AI assistant
CMP — Interim / Quarterly Report 2019
Dec 31, 2019
51855_rns_2019-12-31_bf8f0bab-6430-4f00-b248-34590e035ab7.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
1
Stock Code:1532
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS
with Independent Auditors’ Review Report For the Three Months Ended March 31, 2019 and 2018
Address: 4F, NO.85, SEC.4, REN' AI RD, TAIPEI, TAIWAN, R.O.C. Telephone: 886-2-2711-2831
The independent auditors’ review report and the accompanying consolidated financial statements are the English translation of the Chinese version prepared and used in the Republic of China. If there is any conflict between, or any difference in the interpretation of the English and Chinese language independent auditors’ review report and consolidated financial statements, the Chinese version shall prevail.
2
Table of contents
| Contents | Page | ||
|---|---|---|---|
| 1. | Cover Page | 1 | |
| 2. | Table of Contents | 2 | |
| 3. | Independent Auditors’ Review Report | 3 | |
| 4. | Consolidated Balance Sheets | 4 | |
| 5. | Consolidated Statements of Comprehensive Income | 5 | |
| 6. | Consolidated Statements of Changes in Equity | 6 | |
| 7. | Consolidated Statements of Cash Flows | 7 | |
| 8. | Notes to the Consolidated Financial Statements | ||
| (1) | Company history | 8 | |
| (2) | Approval date and procedures of the consolidated financial statements | 8 | |
| (3) | New standards, amendments and interpretations adopted | 8~11 |
|
| (4) | Summary of significant accounting policies | 11~17 |
|
| (5) | Significant accounting assumptions and judgments, and major sources | 17 | |
| of estimation uncertainty | |||
| (6) | Explanation of significant accounts | 18~49 |
|
| (7) | Related-party transactions | 49~54 |
|
| (8) | Pledged assets | 55 | |
| (9) | Significant commitments and contingencies | 55~58 |
|
| (10) | Losses due to major disasters | 58 | |
| (11) | Subsequent events | 58 | |
| (12) | Other | 58~59 |
|
| (13) | Other disclosures | ||
| (a) Information on significant transactions | 60~63 |
||
| (b) Information on investees | 63~65 |
||
| (c) Information on investment in Mainland China | 65~66 |
||
| (14) | Segment information | 67 |
3
Independent Auditors’ Review Report
To the Board of Directors of China Metal Products Co., Ltd.:
Introduction
We have reviewed the accompanying consolidated balance sheets of China Metal Products Co., Ltd. and its subsidiaries as of March 31, 2019 and 2018, and the related consolidated statements of comprehensive income, changes in equity and cash flows for the three months ended March 31, 2019 and 2018, and notes to the consolidated financial statements, including a summary of significant accounting policies. 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 Basis for Qualified Conclusion paragraph, we conducted our reviews in accordance with Statement of Auditing Standard 65, “ Review of Financial Information Performed by the Independent Auditor of the Entity”. A review of the 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 conducted in accordance with the generally accepted auditing standards 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
As stated in Note 4(b), the consolidated financial statements included the financial statements of certain nonsignificant subsidiaries, which were not reviewed by independent auditors. These financial statements reflect total assets amounting to $5,497,528 thousand and $5,207,965 thousand, constituting 13.56% and 13.11% of consolidated total assets at March 31, 2019 and 2018, respectively, total liabilities amounting to $3,173,801 thousand and $3,183,949 thousand, constituting 13.70% and 13.64% of consolidated total liabilities at March 31, 2019 and 2018, respectively, and total comprehensive income (loss) amounting to $27,018 thousand and $(6,419) thousand, constituting 5.46% and (0.95)% of consolidated total comprehensive income (loss) for the three months ended March 31, 2019 and 2018, respectively.
Furthermore, as stated in Note 6(g), the other equity accounted investments of the China Metal Products Co., Ltd. and its subsidiaries in its investee companies of $860,030 thousand and $820,227 thousand at March 31, 2019 and 2018, respectively, and its equity in net earnings on these investee companies of $(5,918) thousand and $(18,454) thousand for the three months ended March 31, 2019 and 2018, respectively, were recognized solely on the financial statements prepared by these investee companies, but not reviewed by independent auditors.
3-1
Qualified Conclusion
Except for the adjustments, if any, as might have been determined to be necessary had the financial statements of certain consolidated subsidiaries and equity accounted investee companies described in the Basis for Qualified Conclusion paragraph above been reviewed by independent auditors, based on our reviews, nothing has come to our attention that causes us to believe that the accompanying consolidated financial statements do not present fairly, in all material respects, the consolidated financial position of China Metal Products Co., Ltd. and its subsidiaries as of March 31, 2019 and 2018, and of 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 Kuo-Yang Tseng and Shih-Chin Chih.
KPMG
Taipei, Taiwan (Republic of China) May 14, 2019
Notes to Readers
The accompanying consolidated financial statements are intended only to present the consolidated financial position, financial performance and cash flows in accordance with the 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 accepted and applied in the Republic of China.
The independent auditors’ review report and the accompanying consolidated financial statements are the English translation of the Chinese version prepared and used in the Republic of China. If there is any conflict between, or any difference in the interpretation of the English and Chinese language independent auditors’ review report and consolidated financial statements, the Chinese version shall prevail.
4
(English Translation of Consolidated Financial Statements Originally Issued in Chinese) Reviewed only, not audited in accordance with the generally accepted auditing standards as of March 31, 2019 and 2018
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES
Consolidated Balance Sheets
March 31, 2019, December 31, 2018, and March 31, 2018 (Expressed in Thousands of New Taiwan Dollars)
| Assets Current assets: 1100 Cash and cash equivalents (Note 6(a) and (ab)) 1110 Current financial assets at fair value through profit or loss (Note 6(b) and (ab)) 1170 Notes and accounts receivable, net (Note 6(d), (x) and (ab)) 1180 Accounts receivable due from related parties, net (Note 6(ab) and 7) 1200 Other receivables (Note 6 (ab)) 1210 Other receivables due from related parties (Note 6(ab) and 7) 130X Inventories (Note 6(e), 8 and 9(a)) 1410 Prepayments (Note 7 and 9(a)) 1460 Non-current assets held for sale, net (Note 6(f)) 1470 Other current assets 1476 Other current financial assets (Note 6(d), 7, 8 and 9(a)) 1480 Incremental costs of obtaining contracts Total current assets Non-current assets: 1517 Non-current financial assets at fair value through other comprehensive income (Note 6(c) and (ab)) 1550 Investments accounted for using equity method (Note 6(g)) 1600 Property, plant and equipment (Note 6(i), 8 and 9(a)) 1755 Right-of-use assets (Note 6(j)) 1760 Investment property, net (Note 6(k) and 8) 1780 Intangible assets (Note 6(l)) 1840 Deferred tax assets 1900 Other non-current assets (Note 6(i), (m) and 9(a)) 1980 Other non-current financial assets (Note 6(n), 7 and 9(a)) Total non-current assets Total assets |
March 31, 2019 Amount % $ 3,984,008 10 12,800 - 4,282,773 10 1,751 - 49,037 - 21,063 - 14,407,549 35 262,534 1 - - 260,968 1 672,499 2 106,202 - 24,061,184 59 225,680 1 860,030 2 10,436,163 26 2,597,479 6 602,904 2 452,305 1 27,200 - 593,451 1 683,000 2 16,478,212 41 $ 40,539,396 100 |
December 31, 2018 Amount % 3,896,690 10 2,960 - 4,306,821 11 1,276 - 81,054 - 15,948 - 14,291,572 38 271,283 1 - - 196,979 1 760,460 2 106,202 - 23,931,245 63 207,818 1 864,157 2 10,280,411 27 - - 604,257 2 451,287 1 28,092 - 957,905 2 682,985 2 14,076,912 37 38,008,157 100 |
March 31, 2018 Amount % 3,835,780 10 45,491 - 4,320,503 11 1,827 - 679,841 2 4,087 - 15,204,634 38 612,403 1 895 - 244,005 1 850,826 2 - - 25,800,292 65 193,456 1 820,227 2 10,091,065 25 - - 869,156 2 475,211 1 29,759 - 778,729 2 680,782 2 13,938,385 35 39,738,677 100 Liabilities and equity Current liabilities: 2100 Short-term borrowings (Note 6(o) and (ab)) 2130 Current contract liabilities (Note 6(x) and 9(a)) 2170 Notes and accounts payable (Note 6(ab)) 2180 Accounts payable due to related parties (Note 6(ab) and 7) 2200 Other payables (Note 6(ab)) 2220 Other payables to related parties (Note 6(ab) and 7) 2230 Current income tax liabilities 2280 Current lease liabilities (Note 6(q)) 2322 Long-term borrowings, current portion (Note 6(p) and (ab)) 2360 Current net defined benefit liability 2399 Other current liabilities (Note 6(r), (t), 7 and 9(a)) Total current liabilities Non-Current liabilities: 2540 Long-term borrowings (Note 6(p) and (ab)) 2570 Deferred tax liabilities 2580 Non-current lease liabilities (Note 6(q)) 2600 Other non-current liabilities (Note 6(r)) 2640 Non-current net defined benefit liability Total non-current liabilities Total liabilities Equity attributable to owners of parent (Note 6(v)): 3100 Share capital 3200 Capital surplus 3300 Retained earnings 3400 Other equity Total equity attributable to owners of parent: 36XX Non-controlling interests (Note 6(h)) Total equity Total liabilities and equity |
March 31, 2019 | December 31, 2018 | December 31, 2018 | March 31, 2018 | ||
|---|---|---|---|---|---|---|---|---|---|
| Amount % $ 7,424,751 18 619,794 2 2,447,137 6 21,077 - 984,934 3 3,694 - 64,326 - 189,928 - 1,007,792 3 1,389 - 163,046 - 12,927,868 32 7,074,618 17 647,166 2 2,133,346 5 327,679 1 56,111 - 10,238,920 25 23,166,788 57 3,852,521 9 1,522,961 4 7,268,435 18 428,368 1 13,072,285 32 4,300,323 11 17,372,608 43 $ 40,539,396 100 |
Amount 6,620,573 547,626 2,536,699 19,921 1,073,350 10,109 56,813 - 1,062,662 1,389 123,241 |
% | Amount % 8,492,002 21 1,714,374 4 2,188,324 6 19,069 - 886,518 2 3,489 - 131,403 - - - 1,980,289 5 1,389 - 193,596 1 15,610,453 39 6,760,263 17 622,853 2 - - 271,987 1 83,446 - 7,738,549 20 23,349,002 59 3,852,521 10 1,523,500 4 6,393,210 16 618,449 1 12,387,680 31 4,001,995 10 16,389,675 41 39,738,677 100 |
||||||
| 17 1 7 - 3 - - - 3 - - 31 21 2 - 1 - 24 55 10 4 19 1 34 11 45 100 |
|||||||||
| 12,052,383 | |||||||||
| 7,963,236 646,449 - 329,581 73,343 |
|||||||||
| 9,012,609 | |||||||||
| 21,064,992 | |||||||||
| 3,852,521 1,525,666 7,159,640 206,070 |
|||||||||
| 12,743,897 | |||||||||
| 4,199,268 | |||||||||
| 16,943,165 | |||||||||
| 38,008,157 |
See accompanying notes to consolidated financial statements.
5
(English Translation of Consolidated Financial Statements Originally Issued in Chinese)
Reviewed only, not audited in accordance with generally accepted auditing standards
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
For the three months ended March 31, 2019 and 2018
(Expressed in Thousands of New Taiwan Dollars , Except for Earnings Per Common Share)
| 4000 Operating revenues (Note 6(x) and 7) 5000 Operating costs (Note 6(e) and 7) Gross profit from operations Operating expenses (Note7): 6100 Selling expenses 6200 Administrative expenses 6300 Research and development expenses 6450 Expected credit gain or loss (Note 6(d)) Total operating expenses 6500 Net other income and expenses (Note 6(z)) Net operating income Non-operating income and expenses: 7010 Other income (Note 6(aa) and 7) 7020 Other gains and losses (Note 6(aa)) 7050 Finance costs (Note 6(aa)) 7375 Share of loss of associates and joint ventures accounted for using equity method (Note 6(g)) Total non-operating income and expenses Profit from continuing operations before tax 7950 Less: Tax expense (Note 6(u)) 8000 Profit from continuing operations 8100 Profit from discontinued operations (Note 12(d)) 8200 Net profit 8300 Other comprehensive income: 8310 Items that may not be reclassified subsequently to profit or loss: 8316 Unrealized gains from investments in equity instruments measured at fair value through other comprehensive income (Note 6(v) and (ab)) Total items that may not be reclassified subsequently to profit or loss 8360 Items that may be reclassified subsequently to profit or loss: 8361 Exchange differences on translation (Note 6(v)) Total Items that may be reclassified subsequently to profit or loss 8300 Other comprehensive income (after tax) 8500 Comprehensive income Net profit, attributable to: 8610 Owners of parent 8620 Non-controlling interests Comprehensive income attributable to: 8710 Owners of parent 8720 Non-controlling interests Earnings per share (Note 6(w)) Basic earnings per share 9710 From continuing operations 9720 From discontinued operations Diluted earnings per share 9810 From continuing operations 9820 From discontinued operations |
For the three | months ended March 31 2018 % Amount % 100 3,508,078 100 (76) (2,700,150) (77) 24 807,928 23 (5) (161,568) (5) (10) (402,667) (11) - (1,777) - - (4,879) - (15) (570,891) (16) - 1,961 - 9 238,998 7 1 30,324 1 - (55,098) (2) (2) (56,695) (2) - (18,454) - (1) (99,923) (3) 8 139,075 4 (2) (29,652) (1) 6 109,423 3 - 364,093 10 6 473,516 13 - - - - - - 7 201,479 6 7 201,479 6 7 201,479 6 13 674,995 19 4 448,496 13 2 25,020 - 6 473,516 13 10 621,185 18 3 53,810 1 13 674,995 19 0.44 0.22 0.94 0.44 1.16 0.44 0.22 0.94 0.44 1.16 |
|---|---|---|
| 2019 | % 100 (76) 24 (5) (10) - - (15) - 9 1 - (2) - (1) 8 (2) 6 - 6 - - 7 7 7 13 4 2 6 10 3 13 0.44 0.44 0.44 0.44 |
|
| Amount $ 3,787,071 (2,865,401) 921,670 (174,230) (383,396) (2,438) 876 (559,188) 1,070 363,552 28,021 (18,717) (74,859) (5,918) (71,473) 292,079 (63,899) 228,180 - 228,180 17,862 17,862 248,775 248,775 266,637 $ 494,817 $ 169,457 58,723 $ 228,180 $ 391,755 103,062 $ 494,817 $ - $ $ - $ |
See accompanying notes to consolidated financial statements.
6
(English Translation of Consolidated Financial Statements Originally Issued in Chinese) Reviewed only, not audited in accordance with generally accepted auditing standards
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES
Consolidated Statements of Changes in Equity
For the three months ended March 31, 2019 and 2018
(Expressed in Thousands of New Taiwan Dollars)
| Balance on January 1, 2018 Effects of retrospective application Balance on January 1, 2018, after adjustments Profit for the three months ended March 31, 2018 Other comprehensive income for the three months ended March 31, 2018 Total comprehensive income for the three months ended March 31, 2018 Other changes in capital surplus: Difference between consideration and carrying amount of subsidiaries acquired or disposed of Changes in equity of associates and joint ventures accounted for using equity method Changes in non-controlling interests Cash dividends paid to non-controlling interests Balance on March 31, 2018 Balance on January 1,2019 Effects of retrospective application Balance on January 1, 2019, after adjustments Profit for the three months ended March 31, 2019 Other comprehensive income for the three months ended March 31, 2019 Total comprehensive income for the three months ended March 31, 2019 Other changes in capital surplus: Changes in equity of associates and joint ventures accounted for using equity method Cash dividends paid to non-controlling interests Balance on March 31, 2019 |
Equity Attributable to Owners of Parent | Equity Attributable to Owners of Parent | Equity Attributable to Owners of Parent | Equity Attributable to Owners of Parent | Equity Attributable to Owners of Parent | Equity Attributable to Owners of Parent | Equity Attributable to Owners of Parent | Equity Attributable to Owners of Parent | Equity Attributable to Owners of Parent | Non- Controlling Interests Total Equity 3,923,408 15,569,448 32,519 152,488 3,955,927 15,721,936 25,020 473,516 28,790 201,479 53,810 674,995 53 - 603 1,142 (7,950) (7,950) (448) (448) 4,001,995 16,389,675 4,199,268 16,943,165 (332) (58,622) 4,198,936 16,884,543 58,723 228,180 44,339 266,637 103,062 494,817 (51) (5,128) (1,624) (1,624) 4,300,323 17,372,608 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Share Capital | Capital Surplus |
Retained Earnings | Other Equity | Total Equity Attributable to Owners of Parent |
|||||||||||||||
| Unrealized Gains (Losses) from Financial Assets Measured at Fair Value Through Other Comprehensive Income |
Unrealized Gains (Losses) on Available- For-Sale Financial Assets |
||||||||||||||||||
| Ordinary Shares |
Legal Reserve |
Special Reserve |
|||||||||||||||||
| $ 3,852,521 - 3,852,521 - - - - - - - $ 3,852,521 $ 3,852,521 - 3,852,521 - - - - - $ 3,852,521 |
1,522,961 - |
1,511,647 - |
49,081 - |
4,317,361 66,678 4,384,039 448,496 - 448,496 (53) - - - 4,832,482 5,537,969 (58,290) 5,479,679 169,457 - 169,457 (2,372) - 5,646,764 |
392,282 - |
- 53,478 |
187 (187) - - - - - - - - - - - - - - - - - - |
11,646,040 119,969 |
|||||||||||
| 1,522,961 | 1,511,647 | 49,081 | 392,282 | 53,478 | 11,766,009 | ||||||||||||||
| - - |
- - |
- - |
- 172,689 |
- - |
448,496 172,689 |
||||||||||||||
| - | - | - | 172,689 | - | 621,185 | ||||||||||||||
| - 539 - - |
- - - - |
- - - - |
- - - - |
- - - - |
|||||||||||||||
| 1,523,500 | 1,511,647 | 49,081 | 564,971 | 53,478 | |||||||||||||||
| 1,525,666 - |
1,572,590 - |
49,081 - |
136,291 - |
69,779 - |
|||||||||||||||
| 1,525,666 | 1,572,590 | 49,081 | 136,291 | 69,779 | |||||||||||||||
| - - |
- - |
- - |
- 204,436 |
- 17,862 |
|||||||||||||||
| - | - | - | 204,436 | 17,862 | |||||||||||||||
| - - |
- - |
- - |
- - |
||||||||||||||||
| 1,572,590 | 49,081 | 340,727 | 87,641 |
See accompanying notes to consolidated financial statements.
7
(English Translation of Consolidated Financial Statements Originally Issued in Chinese) Reviewed only, not audited in accordance with generally accepted auditing standards
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
For the three months ended March 31, 2019 and 2018
(Expressed in Thousands of New Taiwan Dollars)
| Cash flows from operating activities: Profit from continuing operations before tax Profit from discontinued operations before tax Profit before tax Adjustments: Adjustments to reconcile profit (loss): Depreciation expense Amortization expense Expected credit (gain) loss Net gain on financial assets or liabilities at fair value through profit or loss Interest expense Interest income Share of loss of associates and joint ventures accounted for using equity method Loss on disposal of property, plant and equipment Property, plant and equipment transferred to expenses Impairment loss on property, plant and equipment Gain on disposal of discontinued operations and non-current assets held for sale Total adjustments to reconcile profit (loss) Changes in operating assets and liabilities: Changes in operating assets: Current financial assets at fair value through profit or loss Notes and accounts receivable Accounts receivable due from related parties Other receivables Inventories Prepayments Other current assets Other financial assets Total changes in operating assets Changes in operating liabilities: Notes and accounts payable (including related parties) Other payables Current contract liabilities Other current liabilities Total changes in operating liabilities Total changes in operating assets and liabilities Total adjustments Cash inflow generated from operations Interest received Interest paid Income taxes paid Net cash flows generated from operating activities Cash flows from investing activities: Proceeds from capital reduction of investments accounted for using equity method Acquisition of property, plant and equipment Proceeds from disposal of property, plant and equipment Acquisition of intangible assets (Increase) decrease in other financial assets Increase in other non-current assets Net cash flows (used in) generated from investing activities Cash flows from financing activities: Increase in short-term borrowings Decrease in short-term borrowings Increase in short-term notes and bills payable Proceeds from long-term borrowings Repayments of long-term borrowings Increase in other non-current liabilities Payment of lease liabilities Change in non-controlling interests Net cash flows used in financing activities Effect of exchange rate changes on cash and cash equivalents Net increase in cash and cash equivalents Cash and cash equivalents at beginning of period Cash and cash equivalents at end of period |
For the three months ended March 31 2019 2018 $ 292,079 139,075 - 375,168 292,079 514,243 251,061 193,396 7,111 11,208 (876) 4,879 (788) (518) 74,859 56,695 (17,724) (15,583) 5,918 18,454 2,002 1,365 13 - 447 - - (376,197) 322,023 (106,301) (9,052) - 118,338 392,521 51,724 (173,603) 20,146 4,768 (75,462) (165,692) 5,049 (10,005) (101,633) (16,448) 191,728 3,908 200,838 35,449 (123,407) 60,554 (87,509) (46,479) 81,239 170,549 1,329 12,126 (128,348) 196,750 72,490 232,199 394,513 125,898 686,592 640,141 14,401 11,990 (72,074) (79,449) (32,702) (58,731) 596,217 513,951 - 36,516 (165,937) (151,527) 4,714 1,074 (1,072) (2,516) (68,292) 275,710 (111,157) (77,947) (341,744) 81,310 1,640,215 4,433,723 (851,122) (3,782,077) 10,111 135,005 1,199,810 49,971 (2,152,841) (1,265,962) 9,490 1,733 (54,934) - - (7,950) (199,271) (435,557) 32,116 46,064 87,318 205,768 3,896,690 3,630,012 $ 3,984,008 3,835,780 |
|---|---|
See accompanying notes to consolidated financial statements.
8
(English Translation of Consolidated Financial Statements Originally Issued in Chinese) Reviewed only, not audited in accordance with generally accepted auditing standards
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
For the three months ended March 31, 2019 and 2018
(Expressed in Thousands of New Taiwan Dollars, unless otherwise specified)
(1) Company history
CHINA METAL PRODUCTS CO., LTD. (the “Company”) was established on September 9, 1972, via Ministry of Economic Affairs’ authorization. The registered office is located at 4F, No. 85, Section 4, Ren’ai Road, Taipei. The major business activities of the Company and its subsidiaries (the “Group”) are iron hardware manufacturing and casting, residents and commercial buildings developing, leasing and selling, international hotel servicing and department store retailing. Please refer to Note 14, for the aforementioned information.
(2) Approval date and procedures of the consolidated financial statements:
The accompanying consolidated financial statements were authorized for issuance by the Board of Directors on May 14, 2019.
(3) New standards, amendments and interpretations adopted
- (a) The impact of the International Financial Reporting Standards (“IFRSs”) endorsed by the Financial Supervisory Commission, R.O.C. (“FSC”) which have already been adopted.
The following new standards, interpretations and amendments have been endorsed by the FSC and are effective for annual periods beginning on or after January 1, 2019.
| are effective for annual periods beginning on or after January 1, 2019. | |
|---|---|
| Effective date | |
| New, Revised or Amended Standards and Interpretations | per IASB |
| IFRS 16 “Leases” | January 1, 2019 |
| IFRIC 23 “Uncertainty over Income Tax Treatments” | January 1, 2019 |
| Amendments to IFRS 9 “Prepayment features with negative compensation” | January 1, 2019 |
| Amendments to IAS 19 “Plan Amendment, Curtailment or Settlement” | January 1, 2019 |
| Amendments to IAS 28 “Long-term interests in associates and joint ventures” | January 1, 2019 |
| Annual Improvements to IFRS Standards 2015–2017 Cycle | January 1, 2019 |
Except for the following items, the Group believes that the adoption of the above IFRSs would not have any material impact on its consolidated financial statements. The extent and impact of signification changes are as follows:
(i) IFRS 16 “Leases”
IFRS 16 replaces the existing leases guidance, including IAS 17 "Leases," IFRIC 4 "Determining whether an Arrangement contains a Lease, "SIC-15" Operating Leases – Incentives" and SIC-27 "Evaluating the Substance of Transactions Involving the Legal Form of a Lease."
(Continued)
9
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
The Group applied IFRS 16 using the modified retrospective approach, under which the cumulative effect of initial application is recognized in retained earnings on January 1, 2019. The details of the changes in accounting policies are disclosed below:
- 1) Definition of a lease
Previously, the Group determined at contract inception whether an arrangement is or contains a lease under IFRIC 4. Under IFRS 16, the Group assesses whether a contract is or contains a lease based on the definition of a lease, as explained in Note 4(c).
On transition to IFRS 16, the Group elected to apply the practical expedient to grandfather the assessment of which transactions are leases. The Group applied IFRS 16 only to contracts that were previously identified as leases. Contracts that were not identified as leases under IAS 17 and IFRIC 4 were not reassessed for whether there is a lease. Therefore, the definition of a lease under IFRS 16 was applied only to contracts entered into or changed on or after January 1, 2019.
2) As a lessee
As a lessee, the Group previously classified leases as operating or finance leases based on its assessment of whether the lease transferred significantly all of the risks and rewards incidental to ownership of the underlying asset to the Group. Under IFRS 16, the Group recognizes right-of-use assets and lease liabilities for most leases – i.e. these leases are on-balance sheet.
The Group decided to apply recognition exemptions to short-term leases of machinery, office, office facilities, dormitory and company cars.
- Leases classified as operating leases under IAS 17
At transition, lease liabilities were measured at the present value of the remaining lease payments, discounted at the Group’s incremental borrowing rate as at January 1, 2019. Right-of-use assets are measured at either:
-
-their carrying amount as if IFRS 16 had been applied since the commencement date, discounted using the lessee’ s incremental borrowing rate at the date of initial application – the Group applied this approach to its largest property leases; or -
-an amount equal to the lease liability, adjusted by the amount of any prepaid or accrued lease payments – the Group applied this approach to all other lease.
In addition, the Group used the following practical expedients when applying IFRS 16 to leases.
-Applied a single discount rate to a portfolio of leases with similar characteristics.
(Continued)
10
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
-
-Adjusted the right-of-use assets by the amount of IAS 37 onerous contract provision immediately before the date of initial application, as an alternative to an impairment review. -
-Applied the exemption not to recognize right-of-use assets and liabilities for leases with less than 12 months of lease term. -
-Excluded initial direct costs from measuring the right-of-use asset at the date of initial application. -
-Used hindsight when determining the lease term if the contract contains options to extend or terminate the lease. -
Leases previously classified as finance leases
For leases that were classified as finance leases under IAS 17, the carrying amount of the right-of-use asset and the lease liability at January 1, 2019 are determined at the carrying amount of the lease asset and lease liability under IAS 17 immediately before that date.
- 3) As a lessor
The Group is not required to make any adjustments on transition to IFRS 16 for leases in which it acts as a lessor, except for a sub-lease. The Group accounted for its leases in accordance with IFRS 16 from the date of initial application.
Under IFRS 16, the Group is required to assess the classification of a sub-lease by reference to the right-of-use asset, not the underlying asset. On transition, the Group reassessed the classification of a sub-lease contract previously classified as an operating lease under IAS 17. The Group concluded that the sub-lease is a finance lease under IFRS 16.
-
4)
-
Impacts on financial statements
On transition to IFRS 16, the Group recognized the right-of-use assets, other non-current assets, other payables, and the lease liabilities to increase by $2,640,130 thousand, decrease by $384,690 thousand, decrease by $56,916 thousand, and increase by $2,370,978 thousand, respectively, as well as the retained earnings and non-controlling interests to decrease by $58,290 thousand and $332 thousand , respectively, on January 1, 2019. When measuring lease liabilities, the Group discounted lease payments using its incremental borrowing rate at January 1, 2019. The weighted-average rate applied is 1.38%.
(Continued)
11
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
The explanation of differences between operating lease commitments disclosed at the end of the annual reporting period immediately preceding the date of initial application, and lease liabilities recognized in the statement of financial position at the date of initial application disclosed as follows:
| Operating lease commitment at December 31, 2018 as disclosed in the Group’s consolidated financial statements Recognition exemption for: Short-term and low-value assets leases Discounted using the incremental borrowing rate at January 1, 2019 Finance lease liabilities recognized as at December 31, 2018 Lease liabilities recognized at January 1, 2019 |
January 1, 2019 $ 2,911,878 (286,176) 2,625,702 2,370,978 - $ 2,370,978 |
|---|---|
(b) The impact of IFRS issued by IASB but not yet endorsed by the FSC
As of the date, the following IFRSs that have been issued by the International Accounting Standards Board ("IASB"), but have yet to be endorsed by the FSC:
| Board ("IASB"), but have yet to be endorsed by the FSC: | |
|---|---|
| Effective date | |
| New, Revised or Amended Standards and Interpretations | per IASB |
| Amendments to IFRS 3 “Definition of a Business” | January 1, 2020 |
| Amendments to IFRS 10 and IAS 28 “Sale or Contribution of Assets Between | Effective date to |
| an Investor and Its Associate or Joint Venture” | be determined |
| by IASB | |
| IFRS 17 “Insurance Contracts” | January 1, 2021 |
| Amendments to IAS 1 and IAS 8 “Definition of Material” | January 1, 2020 |
The Group assessed that the above IFRSs may not be relevant to the Group.
(4) Summary of significant accounting policies
The accompanying consolidated financial statements are the English translation of the Chinese version prepared and used in the Republic of China. If there is any conflict between, or any difference in the interpretation of the English and Chinese language consolidated financial statements, the Chinese version shall prevail.
(a) Statement of compliance
These consolidated financial statements have been prepared in accordance with the preparation and guidelines of IAS 34 “Interim Financial Reporting” which are endorsed and issued into effect by FSC, and do not include all of the information required by the Regulations and International Financial Reporting Standards, International Accounting Standards, IFRIC Interpretations and SIC Interpretations endorsed and issued into effect by the FSC (hereinafter referred to IFRS endorsed by the FSC) for a complete set of the annual consolidated financial statements.
(Continued)
12
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
Except the following accounting policies mentioned below, the significant accounting policies adopted in the consolidated financial statements are the same as those in the consolidated financial statement for the year ended December 31, 2018. For the related information, please refer to Note 4 of the consolidated financial statements for the year ended December 31, 2018.
(b) Basis of consolidation
Principles of preparation of the consolidated financial statements are the same as those of the consolidated financial statements for the year ended December 31, 2018. For the related information, please refer to Note 4(c) of the consolidated financial statements for the year ended December 31, 2018.
- (i) List of subsidiaries in the consolidated financial statements
| Investor | Name of Subsidiary | Principal Activity | Percentage Ownership March 31, 2019 December 31, 2018 March 31, 2018 Note % 100.00 % 100.00 % 100.00 Note 2 % 83.58 % 83.58 % 71.87 Note 1 % 99.00 % 99.00 % 99.00 Note 1 % 100.00 % 100.00 % 100.00 Note 1 % 94.00 % 94.00 % 94.00 Note 1 % 83.33 % 83.33 % 83.33 Note 1 % 100.00 % 100.00 % 100.00 Note 1 % 71.72 % 71.72 % 71.47 Note 2 % 50.00 % 50.00 % 50.00 Note 1 % 100.00 % 100.00 % 100.00 Note 1 % 82.55 % 82.55 % 82.55 Note 2 % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % 100.00 Note 2 |
Percentage Ownership March 31, 2019 December 31, 2018 March 31, 2018 Note % 100.00 % 100.00 % 100.00 Note 2 % 83.58 % 83.58 % 71.87 Note 1 % 99.00 % 99.00 % 99.00 Note 1 % 100.00 % 100.00 % 100.00 Note 1 % 94.00 % 94.00 % 94.00 Note 1 % 83.33 % 83.33 % 83.33 Note 1 % 100.00 % 100.00 % 100.00 Note 1 % 71.72 % 71.72 % 71.47 Note 2 % 50.00 % 50.00 % 50.00 Note 1 % 100.00 % 100.00 % 100.00 Note 1 % 82.55 % 82.55 % 82.55 Note 2 % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % 100.00 Note 2 |
|---|---|---|---|---|
| December 31, 2018 |
||||
| The Company The Company and Sunflower Investment The Company The Company The Company The Company The Company The Company and Sunflower Investment The company and PUJEN Land Development The company and PUJEN Land Development UEA CMI CMI |
United Elite Agents Limited (UEA) Atrans Precision Industries Co., Ltd. (Atrans Precision) Sunflower Investment Co., Ltd. (Sunflower Investment) The Hotel National Co., Ltd. (The Hotel National) CHINA METAL AUTOMOTIVE INTERNATIONAL CO., LTD. (CMAI) CHINA METAL JAPAN COMPANY LIMITED (CMJ) National Management Co., Ltd. (National Management) PUJEN Land Development Co., Ltd. (PUJEN Land Development) Pu Sheng Construction Co., Ltd. (Pu Sheng Construction) Shangrila Tourism Co., Ltd. (Shangrila Tourism) China Metal International Holdings Inc. (CMI) China Metal International (BVI) Limited (CMI (BVI)) CMW (Cayman Islands) Co., Ltd. (CMW (C.I.)) |
Investing Vehicle parts processing Investing International tourist hotel services and other hotel business approved by the Ministry of Transportation and Communications Vehicle parts retailing Cast iron product retailing Management and consulting services Residents, commercial buildings and factories leasing and developing Residents, commercial buildings and factories leasing and developing Amusement park and hotel services Investing and cast iron product retailing Investing Investing |
% 100.00 % 83.58 % 99.00 % 100.00 % 94.00 % 83.33 % 100.00 % 71.72 % 50.00 % 100.00 % 82.55 % 100.00 % 100.00 |
% 100.00 % 83.58 % 99.00 % 100.00 % 94.00 % 83.33 % 100.00 % 71.72 % 50.00 % 100.00 % 82.55 % 100.00 % 100.00 |
(Continued)
13
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| Investor | Name of Subsidiary | Principal Activity | Percentage Ownership March 31, 2019 December 31, 2018 March 31, 2018 Note % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % - Note 2 and 4 % 100.00 % 100.00 % 100.00 Note 1 % 100.00 % 100.00 % 100.00 Note 1 % 21.23 % 21.23 % 38.75 Note 3 % 50.00 % 50.00 % 50.00 Note 1 % 70.00 % 70.00 % 70.00 Note 1 % 50.00 % 50.00 % 50.00 Note 1 % 100.00 % 100.00 % 100.00 Note 1 |
Percentage Ownership March 31, 2019 December 31, 2018 March 31, 2018 Note % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % 100.00 Note 2 % 100.00 % 100.00 % - Note 2 and 4 % 100.00 % 100.00 % 100.00 Note 1 % 100.00 % 100.00 % 100.00 Note 1 % 21.23 % 21.23 % 38.75 Note 3 % 50.00 % 50.00 % 50.00 Note 1 % 70.00 % 70.00 % 70.00 Note 1 % 50.00 % 50.00 % 50.00 Note 1 % 100.00 % 100.00 % 100.00 Note 1 |
|---|---|---|---|---|
| December 31, 2018 |
||||
| CMI CMB (H.K.) CMI (BVI) CMP (H.K.) CMP (H.K.) CMW (C.I.) CMW (C.I.) CMJ Atrans Precision Atrans Precision PUJEN Land Development PUJEN Land Development PUJEN Land Development CMAI |
CMB (H.K.) Co., Ltd. (CMB (H.K.)) Suzhou CMB Machinery Co., Ltd. (Suzhou CMB) CMP (H.K.) Industry Co., Ltd. (CMP (H.K.)) Tianjin CMT Industry Co., Ltd. (Tianjin CMT) Suzhou CMS Machinery Co., Ltd. (Suzhou CMS) CMW (Tianjin) Industry Co., Ltd. (CMW (Tianjin)) CMI (Wu Han) Precision Machinery Co., Ltd. (CMH) Qingdao Sourcing Specialists Trading Co., Ltd. (Qingdao Sourcing Specialists) FAR HSING (SAMOA) ENTERPRISE CO., LTD. (FAR HSING (SAMOA)) Acore Material Technology Co., Ltd. (Acore Material) CHINGENG Land Development Co., Ltd. (CHINGENG Land Development) PUJEN CHENGMEI Land Development Co., Ltd. (PUJEN CHENGMEI Land Development) PUCHIA Land Development Co., Ltd. (PUCHIA Land Development) Qinxin Trade Co., Ltd. (Qinxin Trade) |
Investing Cast iron product designing, manufacturing and retailing Investing Cast iron products, machine parts and vehicle parts designing, developing, manufacturing and selling Vehicle parts, E&M as-casting and finished product developing, manufacturing and selling Vehicle parts, E&M as-casting and finished product developing, manufacturing and selling Vehicle parts, farm wagon parts, industrial wagon parts, household appliances parts and E&M as- casting and molds developing, manufacturing, selling and the after sales services Cast iron product retailing Investing Mechanical equipment, electronic parts and other equipment manufacturing Residents, commercial buildings and factories leasing and developing Residents, commercial buildings and factories leasing and developing Residents, commercial buildings and factories leasing and developing Vehicle parts retailing |
% 100.00 % 100.00 % 100.00 % 100.00 % 100.00 % 100.00 % 100.00 % 100.00 % 100.00 % 21.23 % 50.00 % 70.00 % 50.00 % 100.00 |
% 100.00 % 100.00 % 100.00 % 100.00 % 100.00 % 100.00 % 100.00 % 100.00 % 100.00 % 21.23 % 50.00 % 70.00 % 50.00 % 100.00 |
(Continued)
14
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| Investor | Name of Subsidiary | Principal Activity | Percentage Ownership March 31, 2019 December 31, 2018 March 31, 2018 Note % 100.00 % 100.00 % 100.00 Note 1 % 100.00 % 100.00 % 100.00 Note 1 % 100.00 % 100.00 % 100.00 Note 1 |
Percentage Ownership March 31, 2019 December 31, 2018 March 31, 2018 Note % 100.00 % 100.00 % 100.00 Note 1 % 100.00 % 100.00 % 100.00 Note 1 % 100.00 % 100.00 % 100.00 Note 1 |
|---|---|---|---|---|
| December 31, 2018 |
||||
| CMAI CMAI Holding Pilot |
CMAI Holding, Inc. (CMAI Holding) Pilot Drive LLC (Pilot) CMAI INDUSTRIES, INC. (CMAI N.A.) |
Investing Assets leasing Vehicle parts retailing |
% 100.00 % 100.00 % 100.00 |
% 100.00 % 100.00 % 100.00 |
-
Note 1: An non-significant subsidiary, its financial statements have not been reviewed.
-
Note 2: The financial statements have been reviewed.
-
Note 3: The group lost the control of Acore Material since they reselected their board members on April 30th, 2018 at the shareholders’ meeting. As a result, Acore Material has not been included in the consolidated financial statements of the Groups since the day the group lost its control. Please refer to Note 6(h).
Note 4: Set up in the 4[th] quarter of 2018.
(ii) Subsidiaries excluded from the consolidated financial statements: None.
-
(c) Leases (applicable from January 1, 2019)
-
(i) Identifying a lease
At inception of a contract, the Group assesses whether a contract is, or contains, a lease. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. To assess whether a contract conveys the right to control the use of an identified asset, the Group assesses whether:
-
1) the contract involves the use of an identified asset – this may be specified explicitly or implicitly, and should be physically distinct or represent substantially all of the capacity of a physically distinct asset. If the supplier has a substantive substitution right, then the asset is not identified; and
-
2) the Group has the right to obtain substantially all of the economic benefits from use of the asset throughout the period of use; and
-
3) the Group has the right to direct the use of the asset. The Group has the right to direct the use of the asset when it has the decision-making rights that are most relevant to changing how and for what purpose the asset is used. In rare cases where the decision about how and for what purpose the asset is used is predetermined, the Group has the right to direct the use of an asset if either:
–the Group has the right to operate the asset; or
–the Group designed the asset in a way that predetermines how and for what purpose it will be used.
(Continued)
15
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
At inception or on reassessment of a contract that contains a lease component, the Group allocates the consideration in the contract to each lease component on the basis of their relative stand-alone prices. However, for the leases of land and buildings in which it is a lessee, the Group has elected not to separate non-lease components and account for the lease and nonlease components as a single lease component.
(ii) As a leasee
The Group recognizes a right-of-use asset and a lease liability at the lease commencement date. The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date, plus any initial direct costs incurred and an estimate of costs to dismantle and remove the underlying asset or to restore the underlying asset or the site on which it is located, less any lease incentives received.
The right-of-use asset is subsequently depreciated using the straight-line method from the commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term. In addition, the right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability.
The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be reliably determined, the Group’s incremental borrowing rate. Generally, the Group uses its incremental borrowing rate as the discount rate.
Lease payments included in the measurement of the lease liability comprise the following:
-
1) fixed payments;
-
2) variable lease payments that depend on an index or a rate, initially measured using the index or rate as at the commencement date;
-
3) amounts expected to be payable under a residual value guarantee; and
-
4) payments for purchase or termination options that are reasonably certain to be exercised.
The lease liability is measured at amortized cost using the effective interest method. It is remeasured when:
-
1) there is a change in future lease payments arising from the change in an index or rate; or
-
2) there is a change in the Group’s estimate of the amount expected to be payable under a residual value guarantee; or
-
3) there is a change of its assessment on whether it will exercise a purchase option; or
-
4) there is a change of its assessment of lease period on whether it will exercise a extension or termination option; or
-
5) there is any lease modifications
(Continued)
16
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
When the lease liability is remeasured, other than lease modifications, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or in profit and loss if the carrying amount of the right-of-use asset has been reduced to zero.
When the lease liability is remeasured to reflect the partial or full termination of the lease for lease modifications that decrease the scope of the lease, the Group accounts for the remeasurement of the lease liability by decreasing the carrying amount of the right-of-use asset to reflect the partial or full termination of the lease, and recognize in profit or loss any gain or loss relating to the partial or full termination of the lease.
The Group presents right-of-use assets that do not meet the definition of investment and lease liabilities as a separate line item respectively in the balance sheet.
The Group has elected not to recognize right-of-use assets and lease liabilities for short-term leases that have a lease term of 12 months or less and leases of low-value assets, including partial offices, office facilities, dormitory and company cars. The Group recognizes the lease payments associated with these leases as an expense on a straight-line basis over the lease term.
For sale-and-leaseback transactions, the Group applies the requirements for determining when a performance obligation is satisfied in IFRS15 to determine whether the transfer of an asset is accounted for as a sale of the asset. If the transfer of an asset satisfies the requirement of IFRS15 to be accounted for as a sale of the asset, the Group measures the right-of-use asset arising from the leaseback at the proportion of the previous carrying amount of the asset that relates to the right of use retained. Accordingly, the Group recognizes only the amount of any gain or loss that relates to the rights transferred to the buyer-lessor. If the transfer of an asset does not satisfy the requirement of IFRS15 to be accounted for as a sale of the asset, the Group will continue to recognize the transferred asset and shall recognize the financial liability equal to the transfer proceeds.
(iii) As a lessor
When the Group acts as a lessor, it determines at lease commencement whether each lease is a finance lease or an operating lease. To classify each lease, the Group makes an overall assessment of whether the lease transfers to the lessee substantially all of the risks and rewards of ownership incidental to ownership of the underlying asset. If this is the case, then the lease is a finance lease; if not, then the lease is an operating lease. As part of this assessment, the Group considers certain indicators such as whether the lease is for the major part of the economic life of the asset.
When the Group is an intermediate lessor, it accounts for its interests in the head lease and the sub-lease separately. It assesses the lease classification of a sub-lease with reference to the right-of-use asset arising from the head lease, not with reference to the underlying asset. If a head lease is a short-term lease to which the Group applies the exemption described above, then it classifies the sub-lease as an operating lease.
(Continued)
17
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
If an arrangement contains lease and non-lease components, the Group applies IFRS15 to allocate the consideration in the contract.
The lessor recognizes a finance lease receivable at an amount equal to its net investment in the lease. Initial direct costs, such as lessors to negotiate and arrange a lease, are included in the measurement of the net investment. The lessor recognizes the interest income over the lease term based on a pattern reflecting a constant periodic rate of return on the lessor’ s net investment in the lease. The Group recognizes lease payments received under operating leases as income on a straight-line basis over the lease term as part of “rental revenue“.
(d) Income taxes
The income tax expenses have been prepared and disclosed in accordance with paragraph B12 of International Financial Reporting Standards 34, Interim Reporting.
Income tax expenses for the period are best estimated by multiplying pre-tax income for the interim reporting period by the effective annual tax rate as forecasted by the management. This should be recognized fully as tax expense for the current period.
Temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and their respective tax bases shall be measured based on the tax rates that have been enacted or substantively enacted at the time of the asset or liability is recovered or settled, and be recognized directly in equity or other comprehensive income as tax expense.
- (e) Employee benefits
The pension cost in the interim period was calculated and disclosed on a year-to-date basis by using the actuarially determined pension cost rate at the end of the prior fiscal year, and be adjusted by the significant market flotation, significant curtailment, settlement or other significant single occasion.
(5) Significant accounting assumptions and judgments, and major sources of estimation uncertainty:
The preparation of the consolidated financial statements in conformity with the Regulations and IFRSs (in accordance with IAS 34 “Interim Financial Reporting” and endorsed by the FSC) requires management to make judgments, estimates and assumptions that affect the application of the accounting policies and the reported amount of assets, liabilities, income and expenses. Actual results may differ from these estimates.
The preparation of the consolidated interim financial statements, estimates and underlying assumptions are reviewed on an ongoing basis which are in conformity with the consolidated financial statements for the year ended December 31, 2018. For the related information, please refer to Note 5 of the consolidated financial statements for the year ended December 31, 2018.
(Continued)
18
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(6) Explanation of significant accounts:
Except for the following disclosures, there is no significant difference as compared with those disclosed in the consolidated financial statements for the year ended December 31, 2018. Please refer to Note 6 of the 2018 annual consolidated financial statements.
- (a) Cash and cash equivalents
| Cash on hand Cash in banks Time deposits Cash equivalents Cash and cash equivalents Financial assets at fair value through profit Financial assets at fair value through profit or loss Stocks listed on domestic markets |
March 31, 2019 $ 9,635 2,275,759 1,698,614 - $ 3,984,008 or loss March 31, 2019 $ 12,800 |
December 31, 2018 March 31, 2018 11,826 11,956 2,300,291 2,701,408 1,584,573 1,092,379 - 30,037 3,896,690 3,835,780 December 31, 2018 March 31, 2018 2,960 45,491 |
|---|---|---|
(b) Financial assets at fair value through profit or loss
(i) The Group holds financial assets designated as at FVTPL, which recognizes gain or loss on valuation of financial assets. Please refer to Note 6(aa) for the recognized gains or losses.
-
(ii) The Group disclosed the relative risk of financial instruments in Note 6(ab).
-
(iii) As of March 31, 2019, December 31 and March 31, 2018, the financial assets were not pledged as collateral.
-
(c) Non-current financial assets at fair value through other comprehensive income
| Equity investments at fair value through other comprehensive income Stocks unlisted on domestic markets—MEITA Industrial Co., Ltd. Stocks unlisted on domestic markets—YUHUA Venture Capital Co., Ltd. Stocks unlisted on domestic markets—FUHUA Venture Capital Co., Ltd. Stocks unlisted on domestic markets—GUANGYUAN Investment Co., Ltd. Stocks unlisted on domestic markets—DEVELOPMENT Venture Capital Co., Ltd. Total |
March 31, 2019 $ 135,300 1,652 2,713 44,080 41,935 $ 225,680 |
December 31, 2018 March 31, 2018 128,063 112,132 1,473 2,482 2,868 2,986 40,308 39,966 35,106 35,890 207,818 193,456 |
|---|---|---|
(i) The Group intends to hold the equity investments for long-term strategic purposes, rather than
(Continued)
19
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
transaction purposes. Therefore, the investments are measured at FVOCI.
-
(ii) The Group did not dispose the strategic investments during the 1[st] quarter of 2019 and 2018. Therefore, the accumulated income and loss was not transferred in equity.
-
(iii) Please refer to Note 6(ab) for the information of credit risk (including the impairment of debt instrument investments) and market risk.
-
(iv) As of March 31, 2019, December 31 and March 31, 2018, the financial assets were not pledged as collateral.
-
(d) Notes and accounts receivable
| Notes receivable from operating activities Accounts receivable-measured as amortized cost Subtotal Less: Loss allowance Total |
March 31, 2019 $ 436,209 3,867,952 4,304,161 21,388 $ 4,282,773 |
December 31, 2018 March 31, 2018 252,172 259,642 4,076,523 4,146,458 4,328,695 4,406,100 21,874 85,597 4,306,821 4,320,503 |
|---|---|---|
The Group applies the simplified approach to provide for the loss allowance used for expected credit losses, which permit the use of lifetime expected loss provision for all receivables. To measure the expected credit losses, notes and accounts receivable have been grouped based on shared credit risk characteristics and the days past due, as well as forward-looking information. The loss allowance provision as of March 31, 2019 is determined as follows:
| Current 1 to 30 days past due 31 to 90 days past due 91 to 120 days past due 121 days to a year past due Over a year past due |
March 31, 2019 | |
|---|---|---|
| Gross Carrying Amount $ 4,005,036 191,657 67,462 12,729 17,259 10,018 $ 4,304,161 |
Weighted Average Loss Rate Loss Allowance Provision 0% - 0% - 0~6% 2,503 3.34~11.82% 694 24.73~62.68% 8,173 100% 10,018 21,388 |
(Continued)
20
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| Current 1 to 30 days past due 31 to 90 days past due 91 to 120 days past due 121 days to a year past due Over a year past due Current 1 to 30 days past due 31 to 90 days past due 91 to 120 days past due 121 days to a year past due Over a year past due |
December 31, 2018 | December 31, 2018 |
|---|---|---|
| Gross Carrying Amount $ 4,006,785 234,726 44,072 13,484 24,928 4,700 $ 4,328,695 |
Weighted Average Loss Rate Loss Allowance Provision 0% - 0% - 0~6% 495 3.34~11.82% 1,554 24.73~62.68% 15,125 100% 4,700 21,874 March 31, 2018 |
|
| Gross Carrying Amount $ 4,128,868 135,932 37,248 21,225 19,330 63,497 $ 4,406,100 |
Weighted Average Loss Rate Loss Allowance Provision 0% - 0% - 0~11.73% 1,483 3.51~52.34% 7,820 11.19~84.07% 12,797 100% 63,497 85,597 |
The movements in the allowance for notes and accounts receivable is as follows:
| Balance on January 1 Impairment losses (reversed) recognized Foreign exchange losses Balance on March 31 |
For the Three Months Ended March 31 |
|---|---|
| 2019 2018 $ 21,874 79,202 (876) 4,879 390 1,516 $ 21,388 85,597 |
The financial assets mentioned above were not pledged as collateral.
The Group and the financial institutions entered into a non-recourse factoring contract. According to the contract, the Group need not assume the risks of unrecoverable losses, but the losses arising from unpaid advance payments and business disputes, which meet the requirements of derecognition of financial assets.
(Continued)
21
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
As of December 31, 2018 and March 31, 2018, the information of the sale of non-recourse receivables is as follows:
| Purchaser Entie Commercial Bank Purchaser Entie Commercial Bank |
December 31, 2018 | December 31, 2018 | December 31, 2018 | |
|---|---|---|---|---|
| Derecognized Amount $ 21,306 |
Factoring Line Advanced Amount 61,440 - March 31, 2018 |
Range of Interest Rate Collateral 0.38% - |
||
| Factoring Line 58,220 |
Advanced Amount - |
Range of Interest Rate Collateral 0.40% - |
The factoring receivables mentioned above were deemed as a sale at the time of transferring the rights and obligations to the buyer. As of December 31, 2018 and March 31, 2018, the Group’s factoring receivables amounted to $21,306 thousand and $27,586 thousand, respectively. The aforementioned factoring amounts included the retained amount arising from business disputes and unpaid advance payments, which amounted to $21,306 thousand and $27,586 thousand under other current financial assets, as of December 31, 2018 and March 31, 2018, respectively.
(e) Inventories
| Raw materials Work in process Semi-finished goods Finished goods Merchandise Land held for development Properties and land held for sale Construction-in-progress Prepayments for land Other inventories |
March 31, 2019 $ 140,421 233,803 153,902 908,339 65,667 4,055,501 4,209,860 4,282,372 10,788 346,896 $ 14,407,549 |
December 31, 2018 March 31, 2018 141,654 166,591 156,961 242,709 202,095 114,546 933,550 795,961 65,758 57,745 3,956,001 5,077,165 4,594,464 959,700 3,910,113 7,494,200 10,788 85,475 320,188 210,542 14,291,572 15,204,634 |
|---|---|---|
For the three months ended March 31, 2019 and 2018, the cost of goods sold and expenses amounted to $2,865,401 thousand and $2,700,150 thousand, respectively. For the three months ended March 31, 2019 and 2018, the reversal gain from the sale of the beginning inventories amounted to $6,486 thousand and $24,865 thousand, respectively.
For the information of inventories pledged as collateral, as of March 31, 2019, December 31 and March 31, 2018, please refer to Note 8.
(Continued)
22
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(f) Non-current assets held for sale
For the efficient usage and operation of assets, the Company resolved to sale the equipment in Tianjin, China, and the land, factory, and equipment of the steel product segment in the 1[st] and 4th quarter of 2017. In the 1[st] quarter of 2018, the Group sold all of the land and factory and most of the equipment in the steel product segment. The disposal gain $376,197 thousand arose from measuring at the selling price less costs to sell and the book value shall be presented in the line item of profit from discontinued operations in the statement of comprehensive income for the three months ended March 31, 2018. As of March 31, 2018, non-current assets held for sale amounted to $895 thousand. For the information of disposal gain or loss, please refer to Note 12(d).
(g) Investments accounted for using equity method
The components of investments accounted for using the equity method at the reporting date is as follows:
| Associates Joint ventures |
March 31, 2019 $ 456,620 403,410 $ 860,030 |
December 31, 2018 March 31, 2018 458,920 459,309 405,237 360,918 864,157 820,227 |
|---|---|---|
(i) Associates
Due to the fact that the Group does not have the obligation of assuming the excess losses, it ceased the recognition of the losses from the investment of Amida Trustlink Assets Management Co., Ltd. (Amida Trustlink Assets). For the three months ended March 31, 2019 and 2018, the unrealized investment losses amounted to $78 thousand and $74 thousand, respectively; and the accumulated unrealized investment losses, as of March 31, 2019 and 2018, amounted to $56,811 thousand and $56,508 thousand, respectively.
The Group’s financial information for investments accounted for using the equity method that were individually insignificant is as follows:
| Carry amount of individually insignificant associates' equity Attributable to the Group: Loss Other comprehensive income Comprehensive income |
March 31, 2019 December 31, 2018 March 31, 2018 $ 456,620 458,920 459,309 For the Three Months Ended March 31 2019 2018 $ (3,368) (7,904) - - $ (3,368) (7,904) |
|---|---|
(Continued)
23
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
- (ii) Joint ventures
The Group’s financial information for joint ventures accounted for using the equity method that were individually insignificant is as follows:
| Carry amount of individually insignificant joint ventures' equity Attributable to the Group: Loss Other comprehensive income Comprehensive income |
March 31, 2019 December 31, 2018 March 31, 2018 $ 403,410 405,237 360,918 For the Three Months Ended March 31 2019 2018 $ (2,550) (10,550) - - $ (2,550) (10,550) |
|---|---|
- (iii) Pledge to secure
As of March 31, 2019, December 31 and March 31, 2018, the investments accounted for using equity method were not pledged as collateral.
- (iv) The unreviewed financial statements of investments accounted for using equity method
The investments were accounted for by the equity method, and the share of profit or loss and other comprehensive income of those investments were calculated based on the financial statements that have not been reviewed.
-
(h) Changes in a parent's ownership interest in a subsidiary
-
(i) Acquisition of subsidiary
During the three months ended of March 31, 2018, Sunflower Investment invested Atrans Precision in cash by the amount of $7,950 thousand, which increased the equity investment of the Group from 70.47% to 71.87%.
The information of the influence of subsidiaries’ equities variation to the Group’s equity is as follows:
| Book value of acquisition of non-controlling interests Cash paid to non-controlling interests Capital surplus |
For the Three Months Ended March 31 2018 |
|---|---|
| Atrans Precision $ 7,897 (7,950) $ (53) |
(Continued)
24
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
The capital surplus resulting from changes in ownership is not sufficient as of March 31, 2018, the remaining difference amounted to $53 thousand was debited to retained earnings.
(ii) Loss control of subsidiaries
The Group lost the actual control of Acore Material but still had significant influence, due to the re-election of the members of the Board of Directors at shareholders meeting on April 30, 2018. The Group derecognized the consolidation of the subsidiary on the day of losing control, and measured the residual investment at fair value.
(i) Property, plant and equipment
The cost and accumulated depreciation of the property, plant and equipment of the Group for the three months ended March 31, 2019 and 2018 is as follows:
| Cost: Balance on January 1, 2019 Additions Disposals Reclassification Loss control of subsidiaries Influence from exchange rates Balance on March 31, 2019 Balance on January 1, 2018 Additions Disposals Reclassification Influence from exchange rates Balance on March 31, 2018 Accumulated depreciation: Balance on January 1, 2019 Depreciation Impairment loss Disposals Reclassification Loss control of subsidiaries Influence from exchange rates Balance on March 31, 2019 Balance on January 1, 2018 Depreciation Disposals Reclassification Influence from exchange rates Balance on March 31, 2018 Carrying value: Balance on January 1, 2019 Balance on March 31, 2019 Balance on January 1, 2018 Balance on March 31, 2018 |
Land $ 3,748,835 - - - - 27 |
Buildings | Machinery 8,897,490 25,136 (52,972) 61,511 - 187,703 9,118,868 9,150,381 106,283 (28,057) 33,875 131,780 9,394,262 5,376,957 134,692 447 (46,458) 22 - 114,483 5,580,143 5,562,744 134,121 (25,904) (21,665) 81,105 5,730,401 3,520,533 3,538,725 3,587,637 3,663,861 |
Office Equipment 112,871 829 (259) 125 - 1,268 114,834 215,621 2,877 (296) (89,404) 800 129,598 82,927 3,162 - (11) (35) - 997 87,040 178,222 3,573 (275) (82,908) 716 99,328 29,944 27,794 37,399 30,270 |
Transportation Equipment 64,673 - (390) 250 - 1,010 |
Leasehold Improvement 175,896 2,393 (1,844) 10,545 - 4,151 191,141 151,348 17,734 (5,485) - 2,316 165,913 70,864 11,166 - (1,844) - - 1,682 81,868 74,259 8,698 (5,485) - 1,151 78,623 105,032 109,273 77,089 87,290 |
Other Equipment 843,898 5,324 (1,953) 13,092 - 9,865 |
Prepayments for Equipment and Construction in Progress Total 362,328 17,662,405 165,516 199,198 - (67,119) (43,879) 33,770 - - 7,300 268,796 491,265 18,097,050 353,827 17,540,845 2,946 141,235 - (103,284) (55,547) (16,341) 4,601 185,296 305,827 17,747,751 - 7,381,994 - 195,906 - 447 - (60,403) - - - - - 142,943 - 7,660,887 - 7,489,098 - 191,475 - (100,876) - (22,301) - 99,290 - 7,656,686 362,328 10,280,411 491,265 10,436,163 353,827 10,051,747 305,827 10,091,065 |
|---|---|---|---|---|---|---|---|---|
| 3,456,414 - (9,701) (7,874) - 57,472 3,496,311 3,548,424 562 (59,468) (41,669) 38,579 3,486,428 1,268,502 26,858 - (9,701) (8,013) - 18,612 1,296,258 1,231,336 26,252 (59,403) (30,863) 11,761 1,179,083 2,187,912 2,200,053 2,317,088 2,307,345 |
||||||||
| $ 3,748,862 | 65,543 | 870,226 | ||||||
| $ 3,418,874 - - - (177) |
64,960 1,857 (475) - 785 |
637,410 8,976 (9,503) 136,404 6,612 |
||||||
| $ 3,418,697 | 67,127 | 779,899 | ||||||
| $ - - - - - - - |
49,251 1,071 - (371) (17) - 782 |
533,493 18,957 - (2,018) 8,043 - 6,387 |
||||||
| $ - |
50,716 | 564,862 | ||||||
| $ - - - - - |
48,411 1,318 (412) - 606 |
394,126 17,513 (9,397) 113,135 3,951 |
||||||
| $ - |
49,923 | 519,328 | ||||||
| $ 3,748,835 | 15,422 | 310,405 | ||||||
| $ 3,748,862 | 14,827 | 305,364 | ||||||
| $ 3,418,874 | 16,549 | 243,284 | ||||||
| $ 3,418,697 | 17,204 | 260,571 |
(Continued)
25
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
-
(i) As of March 31, 2019, December 31 and March 31, 2018, please refer to Note 8 for the details of plant, property and equipment pledged as collateral for the Group’s long-term borrowings and financing guarantee.
-
(ii) The land held by the Group is located at Xinfeng Tounship Kengzikou and Zaoqiao Towhship Niclan Lake. According to the laws and regulations, companies cannot be registered as landowners, due to the usage of the land is registered for farming, graveyard and conservation. Therefore, the ownership of the land was passed to individuals and was registered as private personal property. For obtaining the right of land, the Group held the land certificate and entered into an agreement with the registered owner, which specified that the Group retain all rights and obligations of the land, and pledged the land as collateral for the Group. The information of the land mentioned above, which is presented in the line item of other noncurrent assets, is as follows:
| Land | March 31, 2019 $ 44,299 |
December 31, 2018 March 31, 2018 44,299 44,299 |
|---|---|---|
- (j) Right-of-use assets
The Group leases many assets including land, buildings, machinery and transportation equipment. Information about leases for which the Group as a lessee is presented below:
| Cost: Balance on January 1, 2019 After application of IFRS 16 adjustments Additions Influence from exchange rates Balance on March 31, 2019 Accumulated depreciation and impairment losses: Balance at January 1, 2019 After application of IFRS 16 adjustments Depreciation Influence from exchange rates Balance on March 31, 2019 Carrying value: Balance on March 31, 2019 |
Land $ - 1,017,511 - 11,768 $ 1,029,279 $ - 115,406 6,101 1,779 $ 123,286 $ 905,993 |
Buildings - 2,394,192 1,183 1,446 2,396,821 - 837,173 40,812 180 878,165 1,518,656 |
Machinery - 58,966 - (1,991) 56,975 - 9,813 4,013 217 14,043 42,932 |
Transportation Equipment - 22,155 - 1,070 23,225 - 6,670 2,062 2 8,734 14,491 |
Office Equipment - 1,658 36 - 1,694 - 421 117 - 538 1,156 |
Other Equipment Total - - 122,607 3,617,089 - 1,219 - 12,293 122,607 3,630,601 - - 7,476 976,959 880 53,985 - 2,178 8,356 1,033,122 114,251 2,597,479 |
|---|---|---|---|---|---|---|
The Group leases offices, buildings, development land, equipment and company cars under the finance lease for the three months ended March 31, 2018, please refer to note 6(s).
(Continued)
26
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(k) Investment property
| Carrying amounts: Balance on January 1, 2019 Balance on March 31, 2019 Balance on January 1, 2018 Balance on March 31, 2018 |
Owned property Land Buildings Total $ 528,019 76,238 604,257 $ 528,019 74,885 602,904 $ 820,742 50,335 871,077 $ 820,742 48,414 869,156 |
|---|---|
| Land $ 528,019 $ 528,019 $ 820,742 $ 820,742 |
Investment properties comprise a number of commercial properties that are leased to third parties. Each leasing contact includes an original non-cancelable lease term of one to three years, and the lease term of the renewal is available for discussion with the lessee. The contingent rent is not charged in the contract. Please refer to Note 6(s) for the regarding information.
There were no significant additions, disposal, or recognition and reversal of impairment losses of investment property for the three months ended March 31, 2019 and 2018. Information on depreciation for the period is discussed in Note 12(c). Please refer to Note 6(s) for the information of rental revenue and other direct operating expense.
The fair value of the investment property was not significantly different from those disclosed in the Note 6(k) of the annual consolidated financial statements for the year ended December 31, 2018.
As of March 31, 2019, December 31 and March 31, 2018, the details of investment properties pledged as collateral, please refer to Note 8.
(l) Intangible assets
The movements in the costs of intangible assets, amortization, and impairment loss of the Group are as follows:
| Costs: Balance on January 1, 2019 Acquisitions Influence from exchange rates Balance on March 31, 2019 Balance on January 1, 2018 Acquisitions Influence from exchange rates Balance on March 31, 2018 |
Goodwill $ 405,342 - 6,295 $ 411,637 $ 405,697 - 2,210 $ 407,907 |
Patent 64,974 - 1,600 66,574 66,207 - 1,371 67,578 |
Client Relationship 234,560 - 5,777 240,337 239,007 - 4,953 243,960 |
Computer Software Total 24,333 729,209 1,072 1,072 - 13,672 25,405 743,953 28,750 739,661 2,516 2,516 - 8,534 31,266 750,711 |
|---|---|---|---|---|
(Continued)
27
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| Accumulated amortization and impairment loss: Balance on January 1, 2019 Amortization Influence from exchange rates Balance on March 31, 2019 Balance on January 1, 2018 Amortization Influence from exchange rates Balance on March 31, 2018 Carrying value: Balance on January 1, 2019 Balance on March 31, 2019 Balance on January 1, 2018 Balance on March 31, 2018 |
Goodwill $ - - - $ - $ - - - $ - $ 405,342 $ 411,637 $ 405,697 $ 407,907 |
Patent 64,974 - 1,600 66,574 60,958 2,013 1,280 64,251 - - 5,249 3,327 |
Client Relationship 203,022 5,994 5,015 214,031 182,970 6,047 3,844 192,861 31,538 26,306 56,037 51,099 |
Computer Software Total 9,926 277,922 1,117 7,111 - 6,615 11,043 291,648 17,397 261,325 991 9,051 - 5,124 18,388 275,500 14,407 451,287 14,362 452,305 11,353 478,336 12,878 475,211 |
|---|---|---|---|---|
(m) Prepayment for long-term land lease
The Group’s long-term land lease is the usage rights of lands located in Taichung and China area, which is recognized under other non-current assets. The amortization period of the contracts is 40 to 50 years, it depends on each contract. The amount was transferred to the right-of-use asset when the application of IFRS 16 on January 1, 2019.
| Payment for long-term land lease | March 31, 2019 $ - |
December 31, 2018 March 31, 2018 384,690 326,115 |
|---|---|---|
As of December 31, 2018 and March 31, 2018, there were no prepayments for long-term land lease pledged as collateral for the Group.
(Continued)
28
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(n) Other non-current financial assets
Debt obligation receivable-The SplendorHospitality International Co., Ltd. Debt obligation receivable -Chin LingSteel Co., Ltd. -non-guaranteedLess: Accumulated impairment -Debtobligation receivable -Chin Ling SteelCo., Ltd. Refundable deposits |
March 31, 2019 $ 575,000 23,250 (23,250) 108,000 $ 683,000 |
December 31, 2018 March 31, 2018 575,000 575,000 23,250 23,250 (23,250) (23,250) 107,985 105,782 682,985 680,782 |
|---|---|---|
- (i) In June, 2006, the Group and Prince Housing and Development Co., Ltd. (Prince Housing and Development) entered into assignment of debt agreement with Amida Trustlink Assets which the Group and Prince Housing and Development each owned half of the obligation. The Group and Prince Housing and Development each injected 50% and obtained the major mortgages, collateral, and the appurtenant rights of Taichung Port Splendor Hospitality International Co., Ltd. (Taichung Port Splendor). The Group and Prince Housing and Development agreed to pay Amida Trustlink Assets the residual debt in the agreement, the related costs and returns when the real right of the underlying is completed. The Group and Prince Housing and Development each injected 50% and cofounded The Splendor Hospitality International Co., Ltd. (The Splendor Hospitality International). In November 2006, The Splendor Hospitality International and Taichung Port Splendor entered into specific asset transfer agreement and obtained the specific assets of Taichung Port Splendor by assuming its debts. The Group’ s right of receivables transferred from Taichung Port Splendor to The Splendor Hospitality International. In December 2006, the Group and Prince Housing and Development signed supplementary agreement with Amida Trustlink Assets which increased the selling price of all debt obligations and canceled the payment of the related cost and return. The verdinglichung obligatorischer rechte was assumed by the Group and Prince Housing and Development equally. The details of total debt obligation receivable and obligation cost after deducted the received amount in 2007 is as follows:
| Underlying | March 31, 2019 Valuation Assessment Collateral According to the assessment of Zhonglian Real Estate Appraiser Joint Office, the valuation of mortgage is $7,153,000 thousand. After deducting the 1stsecurity, which amounted to $3,960,000 thousand, the residual mortgage attributed to the Group amounted to $1,596,500 thousand. The building of The Splendor Hospitality International (the 2nd security) |
||
|---|---|---|---|
| Obligation Cost |
Obligation Principal |
||
| The Splendor Hospitality International |
$ 575,000 |
796,845 |
(Continued)
29
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| Underlying | December 31, 2018 Valuation Assessment Collateral According to the assessment of Zhonglian Real Estate Appraiser Joint Office, the valuation of mortgage is $7,153,000 thousand. After deducting the 1stsecurity, which amounted to $3,960,000 thousand, the residual mortgage attributed to the Group amounted to $1,596,500 thousand. The building of The Splendor Hospitality International (the 2nd security) March 31, 2018 Valuation Assessment Collateral According to the assessment of Zhonglian Real Estate Appraiser Joint Office, the valuation of mortgage is $7,908,091 thousand. After deducting the 1stsecurity, which amounted to $3,960,000 thousand, the residual mortgage attributed to the Group amounted to $1,974,046 thousand. The building of The Splendor Hospitality International (the 2nd security) |
|||
|---|---|---|---|---|
| Obligation Cost |
Obligation Principal |
|||
| The Splendor Hospitality International Underlying |
$ 575,000 |
796,845 | ||
| Obligation Cost |
Obligation Principal |
|||
| The Splendor Hospitality International |
$ 575,000 |
796,845 |
(ii) As of March 31, 2019, December 31 and March 31, 2018, the costs and principal of debt obligation from Chin Ling Steel were $23,250 thousand and $118,561 thousand, respectively.
- (o) Short-term borrowings
| Unsecured bank borrowings Secured bank borrowings Notes and bills payable Total Unused credit limit Range of interest rates |
March 31, 2019 $ 1,272,115 5,707,923 444,713 $ 7,424,751 $ 8,800,977 0.91%~3.21% |
December 31, 2018 March 31, 2018 892,507 1,260,342 5,293,613 6,881,816 434,453 349,844 6,620,573 8,492,002 8,392,251 5,450,408 0.91%~3.50% 0.50%~3.68% |
|---|---|---|
(i) Borrowing and repayment
For the three months ended March 31, 2019 and 2018, the Group obtained from short-term borrowings amounting to $1,640,215 thousand and $4,433,723 thousand with an interest rate of 0.91% ~ 2.25% and 0.50% ~ 3.68%; the repayment amounted to $851,122 thousand and $3,782,077 thousand, respectively. Please refer to Note 6(aa) for details of the interest expense.
- (ii) Collateral for bank borrowings
Please refer to Note 8 for details of the related assets pledged as collateral.
(Continued)
30
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(p) Long-term borrowings
| Unsecured bank borrowings Secured bank borrowings Less: Current portion Unamortized long-term borrowings costs Total Unused credit limit Interest rate range |
March 31, 2019 $ 2,164,092 5,918,708 (1,007,792) (390) $ 7,074,618 $ 1,469,859 1.00%~3.79% |
December 31, 2018 March 31, 2018 2,261,183 2,520,813 6,764,916 6,219,946 (1,062,662) (1,980,289) (201) (207) 7,963,236 6,760,263 2,088,619 1,530,169 1.00%~3.75% 1.00%~3.70% |
|---|---|---|
(i) Borrowing and repayment
For the three months ended March 31, 2019 and 2018, the Group obtained from long-term borrowings amounting to $1,199,810 thousand and $49,971 thousand with an interest rate of 1.00% ~ 1.30% and 1.00% ~ 2.53%; the repayment amounted to $2,152,841 thousand and $1,265,962 thousand, respectively. Please refer to Note 6(aa) for details of the interest expense.
(ii) Collateral for bank borrowings
Please refer to Note 8 for details of the related assets pledged as collateral.
(q) Lease liabilities
The details of the lease liabilities are as follows:
| Less than one year Between one and five years More than five years Current Non-current |
March 31, 2019 Interest Present Value of Minimum Lease Payments 29,330 189,928 90,057 717,471 180,131 1,415,875 299,518 2,323,274 29,330 189,928 270,188 2,133,346 |
|
|---|---|---|
| Future Minimum Lease Payments $ 219,258 807,528 1,596,006 $ 2,622,792 $ 219,258 $ 2,403,534 |
For the three months ended March 31, 2019, the Group recognized its lease liability amounted to $1,219 thousand, with an interest rate of 1.26%. The lease liabilities are due in October, 2020 to February, 2022.
(Continued)
31
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
The amounts recognized in profit or loss are as follows:
| Interest on lease liabilities Expenses relating to leases short-term or low-value assets The amounts recognized in the statement of cash flows are as follows: Total cash outflow for leases |
For the Three Months Ended March 31 |
For the Three Months Ended March 31 |
|---|---|---|
| 2019 | ||
| $ 6,011 $ 2,466 For the Three Months Ended March 31 |
||
| For the Three Months Ended March 31 |
||
| 2019 | ||
| $ 54,934 |
(i) Real estate leases
As of March 31, 2019, the Group leases land and buildings for its offices, retail stores and future project development. The leases of offices, typically run for a period of 2 years, retail stores for a period of 15 years, and the land use rights leased for future project development for 40 to 50 years. Some leases include an option to renew the lease for an additional period of the same duration after the end of the contract term.
Some leases provide for additional rent payments that are based on changes in local price indices, or sales that the Group makes at the leased store in the period. Some also require the Group to make payments that relate to the property taxes levied on the lessor and insurance payments made by the lessor; these amounts are generally determined annually.
Some leases of equipment contain extension or cancellation options exercisable by the Group up to one year before the end of the non-cancellable contract period. These leases are negotiated and monitored by local management, and accordingly, contain a wide range of different terms and conditions. The extension options held are exercisable only by the Group and not by the lessors. In which leasee is not reasonably certain to use an optional extended lease term, payments associated with the optional period are not included within lease liabilities.
(ii) Other leases
The Group leases equipment and transportation, with lease terms of 2 to 6 years. In some cases, the Group has options to purchase the assets at the end of the contract term; in other cases, it guarantees the residual value of the leased assets at the end of the contract term.
The Group also leases equipment and machinery, dormitory and company cars with contract term of one year. These leases are short-term or low-value items which the Group has elected not to recognize right-of-use assets and lease liabilities.
(Continued)
32
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(r) Provisions
| Current: Warranties Legal Subtotal Non-current: Financial guarantee contracts Legal Subtotal Total |
March 31, 2019 $ 36 - 36 53,358 236,052 289,410 $ 289,446 |
December 31, 2018 March 31, 2018 50 352 - 13,000 50 13,352 55,958 7,135 236,052 236,052 292,010 243,187 292,060 256,539 |
|---|---|---|
(i) Warranties
The Group’ s warranties are mainly related to the sales of construction projects. They are estimated based on the historical data and the expectation to occur after 3 to 5 years of selling the construction projects.
(ii) Financial guarantee contracts
The Group assisted the joint venture to obtain the endorsement guarantee of credit limit borrowing from the financial institutions. According to IFRS 9 “ Financial Instruments”, the financial guarantee contracts are measured at fair value.
(iii) Legal
Please refer to Note 9(b) for the information of estimated legal provisions and losses.
The withholding tax administrative remedy of the subsidiary, Sunflower Investment, has been affirmed on June 28, 2018, which the final assessment of tax and penalty was in the amounted to the total of $29,468 thousand. The subsidiary has paid the remaining penalty amounted to $11,700 thousand.
(Continued)
33
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(s) Operating leases
(i) Lessee
The future minimum lease payments of the non-cancellable operating lease are as follows:
| December 31, | March 31, | ||
|---|---|---|---|
| 2018 | 2018 | ||
| Less than five year | $ | 1,094,658 | 1,071,194 |
| More than five years | 1,817,220 | 1,963,456 | |
| $ | 2,911,878 | 3,034,650 |
The Group leased land and buildings under operating lease. The term of the lease usually is 2 to 40 years. When renew the lease, the rental payments will be adjusted to reflect the market. Parts of the lease contracts are adjusted in the year of eleventh. There will be additional rental payments for the Group when the annual consumer price index (CPI) is greater than the rental adjustments in the first five years.
For the three months ended March 31, 2018, the operating lease expenses amounted to $56,176 thousand.
(ii) Lessor
The Group leases out investment properties under operating lease which was based on the assessment of the lease transfers to the lessee substantially all of the risks and rewards of ownership incidental to ownership of the underlying asset. Please refer to Note 6(k) for the regarding information of investment properties.
A maturity analysis of lease payments, showing the undiscounted lease payments to be received after the reporting date are as follows:
| Less than one year One to two years Two to three years Three to four years Four to five years More than five years Total undiscounted lease payments |
March 31, 2019 |
|---|---|
| $ 36,423 26,576 8,278 6,197 6,354 26,093 $ 109,921 |
(Continued)
34
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
The receivables from future minimum lease payments of the non-cancellable leases are as follows:
| follows: | |||
|---|---|---|---|
| December 31, | March 31, | ||
| 2018 | 2018 | ||
| Less than one year | $ | 10,154 | 8,471 |
| One to five years | 2,576 | 3,309 | |
| $ | 12,730 | 11,780 |
For the three months ended March 31, 2019 and 2018, rental revenues from investment properties amounted to $1,493 thousand and $2,729 thousand, respectively. The equipment and maintenance costs arising from the investment properties (recognized under "Operating costs") are as follows:
| costs") are as follows: | |
|---|---|
| Lease-out property | For the Three Months Ended March 31 |
| 2019 2018 $ 2 2 |
(t) Employee benefits
(i) Defined benefit plans
Management believes that there was no material volatility of the market, no material reimbursement and settlement or other material onetime events since prior fiscal year. As a result, the pension cost in the accompanying interim period was measured and disclosed according to the actuarial report as of December 31, 2018 and 2017.
The expenses recognized in profit or loss for the Group are as follows:
| Operating cost Selling expenses Administration expenses Research and development expenses Total |
For the Three Months Ended March 31 |
|---|---|
| 2019 2018 $ 246 346 40 24 203 185 30 14 $ 519 569 |
For the three months ended March 31, 2019 and 2018, the Group’ s employee benefits retirement expenses amounted to $228 thousand and $0, respectively.
(Continued)
35
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(ii) Defined contribution plans
The Group’s expenses under the pension plan cost to the Bureau of Labor Insurance are as follows:
| Operating cost Selling expenses Administration expenses Research and development expenses Total Short-term employee benefits Paid leave and other liabilities |
March 31, 2019 |
For the Three Months Ended March 31 | For the Three Months Ended March 31 | For the Three Months Ended March 31 |
|---|---|---|---|---|
| 2019 2018 13,278 12,774 698 609 4,817 4,523 131 154 18,924 18,060 December 31, 2018 March 31, 2018 33,089 19,086 |
(iii) Short-term employee benefits
(u) Income tax
- (i) The income tax expense are as follows:
| Current income tax expense Current period incurred Land value increment taxes Adjustment for prior periods Income tax expense |
For the Three Months Ended March 31 2019 2018 $ 49,472 27,865 14,617 1,847 (190) (60) $ 63,899 29,652 |
|---|---|
(ii) Under income tax return filing of the Group, the income tax returns of the Company had been assessed and approved by the Tax Authority through 2015, other domestic consolidated subsidiaries had been assessed and approved through 2017. The Company and Sunflower Investment did not agree on the proposed tax adjustments from the Tax Authority, and filed the petition of administration. Please refer to Note 9(b) for the details of the petition.
(v) Share capital and other equity
Except for the following disclosure, there was no significant change for capital and other equity for the three months ended March 31, 2019 and 2018. For the related information, please refer to Note 6(u) of the consolidated financial statements for the year ended December 31, 2018.
(Continued)
36
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(i) Capital surplus
The components of the capital surplus are as follows:
| March 31, 2019 From issuance of share capital $ 626,110 Employee stock option of subsidiaries 33,352 From conversion of convertible bonds 863,499 Difference between consideration and carrying amount of subsidiaries acquired or disposed of - Changes in equity of associates and joint ventures accounted for using equity method - $ 1,522,961 |
December 31, 2018 March 31, 2018 626,110 626,110 33,352 33,352 863,499 863,499 426 - 2,279 539 1,525,666 1,523,500 |
|---|---|
(ii) Retained earnings
The Company’s Articles of Incorporation require that after-tax earnings shall first be offset against any deficit, and 10% of the balance shall be set aside as legal reserve. The appropriation for legal reserve is discontinued when the balance of the legal reserve equals the total authorized capital. Aside from the aforesaid legal reserve, the Company may, under its Articles of Incorporation or as required by the government, appropriate for special reserve. The remaining balance of the earnings, if any, may be appropriated according to the distribution plan proposed by the Board of Directors and submitted to the shareholders’ meeting for approval.
The Company is in the growth stage of business cycle and the annual earnings and future cash flow is maintained stable. Considering the Company’ s significant investment plan for the future, the Company applied “ Residual dividend policy” for long-term operating plan and funding needs. The dividend distribution of cash and stock is correlated with annual earning. The Company's stock dividends cannot be higher than 70% of the total dividend.
1) Earnings distribution
The Company appropriated the 2018 and 2017 earnings, which was resolved by the Board of Directors on March 28, 2019, and the shareholder’s meeting on June 21, 2018, respectively. These earnings were appropriated or distributed as follows:
| Common stock dividends per share Cash |
2018 Allotment (NTD) Amount $ 2.70 1,040,181 |
2017 |
|---|---|---|
| Allotment (NTD) $ 2.70 |
Allotment (NTD) Amount 1.50 577,878 |
(Continued)
37
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(iii) Other equity (net of tax)
| Balance on January 1, 2019 Effects of retrospective application Balance on January 1, 2019, after adjustments Profit attributable to non-controlling interests Exchange differences on foreign operations Unrealized gain on financial assets measured at FVOCI Changes in equity of associates and joint ventures accounted for using equity method Cash dividends paid to non-controlling interests Balance on March 31, 2019 Balance on January 1, 2018 Effects of retrospective application Balance on January 1, 2018, after adjustments Profit attributable to non-controlling interests Exchange differences on foreign operations Difference between consideration and carrying amount of subsidiaries disposed of Changes in equity of associates and joint ventures accounted for using equity method Changes in non-controlling interest Cash dividends paid to non-controlling interests Balance on March 31, 2018 |
Exchange Differences on Translation of Foreign Financial Statements $ 136,291 - 136,291 - 204,436 - - - $ 340,727 $ 392,282 - 392,282 - 172,689 - - - - $ 564,971 |
Unrealized Gains (Losses) from Financial Assets Measured at FVOCI 69,779 - 69,779 - - 17,862 - - 87,641 - 53,478 53,478 - - - - - - 53,478 |
Unrealized Gains (Losses) on Available- for-sale Financial Assets - - - - - - - - - 187 (187) - - - - - - - - |
Non-controlling Interest Total 4,199,268 4,405,338 (332) (332) 4,198,936 4,405,006 58,723 58,723 44,339 248,775 - 17,862 (51) (51) (1,624) (1,624) 4,300,323 4,728,691 3,923,408 4,315,877 32,519 85,810 3,955,927 4,401,687 25,020 25,020 28,790 201,479 53 53 603 603 (7,950) (7,950) (448) (448) 4,001,995 4,620,444 |
|---|---|---|---|---|
(w) Earnings per share
The Group’s earnings per share are calculated as follows:
| Basic earnings per share Profit from continuing operation attributable to the Company Profit from discontinued operation attributable to the Company Profit attributable to owners of the parent Weighted average number of ordinary shares |
For the Three Months Ended March 31 |
|---|---|
| 2019 2018 $ 169,457 84,403 - 364,093 $ 169,457 448,496 385,252 385,252 |
(Continued)
38
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| Basic earnings per share Profit from continuing operation Profit from discontinued operation Diluted earnings per share Profit from continuing operation attributable to the Company Profit from discontinuing operation attributable to the Company Profit attributable to owners of the parent (after the adjustment of diluted ordinary shares) Weighted average number of ordinary shares Effect of potential diluted ordinary shares Employee stock option Weighted average number of ordinary shares (after the adjustment of diluted ordinary shares) Diluted earnings per share Profit from continuing operation Profit from discontinued operation |
For the Three Months Ended March 31 |
|---|---|
| 2019 2018 $ 0.44 0.22 - 0.94 $ 0.44 1.16 $ 169,457 84,403 - 364,093 $ 169,457 448,496 385,252 385,252 1,406 1,009 386,658 386,261 $ 0.44 0.22 - 0.94 $ 0.44 1.16 |
(x) Revenue from contracts with customers
(i) Disaggregation of revenue
| Major geographic markets: Taiwan United States Japan China Europe South America Others |
For the Three Months Ended March 31 | For the Three Months Ended March 31 | For the Three Months Ended March 31 |
|---|---|---|---|
| 2019 | |||
| Metal Manufacturing Segment $ 120,601 616,321 408,268 1,641,352 71,398 2,445 99,528 $ 2,959,913 |
Real Estate Development Segment 640,951 - - - - - - 640,951 |
Lifestyle Hospitality Segment Total 186,207 947,759 - 616,321 - 408,268 - 1,641,352 - 71,398 - 2,445 - 99,528 186,207 3,787,071 |
(Continued)
39
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| Major product/service lines: Iron casting hardware Construction Counter commissions Others Major geographic markets: Taiwan United States Japan China Europe South America Others Major product/service lines: Iron casting hardware Construction Counter commissions Others |
For the Three Months Ended March 31 | For the Three Months Ended March 31 | For the Three Months Ended March 31 | For the Three Months Ended March 31 |
|---|---|---|---|---|
| 2019 | ||||
| Metal Manufacturing Segment Real Estate Development Segment Lifestyle Hospitality Segment Total $ 2,940,471 - - 2,940,471 - 636,301 - 636,301 - - 84,258 84,258 19,442 4,650 101,949 126,041 $ 2,959,913 640,951 186,207 3,787,071 For the Three Months Ended March 31 |
||||
| 2018 | ||||
| Metal Manufacturing Segment $ 123,101 759,291 298,176 1,736,428 74,977 3,726 118,902 $ 3,114,601 $ 3,101,384 - - 13,217 $ 3,114,601 |
Real Estate Development Segment 199,807 - - - - - - 199,807 - 195,114 - 4,693 199,807 |
Lifestyle Hospitality Segment Total 193,670 516,578 - 759,291 - 298,176 - 1,736,428 - 74,977 - 3,726 - 118,902 193,670 3,508,078 - 3,101,384 - 195,114 84,689 84,689 108,981 126,891 193,670 3,508,078 |
For the three months ended March 31, 2018, the operating revenue from steel products of discontinued operation in Taiwan amounted to $23,496 thousand.
(Continued)
40
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(ii) Contract balances
| Notes and accounts receivable Less: Loss allowance Total Contract assets Contract liabilities–Advance real estate receipts Contract liabilities–Advance receipts |
March 31, 2019 $ 4,304,161 (21,388) $ 4,282,773 $ - $ 592,704 $ 27,090 |
December 31, 2018 March 31, 2018 4,328,695 4,406,100 (21,874) (85,597) 4,306,821 4,320,503 - - 502,930 1,714,374 44,696 - |
|---|---|---|
The amount of revenue recognized for three months ended March 31, 2019 and 2018, that was included in the contract liability balance at the beginning of the period was $94,180 thousand, and $103,472 thousand.
The major change in the balance of contract assets and contract liabilities is the difference between the time frame in the performance obligation to be satisfied by transferring ownership to the customer and the payment to be received.
(y) Employees' compensation and remuneration of directors
Based on the amended Company's Articles of Incorporation, employees' compensation is appropriated at the rate of at least 2.5% and remuneration of directors is appropriated no more than 2.5% of profit before tax, respectively. Prior years’ accumulated deficit is first offset before any appropriation of profit, then calculate the employees' compensation and remuneration of directors by the appropriate ratio stipulated in the bylaws.
For the three months ended March 31, 2019 and 2018, appropriated employees' compensation by $5,098 thousand and $12,466 thousand, respectively, and appropriated remuneration of directors by $4,902 thousand and $11,987 thousand, respectively, which were estimated on the basis of the Company's net profit before tax, excluding employees' compensation and the remuneration of directors of each period, then multiplied by the percentage of remuneration of employees and directors as specified in the Company's Articles of Incorporation. Such amounts were recognized as operating cost or operating expense for the three months ended March 31, 2019 and 2018. The number of shares to be distributed were calculated based on the closing price of the Company's ordinary shares, one day prior to Board of Directors meeting. Management is expecting that the differences, if any, between the actual distributed amounts and estimated amounts will be treated as changes in accounting estimates and charged to profit or loss.
There were no significant difference between employees' compensation and remuneration of directors approved by the Board of Directors meeting and the estimated amount for the years of 2018 and 2017.
(Continued)
41
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
Information on the employees' compensation and remuneration of directors approved by the Board of Directors meeting is available on the Market Observation Post System website of the Taiwan Stock Exchange.
- (z) Net other income and expenses
The information of net other income and expenses is listed as follows:
| Rental revenue | For the Three Months Ended March 31 2019 2018 $ 1,070 1,961 |
|---|---|
-
(aa) Non-operating income and expenses
-
(i) Other income
The information of other income is listed as follows:
| Interest income Interest income from bank deposits Interest income from financial assets measured at amortized cost Total interest income Others Total other income |
For the Three Months Ended March 31 |
|---|---|
| 2019 2018 $ 14,401 11,990 3,323 3,593 17,724 15,583 10,297 14,741 $ 28,021 30,324 |
- (ii) Other gains and losses
The information of other gains and losses is listed as follows:
| Loss on disposal of property, plant and equipment Foreign exchange losses Gains on financial assets at FVTPL Impairment loss Other losses Net amount of other gains and losses |
For the Three Months Ended March 31 |
|---|---|
| 2019 2018 $ (2,002) (1,365 (17,045) (54,244 788 518 (447) - (11) (7 $ (18,717) (55,098 |
(Continued)
42
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
- (iii) Finance costs
The information of interest costs is listed as follows:
| Interest expense Other finance costs Net amount of finance costs |
For the Three Months Ended March 31 |
|---|---|
| 2019 2018 $ 74,481 56,268 378 427 $ 74,859 56,695 |
For the three months ended March 31, 2019 and 2018, the capitalized interest costs amounted to $4,755 thousand and $23,478 thousand, respectively.
- (ab) Financial instruments
Except for the contention mentioned below, there was no significant change in the fair value of the Group’s financial instruments and degree of exposure to credit risk, liquidity risk and market risk arising from financial instruments. For the related information, please refer to Note 6(ac) of the consolidated financial statements for the year ended December 31, 2018.
(i) Credit risk
1) Credit risk exposure
The carrying amounts of financial assets and contract assets represent the maximum amount exposed to credit risk.
2) Concentration of credit risk
Since the Group had a large number of unrelated customers, the concentration of the credit risk is limited.
- 3) Credit risks of receivables and debt securities
For the information of credit risk exposure of note and trade receivables, please refer to Note 6(d). Other financial assets at amortized cost include other receivables and time deposits.
All of these financial assets mentioned above are considered to be low risk, therefore, the impairment provision recognized during the period was limited to 12 months expected losses. For the allowance of impairment on financial assets for the three months ended March 31, 2019 and 2018, please refer to Note 6(d).
(Continued)
43
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(ii) Liquidity risk
The following table shows the contractual maturities of financial liabilities, including estimated interest payments, but not the impact of netting agreements.
| Contractual Cash Flow March 31, 2019 Non-derivative financial liabilities Bank borrowings $ 16,507,722 Lease liabilities 2,622,792 Notes and accounts payables (including related parties) 2,468,214 Other payables (including related parties) 717,638 $ 22,316,366 December 31, 2018 Non-derivative financial liabilities Bank borrowings $ 16,676,375 Notes and accounts payables (including related parties) 2,556,620 Other payables (including related parties) 778,027 $ 20,011,022 March 31, 2018 Non-derivative financial liabilities Bank borrowings $ 17,642,002 Notes and accounts payables (including related parties) 2,207,393 Other payables (including related parties) 705,639 $ 20,555,034 |
Within 6 Months 4,298,390 109,952 2,468,214 717,638 7,594,194 3,028,214 2,556,620 778,027 6,362,861 5,087,932 2,207,393 705,639 8,000,964 |
6-12 Months 1,353,275 109,306 - - 1,462,581 2,110,393 - - 2,110,393 5,415,956 - - 5,415,956 |
1-2 Years 5,444,323 216,271 - - 5,660,594 6,045,199 - - 6,045,199 3,681,716 - - 3,681,716 |
2-5 Years Over 5 Years 5,318,295 93,439 591,257 1,596,006 - - - - 5,909,552 1,689,445 5,395,124 97,445 - - - - 5,395,124 97,445 2,757,525 698,873 - - - - 2,757,525 698,873 |
|---|---|---|---|---|
The Group does not expect the cash flows included in the maturity analysis to occur significantly earlier or at significantly different amounts.
(iii) Currency risk
The Group’s significant exposure to foreign currency risk is as follows:
| Financial assets Monetary items USD:NTD USD:CNY USD:JPY EUR:NTD EUR:CNY |
March 31, 2019 Foreign Currency Exchange Rate NTD $ 42,164 30.82 1,299,503 111,865 6.73 3,447,664 643 110.74 19,818 1,239 34.61 42,895 1,938 7.56 67,062 |
December 31, 2018 Foreign Currency Exchange Rate NTD 39,633 30.72 1,217,524 95,929 6.87 2,946,939 553 110.42 16,994 596 35.20 20,975 1,834 7.87 64,567 |
March 31, 2018 | March 31, 2018 |
|---|---|---|---|---|
| Foreign Currency 39,633 95,929 553 596 1,834 |
Foreign Currency 39,701 120,518 769 872 1,245 |
Exchange Rate NTD 29.11 1,155,708 6.26 3,508,275 106.28 22,382 35.87 31,280 7.71 44,658 |
||
(Continued)
44
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| March 31, 2019 Foreign Currency Exchange Rate NTD JPY:NTD 67,275 0.2783 18,723 JPY:CNY 11,004 0.0608 3,062 HKD:USD 2,642 0.1300 10,384 Financial liabilities Monetary items USD:CNY 108,638 6.73 3,348,215 EUR:CNY 4,605 7.56 159,365 HKD:USD 502,560 0.1300 1,975,061 |
December 31, 2018 Foreign Currency Exchange Rate NTD 95,615 0.2782 26,600 24,849 0.0622 6,913 6,357 0.1300 24,918 117,735 6.87 3,616,810 975 7.87 34,330 502,560 0.1300 1,970,035 |
March 31, 2018 | March 31, 2018 |
|---|---|---|---|
| Foreign Currency 95,615 24,849 6,357 117,735 975 502,560 |
Foreign Currency 104,634 87,312 9,545 362 - 558,400 |
Exchange Rate NTD 0.2739 28,659 0.0589 23,915 0.1300 35,413 6.26 10,524 - - 0.1300 2,071,664 |
|
1) Sensitivity analysis
The Group’s exposure to foreign currency risk arises from the translation of the foreign currency exchange gains and losses on cash and cash equivalents, accounts receivable, other receivables, borrowings, accounts payable and other payables that are denominated in foreign currency. A 1% of appreciation or depreciation of each major foreign currency against the Group’ s functional currency as of March 31, 2019 and 2018 would have increased (decreased) the after-tax net income for the three months ended March 31, 2019 and 2018 by $1,147 thousand and $5,536 thousand, respectively. The analysis assumes that all other variables remain constant and was performed on the same basis for both periods.
As the Group deals in diverse foreign currencies, gains or losses on foreign exchange were summarized as a single amount. For the three months ended March 31, 2019 and 2018, the foreign exchange gains (losses), including both realized and unrealized, amounted to $17,045 thousand and $54,244 thousand, respectively.
(iv) Interest rate analysis
The interest risk exposure from financial assets and liabilities has been disclosed in the note of liquidity risk management.
The following sensitivity analysis is based on the risk exposure to interest rates on the derivative and non-derivative financial instruments at the reporting date. For variable rate instruments, the sensitivity analysis assumes the variable rate liabilities are outstanding for the whole year at the reporting date.
If the interest rate increases or decreases by 1% the Group’s net income will decrease /increase by $32,100 thousand and $20,770 thousand for the three months ended March 31, 2019 and 2018, respectively, assuming all other variable factors remain constant. This is mainly due to the Group’s variable rate borrowings.
(Continued)
45
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
- (v) Other market price risk
If the equity price changes, the impact of equity price change to other comprehensive income will be as follows, assuming the analysis were based on the same basis, and other variables considered in the analysis remain the same:
| Increase 10% Decrease 10% |
For the Three Months Ended March 31 2019 2018 Other Comprehensive Income (net of tax) Net Income (Loss) (net of tax) Other Comprehensive Income (net of tax) Net Income (Loss) (net of tax) $ 22,568 1,280 19,346 4,549 $ (22,568) (1,280) (19,346) (4,549) |
|---|---|
| 2019 Other Comprehensive Income (net of tax) Net Income (Loss) (net of tax) $ 22,568 1,280 $ (22,568) (1,280) |
|
| Other Comprehensive Income (net of tax) $ 22,568 $ (22,568) |
-
(vi) Fair value of financial instruments
-
1) Fair value hierarchy
The Group measured its financial assets and liabilities at FVTPL and financial assets at FVOCI on a recurring basis. The carrying amount and fair value of the Group’s financial assets and liabilities, including the information on fair value hierarchy are as follows; however, except as described in the following paragraphs, for financial instruments not measured at fair value whose carrying amount is reasonably close to the fair value, and lease liabilities, disclosure of fair value information is not required:
| Financial assets at FVTPL Non-current financial assets at FVOCI Financial assets measured at amortized cost Financial liabilities measured at amortized cost Financial assets at FVTPL Non-current financial assets at FVOCI Financial assets measured at amortized cost Financial liabilities measured at amortized cost |
March 31, 2019 | March 31, 2019 | March 31, 2019 | |
|---|---|---|---|---|
| Book Value $ 12,800 $ 225,680 $ 8,726,116 $ 18,693,013 |
Fair Value | |||
| Level 1 Level 2 Level 3 Total 12,800 - - 12,800 - - 225,680 225,680 - - - - - - - - December 31, 2018 |
||||
| Book Value $ 2,960 $ 207,818 $ 8,665,476 $ 18,981,118 |
Fair Value | |||
| Level 1 2,960 - - - |
Level 2 - - - - |
Level 3 Total - 2,960 207,818 207,818 - - - - |
(Continued)
46
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| Financial assets at FVTPL Non-current financial assets at FVOCI Financial assets measured at amortized cost Financial liabilities measured at amortized cost |
March 31, 2018 | March 31, 2018 | March 31, 2018 | |
|---|---|---|---|---|
| Book Value $ 45,491 $ 193,456 $ 9,144,887 $ 20,145,586 |
Fair Value | |||
| Level 1 45,491 - - - |
Level 2 - - - - |
Level 3 Total - 45,491 193,456 193,456 - - - - |
- 2) Valuation techniques for financial instruments measured at fair value
Financial instruments traded in active markets are based on quoted market prices. Market prices quoted from main exchanges and over-the-counter are the basis of fair value of equity instruments and credit instrument traded in active markets.
If the quoted price of a financial instrument can be obtained in time and often from exchanges, brokers, underwriters, industrial union, pricing institute, or authorities and such price can reflect those actual trading and frequently happen in the market, then the financial instrument is considered to have a quoted price in an active market. If a financial instrument does not accord with the definition aforementioned, then it is considered to be without a quoted price in an active market. In general, market with low trading volume or high bid-ask spreads is an indication of non-active market.
If the financial instruments held by the Group have active market, the measurements of fair value are categorized as follows:
- The listed redeemable bonds, listed stocks, drafts and bonds are recognized as financial assets and liabilities traded in active markets by the standards and nature. The fair value is measured at the market quoted price.
Measurements of fair value of financial instruments without an active market are based on valuation technique or quoted price from a competitor. Fair value, measured by using valuation technique that can be extrapolated from either similar financial instruments or discounted cash flow method or other valuation techniques, including models, is calculated based on available market data at the reporting date.
If the financial instruments held by the Group have no active market, the measurements of fair value are categorized as follows:
- Equity instruments without quoted price: The fair value is measured at discounted cash flow model. The assumption is discounted investees’ expected future cash flows by using the discounting rate which reflects the time value of money and the return of the investment.
(Continued)
47
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
- 3) Transfers between Level 1 and Level 2
There were no transfers in either direction for the three months ended March 31, 2019 and 2018.
- 4) Reconciliation of Level 3 instruments
| Reconciliation of Level 3 instruments | ||
|---|---|---|
| Noncurrent Financial | ||
| Assets at FVOCI | ||
| Equity Instrument | ||
| without Quoted Price | ||
| Balance on January 1, 2019 | $ | 207,818 |
| Total gains recognized as other comprehensive | ||
| income | 17,862 | |
| Balance on March 31, 2019 | $ | 225,680 |
| Balance on January 1, 2018 | $ | 193,456 |
| Total gains recognized as other comprehensive | ||
| income | - | |
| Balance on March 31, 2018 | $ | 193,456 |
The total gains or losses is listed under “unrealized gain on financial assets at FVOCI”. The information of assets held as of March 31, 2019 and 2018 is as follows:
| Total gains or losses Recognized as other comprehensive income (which is listed under "unrealized gain on financial assets of FVOCI") |
For the Three Months Ended March 31 |
|---|---|
| 2019 2018 $ 17,862 - |
- 5) Quantified information on significant unobservable inputs (Level 3) used in fair value measurement
The Group’s major financial instruments that use Level 3 inputs to measure fair value is “financial assets measured at FVOCI – equity investments”.
Most of the Group’s financial assets in Level 3 have only one significant unobservable input, while its equity investments without an active market have more than one significant unobservable inputs. The significant unobservable inputs of equity investments without an active market are individually independent, and there is no correlation between them.
(Continued)
48
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
Quantified information of significant unobservable inputs are as follows:
| Item Financial assets at FVOCI equity investments without active market |
Valuation Technique Dividend discount model |
Significant Unobservable Inputs Inter-relationship between Significant Unobservable Inputs and Fair Value Measurement ‧Average expected future dividend income of 5 years (As of March 31, 2019 and December 31, 2018, were $0~31,752 thousand ;March 31, 2018, was $0~27,023 thousand, respectively.) ‧Weighted average capital cost (As of March 31, 2019, December 31, 2018 and March 31, 2018, were 3.95%, 5.79% and 5.46%, respectively.) ‧Discounting rate without market liquidity (As of March 31, 2019 , December 31, 2018 and March 31, 2018, were all 15%) ‧The estimated fair value would increase, if the 5- year average expected future dividend income is increase. |
|---|---|---|
- 6) Fair value measurements in Level 3-sensitivity analysis of reasonably possible alternative assumptions
The Group’ s measurement on the fair value of financial instruments is deemed reasonable despite different valuation models or assumptions may lead to different results. For fair value measurements in Level 3, changing one or more of the assumptions would have the following effects on profit or loss and other comprehensive income:
| March 31, 2019 Financial assets at FVOCI Equity investments without an active market December 31, 2018 Financial assets at FVTPL Equity investments without an active market March 31, 2018 Financial assets at FVTPL Equity investments without an active market |
Inputs % 3.95 % 5.79 % 5.46 |
Fluctuation in Inputs 1% 1% 1% |
Other Comprehensive Income Favorable Unfavorable 8,498 (8,069) 7,567 (7,193) 7,239 (6,877) |
|---|---|---|---|
(Continued)
49
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
The favorable and unfavorable effects represent the changes in fair value, and fair value is based on a variety of unobservable inputs calculated using a valuation technique. The analysis above only reflects the effects of changes in a single input, and it does not include the interrelationships with another input.
(ac) Financial risk management
There were no significant changes in the Group’ s financial risk management and policies as disclosed in Note 6 (ad) of the consolidated financial statements for the year ended December 31, 2018.
- (ad) Capital management
Management believes that the objectives, policies and processes of capital management of the Group has been applied consistently with those described in the consolidated financial statements for the year ended December 31, 2018. Also, management believes that there were no significant changes in the Group’s capital management information as disclosed for the year ended December 31, 2018. Please refer to Note 6 (ae) of the consolidated financial statements for the year ended December 31, 2018 for further details.
(7) Related-party transactions:
- (a) The ultimate parent company
The company is both the parent company and the ultimate controlling party of the Group.
- (b) Names and relationship with related parties
The followings are entities that have had transactions with related parties during the periods covered in the consolidated financial statements.
| in the consolidated financial statements. | |
|---|---|
| Name of Related Party | Relationship with the Group |
| The Splendor Hospitality International Co., Ltd. | Joint ventures |
| (The Splendor Hospitality) | |
| CMAAN Health Co., Ltd. (CMAAN Health) | Joint ventures |
| Amida Trustlink Assets Management Co., Ltd. | Associates |
| (Amida Trustlink Assets) | |
| Hua-Pu Development Co., Ltd. (Hua-Pu Development) | Joint venture of subsidiaries |
| Keng-Hsin Urban Renewal Co., Ltd. | Associate of subsidiaries |
| (Keng-Hsin Urban Renewal) | |
| ADVANCISION (CAYMAN) Industries Co., Ltd. | Associate of subsidiaries |
| (ADVANCISION (CAYMAN)) | |
| Beyond Fitness Co., Ltd. (Beyond Fitness) | Associate of subsidiaries |
| Acore Material Technology Co., Ltd. | Associate of subsidiaries |
| (Acore Material Technology) | |
| Fuzhou Aprec Mechanical and Electrical Co., Ltd. | Subsidiaries of subsidiaries' associates |
| (Fuzhou Aprec) |
(Continued)
50
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
Name of Related Party
Advancision Corporation (Advancision) Chain-Yuan Investment Co., Ltd. (Chain-Yuan Investment) San Lien Technology Corp. (San Lien Technology) Kemitek Industrial Corp. (Kemitek Industrial) CMP PUJEN Foundation for Arts and Culture (Foundation)
San Lien Educational Foundation (San Lien Foundation) Pu Yuan Construction Co., Ltd. (Pu Yuan Construction) LEESCO Development Co., Ltd. (LEESCO Development) Yu-Tai Investment Co ., Ltd. (Yu-Tai Investment) Hao Bao Investment Co., Ltd. (Hao Bao Investment) Mr. Ming Shiann, Ho
Relationship with the Group
Subsidiaries of subsidiaries' associates Other related parties
Other related parties Other related parties Other related parties
Other related parties Other related parties Other related parties
Other related parties Other related parties Other related parties
-
(c) Significant transactions with related parties
-
(i) Sales to related parties
The amounts of significant sales transactions and outstanding balance between the Group and related parties are as follows:
| Associates Joint ventures Other related parties |
Sales For the Three Months Ended March 31 2019 2018 $ 1,696 626 - 30 123 750 $ 1,819 1,406 |
Notes and Accounts Receivable | Notes and Accounts Receivable |
|---|---|---|---|
| March 31, 2019 1,751 - - 1,751 |
December 31, 2018 March 31, 2018 1,252 1,550 12 - 12 277 1,276 1,827 |
||
| 2019 $ 1,696 - 123 $ 1,819 |
The sales between the Group and related parties approximated the market price.
(ii) Purchases from related parties
The amounts of significant purchases transactions and outstanding balances between the Group and related parties are as follows:
| Associates Other related parties |
Purchases For the Three Months Ended March 31 2019 2018 $ 13,500 15,097 - - $ 13,500 15,097 |
Notes and Accounts Payable March 31, 2019 December 31, 2018 March 31, 2018 21,062 19,921 19,037 15 - 32 21,077 19,921 19,069 |
Notes and Accounts Payable March 31, 2019 December 31, 2018 March 31, 2018 21,062 19,921 19,037 15 - 32 21,077 19,921 19,069 |
|---|---|---|---|
| December 31, 2018 March 31, 2018 19,921 19,037 - 32 19,921 19,069 |
|||
| 2019 $ 13,500 - $ 13,500 |
(Continued)
51
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
The purchases mentioned above could not compare to the market because the Group did not purchase the same items from non-related parties. The payment terms with related parties are not significantly different from those with third parties.
-
(iii) Leases
-
1) Rental expenses
The information of office leased by the Group is as follows:
| Associates Other related parties Other related parties Other related parties |
Rental Expenses For the Three Months Ended March 31 2019 2018 $ 12 12 593 663 $ 605 675 Guarantee Deposit Paid (Recognized under other current and non-current financial assets) |
Rental Expenses | Rental Expenses |
|---|---|---|---|
| For the Three Months Ended March 31 | |||
| March 31, 2019 $ 452 |
December 31, 2018 March 31, 2018 452 452 Prepayments |
||
| December 31, 2018 March 31, 2018 - 1,794 |
- 2) Rental revenues
The information of office leased to related parties is as follows:
| Associates: Advancision Beyond Fitness Acore Material Technology Others Other related parties: Foundation |
Rental Revenues |
|---|---|
| For the Three Months Ended March 31 | |
| 2019 2018 $ 143 143 383 360 383 - 9 9 76 734 $ 994 1,246 |
(Continued)
52
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| Associates $ |
Guarantee Deposit Received (Recognized under other current liabilities) |
Guarantee Deposit Received (Recognized under other current liabilities) |
|---|---|---|
| March 31, 2019 240 |
December 31, 2018 March 31, 2018 240 240 |
(iv) Providing services to related party
The information of providing management consulting and application services to related parties is as follows:
| Associates Joint ventures Non-performing receivables Joint ventures: The Splendor Hospitality Joint ventures: The Splendor Hospitality |
Service Revenues | Service Revenues | Service Revenues | |
|---|---|---|---|---|
| For the Three Months Ended March 31 | ||||
| 2019 2018 - 258 1,438 1,359 1,438 1,617 Total Claims |
||||
| $ $ | ||||
| March 31, 2019 $ 796,845 |
December 31, 2018 March 31, 2018 796,845 796,845 Costs of Claims |
|||
| March 31, 2019 $ 575,000 |
December 31, 2018 March 31, 2018 575,000 575,000 |
(v) Non-performing receivables
The claims mentioned above was recognized in other non-current financial assets, please refer to Note 6(n).
(vi) Guarantees and endorsements
The information of guarantees and endorsements of financing quotas and actual usage is as follows:
| Joint ventures: The Splendor Hospitality Others |
Borrowing Limits | Borrowing Limits |
|---|---|---|
| March 31, 2019 $ 2,100,000 95,680 $ 2,195,680 |
December 31, 2018 March 31, 2018 2,000,000 1,904,090 62,500 50,000 2,062,500 1,954,090 |
(Continued)
53
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| Joint ventures: The Splendor Hospitality Others |
Actual Usage Amount | Actual Usage Amount |
|---|---|---|
| March 31, 2019 $ 1,650,000 55,681 $ 1,705,681 |
December 31, 2018 March 31, 2018 1,674,500 1,681,083 55,681 45,681 1,730,181 1,726,764 |
- (vii) Guarantee for bank loans
The Group didn’t pay any guarantee fee to related parties as a guarantor.
-
(viii) Other transactions
-
1) The information of donation to related parties is as follows:
| Donation | ||||
|---|---|---|---|---|
| For the Three Months Ended March | 31 | |||
| 2019 2018 |
||||
| Other related parties: Foundation | $ | 125 | 750 | |
| 2) | The information of advertising provided by related parties is as follows: | |||
| Advertising Expenses | ||||
| For the Three Months Ended March | 31 | |||
| 2019 2018 |
||||
| Joint ventures | $ | - | 33 |
- 3) The information of management services provided by related parties is as follows:
| Other related parties: Foundation | Management Service Expenses |
|---|---|
| For the Three Months Ended March 31 | |
| 2019 2018 $ 600 3,953 |
- 4) The information of other services or transactions provided by related parties is as follows:
| Associates Joint ventures Other related parties |
Other Expenses |
|---|---|
| For the Three Months Ended March 31 | |
| 2019 2018 $ 5 - 37 323 36 35 $ 78 358 |
(Continued)
54
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
- 5) The amounts of revenues from providing guarantees and endorsements to related parties is as follows:
| Joint ventures: The Splendor Hospitality Others |
Interest Revenues |
|---|---|
| For the Three Months Ended March 31 | |
| 2019 2018 $ 3,216 3,502 107 91 $ 3,323 3,593 |
- 6) Other receivables and advance payments from related parties
| Associates: Keng-Hsin Urban Renewal Others Joint ventures Other related parties |
Other Receivables (including advance payments) March 31, 2019 December 31, 2018 March 31, 2018 $ 20,190 14,660 2,887 584 711 144 240 137 630 49 440 426 $ 21,063 15,948 4,087 |
Other Receivables (including advance payments) March 31, 2019 December 31, 2018 March 31, 2018 $ 20,190 14,660 2,887 584 711 144 240 137 630 49 440 426 $ 21,063 15,948 4,087 |
|---|---|---|
| December 31, 2018 March 31, 2018 14,660 2,887 711 144 137 630 440 426 15,948 4,087 |
- 7) Other payables and advance receipts from related parties
| Associates Joint ventures Other related parties |
Other Payables (including advance receipts) March 31, 2019 December 31, 2018 March 31, 2018 $ 3,479 9,835 1,712 118 69 297 97 205 1,480 $ 3,694 10,109 3,489 |
|---|---|
| March 31, 2019 $ 3,479 118 97 $ 3,694 |
- (d) Key management transactions
The compensation of key management is as follows:
| Short-term employee benefits Post-employment benefits |
For the Three Months Ended March 31 |
|---|---|
| 2019 2018 $ 31,295 48,820 561 542 $ 31,856 49,362 |
(Continued)
55
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(8) Pledged assets
The information of pledged assets' carrying value is as follows:
| Pledged Assets | Object | March 31, 2019 $ 1,412,375 412,738 602,904 3,955,953 2,739,462 4,146,680 42,804 166,937 $ 13,479,853 |
December 31, 2018 March 31, 2018 1,412,348 1,069,687 422,107 423,566 604,257 869,156 3,892,953 4,936,879 2,406,303 6,318,260 4,520,258 760,344 55,584 67,384 243,319 351,732 13,557,129 14,797,008 |
|---|---|---|---|
| Land (including other non- current assets) Buildings Investment properties Inventories—land held for development Inventories—construction in progress Inventories—buildings and land held for sale Other current financial assets 〃 |
The credit limits of long-term and short-term bank borrowings 〃〃〃〃The credit limits of short-term Bank acceptance bills Trusts |
(9) Significant commitments and contingencies
-
(a) The Group’s unrecognized contractual commitments are as follows:
-
(i) The unused standby letters of credit for purchasing machinery and equipment and raw material are as follows:
| Unused standby letters of credit | March 31, 2019 $ 1,156 |
December 31, 2018 March 31, 2018 627 1,464 |
|---|---|---|
- (ii) The unrecognized contractual commitment from contracts of buildings for future operational use, selling and purchasing of equipment, decorating constructions, and engineering constructions entered into by and between the Group and unconsolidated entities is as follows:
| Total contract price Total amounts paid under contracts (Note) |
March 31, 2019 $ 4,736,100 $ 859,691 |
December 31, 2018 March 31, 2018 2,544,415 2,511,032 824,843 1,462,576 |
|---|---|---|
Note: Recognized in “prepayments for equipment and construction in progress”, “other noncurrent assets”, “inventory- construction in progress” and “administrative expenses”.
(Continued)
56
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(iii) The Group’s total selling price for presale construction projects is as follows:
| Total contract price Total amounts received under contracts (recognized under current contract liabilities) |
March 31, 2019 $ 4,355,504 $ 592,704 |
December 31, 2018 March 31, 2018 4,337,978 7,028,278 502,930 1,714,374 |
|---|---|---|
(iv) The Group’s purchase contracts of building capacity is as follows:
| March 31, | December 31, | March 31, | |||
|---|---|---|---|---|---|
| 2019 | 2018 | 2018 | |||
| Total contract price | $ | 200,944 | 503,029 | 200,944 | |
| Total amounts paid under contracts | |||||
| (recognized under prepayments) | $ | 116,570 | 207,195 | 116,570 | |
| The Group’s security deposits paid to landlords for joint construction projects is as follows: |
|||||
| March 31, | December 31, | March 31, | |||
| 2019 | 2018 | 2018 | |||
| Security deposits of joint construction | |||||
| projects (recognized under other | |||||
| current and non-current financial | |||||
| assets) | $ | 219,940 | 196,894 | 191,552 | |
| The Group’s security deposits for renting |
real estates is as | follows: | |||
| March 31, | December 31, | March 31, | |||
| 2019 | 2018 | 2018 | |||
| Security deposits (recognized under | |||||
| other current and non-current financial | |||||
| assets) | $ | 97,712 | 97,449 | 97,581 |
(v) The Group’s security deposits paid to landlords for joint construction projects is as follows:
(vi) The Group’s security deposits for renting real estates is as follows:
(vii) The Group’s unrecognized contractual commitments for purchasing land is as follows:
| Total contract price Total amounts paid under contracts (recognized under inventories— prepayments for land) |
March 31, 2019 $ 219,342 $ 10,788 |
December 31, 2018 March 31, 2018 219,342 22,747 10,788 3,283 |
|---|---|---|
(Continued)
57
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
-
(viii) The Group and The Presbyterian Church in Taiwan entered into an real estate leasing contract. The contract term was 40 years commenced on the next day of the signing date. For the development of the leasing real estates, the Group agreed to pay development royalty amounted to $126,000 thousand. As of March 31, 2018 and 2017, the accumulated royalties paid amounted to $126,000 thousand, respectively, which was recognized under other noncurrent assets and transferred to right-of-use assets when the first application of IFRS16 on January 1, 2019 and was depreciated by the contract term.
-
(b) Contingencies
-
(i) Please refer to Note 7 for the Group’s lending and guarantees and endorsements for related parties as of March 31, 2019 and 2018.
-
(ii) Contingencies for the Company and subsidiaries-the stages of Sunflower Investment Daguangsan tax petition for real estate transaction and non-performing receivables, and the petition stages of CMW (Tianjin) sales contract dispute is as follows:
| Litigant The Company Sunflower Investment |
Issue Current Status Filing a petition for the administrative penalty of the value-added tax in the Daguangsan real estate transaction which was approved by National Taxation Bureau of Taipei National Taxation Bureau of Taipei has approved the additional value-added tax and the regarding penalty amounted to $38,497 thousand, which the Company had paid $25,665 thousand in 2012. The Company was dissatisfied with the verdict from the original authority, which has filed the administrative petition. According to the ruling of the Taipei High Administrative Court, the lawsuit has now been suspended. Since 2011, Sunflower Investment had received several administrative penalties approved by National Tax Bureau of Taipei which arose from the withholding tax, value- added tax, enterprise income tax and undistributed earning tax of the Daguangsan non- performing receivables. The Company has sought administrative remedy for the aforementioned verdict. National Tax Bureau of Taipei reduced the approved value- added tax and the regarding penalties to the total amount of $564,452 thousand on June 6, 2014, which arose from Daguangsan non-performing receivables. The aforementioned amount had been paid in the amount of $46,174 thousand. The Company was dissatisfied with the verdicts and filed the petitions of the review, appeal and administrative litigation, which are being processed by the authority. The administrative litigation was filed against Taipei High Administrative Court on December 24, 2013. In accordance with the Administrative Regulation Article 177, Section 1 and 2, Taipei High Administrative Court suspended the proceeding of the lawsuit on July 25, 2016. Considering the risk of losing the lawsuit in the future, the Company assessed the aforementioned possible losses based on the conservative principle and estimate the contingent |
|---|---|
National Tax Bureau of Taipei reduced the approved valueadded tax and the regarding penalties to the total amount of $564,452 thousand on June 6, 2014, which arose from Daguangsan non-performing receivables. The aforementioned amount had been paid in the amount of $46,174 thousand. The Company was dissatisfied with the verdicts and filed the petitions of the review, appeal and administrative litigation, which are being processed by the authority. The administrative litigation was filed against Taipei High Administrative Court on December 24, 2013. In accordance with the Administrative Regulation Article 177, Section 1 and 2, Taipei High Administrative Court suspended the proceeding of the lawsuit on July 25, 2016. Considering the risk of losing the lawsuit in the future, the Company assessed the aforementioned possible losses based on the conservative principle and estimate the contingent liabilities. For details of regarding contingencies, please refer to Note 6(r).
(Continued)
58
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| Litigant | Issue | Current Status |
|---|---|---|
| CMW | CMW (Tianjin) engaged | The customer requested CMW (Tianjin) to compensate for |
| (Tianjin) | in a sales contract dispute | the loss caused by the deficiency of the product quality. |
| with its customer and | However, CMW (Tianjin) developed the product based on | |
| received the arbitration | the technical criterion and specifications provided by the | |
| notice in February 2019, | customer. During the development stage, CMW (Tianjin) | |
| which the arbitration |
found a problem within the design and reminded the | |
| tribunal was formed in | customer to modify. Due to the pressure of supply, the | |
| April 2019. | customer did not agree the proposal of the design |
The customer requested CMW (Tianjin) to compensate for the loss caused by the deficiency of the product quality. However, CMW (Tianjin) developed the product based on the technical criterion and specifications provided by the customer. During the development stage, CMW (Tianjin) found a problem within the design and reminded the customer to modify. Due to the pressure of supply, the customer did not agree the proposal of the design modification to its end customers. In addition, the customer failed to follow the schedule in the process of verifying and approving the materials CMW (Tianjin) used in the production, which was inappropriate to the supply chain quality assurance. CMW (Tianjin) believes that the arbitration request lacks the facts and conclusive evidence, which is not possible for CMW (Tianjin) to take the whole responsibility of the end customers’ loss. The case appointed lawyer stated that it is unlikely that all of the customers’ arbitration requests will be accepted. The arbitration tribunal of this case was formed, however, the court session for the trial has not been opened.
(10) Losses due to major disasters: None.
(11) Subsequent events: None.
(12) Other:
-
(a) The Securities and Futures Investors Protection Center (SFIPC) filed a criminal incidental civil action on behalf of the Company against the former chairman of the Company, Mr. Ming Shiann, Ho. This case was partially dismissed by the Supreme Court on January 12, 2017, and partially remanded. On June 26, 2018, the remanded part was dismissed by the Civil Division of Tainan Branch of Taiwan High Court, and the appeal of the SFIPC was dismissed. However, the SFIPC was dissatisfied with the verdicts and filed an appeal on July 19, 2018, which was remanded by the Supreme Court on March 27, 2019, and waited for the trial of Taiwan High Court.
-
(b) The SFIPC filed a lawsuit for damage remedy against the Company, the members of directors and supervisors, and the employees of both the Company and its subsidiaries. The case was passed by Taiwan High Court on February 13, 2018, and had been dismissed. The SFIPC was dissatisfied with the verdicts and filed an appeal. On March 27, 2019, the Civil Court of the Supreme Court vacated the original verdict and remanded to the Taiwan High Court. The appeal is now in its first trial in Taiwan High Court.
(Continued)
59
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
- (c) Employee benefits, depreciation, and amortization are summarized as follows:
| By function By item |
For the Three Months Ended March 31 | For the Three Months Ended March 31 | For the Three Months Ended March 31 | For the Three Months Ended March 31 | For the Three Months Ended March 31 | For the Three Months Ended March 31 |
|---|---|---|---|---|---|---|
| 2019 | 2018 | |||||
| Operating Costs |
Operating Expenses |
Total | Operating Costs |
Operating Expenses |
Total | |
| Employee benefits | ||||||
| Salary | 175,063 | 167,733 | 342,796 | 187,325 | 168,571 | 355,896 |
| Labor and health insurance | 19,346 | 13,997 | 33,343 | 18,056 | 8,210 | 26,266 |
| Pension | 13,524 | 6,147 | 19,671 | 13,120 | 5,509 | 18,629 |
| Others | 12,801 | 11,278 | 24,079 | 17,875 | 9,779 | 27,654 |
| Depreciation | 173,120 | 77,941 | 251,061 | 172,303 | 21,093 | 193,396 |
| Amortization | 325 | 6,786 | 7,111 | 325 | 10,883 | 11,208 |
(d) Discontinued operation:
For the higher efficiency of asset use and operation, the Board of Directors approved the steel product segment to be discontinued in December 2017, and sold all of the land, factories and equipment of the segment in the 1[st] quarter of 2018. The income and expenses of discontinued operation had been separated from the continuing operation.
Profit and loss, and cash flows generated from discontinued operations are summarized as follows:
| Results from operating activities: Revenues Costs Operating expenses Other income and expenses Operating loss Non-operating income and expenses Income tax expense Loss Gain on disposal of non-current assets held for sale Gain on disposal of non-current assets held for sale Tax expense from disposal of non-current assets held for sale Profit Basic earnings per share Diluted earnings per share Cash flows from discontinued operation: Net cash generated from operating activities Net cash generated from investing activities Net cash generated from financing activities Net cash inflow |
For the Three Months Ended March 31 2018 $ 23,496 (21,878) (2,944) 28 (1,298) 269 - (1,029) 376,197 (11,075) $ 364,093 $ 0.94 $ 0.94 $ 53,669 2,530 95,487 $ 151,686 |
|---|---|
(Continued)
60
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(13) Other disclosures:
(a) Information on significant transactions:
The following is the information on significant transactions for the three months ended March 31, 2019, required by the “Regulations Governing the Preparation of Financial Reports by Securities Issuers” for the Group:
(i) Loans to other parties:
(In Thousands of NTD)
| No. | Lender | Borrower | Financial Statement Account |
Related Parties |
Highest Balance During the Period |
Ending Balance (Note 1) |
Actual Borrowing Amount |
Interest Rate |
Nature for Financing (Note 2) |
Transaction Amount for Business |
Reasons for Short-term Financing |
Allowance for Doubtful Accounts |
Collateral | Collateral | Financing Limit for Each Borrower (Note 3) |
Aggregate Financing Limit (Note 4) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Item | Value | |||||||||||||||
| 1 | Tianjin CMT |
Suzhou CMB |
Accounts receivable due from related parties |
Yes | 230,000 | 229,000 | 229,000 | 0.75% | 2 | - | Operation requirements |
- | - | 351,668 | 468,891 | |
| 1 | Tianjin CMT |
CMW (Tianjin) |
Accounts receivable due from related parties |
Yes | 207,000 | 206,100 | 206,100 | 0.75% | 2 | - | Operation requirements |
- | - | 351,668 | 468,891 | |
| 2 | FAR HSING (SAMOA) |
Atrans Precision |
Accounts receivable due from related parties |
Yes | 30,820 | 30,820 | 30,820 | 1.00% | 2 | - | Operation requirements |
- | - | 50,783 | 67,711 |
Note 1: Balance of loan as of the reporting date was within the credit limits approved by the Board of Directors.
-
Note 2: 1. For business transactions.
-
For the necessity of short-term financing.
-
Note 3: The lender’s total amount available for lending shall not exceed 30% of its net worth.
-
Note 4: The lender’s total amount available for lending shall not exceed 40% of its net worth.
-
Note 5: Intra-group transactions have been eliminated in the consolidated financial statements.
(ii) Guarantees and endorsements for other parties:
(In Thousands of NTD)
| No. | Name of Guarantor/ Endorse |
Counter-party of Guarantee and Endorsement |
Counter-party of Guarantee and Endorsement |
Limitation on Amount of Guarantees and Endorsements for a Specific Enterprise (Note 4) |
Highest Balance for Guarantees and Endorsements During the Period |
Ending Balance (Note 2) |
Actual Borrowing Amount |
Property Pledged for Guarantees and Endorsements |
Ratio of Accumulated Amounts of Guarantees and Endorsements to Net Worth of the Latest financial Statements |
Maximum Amount for Guarantees and Endorsements (Note 5) |
Parent Company Endorsements/ Guarantees to Third Parties on Behalf of Subsidiary (Note 3) |
Subsidiary Endorsements/ Guarantees to Third Parties on Behalf of Parent Company (Note 3) |
Endorsements/ Guarantees to Third Parties on Behalf of Companies in Mainland China (Note 3) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Name | Relationship with the Company (Note 1) |
||||||||||||
| 0 | The Company |
Sunflower Investment |
1 | 5,228,914 | 220,000 | 220,000 | 16,500 | - | % 1.68 |
6,536,142 | Y | N | N |
| 0 | The Company |
The Hotel National |
1 | 5,228,914 | 100,000 | 100,000 | 95,000 | - | % 0.76 |
6,536,142 | Y | N | N |
| 0 | The Company |
Shangrila Tourism |
1 | 5,228,914 | 652,500 | 652,500 | 417,000 | - | % 4.99 |
6,536,142 | Y | N | N |
| 0 | The Company |
The Splendor Hospitality |
2 | 5,228,914 | 2,100,000 | 2,100,000 | 1,650,000 | - | % 16.06 |
6,536,142 | N | N | N |
| 0 | The Company |
CMAAN Health |
2 | 5,228,914 | 95,680 | 95,680 | 55,681 | - | % 0.73 |
6,536,142 | N | N | N |
| 1 | CMAI N.A. |
Pilot | 4 | 64,053 | 58,422 | 58,422 | 57,516 | - | % 91.21 |
64,053 | N | N | N |
| 2 | CMI |
UEA | 3 | 4,249,841 | 1,975,061 | 1,975,061 | 1,975,061 | - | % 18.59 |
5,312,301 | N | N | N |
Note 1: 1.The Company held directly or indirectly more than 50% of the shares with voting rights.
-
2.Due to the joint investment relationship, all of the shareholders of the Group endorse the company in accordance with their investment ratio.
-
3.The company held directly or indirectly more than 50% of the shares with voting rights.
-
4.The company held directly or indirectly more than 90% of the shares with voting rights.
(Continued)
61
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
Note 2: Balance of guarantees and endorsements as of the reporting date was within the credit limit approved by the Board of Directors.
Note 3: The following three situations are filled in Y: the endorsement of the subsidiary by the Company; the endorsement of the Company by the subsidiary and the endorsement to the company located in Mainland China.
-
Note 4: The guarantor’s total amount available for guarantee and endorsement shall not exceed the percentage mentioned below of its net worth: The Company 40%, CMAI N.A.100%, and CMI 40%.
-
Note 5: The guarantor’s total amount available for guarantee and endorsement shall not exceed the percentage mentioned below of its net worth: The Company 50%, CMAI N.A.100%, and CMI 50%.
-
(iii) Securities held as of March 31, 2019 (excluding investment in subsidiaries, associates and joint ventures):
(In Thousands of NTD)
| (In Thousands | (In Thousands | (In Thousands | (In Thousands | of NTD) | ||||
|---|---|---|---|---|---|---|---|---|
| Name of Holder | Category and Name of Security |
Relationship with Issued Company |
Account | Ending Balance | Note | |||
| Shares/Units | Carrying Value | Percentage of Ownership (%) |
Fair Value | |||||
| The Company | MEITA Industrial Co., Ltd. |
The Company is the legal person |
Non-current financial assets at FVOCI |
1,351,164 | 135,300 | % 3.12 |
135,300 | |
| The Company | YUHUA Venture Capital Co., Ltd. |
- | Non-current financial assets at FVOCI |
261,800 | 1,652 | % 1.25 |
1,652 | |
| The Company | FUHUA Venture Capital Co., Ltd. |
- | Non-current financial assets at FVOCI |
247,500 | 2,713 | % 1.67 |
2,713 | |
| The Company | GUANGYUAN Investment Co., Ltd. |
- | Non-current financial assets at FVOCI |
5,000,000 | 44,080 | % 3.91 |
44,080 | |
| The Company | DEVELOPMENT Venture Capital Co., Ltd. |
The Company is the legal person |
Non-current financial assets at FVOCI |
6,000,000 | 41,935 | % 4.00 |
41,935 | |
| The Company | Pacific Electric Wire & Cable Co., Ltd. |
- | Current financial assets at FVTPL |
74,242 | - | % 0.01 |
- | |
| Sunflower Investment |
YungTay Engineening Co., Ltd. |
- | Current financial assets at FVTPL |
200,000 | 12,800 | % 0.05 |
12,800 | |
| Sunflower Investment |
i1. COM, INC. | - | Non-current financial assets at FVOCI |
100,000 | - | % 0.52 |
- | |
| The Hotel National | Century National Technology Co., Ltd. |
- | Non-current financial assets at FVOCI |
35,600 | - | % 2.51 |
- |
-
(iv) Individual securities acquired or disposed of with accumulated amount exceeding NT$300 million or 20% of the share capital: None.
-
(v) Information on the acquisition of real estate exceeding NT$300 million or 20% of the share capital: None.
-
(vi) Information on the disposal of real estate exceeding of NT$300 million or 20% of the share capital: None.
-
(vii) Information regarding related-party transactions for purchases and sales exceeding NT$300 million or 20% of the share capital:
(In Thousands of NTD)
| (In Thousands of | (In Thousands of | NTD) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Name of Company |
Related Party | Nature of Relationship |
Transaction Details | Transactions with Terms Different from Others |
Notes/Accounts Receivable (Payable) |
Note | |||||
| Purchase/Sale | Amount | Percentage of Total Purchases/Sales |
Payment Terms | Unit Price | Payment Terms | Ending Balance | Percentage of Total Notes/Accounts Receivable (Payable) |
||||
| uzhou CMS | CMI | Subsidiaries | Sale | 306,528 | % 35.40 |
120~180 days | - | - | 1,520,957 | 69.85% | |
| MW (Tianjin) | CMW (C.I.) | Subsidiaries | Sale | 344,690 | % 36.69 |
120~180 days | - | - | 1,592,226 | 56.61% |
Note : Intra-group transactions have been eliminated in the consolidated financial statements.
(Continued)
62
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(viii) Receivables from related parties with amounts exceeding the lower of NT$100 million or 20% of the share capital:
(In Thousands of NTD/In CNY)
| Name of Company |
Counter-party | Nature of Relationship |
Ending Balance |
Turnover Rate |
Overdue | Overdue | Amounts Received in Subsequent Period |
Allowance for Bad debts |
|---|---|---|---|---|---|---|---|---|
| Amount | Action Taken | |||||||
| CMI | CMB (H.K.) | Parent company | Accounts receivable due from related parties, other 230,732 |
- | - | - | - | - |
| CMW (C.I.) | CMW (Tianjin) | Parent company | Accounts receivable due from related parties, other 1,003,948 |
- | - | - | CNY 11,850,000 |
- |
| CMW (C.I.) | CMI | Subsidiaries | Accounts receivable due from related parties, other 1,827,071 |
- | - | - | - | - |
| CMP (H.K.) | CMI | Subsidiaries | Accounts receivable due from related parties, other 137,216 |
- | - | - | - | - |
| CMW (Tianjin) | CMW (C.I.) | Subsidiaries | Accounts receivable due from related parties 1,592,226 |
0.88 | - | - | CNY 40,478,765 |
- |
| Tianjin CMT | CMI | Subsidiaries | Accounts receivable due from related parties 290,333 |
- | - | - | - | - |
| Tianjin CMT | CMW (Tianjin) | Affiliates | Accounts receivable due from related parties, other 206,104 |
- | - | - | - | - |
| Tianjin CMT | Suzhou CMB | Affiliates | Accounts receivable due from related parties, other 229,005 |
- | - | - | - | - |
| Suzhou CMS | CMI | Subsidiaries | Accounts receivable due from related parties 1,520,957 |
0.84 | - | - | CNY 20,439,041 |
- |
| Suzhou CMB | CMB (H.K.) | Subsidiaries | Accounts receivable due from related parties 109,999 |
0.58 | - | - | - | - |
Note : Intra-group transactions have been eliminated in the consolidated financial statements.
-
(ix) Trading in derivative instruments: None.
-
(x) Business relationships and significant intercompany transactions:
(In Thousands of NTD)
| No. (Note 1) |
Name of Company | Name of Counter-party |
Nature of Relationship (Note 2) |
Intercompany Transactions (Note 3) | Intercompany Transactions (Note 3) | Intercompany Transactions (Note 3) | Intercompany Transactions (Note 3) |
|---|---|---|---|---|---|---|---|
| Account | Amount | Trading Terms | Percentage of the Total Consolidated Revenue or Total Assets (Note 4) |
||||
| 0 | China Metal Products |
Atrans Precision | 1 | Operating revenue | 18,617 | 60~90 days | 0.49% |
| 1 | CMW (Tianjin) | CMW (C.I.) | 2 | Operating revenue | 344,690 | 120~180 days | 9.10% |
| 3 | Suzhou CMS | CMI | 2 | Operating revenue | 306,528 | 120~180 days | 8.09% |
| 4 | Suzhou CMB | CMB (H.K.) | 2 | Operating revenue | 16,085 | 120~180 days | 0.42% |
| 4 | Suzhou CMB | Suzhou CMS | 3 | Operating revenue | 23,604 | 120~180 days | 0.62% |
| 6 | National Management |
China Metal Products | 2 | Operating revenue | 15,777 | OA 25 days | 0.42% |
| 5 | CMAI N.A. | CMAI | 2 | Accounts receivable due from related parties |
17,890 | 90~120 days | 0.04% |
| 0 | China Metal Products |
Atrans Precision | 1 | Accounts receivable due from related parties |
25,426 | 60~90 days | 0.06% |
| 1 | CMW (Tianjin) | CMW (C.I.) | 2 | Accounts receivable due from related parties |
1,592,226 | 120~180 days | 3.93% |
| 2 | Tianjin CMT | CMI | 2 | Accounts receivable due from related parties |
290,333 | 120~180 days | 0.72% |
| 2 | Tianjin CMT | CMW (Tianjin) | 3 | Accounts receivable due from related parties |
36,964 | 120~180 days | 0.09% |
| 3 | Suzhou CMS | CMI | 2 | Accounts receivable due from related parties |
1,520,957 | 120~180 days | 3.75% |
| 4 | Suzhou CMB | Suzhou CMS | 3 | Accounts receivable due from related parties |
78,882 | 120~180 days | 0.19% |
| 4 | Suzhou CMB | CMB (H.K.) | 2 | Accounts receivable due from related parties |
109,999 | 120~180 days | 0.27% |
| 4 | Suzhou CMB | CMI | 2 | Accounts receivable due from related parties |
10,514 | 120~180 days | 0.03% |
| 8 | CMW(C.I.) | CMAI | 3 | Accounts receivable due from related parties |
14,504 | 120~180 days | 0.04% |
| 2 | Tianjin CMT | CMW (Tianjin) | 3 | Other receivables due from related parties |
206,104 | - | 0.51% |
(Continued)
63
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| No. (Note 1) |
Name of Company | Name of Counter-party |
Nature of Relationship (Note 2) |
Intercompany Transactions (Note 3) | Intercompany Transactions (Note 3) | Intercompany Transactions (Note 3) | Intercompany Transactions (Note 3) |
|---|---|---|---|---|---|---|---|
| Account | Amount | Trading Terms | Percentage of the Total Consolidated Revenue or Total Assets (Note 4) |
||||
| 2 | Tianjin CMT | Suzhou CMS | 3 | Other receivables due from related parties |
11,933 | - | 0.03% |
| 2 | Tianjin CMT | Suzhou CMB | 3 | Other receivables due from related parties |
229,005 | - | 0.56% |
| 7 | CMI | CMB (H.K.) | 1 | Other receivables due from related parties |
230,732 | - | 0.57% |
| 8 | CMW (C.I.) | CMW (Tianjin) | 1 | Other receivables due from related parties |
1,003,948 | - | 2.48% |
| 8 | CMW (C.I.) | CMI | 2 | Other receivables due from related parties |
1,827,071 | - | 4.51% |
| 10 | CMP (H.K.) | CMI | 2 | Other receivables due from related parties |
137,216 | - | 0.34% |
| 13 | CHINGENG Land Development |
Keng-Hsin Urban Renewal |
2 | Other receivables due from related parties |
20,190 | - | 0.05% |
| 12 | CMAI | CMAI N.A. | 1 | Other receivables due from related parties |
36,960 | - | 0.09% |
| 12 | CMAI | CMW (C.I.) | 3 | Other receivables due from related parties |
17,151 | - | 0.04% |
| 9 | CMB (H.K.) | Suzhou CMB | 1 | Other long-term receivables due from related parties |
26,829 | - | 0.07% |
Note 1: For the inter-company business relationship and transaction condition in the “Number” column, the labeling method is as follows: 1. Parent company - 0.
-
Subsidiaries – In sequence from 1.
-
Note 2: Relationship is classified into three types:
-
Parent company to subsidiary.
-
Subsidiary to parent company.
-
Subsidiary to subsidiary.
Note 3: The Group only disclosed the information of sales and accounts receivable with subsidiary and did not give unnecessary details of opposite purchases and accounts payables in this part.
-
Note 4: The transaction amount is divided by the consolidated operating revenue or the consolidated total assets.
-
Note 5: Intra-group transactions have been eliminated in the consolidated financial statements.
(b) Information on investees:
The following is the information on investees for the three months ended March 31, 2019 (excluding information on investees in Mainland China):
(In Thousands of NTD/In USD and CNY)
| Name of Investor | Name of Investee | Location | Main Businesses |
Original Investment Amount | Original Investment Amount | Balance as of March 31, 2019 | Balance as of March 31, 2019 | Balance as of March 31, 2019 | Net Income (Losses) of Investee |
Share of Profits/Losses of Investee |
Note |
|---|---|---|---|---|---|---|---|---|---|---|---|
| March 31, 2019 | December 31, 2018 | Shares | Percentage of Ownership |
Carrying Value |
|||||||
| The Company | UEA | British Virgin Islands |
Investing in CMI | 865,286 | 865,286 | 667,820 | % 100.00 |
6,952,893 | 108,293 | 108,293 | Subsidiaries |
| The Company | Sunflower Investment | Taiwan | Investing | 99,000 | 99,000 | 67,006,291 | % 99.00 |
973,651 | 17,179 | 17,007 | Subsidiaries |
| The Company | Atrans Precision | Taiwan | Vehicle parts processing |
236,780 | 236,780 | 25,149,502 | % 70.47 |
385,617 | 10,641 | 7,499 | Subsidiaries |
| The Company | CMJ | Japan | Cast iron product retailing |
4,887 | 4,887 | 500 | % 83.33 |
55,455 | 13,992 | 11,659 | Subsidiaries |
| The Company | CMAI | Hong Kong | Vehicle parts retailing |
71,644 | 71,644 | 2,820,000 | % 94.00 |
208,197 | (1,062) | (998) | Subsidiaries |
| The Company | Pu Sheng Construction | Taiwan | Residents, commercial buildings and factories leasing and developing |
30 | 30 | 3,000 | % 30.00 |
47,507 | 39 | 12 | Subsidiaries |
| The Company | PUJEN Land Development |
Taiwan | Residents, commercial buildings and factories leasing and developing |
2,003,067 | 2,003,067 | 158,877,643 | % 56.65 |
4,371,953 | 101,105 | 57,722 | Subsidiaries |
| The Company | Amida Trustlink Assets | Taiwan | Real estate developing, leasing and financial claims acquiring from financial institutions |
44,576 | 44,576 | 16,763,726 | % 35.21 |
(21,760) | (162) | - | Investees accounted for using equity method |
(Continued)
64
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| Name of Investor | Name of Investee | Location | Main Businesses |
Original Investment Amount | Original Investment Amount | Balance as of March 31, 2019 | Balance as of March 31, 2019 | Balance as of March 31, 2019 | Net Income (Losses) of Investee |
Share of Profits/Losses of Investee |
Note |
|---|---|---|---|---|---|---|---|---|---|---|---|
| March 31, 2019 | December 31, 2018 | Shares | Percentage of Ownership |
Carrying Value |
|||||||
| The Company | The Hotel National | Taiwan | International tourist hotel services and other hotel business approved by the Ministry of Transportation and Communications |
1,304,549 | 1,304,549 | 31,200,000 | % 100.00 |
827,148 | (3,874) | (4,347) | Subsidiaries |
| The Company | National Management | Taiwan | Management and consulting services |
10,000 | 10,000 | 1,000,000 | % 100.00 |
14,677 | (276) | (276) | Subsidiaries |
| The Company | The Splendor Hospitality |
Taiwan | International tourist hotel services |
975,000 | 975,000 | 97,500,000 | % 50.00 |
351,067 | (1,088) | (3,760) | Joint ventures accounted for using equity method |
| The Company | Shangrila Tourism | Taiwan | Amusement park and hotel services |
359,470 | 359,470 | 18,131,840 | % 80.00 |
213,133 | (9,095) | (6,979) | Subsidiaries |
| The Company | CMAAN Health | Taiwan | Management and consulting services |
50,000 | 50,000 | 5,000,000 | % 50.00 |
47,230 | 2,648 | 1,217 | Joint ventures accounted for using equity method |
| Sunflower Investment |
PUJEN Land Development |
Taiwan | Residents, commercial buildings and factories leasing and developing |
280,768 | 280,768 | 42,269,213 | % 15.07 |
1,112,787 | 101,105 | Exempt from disclosure |
Subsidiaries of the Company |
| Sunflower Investment |
Atrans Precision | Taiwan | Vehicle parts processing |
76,878 | 76,878 | 4,677,481 | % 13.11 |
71,083 | 10,641 | Exempt from disclosure |
Subsidiaries of the Company |
| Sunflower Investment |
Amida Trustlink Assets | Taiwan | Real estate developing, leasing and financial claims acquiring from financial institutions |
- | - | 5,951,619 | % 12.50 |
(7,726) | (162) | Exempt from disclosure |
Investees accounted for using equity method |
| Sunflower Investment |
ADVANCISION (CAYMAN) |
Cayman Islands | Investing and cast iron product retailing |
29,154 | 29,154 | 1,871,288 | % 4.46 |
32,677 | 5,023 | Exempt from disclosure |
Investee accounted for using equity method |
| UEA | CMI | Cayman Islands | Investing in CMI (BVI) and cast iron product retailing |
USD 136,536,250 |
USD 136,536,250 |
823,281,475 | % 82.55 |
USD 288,954,043 |
USD 4,830,664 |
Exempt from disclosure |
Subsidiaries of UEA |
| CMI | CMI (BVI) | British Virgin Islands |
Investing in CMP (H.K.) |
USD 280,426 |
USD 280,426 |
161 | % 100.00 |
CNY 996,350,026 |
CNY 19,506,741 |
Exempt from disclosure |
Subsidiaries of CMI |
| CMI | CMW (C.I.) | Cayman Islands | Investing in CMW (Tianjin) |
USD 75,156,500 |
USD 75,156,500 |
50,000,000 | % 100.00 |
CNY 1,600,934,056 | CNY 1,895,730 |
Exempt from disclosure |
Subsidiaries of CMI |
| CMI | CMB (H.K.) | Hong Kong | Investing in Suzhou CMS |
USD 85,820,000 |
USD 85,820,000 |
82,000,000 | % 100.00 |
CNY 578,528,873 |
CNY (2,003,456) |
Exempt from disclosure |
Subsidiaries of CMI |
| CMI(BVI) | CMP (H.K.) | Hong Kong | Investing in Tianjin CMT and Suzhou CMS |
USD 21,000,000 |
USD 21,000,000 |
21,000,000 | % 100.00 |
CNY 999,264,001 |
CNY 19,506,741 |
Exempt from disclosure |
Subsidiaries of CMI(BVI) |
| CMAI | CMAI Holding | USA | Investing | USD 8,328,644 |
USD 8,328,644 |
8,328,644 | % 100.00 |
USD 2,375,187 |
USD (212) |
Exempt from disclosure |
Subsidiaries of CMAI |
| CMAI Holding | Pilot | USA | Assets leasing | USD 8,328,644 |
USD 8,328,644 |
8,328,644 | % 100.00 |
USD 2,516,785 |
USD (212) |
Exempt from disclosure |
Subsidiaries of CMAI (Holding) |
| Pilot | CMAI N.A. | USA | Vehicle parts retailing |
USD 7,792,972 |
USD 7,792,972 |
7,792,972 | % 100.00 |
USD 1,839,515 |
USD (239) |
Exempt from disclosure |
Subsidiaries of Pilot |
| Atrans Precision | FAR HSING (SAMOA) |
SAMOA | Investing | USD 4,922,055 |
USD 4,922,055 |
4,922,055 | % 100.00 |
170,991 | 1,084 | Exempt from disclosure |
Subsidiaries of Atrans Precision |
| Atrans Precision | Acore Material | Taiwan | Mechanical equipment, electronic parts and other equipment manufacturing |
31,000 | 31,000 | 775,000 | % 21.23 |
- | (3,070) | Exempt from disclosure |
Investees of Atrans Precision accounted for using equity method |
| FAR HSING (SAMOA) |
ADVANCISION (CAYMAN) |
Cayman Islands | Investing and cast iron product retailing |
USD 4,959,029 |
USD 4,959,029 |
9,068,414 | % 21.59 |
USD 4,428,395 |
USD 162,267 |
Exempt from disclosure |
Investees of FAR HSING (SAMOA) accounted for using equity method |
| PUJEN Land Development |
Pu Sheng Construction | Taiwan | Residents, commercial buildings and factories leasing and developing |
20 | 20 | 2,000 | % 20.00 |
31,671 | 39 | Exempt from disclosure |
Subsidiaries of the Company |
| PUJEN Land Development |
Keng-Hsin Urban Renewal |
Taiwan | Residents, commercial buildings and factories leasing and developing |
250,928 | 250,928 | 32,864,188 | % 30.00 |
315,137 | (16,398) | Exempt from disclosure |
Investees of PUJEN Land Development accounted for using equity method |
| PUJEN Land Development |
CHINGENG Land Development |
Taiwan | Residents, commercial buildings and factories leasing and developing |
82,500 | 82,500 | 8,250,000 | % 50.00 |
79,468 | (41) | Exempt from disclosure |
Subsidiaries of PUJEN Land Development |
| PUJEN Land Development |
PUJEN CHENGMEI Land Development |
Taiwan | Residents, commercial buildings and factories leasing and developing |
59,500 | 59,500 | 5,950,000 | % 70.00 |
47,342 | (198) | Exempt from disclosure |
Subsidiaries of PUJEN Land Development |
(Continued)
65
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
| Name of Investor | Name of Investee | Location | Main Businesses |
Original Investment Amount | Original Investment Amount | Balance as of March 31, 2019 | Balance as of March 31, 2019 | Balance as of March 31, 2019 | Net Income (Losses) of Investee |
Share of Profits/Losses of Investee |
Note |
|---|---|---|---|---|---|---|---|---|---|---|---|
| March 31, 2019 | December 31, 2018 | Shares | Percentage of Ownership |
Carrying Value |
|||||||
| PUJEN Land Development |
PUCHIA Land Development |
Taiwan | Residents, commercial buildings and factories leasing and developing |
35,000 | 35,000 | 3,500,000 | % 50.00 |
28,034 | 10 | Exempt from disclosure S |
ubsidiaries of PUJEN Land Development |
| PUJEN Land Development |
Shangrila Tourism |
Taiwan | Amusement park and hotel services |
89,867 | 89,867 | 4,532,960 | % 20.00 |
53,283 | (9,095) | Exempt from disclosure S |
ubsidiaries of the Company |
| PUJEN Land Development |
Hua-Pu Development |
Taiwan | Residents, commercial buildings and factories leasing and developing |
5,000 | 5,000 | 500,000 | % 50.00 |
5,113 | (14) | Exempt from disclosure J a e |
oint ventures of PUJEN Land Development ccounted for using quity method |
| PUJEN Land Development |
Beyond Fitness |
Taiwan | Sport training and other consulting service |
3,000 | 3,000 | 300,000 | % 37.50 |
1,809 | (661) | Exempt from disclosure I a e |
nvestees of PUJEN Land Development ccounted for using quity method |
(c) Information on investment in Mainland China:
- (i) The names of investees in Mainland China, the main businesses and products, and other information:
(In Thousands of NTD, CNY, USD and JPY)
| Name of Investee |
Main Businesses |
Total Amount of Paid-in Capital |
Method of Investment (Note 1) |
Accumulated Outflow of Investment from Taiwan as of January 1, 2019 |
Investment Flows | Investment Flows | Accumulated Outflow of Investment from Taiwan as of March 31, 2019 |
Net Income (Losses) of the Investee |
Percentage of Ownership |
Investment Income (Losses) (Notes 2,3) |
Book Value (Note 3) |
Accumulated Remittance of Earnings in Current Period (Note 5) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Outflow | Inflow | |||||||||||
| Tianjin CMT | Cast iron products, machine parts and vehicle parts designing, developing, manufacturing and selling |
924,600 (USD 30,000) |
2 | 388,238 | - | - | 388,238 | (11,082) (CNY(2,425)) |
82.55% | (9,149) (CNY(2,002)) |
1,172,265 (CNY 255,953) |
82,542 |
| Suzhou CMS | Cast iron products, machine parts and vehicle parts designing, developing, manufacturing and selling |
739,680 (USD 24,000) |
2 | 423,406 | - | - | 423,406 | 103,040 (CNY22,547) |
82.55% | 85,034 (CNY18,607) |
3,264,986 (CNY 712,879) |
14,601 |
| Suzhou CMB | Cast iron product designing, manufacturing and retailing |
2,527,240 (USD 82,000) |
2 | - | - | - | - | (7,847) (CNY(1,717)) |
82.55% | (6,469) (CNY(1,417)) |
2,813,499 (CNY 614,301 ) |
- |
| CMW (Tianjin) |
Vehicle parts, E&M as-casting and finished product developing, manufacturing and selling |
986,240 (USD 32,000) |
2 | - | - | - | - | 58,980 (CNY12,906) |
82.55% | 43,680 (CNY 9,558 ) |
4,148,605 (CNY905,809) |
- |
| CMH | Vehicle parts, farm wagon parts, industrial wagon parts household appliances parts and E&M as- casting and molds developing, manufacturing, selling and after sales services |
115,082 (USD 3,734) |
2 | - | - | - | - | (370) (CNY(81)) |
82.55% | (306) (CNY(67)) |
117,770 (CNY25,714) |
- |
| Qinxin Trade | Vehicle parts retailing |
4,315 (USD 140 ) |
2 | - | - | - | - | (31) (USD(1)) |
94.00% | (31) (USD(1)) |
4,500 (USD 146 ) |
- |
| Qingdao Sourcing Specialists |
Cast iron product retailing |
2,755 (JPY 9,898) |
2 | - | - | - | - | 7,942 (JPY28,383) |
83.33% | 6,618 (JPY 23,652) |
29,487 (JPY105,953) |
- |
(Continued)
66
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(ii) Limitation on investment in Mainland China:
(In Thousands of NTD and USD)
| (In Thousands of NTD and USD) | ||
|---|---|---|
| Accumulated Investment in Mainland China as of March 31, 2019 |
Investment Amount Authorized by the Investment Commission, MOEA |
Upper Limit on Investment (Note 4) |
| 811,644 | 6,429,699 (USD 208,621 ) |
- |
Note 1: Method of investment is classified into three types:
-
Directly invested in Mainland China.
-
Indirectly invested in Mainland China through the third region.
-
Other methods.
-
Note 2: The recognition basis of the investment income and losses is the financial report audited by an international accounting firm which is in partnership with the accounting firm in the R.O.C.
-
Note 3: The amount stated is the investment income and losses and the book value of the investment at the end of the period which is recognized by the subsidiaries established through the investment in the third region.
-
Note 4: The Company complies with the amended Permit 9704604680 ‘ Investment or technical cooperation review principal in China’ which is numbered 9704604680, which obtained the certification documents of the operational scope of the operational headquarters from the Industrial Development Bureau, Ministry of Economic Affairs. The restriction on the cumulative investment amount or proportion in China is not applicable.
-
Note 5: As of March 31, 2019, the company had obtained a surplus of $1,974,381 thousand (USD63,955 thousand) from the investment companies set up in the third region. The surplus was remitted to the companies by the subsidiaries which was invested indirectly in China and then was remitted to Taiwan. It was impossible to distinguish the remittance from the company in China.
-
Note 6: The aforementioned investments have been eliminated in the consolidated financial statements.
-
Note 7: The amount in the table is translated by the spot rate on the financial reporting date.
(iii) Significant transactions: None.
(Continued)
67
CHINA METAL PRODUCTS CO., LTD. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
(14) Segment information:
The Group’s operating segment information and reconciliation are as follows:
| For the Three Months Ended March 31, 2019 Revenue from external customers Intersegment revenues Total revenue Reportable segment profit or loss For the Three Months Ended March 31, 2018 |
Metal Manufacturing Segment |
Steel Product Segment (Discontinued) |
Real Estate Development Segment 640,951 28 640,979 133,170 199,807 - 199,807 (27,464) |
Lifestyle Hospitality Segment 186,207 19,990 206,197 (25,343) 193,670 16,804 210,474 (25,445) |
Reconciliation and Elimination Total - 3,787,071 (788,717) - (788,717) 3,787,071 (18,377) 292,079 - 3,531,574 (893,980) - (893,980) 3,531,574 (28,561) 514,243 |
|---|---|---|---|---|---|
| $ 2,959,913 768,699 $ 3,728,612 $ 202,629 $ 3,114,601 877,176 $ 3,991,777 $ 220,545 |
- - - - 23,496 - 23,496 375,168 |
||||
| Revenue from external customers Intersegment revenues Total revenue Reportable segment profit or loss |
Note1: The amount of assets and liabilities of the Group’s reportable segments was not provided to the management. It is not required for disclosure.
Note2: The reportable segments of the Group are adjusted as follows: The original "Department store segment" and "Other segment" are adjusted and stated under "Lifestyle Hospitality Segment" and "Real Estate Development Segment"; the original "Construction and Resident segment" is adjusted and stated under "Real Estate Development Segment"; the original "Iron casting and manufacturing segment" is adjusted and stated under "Metal manufacturing segment".