AI assistant
DELTA — Annual Report 2014
Mar 16, 2015
52000_rns_2015-03-16_1eef1656-856c-4ad2-ae39-37b39849c565.pdf
Annual Report
Open in viewerOpens in your device viewer
台達電子2014年財報 Delta Electronics, Inc. 2014 Results
Mar 2015
==> picture [842 x 328] intentionally omitted <==
==> picture [129 x 41] intentionally omitted <==
-
本簡報財務數字係根據國際財務報導準則編製 The financial numbers hereby are based on International Financial Reporting Standards (IFRS)
-
合併數字係經由會計師查核簽證 Cumulative consolidated numbers were audited by CPA
2
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
2014年第四季結算數字 2014 Fourth Quarter Results
3
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
合併營收 Revenues
單位:新台幣十億元 Unit: NT$ billion
==> picture [42 x 108] intentionally omitted <==
----- Start of picture text -----
QoQ
-2%
YoY
+2%
----- End of picture text -----
==> picture [355 x 36] intentionally omitted <==
----- Start of picture text -----
47.6
48.6
43.0
----- End of picture text -----
==> picture [197 x 24] intentionally omitted <==
----- Start of picture text -----
50.5
49.5
----- End of picture text -----
4Q13 1Q14 2Q14 3Q14 4Q14
4
Delta Confidential
一 業務分類 ( )
==> picture [129 x 41] intentionally omitted <==
Revenues by Business (1)
==> picture [782 x 392] intentionally omitted <==
----- Start of picture text -----
3Q14 4Q14
電源及零組件
電源及零組件
(Power
(Power
Electronics)
Electronics)
60%
59%
其他
其他
(Others)
(Others)
1%
1%
能源管理
能源管理
智能綠生活
智能綠生活
(Energy
(Energy
(Smart
(Smart Mgmt)
Mgmt)
Green Life)
Green Life)
19%
20%
21%
19% 5
----- End of picture text -----
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
一 業務分類 ( ) Revenues by Business (1)
單位:新台幣百萬元 Unit: NT$ million
| 3Q14 | 4Q14 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
30,208 | 29,441 | -3% |
| 能源管理 (Energy Management) |
9,893 | 9,198 | -7% |
| 智能綠生活 (Smart Green Life) |
9,624 | 10,382 | 8% |
6
Delta Confidential
業務分類 二 ( )
==> picture [129 x 41] intentionally omitted <==
Revenues by Business (2)
==> picture [782 x 392] intentionally omitted <==
----- Start of picture text -----
4Q13
4Q14
電源及零組件 電源及零組件
(Power (Power
Electronics) Electronics)
61% 59%
其他
其他
(Others)
(Others)
2%
1%
能源管理
能源管理
智能綠生活 智能綠生活
(Energy
(Energy
(Smart Mgmt) (Smart
Mgmt)
Green Life) 17% Green Life)
19%
20% 7 21%
----- End of picture text -----
==> picture [86 x 9] intentionally omitted <==
----- Start of picture text -----
Delta Confidential
----- End of picture text -----
==> picture [129 x 41] intentionally omitted <==
單位:新台幣百萬元 Unit: NT$ million
業務分類 二 ( ) Revenues by Business (2)
| 4Q13 | 4Q14 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
29,429 | 29,441 | 0% |
| 能源管理 (EnergyManagement) |
8,346 | 9,198 | 10% |
| 智能綠生活 (Smart Green Life) |
9,709 | 10,382 | 7% |
8
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
營業毛利 Gross Profits
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
QoQ -4% YoY +4%
13.77 13.06 13.23 12.66 11.44 27.4% 27.3% 26.7% 26.6% 26.0% 4Q13 1Q14 2Q14 3Q14 4Q14
9
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
研發費用 R&D Expenses
QoQ +10% YoY +13%
==> picture [79 x 26] intentionally omitted <==
----- Start of picture text -----
3.48
----- End of picture text -----
3.08 3.16 3.03 2.77 7.0% 6.3% 6.4% 6.4% 6.3% 4Q13 1Q14 2Q14 3Q14 4Q14
10
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
銷管費用
SG&A Expenses
QoQ -2% YoY +11%
==> picture [763 x 240] intentionally omitted <==
----- Start of picture text -----
4.35 4.27
4.05
3.86
3.57
8.5% 8.6% 8.6%
8.3%
7.9%
4Q13 1Q14 2Q14 3Q14 4Q14
----- End of picture text -----
11
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
總營業費用 Operating Expenses
QoQ +3% YoY +12%
7.75 7.51 6.94 7.08 6.33 15.7% 14.9% 14.9% 14.7% 14.3% 4Q13 1Q14 2Q14 3Q14 4Q14
12
Delta Confidential
營業淨利 Operating Profits
==> picture [129 x 41] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
QoQ -12% YoY -4% 6.26 5.98 5.47 5.73 5.11 11.8% 12.6% 12.4% 11.9% 11.1%
4Q13
1Q14 2Q14 3Q14 4Q14
13
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
主要部門營業淨利 Operating Profits by Sector
單位:新台幣百萬元 Unit: NT$ million
| 4Q13 | 3Q14 | 4Q14 | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
4,605 | 4,838 | 4,531 |
| 能源管理 (EnergyManagement) |
797 | 1,720 | 1,462 |
| 智能綠生活 (Smart Green Life) |
1,217 | 982 | 1,042 |
14
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
業外損益 Non-operating Incomes
QoQ -26% YoY +13%
0.99 1.09 0.81 0.81 0.72 2.1% 2.2% 1.9% 1.6% 1.5% 4Q13 1Q14 2Q14 3Q14 4Q14
15
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
業外損益細項
Non-operating Incomes Breakdown
單位:新台幣百萬元 Unit: NT$ million
處分投資(Investment disposal) 投資損益(Investment income) 利息收益(Interest income) 其他業外損益(Others) 合計(Total)
3Q14 4Q14 36 (99) 306 194 185 158 566 554 1,093 807
16
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
稅前淨利 Net Incomes Before Taxes
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
QoQ -15% YoY -3%
==> picture [762 x 185] intentionally omitted <==
----- Start of picture text -----
6.97 7.35
6.44
6.28
5.91
14.6%
13.7% 14.6%
13.2% 12.7%
----- End of picture text -----
4Q13 1Q14 2Q14 3Q14 4Q14
17
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
所得稅與非控制權益 Taxes & Non-controlling Interests
單位:新台幣百萬元 Unit: NT$ million
稅前淨利[(Net income before tax)] 所得稅[(Tax)]
非控制權益[(][Non-controllin][g][ interest][)] 稅後淨利[(Net income after tax)]
3Q14 4Q14 7,348 6,281 (1,120) (877) (392) (375) 5,837 5,029
18
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
稅後淨利 Net Incomes After Taxes
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
QoQ -14% YoY +6%
5.84 5.26 5.03 4.73 4.57 11.6% 11.1% 10.6% 10.2% 9.7% 4Q13 1Q14 2Q14 3Q14 4Q14
19
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
每股淨利 新台幣元 ( ) EPS (unit: NT$)
==> picture [607 x 249] intentionally omitted <==
----- Start of picture text -----
2.40
2.16
2.06
1.94
1.87
----- End of picture text -----
4Q13
1Q14 2Q14
3Q14 4Q14
-
每股盈餘之設算基於加權平均股數 24.38* 億股
-
*EPS based on weighted average shares outstanding of 2,438 million shares.
20
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
2014年結算數字 2014 Full-Year Results
21
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
合併營收
Revenues
單位:新台幣十億元 Unit: NT$ billion
==> picture [490 x 238] intentionally omitted <==
----- Start of picture text -----
+8%
190.6
177.1
----- End of picture text -----
2013 2014
22
Delta Confidential
業務分類 Revenues by Business
==> picture [129 x 41] intentionally omitted <==
==> picture [788 x 399] intentionally omitted <==
----- Start of picture text -----
2013 2014
電源及零組件 電源及零組件
(Power (Power
Electronics) Electronics)
58% 60%
其他 其他
(Others) (Others)
3% 1%
智能綠生活 智能綠生活
能源管理 能源管理
(Smart Green (Smart Green
(Energy (Energy
Life) Life)
Mgmt) Mgmt)
20% 20%
19% 19%
----- End of picture text -----
23
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
業務分類 Revenues by Business
單位:新台幣百萬元 Unit: NT$ million
| 2013 | 2014 | Change | |
|---|---|---|---|
| 電源及零組件 (Power Electronics) |
102,939 | 114,480 | 11% |
| 能源管理 (EnergyManagement) |
32,777 | 35,789 | 9% |
| 智能綠生活 (Smart Green Life) |
34,802 | 37,160 | 7% |
24
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
營業毛利 Gross Profits
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [705 x 262] intentionally omitted <==
----- Start of picture text -----
+14%
51.5
45.0
27.0%
25.4%
2013 2014
----- End of picture text -----
25
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
研發費用 R&D Expenses
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
+10% 12.44 11.27 6.5% 6.4%
2013
2014
26
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
銷管費用 SG&A Expenses
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
+14% 16.24 14.24 8.5% 8.0%
2013
2014
27
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
總營業費用 Operating Expenses
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [709 x 246] intentionally omitted <==
----- Start of picture text -----
+12%
28.68
25.51
15.0%
14.4%
----- End of picture text -----
2013
2014
28
Delta Confidential
營業淨利 Operating Profits +17% 22.82 19.51 12.0% 11.0%
==> picture [129 x 41] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
2013
2014
29
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
主要部門營業淨利 Operating Profits by Sector
單位:新台幣百萬元 Unit: NT$ million
| 2013 | 2014 | |
|---|---|---|
| 電源及零組件 (Power Electronics) |
14,659 | 18,059 |
| 能源管理 (EnergyManagement) |
4,817 | 6,074 |
| 智能綠生活 (Smart Green Life) |
3,490 | 3,768 |
30
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
業外損益 Non-operating Profits
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [690 x 240] intentionally omitted <==
----- Start of picture text -----
+24%
3.70
2.99
1.9%
1.7%
----- End of picture text -----
==> picture [80 x 28] intentionally omitted <==
----- Start of picture text -----
2013
----- End of picture text -----
2014
31
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
業外損益細項 Non-operating Incomes Breakdown
單位:新台幣百萬元 Unit: NT$ million
2013 2014
處分投資(Investment disposal) 投資損益(Investment income) 利息收益(Interest income) 其他業外損益(Others) 合計(Total)
(400) 57 880 980 516 787 1 992 1 874 , , 2,988 3,698
32
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
稅前淨利 Net Incomes Before Taxes
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [697 x 235] intentionally omitted <==
----- Start of picture text -----
+18%
26.51
22.50
13.9%
12.7%
----- End of picture text -----
2013
2014
33
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
所得稅與非控制權益 Taxes & Non-controlling Interests
單位:新台幣百萬元 Unit: NT$ million
稅前淨利[(Net income before tax)] 所得稅[(Tax)]
停業部門損失[(Loss from discontinued] business)
非控制權益[(Non-controlling interest)] 稅後淨利[(Net income after tax)]
2013 2014 22,497 26,515 (3,582) (4,201) 120 0 1 2 1 14 ( , 58) ( ,6 ) 17,777 20,699
34
Delta Confidential
稅後淨利 Net Incomes After Taxes
==> picture [129 x 41] intentionally omitted <==
單位:新台幣十億元及營收百分比 Unit: NT$ billion & % of sales
==> picture [632 x 220] intentionally omitted <==
----- Start of picture text -----
+16%
20.70
17.78
10.9%
10.0%
----- End of picture text -----
2013
2014
35
Delta Confidential
==> picture [129 x 41] intentionally omitted <==
==> picture [82 x 27] intentionally omitted <==
----- Start of picture text -----
7.32
----- End of picture text -----
2013
每股淨利 新台幣元 ( ) EPS (unit: NT$)
==> picture [81 x 26] intentionally omitted <==
----- Start of picture text -----
8.49
----- End of picture text -----
2014
-
每股盈餘之設算基於加權平均股數 24.38* 億股
-
*EPS based on weighted average shares outstanding of 2,438 million shares.
36
Delta Confidential
盈餘分配 Earnings Distribution
==> picture [129 x 41] intentionally omitted <==
董事會建議盈餘分配 Proposed Earnings Distribution
現金股利每股6.0元 Cash dividend per share: NT$6.0
37
Delta Confidential
Smarter. Greener. Together.
To learn more about Delta, please visit www.deltaww.com