeting for distribution. For the policies on distribution of employees’ compensation and remuneration of directors, refer to Note 25.

The operating environment of the Corporation is considered as a mature and steady industry. In determining dividend amounts, the Corporation takes its future capital expenditures and related factors into account and also seeks to uphold the shareholders’ interests while realizing the Corporation’s long-term financial plan. Dividends are distributed at no less than 40% of profits after tax, but dividends cannot be distributed if the Corporation has deficit. Dividends are paid in the form of cash or stock. The Corporation’s policy is that cash dividends should be at least 20% of total dividends.

An appropriation of earnings to a legal reserve shall be made until the legal reserve equals the Corporation’s paid-in capital. The legal reserve may be used to offset deficits. If the Corporation has no deficit and the legal reserve has exceeded 25% of the Corporation’s paid-in capital, the excess may be transferred to capital or distributed in cash.

  • 35 -

Items referred to under Rule No. 1010012865, Rule No. 1010047490 and Rule No. 1030006415 issued by the FSC and the directive titled “Questions and Answers for Special Reserves Appropriated Following Adoption of IFRSs” should be appropriated to or reserved from a special reserve by the Corporation.

The appropriations of earnings for 2018 and 2017 had been proposed by the Corporation’s board of directors in March 2019 and approved in the shareholders’ meetings in June 2018, respectively. The appropriations and dividends per share were as follows:

Legal reserve

Cash dividends
Appropriation of Earnings
For the Years Ended
December 31
2018
2017
$ 359,300
$ 410,564
2,352,886
2,491,292
Dividends Per Share
(NT$)
Dividends Per Share
(NT$)
Dividends Per Share
(NT$)
For the Years Ended
December 31
2018
$ 1.7
2017
$ 1.8

The appropriations of earnings for 2018 are subject to the resolution in the shareholders’ meeting to be held in June 2019.

Information on the appropriation of earnings proposed by the Corporation’s board of directors and approved in the shareholders’ meetings is available on the Market Observation Post System website of the Taiwan Stock Exchange.

  • d. Special reserves
Beginning at January 1

Reversals
Disposal of associates
Disposal of property, plant and equipment

Balance at March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31


2019
$ 1,046,967

(366)
(5)

$ 1,046,596
2018
$ 1,051,658

-

-
$ 1,051,658

e. Other equity items

  • 1) Exchange differences on translating the financial statements of foreign operations
Balance at January 1

Recognized during the period
Exchange differences on translating the financial
statements of foreign operations
Share from associates and join ventures accounted for
using the equity method
For the Three Months Ended
March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31
2019
$ (646,278)

20,145
252,410
2018
$ (485,118)
17,172
120,523
(Continued)
  • 36 -
Reclassification adjustments
Disposal of associates accounted for using the equity
method

Other comprehensive income recognized for the period

Balance at March 31

2) Unrealized gain on financial assets at FVTOCI
For the Three Months Ended
March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31


2019
$ 1,773

274,328

$ (371,950)
2018
$ -

137,695
$ (347,423)
(Concluded)
Balance at January 1

Recognized for the period
Unrealized gain - equity instruments
Share from associates accounted for using the equity
method

Other comprehensive gain (loss) recognized for the period

Cumulative unrealized gain of equity instruments transferred
to retained earnings due to disposal by associates
Cumulative unrealized gain of equity instruments transferred
to retained earnings due to disposal

Balance at March 31

3) Gain on the hedging instruments
For the Three Months Ended
March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31




2019
$ 117,177

4,102
143,246

147,348

(21,484)
(17)

$ 243,024
2018
$ 273,866
3,543

(6,352)

(2,809)
-

-
$ 271,057
Balance at January 1
Effect of change in tax rate
Recognized for the period
Gain on changes in the fair value of hedging instruments
Foreign currency risk - spot rate
Foreign currency risk - foreign exchange forward
contracts
Other comprehensive income recognized for the period
Transferred to initial carrying amount of hedged items
Balance at March 31
For the Three Months Ended
**March 31 **
For the Three Months Ended
**March 31 **
For the Three Months Ended
**March 31 **
2019
$ 20,997
-
482

-

482
(16,727)
$ 4,752
2018
$ (12,253)
382
4,116

12,575

17,073

-
$ 4,820
  • 37 -

f. Non-controlling interests

Balance at January 1

Attributable to non-controlling interests:
Share of profit for the period

Other comprehensive income recognized for the period
Unrealized gain on financial assets at FVTOCI
Exchange differences on translating the financial statements of
foreign operations
Share from associates and joint ventures accounted for using
the equity method

Other comprehensive income recognized for the period

Balance at March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31




2019
$ 3,613,814

62,857

1,889
2,405
49,060

53,354

$ 3,730,025
2018
$ 3,550,772

69,375
-
856

34,328

35,184
$ 3,655,331

24. REVENUE

Revenue from contracts with customers
Revenue from the sale of goods
Revenue from sale of vehicles

Revenue from sale of components

Service revenue
Rental income
Other revenue

For the Three Months Ended
**March 31 **
For the Three Months Ended
**March 31 **



2019
$ 6,858,256

1,429,596

8,287,852
405,529
16,836

16,242

$ 8,726,459
2018
$ 8,357,923

1,597,236

9,955,159

421,006

16,221

19,547
$ 10,411,933

25. NET PROFIT

Net profit concludes as follow:

  • a. Depreciation and amortization
An analysis of depreciation by function
Operating costs

Operating expenses

For the Three Months Ended
March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31


2019
$ 230,831

61,219

$ 292,050
2018
$ 193,237

36,571
$ 229,808

(Continued)

  • 38 -
An analysis of amortization by function
Operating costs

Operating expenses


An analysis of amortization in intangible assets by function
Research and development expenses
For the Three Months Ended
March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31



2019
$ 1,953

14,086

$ 16,039

$ 12,303
2018
$ 2,133

16,959
$ 19,092
$ 9,244

(Concluded)

b. Rental income and operating expenses directly related to investment properties
For the Three Months Ended
March 31
2019
2018
Rental income from investment properties
$ 16,511
$ 15,983
Direct operating expenses from investment properties that
generated rental income
$ 4,942
$ 5,246
c. Employee benefits expense
For the Three Months Ended
March 31
2019
2018
Post-employment benefits
Defined contribution plans
$ 22,057
$ 19,673
Defined benefit plans

14,427

16,649
36,484
36,322
Short-term benefits

908,619

1,019,286
$ 945,103
$ 1,055,608
An analysis of employee benefits expenses by function
Operating costs
$ 506,782
$ 536,039
Operating expenses

438,321

519,569
$ 945,103
$ 1,055,608
b. Rental income and operating expenses directly related to investment properties
For the Three Months Ended
March 31
2019
2018
Rental income from investment properties
$ 16,511
$ 15,983
Direct operating expenses from investment properties that
generated rental income
$ 4,942
$ 5,246
c. Employee benefits expense
For the Three Months Ended
March 31
2019
2018
Post-employment benefits
Defined contribution plans
$ 22,057
$ 19,673
Defined benefit plans

14,427

16,649
36,484
36,322
Short-term benefits

908,619

1,019,286
$ 945,103
$ 1,055,608
An analysis of employee benefits expenses by function
Operating costs
$ 506,782
$ 536,039
Operating expenses

438,321

519,569
$ 945,103
$ 1,055,608
b. Rental income and operating expenses directly related to investment properties
For the Three Months Ended
March 31
2019
2018
Rental income from investment properties
$ 16,511
$ 15,983
Direct operating expenses from investment properties that
generated rental income
$ 4,942
$ 5,246
c. Employee benefits expense
For the Three Months Ended
March 31
2019
2018
Post-employment benefits
Defined contribution plans
$ 22,057
$ 19,673
Defined benefit plans

14,427

16,649
36,484
36,322
Short-term benefits

908,619

1,019,286
$ 945,103
$ 1,055,608
An analysis of employee benefits expenses by function
Operating costs
$ 506,782
$ 536,039
Operating expenses

438,321

519,569
$ 945,103
$ 1,055,608
b. Rental income and operating expenses directly related to investment properties
For the Three Months Ended
March 31
2019
2018
Rental income from investment properties
$ 16,511
$ 15,983
Direct operating expenses from investment properties that
generated rental income
$ 4,942
$ 5,246
c. Employee benefits expense
For the Three Months Ended
March 31
2019
2018
Post-employment benefits
Defined contribution plans
$ 22,057
$ 19,673
Defined benefit plans

14,427

16,649
36,484
36,322
Short-term benefits

908,619

1,019,286
$ 945,103
$ 1,055,608
An analysis of employee benefits expenses by function
Operating costs
$ 506,782
$ 536,039
Operating expenses

438,321

519,569
$ 945,103
$ 1,055,608
2019
2018
$ 16,511
$ 15,983
$ 4,942
$ 5,246
For the Three Months Ended
March 31






2019
$ 22,057

14,427

36,484
908,619

$ 945,103

$ 506,782

438,321

$ 945,103
2018
$ 19,673

16,649
36,322

1,019,286
$ 1,055,608
$ 536,039

519,569
$ 1,055,608
  • 39 -

  • d. Employees’ compensation and remuneration of directors

According to the Corporation’s Articles, the Corporation accrued employees’ compensation and remuneration of directors at the rates of no less than 0.1% and no higher than 0.5%, respectively, of net profit before income tax, employees’ compensation, and remuneration of directors. For the three months ended March 31, 2019 and 2018, the employees’ compensation and remuneration of directors were as follows:

Amount

Employees’ compensation
Remuneration of directors
For the Three Months Ended
**March 31 **
For the Three Months Ended
**March 31 **
For the Three Months Ended
**March 31 **
2019
$ 5,109
$ 4,717
2018
$ 17,803
$ 7,656

If there is a change in the amounts after the annual consolidated financial statements are authorized for issue, the differences are recorded as a change in the accounting estimate.

The appropriations of employees’ compensation and remuneration of directors for 2018 and 2017 that were resolved by the board of directors in March 2019 and 2018, respectively, are as shown below:


Employees’ compensation
Remuneration of directors
For the Years Ended December 31 For the Years Ended December 31
2019
Cash
$ 33,511
19,746
2018
Cash
$ 45,459
22,036

There was no difference between the actual amounts of employees’ compensation and remuneration of directors paid and the amounts recognized in the consolidated financial statements for the years ended December 31, 2018 and 2017.

Information on the employees’ compensation and remuneration of directors resolved by the Corporation’s board of directors in 2019 and 2018 is available at the Market Observation Post System website of the Taiwan Stock Exchange.

26. INCOME TAXES

a. Income tax recognized in profit or loss

Major components of tax expense are as follows:

Current tax
In respect of the current period

Adjustments for the prior periods

For the Three Months Ended
**March 31 **
For the Three Months Ended
**March 31 **
For the Three Months Ended
**March 31 **


2019
$ 103,387

(1,693)

101,694
2018
$ 96,674

151

96,825
(Continued)
  • 40 -
Deferred tax
In respect of the current period

Adjustments to deferred tax attributable to changes in tax rates
and laws
Adjustments for the prior periods


Income tax expense recognized in profit or loss
For the Three Months Ended
March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31



2019
$ 88,011

-
-

88,011

$ 189,705
2018
$ 163,500
(44,585)
2,384
121,299
$ 218,124
(Concluded)

The Income Tax Act in the Republic of China was amended in 2018, and the corporate income tax rate was adjusted from 17% to 20%. The effect of the change in tax rate on deferred tax income to be recognized in profit or loss is recognized in full in the period in which the change in tax rate occurs. In addition, the rate of the corporate surtax applicable to the 2018 unappropriated earnings had been reduced from 10% to 5%.

  • b. Income tax recognized in other comprehensive income
Deferred tax
In respect of the current period
Cash flow hedges
Effect of change in tax rate
Arising from losses of hedging instruments in cash flow hedges
transferred to the initial carrying amounts of hedged items
Cash flow hedges
For the Three Months Ended
March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31


2019
$ 1,424

-

(1,230)

$ 194
2018
$ (3,217)
5,473

-
$ 2,256
  • c. Income tax assessments

The tax returns of the Corporation through 2017 have been assessed by the tax authorities.

27. EARNINGS PER SHARE

Basic earnings per share
Diluted earnings per share
For the Three Months Ended
March 31
For the Three Months Ended
March 31
For the Three Months Ended
March 31
2019
$ 0.56
$ 0.56
2018
$ 0.97
$ 0.97
  • 41 -

The earnings and weighted average number of ordinary shares outstanding used in the computation of earnings per share are as follows:

Net Profit for the Period

For the Three Months Ended
March 31
2019
2018
Earnings used in the computation of basic earnings per share
$ 760,519
$ 1,317,903
Weighted Average Number of Ordinary Shares Outstanding (In Thousands of Shares)
For the Three Months Ended
March 31
2019
2018
Weighted average number of ordinary shares used in the
computation of basic earnings per share
Weighted average number of ordinary shares
1,384,051
1,384,051
Adjustment for associates holding shares

(20,599)

(20,599)
1,363,452
1,363,452
Effect of potentially dilutive ordinary shares
Employees’ compensation

1,564

1,815
Weight average number of ordinary shares used in the computation
of diluted earnings per share
1,365,016
1,365,267
For the Three Months Ended
**March 31 **
For the Three Months Ended
**March 31 **
For the Three Months Ended
**March 31 **




2019
1,384,051

(20,599)

1,363,452

1,564

1,365,016
2018
1,384,051

(20,599)
1,363,452

1,815
1,365,267

When calculating earnings per share (EPS), the Group considers the shares held by associates as treasury shares to reduce the number of shares outstanding.

If the Group offered to settle compensation paid to employees in cash or shares, the Group assumed that the entire amount of the compensation will be settled in shares, and the resulting potential shares were included in the weighted average number of shares outstanding used in the computation of diluted earnings per share, as the effect is dilutive. Such dilutive effect of the potential shares is included in the computation of diluted earnings per share until the number of shares to be distributed to employees is resolved in the following year.

28. CAPITAL MANAGEMENT

The Group manages its capital to ensure that entities in the Group will be able to continue as going concerns while maximizing the return to stakeholders through the optimization of the debt and equity balance. The Group’s overall strategy remains unchanged in the future.

29. FINANCIAL INSTRUMENTS

  • a. Fair value of financial instruments that are not measured at fair value

The Group’s management believes the carrying amounts of financial assets and financial liabilities that are not measured at fair value recognized in the consolidated financial statements approximate their fair values or their fair values cannot be reliably measured.

  • 42 -

  • b. Fair value of financial instruments that are measured at fair value on a recurring basis

  • 1) Fair value hierarchy

March 31, 2019
Financial assets
Financial assets at FVTPL
Mutual funds

Domestic unlisted shares
Derivative financial
instruments


Financial assets at FVTOCI
Domestic listed shares

Domestic unlisted shares
Overseas unlisted shares

Financial assets for hedging
Non-derivative financial
instruments

December 31, 2018
Financial assets
Financial assets at FVTPL
Mutual funds

Domestic unlisted shares
Derivative financial
instruments


Financial assets at FVTOCI
Domestic listed shares

Domestic unlisted shares
Overseas unlisted shares

Financial assets for hedging
Non-derivative financial
instruments
Level 1
$ 622,313

-

-

$ 622,313

$ 21,669

-

-

$ 21,669

$ 583,674

Level 1
$ 567,620

-

-

$ 567,620

$ 18,673

-

-

$ 18,673

$ 743,303
Level 2
$ -

-

-

$ -

$ -

-

-

$ -

$ -

Level 2
$ -

-

-

$ -

$ -

-

-

$ -

$ -
Level 3
$ -

739,051

562

$ 739,613

$ -

23,221

189,485

$ 212,706

$ -

Level 3
$ -

734,341

23

$ 734,364

$ -

24,045

184,678

$ 208,723

$ -
Total
$ 622,313

739,051

562
$ 1,361,926
$ 21,669

23,221

189,485
$ 234,375
$ 583,674
Total
$ 567,620

734,341

23
$ 1,301,984
$ 18,673

24,045

184,678
$ 227,396
$ 743,303
(Continued)
  • 43 -
Financial liabilities
Financial liabilities at
FVTPL
Derivative financial
instruments (included
in other current
liabilities)

March 31, 2018
Financial assets
Financial assets at FVTPL
Mutual funds

Unlisted shares


Financial assets at FVTOCI
Domestic listed shares

Domestic unlisted shares
Overseas unlisted shares

Financial assets for hedging
Non-derivative financial
instruments

Derivative financial
instruments

Level 1
$ -

Level 1
$ 1,051,652

-

$ 1,051,652

$ 25,235

-

-

$ 25,235

$ 171,392

-

$ 171,392
Level 2
$ -

Level 2
$ -

-

$ -

$ -

-

-

$ -

$ -

-

$ -
Level 3
$ 79

Level 3
$ -

777,273

$ 777,273

$ -

37,397

258,193

$ 295,590

$ -

3,356

$ 3,356
Total
$ 79
(Concluded)
Total
$ 1,051,652

777,273
$ 1,828,925
$ 25,235

37,397

258,193
$ 320,825
$ 171,392

3,356
$ 174,748

There were no transfers between Levels 1 and 2 in the current and prior periods.

  • 44 -

  • 2) Reconciliation of Level 3 fair value measurements of financial instruments

For the three months ended March 31, 2019

Derivative Derivative
Equity Equity Financial
Instruments at Instruments at Instruments at
Financial Assets FVTPL FVTOCI FVTPL Total
Balance at January 1 $
734,341
$
208,723
$
23
$ 943,087
Recognized in profit 4,710 - 539 5,249
Recognized in other
comprehensive income - 4,000 - 4,000
Sales -
(17)
- (17)
Balance at March 31 $
739,051
$
212,706
$
562
$ 952,319
Derivative
Financial
Instruments at
Financial Liabilities FVTPL
Balance at January 1 $ 79
Recognized in loss (79)
Balance at March 31 $ -

For the three months ended March 31, 2018

Financial Assets
Equity
Instruments at
FVTPL
Equity
Instruments at
FVTOCI
Balance at January 1
$ 767,761 $ 293,111
Recognized in profit
9,512
-
Recognized in other
comprehensive income
-

2,479

Balance at March 31
$ 777,273
$ 295,590

Financial Liabilities
Balance at January 1
Recognized in loss
Balance at March 31
Derivative
Financial
Instruments
for Hedging
Total
$ - $ 1,060,872

-
9,512

3,356

5,835
$ 3,356
$ 1,076,219
Derivative
Financial
Instruments for
Hedging
$ 12,362
(12,362)
$ -
  • 45 -

  • 3) Valuation techniques and inputs applied for Level 3 fair value measurement

  • a) Derivative financial instruments: The fair values of foreign exchange forward contracts of future cash flows are estimated based on observable forward exchange rates at the end of the reporting period and contract forward rates, discounted at a rate that reflects the credit risk of various counterparties.

  • b) Domestic unlisted securities to which the market approach was applied: The fair values of domestic unlisted shares referred to stock prices of listed companies with operating activities that were similar to those of the Corporation. The material unobservable inputs were as follows:

March 31, December 31, March 31,
2019 2018 2018
Operating income ratio 0.14-5.68 times 0.14-5.68 times 0.21-5.58 times
Gross profit ratio 0.32-13.64 times 0.32-14.44 times 1.65-16.51 times
EBIT ratio 2.44-23.21 times 2.44-23.21 times 5.18-29.94 times
EBITDA ratio - -
3.51-35.19 times
Post-tax profit ratio 11.99-85.49 times 11.99-85.49 times 5.63-43.03 times
P/B ratio 0.82-4.94 times 0.82-5.09 times 0.99-6.19 times
Discount rate for lack of 11.58%-32.28% 11.58%-32.28% 13.13%-32.28%
marketability

If the inputs to the valuation model were changed to reflect reasonably possible alternative assumptions while all the other variables were held constant, the fair values of the shares would have increased (decreased) as follows:

March 31, March 31, December 31, December 31, March 31,
2019 2018 2018
Operating income ratio
0.1 time increase $ 54,965 $ 36,301 $ 70,555
0.1 time decrease $ (54,965) $ (36,301) $ (70,555)
Gross profit ratio
1 time increase $ 65,697 $ 65,961 $ 52,573
1 time decrease $ (65,697) $ (65,961) $ (52,573)
EBIT ratio
1 time increase $ 18,188 $ 18,188 $ 46,684
1 time decrease $ (18,188) $ (18,188) $ (46,684)
EBITDA ratio
1 time increase $
-
$
-
$ 65,862
1 time decrease $
-
$
-
$ (65,862)
Post-tax profit ratio
1 time increase $ 11,020 $ 11,020 $ 37,151
1 time decrease $ (11,020) $ (11,020) $ (37,151)
P/B ratio
0.1 time increase $ 88,909 $ 88,737 $ 94,251
0.1 time decrease $ (88,909) $ (88,737) $ (94,251)
  • 46 -

c. Categories of financial instruments

March 31, December 31, December 31, March 31,
2019 2018 2018
Financial assets
FVTPL
Mandatorily at FVTPL
$
1,361,926
$ 1,301,984 $
1,828,925
Financial assets for hedging 583,674 743,303 174,748
Financial assets at amortized cost (Note 1) 19,091,969 19,052,314 20,062,676
Financial assets at FVTOCI 234,375 227,396 320,825
Financial liabilities
Amortized cost (Note 2) 6,193,334 7,132,785 6,421,773
FVTPL (included in other current liabilities)
Held for trading - 79 -
  • Note 1: The balances included financial assets measured at amortized cost, which comprise cash and cash equivalents, debt investments, notes receivable, accounts receivable (related parties included), other receivables, other financial assets (included in other current assets) and guarantee deposits (included in other non-current assets).

  • Note 2: The balances included financial liabilities measured at amortized cost which comprise short-term borrowings, short-term bills payable, notes payable, accounts payable (related parties included), other payables and deposits received (included in other non-current liabilities).

  • d. Financial risk management objectives and policies

The Group’s major financial instruments include equity and debt investments, accounts receivable, accounts payable, borrowings and lease liabilities. Financial risks include market risk, credit risk, and liquidity risk.

1) Market risk

The Group’s activities exposed it primarily to the financial risks of changes in foreign currency exchange rates, interest rates and price.

a) Foreign currency risk

Holding foreign currency denominated assets and liabilities exposes the Group to adverse fluctuations of cash flows and the reduction of foreign currency assets due to the changes in foreign currency rate. The Group avoids cash flow risk resulting from the changes in adverse foreign currency rate by using derivative contracts.

Sensitivity analysis

The Group is mainly exposed to the U.S. dollar (USD), Japanese yen (JPY) and Renminbi (RMB).

  • 47 -

The following table details the Group’s sensitivity to a 1% increase and decrease in the New Taiwan dollar against the relevant foreign currencies. The sensitivity rate used when reporting foreign currency risk internally to key management personnel and representing management’s assessment of the reasonably possible change in foreign exchange rates is 1%. The sensitivity analysis included outstanding foreign currency denominated monetary items and their translation at the end of the reporting period is adjusted for a 1% change in foreign currency rates. A positive number below indicates an increase (a decrease) in pre-tax profit and equity associated with a 1% strengthening of the New Taiwan dollar against the relevant currency. For a 1% weakening of the New Taiwan dollar against the relevant currency, there would be an equal and opposite impact on pre-tax profit and equity, and the balances below would be negative.

Loss
Gain (loss)
Equity
Loss
USD to NTD USD to NTD USD to NTD
For the Three Months Ended
March 31
2019
2018
$ (8,436)
$ (6,759)
JPY to NTD
For the Three Months Ended
March 31

2019
2018
$ 1,349
$ (1,308)
$ (5,837)
$ (4,009)
RMB to NTD
For the Three Months Ended
**March 31 **
2019
$ (9,989)
2018
$ (21,541)

b) Interest rate risk

The carrying amounts of the Group’s financial assets and financial liabilities with exposure to interest rate risk at the end of the reporting period were as follows:

March 31, December 31, March 31,
2019 2018 2018
Cash flow interest rate risk
Financial assets $ 15,353,394 $ 15,330,348 $ 14,611,234
Financial liabilities 756,982
738,972

824,863
Fair value interest rate risk
Lease liabilities 531,959 -
-
  • 48 -

Sensitivity analysis

The sensitivity analysis below were determined based on the Group’s exposure to interest rates for non-derivative instruments at the end of the reporting period. For floating rate liabilities, the analysis was prepared assuming the amount of the liability outstanding at the end of the reporting period was outstanding for the whole year. The sensitivity rate of 0.25% is used when reporting interest rate risk internally to key management personnel and represents management’s assessment of the reasonably possible change in interest rates.

If interest rates had been 0.25% higher/lower and all other variables were held constant, the Group’s pre-tax profit for the three months ended March 31, 2019 and 2018 would increase/decrease by $9,123 thousand and $8,616 thousand, respectively.

The Group’s sensitivity to interest rates increased during the current period was mainly due to the increase in variable rate asset instruments.

c) Other price risk

The Group was exposed to equity price risk on its investments in listed securities and mutual funds.

Sensitivity analysis

The sensitivity analysis below was determined based on the exposure to equity price risks at the end of the reporting period.

If equity prices had been 5% higher/lower, pre-tax profit for the three months ended March 31, 2019 and 2018 would have increased/decreased by $31,116 thousand and $52,583 thousand, respectively, as a result of the changes in fair value of financial assets at FVTPL, and the pre-tax other comprehensive income for the three months ended March 31, 2019 and 2018 would have increased/decreased by $1,083 thousand and $1,262 thousand, respectively, as a result of the changes in fair value of financial assets at FVTOCI.

2) Credit risk

The amounts of financial assets will be potentially impacted if the counter-parties of the Corporation or third parties fail to perform their obligations in financial instrument contracts. The impact includes the concentrated degrees, composition parts and contracts amounts of the financial instruments and other receivables. The Group believes the risk is low because the trading parties are creditworthy banks, brokers and dealers.

3) Liquidity risk

The Group has sufficient operating capital to meet cash requirements for settlement of derivative transactions. Thus, liquidity risk is low.

  • 49 -

30. TRANSACTIONS WITH RELATED PARTIES

Balances and transactions between the Corporation and its subsidiaries, which are related parties of the Corporation, have been eliminated on consolidation and are not disclosed in this note. Besides information disclosed elsewhere in the other notes, details of transactions between the Group and other related parties are disclosed below.

  • a. Names and categories of related parties
Related Party Name
Mitsubishi Motors Corporation (Mitsubishi Motors Corp.)

Mitsubishi Corporation (Mitsubishi Corp.)

Tai Yuen Textile Co., Ltd.

Le Wen Investment Co., Ltd.

Yulon Management Company Ltd. (Yulon Management)

Mitsubishi Corporation (Taiwan) Ltd.

Mitsubishi Motors Philippines Corporation

Mitsubishi Motors Thailand

Mitsubishi Motors North America., Inc.

Mitsubishi Motors Europe B.V.

Mitsubishi Corporation Technos

Shye Shyang Mechanical Industrial Co., Ltd.

Fuzhou Samnel Mechancial and Electrical Co., Ltd.

Uni-Calsonic Corp.

Yulon Motor Co., Ltd. (Yulon)

Fortune Motors Co., Ltd. (Fortune Motors)

ROC Spicer Ltd. (ROC-Spicer)

Uni Auto Parts Manufacture Co., Ltd.

Shung Ye Motor Co., Ltd. (Shung Ye Motor)

Hua-Chuang Automobile Information Technical Center Co.,
Ltd. (Hua-Chuang Automobile Information Technical
Center)

Yulon IT Solutions Inc.

Sinjang Co., Ltd. (Sin Jang)

Sin Gan Co., Ltd. (Sin Gan)

Tokio Marine Newa Insurance Co., Ltd.

Hong Shuo Cultural Enterprises, Co., Ltd.

Hsiang Shuo Enterprises

Sinqual Technology Co., Ltd.
Related Party Category
Investors that have significant influence
over the Group
Investors that have significant influence
over the Group
Investors that have significant influence
over the Group
Investors that have significant influence
over the Group
Subsidiary of investors that have
significant influence over the Group
Subsidiary of investors that have
significant influence over the Group
Subsidiary of investors that have
significant influence over the Group
Subsidiary of investors that have
significant influence over the Group
Subsidiary of investors that have
significant influence over the Group
Subsidiary of investors that have
significant influence over the Group
Subsidiary of investors that have
significant influence over the Group
The Group is its major management
authority
The Group is its major management
authority
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
(Continued)
  • 50 -
Related Party Name
Taiwan Acceptance Corporation (Taiwan Acceptance)

Yue Sheng Industrial Co., Ltd.

Luxgen Motor Co., Ltd. (Luxgen)

Yulon Nissan Motor Co., Ltd.

Y-Teks Co., Ltd.

Yulon Energy Service Co., Ltd.

Yuchia Motor Co., Ltd.

Yue Ki Industrial Co., Ltd. (Yue Ki Industrial)

Carplus Auto Leasing Corporation

eCBO Information Services Co., Ltd.

Hsieh-Shin Motors Co., Ltd.

Yu Rich Financial Services Company

ROC-Keeper Industrial Ltd.

Taiguang Investment (HK) Co., Ltd. (Taiguang Investment)
ROC-Spicer Investment Co., Ltd. (BVI) (ROC-Spicer
Investment)

Tai-Ya Investment (HK) Co., Ltd. (Tai-Ya Investment)

Fujian Spicer Drivetrain System Co., Ltd. (Fujian Spicer)

Shanghai Hopeful Wheel Automobile Maintenance Co., Ltd.
South East (Fujian) Motor Corporation Ltd. (South East
(Fujian) Motor)

Fujian Benz Automotive Co., Ltd.

Fuzhou Fushiang Motor Industrial Co., Ltd.

Xiamen King-Long Kian-Shen Frame

Hangzhou King-Long Kian-Shen Co., Ltd.

China Engine (Fujian)

Zhejiang Kangda Motor Industry and Trade Co., Ltd.
(Zhejiang Kangda)

Automotive Research & Testing Center
Related Party Category
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Associate
Joint Venture
Joint Venture
Joint Venture
Joint Venture
Joint Venture
Joint Venture
Joint Venture (Note)
Substantive related party (Note)
(Concluded)

Note: The relationship ended in August 2018.

  • b. Operating transactions

  • 1) Sales of goods

Line Items
Related Party Categories/Name
Sales
Associates
Fortune Motors

Shung Ye Motor
Others

Investors and subsidiaries of the
investors that have significant
influence over the Group
Joint ventures

For the Three Months Ended
March 31
For the Three Months Ended
March 31



2019
$ 5,138,117

1,615,761
190,241

6,944,119
48,392
9,539

$ 7,002,050
2018
$ 5,422,151
2,475,993

279,544
8,177,688
33,141

17,872
$ 8,228,701
  • 51 -

2) Purchases of goods

Line Items
Related Party Categories/Name
Purchases
Investors and subsidiaries of the
investors that have significant
influence over the Group
Mitsubishi Corp.

Others


Associates
The Group is its major management
Joint ventures
South East (Fujian) Motor
Others



3) Technical services expense
Line Items
Related Party Categories/Name
Cost of goods sold
and selling and
marketing
expenses
Investors that have significant
influence over the Group
For the Three Months Ended
March 31
For the Three Months Ended
March 31





2019
2018
$ 806,465
$ 995,347
30,380

31,909
836,845

1,027,256
575,559
470,454
82,716
82,053
46,416
520,261
-

1,523
46,416

521,784
$ 1,541,536
$ 2,101,547
For the Three Months Ended
March 31
2019
$ 62,623
2018
$ 47,064

4) Development expense

Line Items
Related Party Categories/Name
Research and
development
expense
Investors that have significant
influence over the Group

Others

For the Three Months Ended
**March 31 **
For the Three Months Ended
**March 31 **


2019
$ 12,361

3

$ 12,364
2018
$ 13,858

171
$ 14,029
  • 52 -

5) Other expense

Line Items
Related Party Categories/Name
Selling and
marketing
expenses
Investors and subsidiaries of the
investors that have significant
influence over the Group

Others


6) Receivables from related parties
Line Items
Related Party
Categories/Name
March 31,
2019
Trade receivables
Associates
from related
Fortune Motors
$ 1,237,193
parties
Shung Ye Motor
309,974
Hua-Chuang
Automobile
Information
Technical Center
44,638
Others

267,922
1,859,727
Joint ventures
63,923
Investors and
subsidiaries of the
investors that have
significant influence
over the Group
15,966
Others

2
$ 1,939,618
7) Prepayments
Line Items
Related Party
Categories/Name
March 31,
2019
Prepayments
Investors and
subsidiaries of
investors that have
significant influence
over the Group
Mitsubishi Corp.
$ 94,821
Others

4,610
99,431
Joint ventures
South East (Fujian)
Motor
7,532
Others

114
$ 107,077
Line Items
Related Party Categories/Name
Selling and
marketing
expenses
Investors and subsidiaries of the
investors that have significant
influence over the Group

Others


6) Receivables from related parties
Line Items
Related Party
Categories/Name
March 31,
2019
Trade receivables
Associates
from related
Fortune Motors
$ 1,237,193
parties
Shung Ye Motor
309,974
Hua-Chuang
Automobile
Information
Technical Center
44,638
Others

267,922
1,859,727
Joint ventures
63,923
Investors and
subsidiaries of the
investors that have
significant influence
over the Group
15,966
Others

2
$ 1,939,618
7) Prepayments
Line Items
Related Party
Categories/Name
March 31,
2019
Prepayments
Investors and
subsidiaries of
investors that have
significant influence
over the Group
Mitsubishi Corp.
$ 94,821
Others

4,610
99,431
Joint ventures
South East (Fujian)
Motor
7,532
Others

114
$ 107,077
Line Items
Related Party Categories/Name
Selling and
marketing
expenses
Investors and subsidiaries of the
investors that have significant
influence over the Group

Others


6) Receivables from related parties
Line Items
Related Party
Categories/Name
March 31,
2019
Trade receivables
Associates
from related
Fortune Motors
$ 1,237,193
parties
Shung Ye Motor
309,974
Hua-Chuang
Automobile
Information
Technical Center
44,638
Others

267,922
1,859,727
Joint ventures
63,923
Investors and
subsidiaries of the
investors that have
significant influence
over the Group
15,966
Others

2
$ 1,939,618
7) Prepayments
Line Items
Related Party
Categories/Name
March 31,
2019
Prepayments
Investors and
subsidiaries of
investors that have
significant influence
over the Group
Mitsubishi Corp.
$ 94,821
Others

4,610
99,431
Joint ventures
South East (Fujian)
Motor
7,532
Others

114
$ 107,077
For the Three Months Ended
March 31
For the Three Months Ended
March 31


















2019
$ 30,776

89

$ 30,865

December 31,
2018
$ 870,216

536,279

199,992

285,034


1,891,521

44,905

16,043

-

$ 1,952,469

December 31,
2018
$ 117,943


6,883

124,826
13,162

91

$ 138,079
2018
$ 25,813

90
$ 25,903
March 31,
2018
$ 1,151,680

316,928

78,540

121,090

1,668,238

63,924

19,912

7
$ 1,752,081
March 31,
2018
$ 13,846

8,750
22,596
101,219

151
$ 123,966

1,859,727
63,923
15,966

2
$ 1,939,618





March 31,
2019
$ 94,821

4,610
99,431
7,532

114
$ 107,077
  • 53 -

8) Payables to related parties

Line Items
Related Party
Categories/Name
Trade payables to
Associates
related parties
Yulon

Yue Ki Industrial
ROC-Spicer
Fortune Motors
Others


Investors and
subsidiaries of the
investors that have
significant influence
over the Group
Mitsubishi Corp.
Mitsubishi Motors
Corp.
Yulon Management
Others


The Group is its major
management
Joint ventures
Others


Contract liabilities
Line Items
Related Party
Categories/Name
Other current
Associates
liabilities
Luxgen

Others

Others

March 31,
2019
December 31,
2018
$ 105,478
$ 94,762

85,321
92,017
79,331
87,219
29,181
60,483

215,165

281,865


514,476

616,346

86,216
64,535
65,607
92,182

23,577
95,013

9,008

7,180


184,408

258,910

54,516
60,301
8,835
9,397

-

-

$ 762,235
$ 944,954

March 31,
2019
December 31,
2018
$ 48,041
$ 45,514


4,243

1,191

52,284
46,705

273

273

$ 52,557
$ 46,978
March 31,
2018
$ 68,980
72,242
78,850
111,256

236,830

568,158
41,702
77,535
22,755

10,061

152,053
55,795
17,236

2,359
$ 795,601
March 31,
2018
$ 2,156

798
2,954

701
$ 3,655

9) Contract liabilities

The outstanding payables to related parties had no guarantees and would be paid in cash. The Group receives guarantees of the receivables from part of the related parties. In addition, the Group did not recognize allowance for doubtful accounts during the three months ended March 31, 2019 and 2018.

Transactions with related parties have the same terms for pricing, receipts and payments as those for the third parties. Lease contracts with related parties are based on market conditions, and the terms of receipts or payments were the same as those for the third parties.

The Group signed contracts with Mitsubishi Motors Corporation. Refer to Note 32.

  • 54 -

c. Compensation of key management personnel

The remunerations of directors and key executives during the three months ended March 31, 2019 and 2018 were as follows:

Short-term employee benefits
Post-employment benefits
For the Three Months Ended
**March 31 **
For the Three Months Ended
**March 31 **
For the Three Months Ended
**March 31 **
2019
$ 30,051

592
$ 30,643
2018
$ 34,878

642
$ 35,520

The remuneration of directors and key executives was determined by the remuneration committee based on the performance of individuals and market trends.

31. ASSETS PLEDGED AS COLLATERAL

The following assets were provided as collateral for bank borrowings, the tariff of importing vehicle parts and materials, escrows, government tenders and the deposit of project:

Property, plant and equipment

Pledge deposits (included in other current assets)
Investment properties

March 31,
2019
December 31,
2018
$ 742,770
$ 778,643


159,774
157,585

52,323

52,323

$ 954,867
$ 988,551
March 31,
2018
$ 788,507
158,050
52,323
$ 998,880

32. SIGNIFICANT CONTINGENT LIABILITIES AND UNRECOGNIZED COMMITMENTS

Significant commitments and contingencies of the Group as of March 31, 2019 were as follows:

  • a. Guarantee notes amounted to $5,020,938 thousand, which had been issued to financial institutions as collaterals for loans; unused letters of credit amounted to $21,761 thousand.

  • b. The Group entered into an agreement with Mitsubishi Motors Corporation as stated below:

Project
Technical royalty

Technical royalty
Content
Technical cooperation
and manufacture of
Delica and other car
models
Technical cooperation
and manufacture of
Outlander and other
car models
Date of Agreement/
Expiry Date
2006.3.1-2025.4.8

2005.7.1-2025.9.7
Agreement Price
Royalty was agreed to be the basis of
the FOB price of automobiles sold
and manufactured parts repaired

Royalty was agreed to be the fixed
amount of automobiles sold per
unit and the basis of the FOB price
of manufactured parts repaired
Payment
Paid every 6 months
within 90 days
Paid every 6 months
within 60-90 days
  • c. The status of endorsements/guarantees was listed in Table 2.

  • 55 -

33. SIGNIFICANT ASSETS AND LIABILITIES DENOMINATED IN FOREIGN CURRENCIES

The Group’s group entities’ significant financial assets and liabilities denominated in foreign currencies aggregated by foreign currencies other than functional currencies and the related exchange rates between foreign currencies and respective functional currencies were as follows:

March 31, 2019

Foreign Carrying
Currencies Exchange Rate Amount
Foreign currency assets
Monetary items
RMB $
233,556
4.5800
$ 1,069,688
USD 22,897 30.8200 705,686
JPY 2,202,595 0.2783 612,982
Non-monetary items
Investments accounted for using the equity
method
RMB 1,313,836 4.5800 6,017,370
EUR 80,800 34.6100 2,796,489
Foreign currency liabilities
Monetary items
JPY 589,906 0.2783 164,171
December 31, 2018
Foreign Carrying
Currencies Exchange Rate Amount
Foreign currency assets
Monetary items
RMB $
289,576
4.4720
$ 1,294,982
USD 29,859 30.7150 917,123
JPY 2,765,664 0.2782 769,408
Non-monetary items
Investments accounted for using the equity
method
RMB 1,326,111 4.4720 5,930,370
EUR 72,973 35.2000 2,568,646
Foreign currency liabilities
Monetary items
JPY 556,293 0.2782 154,761
  • 56 -

March 31, 2018

Foreign Carrying
Currencies Exchange Rate Amount
Foreign currency assets
Monetary items
RMB $
468,171
4.6470
$ 2,175,590
USD 25,402 29.1050 739,323
JPY 1,513,855 0.2739 414,645
Non-monetary items
Investments accounted for using the equity
method
RMB 1,221,300 4.6470 5,675,383
EUR 55,773 35.8700 2,000,563
Foreign currency liabilities
Monetary items
JPY 410,566 0.2739 112,454

For the three months ended March 31, 2019 and 2018, net foreign exchange gain were $33,548 thousand and $18,933 thousand, respectively. It is impractical to disclose net foreign exchange gains (losses) by each significant foreign currency due to the variety of the foreign currency transactions.

34. SEPARATELY DISCLOSED ITEMS

Except for those listed in Notes 7, 11 and 29 and Tables 1 to 9, there were no other separately disclosed items.

35. SEGMENT INFORMATION

Information reported to the chief operating decision maker for the purpose of resource allocation and assessment of segment performance focuses on the types of goods or services delivered or provided. Specifically, the Group’s reportable segments were vehicle manufacturing, channel and others.

  • 57 -

The following was an analysis of the Group’s revenue and results by reportable segment.

For the three months ended March 31, 2019
Vehicle manufacturing

Channel
Others
Adjustment and eliminations


Administration cost and remunerations to directors
Other non-operating income and expenses, net
Profit before income tax
For the three months ended March 31, 2018
Vehicle manufacturing

Channel
Others
Adjustment and eliminations


Administration cost and remunerations to directors
Other non-operating income and expenses, net
Profit before income tax
Segment
Revenues
Segment
Income or Loss
$ 7,890,024 $ 1,013,636
900,286
1,662
11,385
(6,813)

(75,236)

(210)
$ 8,726,459
1,008,275
(78,400)

83,206
$ 1,013,081
$ 8,500,437 $ 1,620,694
1,953,093
25,354
14,893
(4,349)

(56,490)

-
$ 10,411,933
1,641,699
(104,045)

67,748
$ 1,605,402

Intersegment transactions were accounted for according to market prices.

Segment profit represented the profit before tax earned by each segment without allocation of central administration costs and remunerations to directors, interest income, other income, net foreign exchange gain, gains on financial instruments at fair value through profit or loss, interest expense, other expense, impairment loss and income tax expense. This was the measure reported to the chief operating decision maker for resource allocation and assessment of segment performance.

  • 58 -

TABLE 1

CHINA MOTOR CORPORATION AND SUBSIDIARIES

FINANCING PROVIDED TO OTHERS FOR THE THREE MONTHS ENDED MARCH 31, 2019 (In Thousands of New Taiwan Dollars, Unless Stated Otherwise)

No. Lender Borrower Financial
Statement
Account
Related
Parties
Highest Balance
for the Period
(Note 1)
Ending Balance
(Note 1)
Actual
Borrowing
Amount
(Notes 1 and 4)
Interest
Rate (%)
Nature of
Financing
Business
Transaction
Amount
Reason for
Short-term
Financing
Allowance for
Impairment
Loss
Collateral Collateral Financing Limit
for Each
Borrower
(Note 2)
Aggregate
Financing Limit
(Note 3)
Item Value
0 China Motor
Corporation
Sino Diamond Motors Other receivables Yes $ 700,000 $ 700,000 $ 700,000 1.1 Short-term
financing
$ - Working capital $ - - $ - $ 1,599,125 $ 10,660,832
1 Hwa-Lin Sichuan Huafeng
Hanwei
Guangzhou Huayou
Motor Maintenance
Dongguan Huayi
Dongguan Huashun
Other receivables
Other receivables
Other receivables
Other receivables
Yes
Yes
Yes
Yes
69,044
(US$ 1,200
thousand
and
RMB
7,000
thousand)
92,467
(US$ 1,960
thousand
and
RMB
7,000
thousand)
110,027
(US$ 3,570
thousand)
32,060
(RMB
7,000
thousand)
69,044
(US$ 1,200
thousand
and
RMB
7,000
thousand)
92,467
(US$ 1,960
thousand
and
RMB
7,000
thousand)
110,027
(US$ 3,570
thousand)
32,060
(RMB
7,000
thousand)
-
-
108,332
(US$ 3,515
thousand)
-
-
-
2
-
Short-term
financing
Short-term
financing
Short-term
financing
Short-term
financing
-
-
-
-
Working capital
Working capital
Working capital
Working capital

-

-

-

-
-
-
-
-
-
-
-
-

1,599,125

1,599,125

1,599,125

1,599,125

10,660,832

10,660,832

10,660,832

10,660,832
2 Guangzhou Huayou
Motor Maintenance
Guangzhou Huayou
Motor Sales
Tianjin Hwahong
Sichuan Huafeng
Hanwei
Dongguan Huashun
Dongguan Huayi
Other receivables
Other receivables
Other receivables
Other receivables
Other receivables
Yes
Yes
Yes
Yes
Yes
458,000
(RMB 100,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
458,000
(RMB 100,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
-
-
-
-
-
-
-
-
-
-
Short-term
financing
Short-term
financing
Short-term
financing
Short-term
financing
Short-term
financing
-
-
-
-
-
Working capital
Working capital
Working capital
Working capital
Working capital

-

-

-

-

-
-
-
-
-
-
-
-
-
-
-

1,599,125

1,599,125

1,599,125

1,599,125

1,599,125

10,660,832

10,660,832

10,660,832

10,660,832

10,660,832
3 Sichuan Huafeng
Hanwei
Sichuan Lingwei
Tianjin Hwahong
Guangzhou Huayou
Motor Maintenance
Dongguan Huashun
Other receivables
Other receivables
Other receivables
Other receivables
Yes
Yes
Yes
Yes
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
137,400
(RMB 30,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
137,400
(RMB 30,000
thousand)
-
-
-
-
-
-
-
-
Short-term
financing
Short-term
financing
Short-term
financing
Short-term
financing
-
-
-
-
Working capital
Working capital
Working capital
Working capital

-

-

-

-
-
-
-
-
-
-
-
-

1,599,125

1,599,125

1,599,125

1,599,125

10,660,832

10,660,832

10,660,832

10,660,832

(Continued)

  • 59 -
No. Lender Borrower Financial
Statement
Account
Related
Parties
Highest Balance
for the Period
(Note 1)
Ending Balance
(Note 1)
Actual
Borrowing
Amount
(Notes 1 and 4)
Interest
Rate (%)
Nature of
Financing
Business
Transaction
Amount
Reason for
Short-term
Financing
Allowance for
Impairment
Loss
Collateral Collateral Financing Limit
for Each
Borrower
(Note 2)
Aggregate
Financing Limit
(Note 3)
Item Value
Dongguan Huayi Other receivables Yes $ 137,400
(RMB 30,000
thousand)
$ 137,400
(RMB 30,000
thousand)
$ - - Short-term
financing
$ - Working capital $ - - $ - $ 1,599,125 $ 10,660,832
4 Tianjin Hwarui Tianjin Hwahong
Guangzhou Huayou
Motor Maintenance
Dongguan Huayi
Dongguan Huashun
Other receivables
Other receivables
Other receivables
Other receivables
Yes
Yes
Yes
Yes
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
137,400
(RMB 30,000
thousand)
137,400
(RMB 30,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
137,400
(RMB 30,000
thousand)
137,400
(RMB 30,000
thousand)
-
-
-
-
-
-
-
-
Short-term
financing
Short-term
financing
Short-term
financing
Short-term
financing
-
-
-
-
Working capital
Working capital
Working capital
Working capital

-

-

-

-
-
-
-
-
-
-
-
-

1,599,125

1,599,125

1,599,125

1,599,125

10,660,832

10,660,832

10,660,832

10,660,832
5 Tianjin Hwahong Tianjin Hwarui
Sichuan Huafeng
Hanwei
Dongguan Huayi
Dongguan Huashun
Guangzhou Huayou
Motor Maintenance
Other receivables
Other receivables
Other receivables
Other receivables
Other receivables
Yes
Yes
Yes
Yes
Yes
229,000
(RMB 50,000
thousand)
91,600
(RMB 20,000
thousand)
68,700
(RMB 15,000
thousand)
68,700
(RMB 15,000
thousand)
137,400
(RMB 30,000
thousand)
229,000
(RMB 50,000
thousand)
91,600
(RMB 20,000
thousand)
68,700
(RMB 15,000
thousand)
68,700
(RMB 15,000
thousand)
137,400
(RMB 30,000
thousand)
75,570
(RMB 16,500
thousand)
-
-
-
-
4.35
~~-~~
-
~~-~~
-
Short-term
financing
Short-term
financing
Short-term
financing
Short-term
financing
Short-term
financing
-
-
-
-
-
Working capital
Working capital
Working capital
Working capital
Working capital

-

-

-

-

-
-
-
-
-
-
-
-
-
-
-

1,599,125

1,599,125

1,599,125

1,599,125

1,599,125

10,660,832

10,660,832

10,660,832

10,660,832

10,660,832
6 Dongguan Huayi Dongguan Huashun Other receivables Yes 229,000
(RMB 50,000
thousand)
229,000
(RMB 50,000
thousand)
32,060
(RMB
7,000
thousand)
4.35 Short-term
financing
- Working capital
-
- -
1,599,125

10,660,832
7 Dongguan Huashun Dongguan Huayi
Sichuan Huafeng
Hanwei
Tianjin Hwahong
Guangzhou Huayou
Motor Maintenance
Other receivables
Other receivables
Other receivables
Other receivables
Yes
Yes
Yes
Yes
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
45,800
(RMB 10,000
thousand)
-
-
-
-
-
-
-
-
Short-term
financing
Short-term
financing
Short-term
financing
Short-term
financing
-
-
-
-
Working capital
Working capital
Working capital
Working capital

-

-

-

-
-
-
-
-
-
-
-
-

1,599,125

1,599,125

1,599,125

1,599,125

10,660,832

10,660,832

10,660,832

10,660,832
8 Gatech Holding LTD. Gatech Suzhou Other receivables Yes 46,230
(US$ 1,500
thousand)
46,230
(US$ 1,500
thousand)
- - Short-term
financing
- Working capital
-
- -
1,599,125

10,660,832
  • Note 1: At spot exchange rates on March 31, 2019; US$1=NT$30.82, RMB1=NT$4.58.

  • Note 2: The amount is 3% of the total shareholders’ equity of the latest financial statements of China Motor Corporation.

  • Note 3: The amount is 20% of the total shareholders’ equity of the latest financial statements of China Motor Corporation. Note 4: Eliminated.

(Concluded)

  • 60 -

TABLE 2

CHINA MOTOR CORPORATION AND SUBSIDIARIES

ENDORSEMENTS/GUARANTEES PROVIDED FOR THE THREE MONTHS ENDED MARCH 31, 2019 (In Thousands of New Taiwan Dollars, Unless Stated Otherwise)

No. Endorser/Guarantor Endorsee/Guarantee Receiver Endorsee/Guarantee Receiver Limit on Endorsement/
Guarantee Given on
Behalf of Each Party
Maximum
Amount
Endorsed/
Guaranteed
During the
Period
(Note)
Outstanding
Endorsement/
Guarantee at the
End of the
Period
(Note)

Actual
Borrowing
Amount
Amount
Endorsed/
Guaranteed by
Collaterals
Ratio of
Accumulated
Endorsement/
Guarantee to Net
Equity in Latest
Financial
Statements (%)

Aggregate Endorsement/
Guarantee Limit
Endorsement/
Guarantee
Given by
Parent on
Behalf of
Subsidiary
Endorsement/
Guarantee
Given by
Subsidiary on
Behalf of
Parent
Endorsement/
Guarantee
Given on Behalf
of Company in
Mainland
China
Name Relationship
1 Sino Diamond Motors Guangzhou Huayou
Motor Maintenance
Tianjin Hwarui
Sichuan Huafeng Hanwei
Dongguan Huayi
Subsidiary
Subsidiary
Subsidiary
Subsidiary
20% of the Corporation’s
issued capital,
$2,768,102 thousand
20% of the Corporation’s
issued capital,
$2,768,102 thousand
20% of the Corporation’s
issued capital,
$2,768,102 thousand
20% of the Corporation’s
issued capital,
$2,768,102 thousand
$ 229,000
(RMB 50,000
thousand)
229,000
(RMB 50,000
thousand)
229,000
(RMB 50,000
thousand)
229,000
(RMB 50,000
thousand)
$ 229,000
(RMB 50,000
thousand)
229,000
(RMB 50,000
thousand)
229,000
(RMB 50,000
thousand)
229,000
(RMB 50,000
thousand)
$ -
-
-
-
$ -

-

-

-
0.43
0.43
0.43
0.43
50% of the Corporation’s issued
capital, $6,920,254 thousand
50% of the Corporation’s issued
capital, $6,920,254 thousand
50% of the Corporation’s issued
capital, $6,920,254 thousand
50% of the Corporation’s issued
capital, $6,920,254 thousand
No
No
No
No
No
No
No
No
Yes
Yes
Yes
Yes

Note: At spot exchange rate on March 31, 2019; RMB1=NT$4.58.

  • 61 -

TABLE 3

CHINA MOTOR CORPORATION AND SUBSIDIARIES

MARKETABLE SECURITIES HELD MARCH 31, 2019

(In Thousands of New Taiwan Dollars, Unless Stated Otherwise)

Holding Company Name Type and Name/Issuer of Marketable Security Relationship with
the Holding
Company
Financial Statement Account March 31, 2019 March 31, 2019 Note
Number of
Shares (In
Thousands)
Carrying
Amount
(Note 3)
Percentage
of
Ownership
Fair Value
China Motor Corporation Beneficiary certificates
Allianz Global Investors All Seasons Harvest Fund of
Bond Funds
Franklin Templeton SinoAm Money Market
Fubon Chi Hsiang Money Market Fund
The RSIT Enchanced Money Market
Fubon China Policy Bank Bond ETF
CTBC Hua Win Money Market Fund
Hua Nan Phoenix Money Market Fund
UPAMC James Bond Money Market Fund
Sinopac Money Market Fund
Paradigm Pion Money Market
Prudential Financial Money Market Fund
Cathay Taiwan Money Market Fund
Nomura Global Short Duration Bond Fund Accumulate
Shares
Shye Shyang Mechanical Industrial
Myson Century, Inc.
Carnival
Taiwan Aerospace
-
-
-
-
-
-
-
-
-
-
-
-
-
Corporate director
Corporate director
-
-
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
non-current
Financial assets at fair value through other
comprehensive income - non-current
Financial assets at fair value through other
comprehensive income - non-current
Financial assets at fair value through other
comprehensive income - non-current
4,785
4,867
3,205
4,201
1,500
2,738
1,856
1,806
2,167
2,610
1,906
2,423
2,844
9,009
4,705
190
811
$ 59,928

50,303

50,275

50,270

31,425

30,174

30,171

30,167

30,164

30,155

30,148

30,143

30,010

672,274

20,559

1,110

10,923
-
-
-
-
-
-
-
-
-
-
-
-
-
10.00
7.84
0.05
0.60
$ 59,928
50,303
50,275
50,270
31,425
30,174
30,171
30,167
30,164
30,155
30,148
30,143
30,010
672,274
20,559
1,110
10,923
















(Continued)

  • 62 -
Holding Company Name Type and Name/Issuer of Marketable Security Relationship with
the Holding
Company
Financial Statement Account March 31, 2019 March 31, 2019 Note
Number of
Shares (In
Thousands)
Carrying
Amount
(Note 3)
Percentage
of
Ownership
Fair Value
Kian Shen
KSIHK
Alliance Investment & Management
Com2B (Cayman) Corp.
NORM Pacific Automation Corp.
Corporate bonds
Taiwan Acceptance Corp.
Gatetech Technology
Morgan Stanley
Deutsche Bank Aktiengesellschaft, Singapore Branch
Evergreen Marine Corporation
Crédit Agricole Corporate and Investment Bank SA
Société Générale
Fonterra Co-operative Group Ltd.
Beneficiary certificates
Yuanta Wan Tai Money Market Fund
FSITC Money Market
Shares
Beijing NTN-SEOHAN Driveshaft
Beneficiary certificates
Capital Money Market Fund
Shares
Samuel (Cayman) Co., Ltd.
CARPLUS Auto Leasing Corporation
T-Car Inc.
Solidlite Corporation
Site information service
Phalanx Biotech Group
Preference shares
Rock Financial Risk Service Co., Ltd.
-
-
Associate
Subsidiary
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Financial assets at fair value through other
comprehensive income - non-current
Financial assets at fair value through other
comprehensive income - non-current
Financial assets at amortized cost - non-current
Financial assets at amortized cost - non-current
Financial assets at amortized cost - non-current
Financial assets at amortized cost - non-current
Financial assets at amortized cost - non-current
Financial assets at amortized cost - non-current
Financial assets at amortized cost - non-current
Financial assets at amortized cost - non-current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through other
comprehensive income - non-current
Financial assets at fair value through profit or loss -
current
Financial assets at fair value through other
comprehensive income - non-current
Financial assets at fair value through profit or loss -
non-current
Financial assets at fair value through other
comprehensive income - non-current
Financial assets at fair value through other
comprehensive income - non-current
Financial assets at fair value through other
comprehensive income - non-current
Financial assets at fair value through other
comprehensive income - non-current
Financial assets at amortized cost - non-current
2,000
128
-
-
-
-
-
-
-
-
2,311
196
-
94
6,327
2,849
1,275
789
65
696
-
$ -

1,742

248,466

150,000

137,355

137,294

99,922

91,530

68,870

45,833

35,000

35,072

45,503
(RMB
9,935
thousand)

1,514

107,535

66,777

36,448

5,430

3,331

1,794

6,684
4.44
0.45
-
-
-
-
-
-
-
-
-
-
9.00
-
15.07
3.45
4.05
3.60
0.54
1.13
-
$ -
1,742
-
-
-
-
-
-
-
-
35,000
35,072
45,503
1,514
107,535
66,777
36,448
5,430
3,331
1,794
-



(Note 1)
















(Continued)
  • 63 -
Holding Company Name Type and Name/Issuer of Marketable Security Relationship with
the Holding
Company
Financial Statement Account March 31, 2019 March 31, 2019 Note
Number of
Shares (In
Thousands)
Carrying
Amount
(Note 3)
Percentage
of
Ownership
Fair Value
Sino Diamond Motors
Hwa Lin
Brilliant Insight International
Beneficiary certificates
CTBC Hwa-win Money Market Fund
Principle guaranteed notes
President Securities 100% Principle Guaranteed Note
Beneficiary certificates
Taishin Ta-Chong Money Market
-
-
-
Financial assets at fair value through profit or loss -
current
Financial assets at amortized cost - current
Financial assets at fair value through profit or loss -
current
6,021
-
74
$ 66,341

122,023

1,053
-
-
-
$ 66,341
-
1,053


Note 1: Eliminated.

Note 2: Refer to Tables 6 and 7 for the information on investments in subsidiaries and associates.

Note 3: At spot exchange rate on March 31, 2019; RMB1=NT$4.58.

(Concluded)

  • 64 -

TABLE 4

CHINA MOTOR CORPORATION AND SUBSIDIARIES

TOTAL PURCHASES FROM OR SALES TO RELATED PARTIES AMOUNTING TO AT LEAST $100 MILLION OR 20% OF THE PAID-IN CAPITAL FOR THE THREE MONTHS ENDED MARCH 31, 2019

(In Thousands of New Taiwan Dollars)

Seller/Buyer Related Party Relationship Transaction Details Transaction Details Transaction Details Abnormal Transaction Abnormal Transaction Notes/Accounts
Receivable (Payable)
Notes/Accounts
Receivable (Payable)
Note
Purchase/
Sale
Amount % to
Total
(Note 2)
Payment Terms Unit Price Payment Terms Ending Balance
% to
Total
(Note 2)
China Motor Corporation
(“CMC”)
Sino Diamond Motors
Kian Shen
Fortune Motors
Shung Ye Motor
Mitsubishi Corp.
Kian Shen (Note 1)
Uni Auto Parts Manufacture
ROC-Spicer
Shung Ye Motor
Fortune Motors
Mitsubishi Corp.
China Motor Corporation
(Note 1)
Equity-method investee
Equity-method investee
Director of CMC
Subsidiary
Equity-method investee
Equity-method investee
Equity-method investee
Equity-method investee
Director of CMC
Parent company
Sale
Sale
Purchase
Purchase
Purchase
Purchase
Sale
Sale
Purchase
Sale
$ (4,885,022)
(1,177,958)
483,589
157,827
196,642
111,941
(424,599)
(252,923)
322,876
(157,827)
(66)
(16)
12
4
5
3
(58)
(34)
67
(45)
Collect after 16-60 days of delivery
Collect after 16-60 days of delivery
Pay after 7 days of cargo ship out
Pay after 15 days of the month of
delivery
Pay after 15 days of the month of
delivery
Pay after 45 days of the month of
delivery
Collect after 7-45 days of delivery
Collect after 16-45 days of delivery
Pay before 10 days of cargo ship
out
Collect after 15 days of the month
of delivery
$ -

-
-
-
-
-

-

-
-
-
-
-
-
-
-
-
-
-
-
-
$ 1,234,957
265,327
(86,216)
(66,813)
(71,338)
(79,331)
37,195
2,115
-
66,813
56
12
(3)
(3)
(3)
(3)
76
4
-
31

Note 1: Eliminated.

Note 2: The proportion of the individual company’s total purchase (sale) or total receivable (payable).

  • 65 -

TABLE 5

CHINA MOTOR CORPORATION AND SUBSIDIARIES

RECEIVABLES FROM RELATED PARTIES AMOUNTING TO AT LEAST NT$100 MILLION OR 20% OF THE PAID-IN CAPITAL MARCH 31, 2019

(In Thousands of New Taiwan Dollars)

Company Name Related Party Relationship Ending Balance Turnover Rate Overdue Overdue Amounts
Received in
Subsequent
Period
Allowance for
Impairment
Loss
Amount Actions Taken
China Motor Corporation
COC
Fortune Motors
Shung Ye Motor
Luxgen
Equity-method investee
Equity-method investee
Equity-method investee’s subsidiary
$ 1,234,957
265,327

104,154
19.24
17.14
0.01
$ -
-
-
-
-
-
$ 1,234,957
265,322
25,054
$ -
-
-
  • 66 -

TABLE 6

CHINA MOTOR CORPORATION AND SUBSIDIARIES

INFORMATION ON INVESTEES FOR THE THREE MONTHS ENDED MARCH 31, 2019 (In Thousands of New Taiwan Dollars, Unless Stated Otherwise)

Investor Company Investee Company Location Main Business and Product Investment Amount Investment Amount As of March 31, 2019 As of March 31, 2019 As of March 31, 2019 Net Income
(Loss) of the
Investee
Share of Profit
(Loss)
Note
March 31, 2019 December 31,
2018
Number of
Shares (In
Thousands)
% Carrying
Amount
China Motor Corporation
Kian Shen
Kian Shen Investment
Alliance Investment &
Management
Sino Diamond Motors
Hua-Yu
Yulon (Note 6)
Kian Shen (Note 1)
Fortune Motors
Sino Diamond Motors (Note 1)
Tokio Marine Newa Insurance
(Note 2)
Alliance Investment & Management
(Note 1)
Daimler Vans Hong Kong Ltd.
ROC-Spicer
CMI (Note 1)
COC (Note 1)
Hwa Wei (Note 1)
Hua-Chuang Automobile Information
Technical Center (Note 4)
Uni Auto Parts Manufacture
Shung Ye Motor (Notes 3 and 7)
Gatetech Technology (Note 1)
China Engine (Note 1)
Uni-Calsonic
Yueki Industrial Co., Ltd.
Sin Gan
Sin Jang
Tai-Ya Investment
Hwa Chung Motors (Note 1)
Yulon IT Solutions
Kian Shen Investment (Note 1)
KSIHK (Note 1)
Hua-Chuang Automobile Information
Technical Center
Greentrans Investment (Note 1)
Gatetech Technology (Note 1)
Hua-Yu (Note 1)
Hua-Chuang Automobile Information
Technical Center
China Engine (Note 1)
Gatetech Technology (Note 1)
Brilliant Insight International (Note 1)
Shung Ye Motor (Note 5)
Fortune Motors
Hwa-Lin (Note 1)
Miaoli, Taiwan
Taoyuan, Taiwan
Taipei, Taiwan
Taipei, Taiwan
Taipei, Taiwan
Taipei, Taiwan
Hong Kong
Taoyuan, Taiwan
Samoa
Taoyuan, Taiwan
British Virgin Islands
Taipei, Taiwan
Miaoli, Taiwan
Taipei, Taiwan
Taoyuan, Taiwan
Taoyuan, Taiwan
Miaoli, Taiwan
Hsinchu, Taiwan
Taipei, Taiwan
Taipei, Taiwan
Hong Kong
Taoyuan, Taiwan
Taipei, Taiwan
British Virgin Islands
Hong Kong
Taipei, Taiwan
Samoa
Taoyuan, Taiwan
Samoa
Taipei, Taiwan
Taoyuan, Taiwan
Taoyuan, Taiwan
Taoyuan, Taiwan
Taipei, Taiwan
Taipei, Taiwan
British Virgin Islands
Manufacture and sale of vehicles
The production of frame of heavy duty car and mold
Sales and providing after sales service of vehicle
Sales and providing after sales service of vehicle
Property insurance
Investment
Investment
Manufacture and sales of automobile parts
Investment
The production of mold, fixture and gauge of vehicle
Overseas investment on production and service industries
Product design
The production of mold, fixture and gauge of vehicle
Sales and providing after sales service of vehicle
Aluminum-magnesium alloy casting industry
Manufacture of automobile engine and parts
Manufacture and sale of automobile parts
Manufacture and sales of car components
Wholesale, repair and other service of vehicles
Retail and wholesale of second-hand vehicle
Investment
Manufacture and sale of vehicles
Information software wholesale services
Investment
Investment
Product design
Investment
Aluminum-magnesium alloy casting industry
Overseas investment on production and service industries
Product design
Manufacture of automobile engine and parts
Aluminum-magnesium alloy casting industry
Consulting and service
Sales and providing after sales service of vehicle
Sales and providing after sales service of vehicle
Overseas investment on production and service industries
$ 3,835,585
344,800
2,132,826
3,463,724
955,941
1,200,030
2,011,363
675,896
1,402
412,125
1,202
1,028,013
109,813
391,142
474,941
320,000
105,806
109,396
-
-
79,505
328,900
83,320
328,888
US$ 25,907
thousand
473,760
344,369
145,123
1,758,773
473,760
616,000
149,369
22,000
180
24
US$ 45,929
thousand
$ 3,835,585

344,800

2,132,826

3,463,724

955,941

1,200,030

2,011,363

675,896

1,402

412,125

1,202

1,028,013

109,813

391,142

474,941

320,000

105,806

109,396

71,316

85,893

79,505

328,900

83,320

328,888
US$ 25,907
thousand

473,760

344,369

145,123

1,758,773

473,760

616,000

149,369

22,000

180

24
US$ 45,929
thousand

262,228

32,201

132,117

278,167

61,511

183,000

46,566

145

40

33,565

40

56,600

13,032

28,228

29,278

32,000

6,084

2,936

-

-

2,242

8,790

8,332

10,296
25,907

26,715

11,200

3,757

45,643

26,715

56,000

4,672

2,200

12

1
42,093
16.80
43.87
41.93
100.00
20.57
100.00
32.45
29.00
100.00
49.76
40.00
17.25
15.00
39.98
56.53
18.95
31.20
15.08
-
-
29.00
100.00
43.85
100.00
100.00
8.14
100.00
7.26
100.00
8.14
33.16
9.02
100.00
0.02
-
100.00
$ 11,664,630
2,136,201
4,355,420
2,770,594
1,890,306
1,641,412
2,796,489
721,494
1,111,057
770,072
739,258
493,017
373,671
388,668
313,076
145,457
139,512
120,739
-
-
71,504
66,352
19,170
4,021,919
RMB 867,220
thousand
329,981
265,522
40,220
995,480
329,981
313,512
50,013
15,360
214
16
902,115
$ 253,689

104,951

320,617

(6,622)

232,266

(3,972)

486,245

72,939

(73,369)

17,372

(122,312)

(31,380)

(629)

11,657

2,156

(11,899)

9,085

(2,132)

17,070

8,263

(25,511)

2,438

(3,887)

97,032
RMB 20,327
thousand

(31,380)

(7,206)

2,156

(1,620)

(31,380)

(11,899)

2,156

(5,876)

11,657

320,617

(935)
$ 31,824

46,069

134,435

415

47,777

(3,972)

157,786

21,250

(73,369)

8,475

(48,925)

(4,763)

(184)

4,661

1,218

(721)

2,843

(323)

4,211

1,653

(7,398)

2,438

(1,704)

-
-

-

-

-

-

-

-

-

-

-

-

-
Equity-method investee
Subsidiary
Equity-method investee
Subsidiary
Equity-method investee
Subsidiary
Equity-method investee
Equity-method investee
Subsidiary
Subsidiary
Subsidiary
Equity-method investee
Equity-method investee
Equity-method investee
Subsidiary
Subsidiary
Equity-method investee
Equity-method investee
Equity-method investee
Equity-method investee
Equity-method investee
Subsidiary
Equity-method investee
Subsidiary
Subsidiary
Equity-method investee
Subsidiary
Subsidiary
Subsidiary
Equity-method investee
Subsidiary
Subsidiary
Subsidiary
Equity-method investee
Equity-method investee
Subsidiary

(Continued)

  • 67 -
Investor Company Investee Company Location Main Business and Product Investment Amount Investment Amount As of March 31, 2019 As of March 31, 2019 As of March 31, 2019 Net Income
(Loss) of the
Investee
Share of Profit
(Loss)
Note
March 31, 2019 December 31,
2018
Number of
Shares (In
Thousands)
% Carrying
Amount
Gatetech Technology
GH
China Engine
CMI
Hwa Chung Motors
COC
GH (Note 1)
GI (Note 1)
Advance Power Investment (Note 1)
Advance Power Machinery (Note 1)
Hwa Wei (Note 1)
Ling Wei (Note 1)
Greentrans (Note 1)
Y. M. Hi-Tech (Note 1)
Shye Shinn (Note 1)
Samoa
Samoa
Mauritius
Miaoli, Taiwan
British Virgin Island
Taipei, Taiwan
Taipei, Taiwan
Taoyuan, Taiwan
British Virgin Islands
Investment
Investment
Reinvestment and sales
Manufacture of vehicle and parts
Overseas investment on production and service industries
Sales of second-hand vehicle
Sales of motorcycle and parts
Steel cutting
Investment
$ 647,041
US$ 20,268
thousand
59,456
5,000
1,428,503
31,000
10,000
46,250
US$ 968
thousand
$ 647,041
US$ 20,268
thousand

59,456

5,000

1,428,503

31,000

10,000

46,250
US$ 968
thousand

20,130
20,268

3,750

500

60

3,608

1,000

4,250
968
100.00
100.00
100.00
100.00
60.00
100.00
100.00
85.00
100.00
$ 608,479
608,453
97,062
10,261
1,108,886
27,970
10,464
64,687
39,853
$ (1,607)

(1,607)

-

162

(122,312)

2,437

(25)

2,219

-
$ -

-

-

-

-

-

-

-

-
Subsidiary
Subsidiary
Subsidiary
Subsidiary
Subsidiary
Subsidiary
Subsidiary
Subsidiary
Subsidiary

Note 1: Eliminated.

Note 2: During preparation of the consolidated financial statements, price making of $75,455 thousand from intra-group transaction had been eliminated.

Note 3: During preparation of the consolidated financial statements, loss on disposal of $22,538 thousand from intra-group transaction had been eliminated.

Note 4: During preparation of the consolidated financial statements, side stream transaction of $33,541 thousand had been eliminated.

Note 5: During preparation of the consolidated financial statements, gain on disposal of $31 thousand from intra-group transaction had been eliminated.

Note 6: During preparation of the consolidated financial statements, side stream transaction of $3,285 thousand had been eliminated.

  • Note 7: During preparation of the consolidated financial statements, side stream transaction of $95 thousand had been eliminated.

(Concluded)

  • 68 -

TABLE 7

CHINA MOTOR CORPORATION AND SUBSIDIARIES

INFORMATION ON INVESTMENTS IN MAINLAND CHINA FOR THE THREE MONTHS ENDED MARCH 31, 2019 (In Thousands of New Taiwan Dollars, Unless Stated Otherwise)

Investee Company Main Businesses and
Products
Paid-in Capital
(Note 1)
Method of Investment Accumulated
Outward
Remittance for
Investment from
Taiwan as of
January 1, 2019
(Note 1)
Remittance of Funds Remittance of Funds Accumulated
Outward
Remittance for
Investment from
Taiwan as of
March 31, 2019
(Note 1)
Net Income (Loss)
of the Investee
(Notes 2 and 3)

% Ownership
of Direct or
Indirect
Investment
Investment
Gain (Loss)
(Notes 2 and 3)
Carrying Amount
as of
March 31, 2019
(Note 1)

Accumulated
Repatriation of
Investment
Income as of
March 31, 2019
(Note 1)
Outward Inward
South East (Fujian) Motor
(Note 4)
China Engine (Fujian)
Fujian Benz Automotive
Guangzhou NTN-YULON
Drivertrain
Fuzhou Fushiang Motor
Industrial
Xiangyang NTN-YULON
Drivertrain
Xiamen King-Long
Kian-Shen Frame
Beijing NTN-SEOHAN
Driveshaft
Jiangsu Greentrans
Automotive Parts (Note 5)
Fujian Spicer
Shenyang Spicer
Manufacture and sales of
industrial automation
products
Manufacture and sales of
engines and engine parts
Sales of industrial automation
products
Sales and manufacture of
vehicles’ components
Sales and manufacture of
vehicles’ components
Sales and manufacture of
vehicles’ components
Sales and manufacture of
vehicles’ components
The assembling and extra work
of transmission shafts and
other parts
Manufacture and sales of parts
of electronic motorcycles
Manufacture of vehicles’ key
components, drive axle
assembly and engine parts
series products
Manufacture and sale of
automobile transmission,
shafts, mechanical
transmission, shafts and
components
$ 4,253,160
(US$ 138,000
thousand)
462,300
(US$ 15,000
thousand)
9,933,070
(EUR
287,000
thousand)
385,250
(US$ 12,500
thousand)
547,980
(US$ 17,780
thousand)
1,047,880
(US$ 34,000
thousand)
439,680
(RMB
96,000
thousand)

184,920
(US$ 6,000
thousand)
345,184
(US$ 11,200
thousand)
938,011
(RMB
204,806
thousand)
393,546
(RMB
85,927
thousand)
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
Go directly to the mainland China to
invest
The Corporation indirectly owns these
investees through investment
company registered in a third region
$ 1,063,290
(US$ 34,500
thousand)
231,150
(US$ 7,500
thousand)
1,611,649
(EUR
46,566
thousand)
154,100
(US$ 5,000
thousand)
87,375
(US$ 2,835
thousand)
-
47,062
(US$ 1,527
thousand)
16,643
(US$ 540
thousand)
345,184
(US$ 11,200
thousand)
333,010
(US$ 10,805
thousand)
80,440
(US$ 2,610
thousand)
$ -
-
-
-
-

-
-
-
-
-
-
$ -

-

-

-

-

-

-

-

-

-

-
$ 1,063,290
(US$ 34,500
thousand)

231,150
(US$ 7,500
thousand)

1,611,649
(EUR
46,566
thousand)

154,100
(US$ 5,000
thousand)

87,375
(US$ 2,835
thousand)

-

47,062
(US$ 1,527
thousand)

16,643
(US$ 540
thousand)

345,184
(US$ 11,200
thousand)

333,010
(US$ 10,805
thousand)

80,440
(US$ 2,610
thousand)
$ (463,276)
-
972,718
(EUR
27,784
thousand)
159,528
(RMB
34,946
thousand)
(22,248)
(RMB
-4,874
thousand)

117,297
(RMB
25,695
thousand)
(14,548)
(RMB
-3,187
thousand)
-
(7,206)
3,484
(39,991)
(US$ -1,297
thousand)
25.00
38.03
16.23
17.55
15.35
17.55
21.94
3.95
100.00
29.00
20.25
$ (115,819)
-
157,825
(EUR
4,508
thousand)
63,812
(RMB
13,978
thousand)
(7,787)
(RMB
-1,706
thousand)
46,919
(RMB
10,278
thousand)
(7,274)
(RMB
-1,593
thousand)
-
(7,206)
1,010
(8,100)
(US$ -263
thousand)
$ 1,704,373

193,769
2,796,556
(EUR
80,802
thousand)
2,026,996
(RMB
442,576
thousand)
618,481
(RMB
135,040
thousand)
855,762
(RMB
186,848
thousand)
248,439
(RMB
54,244
thousand)

45,503
(RMB
9,935
thousand)

265,437

381,833
70,099
(US$ 2,274
thousand)
$ 802,029
(US$ 26,023
thousand)

-
-
514,874
(RMB
112,418
thousand)
162,755
(RMB
35,536
thousand)
-
-
-

-

-
-

(Continued)

  • 69 -
Investee Company Main Businesses and
Products
Main Businesses and
Products
Paid-in Capital
(Note 1)
Method of Investment Method of Investment Accumulated
Outward
Remittance for
Investment from
Taiwan as of
January 1, 2019
(Note 1)
Remittance of Funds Remittance of Funds Accumulated
Outward
Remittance for
Investment from
Taiwan as of
March 31, 2019
(Note 1)
Net Income (Loss)
of the Investee
(Notes 2 and 3)

% Ownership
of Direct or
Indirect
Investment
Investment
Gain (Loss)
(Notes 2 and 3)
Carrying Amount
as of
March 31, 2019
(Note 1)
Accumulated
Repatriation of
Investment
Income as of
March 31, 2019
(Note 1)
Outward Inward
Zhejiang Kangda Motor
Industry And Trading
(Note 7)
Fujian Rui Hua (Note 5)
Guangzhou Huayou Motor
Maintenance (Notes 5
and 6)
Sichuan Huafeng Hanwei
(Notes 5 and 6)
Tianjin Hwarui (Note 5)
Dongguan Huayi (Note 5)
Sichuan Lingwei (Notes 5
and 6)
Dongguan Huashun (Note 5)
Tianjin Hwahong (Note 5)
Guangzhou Huayou Motor
Sales (Notes 5 and 6)
Gatech Suzhou (Note 5)
Sales of vehicle and parts
Consultation and services
Sales and maintenance of
vehicle and parts
Sales and maintenance of
vehicle and parts
Sales and maintenance of
vehicle and parts
Sales and maintenance of
vehicle and parts
Sales of vehicle and parts
Sales of vehicle and parts
Sales of vehicle and parts
Sales of vehicle and parts
Aluminum-magnesium alloy
casting industry
$ 183,200
(RMB
40,000
thousand)
104,788
(US$ 3,400
thousand)
394,804
(US$ 12,810
thousand)
410,831
(US$ 13,330
thousand)
247,176
(US$ 8,020
thousand)
137,149
(US$ 4,450
thousand)
9,160
(RMB
2,000
thousand)
114,500
(RMB
25,000
thousand)
274,800
(RMB
60,000
thousand)
196,940
(RMB
43,000
thousand)
748,926
(US$ 24,300
thousand)
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
The Corporation indirectly owns these
investees through investment
company registered in a third region
$ 37,231
(US$ 1,208
thousand)
104,788
(US$ 3,400
thousand)
345,153
(US$ 11,199
thousand)
410,831
(US$ 13,330
thousand)
239,194
(US$ 7,761
thousand)
129,968
(US$ 4,217
thousand)
-
-
-
-
624,629
(US$ 20,267
thousand)
$ -
-
-
-
-
-

-

-

-

-
-
$ -

-

-

-

-

-

-

-

-

-

-
$ 37,231
(US$ 1,208
thousand)

104,788
(US$ 3,400
thousand)

345,153
(US$ 11,199
thousand)

410,831
(US$ 13,330
thousand)

239,194
(US$ 7,761
thousand)

129,968
(US$ 4,217
thousand)

-

-

-

-

624,629
(US$ 20,267
thousand)
$ -
(685)
474
(333)
(1,123)
(9,276)

(55)
(RMB
-12
thousand)

(5,574)
(RMB
-1,221
thousand)

225
(RMB
49
thousand)

46
(RMB
10
thousand)
(1,627)
-
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
72.81
$ -
(685)
474
(333)
(1,123)
(9,276)
(55)
(RMB
-12
thousand)
(5,574)
(RMB
-1,221
thousand)
225
(RMB
49
thousand)
46
(RMB
10
thousand)
(1,627)
$ -

93,324

30,583

59,541

215,152

97,476
160
(RMB
35
thousand)
89,356
(RMB
19,510
thousand)
284,684
(RMB
62,158
thousand)
6,096
(RMB
1,331
thousand)

621,738
$ -

-

-

-

-

-
-
-
-
-

-
Accumulated Outward Remittance for Investment
in Mainland China as of March 31, 2019
(Note 1)
Investment Amount Authorized by Investment
Commission, MOEA
(Note 1)
Limit on the Amount of Investment Stipulated by
Investment Commission, MOEA
$6,042,856
(US$143,777 thousand and
EUR46,566 thousand)
$7,190,863
(US$218,195 thousand and
EUR13,467 thousand)
$31,982,497

(Continued)

  • 70 -

(Concluded)

Note 1: At spot exchange rates on March 31, 2019; US$1= NT$30.82, RMB1= NT$4.58, EUR1= NT$34.61.

Note 2: At the average exchange rates of the three months ended March 31; 2019; US$1= NT$30.829, RMB1= NT$4.565, EUR1= NT$35.01.

Note 3: The carrying amount and related investment income of the equity investment were calculated based on the unreviewed financial statements of the corresponding period.

Note 4: During preparation of the consolidated financial statements, the unrealized profit of $12,283 thousand had been eliminated.

Note 5: Eliminated.

Note 6: In November 2018, Sichuan Huafeng Hanwei, Sichuan Lingwei, Guangzhou Huayou Motor Maintenance and Guangzhou Huayou Motor Sales resolved to dissolve their companies. As of March 31, 2019, the liquidation had not been completed. Note 7: In August 2018, the Group reclassified its joint venture, Zhejiang Kangda, as non-current assets held for sale.

  • 71 -

TABLE 8

CHINA MOTOR CORPORATION AND SUBSIDIARIES

INTERCOMPANY RELATIONSHIPS AND SIGNIFICANT INTERCOMPANY TRANSACTIONS FOR THE THREE MONTHS ENDED MARCH 31, 2019

(In Thousands of New Taiwan Dollars)

No. Company Name Related Party Relationship Transaction Details
Financial Statement Account
Amount
Payment Terms % to Total
Sales or Assets
0 China Motor Corporation Kian Shen
Sino Diamond Motors
Gatetech Technology
Subsidiary
Subsidiary
Subsidiary
Cost of goods sold
Other receivables
Financial assets at amortized
cost - non-current
$ 157,827
700,000
150,000
The prices and payment terms for related-party transactions were based on
market price which are not significantly different from those to third parties.
The prices and payment terms were based on agreements.
The prices and payment terms were based on agreements.
1.81
1.07
0.23
1 Hwa-Lin Dongguan Huayi Subsidiary Other receivables 108,332 The prices and payment terms were based on agreements. 0.17

Note 1: Eliminated.

Note 2: This table includes transactions for amounts over one hundred million.

  • 72 -

TABLE 9

CHINA MOTOR CORPORATION AND SUBSIDIARIES

INTERCOMPANY INVESTMENT RELATIONSHIPS AND PERCENTAGE OF SHARE HELD FRAMEWORK MARCH 31, 2019

==> picture [1073 x 504] intentionally omitted <==

----- Start of picture text -----

Parent Corporation
43.87% 18.95% 100.00% 100.00% 56.53% 100.00% 100.00% 49.76%
Alliance Gatetech CMI
Kian Shen China Engine Sino Diamond Hwa Chung COC
Motors Investment & Technology (Samoa) Motors
Management
33.16% 7.26%
60.00% 100.00% 100.00% 85.00%
100.00% 9.02% 100.00%
100.00%
100.00% 100.00% 100.00% 100.00%
GH
Kian Shen Investment Advance Power Machinery Advance Power Investment Hua-Yu (Samoa) Brilliant Insight International Investment Greentrans (Samoa) 40.00% Greentrans Ling Wei Y.M.
(British Virgin Hi-Tech
(Mauritius) Consultancy (Samoa)
Islands) Service 100.00%
100.00% 100.00% Co., Ltd. 100.00% 100.00%
100.00%
(Hong Kong) KSIHK Fujian Rui Hua (British Virgin Hwa-Lin Greentrans Jiangsu (Samoa) GI Hwa Wei Holdings (British Virgin (British Virgin Shye Shinn
Islands) Islands) Islands)
100.00%
100.00% 99.75%
100.00% 100.00% Gatech
0.25%
(Suzhou)
Sichuan Huafeng Guangzhou
Dongguan Huayi Tianjin Hwarui Technology
Hanwei Huayou Motor
Maintenance
100.00% 100.00% 100.00%
100.00%
Dongguan Tianjin Sichuan Guangzhou
Huashun Hwahong Lingwei Huayou Motor
Sales
----- End of picture text -----

  • 73 -