AI assistant
Compal — Interim / Quarterly Report 2019
Nov 14, 2019
52007_rns_2019-11-14_4d24c016-cdac-47fd-b585-015fca9bcef1.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
1
Stock Code:2324
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES
Consolidated Financial Statements
With Independent Auditors’ Review Report For the Six Months Ended June 30, 2019 and 2018
Address: No.581 & 581-1, Ruiguang Rd., Neihu District, Taipei, Taiwan Telephone: (02)8797-8588
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 | 11~21 |
|
| (5) | Significant accounting assumptions and judgments, and major sources | 21 | |
| of estimation uncertainty | |||
| (6) | Explanation of significant accounts | 21~62 |
|
| (7) | Related-party transactions | 62~64 |
|
| (8) | Pledged assets | 64 | |
| (9) | Commitments and contingencies | 64 | |
| (10) | Losses due to major disasters | 65 | |
| (11) | Subsequent events | 65 | |
| (12) | Other | 65 | |
| (13) | Other disclosures | ||
| (a) Information on significant transactions | 65~66, |
||
68~84 |
|||
| (b) Information on investees | 66, | ||
85~86 |
|||
| (c) Information on investment in Mainland China | 66, | ||
87~89 |
|||
| (14) | Segment information | 66~67 |
3
==> picture [533 x 174] intentionally omitted <==
Independent Auditors’ Review Report
To COMPAL ELECTRONICS, INC.:
Introduction
We have reviewed the accompanying consolidated balance sheets of COMPAL ELECTRONICS, INC. and its subsidiaries as of June 30, 2019 and 2018, and the related consolidated statements of comprehensive income for the three months and six months ended June 30, 2019 and 2018, as well as the changes in equity and cash flows for the six months ended June 30, 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 $22,710,380 thousand and $25,239,945 thousand, constituting 5.4% and 6.4% of consolidated total assets as of June 30, 2019 and 2018, respectively, total liabilities amounting to $3,914,466 thousand and $4,676,267 thousand, constituting 1.3% and 1.7% of consolidated total liabilities as of June 30, 2019 and 2018, respectively, and total comprehensive income amounting to $76,309 thousand$40,770 thousand$8,509 thousand and $222,025 thousand, constituting 3.7%, 0.9%, 0.2% and 4.9% of consolidated total comprehensive income for the three months and six months ended June 30, 2019 and 2018, respectively.
==> picture [596 x 48] intentionally omitted <==
3-1
==> picture [156 x 93] intentionally omitted <==
Qualified Conclusion
Except for the adjustments, if any, as might have been determined to be necessary had the financial statements of certain consolidated subsidiaries 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 COMPAL ELECTRONICS, INC. and its subsidiaries as of June 30, 2019 and 2018, and of its consolidated financial performance for the three months and six months ended June 30, 2019 and 2018, as well as its consolidated cash flows for the six months ended June 30, 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 Szu-Chuan Chien and Yiu-Kwan Au.
==> picture [100 x 41] intentionally omitted <==
KPMG
Taipei, Taiwan (Republic of China) August 13, 2019
Notes to Readers
The accompanying consolidated financial statements are intended only to present the consolidated statement of 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.
4
Reviewed only, not audited in accordance with the generally accepted auditing standards as of June 30, 2019 and 2018
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
June 30, 2019, December 31, 2018, and June 30, 2018
(Expressed in Thousands of New Taiwan Dollars)
| Assets Current assets: 1100 Cash and cash equivalents (note (6)(a)) 1110 Current financial assets at fair value through profit or loss (note (6)(b)) 1135 Current derivative financial assets for hedging (note (6)(d)) 1136 Current financial assets at amortized cost (note (6)(e)) 1170 Notes and accounts receivable, net (note (6)(f)) 1180 Notes and accounts receivable due from related parties, net (notes (6)(f) and 7) 1200 Other receivables, net (notes (6)(f) and 7) 1310 Inventories (note (6)(g)) 1460 Non-current assets classified as held for sale, net (note (6)(h)) 1470 Other current assets (note 8) Non-current assets: 1550 Investments accounted for using equity method (note (6)(h)) 1510 Non-current financial assets at fair value through profit or loss (note (6)(b)) 1517 Non-current financial assets at fair value through other comprehensive income (note (6)(c)) 1600 Property, plant and equipment (notes (6)(k) and 8) 1755 Right-of-use assets (note (6)(l)) 1780 Intangible assets 1840 Deferred tax assets 1985 Long-term prepaid rents 1990 Other non-current assets (note 8) Total assets |
June 30, 2019 Amount % $ 65,769,472 15.6 4,817,802 1.1 - - - - 215,780,768 51.3 32,339 - 3,066,726 0.7 89,126,565 21.2 - - 3,367,906 0.8 381,961,578 90.7 7,349,510 1.8 114,275 - 5,196,750 1.2 20,741,673 4.9 2,607,456 0.6 1,719,730 0.4 1,035,973 0.2 - - 621,743 0.2 39,387,110 9.3 $ 421,348,688 100.0 |
December 31, 2018 Amount % 70,296,545 17.6 4,611,134 1.1 - - 350,000 0.1 203,715,965 51.0 58,106 - 1,665,249 0.4 79,148,922 19.8 - - 2,899,329 0.7 362,745,250 90.7 7,364,485 1.9 69,390 - 5,172,295 1.3 20,418,228 5.1 - - 1,516,253 0.4 1,023,948 0.3 891,147 0.2 593,827 0.1 37,049,573 9.3 399,794,823 100.0 |
June 30, 2018 Amount % 70,263,268 18.0 3,137,988 0.8 8,722 - 350,000 0.1 192,958,770 49.4 65,935 - 2,909,937 0.7 75,313,993 19.3 4,931,196 1.3 3,530,906 0.9 353,470,715 90.5 7,140,932 1.8 46,401 - 5,997,800 1.6 19,906,517 5.1 - - 1,430,081 0.4 1,559,005 0.4 577,835 0.1 413,410 0.1 37,071,981 9.5 390,542,696 100.0 Liabilities and Equity Current liabilities: 2100 Short-term borrowings (note (6)(m)) 2120 Current financial liabilities at fair value through profit or loss (note (6)(b)) 2130 Current contract liabilities (note (6)(y)) 2170 Notes and accounts payable 2180 Notes and accounts payable to related parties (note 7) 2200 Other payables (note 7) 2216 Dividends payable 2230 Current tax liabilities 2250 Current provisions (note (6)(q)) 2280 Current lease liabilities (note (6)(p)) 2300 Other current liabilities 2365 Current refund liabilities (note (6)(r)) 2322 Long-term borrowings, current portion (note (6)(n)) Non-Current liabilities: 2530 Bonds payable (note (6)(o)) 2540 Long-term borrowings (note (6)(n)) 2570 Deferred tax liabilities 2580 Non-current lease liabilities (note (6)(p)) 2640 Non-current net defined benefit liability 2670 Non-current liabilities, others Total liabilities Equity: Equity attributable to owners of parent: 3110 Ordinary share (note (6)(v)) 3200 Capital surplus (note (6)(v)) 3300 Retained earnings (note (6)(v)) 3400 Other equity interest (note (6)(v)) 3500 Treasury shares (note (6)(v)) 36XX Non-controlling interests Total equity Total liabilities and equity |
June 30, 2019 | December 31, 2018 | December 31, 2018 | June 30, 2018 Amount % 73,306,655 18.8 6,665 - 1,581,774 0.4 144,885,735 37.1 1,673,908 0.4 21,484,128 5.5 5,541,652 1.4 4,164,283 1.1 464,656 0.1 - - 3,254,779 0.8 818,301 0.2 11,564,425 3.0 268,746,961 68.8 - - 12,741,875 3.2 664,941 0.2 - - 699,707 0.2 216,979 - 14,323,502 3.6 283,070,463 72.4 44,071,466 11.3 9,965,275 2.5 56,192,312 14.4 (8,723,999) (2.2) (881,247) (0.2) 100,623,807 25.8 6,848,426 1.8 107,472,233 27.6 390,542,696 100.0 |
||
|---|---|---|---|---|---|---|---|---|---|
| Amount 72,350,197 26,913 1,476,304 152,300,093 1,976,620 19,558,007 - 3,722,191 426,981 - 3,255,135 1,579,832 17,535,625 |
% | ||||||||
| 274,207,898 | |||||||||
| - 10,998,438 478,169 - 710,146 238,324 |
|||||||||
| 12,425,077 | |||||||||
| 286,632,975 |
See accompanying notes to consolidated financial statements.
5
Reviewed only, not audited in accordance with generally accepted auditing standards
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
For the three months and six months ended June 30, 2019 and 2018 (Expressed in Thousands of New Taiwan Dollars, Except for Earnings Per Share)
| 4000 Net sales revenue (notes (6)(y) and 7) 5000 Cost of sales (notes (6)(g), 7 and 12) Gross profit Operating expenses: (notes (6)(s), (6)(t) and 12) 6100 Selling expenses 6200 Administrative expenses 6300 Research and development expenses Net operating income Non-operating income and expenses: 7020 Other gains and losses, net (notes (6)(d), (6)(aa) and (6)(ac)) 7050 Finance costs 7190 Other income (notes (6)(s) and (6)(aa)) 7590 Miscellaneous disbursements 7770 Share of profit (loss) of associates and joint ventures accounted for using equity method (note (6)(h)) Total non-operating income and expenses 7900 Profit from continuing operations before tax 7950 Less: Income tax expenses (note (6)(u)) Profit 8300 Other comprehensive income: 8310 Components of other comprehensive income that will not be reclassified to profit or loss 8316 Unrealized gains (losses) from investments in equity instruments measured at fair value through other comprehensive income 8320 Share of other comprehensive income of associates and joint ventures accounted for using equity method, components of other comprehensive income that will not be reclassified to profit or loss 8349 Income tax related to components of other comprehensive income that will not be reclassified to profit or loss (note (6)(u)) Components of other comprehensive income that will not be reclassified to profit or loss 8360 Components of other comprehensive income (loss) that will be reclassified to profit or loss 8361 Exchange differences on translation of foreign financial statements 8368 Gains (losses) on hedging instrument 8370 Share of other comprehensive income of associates and joint ventures accounted for using equity method, components of other comprehensive income that will be reclassified to profit or loss 8399 Income tax related to components of other comprehensive income that will be reclassified to profit or loss (note (6)(u)) Components of other comprehensive income that will be reclassified to profit or loss 8300 Other comprehensive income 8500 Total comprehensive income Profit, attributable to: 8610 Profit, attributable to owners of parent 8620 Profit, attributable to non-controlling interests Comprehensive income attributable to: 8710 Comprehensive income (loss), attributable to owners of parent 8720 Comprehensive income (loss), attributable to non-controlling interests Earnings per share (note 6(x)) 9750 Basic earnings per share 9850 Diluted earnings per share |
For the three months ended June 30 2019 2018 Amount % Amount % $ 252,395,071 100.0 237,883,964 100.0 243,728,392 96.6 230,084,692 96.7 8,666,679 3.4 7,799,272 3.3 1,380,580 0.5 1,177,896 0.5 1,071,743 0.4 978,540 0.4 3,554,962 1.4 3,018,524 1.3 6,007,285 2.3 5,174,960 2.2 2,659,394 1.1 2,624,312 1.1 29,936 (0.1) (76,372) - (750,541) (0.3) (588,985) (0.2) 641,448 0.3 728,033 0.3 (11,781) - (7,339) - 54,079 - 250,559 0.1 (36,859) (0.1) 305,896 0.2 2,622,535 1.0 2,930,208 1.3 590,149 0.2 640,533 0.3 2,032,386 0.8 2,289,675 1.0 (343,734) (0.1) (453,801) (0.2) (2,100) - (54,841) - 3,805 - (30,143) - (349,639) (0.1) (478,499) (0.2) 506,199 0.1 2,603,547 1.0 1,990 - 46,509 - (105,102) - (79,418) - 1,826 - 7,715 - 401,261 0.1 2,562,923 1.0 51,622 - 2,084,424 0.8 $ 2,084,008 0.8 4,374,099 1.8 $ 1,791,378 0.7 2,092,295 0.9 241,008 0.1 197,380 0.1 $ 2,032,386 0.8 2,289,675 1.0 $ 1,836,353 0.7 4,119,530 1.8 247,655 0.1 254,569 - $ 2,084,008 0.8 4,374,099 1.8 $ 0.41 0.48 $ 0.41 0.48 |
For the three months ended June 30 2019 2018 Amount % Amount % $ 252,395,071 100.0 237,883,964 100.0 243,728,392 96.6 230,084,692 96.7 8,666,679 3.4 7,799,272 3.3 1,380,580 0.5 1,177,896 0.5 1,071,743 0.4 978,540 0.4 3,554,962 1.4 3,018,524 1.3 6,007,285 2.3 5,174,960 2.2 2,659,394 1.1 2,624,312 1.1 29,936 (0.1) (76,372) - (750,541) (0.3) (588,985) (0.2) 641,448 0.3 728,033 0.3 (11,781) - (7,339) - 54,079 - 250,559 0.1 (36,859) (0.1) 305,896 0.2 2,622,535 1.0 2,930,208 1.3 590,149 0.2 640,533 0.3 2,032,386 0.8 2,289,675 1.0 (343,734) (0.1) (453,801) (0.2) (2,100) - (54,841) - 3,805 - (30,143) - (349,639) (0.1) (478,499) (0.2) 506,199 0.1 2,603,547 1.0 1,990 - 46,509 - (105,102) - (79,418) - 1,826 - 7,715 - 401,261 0.1 2,562,923 1.0 51,622 - 2,084,424 0.8 $ 2,084,008 0.8 4,374,099 1.8 $ 1,791,378 0.7 2,092,295 0.9 241,008 0.1 197,380 0.1 $ 2,032,386 0.8 2,289,675 1.0 $ 1,836,353 0.7 4,119,530 1.8 247,655 0.1 254,569 - $ 2,084,008 0.8 4,374,099 1.8 $ 0.41 0.48 $ 0.41 0.48 |
For the three months ended June 30 2019 2018 Amount % Amount % $ 252,395,071 100.0 237,883,964 100.0 243,728,392 96.6 230,084,692 96.7 8,666,679 3.4 7,799,272 3.3 1,380,580 0.5 1,177,896 0.5 1,071,743 0.4 978,540 0.4 3,554,962 1.4 3,018,524 1.3 6,007,285 2.3 5,174,960 2.2 2,659,394 1.1 2,624,312 1.1 29,936 (0.1) (76,372) - (750,541) (0.3) (588,985) (0.2) 641,448 0.3 728,033 0.3 (11,781) - (7,339) - 54,079 - 250,559 0.1 (36,859) (0.1) 305,896 0.2 2,622,535 1.0 2,930,208 1.3 590,149 0.2 640,533 0.3 2,032,386 0.8 2,289,675 1.0 (343,734) (0.1) (453,801) (0.2) (2,100) - (54,841) - 3,805 - (30,143) - (349,639) (0.1) (478,499) (0.2) 506,199 0.1 2,603,547 1.0 1,990 - 46,509 - (105,102) - (79,418) - 1,826 - 7,715 - 401,261 0.1 2,562,923 1.0 51,622 - 2,084,424 0.8 $ 2,084,008 0.8 4,374,099 1.8 $ 1,791,378 0.7 2,092,295 0.9 241,008 0.1 197,380 0.1 $ 2,032,386 0.8 2,289,675 1.0 $ 1,836,353 0.7 4,119,530 1.8 247,655 0.1 254,569 - $ 2,084,008 0.8 4,374,099 1.8 $ 0.41 0.48 $ 0.41 0.48 |
For the six months ended June 30 2019 2018 Amount % Amount % 462,995,624 100.0 433,995,926 100.0 446,666,766 96.5 419,573,451 96.7 16,328,858 3.5 14,422,475 3.3 2,439,844 0.5 2,062,251 0.5 2,011,426 0.4 1,977,790 0.5 6,796,696 1.5 5,704,053 1.3 11,247,966 2.4 9,744,094 2.3 5,080,892 1.1 4,678,381 1.0 91,756 - (152,259) - (1,489,942) (0.3) (1,031,785) (0.2) 1,070,012 0.2 1,072,044 0.2 (12,379) - (8,398) - (8,004) - 294,236 0.1 (348,557) (0.1) 173,838 0.1 4,732,335 1.0 4,852,219 1.1 1,040,248 0.2 979,748 0.2 3,692,087 0.8 3,872,471 0.9 (28,545) - (721,233) (0.2) 35,019 - (54,841) - 19,500 - (64,581) - (13,026) - (711,493) (0.2) 754,214 0.2 1,310,082 0.3 - - 8,722 - 59,680 - 47,126 - 2,699 - 4,142 - 811,195 0.2 1,361,788 0.3 798,169 0.2 650,295 0.1 4,490,256 1.0 4,522,766 1.0 3,141,636 0.7 3,485,597 0.8 550,451 0.1 386,874 0.1 3,692,087 0.8 3,872,471 0.9 3,932,126 0.9 4,114,495 0.9 558,130 0.1 408,271 0.1 4,490,256 1.0 4,522,766 1.0 0.72 0.80 0.71 0.79 |
For the six months ended June 30 2019 2018 Amount % Amount % 462,995,624 100.0 433,995,926 100.0 446,666,766 96.5 419,573,451 96.7 16,328,858 3.5 14,422,475 3.3 2,439,844 0.5 2,062,251 0.5 2,011,426 0.4 1,977,790 0.5 6,796,696 1.5 5,704,053 1.3 11,247,966 2.4 9,744,094 2.3 5,080,892 1.1 4,678,381 1.0 91,756 - (152,259) - (1,489,942) (0.3) (1,031,785) (0.2) 1,070,012 0.2 1,072,044 0.2 (12,379) - (8,398) - (8,004) - 294,236 0.1 (348,557) (0.1) 173,838 0.1 4,732,335 1.0 4,852,219 1.1 1,040,248 0.2 979,748 0.2 3,692,087 0.8 3,872,471 0.9 (28,545) - (721,233) (0.2) 35,019 - (54,841) - 19,500 - (64,581) - (13,026) - (711,493) (0.2) 754,214 0.2 1,310,082 0.3 - - 8,722 - 59,680 - 47,126 - 2,699 - 4,142 - 811,195 0.2 1,361,788 0.3 798,169 0.2 650,295 0.1 4,490,256 1.0 4,522,766 1.0 3,141,636 0.7 3,485,597 0.8 550,451 0.1 386,874 0.1 3,692,087 0.8 3,872,471 0.9 3,932,126 0.9 4,114,495 0.9 558,130 0.1 408,271 0.1 4,490,256 1.0 4,522,766 1.0 0.72 0.80 0.71 0.79 |
|---|---|---|---|---|---|
| 2019 | % 100.0 96.6 3.4 0.5 0.4 1.4 2.3 1.1 (0.1) (0.3) 0.3 - - (0.1) 1.0 0.2 0.8 (0.1) - - (0.1) 0.1 - - - 0.1 - 0.8 0.7 0.1 0.8 0.7 0.1 0.8 0.41 0.41 |
2018 Amount 237,883,964 230,084,692 7,799,272 1,177,896 978,540 3,018,524 5,174,960 2,624,312 (76,372) (588,985) 728,033 (7,339) 250,559 305,896 2,930,208 640,533 2,289,675 (453,801) (54,841) (30,143) (478,499) 2,603,547 46,509 (79,418) 7,715 2,562,923 2,084,424 4,374,099 2,092,295 197,380 2,289,675 4,119,530 254,569 4,374,099 |
2019 Amount 462,995,624 446,666,766 16,328,858 2,439,844 2,011,426 6,796,696 11,247,966 5,080,892 91,756 (1,489,942) 1,070,012 (12,379) (8,004) (348,557) 4,732,335 1,040,248 3,692,087 (28,545) 35,019 19,500 (13,026) 754,214 - 59,680 2,699 811,195 798,169 4,490,256 3,141,636 550,451 3,692,087 3,932,126 558,130 4,490,256 |
% 100.0 96.5 3.5 0.5 0.4 1.5 2.4 1.1 - (0.3) 0.2 - - (0.1) 1.0 0.2 0.8 - - - - 0.2 - - - 0.2 0.2 1.0 0.7 0.1 0.8 0.9 0.1 1.0 0.72 0.71 |
|
| Amount $ 252,395,071 243,728,392 8,666,679 1,380,580 1,071,743 3,554,962 6,007,285 2,659,394 29,936 (750,541) 641,448 (11,781) 54,079 (36,859) 2,622,535 590,149 2,032,386 (343,734) (2,100) 3,805 (349,639) 506,199 1,990 (105,102) 1,826 401,261 51,622 $ 2,084,008 $ 1,791,378 241,008 $ 2,032,386 $ 1,836,353 247,655 $ 2,084,008 $ $ |
|||||
See accompanying notes to consolidated financial statements.
6
Reviewed only, not audited in accordance with generally accepted auditing standards COMPAL ELECTRONICS, INC. AND SUBSIDIARIES
Consolidated Statements of Changes in Equity For the six months ended June 30, 2019 and 2018 (Expressed in Thousands of New Taiwan Dollars)
Equity attributable to owners of parent
Retained earnings
Total other equity interest
| Balance at January 1, 2018 Effects of retrospective application Adjusted balance at January 1, 2018 Profit for the six months ended June 30, 2018 Other comprehensive income Total comprehensive income Appropriation and distribution of retained earnings: Legal reserve appropriated Special reserve appropriated Cash dividends of ordinary share Cash dividends from capital surplus Changes in ownership interests in subsidiaries Changes in equity of associates and joint ventures accounted for using equity method Share-based payments transaction Adjustments of capital surplus for company's cash dividends received by subsidiaries Changes in non-controlling interests Balance at June 30, 2018 Balance at January 1,2019 Profit for the six months ended June 30, 2019 Other comprehensive income Total comprehensive income Appropriation and distribution of retained earnings: Legal reserve appropriated Special reserve appropriated Cash dividends of ordinary share Cash dividends from capital surplus Changes in ownership interests in subsidiaries Changes in equity of associates and joint ventures accounted for using equity method Adjustments of capital surplus for company's cash dividends received by subsidiaries Disposal of investments in equity instruments measured at fair value through other comprehensive income Changes in non-controlling interests Balance at June 30, 2019 |
Ordinary shares |
Capital surplus |
Legal reserve |
Special reserve |
Unappropriated retained earnings |
Unappropriated retained earnings |
Total retained earnings |
Exchange differences on translation of foreign financial statements |
Exchange differences on translation of foreign financial statements |
Unrealized gains (losses) on financial assets measured at fair value through other comprehensive income |
Unrealized gains (losses) on financial assets measured at fair value through other comprehensive income |
Unrealized gains (losses) on available- for-sale financial assets |
Unrealized gains (losses) on available- for-sale financial assets |
Unearned employee benefit and others |
Total other equity interest |
Treasury shares |
Total equity attributable to owners of parent |
Total equity attributable to owners of parent |
Non- controlling interests Total equity |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $ 44,191,916 - 44,191,916 - - - - - - - - - (120,450) - - $ 44,071,466 $ 44,071,466 - - - - - - - - - - - - $ 44,071,466 |
10,938,773 - |
18,252,861 - |
4,339,549 - |
33,964,736 494,051 34,458,787 3,485,597 28,828 3,514,425 (574,953) (4,491,599) (4,407,147) - (1,149) (1,155) 36,141 - - 28,533,350 32,401,419 3,141,636 451 3,142,087 (891,336) 1,363,317 (4,407,147) - - (17,020) - 15,522 - 31,606,842 |
56,557,146 494,051 |
(3,477,376) - (3,477,376) - 1,340,716 1,340,716 - - - - - - - - - (2,136,660) (1,852,952) - 803,361 803,361 - - - - - - - - - (1,049,591) |
- (5,847,823) (5,847,823) - (743,789) (743,789) - - - - - 1,130 - - - (6,590,482) (5,606,436) - (13,322) (13,322) - - - - - - - (15,522) - (5,635,280) |
(5,353,772) 5,353,772 - - - - - - - - - - - - - - - - - - - - - - - - - - - - |
(79,856) - (79,856) - 3,143 3,143 - - - - - - 79,856 - - 3,143 - - - - - - - - - - - - - - |
(8,911,004) (494,051) (9,405,055) - 600,070 600,070 - - - - - 1,130 79,856 - - (8,723,999) (7,459,388) - 790,039 790,039 - - - - - - - (15,522) - (6,684,871) |
(881,247) - (881,247) - - - - - - - - - - - - (881,247) (881,247) - - - - - - - - - - - - (881,247) |
101,895,584 - |
6,752,388 108,647,972 - - 6,752,388 108,647,972 386,874 3,872,471 21,397 650,295 408,271 4,522,766 - - - - - (4,407,147) - (881,429) - (1,018) - (484) - (156,219) - 60,025 (312,233) (312,233) 6,848,426 107,472,233 7,438,202 113,161,848 550,451 3,692,087 7,679 798,169 558,130 4,490,256 - - - - - (4,407,147) - (881,429) - 18,103 - (5,928) - 60,021 - - (419,255) (419,255) 7,577,077 112,016,469 |
|||||||||||||
| 10,938,773 | 18,252,861 | 4,339,549 | 57,051,197 | 101,895,584 | ||||||||||||||||||||||
| - - |
- - |
- - |
3,485,597 28,828 |
3,485,597 628,898 |
||||||||||||||||||||||
| - | - | - | 3,514,425 | 4,114,495 | ||||||||||||||||||||||
| 574,953 - - - - - - - - |
- 4,491,599 - - - - - - - |
|||||||||||||||||||||||||
| 18,827,814 | 8,831,148 | |||||||||||||||||||||||||
| 18,827,814 | 8,831,148 | |||||||||||||||||||||||||
| - - |
- - |
|||||||||||||||||||||||||
| - | - | |||||||||||||||||||||||||
| 891,336 - - - - - - - - |
||||||||||||||||||||||||||
| 19,719,150 |
See accompanying notes to consolidated financial statements.
7
Reviewed only, not audited in accordance with generally accepted auditing standards
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
For the six months ended June 30, 2019 and 2018
(Expressed in Thousands of New Taiwan Dollars)
| Cash flows from (used in) operating activities: Profit before tax Adjustments: Adjustments to reconcile profit (loss): Depreciation and amortization Increase (decrease) in expected credit loss Net loss (gain) on financial assets or liabilities at fair value through profit or loss Finance cost Interest income Dividend income Compensation cost of share-based payments Share of loss (profit) of associates and joint ventures accounted for using equity method Gain on disposal of property, plant and equipment Long-term prepaid rents Total adjustments to reconcile profit (loss) Changes in operating assets and liabilities: Changes in operating assets: Decrease (increase) in financial assets at fair value through profit or loss Decrease (increase) in notes and accounts receivable Decrease (increase) in other receivables Decrease (increase) in inventories Decrease (increase) in other current assets Decrease (increase) in other non-current assets Total changes in operating assets Changes in operating liabilities: Increase (decrease) in financial liabilities at fair value through profit or loss Increase (decrease) in notes and accounts payable Increase (decrease) in other payables Increase (decrease) in refund liabilities Increase (decrease) in provisions Increase (decrease) in contract liabilities Increase (decrease) in other current liabilities Others Total changes in operating liabilities Total changes in operating assets and liabilities Total adjustments Cash inflow (outflow) generated from operations Interest received Dividends received Interest paid Income taxes paid Net cash flows from (used in) operating activities Cash flows from (used in) investing activities: Redemption from financial assets at amortized cost Acquisition of investments accounted for using equity method Acquisition of financial assets at fair value through profit or loss and through other comprehensive income Proceeds from disposal of financial assets at fair value through profit or loss and through other comprehensive income Proceeds from capital reduction of investments Acquisition of property, plant and equipment Proceeds from disposal of property, plant and equipment Acquisition of intangible assets Acquisition of right-of-use assets Others Net cash flows from (used in) investing activities Cash flows from (used in) financing activities: Increase (decrease) in short-term borrowings Proceeds from issuing bonds Proceeds from long-term borrowings Repayments of long-term borrowings Payment of lease liabilities Acquisition of non-controlling interests Change in non-controlling interests Others Net cash flows from (used in) financing activities Effect of exchange rate changes on cash and cash equivalents Net increase (decrease) in cash and cash equivalents Cash and cash equivalents at beginning of period Cash and cash equivalents at end of period |
For the six months ended June 30 2019 2018 $ 4,732,335 4,852,219 3,126,771 2,343,961 6,215 6,148 (29,835) (123,016) 1,489,942 1,031,785 (849,006) (628,537) (116,880) (265,661) 50,222 (156,548) 8,004 (294,236) (33,525) (17,804) - 6,771 3,651,908 1,902,863 (613,049) (1,907,685) (12,052,020) (15,503,572) (1,362,635) (1,581,404) (9,977,643) (5,856,906) (468,577) (79,970) 555 (30,772) (24,473,369) (24,960,309) 57,275 (17,798) 10,710,766 4,541,819 116,725 3,538,354 219,225 (701,005) 56,249 77,509 (138,438) (83,547) (194,989) 231,236 (7,089) 22,524 10,819,724 7,609,092 (13,653,645) (17,351,217) (10,001,737) (15,448,354) (5,269,402) (10,596,135) 1,050,177 607,536 16,871 19,142 (1,551,877) (934,181) (845,314) (1,255,759) (6,599,545) (12,159,397) 350,000 350,000 (43,200) - (187,902) (87,525) 521,262 - 5,272 6,987 (2,355,878) (2,034,372) 45,140 20,354 (411,313) (315,015) (75,304) - (15,997) (23,389) (2,167,920) (2,082,960) 7,418,635 16,791,130 1,007,240 - 23,703,625 7,062,250 (27,868,863) (10,208,838) (386,335) - - (1,218) 17,067 2,563 (68,027) 36,772 3,823,342 13,682,659 417,050 760,253 (4,527,073) 200,555 70,296,545 70,062,713 $ 65,769,472 70,263,268 |
|---|---|
See accompanying notes to consolidated financial statements.
8
Reviewed only, not audited in accordance with generally accepted auditing standards COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to the Consolidated Financial Statements
June 30, 2019 and 2018
(Expressed in Thousands of New Taiwan Dollars, Unless Otherwise Specified)
(1) Company history
Compal Electronics, Inc. (the "Company") was incorporated in June 1984 as a company limited by shares and registered under the Ministry of Economic Affairs, R.O.C. The address of the Company's registered office is No.581 and No.581-1 Ruiguang Rd., Neihu Dist., Taipei City, Taiwan. In accordance with Article 19 of the Business Mergers and Acquisitions Act, the Company merged its subsidiary, Compal Communications, Inc. ("CCI") (the "Merger"), pursuant to the resolutions of the Board of Directors in November, 2013. The Company was the surviving company and CCI was the dissolved company. The effective date of the Merger was February 27, 2014. The Company and its subsidiaries (together referred to as the "Group" and individually as the "Group entities") primarily are involved in the manufacture and sale of notebook personal computers ("notebook PCs"), monitors, LCD TVs, mobile phones and various components and peripherals.
(2) Approval date and procedures of the consolidated financial statements:
These consolidated financial statements were authorized for issuance by the Board of Directors and issued on August 13, 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 significant changes are as follows:
(Continued)
9
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
- (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.
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 and leases of office equipment.
- 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 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 leases.
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. -
-Applied the exemption not to recognize right-of-use assets and liabilities for leases with less than 12 months of lease term.
(Continued)
10
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
-
-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. The Group accounted for its leases in accordance with IFRS 16 from the date of initial application.
- 4) Impacts on financial statements
On transition to IFRS 16, the Group recognized additional $2,981,097 thousands of rightof-use assets and $2,089,950 thousands of lease liabilities, recognizing the difference in long-term prepaid rents. When measuring lease liabilities, the Group discounted lease payments using its incremental borrowing rate at January 1, 2019. The weighted-average rate applied is 2.78%.
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 leases leases of low-value assets Variable lease payment based on an index or a rate 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 $ 2,280,672 (56,654) (176) (28,660) $ 2,195,182 $ 2,089,950 - $ 2,089,950 |
|---|---|
(Continued)
11
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
- (b) The impact of IFRS endorsed by FSC but not yet effective
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, 2020 in accordance with Ruling No. 1080323028 issued by the FSC on July 29, 2019:
| 1080323028 issued by the FSC on July 29, 2019: | |
|---|---|
| Effective date | |
| New, Revised or Amended Standards and Interpretations | per IASB |
| Amendments to IFRS 3 “Definition of a Business” | January 1, 2020 |
| Amendments to IAS 1 and IAS 8 “Definition of Material” | January 1, 2020 |
The Group assesses that the adoption of the above-mentioned standards would not have any material impact on its consolidated financial statements.
- (c) 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:
| Effective date | |
|---|---|
| New, Revised or Amended Standards and Interpretations | per IASB |
| 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 |
The Group is evaluating the impact of its initial adoption of the above-mentioned standards or interpretations on its consolidated financial position and consolidated financial performance. The results thereof will be disclosed when the Group completes its evaluation.
(4) Summary of significant accounting policies:
- (a) Statement of compliance
These consolidated financial statements have been prepared in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers (hereinafter referred to as the Regulations) and the guidelines of IAS 34 Interim Financial Reporting which are endorsed by the FSC. These consolidated interim financial statements do not include all of the information required by the Regulations and by the International Financial Reporting Standards, the International Accounting Standards, IFRIC Interpretations and SIC Interpretations endorsed by the FSC (hereinafter referred to as the IFRS endorsed by the FSC) for a complete set of the annual financial statements.
Except as described in the following paragraph, the significant accounting policies adopted in the interim financial statements are consistent with the consolidated financial statements for the year ended December 31, 2018. For related information, please refer to note (4) of the consolidated financial statements for the year ended December 31, 2018.
(Continued)
12
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
(b) Basis of consolidation
Principles of preparation of the consolidated financial statements are consistent with the consolidated financial statements for the year ended December 31, 2018. For related information, please refer to note (4)(c) of the consolidated financial statements for the year ended December 31, 2018.
To list of subsidiaries in the consolidated financial statements as follows:
| Percentage of | ||||||
|---|---|---|---|---|---|---|
| ownership | ||||||
| Name of | June 30, | December | June 30, | |||
| investor | Name of Subsidiary | Nature of Operation | 2019 | 31, 2018 | 2018 | Description |
| The Company | Panpal Technology Corp. | Investment | 100% | 100% | 100% | Panpal held 31,648 |
| (“Panpal”) | thousand shares of the | |||||
| Company as of June 30, | ||||||
| 2019, which represented | ||||||
| 0.7% of the Company’s | ||||||
| outstanding shares. (note | ||||||
| 1&2) | ||||||
〞 |
Gempal Technology Corp. | 〃 |
100% | 100% | 100% | Gempal held 18,369 |
| (“Gempal”) | thousand shares of the | |||||
| Company as of June 30, | ||||||
| 2019, which represented | ||||||
| 0.4% of the Company’s | ||||||
| outstanding shares. (note | ||||||
| 1&2) | ||||||
〃 |
Hong Ji Capital Co., Ltd. | 〃 |
100% | 100% | 100% | |
| (“Hong Ji”) | ||||||
〃 |
Hong Jin Investment Co., | 〃 |
100% | 100% | 100% | |
| Ltd. (“Hong Jin”) | ||||||
〃 |
Zhaopal Investment Co., | 〃 |
- | 100% | 100% | The liquidation procedures |
| Ltd. (“Zhaopal”) | had been completed in | |||||
| February 2019. | ||||||
〃 |
Yongpal Investment Co., | 〃 |
- | 100% | 100% | The liquidation procedures |
| Ltd. (“Yongpal”) | had been completed in | |||||
| November 2018. | ||||||
〃 |
Kaipal Investment Co., Ltd. | 〃 |
- | 100% | 100% | The liquidation procedures |
| (“Kaipal”) | had been completed in | |||||
| May 2019. | ||||||
| The Company, | Accesstek, Inc. (“ATK”) | Design, manufacturing | 38% | 38% | 38% | The Group had the ability to |
| Panpal, et al. | and sales of optical disk | control ATK. ATK was | ||||
| drives and components | dissolved on June 30, 2009. | |||||
〃 |
Arcadyan Technology | R&D, manufacturing and | 35% | 35% | 36% | The Group had the ability to |
| Corp. (“Arcadyan”) | sales of wireless network, | control Arcadyan. | ||||
| integrated household | ||||||
| electronics, and mobile | ||||||
| office products | ||||||
| The Company | Rayonnant Technology | Manufacturing and sales | 100% | 100% | 100% | |
| Co., Ltd. (“Rayonnant | of PCs, computer | |||||
| Technology”) | periphery devices, and | |||||
| electronic components | ||||||
〃 |
HengHao Technology Co., | Manufacturing and sales | 100% | 100% | 100% | |
| Ltd. (“HengHao”) | of PCs, computer | |||||
| periphery devices, and | ||||||
| electronic components | ||||||
〃 |
Ripal Optoelectronics Co., | Manufacturing of electric | 100% | 100% | 100% | |
| Ltd. (“Ripal”) | appliance and audiovisual | |||||
| electric products | ||||||
〃 |
Mactech Co., Ltd | Manufacturing of | 53% | 53% | 53% | |
| (“Mactech”) | equipment and lighting, | |||||
| retailing of equipment and | ||||||
| international trading |
(Continued)
13
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Name of investor Name of Subsidiary Nature of Operation The Company General Life Biotechnology Co., Ltd. (“GLB”) Manufacturing and sales of medical equipment 〃Unicore BioMedical Co., Ltd. (“Unicore”) Management consulting services, rental and leasing business, wholesale and retail sale of medical equipment 〃Hippo Screen Neurotech Co., Ltd. (“Hippo Screen”) Management consulting services, rental and leasing business, wholesale and retail sale of precision instruments and international trading 〃Shennona Taiwan Co., Ltd. (“Shennona TW”) Management consulting services, rental and leasing business, wholesale and retail sale of precision instruments and international trading 〃Shennona Corporation (“Shennona”) Medical care IOT business 〃Auscom Engineering Inc. (“Auscom”) R&D of notebook PC related products and components 〃Just International Ltd. (“Just”) Manufacturing, sales and maintenance of monitors and LCD TVs, and investment 〃Compal International Holding Co., Ltd. (“CIH”) Sales and manufacturing of notebook PCs and investments 〃Compal Electronics (Holding) Ltd. (“CEH”) Investment 〃Bizcom Electronics, Inc. (“Bizcom”) Warranty services and marketing of monitors and notebook PCs 〃Flight Global Holding Inc. (“FGH”) Investment 〃High Shine Industrial Corp. (“HSI”) 〃〃Compal Europe (Poland) Sp. z o.o. (“CEP”) Maintenance and warranty services of notebook PCs 〃Big Chance International Co., Ltd. (“BCI”) Investment 〃Compal Rayonnant Holdings Limited (“CRH”) 〃〃Core Profit Holdings Limited (“CORE”) 〃〃Compalead Electronics B.V. (“CPE”) 〃 |
Percentage of ownership June 30, 2019 December 31, 2018 June 30, 2018 Description 50% 50% 50% 100% 100% 100% 70% - - Hippo Screen was established in January 2019. 100% - - Shennona TW was established in March 2019. 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% (notes 1 & 2) 100% 100% 100% (notes 1 & 2) 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% (note 2) 100% 100% 100% |
|---|---|
| June 30, 2019 |
|
| 50% 100% 70% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% |
(Continued)
14
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Name of investor Name of Subsidiary Nature of Operation Panpal and Gempal Compalead Eletronica do Brasil Industria e Comercio Ltda. (“CEB”) Manufacturing of notebook PCs 〃Compal Electronics India Private Limited (“CEIN”) Manufacturing and warranty service of mobile phones Just Compal Display Holding (HK) Limited (“CDH (HK)”) Investment 〃Compal Electronics International Ltd. (“CII”) 〃〃Compal International Ltd. (“CPI”) Sales of monitors, LCD TVs and related components CDH (HK) Compal Electronics (China) Co., Ltd. (“CPC”) Manufacturing and sales of monitors 〃Compal Optoelectronics (Kunshan) Co., Ltd. (“CPO”) Manufacturing and sales of LCD TVs 〃Compal System Trading (Kunshan) Co., Ltd. (“CST”) International trade and distribution of computers and electronic components CPC Compal Smart Device (Chongqing) Co., Ltd. (“CSD”) Research, manufacture and sales of communication devices, mobile phones, electronic computer, smart watch, and provide related technical service CII Smart International Trading Ltd. (“Smart”) Sales of electronic products and related components 〃Amexcom Electronics Inc. (“AEI”) Sales and maintenance of LCD TVs 〃Mexcom Electronics, LLC (“MEL”) Investment 〃Mexcom Technologies, LLC (“MTL”) 〃MEL and MTL CENA Electromex S.A. de C.V. (“CMX”) Manufacturing, sales, and maintenance of LCD TVs CIH Compal International Holding (HK) Limited (“CIH (HK)”) Investment 〃Jenpal International Ltd. (“Jenpal”) 〃〃Prospect Fortune Group Ltd. (“PFG”) Sales of notebook PCs and related components 〃Fortune Way Technology Corp. (“FWT”) Investment |
Percentage of ownership June 30, 2019 December 31, 2018 June 30, 2018 Description 100% 100% 100% (notes 1 & 2) 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% (notes 1 & 2) 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% (notes 1 & 2) 100% 100% 100% |
|---|---|
| June 30, 2019 |
|
| 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% |
(Continued)
15
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Name of investor Name of Subsidiary Nature of Operation CIH (HK) Compal Electronics Technology (Kunshan) Co., Ltd. (“CET”) Manufacturing of notebook PCs 〃Compal Information (Kunshan) Co., Ltd. (“CIC”) 〃〃Compal Information Technology (Kunshan) Co., Ltd. (“CIT”) 〃〃Kunshan Botai Electronics Co., Ltd. (“BT”) 〃〃Compal Information Research and Development (Nanjing) Co., Ltd. (“CIN”) Software and hardware R&D of computers, mobile phones and electronic components 〃Compal Digital Technology (Kunshan) Co., Ltd. (“CDT”) Manufacturing and sales of notebook PCs, mobile phones, and digital products BT Compower Global Service Co., Ltd. (“CGS”) Maintenance and warranty service of notebook PCs CDH (HK) and CIH (HK) Compal Investment (Jiansu) Co., Ltd. (“CIJ”) Investment CIJ Compal Display Electronics (Kunshan) Co., Ltd. (“CDE”) Manufacturing and sales of LCD TVs The Company and Webtek Etrade Management Co., Ltd. (“Etrade”) Investment The Company Webtek Technology Co., Ltd. (“Webtek”) Sales of mobile phones 〃Forever Young Technology Inc. (“Forever”) 〃〃UniCom Global, Inc. (“UCGI”) Manufacturing and sales of computers and electronic components 〃Palcom International Corporation (“Palcom”) Sales of mobile phones Etrade Compal Communication (Nanjing) Co., Ltd. (“CCI Nanjing”) Manufacturing and processing of mobile phones and tablet PCs 〃Compal Digital Communication (Nanjing) Co., Ltd. (“CDCN”) 〃〃Compal Wireless Communication (Nanjing) Co., Ltd. (“CWCN”) 〃Forever Hanhelt Communication (Nanjing) Co., Ltd. (“Hanhelt”) R&D and manufacturing of electronic communication equipment 〃Giant Rank Trading Ltd. (“GIA”) Sales of mobile phones |
Percentage of ownership June 30, 2019 December 31, 2018 June 30, 2018 Description 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% |
|---|---|
| June 30, 2019 |
|
| 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% |
(Continued)
16
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Percentage of | ||||||
|---|---|---|---|---|---|---|
| ownership | ||||||
| Name of | June 30, | December | June 30, | |||
| investor | Name of Subsidiary | Nature of Operation | 2019 | 31, 2018 | 2018 | Description |
| ATK | OptoRite Inc. | Sales of optical disc | 100% | 100% | 100% | |
| drives | ||||||
〃 |
MSI-ATK Otpics Holding | Investment | 100% | 100% | 100% | |
| Corporation | ||||||
| (“MSI-ATK”) | ||||||
〃 |
Maitek (BVI) Corporation | 〃 |
100% | 100% | 100% | |
| (“Maitek”) | ||||||
| Arcadyan | Arcadyan Technology N.A. | Sales of wireless network | 100% | 100% | 100% | (notes 1 & 2) |
| Corp. (“Arcadyan | products | |||||
| USA”) | ||||||
〃 |
Arcadyan Germany | Technical support of | 100% | 100% | 100% | (notes 1 & 2) |
| Technology GmbH | wireless network products | |||||
| (“Arcadyan Germany”) | ||||||
〃 |
Arcadyan Technology | Sales of wireless network | 100% | 100% | 100% | (notes 1 & 2) |
| Corporation Korea | products | |||||
| (“Arcadyan Korea”) | ||||||
〃 |
Arcadyan Holding (BVI) | Investment | 100% | 100% | 100% | |
| Corp. (“Arcadyan | ||||||
| Holding”) | ||||||
〃 |
Arcadyan Technology | Technical support of | 100% | 100% | 100% | (notes 1 & 2) |
| Limited (“Arcadyan | wireless network products | |||||
| UK”) | ||||||
〃 |
Arcadyan Technology | Sales of wireless network | 100% | 100% | 100% | (notes 1 & 2) |
| Australia Pty Ltd. | products | |||||
| ("Arcadyan AU") | ||||||
| Arcadyan and | Arcadyan do Brasil Ltda. | Sales of wireless network | 100% | 100% | 100% | (notes 1 & 2) |
| Zhi-pal | (“Arcadyan Brasil”) | products | ||||
| Arcadyan | Zhi-pal Technology Inc. | Investment | 100% | 100% | 100% | (notes 1 & 2) |
| (“Zhi-pal”) | ||||||
〃 |
Tatung Technology Inc. | R&D and sales of | 61% | 61% | 61% | |
| (“TTI”) | household digital | |||||
| electronic products | ||||||
〃 |
AcBel Telecom Inc. | Investment | 51% | 51% | 51% | (notes 1 & 2) |
| (“AcBel Telecom”) | ||||||
| The Company, | Compal Broadband | R&D and sales of cable | 64% | 64% | 72% | |
| Arcadyan, and its | Network Inc. (“CBN”) | modem, digital set-up | ||||
| subsidiaries | box, and other | |||||
| communication products | ||||||
| CBN | Speedlink Tradings | Import and export | 100% | 100% | 100% | |
| Limited (“Speedlink”) | business | |||||
〃 |
Compal Broadband | Import and export | 100% | 100% | 100% | |
| Networks Belgium | business, technical | |||||
| BVBA ("CBNB") | support and consulting | |||||
| service of broadband | ||||||
| networks | ||||||
| Arcadyan | Sinoprime Global Inc. | Investment | 100% | 100% | 100% | (notes 1 & 2) |
| Holding | (“Sinoprime”) | |||||
〃 |
Arcadyan Technology | R&D and sales of wireless | 100% | 100% | 100% | |
| (Shanghai) Corp. (“SVA | network products | |||||
| Arcadyan”) | ||||||
〃 |
Arch Holding (BVI) Corp. | Investment | 100% | 100% | 100% | |
| (“Arch Holding”) | ||||||
| Arch Holding | Compal Networking | Manufacturing of wireless | 100% | 100% | 100% | |
| (Kunshan) Co., Ltd. | network products | |||||
| (“CNC”) | ||||||
| Sinoprime | Arcadyan Technology | Manufacturing of wireless | 100% | - | - | Arcadyan Vietnam was |
| (Vietnam) Co., Ltd. | network products | established in March 2019. | ||||
| (“Arcadyan Vietnam”) | (note 1) | |||||
| AcBel Telecom | Leading Images Ltd. | Investment | 100% | 100% | 100% | (notes 1 & 2) |
| (“Leading Images”) | ||||||
| Leading Images | Astoria Networks GmbH | Sales of wireless network | 100% | 100% | 100% | (notes 1 & 2) |
| (“Astoria GmbH”) | products | |||||
| (Continued) |
17
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Percentage of | ||||||
|---|---|---|---|---|---|---|
| ownership | ||||||
| Name of | June 30, | December | June 30, | |||
| investor | Name of Subsidiary | Nature of Operation | 2019 | 31, 2018 | 2018 | Description |
| TTI | Quest International Group | Investment | 100% | 100% | 100% | |
| Co., Ltd. (“Quest”) | ||||||
〃 |
Tatung Technology of | Sales of household digital | 100% | 100% | 100% | (notes 1 & 2) |
| Japan Co., Ltd. | electronic products | |||||
| (“TTJC”) | ||||||
| Quest | Exquisite Electronic Co., | Investment | 100% | 100% | 100% | |
| Ltd. (“Exquisite”) | ||||||
| Exquisite | Tatung Home Appliances | Manufacturing of | 100% | 100% | 100% | |
| (Wujiang) Co., Ltd. | household digital | |||||
| (“THAC”) | electronic products | |||||
| HSI | Intelligent Universal | Investment | 100% | 100% | 100% | |
| Enterprise Ltd. (“IUE”) | ||||||
〃 |
Goal Reach Enterprises | 〃 |
100% | 100% | 100% | |
| Ltd. (“Goal”) | ||||||
| IUE | Compal (Vietnam) Co., | R&D, manufacturing, | 100% | 100% | 100% | |
| Ltd. (“CVC”) | sales, and maintenance of | |||||
| notebook PCs, computer | ||||||
| monitors, LCD TVs and | ||||||
| electronic components | ||||||
| Goal | Compal Development & | Construction of and | 100% | 100% | 100% | |
| Management (“Vietnam”) | investment in | |||||
| Co., Ltd. (“CDM”) | infrastructure in Ba-Thien | |||||
| industrial district of | ||||||
| Vietnam | ||||||
| Rayonnant | Allied Power Holding | Investment | 100% | 100% | 100% | |
| Technology | Corp. (“APH”) | |||||
| and CRH | ||||||
| APH | Primetek Enterprises | 〃 |
100% | 100% | 100% | |
| Limited (“PEL”) | ||||||
〃 |
Rayonnant Technology | 〃 |
100% | 100% | 100% | |
| (HK) Co., Ltd. | ||||||
| (“Rayonnant | ||||||
| Technology (HK)”) | ||||||
| Rayonnant | Rayonnant Technology | Manufacturing and sales | 100% | 100% | 100% | |
| Technology | (Taicang) Co., Ltd. | of aluminum alloy and | ||||
| (HK) | (“Rayonnant | magnesium alloy products | ||||
| Technology (Taicang)”) | ||||||
| HengHao | HengHao Holdings A Co., | Investment | 100% | 100% | 100% | |
| Ltd. (“HHA”) | ||||||
| HHA | HengHao Holdings B Co., | 〃 |
100% | 100% | 100% | |
| Ltd. (“HHB”) | ||||||
| HHB | HengHao Trading Co., Ltd. | Marketing and | 100% | 100% | 100% | |
| international trade | ||||||
〃 |
HengHao Optoelectronics | Production of touch | 100% | 100% | 100% | |
| Technology (Kunshan) | panels and related | |||||
| Co., Ltd. (“HengHao | components | |||||
| Kunshan”) | ||||||
〃 |
Lucom Display Technology | Manufacturing of touch | 100% | 100% | 100% | |
| (Kunshan) Limited | panels and LCD TVs | |||||
| (“Lucom”) | ||||||
| BCI | Center Mind International | Investment | 100% | 100% | 100% | |
| Co., Ltd. (“CMI”) | ||||||
〃 |
Prisco International Co., | 〃 |
100% | 100% | 100% | |
| Ltd. (“PRI”) | ||||||
| CMI | Compal Investment | Outward investment and | 100% | 100% | 100% | |
| (Sichuan) Co., Ltd. (“CIS”) | consulting services |
(Continued)
18
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Name of investor Name of Subsidiary Nature of Operation PRI Compal Electronics (Chongqing) Co., Ltd. (“CEQ”) R&D, manufacturing and sales of notebook PCs, related components, related maintenance and warranty services CIS Compal Electronics (Chengdu) Co., Ltd. (“CEC”) R&D and manufacturing of notebook PCs, tablet PCs, digital products, network switches, wireless AP, and automobile electronic products 〃Compal Management (Chengdu) Co., Ltd. (“CMC”) Corporate management consulting, training and education, business information consulting, financial and tax consulting, investment consulting, and investment management services CORE Billion Sea Holdings Limited (“BSH”) Investment BSH Mithera Capital Io LP (“Mithera”) Investment GLB Rapha Bio Ltd. (“RBL”) Detector and feature Unicore Raycore Biotech Co., Ltd. (“Raycore”) Animal medication retail and wholesale |
Percentage of ownership June 30, 2019 December 31, 2018 June 30, 2018 Description 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% (note 2) 99% - - Mithera was established in June 2019. 100% 100% 100% 51% 51% 51% |
|---|---|
| June 30, 2019 |
|
| 100% 100% 100% 100% 99% 100% 51% |
Note 1: The financial statements of the subsidiary as of June 30, 2019 have not been reviewed by CPA. Note 2: The financial statements of the subsidiary as of June 30, 2018 have not been reviewed by CPA.
-
(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
(Continued)
19
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
-
3) 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 and the providers do not have the right to vary; or -
-the Group designed the asset in a way that predetermines how and for what purpose it will be used.
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 lessee
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:
-
- -
fixed payments;
-
-variable lease payments that depend on an index or a rate, initially measured using the index or rate as at the commencement date; -
- -
- -
amounts expected to be payable under a residual value guarantee; and
-
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:
-there is a change in future lease payments arising from the change in an index or rate; or
(Continued)
20
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
-
-there is a change in the Group’s estimate of the amount expected to be payable under a residual value guarantee; or -
-there is a change of its assessment on whether it will exercise a purchase, extension or termination option; or -
- -
there is any lease modifications
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 statement of financial position.
The Group has elected not to recognize right-of-use assets and lease liabilities for short-term leases of machinery and office equipment that have a lease term of 12 months or less and leases of low-value assets. The Group recognizes the lease payments associated with these leases as an expense on a straight-line basis over the lease term.
- (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.
- (d) Income taxes
Tax expense in the interim financial statements is measured and disclosed according to paragraph B12 of IAS 34 "Interim Financial Reporting".
Income tax expense for the year is best estimated by multiplying pretax 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.
For a change in tax rate that is substantively enacted in an interim period, the effect of the change should immediately be recognized in the interim period in which the change occurs.
(Continued)
21
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
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 effective tax rate at the time of realization or liquidation and recognized directly in equity or other comprehensive income as tax expense.
(e) Employee benefits
Under defined benefit plans, pension cost for an interim period is calculated on a year-to-date basis by using the actuarially determined pension cost rate at the end of the prior financial year adjusted for significant market fluctuations since that time and for significant curtailments, settlements, or other significant one-off events.
(5) Significant accounting assumptions and judgments, and major sources of estimation uncertainty:
The preparation of the consolidated financial statements in conformity with Regulations as well as IFRSs (in accordance with IAS 34 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.
In the preparation of the consolidated interim financial statements, the major sources of significant accounting assumptions, judgments and estimation uncertainty are consistent with note (5) of the annual consolidated financial statements for the year ended December 31, 2018.
(6) Explanation of significant accounts:
Except for the following disclosures, there is no significant difference compared with the consolidated financial statements for the year ended December 31, 2018. Please refer to the note (6) of the consolidated financial statements for the year ended December 31, 2018 and for other related information.
(a) Cash and cash equivalents
| June 30, 2019 Cash on hand $ 19,813 Checking accounts and demand deposits 15,906,591 Time deposits 49,753,365 Bonds purchased under resale agreements 89,703 $ 65,769,472 |
December 31, 2018 June 30, 2018 10,834 10,507 12,389,146 6,244,287 57,033,555 63,314,263 863,010 694,211 70,296,545 70,263,268 |
|---|---|
Please refer to note (6)(ac) for the disclosure of the exchange rate risk, the interest rate risk and the fair value sensitivity analysis of the financial assets and liabilities of the Group.
(Continued)
22
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
(b) Financial assets and liabilities at fair value through profit or loss
| June 30, 2019 Mandatorily measured at fair value through profit or loss: Non-derivative financial assets Structured deposits $ 4,586,046 Stock listed in domestic markets 227,478 Unlisted fund in domestic or foreign markets 114,275 Derivative instruments not used for hedging Foreign exchange contracts 641 Swap contracts 3,637 Total $ 4,932,077 Current $ 4,817,802 Non-current 114,275 $ 4,932,077 June 30, 2019 Financial liabilities held-for-trading: Derivative instruments not used for hedging Foreign exchange contracts $ 84,188 Swap contracts - Total $ 84,188 |
June 30, 2019 Mandatorily measured at fair value through profit or loss: Non-derivative financial assets Structured deposits $ 4,586,046 Stock listed in domestic markets 227,478 Unlisted fund in domestic or foreign markets 114,275 Derivative instruments not used for hedging Foreign exchange contracts 641 Swap contracts 3,637 Total $ 4,932,077 Current $ 4,817,802 Non-current 114,275 $ 4,932,077 June 30, 2019 Financial liabilities held-for-trading: Derivative instruments not used for hedging Foreign exchange contracts $ 84,188 Swap contracts - Total $ 84,188 |
December 31, 2018 June 30, 2018 3,965,062 1,703,474 633,859 1,189,597 69,390 46,401 10,168 244,917 2,045 - 4,680,524 3,184,389 4,611,134 3,137,988 69,390 46,401 4,680,524 3,184,389 December 31, 2018 June 30, 2018 26,913 4,401 - 2,264 26,913 6,665 |
|---|---|---|
The Group uses derivative instruments to hedge foreign currency risk the Group is exposed to arising from its operating activities. The following derivative instruments not applied hedge accounting were classified as mandatorily measured at fair value through profit or loss and held-fortrading financial liabilities :
| Derivative financial assets: Foreign exchange contracts: Forward exchange sold Forward exchange purchased Forward exchange purchased |
June 30, 2019 | |
|---|---|---|
| Contract amount (in thousand) EUR 3,000 USD 5,167 USD 1,100 |
Currency Maturity date EUR to USD July 12~September 27, 2019 USD to MXN August 29, 2019 USD to BRL August 6, 2019 |
(Continued)
23
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Swap contracts: Currency Swap Derivative financial liabilities: Foreign exchange contracts: Forward exchange sold Forward exchange sold Forward exchange purchased Forward exchange purchased Derivative financial assets: Foreign exchange contracts: Forward exchange sold Swap contracts: Currency swap Derivative financial liabilities: Foreign exchange contracts: Forward exchange sold Forward exchange sold Forward exchange sold Forward exchange purchased Derivative financial assets: Foreign exchange contracts: Forward exchange purchased Forward exchange purchased Forward exchange sold Forward exchange sold |
June 30, 2019 | |
|---|---|---|
| Contract amount (in thousand) USD 9,000 EUR 49,500 EUR 5,000 USD 4,128 USD127,400 |
Currency Maturity date USD to TWD July 30~August 14, 2019 EUR to USD July 5~September 27, 2019 EUR to TWD July 30~August 29, 2019 USD to MXN July 30, 2019 USD to BRL July 1~December 16, 2019 December 31, 2018 |
|
| Contract amount (in thousand) EUR 30,200 USD 27,300 EUR 16,000 EUR 5,000 EUR 1,000 USD 136,900 |
Currency Maturity date EUR to USD January 14~March 28, 2019 USD to TWD February 14, 2019 EUR to USD February 26~March 28, 2019 EUR to USD January10~February 11, 2019 EUR to TWD March 25, 2019 USD to BRL January 3~April 16, 2019 June 30, 2018 |
|
| Contract amount (in thousand) USD136,000 USD 6,546 EUR 42,700 EUR 4,000 |
Currency Maturity date USD to BRL July 12, 2018~January 2, 2019 USD to MXN July 13~August 14, 2018 EUR to USD July 10~October 9, 2018 EUR to TWD July 30~August 14, 2018 |
(Continued)
24
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Derivative financial liabilities: Foreign exchange contracts: Forward exchange sold Forward exchange purchased Swap contracts: Currency swap |
June 30, 2018 | |
|---|---|---|
| Contract amount (in thousand) EUR 8,000 USD 9,838 USD 7,300 |
Currency Maturity date EUR to USD July 25~October 9, 2018 USD to MXN August 30, 2018 USD to TWD July 23~July 25, 2018 |
The market risk related to the financial instruments please refer to note (6)(ac).
As of June 30, 2019 and December 31 and June 30, 2018, the Group did not provide any aforementioned financial assets as collaterals for its loans.
- (c) Financial assets at fair value through other comprehensive income
| June 30, 2019 Equity investments at fair value through other comprehensive income: Stock listed in domestic markets $ 2,507,733 Stock listed in foreign markets 428,939 Stock unlisted in domestic markets 2,064,250 Stock unlisted in foreign markets 195,828 Total $ 5,196,750 |
December 31, 2018 June 30, 2018 2,730,648 3,290,133 400,184 397,787 1,990,100 2,216,920 51,363 92,960 5,172,295 5,997,800 |
|---|---|
The purpose that the Group invests in the above-mentioned equity securities is for long-term strategies, but rather for trading purpose. Therefore, these equity securities are designated as at FVOCI.
During the first two quarters of 2019, the Group had sold all of its shareholdings in PrimeSensor Technology Inc. and Macroblock Inc., which were measured at fair value through other comprehensive income. The fair value of the shares was $82,021 when disposed and the cumulative profits amounted to $15,522, which had been transferred to retained earnings from other comprehensive income.
During the first two quarters of 2018, the Group did not sold any of its financial assets measured at fair value through other comprehensive income. During the period, no cumulative profits and losses had been transferred to retained earnings from other comprehensive income.
If there is an increase (decrease) in the market price by 5% on the reporting date of the equity securities hold by the Group, the increase (decrease) in other comprehensive income (pre-tax) for the six months ended June 30, 2019 and 2018, will be $259,838 and $299,890. These analyses are
(Continued)
25
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
performed on the same basis for the period and assume that all other variables remain the same.
The Group’s information of market risk please refer to note (6)(ac).
As of June 30, 2019 and December 31 and June 30, 2018, the Group did not provide any financial assets at fair value through other comprehensive income as collaterals for its loans.
-
(d) Financial instruments used for hedging
-
(i) Financial instruments used for hedging were as follows:
| June 30, 2019 Cash flow hedge: Financial assets used for hedging: Forward exchange contracts $ - |
June 30, 2019 |
December 31, 2018 June 30, 2018 - 8,722 |
|---|---|---|
- (ii) Cash flow hedge
The Group’ s strategy is to use forward exchange contracts to hedge its foreign currency exposure in respect of forecasted future sales.
As of June 30, 2019 and December 31, 2018, the Group did not enter into any hedge contract. As of June 30, 2018, the amount related to the items designated as hedge instruments were as follows:
| Derivative financial assets used for hedging Forward exchange purchased (forecasted sales revenue) |
June | 30, 2018 | |
|---|---|---|---|
| Contract amount (in thousands) |
Currency USD to MXN |
Maturity period Average strike price July 30~August 30, 2018 19.328 |
|
USD 11,526 |
-
(iii) For the six months ended June 30, 2019 and 2018, the profits (losses) of changes in fair value of derivative financial instruments used for hedging reclassified from other equity to profit or loss is recognized as revenue in the statement of comprehensive income. Please refer to note (6)(ab).
-
(iv) For the six months ended June 30, 2019 and 2018, the ineffective portion of cash flow hedge recognized in profits (losses) amounted of $(5,934) and $1,548, recorded as “other gains and losses, net”.
(Continued)
26
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
- (e) Current financial assets measured at amortized costs
| June 30, | December 31, | June 30, | ||
|---|---|---|---|---|
| 2019 | 2018 | 2018 | ||
| Common bonds – Taiwan Star Telecom | ||||
| Corporation Limited (“Taiwan Star”) | $ | - | 350,000 | 350,000 |
The Group has assessed that these financial assets are held to maturity to collect contractual cash flows, which consist solely of payments of principal and interest on the principal amount outstanding. Therefore, these investments were classified as financial assets measured at amortized cost.
As of December 31 and June 30, 2018, the Group did not provide the aforementioned financial assets as collaterals for its loans.
- (f) Notes and accounts receivable
| June 30, 2019 Notes receivables from operating activities $ 26,837 Accounts receivables – measured at amortized cost 194,250,370 Accounts receivables – fair value through other comprehensive income 25,483,569 219,760,776 Less: allowance for uncollectible accounts (3,947,669) $ 215,813,107 Notes and accounts receivable $ 215,780,768 Notes and accounts receivable – related parties $ 32,339 |
December 31, 2018 June 30, 2018 102,775 70,728 184,671,402 165,448,758 23,020,497 31,551,661 207,794,674 197,071,147 (4,020,603) (4,046,442) 203,774,071 193,024,705 203,715,965 192,958,770 58,106 65,935 |
|---|---|
The Group has assessed a portion of its trade receivables that was held within a business model whose objective is achieved by both collecting contractual cash flows and selling financial assets; therefore, such trade receivables were measured at fair value through other comprehensive income.
The Group applies the simplified approach to provide for its expected credit losses, i.e. the use of lifetime expected loss provision for all receivables. To measure the expected credit losses, trade receivables have been grouped based on shared credit risk characteristics and the days past due, as well as incorporated forward looking information.
(Continued)
27
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
- (i) The loss allowance provision of IT product segment of the Group was determined as follows:
| June 30, 2019 | June 30, 2019 | ||
|---|---|---|---|
| Credit rating Carrying amount of accounts receivable Weighted- average ECL rate Level A $ 197,655,464 0% Level B 10,695,625 0.654% Level C 3,830,424 100% $ 212,181,513 December 31, 2018 |
Lifetime ECLs Credit- impaired - No 69,945 No 3,830,424 Yes 3,900,369 |
||
| Credit rating Carrying amount of accounts receivable Weighted- average ECL rate Level A $ 186,203,302 0% Level B 11,907,279 1.208% Level C 3,830,424 100% $ 201,941,005 June 30, 2018 |
Lifetime ECLs Credit- impaired - No 143,862 No 3,830,424 Yes 3,974,286 |
||
| Credit rating Carrying amount of accounts receivable Level A $ 174,176,669 Level B 12,510,803 Level C 3,865,313 $ 190,552,785 |
Weighted- average ECL rate 0% 1.135% 100% |
Lifetime ECLs Credit- impaired - No 142,025 No 3,865,313 Yes 4,007,338 |
- (ii) The loss allowance provision of strategically integrated product segment of the Group was determined as follows:
| June 30, 2019 | June 30, 2019 | ||
|---|---|---|---|
| Credit rating Carrying amount of accounts receivable Level A $ 3,555,631 Level B 3,287,904 Level C 704,872 Level D~E - Level F 30,856 $ 7,579,263 |
Weighted- average ECL rate 0% 0.11% 1.83% - 100% |
Lifetime ECLs Credit- impaired - No 3,512 No 12,932 No - - 30,856 Yes 47,300 |
(Continued)
28
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| December 31, 2018 | December 31, 2018 | ||
|---|---|---|---|
| Credit rating Carrying amount of accounts receivable Weighted- average ECL rate Level A $ 1,550,848 0.01% Level B 3,024,709 0.11% Level C 1,247,546 1.00% Level D~E - - Level F 30,566 100% $ 5,853,669 June 30, 2018 |
Lifetime ECLs Credit- impaired 82 No 3,194 No 12,475 No - - 30,566 Yes 46,317 |
||
| Credit rating Carrying amount of accounts receivable Level A $ 2,206,140 Level B 3,730,950 Level C 550,768 Level D~E - Level F 30,504 $ 6,518,362 |
Weighted- average ECL rate 0% 0.09% 1% - 100% |
Lifetime ECLs Credit- impaired - No 3,179 No 5,421 No - - 30,504 Yes 39,104 |
The aging analysis of notes and accounts receivable were determined as follows:
| June 30, 2019 Overdue 1 to 180 days $ 2,432,380 Overdue 181 to 365 days 41 Overdue 365 days and over 10,874 $ 2,443,295 |
June 30, 2019 |
December 31, 2018 June 30, 2018 2,919,586 1,021,496 15,809 - 25,555 - 2,960,950 1,021,496 |
|---|---|---|
The movement in the allowance for notes and accounts receivable was as follows:
For the six months ended June 30,
| Balance at January 1, 2019 and 2018 Impairment losses recognized Amounts written off Effect of changes in exchange rates Balance at June 30, 2019 and 2018 |
2019 2018 $ 4,020,603 4,021,894 7,458 24,017 (85,918) - 5,526 531 $ 3,947,669 4,046,442 |
|---|---|
(Continued)
29
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Allowance for uncollectible account is the balance of accounts receivables which are uncollectable. Except for evaluating the situation of the customers’ payment records and widely analyzing the credit rating of customers, the Group also takes all the necessary procedures for collection. The Group believes that there is no doubt for the recovery of the due but unimpaired accounts receivable, therefore, no allowance recognized.
The Group entered into accounts receivable factoring agreements with banks. As of June 30, 2019 and December 31 and June 30, 2018, except for the amount used under the actual sales amount in accordance with certain agreements, the factoring amount granted by the banks was USD 950,000 thousand and EUR 59,700 thousand, USD 950,000 thousand and EUR 20,000 thousand, USD 950,000 thousand and EUR 20,000 thousand, respectively. Based on the agreements, the Group is not responsible for guaranteeing the ability of the account receivable obligor to make payment when it is affected by credit risk. Thus, this is a non-recourse accounts receivable factoring. After the transfer of the accounts receivable, the Group can request partial advanced amount, while the interest calculated at an agreed rate is paid to the bank in the period during the time of receiving advance and the accounts receivable is collected. The remaining amounts with no advance are received when the accounts receivable are settled by the customers. As of December 31 and June 30, 2018, account receivable factored were recovered and derecognized since the conditions of derecognition were met. As of June 30, 2019, the factored account receivable with no advance amounting to $64,831, is accounted for as other receivables.
The Company, customers, and banks signed the three-party contracts in which the banks purchase accounts receivable from the Company. The total amount of the accounts receivable should not exceed the facility limit provided by the banks to the Company’s customers. Based on the contracts, the banks have no right to request the Company to repurchase the accounts receivable. Thus, this is a non-recourse accounts receivable transfer. As of June 30, 2019 and December 31 and June 30, 2018, accounts receivable factored were recovered and derecognized since the conditions of derecognition were met.
As of June 30, 2019 and December 31 and June 30, 2018, the details of the factored accounts receivable were as follows:
| June 30, 2019 | June 30, 2019 | |||
|---|---|---|---|---|
| Purchaser Financial Institution |
Accounts receivable factored (gross) $ 20,853,412 |
Advanced amount Collateral 20,788,581 - December 31, 2018 |
Amount derecognized Interest rate 20,853,412 0.64%~2.92% |
|
| Purchaser Financial Institution |
Advanced amount 32,098,074 |
Collateral | Amount derecognized Interest rate |
|
| - | 32,098,074 3.02%~3.52% |
(Continued)
30
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
June 30, 2018
| Purchaser Financial Institution |
Accounts receivable factored (gross) $ 17,401,684 |
Advanced amount 17,401,684 |
Collateral | Amount derecognized Interest rate |
|---|---|---|---|---|
| - | 17,401,684 0.80%~2.65% |
As of June 30, 2019 and December 31 and June 30, 2018, the Group did not provide any aforementioned notes and accounts receivable as collaterals.
(g) Inventories
| June 30, 2019 Finished goods $ 34,191,959 Work in progress 4,809,183 Raw materials 49,171,156 Raw materials in transit 954,267 $ 89,126,565 |
June 30, 2019 |
December 31, 2018 June 30, 2018 33,463,627 26,030,643 6,830,625 5,289,327 38,526,674 42,825,043 327,996 1,168,980 79,148,922 75,313,993 |
|---|---|---|
-
(i) During the three months and six months ended June 30, 2019 and 2018, inventory cost recognized as cost of sales amounted to $243,728,392, $230,084,692, $446,666,766 and $419,573,451, respectively.
-
(ii) The write-down of inventories to net realizable value amounted to $178,858 in the three months ended June 30, 2019, and amounted to $395,620 and $66,616, in the six months ended June 2019 and 2018, respectively. The Group reversed its allowance for inventory valuation loss amounting to $167,298, due to the sale and disposal of its obsolete inventories in the three months ended June 30, 2018.
-
(iii) As of June 30, 2019 and December 31 and June 30, 2018, the Group did not provide any inventories as collaterals for its loans.
-
(h) Investments accounted for using equity method
A summary of the Group’s financial information for equity-accounted investees at the reporting date is as follows:
| June 30, | December 31, | June 30, | ||
|---|---|---|---|---|
| 2019 | 2018 | 2018 | ||
| Associates | $ | 7,471,160 | 7,469,153 | 7,241,142 |
| Joint venture | 517 | 16,180 | 19,664 | |
| 7,471,677 | 7,485,333 | 7,260,806 | ||
| Less: unrealized profits or losses | (122,167) | (120,848) | (119,874) | |
| $ | 7,349,510 | 7,364,485 | 7,140,932 | |
| (Continued) |
31
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
(i) Associates
- 1) The fair value of the shares of listed company based on the closing price was as follow:
| June 30, 2019 Allied Circuit Co., Ltd. (“Allied Circuit”) $ 1,075,420 Avalue Technology Inc. (“Avalue”) 718,569 $ 1,793,989 |
December 31, 2018 June 30, 2018 1,061,543 1,642,617 586,743 678,183 1,648,286 2,320,800 |
|---|---|
- 2) The Group’s share of the net gain (loss) of associates was as follows:
| The Group’s share of the gain (loss) of associates |
Three months ended June 30, 2019 $ 67,126 |
Three months ended June 30, 2018 260,712 |
Six months ended June 30, 2019 Six months ended June 30, 2018 8,014 305,819 |
|---|---|---|---|
3) The Group’s financial information for investments accounted for using the equity method that are individually immaterial was as follows:
| June 30, 2019 Carrying amount of individually immaterial associates $ 7,471,160 Three months ended June 30, 2019 Three months ended June 30, 2018 The Group’s share of the net income (loss) of associates: Profit (loss) from continuing operations$ 67,126 260,712 Other comprehensive income (107,202) (134,259) Total comprehensive income $ (40,076) 126,453 |
December 31, 2018 June 30, 2018 7,469,153 7,241,142 Six months ended June 30, 2019 Six months ended June 30, 2018 8,014 305,819 94,699 (7,715) 102,713 298,104 |
|---|---|
4) In 2018, in accordance with the investment agreement with Lenovo Group Ltd. (“Lenovo Group” ), the Group has the right and expects to sell all the shares of the investee company, LC Future Center Co., Ltd. (“LCFC”), which is accounted for using the equity method to Lenovo Group. Since the investment in 2018 has met the criteria of noncurrent assets held for sale according to IFRS 5 “Non-current assets held for sale and discontinued operations” , the Group reclassified the carrying amount of the equity
(Continued)
32
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
investment of LCFC to non-current assets held for sale, amounting to $4,931,196 (USD161,891 thousands), and stopped using the equity method in the first quarter of 2018. In August 2019, the equity transaction has been completed and the price has been fully recovered.
(ii) Joint venture
In April 2010, the Group and another company established a jointly controlled entity, Compal Connector Manufacture Ltd. ("CCM"), and obtained an ownership interest of 51%. CCM’s actual paid-in capital amounted to USD10,000 thousands. Moreover, in May 2014, the Group and another company established a jointly controlled entity, Zheng Ying Electronics (Chongqing) Co., Ltd., ("Zheng Ying"), and obtained an ownership interest of 51%. Zheng Ying’s actual paid-in capital amounted to USD2,500 thousands.
The Group’s financial information for investment accounted for using the equity method that are individually insignificant was as follows:
| The carrying amount of the Group’s interests in all individually insignificant joint ventures Three months ended June 30, 2019 The Group’s share of the net income (loss) of joint ventures: Losses from continuing operations (also the total comprehensive losses) $ (13,047) |
June 30, 2019 $ 517 Three months ended June 30, 2018 (10,153) |
December 31, 2018 June 30, 2018 16,180 19,664 Six months ended June 30, 2019 Six months ended June 30, 2018 (16,018) (11,583) |
|---|---|---|
(iii) As of June 30, 2019 and December 31 and June 30, 2018, the Group did not provide any investments accounted for using equity method as collaterals for its loans.
(i) Changes in subsidiaries’ equity
There were no significant transactions for the six months ended June 30, 2019 and 2018. Please refer to note (6)(l) of the consolidated financial statement for the year ended December 2018.
(j) Material non-controlling interests of subsidiaries
There were no significant transactions for the six months ended June 30, 2019 and 2018. Please refer to note (6)(m) of the consolidated financial statement for the year ended December 2018.
(k) Property, plant and equipment
The cost, depreciation, and impairment of the property, plant and equipment of the Group for the six months ended June 30, 2019 and 2018, were as follows:
(Continued)
33
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Cost: Balance on January 1, 2019 Additions Disposals and derecognitions Reclassifications Effect of movements in exchange rates Balance on June 30, 2019 Balance on January 1, 2018 Additions Disposals and derecognitions Reclassifications Effect of movements in exchange rates Balance on June 30, 2018 Depreciation and impairments loss: Balance on January 1, 2019 Depreciation for the period Disposals and derecognitions Effect of movements in exchange rates Balance on June 30, 2019 Balance on January 1, 2018 Depreciation for the period Disposals and derecognitions Effect of movements in exchange rates Balance on June 30, 2018 Carrying amounts: Balance on January 1, 2019 Balance on June 30, 2019 Balance on January 1, 2018 Balance on June 30, 2018 |
Land | Buildings and building improvement |
Machinery | Other equipment |
Under construction and prepayment for purchase of equipment Total |
|---|---|---|---|---|---|
| $ 1,772,214 - - - 1,043 $ 1,773,257 $ 1,769,326 - - - 2,117 $ 1,771,443 $ - - - - $ - $ - - - - $ - $ 1,772,214 $ 1,773,257 $ 1,769,326 $ 1,771,443 |
17,020,270 302,223 (35,553) 28,182 326,432 17,641,554 15,100,906 1,718,389 (288) - 227,968 17,046,975 10,105,653 400,984 (35,551) 272,225 10,743,311 9,239,452 357,624 (256) 145,028 9,741,848 6,914,617 6,898,243 5,861,454 7,305,127 |
26,201,597 963,483 (97,933) 49,821 (68,198) 27,048,770 23,268,462 855,080 (113,080) 84,187 (222,248) 23,872,401 18,441,703 1,245,013 (92,814) 7,961 19,601,863 17,548,800 1,086,869 (111,235) (746,246) 17,778,188 7,759,894 7,446,907 5,719,662 6,094,213 |
10,642,904 1,043,557 (577,344) 69,326 193,236 11,371,679 9,759,017 845,341 (220,618) 34,684 (147,043) 10,271,381 7,674,891 860,185 (570,849) (693) 7,963,534 6,066,960 728,464 (219,945) 386,569 6,962,048 2,968,013 3,408,145 3,692,057 3,309,333 |
1,003,490 56,640,475 303,344 2,612,607 - (710,830) (147,329) - 55,616 508,129 1,215,121 59,050,381 1,136,868 51,034,579 141,150 3,559,960 - (333,986) (118,871) - 267,254 128,048 1,426,401 54,388,601 - 36,222,247 - 2,506,182 - (699,214) - 279,493 - 38,308,708 - 32,855,212 - 2,172,957 - (331,436) - (214,649) - 34,482,084 1,003,490 20,418,228 1,215,121 20,741,673 1,136,868 18,179,367 1,426,401 19,906,517 |
As of June 30, 2019 and December 31 and June 30, 2018, part of the Group’s property, plant and equipment were provided as collateral for long-term borrowings. Please refer to note (8).
(l) Right-of-use assets
The Group leases many assets including land and buildings, machinery and vehicles. Information about leases for which the Group as a lessee is presented below:
(Continued)
34
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Cost: Balance on January 1, 2019 Adjustment on initial application of IFRS 16 Balance on January 1, 2019 per IFRS 16 Additions Deductions Effect of movements in exchange rates Balance on June 30, 2019 Depreciation and impairment loss: Balance on January 1, 2019 Adjustment on initial application of IFRS 16 Balance on January 1, 2019 per IFRS 16 Depreciation for the period Deductions Effect of movements in exchange rates Balance on June 30, 2019 Carrying amount: Balance on January 1, 2019 Balance on June 30, 2019 |
Land $ - 891,147 891,147 75,304 - 9,932 $ 976,383 $ - - - 17,421 - 942 $ 18,363 $ 891,147 $ 958,020 |
Buildings - 1,934,899 1,934,899 41,770 (121,119) 1,834 1,857,384 - - - 368,649 (4,367) 225 364,507 1,934,899 1,492,877 |
Machinery - 87,482 87,482 - (9,319) 516 78,679 - - - 6,670 - (32) 6,638 87,482 72,041 |
Vehicles and Other Total - - 67,569 2,981,097 67,569 2,981,097 35,673 152,747 - (130,438) 198 12,480 103,440 3,015,886 - - - - - - 18,945 411,685 - (4,367) (23) 1,112 18,922 408,430 67,569 2,981,097 84,518 2,607,456 |
|---|---|---|---|---|
The Group leases land, offices, warehouses and factory facilities under an operating lease for the six months ended June 30, 2018, please refer to note (6)(s).
(m) Short-term borrowings
The details of short-term borrowings were as follows:
| June 30, 2019 Unsecured bank loans $ 79,768,832 Unused credit line for short-term borrowings $ 83,874,000 Range of interest rates 0.66%~5.00% |
December 31, 2018 June 30, 2018 72,350,197 73,306,655 83,720,000 66,101,000 0.45%~5.87% 0.80%~5.38% |
|---|---|
For information on the Group’s interest risk, foreign currency risk and liquidity risk, please refer to note (6)(ac).
(Continued)
35
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
(n) Long-term borrowings
The details of long-term borrowings were as follows:
| June 30, 2019 Unsecured bank loans $ 24,248,750 Secured bank loans 118,125 Less: current portion (16,613,125) Total $ 7,753,750 Unused credit line for long-term borrowings $ 13,787,000 Range of interest rates 0.65%~1.67% |
December 31, 2018 June 30, 2018 28,396,250 24,108,800 137,813 197,500 (17,535,625) (11,564,425) 10,998,438 12,741,875 5,443,000 7,832,000 0.79%~1.67% 0.98%~2.50% |
|---|---|
For information on the Group's interest risk, foreign currency risk and liquidity risk, please refer to note (6)(ac).
The Group pledges property, plant and equipment as collateral for its partial long-term borrowings. Please refer to note (8).
(o) Unsecured convertible corporate bonds
- (i) The Company’ s subsidiary, Arcadyan, issued the first domestic unsecured convertible corporate bonds on June 6, 2019. The details were as follows:
| June 30, | ||||
|---|---|---|---|---|
| 2019 | ||||
| Total convertible corporate bonds issued | $ | 1,000,000 | ||
| Unamortized discounts on corporate bonds payable | (37,744) | |||
| 962,256 | ||||
| Unamortized issuance cost of corporate bonds payable | (2,555) | |||
| Balance of corporate bonds payable as of June 30, 2019 | $ | 959,701 | ||
| Conversion options included in equity component (classified as capital surplus | ||||
| and non-controlling interests) | $ | 48,667 | ||
| For the three | For the six | |||
| months | months | |||
| ended June | ended June | |||
| 30, 2019 | 30, 2019 | |||
| Interest expenses | $ | 1,128 | 1,128 |
The effective interest rate of the first issued convertible corporate bonds were 1.3284%.
(ii) The main terms of issuing the above-mentioned convertible corporate bonds were as follows:
(Continued)
36
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
-
1) Coupon rate: 0%
-
2) Duration: three years (June 6, 2019~June 6, 2022)
-
3) Repayment:
Put option and call option are excluded from the issuance of convertible corporate bonds. Except that the bondholders convert the bonds to Arcadyan’ s common shares, or the bonds are repurchased and cancelled by Arcadyan from the securities firm’s business office, the bonds will be repaid in cash at par value when the bonds expired.
-
4) Terms of conversion:
-
a) The bondholder may opt to have its bonds converted into Arcadyan’ s common shares, with the approval of Taiwan Depository & Clearing Corporation through securities firms, at any time between three months after the issuance date (September 7, 2019) and the day before the maturity day (June 6, 2022), except for the following:
-
The closing period in accordance with the applicable law;
-
The period starting from the first day of the first fifteen working days prior to the date of record for determination wherein the shareholders are entitled to receive the distributions or rights to subscribe for new shares in a capital increase for cash, and ends on the date of record for the distribution of the rights/benefits;
-
The period starts from the date of record of the capital decrease and ends on the date prior to the trading of the reissuance shares after the capital decrease.
-
-
b) Conversion price is determined as NT$98.3 per share upon issuance. Except for adjustments due to changes in ordinary shares or anti-dilution from distribution of cash dividends, the conversion price will not be adjusted downward.
(p) Lease liabilities
The details of lease liabilities were as follows:
| Less than one year Between one and five years More than five years Current Non-current |
June 30, 2019 | ||
|---|---|---|---|
| Future minimum lease payments $ 643,577 960,698 169,012 $ 1,773,287 $ 643,577 $ 1,129,710 |
Interest Present value of minimum lease payments 39,401 604,176 66,395 894,303 13,207 155,805 119,003 1,654,284 39,401 604,176 79,602 1,050,108 |
(Continued)
37
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
There were no significant issues, repurchases and repayments of lease liabilities for the six months ended June 30, 2019.
The amounts recognized in profit or loss were as follows:
| Interest on lease liabilities Variable lease payments not included in the measurement of lease liabilities Expenses relating to leases of low-value assets or short-term leases |
For the three months ended June 30,2019 For the six months ended June 30,2019 |
|---|---|
| $ 13,235 22,700 $ 1,918 6,135 $ 752 30,857 |
The amounts recognized in the statement of cash flows for the Group was as follows:
| Total cash outflow for leases | For the six months ended June 30, 2019 |
|---|---|
| $ 446,027 |
- (iii) Real estate leases
As of June 30, 2019, the Group acquired land leasehold rights, leases buildings for its office and plant space. The leases of office space typically run for a period of 1 ~19 years, and of land leasehold rights for 50 years.
(iv) Other leases
The Group leases vehicles and equipment, with lease terms of 1~5 years.
The Group also leases equipment and vehicles with contract terms of 1~3 years. These leases are short-term or leases of low-value items. The Group has elected not to recognize right-ofuse assets and lease liabilities for these leases.
(q) Provisions
There are no significant changes of provisions for the six months ended June 30, 2019 and 2018. Please refer to note (6)(q) of the consolidated financial statements for the year ended December 31, 2018 for related information.
(r) Refund liabilities
There are no significant changes of refund liabilities for the six months ended June 30, 2019 and 2018. Please refer to note (6)(r) of the consolidated financial statements for the year ended December 31, 2018 for related information.
- (s) Operating lease
There are no significant new lease contracts during the six months ended June 30, 2019 and 2018.
(Continued)
38
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Please refer to note (6)(s) of the consolidated financial statements for the year ended December 31, 2018 for related information.
(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 one-time 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 were as follows:
| Operating cost Selling expenses Administrative expenses Research and development expenses Total |
For the three months ended June 30, 2019 2018 $ 274 323 213 265 931 968 2,594 2,742 $ 4,012 4,298 |
For the six months ended June 30, 2019 2018 565 675 423 533 1,856 1,972 5,177 5,592 8,021 8,772 |
|---|---|---|
| 2019 $ 274 213 931 2,594 $ 4,012 |
- (ii) Defined contribution plans
The Group allocates 6% of each employee’ s monthly wages to the labor pension personal account at the Bureau of the Labor Insurance in accordance with the provisions of the Labor Pension Act. Under this defined contribution plan, the Group allocates the labor pension at a specific percentage to the Bureau of the Labor Insurance without additional legal or constructive obligations.
The Company and all subsidiaries in domestic recognized the pension costs under the defined contribution method amounting to $101,541 and $92,660 for the three months ended June 30, 2019 and 2018, respectively, and $203,849 and $185,981 for the six months ended June 30, 2019 and 2018, respectively. Payment was made to the Bureau of Labor Insurance.
Other subsidiaries recognized the pension expenses, basic endowment insurance expenses, and social welfare expenses amounting to $319,057 and $363,437 for the three months ended June 30, 2019 and 2018, respectively, and $623,209 and $652,484 for the six months ended June 30, 2019 and 2018, respectively.
-
(u) Income taxes
-
(i) The Group entities are subject to income tax rates according to the profit before tax of interim reporting period multiply by the best estimated measurement of the expected effective tax rate by the management in all the year. The amount of income tax was as follows:
(Continued)
39
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Three months ended June 30, 2019 Current tax expense $ 590,149 (ii) The amount of income tax recognized in other Three months ended June 30, 2019 Items that will not be reclassified subsequently to profit or loss: Remeasurement of the defined benefit liability $ - Unrealized gains (losses) on equity instruments at fair value through other comprehensive income 3,805 $ 3,805 Items that will be reclassified subsequently to profit or loss: Foreign currency translation differences of foreign operations $ 1,826 |
Three months ended June 30, 2018 Six months ended June 30, 2019 Six months ended June 30, 2018 640,533 1,040,248 979,748 comprehensive income were as follows: Three months ended June 30, 2018 Six months ended June 30, 2019 Six months ended June 30, 2018 (1,841) - (29,949) (28,302) 19,500 (34,632) (30,143) 19,500 (64,581) 7,715 2,699 4,142 |
|---|---|
(iii) Examination and approval
The R.O.C tax authorities have assessed the Company’s income tax returns through 2016. The Company disagreed with the assessment and filed formal tax appeals for 2012. In accordance with the conservatism, the total amounts of the assessed additional income tax were recognized in the statements of income. Any differences will be reflected as an adjustment after the tax is resolved.
The ROC tax authorities have assessed the income tax returns of Panpal, Gempal, Hong Ji, Hong Jin, Zhaopal, Yongpal, Palcom, Kaipal, Acbel Telecom, Ripal, Zhipal, Rayonnant Technology, UCGI, Mactech, RBL, CBN, Unicore and Raycore through 2017, of TTI, GLB, and HengHao through 2016, of Arcadyan through 2015, and of ATK through June 2009.
(Continued)
40
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
(v) Capital and other equities
Except for the following disclosure, there was no significant change for capital and other equity for the periods from January 1 to June 30, 2019 and 2018. Please refer to note (6)(v) of the consolidated financial statement for the year ended December 31, 2018.
(i) Capital surplus
The balances of capital surplus were as follows:
| June 30, 2019 Additional paid-in capital $ 6,302,490 Treasury share transactions 2,481,885 Difference arising from subsidiary's share price and its carrying value 36,766 Recognition of changes in ownership interests in subsidiaries 33,745 Changes in equity of associates and joint ventures accounted for using equity method 285,335 $ 9,140,221 |
June 30, 2019 |
December 31, 2018 June 30, 2018 7,183,919 7,183,919 2,421,864 2,421,868 36,766 36,766 15,642 48,479 274,243 274,243 9,932,434 9,965,275 |
|---|---|---|
The Company’s shareholders’ meeting held on June 21, 2019 and June 22, 2018, approved to distribute the cash dividend of $881,429 (representing 0.2 New Taiwan Dollars per share), by using the additional paid-in-capital.
(ii) Retained earnings
Based on the Company’s articles of incorporation amended on June 21, 2019, if there is any profit after closing of books in a given year, the Company shall first defray tax due, cover accumulated losses and set aside ten percent of it as legal reserve and then set aside or reverse a special reserve in accordance with laws and regulations. The balance of earnings available for distribution is composed of the remainder of the said profit and the unappropriated retained earnings of previous years. The Board of Directors may set aside a certain amount to cope with the business operation conditions, and shall prepare the proposal for distribution of the balance amount thereof after a resolution has been adopted and then allocated by the Board of Directors. The Company authorizes the Board of Directors to distribute all or part of the dividends and bonuses, capital surplus or legal reserve in cash after a resolution has been adopted by a majority vote at a meeting of the Board of Directors attended by two-thirds of the total number of directors; and in addition thereto a report of such distribution shall be submitted to the General shareholders’ meeting.
Based on the Company’s articles of incorporation before revised on June 21, 2019, if there is any profit after closing of books in a given year, the Company shall first defray tax due, cover accumulated losses and set aside ten percent of it as legal reserve and then set aside or reverse a special reserve in accordance with laws and regulations. The balance of earnings available for distribution is composed of the remainder of the said profit and the unappropriated retained earnings of previous years. The earnings appropriation proposal to distribute dividend and
(Continued)
41
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
bonus shall be proposed by the Board of Directors and approved by the General Shareholders Meeting. The rest of the unappropriated retained earnings shall be reserved.
The lifecycle of the industry of the Company is in the growing stage. To consider the need of the Company for the future capital, capital budget, long-term financial planning, domestic and foreign competition, the need of shareholders for cash flow and other factors, if there is any profit after close of books, the dividend and bonus to be distributed to shareholder shall not be less than thirty percent of profit after tax for such year and the cash dividend allocated by the Company each year shall not be lower than ten percent of the total dividend (including cash and share dividend) for such year.
According to the law, when there is a deduction from stockholders' equity (excluding treasury stock and unearned employee benefit) during the year, an amount equal to the deduction item is set aside as a special reserve before the earnings are appropriated. A special reserve is made available for earning distribution only after the deduction of the related shareholders’ equity has been reversed.
Distribution for the earnings of 2018 and 2017 was approved by the shareholders during their annual meetings held on June 21, 2019 and June 22, 2018, respectively. The relevant information was as follows:
| Cash dividends distributed to common shareholders |
2018 Amount per share Total amount $ 1.0 4,407,147 |
2017 |
|---|---|---|
| Amount per share $ 1.0 |
Amount per share Total amount 1.0 4,407,147 |
(iii) Treasury stock
The subsidiaries of the Company did not sell the ordinary shares of the Company in the six months ended June 30, 2019 and 2018. As of June 30, 2019, Panpal and Gempal, subsidiaries of the Company, held 50,017 thousand shares of ordinary shares of the Company, recorded as the Company’s treasury stock, with a book value of 17.6 New Taiwan dollars per share. The total cost was $881,247. The fair value of the ordinary shares of the Company was 20.35, 17.45 and 19.20 New Taiwan dollars per share as of June 30, 2019 and December 31 and June 30, 2018, respectively.
Pursuant to the Securities and Exchange Act, the number of treasury shares purchased cannot exceed 10% of the number of shares issued. The total purchase cost cannot exceed the sum of retained earnings, paid-in capital in excess of par value and realized capital surplus. The shares purchased for the purpose of transferring to employees shall be transferred within three years from the date of share repurchase. Those not transferred within the said limit shall be deemed as not issued by the Company and it should be cancelled. Furthermore, treasury stock cannot be pledged for debts, and treasury stock does not carry any shareholder rights until it is transferred.
(Continued)
42
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
(iv) Other equity interests (net-of-taxes)
| Balance on January 1, 2019 The Group Associates Balance on June 30, 2019 Balance on January 1, 2018 Effect of retrospective application Adjusted balance on January 1, 2018 The Company Associates Balance on June 30, 2018 |
Exchange differences on transaction of foreign operation financial statements |
Unrealized gain (loss) from financial assets at fair value through other comprehensive income |
Unrealized gain (loss) on available-for-sale financial assets |
Unearned compensation for restricted employee shares and others Total |
|---|---|---|---|---|
| $ (1,852,952) 743,681 59,680 $ (1,049,591) $ (3,477,376) - (3,477,376) 1,293,588 47,128 $ (2,136,660) |
(5,606,436) (63,412) 34,568 (5,635,280) - (5,847,823) (5,847,823) (688,891) (53,768) (6,590,482) |
- - - - (5,353,772) 5,353,772 - - - - |
- (7,459,388) - 680,269 - 94,248 - (6,684,871) (79,856) (8,911,004) - (494,051) (79,856) (9,405,055) 82,999 687,696 - (6,640) 3,143 (8,723,999) |
(w) Share-based payment
Except for those described below, there were no significant changes in share-based payment during the six months ended June 30, 2019 and 2018. Please refer to note (6)(w) of the consolidated financial statements for the year ended December 31, 2018 for related information.
For the six months ended June 30, 2018, due to the failure in meeting the vested requirements of the employee restricted shares, the Company reversed compensation cost amounted to $156,219 and capital surplus-employee restricted shares amounted to $318,209.
(x) Earnings per share
The Group’s basic and diluted earnings per share are calculated as follows:
| Basic earnings per share: Profit attributable to ordinary shareholders of the Company Weighted-average number of outstanding ordinary shares (in thousands) |
Three months ended June 30, 2019 $ 1,791,378 4,357,130 |
Three months ended June 30, 2018 2,092,295 4,357,130 |
Six months ended June 30, 2019 Six months ended June 30, 2018 3,141,636 3,485,597 4,357,130 4,355,767 |
|---|---|---|---|
(Continued)
43
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Diluted earnings per share: Profit attributable to ordinary shareholders of the Company (after adjustment of potential diluted ordinary shares) Weighted-average number of outstanding ordinary shares of potential diluted ordinary shares Weighted-average number of outstanding ordinary shares (in thousands) Effect of potential diluted common stock Employee compensation (in thousands) Employee restricted shares (in thousands) Weighted-average number of ordinary shares (after adjustment of potential diluted ordinary shares) (in thousands) |
Three months ended June 30, 2019 $ 1,791,378 4,357,130 16,412 - 4,373,542 |
Three months ended June 30, 2018 2,092,295 4,357,130 19,284 - 4,376,414 |
Six months ended June 30, 2019 Six months ended June 30, 2018 3,141,636 3,485,597 4,357,130 4,355,767 63,034 36,946 - 1,363 4,420,164 4,394,076 |
|---|---|---|---|
(y) Revenue from contracts with customers
(i) Disaggregation of revenue
| Primary geographical markets: United states Netherlands China India United Kingdom Germany Others |
For the three months ended June 30, 2019 | For the three months ended June 30, 2019 |
|---|---|---|
| IT Product Segment $ 97,336,623 24,299,012 23,850,979 16,538,457 10,214,369 5,509,677 66,193,171 $ 243,942,288 |
Strategically Integrated Product Segment Total 261,830 97,598,453 359,563 24,658,575 91,375 23,942,354 302,350 16,840,807 711,237 10,925,606 2,853,887 8,363,564 3,872,541 70,065,712 8,452,783 252,395,071 |
(Continued)
44
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Major products: 5C related electronics products Others Primary geographical markets: United states China Netherlands United Kingdom Germany India Others Major products: 5C related electronics products Others Primary geographical markets: United states Netherlands China India United Kingdom Germany Others |
For the three months ended June 30, 2019 |
|---|---|
| IT Product Segment Strategically Integrated Product Segment Total $ 243,415,292 8,312,615 251,727,907 526,996 140,168 667,164 $ 243,942,288 8,452,783 252,395,071 For the three months ended June 30, 2018 |
|
(Continued)
45
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Major products: 5C related electronics products Others Primary geographical markets: United states China Netherlands United Kingdom Germany India Others Major products: 5C electronics Others (ii) Contract balances Notes and accounts receivable (including related parties) Less: allowance for impairment Total Contract liabilities |
For the six months ended June 30, 2019 IT Product Segment Strategically Integrated Product Segment Total $ 444,348,953 17,225,928 461,574,881 1,186,035 234,708 1,420,743 $ 445,534,988 17,460,636 462,995,624 For the six months ended June 30, 2018 IT Product Segment Strategically Integrated Product Segment Total $ 159,564,318 924,120 160,488,438 55,438,676 196,360 55,635,036 51,791,497 351,158 52,142,655 18,288,527 804,163 19,092,690 13,371,353 3,501,756 16,873,109 11,203,156 61,260 11,264,416 112,463,033 6,036,549 118,499,582 $ 422,120,560 11,875,366 433,995,926 $ 420,828,518 11,572,204 432,400,722 1,292,042 303,162 1,595,204 $ 422,120,560 11,875,366 433,995,926 June 30, 2019 December 31, 2018 June 30, 2018 $ 219,760,776 207,794,674 197,071,147 (3,947,669) (4,020,603) (4,046,442) $ 215,813,107 203,774,071 193,024,705 $ 1,337,866 1,476,304 1,581,774 |
|---|---|
For the details on accounts receivable and allowance for impairment, please refer to note (6)(f).
The amount of revenue recognized for the six months ended June 30, 2019 and 2018 that were included in the balance of contract liability at the beginning of the period was $739,478 and $774,417, respectively.
The major change in the balance of contract assets and contract liabilities is the difference of
(Continued)
46
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
the time frame between the performance of obligation to be satisfied and the payment to be received.
(z) Employees’ and directors’ compensations
Based on the Company’ s articles of incorporation, if there is any profit in a fiscal year, the Company’s pre-tax profits in such fiscal year, prior to deduction of compensations to employees and directors, shall be distributed to employees as compensations in an amount of not less than two percent (2%) thereof and to directors as compensations in an amount of not more than two percent (2%) of such profits. In the event that the Company has accumulated losses, the Company shall reserve an amount to offset accumulated losses. The compensations to employees as mentioned above may be distributed in the form of stock or cash. Employees entitled to receive the said stock or cash may include the employees of the Company’s subordinate companies pursuant to the Company Act (Employees entitled to receive the said stock or cash may include the employees of the Company’ s subordinate companies who meet certain conditions after the Company’ s articles of incorporation amended on June 21, 2019).
The Company accrued and recognized its employee compensation of $193,932 and $228,606 for the three months ended June 30, 2019 and 2018, respectively, $333,979 and $370,246 for the six months ended June 30, 2019 and 2018, respectively, and directors’ compensation of $10,254 and $12,088 for the three months ended June 30, 2019 and 2018, respectively, and $17,660 and $19,578 for the six months ended June 30, 2019 and 2018, respectively. The estimated amounts mentioned above are based on the net profit before tax without the compensations to employees and directors of each respective ending period, multiplied by the percentage of the compensation to employees and directors, which was approved by the management. The estimations are recorded under operating expenses and cost. The differences between the amounts estimated and recognized in the financial statements, if any, are accounted for as changes in accounting estimates and recognized as profit or loss in the distribution year. If the Board of Directors approve to distribute employee compensation in the form of stock, the number of the shares of the employee compensation is based on the closing price of the day before the Board of Directors' meeting.
The Company accrued and recognized its employee compensation of $930,857 and $624,296, and directors’ compensation of $49,223 and $33,012 for the years ended December 31, 2018 and 2017, respectively. There is no differences between the amount approved in the Board of Directors’ meeting and those recognized in the financial statements, the related information can be accessed through the Market Observation Post System website.
(aa) Non-operating income and expenses
(i) Other income
The other income for the six months ended June 30, 2019 and 2018, were as follows:
| Interest income Financial assets at amortized cost |
Three months ended June 30, 2019 $ 2,503 |
Three months ended June 30, 2018 3,011 |
Six months ended June 30, 2019 Six months ended June 30, 2018 4,229 6,463 |
|---|---|---|---|
(Continued)
47
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Bank deposits and others 466,753 364,706 Dividend revenue 116,880 265,661 Other revenue 55,312 94,655 $ 641,448 728,033 |
844,777 622,074 116,880 265,661 104,126 177,846 1,070,012 1,072,044 |
|---|---|
(ii) Other gains and losses
The other gains and losses for the six months ended June 30, 2019 and 2018, were as follows:
| Gains (losses) on financial assets and liabilities at fair value through profit or loss, net Foreign currency exchange gains (losses), net Gains (losses) on disposal of property, plant, and equipment, net |
Three months ended June 30, 2019 |
Three months ended June 30, 2018 507,599 (561,053) (22,918) (76,372) |
Six months ended June 30, 2019 Six months ended June 30, 2018 135,222 634,692 (76,991) (804,755) 33,525 17,804 91,756 (152,259) |
|---|---|---|---|
| $ (39,669) 37,049 32,556 $ 29,936 |
- (ab) Reclassification of the components of other comprehensive income
The details of reclassification of the components of other comprehensive income for the six months ended June 30, 2019 and 2018, were as follows:
| Cash flow hedge: Gains (losses) from current period Less: reclassification of gains and losses included in profit or loss Profit (loss) recognized in other comprehensive income |
Three months ended June 30, 2019 $ (11,921) (13,911) $ 1,990 |
Three months ended June 30, 2018 61,002 14,493 46,509 |
Six months ended June 30, 2019 Six months ended June 30, 2018 (21,778) 23,215 (21,778) 14,493 - 8,722 |
|---|---|---|---|
(ac) Financial instruments
Except for those described below, there were no significant changes on fair value, credit risk, liquidity risk and market risk of financial instruments. Please refer to note (6)(ad) of the consolidated financial statements for the year ended December 31, 2018 for related information.
(i) Credit risk
Information of exposure to credit risk of notes and accounts receivable, please refer to note (6)(f).
(Continued)
48
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Other financial assets at amortized cost include other receivables, investments in corporate bonds and time deposits. These financial assets are considered to have low risk, and thus, the impairment provision recognized during the period was limited to 12 months expected losses. (Regarding how the financial instruments are considered to have low credit risk, please refer to note (4)(g) of the consolidated financial statements for the year ended December 31, 2018). Due to the counter parties and the performing parties of the Group’s time deposits are financial institutions with investment grade and above, these time deposits are considered to have low credit risk.
The movements in the allowance for the six months ended June 30, 2019 and 2018 were as follows:
| Balance on January 1, 2019 Impairment losses reversed Balance on June 30, 2019 Balance on January 1, 2018 Impairment losses reversed The write-off amount which was not be recovered in the period Effect of changes in exchange rates Balance on June 30, 2018 |
Other receivables $ 3,577 (1,243) $ 2,334 $ 82,014 (17,869) (62,071) (2) $ 2,072 |
|---|---|
(ii) Liquidity risk
The following are the contractual maturities of financial liabilities, excluding estimated interest payments.
| Carrying Amount June 30, 2019 Non-derivative financial liabilities Secured borrowings $ 118,125 Unsecured borrowings 104,017,582 Lease liabilities -current andnon-current 1,654,284 Notes and accounts payable 164,987,479 Other payables and dividends payable 21,627,982 Bonds payable 959,701 Derivative financial liabilities Forward exchange contracts: 84,188 Outflow Inflow $ 293,449,341 |
Contractual cash flows (118,125) (104,017,582) (1,773,287) (164,987,479) (21,627,982) (1,000,000) (6,116,855) 6,005,307 (293,636,003) |
Within 1 year (39,375) (96,342,582) (643,577) (164,987,479) (21,627,982) - (6,116,855) 6,005,307 (283,752,543) |
1~ 2 years Over 2 years (39,375) (39,375) (3,875,000) (3,800,000) (451,356) (678,354) - - - - - (1,000,000) - - - - (4,365,731) (5,517,729) |
|---|---|---|---|
(Continued)
49
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Carrying Amount December 31, 2018 Non-derivative financial liabilities Secured borrowings $ 137,813 Unsecured borrowings 100,746,447 Notes and accounts payable 154,276,713 Other payables 14,790,757 Derivative financial liabilities Forward exchange contracts: 26,913 Outflow Inflow $ 269,978,643 June 30, 2018 Non-derivative financial liabilities Secured borrowings $ 197,500 Unsecured borrowings 97,415,455 Notes and accounts payable 146,559,643 Other payables and dividends payable 24,110,986 Derivative financial liabilities Forward exchange contracts: 4,401 Outflow Inflow Currency swap contracts: 2,264 Outflow Inflow $ 268,290,249 |
Contractual cash flows (137,813) (100,746,447) (154,276,713) (14,790,757) (5,016,249) 4,978,708 (269,989,271) (197,500) (97,415,455) (146,559,643) (24,110,986) (589,312) 584,178 (222,358) 220,116 (268,290,960) |
Within 1 year (39,375) (89,846,447) (154,276,713) (14,790,757) (5,016,249) 4,978,708 (258,990,833) (79,375) (84,791,705) (146,559,643) (24,110,986) (589,312) 584,178 (222,358) 220,116 (255,549,085) |
1~ 2 years Over 2 years (39,375) (59,063) (8,600,000) (2,300,000) - - - - - - - - (8,639,375) (2,359,063) (39,375) (78,750) (10,548,750) (2,075,000) - - - - - - - - - - - - (10,588,125) (2,153,750) |
|---|---|---|---|
The Group is not expecting that the cash flows included in the maturity analysis could occur significantly earlier or at significantly different amounts.
(iii) Currency risk
- 1) Exposure to foreign currency risk
The Group’s significant exposure to foreign currency risk was as follows:
| Financial assets Monetary items USD to TWD USD to CNY EUR to TWD CNY to USD Non-monetary items THB to TWD Financial liabilities Monetary items USD to TWD |
J | une 30, 2019 | De | cember 31, 20 | 18 TWD 220,832,219 122,430 3,357,974 7,722,286 400,184 219,475,660 |
June 30, 2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| Foreign currency $ 7,298,126 8,157 130,030 2,298,480 424,272 7,554,638 |
Exchange rate 31.06 6.8701 35.38 0.1456 1.0110 31.06 |
TWD | Foreign Currency 7,189,719 3,986 95,397 1,726,768 423,027 7,145,553 |
Exchange rate 30.715 6.8672 35.20 0.1456 0.9460 30.715 |
Foreign currency 6,793,643 3,065 94,498 1,742,741 429,994 6,839,564 |
Exchange rate TWD 30.46 206,934,366 6.6236 93,360 35.4 3,345,229 0.151 8,015,668 0.9251 397,787 30.46 208,333,119 |
|||
| 226,679,794 253,356 4,600,461 10,394,499 428,939 234,647,056 |
(Continued)
50
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| USD to CNY USD to BRL EUR to TWD CNY to USD |
J | une 30, 2019 | De | cember 31, 20 | 18 | Foreign currency 6,673 4,367 25,462 2,257,953 |
June 30, 2018 | ||
|---|---|---|---|---|---|---|---|---|---|
| Foreign currency 7,156 160,576 41,697 2,356,832 |
Exchange rate 6.8701 3.8322 35.38 0.1456 |
TWD | Foreign Currency 5,451 140,772 31,186 2,778,232 |
Exchange rate 6.8672 3.8720 35.20 0.1456 |
TWD | Exchange rate TWD 6.6236 203,260 3.8558 133,019 35.4 901,355 0.151 10,385,365 |
|||
| 222,265 4,987,491 1,475,240 10,658,386 |
167,427 4,323,812 1,097,747 12,424,542 |
2) 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, loans and borrowings, accounts payable, and other payables that are denominated in foreign currency. Assuming all other variable factors remain constant, a strengthening (weakening) 5% of appreciation (depreciation) of the each major foreign currency against Group entities’ functional currency as of June 30, 2019 and 2018, would have increased (decreased) the net profit before tax as follows. The analysis is performed on the same basis for both periods.
| June 30, 2019 | June 30, 2018 | ||
|---|---|---|---|
| USD (against the TWD) | |||
| Strengthening 5% | $ | (398,363) | (69,938) |
| Weakening 5% | 398,363 | 69,938 | |
| USD (against the CNY) | |||
| Strengthening 5% | 1,555 | (5,495) | |
| Weakening 5% | (1,555) | 5,495 | |
| USD (against the BRL) | |||
| Strengthening 5% | (249,375) | (6,651) | |
| Weakening 5% | 249,375 | 6,651 | |
| EUR (against the TWD) | |||
| Strengthening 5% | 156,261 | 122,194 | |
| Weakening 5% | (156,261) | (122,194) | |
| CNY (against the USD) | |||
| Strengthening 5% | (13,194) | (118,485) | |
| Weakening 5% | 13,194 | 118,485 |
3) Exchange gains and losses of monetary items
As the Group deals with diverse foreign currencies, gains or losses on foreign exchange were summarized as a single amount. For the three months and six months ended June 30, 2019 and 2018, the foreign exchange gains (losses), including both realized and unrealized, amounted to $37,049, $(561,053), $(76,991) and $(804,755), respectively.
(Continued)
51
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
(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 rate on the derivative and non-derivative financial instruments on the reporting date. Regarding the assets and liabilities with variable interest rates, the analysis is on the basis of the assumption that the amount of assets and liabilities outstanding at the reporting date were outstanding throughout the year. The rate of change is expressed as the interest rate increase or decrease by 0.25%, when reporting to management internally, which also represents the assessment of the Group’s management for the reasonably possible interval of interest rate change.
Assuming all other variable factors remaining constant, if the interest rate had increased or decreased by 0.25%, the impact to the net profit before tax would be as follows for the six months ended June 30, 2019 and 2018, which would be mainly resulted from the bank savings and borrowings with variable interest rates.
| Interest increased by 0.25% Interest decreased by 0.25% |
Six months ended June 30, 2019 Six months ended June 30, 2018 $ 1,283 (18,732) (1,283) 18,732 |
|---|---|
(v) Fair value information
- 1) The categories and fair value of financial instruments
The Group’s financial assets at fair value through profit or loss and financial assets at fair value through other comprehensive income were measured at fair value on a recurring basis. The following table shows the carrying amounts and fair values of financial assets and financial liabilities, including their levels in the fair value hierarchy. It shall not include fair value information of the financial assets and financial liabilities not measured at fair value if the carrying amount is a reasonable approximation of fair value and investments in equity instruments which do not have any quoted price in an active market in which the fair value cannot be reasonably measured.
| Book value Financial assets at fair value through profit or loss–current and non-current Derivative financial assets for non-hedging $ 4,278 Non-derivative financial assets mandatorily measured at fair value through profit or loss 4,927,799 Subtotal 4,932,077 Financial assets at fair value through other comprehensive income |
June 30, 2019 | June 30, 2019 | June 30, 2019 | |||
|---|---|---|---|---|---|---|
| Book value | Fair Value | |||||
| Level 1 - 227,478 |
Level 2 4,278 4,586,046 |
Level 3 Total - 4,278 114,275 4,927,799 |
||||
| 4,932,077 | ||||||
(Continued)
52
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Stocks listed on domestic markets Stocks listed on foreign markets Stocks unlisted on domestic markets Stocks unlisted on foreign markets Accounts receivable Subtotal Financial assets measured at amortized cost Cash and cash equivalents Notes and accounts receivable, net Notes and accounts receivable due from related parties, net Other receivables Refundable deposits Subtotal Total Financial liabilities at fair value through profit or loss Derivative financial liabilities for non- hedging Financial liabilities measured at amortized cost Short-term borrowings Notes and accounts payable Notes and accounts payable to related parties Other payables and dividends payable Bonds payable Lease liabilities -current and non-currentLong-term borrowings current portion Long-term borrowings Deposits received Subtotal Total |
June 30, 2019 | June 30, 2019 | June 30, 2019 | |||
|---|---|---|---|---|---|---|
| Book value | Fair Value | |||||
| Level 1 2,507,733 428,939 - - - - - - - - - - - - - - - - - - |
Level 2 - - - - 25,483,569 - - - - - 84,188 - - - - - - - - - |
Level 3 Total - 2,507,733 - 428,939 2,064,250 2,064,250 195,828 195,828 - 25,483,569 - - - - - - - - - - - 84,188 - - - - - - - - - - - - - - - - - - |
||||
| 2,507,733 428,939 2,064,250 195,828 25,483,569 30,680,319 65,769,472 190,297,199 32,339 3,066,726 420,877 259,586,613 $ 295,199,009 $ 84,188 79,768,832 162,977,604 2,009,875 21,627,982 959,701 1,654,284 16,613,125 7,753,750 137,287 293,502,440 $ 293,586,628 |
2,507,733 428,939 2,064,250 195,828 25,483,569 |
|||||
| 30,680,319 | ||||||
| 65,769,472 190,297,199 32,339 3,066,726 420,877 |
||||||
| 259,586,613 |
(Continued)
53
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Book value Financial assets at fair value through profit or loss–current and non-current Derivative financial assets for non-hedging $ 12,213 Non-derivative financial assets mandatorily measured at fair value through profit or loss 4,668,311 Subtotal 4,680,524 Financial assets at fair value through other comprehensive income Stocks listed on domestic markets 2,730,648 Stocks listed on foreign markets 400,184 Stocks unlisted on domestic markets 1,990,100 Stocks unlisted on foreign markets 51,363 Accounts receivable 23,020,497 Subtotal 28,192,792 Financial assets measured at amortized cost Cash and cash equivalents 70,296,545 Corporate bonds -current350,000 Notes and accounts receivable, net 180,695,468 Notes and accounts receivable due from related parties, net 58,106 Other receivables 1,665,249 Refundable deposits 401,753 Subtotal 253,467,121 Total $ 286,340,437 Financial liabilities at fair value through profit or loss Derivative financial liabilities for non- hedging $ 26,913 Financial liabilities measured at amortized cost Short-term borrowings 72,350,197 Notes and accounts payable 152,300,093 Notes and accounts payable to related parties 1,976,620 Other payables 14,790,757 Long-term borrowings current portion 17,535,625 |
December 31, 2018 | December 31, 2018 | December 31, 2018 | |||
|---|---|---|---|---|---|---|
| Book value | Fair Value | |||||
| Level 1 - 633,859 2,730,648 400,184 - - - - - - - - - - - - - - - |
Level 2 12,213 3,965,062 - - - - 23,020,497 - - - - - - 26,913 - - - - - |
Level 3 Total - 12,213 69,390 4,668,311 - 2,730,648 - 400,184 1,990,100 1,990,100 51,363 51,363 - 23,020,497 - - - - - - - - - - - - - 26,913 - - - - - - - - - - |
||||
| 72,350,197 152,300,093 1,976,620 14,790,757 17,535,625 |
(Continued)
54
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Book value Long-term borrowings 10,998,438 Deposits received 209,354 Subtotal 270,161,084 Total $ 270,187,997 Book value Financial assets at fair value through profit or loss -current and non-currentDerivative financial asset for non-hedging $ 244,917 Non-derivative financial assets mandatorily measured at fair value through profit or loss 2,939,472 Subtotal 3,184,389 Derivative financial assets for hedging- current 8,722 Financial assets at fair value through other comprehensive income Stocks listed on domestic markets 3,290,133 Stocks listed on foreign markets 397,787 Stocks unlisted on domestic markets 2,216,920 Stocks unlisted on foreign markets 92,960 Accounts receivable 31,551,661 Subtotal 37,549,461 Financial assets measured at amortized cost Cash and cash equivalents 70,263,268 Corporate bonds–current 350,000 Notes and accounts receivable, net 161,407,109 Notes and accounts receivable due from related parties, net 65,935 Other receivables 2,909,937 Refundable deposits 264,965 Subtotal 235,261,214 Total $ 276,003,786 Financial liabilities at fair value through profit or loss Derivative financial liabilities for non- hedging $ 6,665 Financial liabilities measured at amortized cost Short-term borrowings 73,306,655 |
December 31, 2018 Fair Value Level 1 Level 2 Level 3 Total - - - - - - - - June 30, 2018 Fair Value |
December 31, 2018 Fair Value Level 1 Level 2 Level 3 Total - - - - - - - - June 30, 2018 Fair Value |
December 31, 2018 Fair Value Level 1 Level 2 Level 3 Total - - - - - - - - June 30, 2018 Fair Value |
|||
|---|---|---|---|---|---|---|
| Book value | ||||||
| Level 1 Level 2 - - - - June 30, 2018 |
||||||
| 10,998,438 209,354 270,161,084 $ 270,187,997 |
10,998,438 209,354 |
|||||
| 270,161,084 | ||||||
| Book value | ||||||
| Level 1 - 1,189,597 3,290,133 397,787 - - - - - - - - - - - |
Level 2 244,917 1,703,474 8,722 - - - - 31,551,661 - - - - - - 6,665 - |
Level 3 Total - 244,917 46,401 2,939,472 8,722 - 3,290,133 - 397,787 2,216,920 2,216,920 92,960 92,960 - 31,551,661 - - - - - - - - - - - - - 6,665 - - (Continued) |
||||
| 73,306,655 |
55
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Notes and accounts payable Notes and accounts payable to related parties Other payables and dividends payable Long-term borrowings current portion Long-term borrowings Deposits received Subtotal Total |
June 30, 2018 Fair Value |
June 30, 2018 Fair Value |
June 30, 2018 Fair Value |
|||
|---|---|---|---|---|---|---|
| Book value | ||||||
| Level 1 - - - - - - |
Level 2 - - - - - - |
Level 3 Total - - - - - - - - - - - - |
||||
| 144,885,735 1,673,908 24,110,986 11,564,425 12,741,875 170,760 268,454,344 $ 268,461,009 |
144,885,735 1,673,908 24,110,986 11,564,425 12,741,875 170,760 |
|||||
| 268,454,344 |
- 2) Fair value valuation technique of financial instruments not measured at fair value
The Group estimates financial instruments that not measured at fair value by methods and assumption as follows:
- a) Financial liabilities measured at amortized cost
If there is quoted price generated by transactions, the recent transaction price and quoted price data is used as the basis for fair value measurement. However, if no quoted prices are available, the discounted cash flows are used to estimate fair values.
-
3) Fair value valuation technique of financial instruments measured at fair value
-
a) Non-derivative financial instruments
Financial instruments trade in active markets is based on quoted market prices. The quoted price of a financial instrument obtained from main exchanges and on-therun bonds from Taipei Exchange can be used as a base to determine the fair value of the listed companies’ equity instrument and debt instrument of the quoted price in an active market.
If a 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 is not in accord with the definition mentioned above, 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 a non-active market.
(Continued)
56
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
The fair value of the listed company is determined by reference to the market quotation.
The measurements on fair value of the financial instruments without an active market are determined using the valuation technique or the quoted market price of its competitors. Fair value measured using the valuation technique can be extrapolated from similar financial instruments, discounted cash flow method, or other valuation techniques which include the model used in calculating the observable market data at the consolidated balance sheet date.
The measurement of fair value of a non-active market financial instruments held by the Group which do not have quoted market prices are based on the comparable market approach, with the use of key assumptions of price-book ratio multiple or earnings multiple of comparable listed companies as its basic measurement. These assumptions have been adjusted for the effect of discount without the marketability of the equity securities.
b) Derivative financial instruments
Measurement of the fair value of derivative instruments is based on the valuation techniques that are generally accepted by the market participants. For instance, discount method or option pricing models. Fair value of forward currency exchange is usually determined by using the forward currency rate.
4) Transfer from one level to another
There was no transfer from one level to another in the six months ended June 30, 2019 and 2018.
5) Changes in level 3
The change in level 3 at fair value in the six months ended June 30, 2019 and 2018, were as follow:
| Balance on January 1, 2019 Total gains and losses recognized: In profit or loss In other comprehensive income Purchased Disposal Proceeds of capital reduction of investment Balance on June 30, 2019 |
Financial assets at fair value through profit or loss $ 69,390 (2,723) - 47,608 - - $ 114,275 |
Financial assets at fair value through other comprehensive income Total 2,041,463 2,110,853 - (2,723) 84,384 84,384 140,294 187,902 (791) (791) (5,272) (5,272) 2,260,078 2,374,353 |
|---|---|---|
(Continued)
57
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Balance on January 1, 2018 Effects of retrospective application Adjusted balance on January 1, 2018 Total gains and losses recognized: In profit or loss In other comprehensive income Purchased Proceeds of capital reduction of investment Balance on June 30, 2018 |
Financial assets at fair value through profit or loss $ - 48,709 48,709 (2,308) - - - $ 46,401 |
Financial assets at fair value through other comprehensive income Total 2,421,909 2,421,909 5,273 53,982 2,427,182 2,475,891 - (2,308) (197,840) (197,840) 87,525 87,525 (6,987) (6,987) 2,309,880 2,356,281 |
|---|---|---|
For the six months ended June 30, 2019 and 2018, total gains and losses that were included in “ other gains and losses, net” , “ other comprehensive income, before tax, available-for-sale financial assets” and “other comprehensive income, before tax, equity instruments at fair value through other comprehensive income” were as follows:
| Total gains and losses recognized: In profit or loss before tax (as “other gains and losses, net”) In other comprehensive income (as “other comprehensive income, before tax, equity instruments at fair value through other comprehensive income”) |
Six months ended June 30, 2019 Six months ended June 30, 2018 |
|---|---|
| $ (2,723) (2,308) $ 83,593 (197,840) |
- 6) The quantified information for significant unobservable inputs (level 3) used in fair value measurement
The Group’s financial instruments that use level 3 input to measure fair values include - financial assets at fair value through other comprehensive income equity instruments, - financial assets at fair value through profit or loss equity securities investment.
Most of fair value measurements of the Group which are categorized as equity investment into level 3 have several significant unobservable inputs. Significant unobservable inputs of equity investments without quoted price are independent of each other.
(Continued)
58
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
The quantified information for significant unobservable inputs was as follows:
Inter-relationships between significant unobservable inputs and fair value
Valuation Significant unobservable inputs Item technique unobservable inputs and fair value Financial assets at fair Comparable Price-Book ratio The higher the value through other market approach multiples (1.36~5.97, multiple is, the comprehensive (Price-Book ratio 1.33~5.86 and higher the fair value - income equity method and 2.06~22.37 will be. investment without an Earnings respectively, on June active market multiplier 30, 2019 and method) December 31, and June 30, 2018) Multiples of earnings The higher the (3.23~15.98, multiple is, the 2.32~14.97 and 16.1, higher the fair value respectively, on June will be. 30, 2019 and December 31 and June 30, 2018) Lack-of-Marketability The higher the Lackdiscount rate of-Marketability (40%~85%, discount rate is, the 40%~82% and lower the fair value 40%~85% will be. respectively, on June 30, 2019 and December 31, and June 30, 2018) Financial assets at fair Net asset value Net asset value Inapplicable value through other method comprehensive income Financial assets at fair Net asset value Net asset value Inapplicable value through profit method or loss – investment in private equity fund
- 7) Sensitivity analysis for fair value of financial instruments using level 3 inputs
The Group’s fair value measurement on financial instruments is reasonable. However, the measurement would be different if different valuation models or valuation parameters are used. For financial instruments using level 3 inputs, if the valuation parameters changed, the impact on other comprehensive income or loss are as follows:
Other comprehensive income
(Continued)
59
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| June 30, 2019 Financial assets at fair value through other comprehensive income December 31, 2018 Financial assets at fair value through other comprehensive income June 30, 2018 Financial assets at fair value through other comprehensive income |
Input Move up or down Favorable change Unfavorable change Price-Book ratio multiples 5% $ 36,179 35,160 Multiples of earnings 5% $ 34,922 23,301 Lack-of-Marketability discount rate 5% $ 743 757 Price-Book ratio multiples 5% $ 28,137 28,119 Multiples of earnings 5% $ 28,210 27,202 Lack-of-Marketability discount rate 5% $ 2,093 2,053 Price-Book ratio multiples 5% $ 22,170 21,650 Multiples of earnings 5% $ 15,929 16,958 Lack-of-Marketability discount rate 5% $ 27,284 27,792 |
|---|---|
The favorable and unfavorable changes reflect the movement of the fair value, in which the fair value is calculated by using the different unobservable inputs in the valuation technique. The table above shows the effects of one unobservable input, without considering the inter-relationships with another unobservable input for financial instrument, if there are one or more unobservable inputs.
- 8) Offsetting financial assets and financial liabilities
The Group has financial instruments transactions applicable to the International Financial Reporting Standards NO. 32 Sections 42 endorsed by the FSC which requested for offsetting. Financial assets and liabilities relating to those transactions are recognized in the net amount of the balance sheets.
The following tables present the aforesaid offsetting financial assets and financial liabilities.
(Continued)
60
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Unit: thousands of New Taiwan Dollars / thousands of US Dollars
| June 30, 2019 Financial assets that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts Gross amounts of financial liabilities offset Net amount of financial assets presented in Amounts not offset in the balance sheet (d) of recognized financial assets (a) in the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Other current assets $ 58,365,343 (USD 1,879,116 ) 58,365,343 (USD 1,879,116 ) - - - - |
June 30, 2019 Financial assets that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts Gross amounts of financial liabilities offset Net amount of financial assets presented in Amounts not offset in the balance sheet (d) of recognized financial assets (a) in the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Other current assets $ 58,365,343 (USD 1,879,116 ) 58,365,343 (USD 1,879,116 ) - - - - |
June 30, 2019 Financial assets that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts Gross amounts of financial liabilities offset Net amount of financial assets presented in Amounts not offset in the balance sheet (d) of recognized financial assets (a) in the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Other current assets $ 58,365,343 (USD 1,879,116 ) 58,365,343 (USD 1,879,116 ) - - - - |
June 30, 2019 Financial assets that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts Gross amounts of financial liabilities offset Net amount of financial assets presented in Amounts not offset in the balance sheet (d) of recognized financial assets (a) in the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Other current assets $ 58,365,343 (USD 1,879,116 ) 58,365,343 (USD 1,879,116 ) - - - - |
|---|---|---|---|
| Other current assets | Gross amounts Gross amounts of financial liabilities offset of recognized financial assets (a) in the balance sheet (b) $ 58,365,343 (USD 1,879,116 ) 58,365,343 (USD 1,879,116 ) |
Net amount of financial assets presented in the balance sheet (c)=(a)-(b) - |
|
| Financial instruments - |
|||
| $ (USD |
| June 30, 2019 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 58,365,343 (USD 1,879,116 ) 58,365,343 (USD 1,879,116 ) - - - - |
June 30, 2019 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 58,365,343 (USD 1,879,116 ) 58,365,343 (USD 1,879,116 ) - - - - |
June 30, 2019 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 58,365,343 (USD 1,879,116 ) 58,365,343 (USD 1,879,116 ) - - - - |
June 30, 2019 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 58,365,343 (USD 1,879,116 ) 58,365,343 (USD 1,879,116 ) - - - - |
June 30, 2019 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 58,365,343 (USD 1,879,116 ) 58,365,343 (USD 1,879,116 ) - - - - |
|---|---|---|---|---|
| Short-term borrowings | Gross amounts of recognized Gross amounts of financial assets offset in financial liabilities (a) the balance sheet (b) $ 58,365,343 (USD 1,879,116 ) 58,365,343 (USD 1,879,116 ) |
Net amount of financial liabilities presented in the balance sheet (c)=(a)-(b) - |
||
| Financial instruments - |
||||
| $ (USD |
||||
| (USD |
| December 31, 2018 Financial assets that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts Gross amounts of financial liabilities offset Net amount of financial assets presented in Amounts not offset in the balance sheet (d) of recognized financial assets (a) in the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Other current assets $ 306,259 (USD 9,971 ) 306,259 (USD 9,971 ) - - - - |
December 31, 2018 Financial assets that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts Gross amounts of financial liabilities offset Net amount of financial assets presented in Amounts not offset in the balance sheet (d) of recognized financial assets (a) in the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Other current assets $ 306,259 (USD 9,971 ) 306,259 (USD 9,971 ) - - - - |
December 31, 2018 Financial assets that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts Gross amounts of financial liabilities offset Net amount of financial assets presented in Amounts not offset in the balance sheet (d) of recognized financial assets (a) in the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Other current assets $ 306,259 (USD 9,971 ) 306,259 (USD 9,971 ) - - - - |
December 31, 2018 Financial assets that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts Gross amounts of financial liabilities offset Net amount of financial assets presented in Amounts not offset in the balance sheet (d) of recognized financial assets (a) in the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Other current assets $ 306,259 (USD 9,971 ) 306,259 (USD 9,971 ) - - - - |
|---|---|---|---|
| Other current assets | Gross amounts Gross amounts of financial liabilities offset of recognized financial assets (a) in the balance sheet (b) $ 306,259 (USD 9,971 ) 306,259 (USD 9,971 ) |
Net amount of financial assets presented in the balance sheet (c)=(a)-(b) - |
|
| Financial instruments - |
|||
| $ (USD |
| December 31, 2018 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 306,259 (USD 9,971 ) 306,259 (USD 9,971 ) - - - - |
December 31, 2018 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 306,259 (USD 9,971 ) 306,259 (USD 9,971 ) - - - - |
December 31, 2018 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 306,259 (USD 9,971 ) 306,259 (USD 9,971 ) - - - - |
December 31, 2018 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 306,259 (USD 9,971 ) 306,259 (USD 9,971 ) - - - - |
December 31, 2018 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 306,259 (USD 9,971 ) 306,259 (USD 9,971 ) - - - - |
|---|---|---|---|---|
| Short-term borrowings | Gross amounts of recognized Gross amounts of financial assets offset in financial liabilities (a) the balance sheet (b) $ 306,259 (USD 9,971 ) 306,259 (USD 9,971 ) |
Net amount of financial liabilities presented in the balance sheet (c)=(a)-(b) - |
||
| Financial instruments - |
||||
| $ (USD |
||||
| (USD |
| June 30, 2018 Financial assets that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts Gross amounts of financial liabilities offset Net amount of financial assets presented in Amounts not offset in the balance sheet (d) of recognized financial assets (a) in the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Other current assets $ 709,535 (USD 23,294 ) 709,535 (USD 23,294 ) - - - - |
June 30, 2018 Financial assets that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts Gross amounts of financial liabilities offset Net amount of financial assets presented in Amounts not offset in the balance sheet (d) of recognized financial assets (a) in the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Other current assets $ 709,535 (USD 23,294 ) 709,535 (USD 23,294 ) - - - - |
June 30, 2018 Financial assets that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts Gross amounts of financial liabilities offset Net amount of financial assets presented in Amounts not offset in the balance sheet (d) of recognized financial assets (a) in the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Other current assets $ 709,535 (USD 23,294 ) 709,535 (USD 23,294 ) - - - - |
June 30, 2018 Financial assets that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts Gross amounts of financial liabilities offset Net amount of financial assets presented in Amounts not offset in the balance sheet (d) of recognized financial assets (a) in the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Other current assets $ 709,535 (USD 23,294 ) 709,535 (USD 23,294 ) - - - - |
|---|---|---|---|
| Other current assets | Gross amounts Gross amounts of financial liabilities offset of recognized financial assets (a) in the balance sheet (b) $ 709,535 (USD 23,294 ) 709,535 (USD 23,294 ) |
Net amount of financial assets presented in the balance sheet (c)=(a)-(b) - |
|
| Financial instruments - |
|||
| $ (USD |
(Continued)
61
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| June 30, 2018 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 709,535 (USD 23,294 ) 709,535 (USD 23,294 ) - - - - |
June 30, 2018 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 709,535 (USD 23,294 ) 709,535 (USD 23,294 ) - - - - |
June 30, 2018 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 709,535 (USD 23,294 ) 709,535 (USD 23,294 ) - - - - |
June 30, 2018 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 709,535 (USD 23,294 ) 709,535 (USD 23,294 ) - - - - |
June 30, 2018 Financial liabilities that are offset which have an exercisable master netting arrangement or similar agreement Gross amounts of recognized Gross amounts of financial assets offset in Net amount of financial liabilities presented in Amounts not offset in the balance sheet (d) financial liabilities (a) the balance sheet (b) the balance sheet (c)=(a)-(b) Financial instruments Cash collateral received Net amount (e)=(c)-(d) Short-term borrowings $ 709,535 (USD 23,294 ) 709,535 (USD 23,294 ) - - - - |
|---|---|---|---|---|
| Short-term borrowings | Gross amounts of recognized Gross amounts of financial assets offset in financial liabilities (a) the balance sheet (b) $ 709,535 (USD 23,294 ) 709,535 (USD 23,294 ) |
Net amount of financial liabilities presented in the balance sheet (c)=(a)-(b) - |
||
| Financial instruments - |
||||
| $ (USD |
||||
| (USD |
(ad) Financial risk management
The Group's objectives and policies for managing the financial risk are consistent with those disclosed in the note (6)(ae) of the consolidated financial statements for the year ended December 31, 2018.
(ae) Capital management
The Group's objectives, policies and processes of capital management are the same as those disclosed in the consolidated financial statements for the year ended December 31, 2018. There were no significant changes of quantitative data of capital management compared to the consolidated financial statements for the year ended December 31, 2018. Please refer to note (6)(af) of the consolidated financial statements for the year ended December 31, 2018.
(af) Investing and financing activities not affecting current cash flow
The Group's investing and financing activities which did not affect the current cash flow in the six months ended June 30, 2019 were acquisition of right-of-use assets by leasing, please refer to note (6)(l). There were no investing and financing activities which did not affect the current cash flow in the six months ended June 30, 2018.
Reconciliation of liabilities arising from financing activities were as follows:
| Short-term borrowings Proceeds from issuance of convertible bonds Long-term borrowings Lease liabilities Guarantee deposits and others Total liabilities from financing activities |
January 1, 2019 $ 72,350,197 - 28,534,063 2,089,950 238,324 $ 103,212,534 |
Cash flow 7,418,635 1,007,240 (4,165,238) (386,335) (68,027) 3,806,275 |
Other non-cash changes June 30, 2019 - 79,768,832 (47,539) 959,701 (1,950) 24,366,875 (49,331) 1,654,284 - 170,297 (98,820) 106,919,989 |
|---|---|---|---|
(Continued)
62
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Short-term borrowings Long-term borrowings Guarantee deposits and others Total liabilities from financing activities |
January 1, 2018 $ 56,515,525 27,452,888 180,207 $ 84,148,620 |
Cash flow June 30, 2018 16,791,130 73,306,655 (3,146,588) 24,306,300 36,772 216,979 13,681,314 97,829,934 |
|---|---|---|
(7) Related-party transactions:
- (a) Name and relationship with related parties
The followings are the entities that have had transactions with the Group during the periods covered in the financial statement.
| in the financial statement. | |
|---|---|
| Name of related party | Relationship with the Group |
| Compal Precision Module (Jiangsu) Co., Ltd. | An associate |
| Changbao Electronic Technology (Chongqing) Co., | An associate |
| Ltd. | |
| LCFC (Note 1) | An associate |
| Avalue Technology Inc. (“Avalue”) | An associate |
| Crownpo Technology Inc. (“Crownpo”) | An associate |
| Allied Circuit Co., Ltd. (“Allied Circuit”) | An associate |
| Kinpo Group Management Consultant Company | An associate |
| (“Kinpo Group Management”) | |
| LIZ Electronics (Kunshan) Co., Ltd. | An associate |
| Compal Connector Manufacture Ltd. (“CCM”) | A joint venture company |
| AcBel Polytech Inc. (“AcBel”) and its subsidiaries | The same chairman of the board with the |
| Company |
-
Note 1: In August 2018, the Group has sold all its shares of LCFC and no longer has significant influence over it. Therefore, LCFC is not a related-party of the Group from September 2018.
-
(b) Transactions with key management personnel
Key management personnel remunerations comprised:
| Short-term employee benefits Post-employment benefits Share-based payments |
Three months ended June 30, 2019 $ 157,157 2,046 7,569 $ 166,772 |
Three months ended June 30, 2018 182,285 1,840 2,672 160,125 |
Six months ended June 30, 2019 Six months ended June 30, 2018 305,528 660,609 4,112 7,984 15,138 (78,216) 324,778 212,864 |
|---|---|---|---|
There are no termination benefits and other long-term benefits. Please refer to note (6)(w) for
(Continued)
63
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
explanations related to share-based payments.
-
(c) Significant related-party transactions
-
(i) Sale of goods to related parties
The amounts of significant sales transactions between the Group and related parties were as follows:
| Associates Other related parties |
Three months ended June 30, 2019 $ 60,610 5 $ 60,615 |
Three months ended June 30, 2018 83,761 2,955 86,716 |
Six months ended June 30, 2019 Six months ended June 30, 2018 105,199 166,908 5 2,955 105,204 169,863 |
|---|---|---|---|
Sales prices for related parties were similar to those of the third-party customers. The collection period was 60~120 days for related parties.
(ii) Purchase of goods from related parties
The amounts of significant purchase transactions between the Group and related parties were as follows:
| Associates Other related parties Joint venture |
Three months ended June 30, 2019 $ 1,192,474 446,281 14,005 $ 1,652,760 |
Three months ended June 30, 2018 1,160,143 183,067 20,744 1,363,954 |
Six months ended June 30, 2019 Six months ended June 30, 2018 1,960,542 1,982,974 728,625 302,751 31,844 47,667 2,721,011 2,333,392 |
|---|---|---|---|
Purchase prices and payment period from related parties were similar to those from third-party suppliers. The payment period was 60~165 days for related parties.
- (iii) Receivables due from relate parties
The receivables arising from the transactions mentioned above and others on behalf of related parties were as follows:
| Account | Related party categories June 30, 2019 Associates $ 32,181 Other related parties 158 Joint venture - $ 32,339 |
December 31, 2018 June 30, 2018 56,701 65,627 1,405 308 120 554 58,226 66,489 |
|---|---|---|
| Notes and accounts receivable Notes and accounts receivable Other receivables |
(Continued)
64
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
(iv) Payables to related parties
The payables arising from the transactions mentioned above and rendering of services from other related parties were as follows:
| Account Notes and accounts payable Notes and accounts payable Notes and accounts payable Other payables |
Related party categories June 30, 2019 Associates $ 1,356,733 Other related parties 643,277 Joint venture 9,865 Associates 1,701 $ 2,011,576 |
June 30, 2019 |
December 31, 2018 June 30, 2018 1,245,574 1,382,405 705,761 267,386 25,285 24,117 1,019 - 1,977,639 1,673,908 |
|---|---|---|---|
(8) Pledged assets:
The carrying values of pledged assets were as follows:
| Pledged Assets | Subject June 30, 2019 Bail for court mandatory execution $ 41,090 Long-term borrowings (including current portion) (note) 253,034 Guarantee of post-release duty payment to the customs and guarantee of the customs 500 $ 294,624 |
December 31, 2018 June 30, 2018 41,090 34,420 715,913 1,063,425 500 14,884 757,503 1,112,729 |
|---|---|---|
| Other current assets Property, plant and equipment Other non-current assets |
-
- -
Note:Part of long-term borrowings had been settled, and the assets of property land pledged as collaterals was released this year.
(9) Commitments and contingencies:
The details of commitments and contingencies were as follows:
-
(a) On May 17, 2017, Qualcomm Inc. filed a lawsuit to the Southern District Court of California, USA against the Group for not paying the royalties of the patent license agreement. The Group has filed counterclaims against Qualcomm Inc. based on the antitrust law in the same court on July 19, 2017. The lawsuits was settled on April 16, 2019. The Group had compromised and both parties had agreed to drop the lawsuits.
-
(b) The Group entered into various patent license agreements with third parties, and was required to make royalty payments of a predetermined amount periodically.
-
(c) As of June 30, 2019 and December 31 and June 30, 2018, the Group's signed commitments to
(Continued)
65
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
purchase property, plant and equipment amounted to $708,020, $187,872 and $267,091, respectively.
(10) Losses due to major disasters: None
(11) Subsequent events: None
(12) Other:
- (a) The employee benefits, depreciation and amortization expenses by categorized function are summarized as follows:
| By function By item |
Three months endedJune 30, 2019 | Three months endedJune 30, 2019 | Three months endedJune 30, 2019 | Three months endedJune 30, 2018 | Three months endedJune 30, 2018 | Three months endedJune 30, 2018 |
|---|---|---|---|---|---|---|
| Operating costs |
Operating expenses |
Total | Operating costs |
Operating expenses |
Total | |
| Employee benefits Salary Labor and health insurance Pension Others Depreciation Amortization |
4,422,811 226,126 300,413 328,007 1,295,653 22,660 |
3,095,608 194,787 124,197 160,117 218,931 90,388 |
7,518,419 420,913 424,610 488,124 1,514,584 113,048 |
4,461,808 232,924 344,870 695,780 946,151 6,038 |
2,750,756 173,638 115,525 137,110 120,641 101,763 |
7,212,564 406,562 460,395 832,890 1,066,792 107,801 |
| By function By item |
Six months endedJune 30, 2019 | Six months endedJune 30, 2018 | ||||
| Operating costs |
Operating expenses |
Total | Operating costs |
Operating expenses |
Total | |
| Employee benefits Salary Labor and health insurance Pension Others Depreciation Amortization |
8,718,401 430,322 583,298 959,906 2,456,764 31,925 |
5,919,900 399,235 251,781 309,024 461,103 176,979 |
14,638,301 829,557 835,079 1,268,930 2,917,867 208,904 |
8,433,471 420,879 614,948 1,133,604 1,939,606 26,318 |
5,313,044 359,569 232,289 270,285 233,351 144,686 |
13,746,515 780,448 847,237 1,403,889 2,172,957 171,004 |
- (b) Seasonality of operations
The Group's operations were not affected by seasonality or cyclicality factors.
(13) Other disclosures:
- (a) Information on significant transactions: None
The following were the information on significant transactions required by the “ Regulations Governing the Preparation of Financial Reports by Securities Issuers” for the Group for the six month ended June 30, 2019:
-
(i) Loans to other parties: Please refer to Table 1
-
(ii) Guarantees and endorsements for other parties: Please refer to Table 2
(Continued)
66
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
-
(iii) Securities held as of June 30, 2019 (excluding investment in subsidiaries, associates and joint ventures): Please refer to Table 3
-
(iv) Individual securities acquired or disposed of with accumulated amount exceeding the lower of NT$300 million or 20% of the capital stock: Please refer to Table 4
-
(v) Acquisition of individual real estate with amount exceeding the lower of NT$300 million or 20% of the capital stock: None
-
(vi) Disposals of individual real estate with amount exceeding the lower of NT$300 million or 20% of the capital stock: None
-
(vii) Related-party transactions for purchases and sales with amounts exceeding the lower of NT$100 million or 20% of the capital stock: Please refer to Table 5
-
(viii) Receivables from related parties with amounts exceeding the lower of NT$100 million or 20% of the capital stock: Table 6
-
(ix) Trading in derivative instruments: Please refer to notes (6)(b) and (6)(d)
-
(x) Business relationships and significant intercompany transactions: Please refer to Table 7
-
(b) Information on investees: Please refer to Table 8
-
(c) Information on investment in Mainland China: Please refer to Table 9
(14) Segment information:
| Revenue Revenue from external customers Revenue from segments Total revenue Reportable segment profit Revenue Revenue from external customers Revenue from segments Total revenue Reportable segment profit |
Three months ended June 30, 2019 | Three months ended June 30, 2019 | Three months ended June 30, 2019 |
|---|---|---|---|
| Information technology product segment |
|||
| Information technology product segment |
Strategically integrated product segment Total 7,087,470 237,883,964 - - 7,087,470 237,883,964 292,381 2,930,208 |
||
| $ 230,796,494 - $ 230,796,494 $ 2,637,827 |
(Continued)
67
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
| Revenue Revenue from external customers Revenue from segments Total revenue Reportable segment profit Revenue Revenue from external customers Revenue from segments Total revenue Reportable segment profit |
Six months ended June 30, 2019 | Six months ended June 30, 2019 | Six months ended June 30, 2019 |
|---|---|---|---|
| Information technology product segment |
|||
| Information technology product segment |
Strategically integrated product segment Total 11,875,366 433,995,926 - - 11,875,366 433,995,926 578,805 4,852,219 |
||
| $ 422,120,560 - $ 422,120,560 $ 4,273,414 |
68
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 1 Loans to other parties:
(June 30, 2019)
| Table 1 Loans to other parties: (June 30, 2019) |
Table 1 Loans to other parties: (June 30, 2019) |
Table 1 Loans to other parties: (June 30, 2019) |
Table 1 Loans to other parties: (June 30, 2019) |
Table 1 Loans to other parties: (June 30, 2019) |
Table 1 Loans to other parties: (June 30, 2019) |
Table 1 Loans to other parties: (June 30, 2019) |
Table 1 Loans to other parties: (June 30, 2019) |
Table 1 Loans to other parties: (June 30, 2019) |
Table 1 Loans to other parties: (June 30, 2019) |
Table 1 Loans to other parties: (June 30, 2019) |
Table 1 Loans to other parties: (June 30, 2019) |
Table 1 Loans to other parties: (June 30, 2019) |
|||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands of New Taiwan Dollars) | |||||||||||||||||
| No. | Name of lender |
Name of borrower |
Account name |
Related party |
Highest balance of financing to other parties during the period |
Ending balance |
Actual usage amount during the period |
Range of interest rates during the period |
Purposes of fund financing for the borrower |
Transaction amount for business between two parties |
Reasons for short- term financing |
Allowance for bad debt |
Collateral | Individual funding loan limits |
Maximum limit of fund financing |
Note | |
| Item | Value | ||||||||||||||||
| 0 0 0 0 1 2 3 4 4 5 6 7 8 8 8 9 10 |
The Company The Company The Company The Company CIH CPI CPC CIT CIT PFG CPO CET Arcadyan Arcadyan Arcadyan Zhi-pal Arcadyan Holding |
CVC UCGI HengHao CEB CEP CVC CDE CCI Nanjing Rayonnant (Taicang) CEB HengHao Kunshan BT Acradyan Brasil Arcadyan AU Arcadyan Vietnam Acradyan Brasil CNC |
Other receivables Other receivables Other receivables Other receivables Other receivables Other receivables Other receivables Other receivables Other receivables Other receivables Other receivables Other receivables Other receivables Other receivables Other receivables Other receivables Other receivables |
Y Y Y Y Y Y Y Y Y Y Y Y Y Y Y Y Y |
316,000 250,000 205,369 1,580,000 110,600 316,000 1,380,900 2,212,000 69,045 308,950 644,420 274,800 246,160 126,400 284,400 34,760 523,940 |
310,600 250,000 201,860 1,553,000 108,710 310,600 1,356,300 2,174,200 67,815 - 632,940 271,260 93,180 124,240 279,540 34,166 - |
31,060 220,000 201,860 1,553,000 45,037 310,600 1,356,300 2,174,200 67,815 - 632,940 36,168 - - - 34,166 - |
3.20% 1.20% 2.82% 3.50% 3.50% 3.20% 2.20% 2.76% 4.35% 2.50% 4.35% 2.20% 1.00% 1.00% 1.00% 1.00% 1.00% |
Short-term financing Short-term financing Short-term financing Short-term financing Short-term financing Short-term financing Short-term financing Short-term financing Short-term financing Short-term financing Short-term financing Short-term financing Transaction for business between two parties Transaction for business between two parties Transaction for business between two parties Short-term financing Short-term financing |
- - - - - - - - - - - - 155,300 1,553,000 621,200 - - |
Operating demand Operating demand Operating demand Operating demand Operating demand Operating demand Operating demand Operating demand Operating demand Operating financing Operating demand Operating demand - - - Operating financing Operating financing |
- - - - - - - - - - - - - - - - - |
- - - - - - - - - - - - - - - - - |
- - - - - - - - - - - - - - - - - |
20,887,878 20,887,878 20,887,878 20,887,878 34,926,977 900,177 2,040,377 20,445,466 20,445,466 421,799 2,796,968 4,824,445 124,240 1,242,400 496,960 45,036 1,301,453 |
41,775,756 41,775,756 41,775,756 41,775,756 34,926,977 900,177 2,040,377 20,445,466 20,445,466 421,799 2,796,968 4,824,445 3,682,145 3,682,145 3,682,145 180,146 1,301,453 |
(Note 1) (Note 1) (Note 1) (Note 1) (Note 2) (Note 3) (Note 4) (Note 5) (Note 5) (Note 6) (Note 7) (Note 8) (Note 9) (Note 9) (Note 9) (Note 10) (Note 11) |
Note 1: According to the Company’ s Procedures of Lending Funds to Other Parties, the total amount of loans to others shall not exceed 40% of the net worth of the Company. When a short-term financing facility with the Company is necessary, the total amount for lending to any company shall not exceed 80% of the borrower’s net worth, nor shall it be more than 50% of the Company’s lendable amount limit, and shall be combined with the company’s endorsements/guarantees for calculation. In addition, the total amount lendable to 100% directly or indirectly owned subsidiaries by the Company is unrestricted by the aforesaid restriction of 80%, but the maximum amount shall not exceed 50% of the Company’s lendable limit, and shall be combined with the company’s amount of loans to others when calculating.
Note 2: According to CIH’s Procedures for Lending Funds to Other Parties, the total amount of loans to others shall not exceed 40% of the net worth of CIH. When a shortterm financing facility with CIH is necessary, the total amount for lending the borrower shall not exceed 80% of the borrower’s net worth, nor shall it exceed 50% of CIH’s total amount of lendable capital, and shall be combined with the company’s endorsements/guarantees for calculation. In addition, when lending to the ultimate parent company’s 100% directly or indirectly owned overseas subsidiaries, the total amount of loans is not limited by the two aforesaid restrictions, but the maximum amount shall not exceed the net worth of CIH, and shall be combined with the company’s endorsements/guarantees for the borrower when calculating.
Note 3: According to CPI’s Procedures for Lending Funds to Other Parties, the total amount of loans to others shall not exceed 40% of the net worth of CPI. When a shortterm financing facility with CPI is necessary, the total amount for lending the borrower shall not exceed 80% of the borrower’s net worth, nor shall it exceed 50% of CPI’s total amount of lendable capital, and shall be combined with the company’s endorsements/guarantees for calculation. In addition, when lending to the ultimate parent company’s 100% directly or indirectly owned overseas subsidiaries, the total amount of loans is not limited by the two aforesaid restrictions, but the maximum amount shall not exceed the net worth of CPI, and shall be combined with the company’s endorsements/guarantees for the borrower when calculating.
Note 4: According to CPC’s Procedures for Lending Funds to Other parties, the total amount of loans to others shall not exceed 40% of the net worth of CPC. When a shortterm financing facility with CPC is necessary, the total amount for lending the borrower shall not exceed 80% of the borrower’s net worth, nor shall it exceed 50% of CPC’s total amount of capital lent, and shall be combined with the company’s endorsements/guarantees for calculation. In addition, when lending to the ultimate parent company’s 100% directly or indirectly owned overseas subsidiaries, the total amount of loans is not limited by the two aforesaid restrictions, but the maximum amount shall not exceed the net worth of CPC, and shall be combined with the company’s endorsements/guarantees for the borrower when calculating.
Note 5: According to CIT’s Procedures for Lending Funds to Other parties, the total amount of loans to others shall not exceed 40% of the net worth of CIT. When a shortterm financing facility with CIT is necessary, the total amount for lending the borrower shall not exceed 80% of the borrower’s net worth, nor shall it exceed 50% of CIT’s total amount of capital lent, and shall be combined with the company’s endorsements/guarantees for calculation. In addition, when lending to the ultimate parent company’s 100% directly or indirectly owned overseas subsidiaries, the total amount of loans is not limited by the two aforesaid restrictions, but the maximum amount shall not exceed the net worth of CIT, and shall be combined with the company’s endorsements/guarantees for the borrower when calculating.
Note 6: According to PFG’s Procedures for Lending Funds to Other parties, the total amount of loans to others shall not exceed 40% of the net worth of PFG. When a shortterm financing facility with PFG is necessary, the total amount for lending the borrower shall not exceed 80% of the borrower’s net worth, nor shall it exceed 50% of PFG’s total amount of lendable capital, and shall be combined with the company’s endorsements/guarantees for calculation. In addition, when lending to the ultimate parent company’s 100% directly or indirectly owned overseas subsidiaries, the total amount of loans is not limited by the two aforesaid restrictions, but the maximum amount shall not exceed the net worth of PFG, and shall be combined with the company’s endorsements/guarantees for the borrower when calculating.
(Continued)
69
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Note 7: According to CPO’s Procedures for Lending Funds to Other parties, the total amount of loans to others shall not exceed 40% of the net worth of CPO. When a shortterm financing facility with CPO is necessary, the total amount for lending the borrower shall not exceed 80% of the borrower’s net worth, nor shall it exceed 50% of CPO’s total amount of lendable capital, and shall be combined with the company’s endorsements/guarantees for calculation. In addition, when lending to the ultimate parent company’s 100% directly or indirectly owned overseas subsidiaries, the total amount of loans is not limited by the two aforesaid restrictions, but the maximum amount shall not exceed the net worth of CPO, and shall be combined with the company’s endorsements/guarantees for the borrower when calculating.
Note 8: According to CET’s Procedures for Lending Funds to Other parties, the total amount of loans to others shall not exceed 40% of the net worth of CET. When a shortterm financing facility with CET is necessary, the total amount for lending the borrower shall not exceed 80% of the borrower’s net worth, nor shall it exceed 50% of CET’s total amount of lendable capital, and shall be combined with the company’s endorsements/guarantees for calculation. In addition, when lending to the ultimate parent company’s 100% directly or indirectly owned overseas subsidiaries, the total amount of loans is not limited by the two aforesaid restrictions, but the maximum amount shall not exceed the net worth of CET, and shall be combined with the company’s endorsements/guarantees for the borrower when calculating.
Note 9: According to Arcadyan’s Procedures for Lending Funds to Other parties, the total amount of loans to others shall not exceed 40% of the net worth of Arcadyan. To borrowers having business relationship with Arcadyan, the total amount for lending the borrower shall not exceed 80% of the transaction amount in the last fiscal year or the expecting amount for the current year, nor shall it exceed 20% of the net worth of Arcadyan. Also, the amount shall be combined with the Arcadyan’ s endorsements/guarantees for the borrower when calculating. When a short-term financing facility is necessary, the borrower should be Arcadyan’s investee. The total amount for lending the borrower shall not exceed 80% of the net worth of the borrower, nor shall it exceed 20% of the net worth of Arcadyan, and shall be combined with the Arcadyan’s endorsements/guarantees for the borrower when calculating. Note 10: The total amount of loans to others shall not exceed 40% of the net worth of Zhi-pal. To borrowers having business relationship with Zhi-pal, the total amount for lending the borrower shall not exceed 80% of the transaction amount in the last fiscal year or the expecting amount for the current year, nor shall it exceed 20% of the net worth of Zhi-pal. When a short-term financing facility is necessary, the borrower should be Zhi-pal’s investee, and the total amount for lending the borrower shall not exceed 80% of the net worth of the borrower. Note 11: According to Arcadyan Holding’s Procedures of Lending Funds to Other Parties, the total amount of loans to others shall not exceed the net worth of Arcadyan Holding. When a short-term financing facility is necessary, the borrower should be Arcadyan Holding’s investee. The total amount for lending the borrower shall not exceed the net worth of Arcadyan Holding, and shall be combined with the Arcadyan Holding’s endorsements/ guarantees for the borrower when calculating. Note 12: The transactions had been eliminated in the consolidated financial statements.
(Continued)
70
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 2 Guarantees and endorsements for other parties:
(June 30, 2019)
| (June 30, 2019) | (June 30, 2019) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands of New Taiwan Dollars) | |||||||||||||
| No. | Name of guarantor |
Counter-party of guarantee and endorsement |
Limitation on amount of guarantees and endorsements for a specific enterprise |
Highest balance for guarantees and endorsements during the period |
Balance of guarantees and endorsements as of reporting date |
Actual usage amount during the period |
Property pledged for guarantees and endorsements (Amount) |
Ratio of accumulated amounts of guarantees and endorsements to net worth of the latest financial statements |
Maximum amount for guarantees and endorsements (Note 1)and(Note 4) |
Parent company endorsements /guarantees to third parties on behalf of subsidiary |
Subsidiary endorsements /guarantees to third parties on behalf of parent company |
Endorsements / guarantees to third parties on behalf of companies in Mainland China |
|
| Name | Relationship with the Company |
||||||||||||
| 0 0 1 |
The Company The Company Arcadyan |
CEB CEP Arcadyan Brasil |
(Note 3) (Note 2) (Note 5) |
26,109,848 26,109,848 1,227,381 |
63,200 260,766 246,160 |
62,120 229,467 - |
62,120 229,467 - |
- - - |
0.06% 0.22% - |
52,219,696 52,219,696 3,682,145 |
Y Y Y |
- - - |
- - - |
Note 1: According to the Company’s Procedures for Endorsement and Guarantee, the total amount of endorsements/ guarantees the Company or the Group is permitted to make shall not exceed 50% of the Company’s net worth. Endorsements/ guarantees the Company and the Group are permitted to make for a single company shall not exceed 25% of the Company’s net worth. For entities having business relationship with the Company, the amount of endorsements/ guarantees for a single company shall not exceed 80% of the transaction amount in the last fiscal year or the expecting amount of the current year, and shall be combined with the amount lend to others when calculating. The amount of endorsements/ guarantees permitted to make between subsidiaries whose over 90% of its voting shares are owned, directly or indirectly, by the Company shall be no more than 10% of the net worth of the Company. The amount of endorsements/ guarantees permitted to make between directly or indirectly wholly owned subsidiaries is not limited by the aforementioned restriction, only the maximum amount shall be no more than 25% of the net worth of the Company. Note 2: Subsidiary whose over 50% common stock is directly owned.
Note 3: Subsidiary whose over 50% common stock is indirectly owned.
Note 4: According to Arcadyan's Procedures for Endorsement and Guarantee, the total amount shall not exceed 40% of the net worth for latest financial statements audited or reviewed by Certified Public Accountants, and the amount for a single company shall not exceed 1/3 of the total amount.
Note 5: Subsidiary whose 100% common stock is directly owned by Arcadyan.
(Continued)
71
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 3 Securities held as of June 30, 2019 (excluding investment in subsidiaries, associates and joint ventures): (June 30, 2019)
| (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | ||||||
|---|---|---|---|---|---|---|---|---|---|
| (In Thousands of shares/ units) | |||||||||
| Name of holder |
Category and name of security | Relationship with security issuer |
Account name | Ending balance | Note | ||||
| Shares/Units (thousands) |
Carrying value |
Holding percentage (%) |
Fair value | ||||||
| The Company Panpal Gempal |
Taiwan Star Kinpo Electronics, Inc. (“Kinpo”) Cal-Comp Electronics (Thailand) Public Co., Ltd. Innolux Corporation (“Innolux”) HWA VI Venture Capital Corp. HWA Chi Venture Capital Corp. mProbe Ltd. Global BioPharma, Inc. Chen Feng Optoelectronics PrimeSensor Technology Inc. IIH Biomedical Venture Fund Others Total Compal Electronics, Inc. Kinpo CDIB Partners Investment Holding Corp. AcBel Chipbond Technology Corp. Taiwan Biotech Co., Ltd. Others Total Compal Electronics, Inc. |
‑ The same chairman of the Company The same chairman of the Company ‑ ‑ ‑ ‑ ‑ ‑ ‑ ‑ The parent company The same chairman of the Company ‑ The same chairman of the Company ‑ ‑ ‑ The parent company |
Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through profit or loss-non current Financial assets at fair value through profit or loss and other comprehensive income Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through profit or loss-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current |
98,046 124,044 239,631 109,227 290 1,053 4,000 2,000 5,829 861 2,500 31,648 23,172 54,000 5,677 3,760 4,897 18,369 |
702,013 1,333,470 428,939 800,636 22,791 24,400 54,720 45,900 34,042 8,092 25,000 90,729 __ 3,570,732 644,038 249,104 905,040 115,804 227,478 95,642 88,256 __ 2,325,362 373,816 |
3% 9% 5% 1% 10% 11% 3% 3% 13% 3% 7% 1% 2% 5% 1% 1% 3% - |
702,013 1,333,470 428,939 800,636 22,791 24,400 54,720 45,900 34,042 8,092 25,000 644,038 249,104 905,040 115,804 227,478 95,642 373,816 |
(Note 1) (Note 1) |
(Continued)
72
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 3 Securities held as of June 30, 2019 (excluding investment in subsidiaries, associates and joint ventures):
(June 30, 2019)
(In Thousands of shares/ units)
| (In Thousands of | (In Thousands of | (In Thousands of | shares/ units) | |||||
|---|---|---|---|---|---|---|---|---|
| Name of holder |
Category and name of security | Relationship with security issuer |
Account name | Ending balance | Note | |||
| Shares/Units (thousands) |
Carrying value |
Holding percentage (%) |
Fair value | |||||
| Gempal Arcadyan Mactech HHB Mithera CPC CIT CPO CIC CET Hong Ji Hong Jin |
Lian Hong Art. Co., Ltd. Global BioPharma, Inc. Others Total SUYIN Optronics Co., Ltd. (“SUYIN Optronics”) SUYIN Optronics GeoThings Inc. AirHop Communication Inc. Adant Technologies Inc. IOT EYE, Inc. TIEF FUND L.P. Total Taichung International Golf Country Club HWALLAR OPTRONICS (Fuzhou) CO., LTD. Beyond Limits, Inc. Structured deposits–SPD Bank Yield Plus Structured Deposit Structured deposits–Bank of Communications Yun Tong Cai Fu, Structured Deposit Structured deposits–The RMB "Open On Schedule " Financial Product Structured deposits–SPD Bank Yield Plus Structured Deposit Structured deposits–Bank of Communications Yun Tong Cai Fu, Structured Deposit Structured deposits-SPD Bank YieldPlus Structured Deposit Structured deposits-Win-win Interest Rate Structure RMB Structural Deposits Total |
‑ ‑ ‑ ‑ ‑ ‑ ‑ ‑ ‑ ‑ ‑ ‑ ‑ ‑ ‑ ‑ ‑ ‑ ‑ |
Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through profit or loss-non- current Financial assets at fair value through profit or loss-non- current Financial assets at fair value through profit or loss-non- current Financial assets at fair value through profit or loss-non- current Financial assets at fair value through profit or loss-non- current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through profit or loss-non- current Financial assets at fair value through other comprehensive income-non-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current |
2,140 2,000 380 332 200 1,152 349 60 ‑ ‑ 873 ‑ ‑ ‑ ‑ ‑ ‑ ‑ |
43,759 45,900 2,809 __ 466,284 182 160 ‑ ‑ ‑ ‑ 46,220 __ 46,220 7,650 - |
8% 3% 1% 1% 9% 7% 6% 6% 7% ‑ 19% 0.4% ‑ ‑ ‑ ‑ ‑ ‑ ‑ |
43,759 45,900 182 160 - - - - 46,220 7,650 - 139,770 405,397 910,946 457,995 455,502 455,473 455,502 455,347 |
(Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) |
| 139,770 405,397 910,946 457,995 455,502 455,473 455,502 455,347 _____ 1,366,322 |
(Continued)
73
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 3 Securities held as of June 30, 2019 (excluding investment in subsidiaries, associates and joint ventures):
(June 30, 2019)
| (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | ||||||
|---|---|---|---|---|---|---|---|---|---|
| (In Thousands of shares/ units) | |||||||||
| Name of holder |
Category and name of security | Relationship with security issuer |
Account name | Ending balance | Note | ||||
| Shares/Units (thousands) |
Carrying value |
Holding percentage (%) |
Fair value | ||||||
| CEC CEQ |
Structured deposits–Bank of Communications Yun Tong Cai Fu, Structured Deposit Structured deposits–Bank of Communications Yun Tong Cai Fu, Structured Deposit Total Structured deposits–Industrial Bank Structured Deposit |
‑ ‑ ‑ |
Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current |
‑ ‑ ‑ |
588,878 135,855 265,151 _____ 401,006 |
‑ ‑ ‑ |
588,878 135,855 265,151 |
Note 1:The transaction had been eliminated in the consolidated financial statements.
Note 2:The carrying value is the remaining amount after deducting accumulated impairment.
(Continued)
74
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 4 Individual securities acquired or disposed of with accumulated amount exceeding the lower of NT$300 million or 20% of the capital stock:
(For the six-month ended June 30, 2019)
| (For the six-month ended June 30, 2019) | (For the six-month ended June 30, 2019) | (For the six-month ended June 30, 2019) | (For the six-month ended June 30, 2019) | (For the six-month ended June 30, 2019) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands of New Taiwan Dollars) | ||||||||||||||||
| Name of company |
Category and name of security |
Account name |
Name of counter-party |
Relationship with the company |
Beginning Balance | Purchases | Sales | Others | Ending Balance | |||||||
| Shares/ Units (thousands) |
Amount | Shares/ Units (thousands) |
Amount | Shares/ Units (thousands) |
Price | Cost | Gain (loss) on disposal |
Shares/ Units (thousands) |
Amount | Shares/ Units (thousands) |
Amount | |||||
| CIT CEC CET CET CET CET CET CIC CPO CPO CPO CEQ CEQ The Company CPC |
Structured deposits- SPD Bank Yield Plus Structured Deposit Structured deposits- Win-win Interest Rate Structure RMB Structural Deposits Structured deposits- The RMB "Open on schedule" Financial Product Structured deposits- Agricultural Bank of China "HuiLiFeng" customization RMB structured deposit Structured deposits- Bank of Communications Yun Tong Cai Fu. Structured Deposit Structured deposits– SPD Bank Yield Plus Structured Deposit Structured deposits- The RMB "Open on schedule" Financial Product Structured deposits– SPD Bank Yield Plus Structured Deposit Structured deposits- Bank of Communications Yun Tong Cai Fu. Structured Deposit Structured deposits- Industrial Bank Structured Deposits Structured deposits- Bank of Communications Yun Tong Cai Fu. Structured Deposit Structured deposits- Bank of Communications Yun Tong Cai Fu. Structured Deposit Structured deposits- Bank of Communications Yun Tong Cai Fu. Structured Deposit Structured deposits– SPD Bank Yield Plus Structured Deposit Chipbond |
Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current Financial assets at fair value through profit or loss-current |
Shanghai Pudong Development Bank China CITIC Bank Bank of China Agricultural Bank of China Bank of Communications Shanghai Pudong Development Bank Bank of China Shanghai Pudong Development Bank Bank of Communications Industrial Bank Co.,Ltd Bank of Communications Bank of Communications Bank of Communications Shanghai Pudong Development Bank - |
- - - - - - - - - - - - - - - |
4,593 - - - - - - - - - - - - - - |
284,768 179,963 - 576,466 260,029 259,705 448,948 480,285 - 179,699 225,651 676,881 451,154 - - |
- - - - - - - - - - - - - - - |
- 817,058 912,914 995,077 374,295 264,745 - - 456,457 639,040 1,141,143 456,457 228,229 452,104 452,104 |
4,593 - - - - - - - - - - - - - - |
307,207 599,576 - 1,000,811 507,184 267,360 461,007 492,198 - 368,842 922,619 1,152,608 691,374 - - |
307,207 593,394 - 990,512 502,103 264,745 456,458 488,409 - 365,166 912,915 1,141,143 684,686 - - |
- 6,182 (Note 2) - (Note 2) 10,299 (Note 2) 5,081 (Note 2) 2,615 (Note 2) 4,549 (Note 2) 3,789 (Note 2) - 3,676 (Note 2) 9,704 (Note 2) 11,465 (Note 2) 6,688 (Note 2) - - |
- - - - - - - - - - - - - - - |
22,439 (Note 1) 7,952 (Note 1) (1,968) (Note 1) 18,146 (Note 1) 8,715 (Note 1) 8,061 (Note 1) 12,059 (Note 1) 11,913 (Note 1) 1,538 (Note 1) 5,605 (Note 1) 11,298 (Note 1) 19,270 (Note 1) 11,991 (Note 1) 3,398 (Note 1) 3,243 (Note 1) |
- - - - - - - - - - - - - - - |
- 405,397 910,946 588,878 135,855 265,151 - - 457,995 455,502 455,473 - - 455,502 455,347 |
Note 1:Others were valuation gains and losses and foreign exchange gains and losses.
Note 2:Including gains and losses on disposal and foreign exchange gains and losses.
(Continued)
75
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 5 Related-party transactions for purchases and sales with amounts exceeding the lower of NT$100 million or 20% of the capital stock: (For the six-month ended June 30, 2019)
| (For the six-month ended June 30, 2019) | (For the six-month ended June 30, 2019) | (For the six-month ended June 30, 2019) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands of New Taiwan Dollars) | |||||||||||
| Company Name |
Counter 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 | Unitprice | Payment Terms | Ending Balance |
Percentage of total notes/accounts receivable (payable) |
||||
| Just and its subsidiaries CIH and its subsidiaries CBN BCI and its subsidiaries Webtek The Company |
UCGI CBN CIH and its subsidiaries Just and its subsidiaries HSI and its subsidiaries BCI and its subsidiaries Etrade and its subsidiaries Webtek Forever Webtek Compal Electronic, Inc. Forever Compal Electronic, Inc. CEB Forever Compal Electronic, Inc. Compal Electronic, Inc. CEB Compal Electronic, Inc. |
Subsidiaries wholly owned by the Company The Company's subsidiaries Subsidiaries wholly owned by the Company Subsidiaries wholly owned by the Company Subsidiaries wholly owned by the Company Subsidiaries wholly owned by the Company Subsidiaries wholly owned by the Company Subsidiaries wholly owned by the Company Subsidiaries wholly owned by the Company With the same ultimate parent company Parent company With the same ultimate parent company Parent company With the same ultimate parent company With the same ultimate parent company Parent company Parent company With the same ultimate parent company Parent company |
Sale Sale Purchase Purchase Purchase Purchase Purchase Purchase Purchase Sale Sale Sale Sale Sale Sale Purchase Sale Sale Sale |
(109,255) (507,097) 69,249,668 21,156,477 336,081 12,722,504 3,605,276 34,469,915 18,139,071 (24,375,017) (21,156,477) (6,892,761) (69,177,794) (104,899) (9,187,778) 499,504 (12,670,918) (1,083,516) (34,469,915) |
- (0.1)% 16.2% 5.0% 0.1% 3.0% 0.8% 8.1% 4.2% (53.0)% (40.4)% (13.1)% (77.7)% - (20.1)% 55.0% (84.1)% (7.0)% (100.0)% |
120 days 90 days 120 days 120 days 120 days 120 days Net 60 days from purchase Net 60 days from purchase Net 60 days from purchase Net 60 days from delivery 120 days Net 60 days from delivery 120 days 120 days Net 60 days from delivery Net 90 days from purchase 120 days 120 days Net 60 days from delivery |
Similar to non- related parties Similar to non- related parties Similar to non- related parties Similar to non- related parties Similar to non- related parties Markup based on BCI and its subsidiaries's cost Markup based on Etrade and its subsidiaries's cost Markup based on Webtek's cost Markup based on Forever's cost According to markup pricing Similar to non- related parties Similar to non- related parties Similar to non- related parties Similar to non- related parties According to markup pricing - Markup based on BCI and its subsidiaries's cost According to markup pricing According to markup pricing |
There is no significant difference There is no significant difference There is no significant difference, and adjustments will be made based on demand for funding if necessary There is no significant difference, and adjustments will be made based on demand for funding if necessary There is no significant difference, and adjustments will be made based on demand for funding if necessary There is no significant difference, and adjustments will be made based on demand for funding if necessary There is no significant difference, and adjustments will be made based on demand for funding if necessary There is no significant difference, and adjustments will be made based on demand for funding if necessary There is no significant difference, and adjustments will be made based on demand for funding if necessary Adjustments will be made based on demand for funding There is no significant difference, and adjustments will be made based on demand for funding if necessary Adjustments will be made based on demand for funding There is no significant difference, and adjustments will be made based on demand for funding if necessary There is no significant difference, and adjustments will be made based on demand for funding if necessary Adjustments will be made based on demand for funding There is no significant difference Adjustments will be made based on demand for funding There is no significant difference Adjustments will be made based on demand for funding |
78,022 630,094 (45,937,227) (3,840,234) (264,093) (9,091,443) (1,384,293) (576,975) (9,021,060) - 3,840,234 - 45,937,227 73,307 - (625,000) 9,091,443 844,210 576,975 |
- 0.3% (28.0)% (2.3)% (0.2)% (5.5)% (0.8)% (0.4)% (5.5)% - 20.0% - 37.8% - - (72.0)% 78.4% 4.7% 100.0% |
(Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) |
(Continued)
76
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 5 Related-party transactions for purchases and sales with amounts exceeding the lower of NT$100 million or 20% of the capital stock: (For the six-month ended June 30, 2019)
| (For the six-month ended June 30, 2019) | (For the six-month ended June 30, 2019) | (For the six-month ended June 30, 2019) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands of New Taiwan Dollars) | |||||||||||
| Company Name |
Counter 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 | Unitprice | Payment Terms | Ending Balance |
Percentage of total notes/accounts receivable (payable) |
||||
| Webtek CEB Etrade and its subsidiaries Forever UCGI HSI and its subsidiaries Arcadyan CNC Acradyan Germany Acradyan AU THAC THAC TTI |
Etrade and its subsidiaries JUST and its subsidiaries BCI and its subsidiaries CIH and its subsidiaries Webtek Compal Electronic, Inc. Compal Electronic, Inc. CIH and its subsidiaries JUST and its subsidiaries Compal Electronic, Inc. Compal Electronic, Inc. Acradyan Germany Acradyan AU CNC Arcadyan THAC Arcadyan Arcadyan TTI CNC THAC |
With the same ultimate parent company With the same ultimate parent company With the same ultimate parent company With the same ultimate parent company With the same ultimate parent company Parent company Parent company With the same ultimate parent company With the same ultimate parent company Parent company Parent company Arcadyan's subsidiary Arcadyan's subsidiary Arcadyan's subsidiary With the same ultimate parent company With the same ultimate parent company The Company's subsidiary The Company's subsidiary With the same ultimate parent company With the same ultimate parent company With the same ultimate parent company |
Purchase Purchase Purchase Purchase Sale Sale Sale Purchase Purchase Purchase Sale Sale Sale Purchase Sale Sale Purchase Purchase Sale Purchase Purchase |
10,091,875 24,375,017 1,047,724 107,709 (10,091,875) (3,605,276) (18,139,071) 9,187,778 6,892,761 109,255 (336,081) (910,212) (969,236) 6,358,422 (6,358,422) (100,620) 910,212 969,236 (399,501) 100,620 399,501 |
29.0% 71.0% 17.9% 1.8% (74.0)% (74.2)% (87.0)% 43.0% 32.0% 68.4% (100.0)% (7.0)% (7.0)% 35.0% (98.0)% (2.0)% 100.0% 100.0% (97.0)% 7.0% 12.0% |
Net 60 days from purchase Net 60 days from purchase 120 days 120 days Net 60 days from delivery Net 60 days from delivery Net 60 days from delivery Net 60 days from purchase Net 60 days from purchase 120 days 120 days Net 120 days from delivery Net 45 days from delivery Net 45 days from delivery Net 45 days from delivery Net 90 days from the end of the month of delivery Net 120 days from delivery Net 45 days from delivery Net 60 days from the end of the month of delivery Net 90 days from the end of the month of delivery Net 60 days from the end of the month of delivery |
According to markup pricing According to markup pricing Similar to non- related parties Similar to non- related parties According to markup pricing According to markup pricing According to markup pricing Similar to non- related parties Similar to non- related parties Similar to non- related parties Similar to non- related parties - - According to markup pricing According to markup pricing - - - According to markup pricing - - |
Adjustments will be made based on demand for funding Adjustments will be made based on demand for funding There is no significant difference There is no significant difference Adjustments will be made based on demand for funding Adjustments will be made based on demand for funding Adjustments will be made based on demand for funding Adjustments will be made based on demand for funding Adjustments will be made based on demand for funding There is no significant difference Adjustments will be made based on demand for funding - - - - - - - - - - |
- - (843,339) (73,307) - 1,384,293 9,021,060 - - (78,022) 264,093 561,976 668,060 (2,978,046) 2,978,046 60,791 (561,976) (668,060) 55,479 (60,791) (55,479) |
- - (42.7)% (3.7)% - 100.0% 100.0% - - (82.6)% 100.0% 10.0% 12.0% (36.0)% 98.0% 2.0% (100.0)% (100.0)% 100.0% (64.0)% (6.0)% |
(Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 1、2) (Note 1、2) (Note 1、2) (Note 2) (Note 2) (Note 1、2) (Note 1、2) (Note 1、2) |
Note 1: The remaining balance is the net value of commissioned processing and sales of raw material.
Note 2: The transactions had been eliminated in the consolidated financial statements.
(Continued)
77
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 6 Receivables from related parties with amounts exceeding the lower of NT$100 million or 20% of the capital stock: (June 30, 2019)
| (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | |||||
|---|---|---|---|---|---|---|---|---|---|
| (In Thousands of New Taiwan Dollars) | |||||||||
| Name of Company | Counter-party | Nature of relationship |
Ending Balance | Turnover rate |
Overdue | Amounts received in subsequentperiod |
Allowance for bad debts |
||
| Amount | Action taken | ||||||||
| The Company Just and its subsidiaries CIH and its subsidiaries BCI and its subsidiaries BCI and its subsidiaries Forever Webtek Etrade and its subsidiaries HSI and its subsidiaries Arcadyan Arcadyan Arcadyan Arcadyan CNC CBN Speedlink |
CBN Compal Electronic, Inc. Compal Electronic, Inc. Compal Electronic, Inc. CEB Compal Electronic, Inc. Compal Electronic, Inc. Compal Electronic, Inc. Compal Electronic, Inc. Arcadyan Germany Arcadyan AU Arcadyan Vietnam TTI Arcadyan Speedlink Just and its subsidiaries |
The Company's subsidiary Parent company Parent company Parent company With the same ultimate parent company Parent company Parent company Parent company Parent company Arcadyan's subsidiary Arcadyan's subsidiary Arcadyan's subsidiary Arcadyan's subsidiary With the same ultimate parent company With the same ultimate parent company CBN's subsidiary |
630,094 3,840,234 45,937,227 9,091,443 844,210 9,021,060 576,975 1,384,293 264,093 561,976 668,060 522,918 (Note 4) 168,704 (Note 4) 2,978,046 (Note 5) 243,434 (Note 5) 243,434 (Note 5) |
1.48 19.48 2.91 5.15 3.08 2.43 5.28 10.42 5.09 2.66 2.78 4.94 0.13 3.99 - - |
- - - - - - - - - - - - - - 60,491 60,491 |
- - - - - - - - - - - - - - - Enhanced the collection |
192,196 2,519,246 10,686,571 1,998,355 174,367 - - 890,269 - - 170,038 - 90,944 - 106,704 106,704 |
(Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 1) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 3) (Note 3) |
- - - - - - - - - - - - - - - |
Note 1:Balance as of August 7, 2019.
Note 2:Balance as of July 19, 2019.
Note 3:Balance as of August 8, 2019.
Note 4:Other receivables due to purchasing on behalf of Arcadyan Vietnam and TTI.
Note 5:Other receivables due to processing and sales of raw material.
(Continued)
78
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 7 Business relationships and significant intercompany transactions: (For the six-month ended June 30, 2019)
(In Thousands of New Taiwan Dollars)
| (In Thousands of New Taiwan Dollars) | (In Thousands of New Taiwan Dollars) | (In Thousands of New Taiwan Dollars) | (In Thousands of New Taiwan Dollars) | ||||
|---|---|---|---|---|---|---|---|
| No. (Note 1) |
Company name | Counterparty | Relationship (Note 2) |
Intercompany transactions | |||
| Accounts name | Amount | Terms | Percentage of the consolidated net revenue or total assets |
||||
| 0 0 1 1 1 2 2 2 3 3 4 5 |
The Company The Company JUST and its subsidiaries JUST and its subsidiaries JUST and its subsidiaries CIH and its subsidiaries CIH and its subsidiaries CIH and its subsidiaries BCI and its subsidiaries BCI and its subsidiaries Webteck Etrade and its subsidiaries |
CBN UCGI Webtek Forever The Company The Company Forever CEB The Company CEB The Company Webtek |
1 1 3 3 2 2 3 3 2 3 2 3 |
Sale Revenue Accounts Receivable Sale Revenue Accounts Receivable Sale Revenue Sale Revenue Sale Revenue Accounts Receivable Sale Revenue Accounts Receivable Sale Revenue Sale Revenue Accounts Receivable Sale Revenue Accounts Receivable Sale Revenue Accounts Receivable Sale Revenue Accounts Receivable Sale Revenue |
507,097 630,094 109,255 78,022 24,375,017 6,892,761 21,156,477 3,840,234 69,177,794 45,937,227 9,187,778 104,899 73,307 12,670,918 9,091,443 1,083,516 844,210 34,469,915 576,975 10,091,875 |
There is no significant difference of price to non-related parties. The credit period is net 90 days. 〃 The price is based on the operating cost. The credit period is net 120 days, and will be adjusted if necessary. 〃 The price is based on the operating cost. The credit period is net 60 days from delivery, and will be adjusted if necessary. There is no significant difference of price to non-related parties. The credit period is net 60 days from delivery, and will be adjusted if necessary. There is no significant difference of price to non-related parties. The credit period is net 120 days, and will be adjusted if necessary. 〃 There is no significant difference of price to non-related parties. The credit period is net 120 days, and will be adjusted if necessary. 〃 There is no significant difference of price to non-related parties. The credit period is net 60 days from delivery, and will be adjusted if necessary. There is no significant difference of price to non-related parties. The credit period is net 60 days from delivery, and will be adjusted if necessary. 〃 There is no significant difference of price to non-related parties. The credit period is net 120 days, and will be adjusted if necessary. 〃 There is no significant difference of price to non-related parties. The credit period is net 120 days. 〃 The price is based on the operating cost. The credit period is net 60 days from delivery, and will be adjusted if necessary. 〃 The price is based on the operating cost. The credit period is net 60 days from delivery, and willbe adjustedif necessary. |
0.1% 0.1% - - 5.3% 1.5% 4.6% 0.9% 14.9% 10.9% 2.0% - - 2.7% 2.2% 0.2% 0.2% 7.4% 0.1% 2.2% |
(Continued)
79
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 7 Business relationships and significant intercompany transactions:
(For the six-month ended June 30, 2019)
(In Thousands of New Taiwan Dollars)
| (In Thousands of New Taiwan Dollars) | (In Thousands of New Taiwan Dollars) | (In Thousands of New Taiwan Dollars) | (In Thousands of New Taiwan Dollars) | ||||
|---|---|---|---|---|---|---|---|
| No. (Note 1) |
Company name | Counterparty | Relationship (Note 2) |
Intercompany transactions | |||
| Accounts name | Amount | Terms | Percentage of the consolidated net revenue or total assets |
||||
| 5 6 7 8 8 8 8 8 9 9 10 |
Etrade and its subsidiaries Forever HSI Arcadyan Arcadyan Arcadyan Arcadyan Arcadyan CNC CNC THAC |
The Company The Company The Company Arcadyan Germany TTI Arcadyan USA Arcadyan AU Arcadyan Vietnam Arcadyan THAC TTI |
2 2 2 3 3 3 3 3 3 3 3 |
Sale Revenue Accounts Receivable Sale Revenue Accounts Receivable Sale Revenue Accounts Receivable Sale Revenue Accounts Receivable Other Receivable Sale Revenue Accounts Receivable Sale Revenue Accounts Receivable Other Receivable Processing Revenue Accounts Receivable Processing Revenue Accounts Receivable Processing Revenue Accounts Receivable |
3,605,276 1,384,293 18,139,071 9,021,060 336,081 264,093 910,212 561,976 168,704 90,805 60,993 969,236 668,060 552,918 6,358,422 2,978,046 100,620 60,791 399,501 55,479 |
The price is based on the operating cost. The credit period is net 60 days from delivery, and will be adjusted if necessary. 〃 The price is based on the operating cost. The credit period is net 60 days from delivery, and will be adjusted if necessary. 〃 There is no significant difference of price to non-related parties. The credit period is net 120 days, and will be adjusted if necessary. 〃 There is no significant difference of price to non-related parties. The credit period is net 120 days from delivery. 〃 The price is based on the operating cost. The credit period is net 90 days from the end of month of delivery. There is no significant difference of price to non-related parties. The credit period is net 60 days from the end of the month of delivery. 〃 There is no significant difference of price to non-related parties. The credit period is net 45 days from delivery. 〃 The price is based on the operating cost. The credit period is net 45 days from the end of the month of delivery and depended on funding demand. The price is based on the operating cost. The credit period is net 45 days from the end of the month of delivery and depended on funding demand. 〃 The price is based on the operating cost. The credit period is net 90 days from the end of month of delivery. 〃 The price is based on the operating cost. The credit period is net 60 days from the end of the month of delivery and depended on funding demand. 〃 |
0.8% 0.3% 3.9% 2.1% 0.1% 0.1% 0.2% 0.1% - - - 0.2% 0.2% 0.1% 1.4% 0.7% - - 0.1% - |
(Continued)
80
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 7 Business relationships and significant intercompany transactions: (For the six-month ended June 30, 2019)
| (For the six-month ended June 30, 2019) | (For the six-month ended June 30, 2019) | (For the six-month ended June 30, 2019) | (For the six-month ended June 30, 2019) | ||||
|---|---|---|---|---|---|---|---|
| (In Thousands of New Taiwan Dollars) | |||||||
| No. (Note 1) |
Company name | Counterparty | Relationship (Note 2) |
Intercompany transactions | |||
| Accounts name | Amount | Terms | Percentage of the consolidated net revenue or total assets |
||||
| 11 | CBN | Speedlink | 3 | Other Receivable | 243,434 | The credit period is net 60 days fromthe end ofthemonth. |
0.1% |
Note 1: The numbers filled in as follows:
-
1.0 represents the Company.
-
Subsidiaries are sorted in a numerical order starting from 1.
Note 2: Transactions labeled as follows:
-
represents transactions between the parent company and its subsidiaries.
-
represents transactions between the subsidiaries and the parent company.
-
represents transactions between subsidiaries.
(Continued)
81
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 8 The following is the information on investees for the three-months ended June 30, 2019 (excluding information on investees in Mainland China): (June 30, 2019)
| (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands ofNewTaiwan Dollars/ shares) | |||||||||||
| Investor Company |
Investee Company |
Location | Main Businesses and Products |
Original Investment Amount | Ending Balance | Net income (losses) of investee |
Share of profits/losses of investee |
Note | |||
| June 30, 2019 |
December 31, 2018 |
Shares | Percentage of Ownership |
Carrying Value |
|||||||
| The Company | Bizcom Just CIH Panpal Gempal Kinpo Group management consultant company (“Kinpo Group management”) Ripal Unicore Lead-Honor Optronics. Co., Ltd. (“Lead-Honor”) CEH Shennona Taiwan Co, Ltd. Allied Circuit Maxima Ventures I, Inc. (“Maxima”) Lipo Holding Co., Ltd.(“Lipo”) CPE ATK Crownpo Technology Inc. (“Crownpo”) Hong Ji Hong Jin Mactech Auscom Arcadyan FGH Shennona HSI CEP Zhaopal Yongpal Kaipal Hippo Screen Neurotech Co., Ltd. |
Milpitas, USA British Virgin Islands British Virgin Islands Taipei City Taipei City Taipei City Tainan City Taipei City Taoyuan City British Virgin Islands Taipei City Taoyuan City Taipei City Cayman Islands Netherlands Hsinchu City Taipei City Taipei City Taipei City Taichung City Austin, TX USA Hsinchu City British Virgin Islands Delaware, USA British Virgin Islands Poland Taipei City Taipei City Taipei City Taipei City |
Warranty services and marketing of LCD TVs and notebook PCs Manufacturing, sales and maintenance of monitors and LCD TVs, and investment Sales and manufacturing of notebook PCs and investments Investment Investment Consultation, training services, etc. Manufacturing of electric appliance and audiovisual electric products Management&Consultant, rental and leasing business and wholesale and retail of medical equipments Manufacturing of electric appliance and audiovisual electric products Investment Management&Consultant, rental and leasing business, wholesale and retail sale of precision instruments and International Trade Production and sales of PCB boards Investment Investment Investment Design, research & development, and selling of DVD, Combo, CD-RW Drives Manufacturing, processing, and selling resistor chips, networking chips, diodes, multilayer ceramic capacitors, semiconductor devices, and selling electronic products Investment Investment Manufacturing of equipment and lighting, retailing of equipment and international trading R&D of notebook PC related products and components R&D, manufacturing and sales of wireless network, integrated household electronics, and mobile office products Investment Medical care IOT business Investment Maintenance and warranty services of notebook PCs Investment Investment Investment Management&Consultant, Rental and Leasing Business, wholesale and retail sale of precision instruments and International Trade |
36,369 1,480,509 1,787,680 5,171,837 900,036 3,000 60,000 200,000 42,000 34 6,000 395,388 1,260 489,450 197,463 202,908 149,547 1,000,000 295,000 219,601 101,747 1,325,132 2,754,741 32,665 1,346,814 90,156 - - - 42,000 |
36,369 1,480,509 1,787,680 5,171,837 900,036 3,000 60,000 200,000 42,000 34 - 395,388 1,260 489,450 197,463 202,908 149,547 1,000,000 295,000 219,601 101,747 1,325,132 2,754,741 29,558 1,346,814 90,156 1,358,000 1,188,500 510,500 - |
100 48,010 53,001 500,000 90,000 300 6,000 20,000 2,772 1 600 10,158 126 98 6,427 899 3,739 100,000 29,500 21,756 3,000 41,305 89,755 2,600 42,700 136 - - - 4,200 |
100% 100% 100% 100% 100% 38% 100% 100% 42% 100% 100% 20% 23% 49% 100% 28% 33% 100% 100% 53% 100% 21% 100% 100% 100% 100% - - - 70% |
452,845 8,523,384 35,809,231 5,085,983 (Note 1) 1,575,150 (Note 1) 4,796 63,129 156,876 - 3,660,452 6,000 287,062 2,722 606,785 844,879 10,381 67,466 1,066,958 327,847 225,025 128,208 2,075,029 4,587,639 1,471 701,876 9,384 - - - 39,554 |
4,912 452,021 481,133 69,287 28,958 686 11,474 (7,653) - - - 62,906 (73) (107,496) 8,236 34 (19,574) 15,845 8,336 2,223 879 706,725 4,839 (7,115) (40,808) (55,504) 1 - - (3,494) |
7,122 452,021 481,133 67,535 36,700 260 11,332 (7,773) - - - 12,842 66 (52,673) 8,236 9 (6,505) 31,404 16,012 169 879 150,787 4,839 (7,115) (40,808) (6,363) 1 - - (2,446) |
(Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) |
(Continued)
82
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 8 The following is the information on investees for the three-months ended June 30, 2019 (excluding information on investees in Mainland China): (June 30, 2019)
| (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands ofNewTaiwan Dollars/ shares) | |||||||||||
| Investor Company |
Investee Company |
Location | Main Businesses and Products |
Original Investment Amount | Ending Balan | ce | Net income (losses) of investee |
Share of profits/losses of investee |
Note | ||
| June 30, 2019 |
December 31, 2018 |
Shares | Percentage of Ownership |
Carrying Value |
|||||||
| The Company Panpal Gempal Hong Ji |
Infinno Technology Corporation (“Infinno”) HengHao BCI CBN Rayonnant CRH Acendant Private Equity Investment Ltd. (“APE”) Etrade Webtek Forever UCGI Palcom Avalue Technology, Inc. CORE GLB Arcadyan Allied Circuit Others Arcadyan Allied Circuit Others Arcadyan Allied Circuit |
Hsinchu County Taipei City British Virgin Islands Hsinchu County Taipei City British Virgin Islands British Virgin Islands British Virgin Islands British Virgin Islands British Virgin Islands Taipei City Taipei City New Taipei City British Virgin Islands New Taipei City Hsinchu City Taoyuan City Hsinchu City Taoyuan City Hsinchu City Taoyuan City |
Manufacturing of electronic components, wholesale and retail sale of precision instruments and electronic materials Manufacturing of PCs, computer periphery devices, and electronic components Investment R&D and sales of cable modem, digital setup box, and other communication products Manufacturing and sales of PCs, computer periphery devices, and electronic components Investment Investment Investment Selling of mobile phones Selling of mobile phones Manufacturing and retail sale of computers and electronic components Selling of mobile phones Manufacturing, processing, and import and export business of industrial motherboards Investment Manufacturing and wholesale of medical equipment Telecommunication equipment and apparatus manufacturing, electronic parts and components manufacturing, restrained telecom radio frequency equipments and materials import and manufacturing Production and selling of PCB boards Telecommunication equipment and apparatus manufacturing, electronic parts and components manufacturing, restrained telecom radio frequency equipments and materials import and manufacturing Production and selling of PCB boards Telecommunication equipment and apparatus manufacturing, electronic parts and components manufacturing, restrained telecom radio frequency equipments and materials import and manufacturing Production and selling of PCB boards |
109,837 5,329,757 2,636,051 284,827 295,000 377,328 943,922 1,532,029 3,340 1,575 100,000 100,000 559,189 4,318,860 246,860 180,968 148,263 203,500 53,645 203,500 12,274 |
109,837 5,329,757 2,636,051 284,827 295,000 377,328 943,922 1,532,029 3,340 1,575 100,000 100,000 559,189 4,318,860 246,860 180,968 148,263 203,500 53,645 203,500 12,274 |
5,650 63,815 90,820 29,060 29,500 12,500 31,253 46,900 100 50 10,000 10,000 15,240 147,000 15,000 6,827 2,927 7,846 3,220 7,846 1,041 |
27% 100% 100% 43% 100% 100% 35% 65% 100% 100% 100% 100% 22% 100% 50% 4% 6% 4% 6% 4% 2% |
18,638 (533,933) 6,274,010 738,176 46,726 111,094 972,690 (996,008) 361,026 1,504,692 (448,614) 104,243 606,976 7,821,318 298,902 83,200,068 391,169 82,720 563,252 473,464 90,991 3,543 473,464 23,458 |
(10,720) (417,896) 167,773 18,562 5,443 2,582 17,982 (928,977) (230,896) (31) (72,351) (3,833) 167,911 109,976 76,113 706,725 62,906 706,725 62,906 706,725 62,906 |
(2,916) (417,896) 167,773 8,117 4,338 2,582 6,244 (698,081) (230,896) (31) (72,351) (3,833) 37,406 109,976 37,969 106,065 Investment gain(losses) recognized by Panpal Investment gain(losses) recognized by Panpal Investment gain(losses) recognized by Gempal Investment gain(losses) recognized by Gempal Investment gain(losses) recognized by Hong Ji Investment gain(losses) recognized by Hong Ji |
(Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) |
(Continued)
83
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 8 The following is the information on investees for the three-months ended June 30, 2019 (excluding information on investees in Mainland China): (June 30, 2019)
| (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands ofNewTaiwan Dollars/ shares) | |||||||||||
| Investor Company |
Investee Company |
Location | Main Businesses and Products |
Original Investment Amount | Ending Balance | Net income (losses) of investee |
Share of profits/losses of investee |
Note | |||
| June 30, 2019 |
December 31, 2018 |
Shares | Percentage of Ownership |
Carrying Value |
|||||||
| Hong Jin Just CII MEL and MTL CIH HSI IUE Goal BCI |
Arcadyan CDH (HK) CII CPI Smart AEI MEL MTL CMX CIH (HK) Jenpal PFG FWT CCM IUE Goal CVC CDM CMI |
Hsinchu City Hong Kong British Virgin Islands British Virgin Islands British Virgin Islands U.S.A U.S.A U.S.A Mexico Hong Kong British Virgin Islands British Virgin Islands British Virgin Islands British Virgin Islands British Virgin Islands British Virgin Islands Vietnam Vietnam British Virgin Islands |
Telecommunication equipment and apparatus manufacturing, electronic parts and components manufacturing, restrained telecom radio frequency equipments and materials import and manufacturing Investment Investment Sales of monitors, LCD TVs and related components Sales of electronic products and related components Sales and maintenance of LCD TVs Investment Investment Manufacturing, sales and maintenance of LCD TVs Investment Investment Sales of notebook PCs and related components Investment Investment Investment Investment R&D, manufacturing, sales, and maintenance of notebook PCs, computer monitors, LCD TVs and electronic components Construction of and investment in infrastructure in Ba-Thien industrial district of Vietnam Investment |
112,569 1,934,960 287,150 15,530 31 31,060 255,748 31 250,033 2,323,366 228,291 31 462,794 158,406 931,800 394,462 931,800 394,462 2,510,269 |
112,569 1,934,960 287,150 15,530 31 31,060 255,748 31 250,033 2,323,366 228,291 31 462,794 158,406 931,800 394,462 931,800 394,462 2,510,269 |
4,340 62,298 9,245 500 1 1,000 - - 32,903 74,803 7,350 1 14,900 5,100 30,000 12,700 30,000 12,700 80,820 |
2% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 51% 100% 100% 100% 100% 100% |
241,310 6,117,807 215,797 907,339 400 49,702 255,084 31 255,084 33,820,243 107,719 426,538 463,199 57,766 413,293 316,544 438,258 375,780 3,924,887 |
706,725 439,581 (6,941) - (5) (304) (6,632) - (6,632) 467,787 1,488 - 45 324 (47,101) 6,293 (47,101) 6,293 94,847 |
Investment gain(losses) recognized by Hong Jin Investment gain(losses) recognized by Just Investment gain(losses) recognized by Just Investment gain(losses) recognized by Just Investment gain(losses) recognized by CII Investment gain(losses) recognized by CII Investment gain(losses) recognized by CII Investment gain(losses) recognized by CII Investment gain(losses) recognized by MEL and MTL Investment gain(losses) recognized by CIH Investment gain(losses) recognized by CIH Investment gain(losses) recognized by CIH Investment gain(losses) recognized by CIH Investment gain(losses) recognized by CIH Investment gain(losses) recognized by HSI Investment gain(losses) recognized by HSI Investment gain(losses) recognized by IUE Investment gain(losses) recognized by Goal Investment gain(losses) recognized by BCI |
(Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) |
(Continued)
84
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 8 The following is the information on investees for the three-months ended June 30, 2019 (excluding information on investees in Mainland China): (June 30, 2019)
| (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands ofNewTaiwan Dollars/ shares) | |||||||||||
| Investor Company |
Investee Company |
Location | Main Businesses and Products |
Original Investment Amount | Ending Balance | Net income (losses) of investee |
Share of profits/losses of investee |
Note | |||
| June 30, 2019 |
December 31, 2018 |
Shares | Percentage of Ownership |
Carrying Value |
|||||||
| BCI CORE BSH Forever Webtek Unicore Arcadyan Arcadyan and Zhi-pal Arcadyan Holding |
PRI BSH Mithera GIA Etrade Raycore Arcadyan Holding Arcadyan USA Arcadyan Germany Arcadyan Korea Zhi-Pal TTI AcBel Telecom Arcadyan UK Arcadyan AU CBN Golden Smart Home Technology Corp. Arcadyan Brasil Sinoprime Arch Holding |
British Virgin Islands British Virgin Islands Cayman Islands British Virgin Islands British Virgin Islands Taipei City British Virgin Islands U.S.A Germany Korea Taipei City Taipei City Taipei City UK Australia Hsinchu County Taipei City Brazil British Virgin Islands British Virgin Islands |
Investment Investment Investment Selling of mobile phones Investment Animal medication retail and wholesale Investment Sales of wireless network products Technology support and sales of wireless network products Sales of wireless network products Investment R&D and sales of household digital products Investment Technical support of wireless network products Sales of wireless network products Sales of communication and electronic components Selling of hardware and software integration of high- tech systems Sales of wireless network products Investment Investment |
310,600 4,565,820 155,300 - 776,500 25,500 1,240,526 23,055 1,125 2,879 48,000 308,726 23,000 1,988 1,161 11,925 15,692 81,593 281,093 342,002 |
310,600 4,565,820 - - 776,500 25,500 1,240,526 23,055 1,125 2,879 48,000 308,726 23,000 1,988 1,161 11,925 15,692 81,593 281,093 342,002 |
10,000 147,000 - - 25,000 1,275 32,780 1 0.5 20 34,980 25,028 4,494 50 50 533 1,229 968 9,050 35 |
100% 100% 99% 100% 35% 51% 100% 100% 100% 100% 100% 61% 51% 100% 100% 1% 16% 100% 100% 100% |
2,349,123 7,821,318 153,543 - (395,896) 20,130 1,254,258 60,567 61,099 9,001 418,590 644,187 33,941 2,964 9,498 13,650 - (1,231) 201,051 963,978 |
72,926 109,976 (1,752) - (928,977) (4,268) 40,313 (2,971) (3,579) 1,398 4,229 130,570 (64) 250 13,572 18,562 (18,174) (15,526) (80,680) 119,656 |
Investment gain(losses) recognized by BCI Investment gain(losses) recognized by CORE Investment gain(losses) recognized by BSH Investment gain(losses) recognized by Forever Investment gain(losses) recognized by Webtek Investment gain(losses) recognized by Unicore Investment gain(losses) recognized by Arcadyan Investment gain(losses) recognized by Arcadyan Investment gain(losses) recognized by Arcadyan Investment gain(losses) recognized by Arcadyan Investment gain(losses) recognized by Arcadyan Investment gain(losses) recognized by Arcadyan Investment gain(losses) recognized by Arcadyan Investment gain(losses) recognized by Arcadyan Investment gain(losses) recognized by Arcadyan Investment gain(losses) recognized by Arcadyan Investment gain(losses) recognized by Arcadyan Investment gain(losses) recognized by Arcadyan Investment gain(losses) recognized by Arcadyan Holding Investment gain(losses) recognized by Arcadyan Holding |
(Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) |
(Continued)
85
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 8 The following is the information on investees for the three-months ended June 30, 2019 (excluding information on investees in Mainland China): (June 30, 2019)
| (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands ofNewTaiwan Dollars/ shares) | |||||||||||
| Investor Company |
Investee Company |
Location | Main Businesses and Products |
Original Investment Amount | Ending Balance | Net income (losses) of investee |
Share of profits/losses of investee |
Note | |||
| June 30, 2019 |
December 31, 2018 |
Shares | Percentage of Ownership |
Carrying Value |
|||||||
| TTI Quest AcBel Telecom Sinoprime Leading Images Zhi-Pal Rayonnant CRH APH HHT HHA HHB CBN FGH GLB |
Quest TTJC Exquisite Leading Images Arcadyan Vietnam Astoria GmbH CBN APH Forming Co., Ltd. APH PEL Rayonnant(HK) HHA HHB HengHao Trading Co., Ltd. Speedlink CBNB Wah Yuen Technology Holding Ltd. and its subsidiaries Rapha |
Samoa Japan Samoa British Virgin Islands Vietnam Germany Hsinchu County British Virgin Islands Taoyuan City British Virgin Islands British Virgin Islands Hong Kong British Virgin Islands British Virgin Islands British Virgin Islands British Virgin Islands Belgium Mauritius New Taipei City |
Investment Sales of household digital electronic products Investment Investment Manufacturing of wireless network products Sales of wireless network products Produces and sales of communication and electronic components Investment R&D and manufacturing of electronic materials Investment Investment Investment Investment Investment Marketing and international trade Import and export business The import and export business of broad band network products and related components, as well as technical support and advisory services Investment Detectors and test strip |
37,272 4,130 36,340 1,553 279,540 885 36,272 257,454 27,300 388,250 97,870 559,080 1,429,235 1,456,156 311 1,514 6,842 2,787,806 6,500 |
37,272 1,341 36,340 1,553 - 885 36,272 257,454 27,300 388,250 97,870 559,080 1,429,235 1,456,156 311 1,514 6,842 2,787,806 6,500 |
1,200 0.3 1,170 50 - 25 13,140 8,651 1,820 12,500 3,151 18,000 46,882 46,882 10 50 20 95,862 1,275 |
100% 100% 100% 100% 100% 100% 20% 41% 21% 59% 100% 100% 100% 100% 100% 100% 100% 37% 100% |
109,414 2,824 129,147 9,816 196,516 9,411 336,360 70,798 - 111,095 43,577 130,071 95,460 113,226 476 2,085 6,811 4,658,832 355 |
55,916 (837) 55,924 (167) 82,817 (155) 18,562 4,369 - 4,369 (10,588) 14,958 (158,835) (158,810) 70 46 (142) 14,568 (106) |
Investment gain(losses) recognized by TTI Investment gain(losses) recognized by TTI Investment gain(losses) recognized by Quest Investment gain(losses) recognized by AcBel Telecom Investment gain(losses) recognized by Sinoprime Investment gain(losses) recognized by Leading Images Investment gain(losses) recognized by Zhi-Pal Investment gain(losses) recognized by Rayonnant Investment gain(losses) recognized by Rayonnant Investment gain(losses) recognized by CRH Investment gain(losses) recognized by APH Investment gain(losses) recognized by APH Investment gain(losses) recognized by HHT Investment gain(losses) recognized by HHA Investment gain(losses) recognized by HHB Investment gain(losses) recognized by CBN Investment gain(losses) recognized by CBN Investment gain(losses) recognized by FGH Investment gain(losses) recognized by GLB |
(Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) |
(Continued)
86
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 8 The following is the information on investees for the three-months ended June 30, 2019 (excluding information on investees in Mainland China): (June 30, 2019)
| (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | (June 30, 2019) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (In Thousands ofNewTaiwan Dollars/ shares) | |||||||||||
| Investor Company |
Investee Company |
Location | Main Businesses and Products |
Original Investment Amount | Ending Balance | Net income (losses) of investee |
Share of profits/losses of investee |
Note | |||
| June 30, 2019 |
December 31, 2018 |
Shares | Percentage of Ownership |
Carrying Value |
|||||||
| Mactech | Taiwan Intelligent Robotics Company, LTD. |
Taipei City City |
Manufacturing of equipment | 43,200 | - | 2,160 | 20% | 43,200 | (11,624) | Investment gain(losses) recognized by Mactech |
Note 1: The carrying value had been deducted $559, 812 and $321, 435 of the Company’s stock held by Panpal and Gempal, respectively. Note 3: The transactions had been eliminated in the consolidated financial statements.
(Continued)
87
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 9 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 New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Name of investee |
Main businesses and products |
Total amount of paid-in capital |
Method of investment |
~~Accumulated~~ outflow of investment from Taiwan as of January 1, 2019 |
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) (Note 4) |
Book value | Accumulated remittance of earnings in current period |
|
| **Outflow ** | Inflow | |||||||||||
| Zheng Ying Electronics (Chongqing) Co., Ltd. BT CGS LIZ Electronics (Kunshan) Co., Ltd. LIZ Electronics (Nantong) Co., Ltd. CIC CPO CIT CPC CDT CET CSD |
Manufacturing and sales of monitors Manufacturing of notebook PCs Research & development, and manufacturing latest electronic components, precision cavity mold, design and manufacturing for standard parts for molds, and selling self -produced products Maintenance and warranty service of notebook PCs Production and processing chipresistors, ceramic capacitors, diodes, and other latest electronic components and related precision electronic equipment; selling self-produced products Research & development, and manufacturing chip components( chip resistors, ceramic chip diode;selling self- produced products and providing after-sales service. Performing wholesale and trading business of electronic components, semiconductors, special materials for electronic components, and spare parts Research, manufacture and sales of communication devices, mobile phones, electronic computer, smart watch, and provide related technology service Manufacturing of notebook PCs Manufacturing and sales of LCD TVs Manufacturing of notebook PCs Manufacturing and sales of notebook PCs, mobile phones, and Digital products Manufacturing of notebook PCs |
1,149,220 621,200 372,720 271,262 71,324 31,060 9,042 993,920 621,200 372,720 375,826 745,440 |
(Note 1) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 1) (Note 1) (Note 2) (Note 1) (Note 2) |
1,149,220 621,200 372,720 (Note 3) (Note 3) 31,060 (Note 3) 414,030 45,658 372,720 375,826 745,440 |
- - - - - - - - - - - - |
- - - - - - - - - - - - |
1,149,220 621,200 372,720 - - 31,060 - 414,030 45,658 372,720 375,826 745,440 |
(87,400) (39,495) (10,024) (130,479) (32,043) (68,716) 1,238 (24,423) (112,967) 173,857 33,373 414,379 |
100% 100% 100% 100% 51% 100% 100% 43% 48% 100% 100% 100% |
(87,400) (39,495) (10,024) (130,479) (16,342) (68,716) 1,238 (10,546) (53,829) 173,857 33,373 414,379 |
1,985,550 158,799 4,876,795 (389,330) (57,249) (268,687) (36,610) 556,036 438,257 7,729,437 2,860,231 21,090,562 |
- - - - - - - - - - - - |
(Continued)
88
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 9 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 New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Name of investee |
Main businesses and products |
Total amount of paid-in capital |
Method of investment |
~~Accumulated~~ outflow of investment from Taiwan as of January 1, 2019 |
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) (Note 4) |
Book value | Accumulated remittance of earnings in current period |
|
| **Outflow ** | Inflow | |||||||||||
| CWCN CIJ CDE CIS CEC CMC CEQ Compal Precision Module (Jiangsu) Co., Ltd. Changbao Electronic Technology (Chongqing) Co., Ltd. Rayonnant (Taicang) CCI Nanjing CDCN Sheng Bao Precision Electronics (Taicang) Co., Ltd. CST CIN |
International trade and distribution of computers and electronic components Software and hardware R&D of computers, mobile phones and electronic components Research & development, and manufacturing latest electronic components, precision cavity mold, design and manufacturing for standard parts for molds, and selling self- produced products" Investment and consulting services Manufacturing and sales of LCD TVs Outward investment and consulting services R&D and manufacturing of notebook PCs, tablet PCs, digital products, network switches, wireless AP, and automobile electronic products Corporate management consulting, financial and tax consulting, investment consulting, and investment management consulting services R&D, manufacturing and sales of notebook PCs and related components. Also provides related maintenance and warranty services Manufacturing and selling of magnesium alloy injection molding Production and marketing of magnesium alloy molding Manufacturing and sales of aluminum alloy and magnesium alloy products Manufacturing and processing of mobile phones and tablet PCs Manufacturing and processing of mobile phones and tablet PCs Manufacturing and processing of mobile phones and tablet PCs |
43,484 62,120 310,600 484,536 465,900 2,510,269 2,484,800 24,848 310,600 12,734,600 1,863,600 559,080 683,320 180,148 1,521,940 |
(Note 2) (Note 2) (Note 2) (Note 2) (Note 2) (Note 1) (Note 2) (Note 2) (Note 1) (Note 2) (Note 2) (Note 2) (Note 1) (Note 1) (Note 1) |
43,484 62,120 158,406 484,536 (Note 3) 2,510,269 (Note 3) (Note 3) 310,600 2,566,395 355,823 388,250 683,320 180,148 590,140 |
- - - - - - - - - - - - - - - |
- - - - - - - - - - - - - - - |
43,484 62,120 158,406 484,536 - 2,510,269 - - 310,600 2,566,395 355,823 388,250 683,320 180,148 590,140 |
473 (2) 122 (9,078) (9,153) 94,847 94,790 57 72,926 239,427 (211,314) 14,958 54,959 744 (213,567) |
100% 100% 51% 100% 100% 100% 100% 100% 100% 37% 37% 100% 100% 100% 100% |
473 (2) 62 (9,078) (9,153) 94,847 94,790 57 72,926 87,678 (77,383) 14,958 54,959 744 (213,567) |
50,449 762 8,778 954,152 924,247 3,924,806 3,893,583 24,729 2,349,123 5,830,806 954,007 130,677 (982,241) 87,061 224,063 |
- - - - - - - - - - - - - - - |
(Continued)
89
COMPAL ELECTRONICS, INC. AND SUBSIDIARIES Notes to Consolidated Financial Statements
Table 9 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 New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | (In Thousands of New Taiwan Dollars/ shares) | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Name of investee |
Main businesses and products |
Total amount of paid-in capital |
Method of investment |
~~Accumulated~~ outflow of investment from Taiwan as of January 1, 2019 |
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) (Note 4) |
Book value | Accumulated remittance of earnings in current period |
||
| **Outflow ** | Inflow | ||||||||||||
| Hanhelt Arcadyan SVA Arcadyan CNC THAC HengHao HengHao Optoelectronic Technology (Kunshan) Co., Ltd. (“HengHao Kunshan”) Lucom Display Technology (Kunshan) Limited(“Lucom”) |
R&D and manufacturing of electronic communication equipment Manufacturing of household electronics products Production of touch panels and related components R&D and sales of wireless network products Manufacturing and wireless network products Manufacturing of notebook PCs and related modules |
62,120 406,886 386,697 104,051 1,242,400 465,900 |
(Note 1) (Note 1) (Note 1) (Note 1、 10) (Note 1) (Note 2) |
62,120 572,125 (Note 7) 342,002 (Note 8) 35,719 1,236,281 201,860 (Note 12) |
- - - - - - |
- - - - - - |
62,120 - 572,125 342,002 35,719 1,236,281 201,860 |
(31) 2,262 119,656 55,924 (41,510) 512 |
100% 100% 100% 100% 100% 100% |
(31) 2,262 119,656 55,924 (41,510) 512 |
3,137 130,204 963,947 128,619 159,803 136,910 |
- - - - - - |
(ii) Limitation on investment in Mainland China:
| (ii) Limitation on investment in Mainland China: | (ii) Limitation on investment in Mainland China: | (ii) Limitation on investment in Mainland China: | (ii) Limitation on investment in Mainland China: |
|---|---|---|---|
| (In Thousands of USD) | |||
| Names of Company |
Accumulated Investment in Mainland China as of March 31, 2019 |
Investment Amounts Authorized by Investment Commission of Ministry of Economic Affairs |
Limitation on investment in Mainland China by Investment Commission of Ministry of Economic Affairs |
| Arcadyan HengHao The Company |
16,913,319 949,846 1,490,880 (Note 5) (US$30,581) (US$48,000) (US$544,537) |
949,846 (US$30,581) 1,490,880 (US$48,000) 23,328,731 (US$751,086) |
5,523,218 (Note 13) (Note 6) |
-
Note 1: Indirectly investment in Mainland China through companies registered in the third region.
-
Note 2: Indirectly investment in Mainland China through an existing company registered in the third region.
-
Note 3: Investees held by Kunshan Botai Electronics Co., Ltd. (“BT”), Compal Investment (Jiansu) Co., Ltd. (“CIJ”), Compal Electronic (Sichuan) Co., Ltd. (“CIS”), and Compal Electronics (China) Co., Ltd. (“CPC”) through their own funds.
-
Note 4: The investment income (loss), except for Compal Precision Module (Jiangsu) Co., Ltd., was determined based on the financial report reviewed by the CPAs.
-
Note 5: Including the investment amount of sold or dissolved companies, including Beijing Compower Xuntong Electronic Technology Co., Ltd., VAP Optoelectronics (NanJing) Corp., Flextronics Technology (Shanghai) Ltd. Lucom, LCFC (HeFei) Electronics Technology Co., Ltd. and the increased investment amount form merging with Compal Communication Co., Ltd.
-
Note 6: As the Company has obtained the certificate of being qualified for operating headquarters, issued by Industrial Development Bureau, MOEA, the upper limit on investment in mainland China is not applicable.
-
Note 7: Arcadyan paid US$18,420 thousands and acquired 100% shares of SVA Arcadyan from Accton Asia through Arcadyan Holding in 2010.
-
Note 8: Arcadyan paid US$8,561 thousands and acquired 100% shares of CNC from Just through Arcadyan Holding in 2007.
-
Note 9: SVA Arcadyan decreased its capital amounting to US$15,000 thousands to offset accumulated losses in March 2009.
-
Note 10: Arcadyan’s subsidiary TTI obtained the control over THAC with US$1,150 thousands on February 28, 2013 (the date of stock transferring).
-
Note 11: The amounts in New Taiwan Dollars were translated at the exchange rates at the balance sheet date or the average exchange rate.
-
Note 12: The Company had an accumulated investment amounting to US$7,350 thousands in the previous years. In the first half of 2014, HengHao paid the Company and LG US$3,184 thousands and US$3,315 thousands, respectively, for organization restructure, to obtain 100% ownership of Lucom.
Note 13: The net equity of HengHao is negative at December 31, 2018.
(iii) Significant transactions:
For the six months ended June 30, 2019, the significant inter-company transactions with the subsidiary in Mainland China, which were eliminated in the preparation of consolidated financial statements, are disclosed in “Information on significant transactions” and “Business relationships and significant intercompany transactions”.
(Continued)