AI assistant
FSC — Audit Report / Information 2019
Nov 14, 2019
52157_rns_2019-11-14_6617067e-064b-4e04-aa1f-f829d43a2114.pdf
Audit Report / Information
Open in viewerOpens in your device viewer
Stock Code:2601
(English Translation of Parent Company Only Financial Statements and Report Originally Issued in Chinese) FIRST STEAMSHIP COMPANY LIMITED
Parent Company Only Financial Statements
.
With Independent Auditors' Report For the Years Ended December 31, 2019 and 2018
Address: 14F., No.237, Sec. 2, Fuxing S. Rd., Da'an Dist., Taipei City 106, Taiwan (R.O.C.) Telephone: (02)2706-9911
The independent auditors' report and the accompanying financial statements are the English translation of the Chinese version prepared and used in the Republic of China. If there is any conflict between, or any difference in the interpretation of the English and Chinese language independent auditors' report and financial statements, the Chinese version shall prevail.
Table of contents
| Contents | Page |
|---|---|
| 1. Cover Page |
1 |
| 2. Table of Contents |
2 |
| 3. Independent Auditors' Report |
3 |
| 4. Parent Company Only Balance Sheets |
4 |
| 5. Parent Company Only Statements of Comprehensive Income |
5 |
| 6. Parent Company Only Statements of Changes in Equity |
6 |
| 7. Parent Company Only Statements of Cash Flows |
7 |
| 8. Notes to Parent Company Only Financial Statements |
|
| (1) Company history |
8 |
| (2) Approval date and procedures of the financial statements |
8 |
| (3) New standards, amendments and interpretations adopted |
8~11 |
| (4) Summary of significant accounting policies |
12~27 |
| (5) Significant accounting assumptions and judgments, and major sources of estimation uncertainty |
27~28 |
| (6) Explanation of significant accounts |
28~54 |
| (7) Related-party transactions |
54~56 |
| (8) Pledged assets |
57 |
| (9) Significant commitments and contingencies |
57 |
| (10) Losses due to major disasters |
57 |
| (11) Subsequent events |
57 |
| (12) Other |
58 |
| (13) Segment information |
59~61 |
Independent Auditors' Report
To the Board of Directors of First Steamship Company Limited:
Opinion
We have audited the financial statements of First Steamship Company Ltd. ("the Company"), which comprise the statement of financial position as of December 31, 2019 and re-edited December 31, 2018, and the statement of comprehensive income, changes in equity and cash flows for the years then ended and notes to the financial statements, including a summary of significant accounting policies.
In our opinion, based on our audits and the reports of other auditors (please refer to other matter paragraph), the accompanying financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2019 and re-edited December 31, 2018, and its financial performance and its cash flows for the years then ended in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers and with the International Financial Reporting Standards ("IFRSs"), International Accounting Standards ("IASs"), interpretation developed by the International Financial Reporting Interpretations Committee ("IFRIC") or the former Standing Interpretations Committee ("SIC") endorsed and issued into effect by the Financial Supervisory Commission of the Republic of China.
Basis for Opinion
We conducted our audit of the financial statements for the year ended December 31, 2019 in accordance with the Regulations Governing Auditing and Certification of Financial Statements by Certified Public Accountants, Rule No. 1090360805 issued by the Company and the auditing standards generally accepted in the Republic of China. We conducted our audit of the statement of financial position as of re-edited December 31, 2018 in accordance with the Regulations Governing Auditing and Certification of Financial Statements by Certified Public Accountants and the auditing standards generally accepted in the Republic of China. Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the financial statements section of our report. We are independent of the Company in accordance with the Certified Public Accountants Code of Professional Ethics in Republic of China ("the Code"), and we have fulfilled our other ethical responsibilities in accordance with the Code. Based on our audits and the reports of other auditors, we believe that the audit evidence we have obtained, is sufficient and appropriate to provide a basis of our opinion.
Other Matter
We did not audit the financial statements of certain investees which represented the investment in other entities accounted for using the equity method of the Company. Those statements were audited by other auditors, whose reports have been furnished to us, and our opinion, insofar as it relates to the amounts is based solely on the report of other auditors. The investments in other entities accounted for using the equity method constituting 8 % and 7% of the total assets at December 31, 2019 and re-edited December 31, 2018, respectively, and the related share of profit of associates accounted for using the equity method constituted 2% and (249)% of the total profit before tax for the years ended December 31, 2019 and re-edited December 31, 2018, respectively.
Key Audit Matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the financial statements of the current period. These matters were addressed in the context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters. We have determined the matters described below to be the key audit matters to be communicated in our report.
1. Equity-based subsidiaries
Please refer to notes 4(h) and 6(c) to the financial statements for the accounting principles on the recognition of equity-based subsidiaries, as well as details of equity-based subsidiaries, respectively.
Description of key audit matter:
The assessment of the impairment of goodwill and trademark, impairment of assets and the recoverability of other financial assets of some subsidiaries of the company depends on the subjective judgment of management, which is an uncertain accounting estimate and affects the operating results of subsidiaries. Therefore, we consider the assessment of the impairment of goodwill and trademark, impairment of assets and the recoverability of other financial assets of some subsidiaries of the company as the key audit matters to the financial statements in the audit process.
How the matter was addressed in our audit
The accountants' major review procedures for the impairment of goodwill and trademark and the impairment of assets of subsidiaries using the equity method include: We cast professional doubt on the model that the subsidiary's management used to assess the impairment of goodwill and trademark, including to evaluate whether management has identified cash generating units ("CGU") which might have impairments, and to consider all the assets that have to be tested have been included in the assessment. We also review separate financial assumptions that the management used to assess impairments and related verification of recoverable amounts. We verify the reasonability of the assumptions and accuracy of management's calculation based on available data. We also examine the appropriateness of disclosure for the aforesaid assets.
The main audit procedures performed by the accountant on the recoverability of other financial assets of subsidiaries using the equity method include: To evaluate the recoverability of other receivables, we obtained documentation of managements' assessment to examine if their collaterals were sufficient. Also, we tested control points related to collection and examined the collection documents in subsequent period to assess the reasonability on recognition and amount of allowance for bad debt.
Emphasis of Matter
As mentioned in note 1, First Steamship Company Ltd. approved a short-form merger with its subsidiary Yee young Co., Ltd. by a resolution of the board of directors on May 14, 2019. First Steamship Company Ltd. would be a surviving company and take July 1, 2019 as the consolidation base date. Because the above transactions are accounting for organizational reorganization under common control, the preparation of comparative financial statements in accordance with regulations should be considered as consolidated from the beginning and the 2018 financial report should be re-edited. The accountant did not revise the audit opinion accordingly.
Responsibilities of Management and Those Charged with Governance for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of the financial statements in accordance with Regulations Governing the Preparation of Financial Reports by Securities Issuers and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, management is responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so.
Those charged with governance (including the audit committee) are responsible for overseeing the Company's financial reporting process.
Auditor's Responsibilities for the Audit of the Consolidated Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with the auditing standards generally accepted in the Republic of China will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
As part of an audit in accordance with auditing standards generally accepted in the Republic of China, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
-
- Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
-
- Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control.
-
- Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.
-
- Conclude on the appropriateness of management's use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the Company to cease to continue as a going concern.
-
- Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
-
- Obtain sufficient appropriate audit evidence regarding the financial information of the investment in other entities accounted for using the equity method to express an opinion on this financial statements. We are responsible for the direction, supervision and performance of the audit. We remain solely responsible for our audit opinion.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor's report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
The engagement partners on the audit resulting in this independent auditor's report are Shu-Ying Chang and Li-Chen Lai.
KPMG
Taipei, Taiwan (Republic of China) March 30, 2020
Notes to Readers
The accompanying financial statements are intended only to present the 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 audit such financial statements are those generally accepted and applied in the Republic of China.
The independent auditor's audit report and the accompanying financial statements are the English translation of the Chinese version prepared and used in the Republic of China. If there is any conflict between, or any difference in the interpretation of the English and Chinese language independent auditor's audit report and financial statements, the Chinese version shall prevail.
Parent Company Only Balance Sheets
December 31, 2019 and 2018
(Expressed in Thousands of New Taiwan Dollars)
See accompanying notes to financial statements.
| December 31, 2019 | (Re-edited) December 31, 2018 |
December 31, 2019 | (Re-edited) December 31, 2018 |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | Amount | % | Amount | % | Liabilities and Equity | Amount | % | Amount | % | ||
| Current assets: | Current liabilities: | ||||||||||
| 1100 | Cash and cash equivalents (Note 6(a)) | \$ 80,758 |
1 | 132,463 | 1 | 2100 | Short-term borrowings (Notes 6(g) ) | 445,000 | 4 | 250,000 | 2 |
| 1180 | Accounts receivable -related parties (Notes 6(o) and 7) | 5,455 - | 27,882 - | 2110 | Short-term notes and bills payable(Note 6(h)) | 49,954 - | 49,947 - | ||||
| 1200 | Other receivables -related parties (Notes 7) | 585,217 | 5 | 46,240 - | 2120 | Current financial liabilities at fair value through profit or loss (Notes 6(j)) | 2,622 - | - | - | ||
| 1461 | Non-current assets classified as held for sale(note 6(b) and 8) | - | - | 246,147 | 2 | 2130 | Current contract liabilities (Notes 6(o)) | - | - | 281 - | |
| 1476 | Other current financial assets (Notes 8) | 430,150 | 3 | 215,075 | 2 | 2209 | Other payables (Notes 6(p)) | 106,070 | 1 | 58,131 - | |
| 1479 | Other current assets | 6,564 - | 16,254 - | 2220 | Other payables -related parties (Notes 7) | - | - | 1,858,289 | 14 | ||
| 1,108,144 | 9 | 684,061 | 5 | 2230 | Current tax liabilities (Notes 6(l)) | 1,894 - | 17,800 - | ||||
| Non-current assets: | 2280 | Current lease liabilities (Notes 6(k)) | 949 - | - | - | ||||||
| 1551 | Investments accounted for using equity method, net (Note 6(c) and 8) | 11,166,387 | 89 | 12,658,001 | 91 | 2321 | Current portion of bonds payable (Note 6(j)) | 999,223 | 8 | 997,668 | 7 |
| 1600 | Property, plant and equipment (Notes 6(d) and 8) | 176,065 | 1 | 179,413 | 1 | 2322 | Current portion of long-term borrowings (Note 6(i)) | 150,000 | 1 | 278,000 | 3 |
| 1760 | Investment property, net (Notes 6(f) and 8) | 144,009 | 1 | 144,982 | 1 | 2399 | Other current liabilities | 1,118 - | 1,025 - | ||
| 1755 | Right-of-use assets (Notes 6(e)) | 974 - | - | - | 1,756,830 | 14 | 3,511,141 | 26 | |||
| 1980 | Other non-current financial assets (Notes 8) | 1,000 - | 255,594 | 2 | Non-Current liabilities: | ||||||
| 1990 | Other non-current assets | 499 - | 1,058 - | 2530 | Bonds payable (Note 6(j)) | 1,336,572 | 11 | 997,668 | 7 | ||
| 11,488,934 | 91 | 13,239,048 | 95 | 2540 | Long-term borrowings (Note 6(i)) | 353,000 | 3 | 690,000 | 5 | ||
| 2570 | Deferred tax liabilities (Note 6(l)) | 7,425 - | 7,485 - | ||||||||
| 2640 | Net defined benefit liability, non-current | 422 - | 1,650 - | ||||||||
| 2645 | Guarantee deposits (Note 7) | 1,422 - | 2,793 - | ||||||||
| 1,698,841 | 14 | 1,699,596 | 12 | ||||||||
| Total liabilities | 3,455,671 | 28 | 5,210,737 | 38 | |||||||
| Retained earnings (Notes 6(c), (j) and (m)): | |||||||||||
| 3100 | Capital stock | 6,308,832 | 49 | 6,308,832 | 45 | ||||||
| 3200 | Capital surplus | 1,947,686 | 15 | 1,953,436 | 14 | ||||||
| 3300 | Retained earnings | 1,450,781 | 12 | 680,956 | 5 | ||||||
| 3400 | Other equity interest | (565,892) | (4) | (230,852) | (2) | ||||||
| Total equity | 9,141,407 | 72 | 8,712,372 | 62 | |||||||
| Total assets | \$ 12,597,078 100 |
13,923,109 100 | Total liabilities and equity | \$ 12,597,078 100 |
13,923,109 100 |
See accompanying notes to consolidated financial statements.
(English Translation of Financial Statements Originally Issued in Chinese) FIRST STEAMSHIP COMPANY LIMITED
Parent Company Only Statements of Comprehensive Income
For the years ended December 31, 2019 and 2018
(Expressed in Thousands of New Taiwan Dollars , Except for Earnings Per Common Share)
| 2019 | (Re-edited) 2018 |
||||
|---|---|---|---|---|---|
| Amount | % | Amount | % | ||
| 4000 | Operating revenues (Notes 6(o), and 7) | 76,188 | 100 | 79,969 | 100 |
| 5000 | Operating costs (Notes 6(d)) | 16,423 | 22 | 16,529 | 21 |
| Gross profit from operations | 59,765 | 78 | 63,440 | 79 | |
| 6000 | Operating expenses (Notes 6(k), (p) and 7) | 92,188 | 121 | 65,498 | 82 |
| Net operating loss | (32,423) | (43) | (2,058) | (3) | |
| Non-operating income and expenses (Notes 6(b), (c) , (j), (k), (q) and 7): | |||||
| 7010 | Other income | 9,250 | 12 | 9,937 | 12 |
| 7020 | Other gains and losses, net | 240,641 | 316 | (85,218) | (107) |
| 7070 | Share of loss of associates accounted for using equity method, net | 1,344,921 | 1,765 | 112,795 | 141 |
| 7050 | Finance costs | (141,579) | (186) | (80,136) | (100) |
| 1,453,233 | 1,907 | (42,622) | (54) | ||
| Profit (Loss) from continuing operations before tax | 1,420,810 | 1,864 | (44,680) | (57) | |
| 7950 | Less: Income tax expenses (benefit) (Note 6(l)) | 16,433 | 21 | (51,080) | (64) |
| Profit | 1,404,377 | 1,843 | 6,400 | 7 | |
| 8300 | Other comprehensive income: | ||||
| 8310 | Components of other comprehensive income that will not be reclassified to profit or loss | ||||
| 8311 | Remeasurement of defined benefit plans | 407 | 1 | 1,426 | 2 |
| 8330 | Share of other comprehensive income of associates accounted for using equity method, components of other comprehensive income that will be reclassified to profit or loss |
- | - | 32,060 | 40 |
| 8349 | Income tax related to components of other comprehensive income that will not be reclassified to profit or loss |
- | - | - | - |
| Components of other comprehensive income (loss) that will be reclassified to profit or | 407 | 1 | 33,486 | 42 | |
| 8360 | loss | ||||
| 8380 | Share of other comprehensive income of associates accounted for using equity method, components of other comprehensive income that will be reclassified to profit or loss |
(335,040) | (440) | 73,224 | 92 |
| 8399 | Income tax related to components of other comprehensive income that will be reclassified to profit or loss |
- | - | - | - |
| (335,040) | (440) | 73,224 | 92 | ||
| 8300 | Other comprehensive income (loss) | (334,633) | (439) | 106,710 | 134 |
| Comprehensive income (loss) | \$ 1,069,744 |
1,404 | 113,110 | 141 | |
| Earnings per share (Note 6(n)) | |||||
| 9750 | Basic earnings per share (NT dollars) | \$ | 2.23 | 0.01 | |
| 9850 | Diluted earnings per share(NT dollars) | \$ | 1.98 | 0.01 |
Parent Company Only Statements of Changes in Equity
For the years ended December 31, 2019 and 2018
(Expressed in Thousands of New Taiwan Dollars)
| Share capital | Retained earnings | Total other equity interest | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Common stock |
Capital surplus Legal reserve Special reserve | Unappropriated retained earnings |
Total equity | Exchange differences on translation of foreign financial statements |
Equity related to non-current assets classified as held for sale |
Total equity | |||
| Balance at January 1, 2018 | \$ 6,308,832 |
1,898,430 | 107,468 | - | 565,662 | 673,130 | (336,136) | - | 8,544,256 |
| Profit for the year ended December 31, 2018 (re-edited) | - | - | - | - | 6,400 | 6,400 | - | - | 6,400 |
| Other comprehensive income for the year ended December 31, 2018 | - | - | - | - | 1,426 | 1,426 | 69,628 | 35,656 | 106,710 |
| Total comprehensive income for the year ended December 31, 2018 | - | - | - | - | 7,826 | 7,826 | 69,628 | 35,656 | 113,110 |
| Appropriation and distribution of retained earnings: | |||||||||
| Legal reserve appropriated | - | - | 56,496 | - | (56,496) | - | - | - | - |
| Special reserve appropriated | - | - | - | 336,136 | (336,136) | - | - | - | - |
| Other changes in capital surplus: | |||||||||
| Due to donated assets received | - | 3,332 | - | - | - | - | - | - | 3,332 |
| Changes in equity of associates accounted for using equity method | - | 26,220 | - | - | - | - | - | - | 26,220 |
| Difference between consideration and carrying amount of subsidiaries acquired or disposed | - | 25,454 | - | - | - | - | - | - | 25,454 |
| Balance at December 31, 2018 | 6,308,832 | 1,953,436 | 163,964 | 336,136 | 180,856 | 680,956 | (266,508) | 35,656 | 8,712,372 |
| Effects of retrospective application | - | - | - | - | (554,500) | (554,500) | - | - | (554,500) |
| Equity at beginning of period after adjustments | 6,308,832 | 1,953,436 | 163,964 | 336,136 | (373,644) | 126,456 | (266,508) | 35,656 | 8,157,872 |
| Profit for the year ended December 31, 2019 | - | - | - | - | 1,404,377 | 1,404,377 | - | - | 1,404,377 |
| Other comprehensive income for the year ended December 31, 2019 | - | - | - | - | 407 | 407 | (329,172) | (5,868) | (334,633) |
| Total comprehensive income for the year ended December 31, 2019 | - | - | - | - | 1,404,784 | 1,404,784 | (329,172) | (5,868) | 1,069,744 |
| Appropriation and distribution of retained earnings: | |||||||||
| Legal reserve appropriated | - | - | 640 | - | (640) | - | - | - | - |
| Cash dividends of ordinary share | - | - | - | - | (63,088) | (63,088) | - | - | (63,088) |
| Reversal of special reserve | - | - | - | (105,284) | 105,284 | - | - | - | - |
| Due to recognition of equity component of convertible bonds issued | - | 96,902 | - | - | - | - | - | - | 96,902 |
| Changes in equity of associates accounted for using equity method | - | 1,718 | - | - | (17,371) | (17,371) | - | - | (15,653) |
| Disposal of investments accounted for using equity method | - | (22,126) | - | - | - | - | - | - | (22,126) |
| Changes in ownership interests in subsidiaries | - | (82,244) | - | - | - | - | - | - | (82,244) |
| Balance at December 31, 2019 | \$ 6,308,832 |
1,947,686 | 164,604 | 230,852 | 1,055,325 | 1,450,781 | (595,680) | 29,788 | 9,141,407 |
Parent Company Only Statements of Cash Flows
For the years ended December 31, 2019 and 2018
(Expressed in Thousands of New Taiwan Dollars)
| 2019 | (Re-edited) 2018 |
|
|---|---|---|
| Cash flows from (used in) operating activities: | ||
| Profit before tax | \$ 1,420,810 |
(44,680) |
| Adjustments: | ||
| Adjustments to reconcile profit (loss): | ||
| Depreciation expense | 5,143 | 4,160 |
| Amortization expense | 614 | 438 |
| Interest expense | 141,579 | 80,136 |
| Interest income | (9,250) | (9,937) |
| Share of gain of associates accounted for using equity method | (1,344,921) | (112,795) |
| Loss on disposal of property, plant and equipment | - | 7,591 |
| Gain on disposal of non-current assets classified as held for sale | (217,213) | - |
| Gain on evaluation of financial liabilities | (3,856) | - |
| Total adjustments to reconcile profit (loss) | (1,427,904) | (30,407) |
| Changes in operating assets and liabilities: | ||
| Changes in operating assets: | ||
| Accounts receivable | 22,427 | (12,378) |
| Other receivables | 24,810 | (30,116) |
| Other current assets | 9,690 | (1,702) |
| Changes in operating liabilities: | ||
| Contract liabilities | (281) | (85) |
| Other payables | (119,978) | (7,571) |
| Other current liabilities | 93 | (332) |
| Net defined benefit liability | (821) | (4,599) |
| Total adjustments | (1,491,964) | (87,190) |
| Cash outflow generated from operations | (71,154) | (131,870) |
| Interest received | 5,933 | 7,396 |
| Dividends received | 12,239 | 8,671 |
| Interest paid | (72,123) | (73,339) |
| Income taxes paid | (32,399) | (34,255) |
| Net cash flows from operating activities | (157,504) | (223,397) |
Statements of Cash Flows (CONT'D)
For the years ended December 31, 2019 and 2018
(Expressed in Thousands of New Taiwan Dollars)
See accompanying notes to consolidated financial statements.
| 2019 | (Re-edited) 2018 |
|
|---|---|---|
| Cash flows from (used in) investing activities: | ||
| Acquisition of investments accounted for using equity method | (1,542,300) | (10,255) |
| Proceeds from the capital reduction on investments accounted for using equity method | 3,357,043 | - |
| Proceeds from disposal of non-current assets classified as held for sale | 463,360 | - |
| Acquisition of property, plant and equipment | (92) | (22,067) |
| Proceeds from disposal of property, plant and equipment | - | 17 |
| Decrease (increase) in other receivables | (560,470) | 105,000 |
| Decrease (increase) in other financial assets | 39,519 | (40,009) |
| Increase in other non-current assets | (55) | (541) |
| Net cash flows from (used in) investing activities | 1,757,005 | 32,145 |
| Cash flows from (used in) financing activities: | ||
| Increase (decrease) in short-term borrowings | 195,000 | (70,000) |
| Increase in short-term notes and bills payable | 7 | 31 |
| Proceeds from issuing bonds | 1,542,300 | - |
| Redemption of bonds payable | (1,000,000) | - |
| Proceeds from long-term borrowings | 458,000 | 600,000 |
| Repayments of long-term borrowings | (923,000) | (262,000) |
| Increase (decrease) in other payables -related parties | (1,858,289) | 12,376 |
| Payment of lease liabilities | (765) | - |
| Decrease in guarantee deposits | (1,371) | (670) |
| Cash dividends paid | (63,088) | - |
| Other financing activities | - | 3,332 |
| Net cash flows from (used in) financing activities | (1,651,206) | 283,069 |
| Net increase (decrease) in cash and cash equivalents | (51,705) | 91,817 |
| Cash and cash equivalents at beginning of period | 132,463 | 40,646 |
| Cash and cash equivalents at end of period | \$ 80,758 |
132,463 |
(English Translation of Financial Statements Originally Issued in Chinese)
FIRST STEAMSHIP COMPANY LIMITED
Notes to Parent Company Only Financial Statements
For the years ended December 31, 2019 and 2018
(Expressed in Thousands of New Taiwan Dollars, Unless Otherwise Specified)
(1) Company history
First Steamship Company Ltd. (the "Company") was established in October 1963 in accordance with the Company Act of the Republic of China. The Company's registered office address is located at 14F, No.237, Sec. 2, Fuxing S. Rd., Taipei City, R.O.C. The major business activities of the Company are the providing business consultation services and investments.
First Steamship Company Ltd. approved a short-form merger with its subsidiary Yee young Co., Ltd. by a resolution of the board of directors on May 14, 2019. The company is a surviving company, and the consolidation base date set on July 1, 2019. This simple merger case was approved by the Ministry of Economic Affairs on July 31, 2019 with the letter of Shangshangzi No. 10801105140 and the registration procedure was completed. Because the above transactions are accounting for organizational reorganization under common control, the preparation of comparative financial statements in accordance with regulations should be considered as consolidated from the beginning and the 2018 financial report should be re-edited.
(2) Approval date and procedures of the consolidated financial statements:
These financial statements were authorized for issuance by the Board of Directors on March 30, 2020.
(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.
| New, Revised or Amended Standards and Interpretations | Effective date 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 Company believes that the adoption of the above IFRSs would not have any material impact on its financial statements. The extent and impact of signification changes are as follows:
(i) IFRS 16"Leases"
IFRS 16 replaces the existing leases guidance, including IAS 17 Leases, IFRIC 4 Determining whether an Arrangement contains a Lease, SIC-15 Operating Leases – Incentives and SIC-27 Evaluating the Substance of Transactions Involving the Legal Form of a Lease.
The Company 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 Company determined at contract inception whether an arrangement is or contains a lease under IFRIC 4. Under IFRS 16, the Company assesses whether a contract is or contains a lease based on the definition of a lease, as explained in Note 4(m).
On transition to IFRS 16, the Company elected to apply the practical expedient to grandfather the assessment of which transactions are leases. The Company 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 Company 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 Company. Under IFRS 16, the Company recognizes right-of-use assets and lease liabilities for most leases – i.e. these leases are on-balance sheet.
- 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 Company's incremental borrowing rate as at January 1, 2019. Right-of-use assets are measured at:
- their carrying amount as if IFRS 16 had been applied since the commencement date, discounted using the lessee's incremental borrowing rate at the date of initial application – the Company applied this approach to its largest property, machinery and transportation equipment leases.
In addition, the Company used the following practical expedients when applying IFRS 16 to leases.
- Applied a single discount rate to a portfolio of leases with similar characteristics.
-
Adjusted the right-of-use assets by the amount of IAS 37 onerous contract provision immediately before the date of initial application, as an alternative to an impairment review.
-
Applied the exemption not to recognize right-of-use assets and liabilities for leases with less than 12 months of lease term.
- Excluded initial direct costs from measuring the right-of-use asset at the date of initial application.
- Used hindsight when determining the lease term if the contract contains options to extend or terminate the lease.
- 3) As a lessor
The Company is not required to make any adjustments on transition to IFRS 16 for leases in which it acts as a lessor, except for a sub-lease. The Company 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 Company recognized additional \$946 thousand of right-of-use assets and additional \$956 thousand of lease liabilities, in the decrease of 554,500 thousand and 554,490 thousand in retained earnings and investments accounted for using equity method. When measuring lease liabilities, the Company discounted lease payments using its incremental borrowing rate at January 1, 2019. The weighted-average rate applied is 1.67%.
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 balance sheet at the date of initial application disclosed as follows:
| January 1, 2019 | |
|---|---|
| Operating lease commitment at December 31, 2018 as disclosed in the Company's financial statements |
\$ 969 |
| Discounted using the incremental borrowing rate at January 1, 2019 | \$ 956 |
| Finance lease liabilities recognized as at December 31, 2018 | - |
| Lease liabilities recognized at January 1, 2019 | \$ 956 |
(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:
| Effective date | |
|---|---|
| New, Revised or Amended Standards and Interpretations | per IASB |
| Amendments to IFRS 3 "Definition of a Business" | January 1, 2020 |
| Amendments to IFRS 9, IAS39 and IFRS7 "Interest Rate Benchmark Reform" |
January 1, 2020 |
| Amendments to IAS 1 and IAS 8 "Definition of Material" | January 1, 2020 |
The Company assesses that the adoption of the abovementioned standards would not have any material impact on its 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 an Investor and Its Associate or Joint Venture" |
Effective date to be determined by IASB |
| IFRS 17 "Insurance Contracts" | January 1, 2021 |
| Amendments to IAS 1 "Classification of Liabilities as Current or Non-current" |
January 1, 2022 |
The Company is evaluating the impact of its initial adoption of the abovementioned standards or interpretations on its financial position and financial performance. The results thereof will be disclosed when the Company completes its evaluation.
(4) Summary of significant accounting policies:
The significant accounting policies presented in the accompanying financial statements are summarized below. Except for those specifically indicated, the following accounting policies were applied consistently throughout the periods presented in the financial statements.
(a) Statement of compliance
These annual financial statements have been prepared in accordance with the Guidelines Governing the Preparation of Financial Reports by Securities Issuers (hereinafter referred to as the Guidelines).
- (b) Basis of preparation
- (i) Basis of measurement
Except for the following significant accounts, the financial statements have been prepared on a historical cost basis:
- 1) The defined benefit liabilities (assets) are measured at fair value of the plan assets less the present value of the defined benefit obligation.
- (ii) Functional and presentation currency
The functional currency of each Company entity is determined based on the primary economic environment in which the entity operates. The financial statements are presented in New Taiwan Dollar (NTD), which is the Company's functional currency. All financial information presented in NTD has been rounded to the nearest thousand.
- (c) Foreign currencies
- (i) Foreign currency transactions
Transactions in foreign currencies are translated into the respective functional currencies of Company entities at the exchange rates at the dates of the transactions. At the end of each subsequent reporting period, monetary items denominated in foreign currencies are translated into the functional currencies using the exchange rate at that date. Non-monetary items denominated in foreign currencies that are measured at fair value are translated into the functional currencies using the exchange rate at the date that the fair value was determined. Non-monetary items denominated in foreign currencies that are measured based on historical cost are translated using the exchange rate at the date of the transaction.
Exchange differences are generally recognized in profit or loss, except for those differences relating to the following, which are recognized in other comprehensive income:
- 1) an investment in equity securities designated as at fair value through other comprehensive income;
- 2) a financial liability designated as a hedge of the net investment in a foreign operation to the extent that the hedge is effective; or
- 3) qualifying cash flow hedges to the extent that the hedges are effective.
(ii) Foreign operations
The assets and liabilities of foreign operations, including goodwill and fair value adjustments arising on acquisition, are translated into the presentation currency at the exchange rates at the reporting date. The income and expenses of foreign operations are translated into the presentation currency at the average exchange rate. Exchange differences are recognized in other comprehensive income.
When a foreign operation is disposed of such that control, significant influence, or joint control is lost, the cumulative amount in the translation reserve related to that foreign operation is reclassified to profit or loss as part of the gain or loss on disposal. When the Company disposes of only part of its interest in a subsidiary that includes a foreign operation while retaining control, the relevant proportion of the cumulative amount is reattributed to non-controlling interests. When the Company disposes of only part of its investment in an associate or joint venture that includes a foreign operation while retaining significant influence or joint control, the relevant proportion of the cumulative amount is reclassified to profit or loss.
When the settlement of a monetary receivable from or payable to a foreign operation is neither planned nor likely to occur in the foreseeable future, exchange differences arising from such a monetary item that are considered to form part of the net investment in the foreign operation are recognized in other comprehensive income.
(d) Classification of current and non-current assets and liabilities
An asset is classified as current under any one of the following conditions. All other assets are classified as non-current.
- (i) It is expected to be realized, or intended to be sold or consumed, in the normal operating cycle;
- (ii) It is held primarily for the purpose of trading;
- (iii) It is expected to be realized within twelve months after the reporting period; or
- (iv) The asset is cash or a cash equivalent (as defined in IAS 7) unless the asset is restricted from being exchanged or used to settle a liability for at least twelve months after the reporting period.
A liability is classified as current under one of the following criteria, and all other liabilities are classified as noncurrent.
An entity shall classify a liability as current when:
- (i) It is expected to be settled in the normal operating cycle;
- (ii) It is held primarily for the purpose of trading;
- (iii) It is due to be settled within twelve months after the reporting period; or
- (iv) The Company does not have an unconditional right to defer settlement of the liability for at least twelve months after the reporting period. Terms of a liability that could, at the option of the counterparty, result in its settlement by issuing equity instruments do not affect its classification.
(e) Cash and cash equivalents
Cash comprises cash on hand and demand deposits. Cash equivalents are short term, highly liquid investments that are readily convertible to known amounts of cash and are subject to an insignificant risk of changes in value. Time deposits which meet the above definition and are held for the purpose of meeting short term cash commitments rather than for investment or other purposes should be recognized as cash equivalents.
(f) Financial instruments
Trade receivables and debt securities issued are initially recognized when they are originated. All other financial assets and financial liabilities are initially recognized when the Company becomes a party to the contractual provisions of the instrument. A financial asset (unless it is a trade receivable without a significant financing component) or financial liability is initially measured at fair value plus, for an item not at fair value through profit or loss (FVTPL), transaction costs that are directly attributable to its acquisition or issue. A trade receivable without a significant financing component is initially measured at the transaction price.
(i) Financial assets
All regular way purchases or sales of financial assets are recognized and derecognized on a trade date basis.
On initial recognition, a financial asset is classified as measured at: amortized cost financial assets are not reclassified subsequent to their initial recognition unless the Company changes its business model for managing financial assets, in which case all affected financial assets are reclassified on the first day of the first reporting period following the change in the business model.
1) Financial assets measured at amortized cost
A financial asset is measured at amortized cost if it meets both of the following conditions and is not designated as at FVTPL:
- ‧it is held within a business model whose objective is to hold assets to collect contractual cash flows; and
- ‧its contractual terms give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
These assets are subsequently measured at amortized cost, which is the amount at which the financial asset is measured at initial recognition, plus/minus, the cumulative amortization using the effective interest method, adjusted for any loss allowance. Interest income, foreign exchange gains and losses, as well as impairment, are recognized in profit or loss. Any gain or loss on derecognition is recognized in profit or loss.
2) Impairment of financial assets
The Company recognizes loss allowances for expected credit losses (ECL) on financial assets measured at amortized cost (including cash and cash equivalents, notes and trade receivables, other receivables, long-term lease payments receivable and other financial assets).
The Company measures loss allowances at an amount equal to lifetime ECL, except for the following which are measured as 12-month ECL:
- ‧debt securities that are determined to have low credit risk at the reporting date;and
- ‧other debt securities and bank balances for which credit risk (i.e. the risk of default occurring over the expected life of the financial instrument) has not increased significantly since initial recognition.
Loss allowance for trade and other receivables are always measured at an amount equal to lifetime ECL.
When determining whether the credit risk of a financial asset has increased significantly since initial recognition and when estimating ECL, the Company considers reasonable and supportable information that is relevant and available without undue cost or effort. This includes both quantitative and qualitative information and analysis based on the Company ' s historical experience and informed credit assessment as well as forward-looking information.
The Company assumes that the credit risk on a financial asset has increased significantly if it is more than 30 days past due.
The Company considers a financial asset to be in default when the financial asset is more than 90 days past due or the debtor is unlikely to pay its credit obligations to the Company in full.
Lifetime ECLs are the ECLs that result from all possible default events over the expected life of a financial instrument.
12-month ECLs are the portion of ECLs that result from default events that are possible within the 12 month after the reporting date (or a shorter period if the expected life of the instrument is less than 12 months).
The maximum period considered when estimating ECLs is the maximum contractual period over which the Company is exposed to credit risk.
ECLs are a probability-weighted estimate of credit losses. Credit losses are measured as the present value of all cash shortfalls (i.e. the difference between the cash flows due to the Company in accordance with the contract and the cash flows that the Company expects to receive). ECLs are discounted at the effective interest rate of the financial asset.
At each reporting date, the Company assesses whether financial assets carried at amortized cost and debt securities at FVOCI are credit-impaired. A financial asset is 'credit-impaired' when one or more events that have a detrimental impact on the estimated future cash flows of the financial asset have occurred. Evidence that a financial assets is credit-impaired includes the following observable data:
- ‧significant financial difficulty of the borrower or issuer;
- ‧a breach of contract such as a default or being more than 90 days past due;
- ‧the lender of the borrower, for economic or contractual reasons relating to the borrower's financial difficulty, having granted to the borrower a concession that the lender would not otherwise consider;
- ‧it is probable that the borrower will enter bankruptcy or other financial reorganization; or
- ‧the disappearance of an active market for a security because of financial difficulties.
Loss allowances for financial assets measured at amortized cost are deducted from the gross carrying amount of the assets.
The gross carrying amount of a financial asset is written off when the Company has no reasonable expectations of recovering a financial asset in its entirety or a portion thereof. For individual customers, the Company has a policy of writing off the gross carrying amount when the financial asset is 180 days past due based on historical experience of recoveries of similar assets. For corporate customers, the Company individually makes an assessment with respect to the timing and amount of write-off based on whether there is a reasonable expectation of recovery. The Company expects no significant recovery from the amount written off. However, financial assets that are written off could still be subject to enforcement activities in order to comply with the Company's procedures for recovery of amounts due.
3) Derecognition of financial assets
The Company derecognizes a financial asset when the contractual rights to the cash flows from the financial asset expire, or it transfers the rights to receive the contractual cash flows in a transaction in which substantially all of the risks and rewards of ownership of the financial asset are transferred or in which the Company neither transfers nor retains substantially all of the risks and rewards of ownership and it does not retain control of the financial asset.
The Company enters into transactions whereby it transfers assets recognized in its statement of balance sheet, but retains either all or substantially all of the risks and rewards of the transferred assets. In these cases, the transferred assets are not derecognized.
- (ii) Financial liabilities and equity instruments
- 1) Classification of debt or equity
Debt and equity instruments issued by the Company are classified as financial liabilities or equity in accordance with the substance of the contractual arrangements and the definitions of a financial liability and an equity instrument.
2) Equity instrument
An equity instrument is any contract that evidences residual interest in the assets of an entity after deducting all of its liabilities. Equity instruments issued are recognized as the amount of consideration received, less the direct cost of issuing.
3) Compound financial instruments
Compound financial instruments issued by the Company comprise convertible bonds denominated in NTD that can be converted to ordinary shares at the option of the holder, when the number of shares to be issued is fixed and does not vary with changes in fair value.
The liability component of compound financial instruments is initially recognized at the fair value of a similar liability that does not have an equity conversion option. The equity component is initially recognized at the difference between the fair value of the compound financial instrument as a whole and the fair value of the liability component. Any directly attributable transaction costs are allocated to the liability and equity components in proportion to their initial carrying amounts.
Subsequent to initial recognition, the liability component of a compound financial instrument is measured at amortized cost using the effective interest method. The equity component of a compound financial instrument is not remeasured.
Interest related to the financial liability is recognized in profit or loss. On conversion at maturity, the financial liability is reclassified to equity and no gain or loss is recognized.
4) Financial liabilities
Financial liabilities are classified as measured at amortized cost or FVTPL. A financial liability is classified as at FVTPL if it is classified as held-for-trading, it is a derivative or it is designated as such on initial recognition. Financial liabilities at FVTPL are measured at fair value and net gains and losses, including any interest expense, are recognized in profit or loss.
Other financial liabilities are subsequently measured at amortized cost using the effective interest method. Interest expense and foreign exchange gains and losses are recognized in profit or loss. Any gain or loss on derecognition is also recognized in profit or loss.
5) Derecognition of financial liabilities
The Company derecognizes a financial liability when its contractual obligations are discharged or cancelled, or expire. The Company also derecognizes a financial liability when its terms are modified and the cash flows of the modified liability are substantially different, in which case a new financial liability based on the modified terms is recognized at fair value.
On derecognition of a financial liability, the difference between the carrying amount of a financial liability extinguished and the consideration paid (including any non-cash assets transferred or liabilities assumed) is recognized in profit or loss.
6) Offsetting of financial assets and liabilities
Financial assets and financial liabilities are offset and the net amount presented in the statement of balance sheet when, and only when, the Company currently has a legally enforceable right to set off the amounts and it intends either to settle them on a net basis or to realize the asset and settle the liability simultaneously.
(iii) Derivative financial instruments and hedge accounting
Embedded derivatives are separated from the host contract and accounted for separately if the host contract is not a financial asset and certain criteria are met.
Derivatives are initially measured at fair value. Subsequent to initial recognition, derivatives are measured at fair value, and changes therein are generally recognized in profit or loss.
(g) Investment in associates
Associates are those entities in which the Company has significant influence, but not control or joint control, over their financial and operating policies.
Investments in associates are accounted for using the equity method and are recognized initially at cost. The cost of the investment includes transaction costs. The carrying amount of the investment in associates includes goodwill arising from the acquisition less any accumulated impairment losses.
The financial statements include the Company's share of the profit or loss and other comprehensive income of those associates, after adjustments to align their accounting policies with those of the Company, from the date on which significant influence commences until the date on which significant influence ceases. The Company recognizes any changes of its proportionate share in the investee within capital surplus, when an associate's equity changes due to reasons other than profit and loss or comprehensive income, which did not result in changes in actual significant influence.
Gains and losses resulting from transactions between the Company and an associate are recognized only to the extent of unrelated Company's interests in the associate.
When the Company's share of losses of an associate equals or exceeds its interests in an associate, it discontinues recognizing its share of further losses. After the recognized interest is reduced to zero, additional losses are provided for, and a liability is recognized, only to the extent that the Company has incurred legal or constructive obligations or made payments on behalf of the associate.
When the Company subscribes to additional shares in an associate at a percentage different from its existing ownership percentage, the resulting carrying amount of the investment will differ from the
amount of the Company's proportionate interest in the net assets of the associate. The Company records such a difference as an adjustment to investments, with the corresponding amount charged or credited to capital surplus. The aforesaid adjustment should first be adjusted under capital surplus. If the capital surplus resulting from changes in ownership interest is not sufficient, the remaining difference is debited to retained earnings. If the Company's ownership interest is reduced due to the additional subscription to the shares of the associate by other investors, the proportionate amount of the gains or losses previously recognized in other comprehensive income in relation to that associate will be reclassified to profit or loss on the same basis as would be required if the associate had directly disposed of the related assets or liabilities.
(h) Subsidiaries
The Company accounts the investee companies that it possesses control using the equity. Net income, other comprehensive income, and shareholder' s equity in the financial reports of the Company and the net income, other comprehensive income, and shareholder's equity that belongs to the Consolidated Company in the consolidated financial reports should be the same. The Company accounts the changes in equity, under the condition that control is still present, as equity transactions between the proprietors.
(i) Investment property
Investment property is measured at cost on initial recognition, and subsequently at cost, less accumulated depreciation and accumulated impairment losses. Depreciation expense is calculated based on the depreciation method, useful life, and residual value which are the same as those adopted for property, plant and equipment.
Any gain or loss on disposal of an investment property (calculated as the difference between the net proceeds from disposal and the carrying amount) is recognized in profit or loss.
Rental income from investment property is recognized as other revenue on a straight-line basis over the term of the lease. Lease incentives granted are recognized as an integral part of the total rental income, over the term of the lease.
- (j) Property, plant and equipment
- (i) Recognition and measurement
Items of property, plant and equipment are measured at cost, which includes capitalized borrowing costs, less accumulated depreciation and any accumulated impairment losses.
If significant parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items (major components) of property, plant and equipment.
Any gain or loss on disposal of an item of property, plant and equipment is recognized in profit or loss.
(ii) Subsequent expenditure
Subsequent expenditure is capitalized only if it is probable that the future economic benefits associated with the expenditure will flow to the Company.
(iii) Depreciation
Depreciation is calculated on the cost of an asset less its residual value and is recognized in profit or loss on a straight-line basis over the estimated useful lives of each component of an item of property, plant and equipment.
Land is not depreciated.
The estimated useful lives of property, plant and equipment for current and comparative periods are as follows:
| 1) | Buildings | 3~50 years |
|---|---|---|
| 2) | Transportation equipment | 5 years |
| 3) | Office equipment | 3 years |
Depreciation methods, useful lives and residual values are reviewed at each reporting date and adjusted if appropriate.
(k) Lease
Applicable from January 1, 2019
(i) Identifying a lease
At inception of a contract, the Company 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 Company 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 customer has the right to obtain substantially all of the economic benefits from use of the asset throughout the period of use; and
-
3) the customer has the right to direct the use of the asset throughout the period of use only if either:
- the customer has the right to direct how and for what purpose the asset is used throughout the period of use; or
- the relevant decisions about how and for what purpose the asset is used are predetermined and:
- the customer has the right to operate the asset throughout the period of use, without the supplier having the right to change those operating instructions; or
- the customer designed the asset in a way that predetermines how and for what purpose it will beused throughout the period of use.
On the lease establishment date or when reassessing whether the contract includes a lease, the Company allocates the consideration in the contract to the individual lease components on the basis of a relatively separate price. However, when renting land and buildings, the Company chose not to distinguish between non-lease components and treat the lease component and non-lease component as a single lease component.
(ii) As a leasee
The Company 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 Company's incremental borrowing rate. Generally, the Company uses its incremental borrowing rate as the discount rate.
Lease payments included in the measurement of the lease liability comprise the following:
- fixed payments, including in-substance 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
- there is a change in the Company'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 a change of its assessment on whether it will exercise an 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 Company 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 Company 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.
If an arrangement contains lease and non-lease components, the Company 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 Company has elected not to separate non-lease components and account for the lease and non-lease components as a single lease component.
The Company has elected not to recognize right-of-use assets and lease liabilities for short-term leases of assets that have a lease term of 12 months or less and leases of low-value assets. The Company 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 Company 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 Company 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 Company considers certain indicators such as whether the lease is for the major part of the economic life of the asset.
When the Company is an intermediate lessor, it accounts for its interests in the head lease and the sub-lease separately. It assesses the lease classification of a sub-lease with reference to the right-of-use asset arising from the head lease, not with reference to the underlying asset. If a head lease is a short-term lease to which the Company applies the exemption described above, then it classifies the sub-lease as an operating lease.
If an arrangement contains lease and non-lease components, the Company applies IFRS15 to allocate the consideration in the contract.
The Company recognizes lease payments received under operating leases as income on a straight-line basis over the lease term as part of 'other income'.
Applicable before January 1, 2019
(i) Lessor
Lease income from an operating lease is recognized in income on a straight line basis over the lease term. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset, and recognized as an expense over the lease term on the same basis as the lease income. Incentives granted to the lessee to enter into an operating lease are spread over the lease term on a straight line basis so that the lease income received is reduced accordingly.
(ii) Lessee
Leases in which the Company assumes substantially all of the risks and rewards of ownership are classified as finance leases. On initial recognition, the lease asset is measured at an amount equal to the lower of its fair value or the present value of the minimum lease payments. Subsequent to initial recognition, the asset is accounted for in accordance with the accounting policy applicable to the asset.
Other leases are operating leases and are not recognized in the consolidated balance sheets.
Payments made under operating leases (excluding insurance and maintenance expenses) are recognized in profit or loss on a straight-line basis over the term of the lease. Lease incentives Lease incentives received are recognized as an integral part of the total lease expense, over the term of the lease.
(l) Impairment of non-financial assets
At each reporting date, the Company reviews the carrying amounts of its non-financial assets (other than inventories and deferred tax assets) to determine whether there is any indication of impairment. If any such indication exists, then the asset's recoverable amount is estimated. Goodwill is tested annually for impairment.
For impairment testing, assets are Companyed together into the smallest Company of assets that generates cash inflows from continuing use that are largely independent of the cash inflows of other assets or CGUs. Goodwill arising from a business combination is allocated to CGUs or Companys of CGUs that are expected to benefit from the synergies of the combination.
The recoverable amount of an asset or CGU is the greater of its value in use and its fair value less costs to sell. Value in use is based on the estimated future cash flows, discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset or CGU.
An impairment loss is recognized if the carrying amount of an asset or CGU exceeds its recoverable amount.
Impairment losses are recognized in profit or loss. They are allocated first to reduce the carrying amount of any goodwill allocated to the CGU, and then to reduce the carrying amounts of the other assets in the CGU on a pro rata basis.
An impairment loss in respect of goodwill is not reversed. For other assets, an impairment loss is reversed only to the extent that the asset's carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortization, if no impairment loss had been recognized.
(m) Revenue from contracts with customers
Revenue is measured based on the consideration to which the Company expects to be entitled in exchange for transferring goods or services to a customer. The Company recognizes revenue when it satisfies a performance obligation by transferring control of a good or a service to a customer. The accounting policies for the Company's main types of revenue are explained below.
(i) Services
The Company provides consultancy services and management services to the customers. Revenue from services rendered is recognized in profit or loss in proportion to the stage of completion of the transaction at the reporting date. The stage of completion is assessed by reference to services performed to date as a percentage of total services to be performed.
(n) Employee benefits
(i) Defined contribution plans
Obligations for contributions to defined contribution plans are expensed as the related service is provided. Prepaid contributions are recognized as an asset to the extent that a cash refund or a reduction in future payments is available.
(ii) Defined benefit plans
The Company's net obligation in respect of defined benefit plans is calculated separately for each the plan by estimating the amount of future benefit that employees have earned in the current and prior periods, discounting that amount and deducting the fair value of any plan assets.
The calculation of defined benefit obligations is performed annually by a qualified actuary using the projected unit credit method. When the calculation results in a potential asset for the Company, the recognized asset is limited to the present value of economic benefits available in the form of any future refunds from the plan or reductions in future contributions to the plan. To calculate the present value of economic benefits, consideration is given to any applicable minimum funding requirements.
Remeasurements of the net defined benefit liability, which comprise actuarial gains and losses, the return on plan assets (excluding interest) and the effect of the asset ceiling (if any, excluding interest), are recognized immediately in other comprehensive income, and accumulated in retained earnings within equity. The Company determines the net interest expense (income) on the net defined benefit liability (asset) for the period by applying the discount rate used to measure the defined benefit obligation at the beginning of the annual period to the then-net defined benefit liability (asset). Net interest expense and other expenses related to defined benefit plans are recognized in profit or loss.
When the benefits of a plan are changed or when a plan is curtailed, the resulting change in benefit that relates to past service or the gain or loss on curtailment is recognized immediately in profit or loss. The Company recognizes gains and losses on the settlement of a defined benefit plan when the settlement occurs.
(iii) Short-term employee benefits
Short-term employee benefits are expensed as the related service is provided. A liability is recognized for the amount expected to be paid if the Company has a present legal or constructive obligation to pay this amount as a result of past service provided by the employee and the obligation can be estimated reliably.
(o) Income taxes
Income taxes comprise current taxes and deferred taxes. Except for expenses related to business combinations or recognized directly in equity or other comprehensive income, all current and deferred taxes are recognized in profit or loss.
The Company has determined that interest and penalties related to income taxes, including uncertain tax treatment, do not meet the definition of income taxes, and therefore accounted for them under IAS37.
Current taxes comprise the expected tax payables or receivables on the taxable profits (losses) for the year and any adjustment to the tax payable or receivable in respect of previous years. The amount of current tax payables or receivables are the best estimate of the tax amount expected to be paid or received that reflects uncertainty related to income taxes, if any. It is measured using tax rates enacted or substantively enacted at the reporting date.
Deferred taxes arise due to temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and their respective tax bases. Deferred taxes are recognized except for the following:
- (i) temporary differences on the initial recognition of assets and liabilities in a transaction that is not a business combination and that affects neither accounting nor taxable profits (losses) at the time of the transaction;
- (ii) temporary differences related to investments in subsidiaries, associates and joint arrangements to the extent that the Company is able to control the timing of the reversal of the temporary differences and it is probable that they will not reverse in the foreseeable future; and
- (iii) taxable temporary differences arising on the initial recognition of goodwill.
Deferred taxes are measured at tax rates that are expected to be applied to temporary differences when they reserve, using tax rates enacted or substantively enacted at the reporting date.
Deferred tax assets and liabilities are offset if the following criteria are met:
- (i) the Company has a legally enforceable right to set off current tax assets against current tax liabilities; and
- (ii) the deferred tax assets and the deferred tax liabilities relate to income taxes levied by the same taxation authority on either:
- 1) the same taxable entity; or
- 2) different taxable entities which intend to settle current tax assets and liabilities on a net basis, or to realize the assets and liabilities simultaneously, in each future period in which significant amounts of deferred tax liabilities or assets are expected to be settled or recovered.
Deferred tax assets are recognized for the carry forward of unused tax losses, unused tax credits, and deductible temporary differences to the extent that it is probable that future taxable profits will be available against which they can be utilized. Deferred tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefits will be realized; such reductions are reversed when the probability of future taxable profits improves.
(p) Business combination
The Company approved a short-form merger with its subsidiary Yee young Co., Ltd. on July 1, 2019. According to the Accounting Research and Development Foundation of the Consortium, it issued the "Common Control" on October 26, 2018. The "Doubt on Accounting Treatment of Business Consolidation" stipulates that the book value method should be adopted and the previous comparative financial statements should be re-prepared as the merger.
(q) Non-current assets held for sale
Noncurrent assets or disposal Companys comprising assets and liabilities that are expected to be recovered primarily through sale or distribution rather than through continuing use are reclassified as held for sale or held for distribution to owners. Immediately before classification as held for sale or held for distribution to owners, the assets, or components of a disposal Company, are remeasured in accordance with the Company's accounting policies. Thereafter, generally, the assets or disposal Companys are measured at the lower of their carrying amount and fair value less costs to sell.
Any impairment loss on a disposal Company is first allocated to goodwill, and then to the remaining assets and liabilities on a pro rata basis, except that no loss is allocated to assets not within the scope of IAS 36 – Impairment of Assets. Such assets will continue to be measured in accordance with the Company's accounting policies. Impairment losses on assets initially classified as held for sale and any subsequent gains or losses on remeasurement are recognized in profit or loss. Gains are not recognized in excess of the cumulative impairment loss that has been recognized.
Once classified as held for sale, property, plant and equipment are no longer amortized or depreciated.
(r) Earnings per share
The Company discloses the Company's basic and diluted earnings per share attributable to ordinary shareholders of the Company. Basic earnings per share is calculated as the profit attributable to ordinary shareholders of the Company divided by the weighted average number of ordinary shares outstanding. Diluted earnings per share is calculated as the profit attributable to ordinary shareholders of the Company divided by the weighted average number of ordinary shares outstanding after adjustment for the effects of all potentially dilutive ordinary shares, such as convertible bonds and employee compensation.
(s) Operating segments
The Company discloses its information on operating segments in its consolidated financial statements, so it need not disclose such information in the parent company only financial statements.
(5) Significant accounting assumptions and judgments, and major sources of estimation uncertainty:
The preparation of the consolidated financial statements in conformity with the IFRSs endorsed by the FSC requires management to make judgments, estimates, and assumptions that affect the application of the accounting policies and the reported amount of assets, liabilities, income, and expenses. Actual results may differ from these estimates.
The management continues to monitor the accounting estimates and assumptions. The management recognizes any changes in accounting estimates during the period and the impact of those changes in accounting estimates in the following period.
Information about judgments made in applying accounting policies that have the most significant effects on the amounts recognized in the consolidated financial statements: None.
Information about assumptions and estimation uncertainties that have a significant risk of resulting in a material adjustment within the next financial year is as follows: the impairment review of the subsidiaries' property, plant and equipment and intangible assets please refer to consolidated financial statement.
Assessment
The Company's accounting policies include measuring financial and non-financial assets and liabilities at fair value through profit or loss.
The Company's financial instrument valuation Company conducts independent verification on fair value by using data sources that are independent, reliable, and representative of exercise prices. This financial instrument valuation Company also periodically adjusts valuation models, conducts back-testing, renews input data for valuation models, and makes all other necessary fair value adjustments to assure the rationality of fair value. The Company strives to use market observable inputs when measuring assets and liabilities. Different levels of the fair value hierarchy to be used in determining the fair value of financial instruments are as follows:
- (a) Level 1: quoted prices (unadjusted) in active markets for identifiable assets or liabilities.
- (b) Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices).
- (c) Level 3: inputs for the assets or liability that are not based on observable market data.
Please refer to notes 6(r) for assumptions used in measuring fair value.
(6) Explanation of significant accounts:
(a) Cash and cash equivalents
| December 31, 2019 |
|||
|---|---|---|---|
| Petty cash | \$ 347 |
75 | |
| Demand deposits | 80,411 | 132,388 | |
| Total | \$ 80,758 |
132,463 |
Please refer to note 6(r) for the sensitivity analysis and interest rate risk.
(b) Non-current assets classified as held for sale (Re-edited)
On December 7, 2018, the board of directors of the Company resolved to sale the invested real estate, including related lands and houses; as of December 31, 2018, the amount of non-current assets classified as held for sale was \$246,147 thousand. On March 29, 2019, the Company signed a sales contract with the non-relative Wisdom Marine International Inc. for a total contract price of \$463,360 thousand (untaxed). The property rights transfer registration was completed in May. The relevant price has been fully collected, deducting the relevant taxes and fees and recognized the disposal gain of non-current assets classified as held for sale of \$217,213 thousand. Please refer to note 6 (q) for details.
(c) Investments accounted for using equity method
The Company's investments accounted for using the equity method at the reporting date were as follows:
| December 31, 2019 |
(Re-edited) December 31, 2018 |
|
|---|---|---|
| Subsidiaries | \$ 11,076,897 |
12,555,758 |
| Associates | 89,490 | 102,243 |
| \$ 11,166,387 |
12,658,001 |
(i) Subsidiaries
Please refer to the consolidated financial statements for the year ended December 31, 2019.
(ii) The Company's financial information for investments accounted for using the equity method that are individually insignificant were as follows:
| December 31, 2019 |
(Re-edited) December 31, 2018 |
||
|---|---|---|---|
| Carrying amount of individually insignificant associates' equity |
\$ 89,490 |
102,243 | |
| For the years ended December 31 | |||
| 2019 | (Re-edited) 2018 |
||
| Attributable to the Company: | |||
| Loss from continuing operations | \$ (15,174) |
(30,717) | |
| Other comprehensive income | - | - | |
| Total comprehensive income | \$ (15,174) |
(30,717) |
On March 5, 2018, the Company subscribed to the the issuance of new shares of the investee, Taiwan Environment Scientific Co., Ltd., amounting to \$10,255 thousand. Due to the unproportioned shareholding percentage of the Company, it recognized the capital surplus of \$3,568 thousand. The Company recognizes the capital surplus of the invested company according to the shareholding percentage increased by \$350 thousand.
On August 30, 2019, the Company didn't subscribe to the private equity, Taiwan Environment Scientific Co., Ltd.. Due to the unproportioned shareholding percentage of the Company, it recognized the capital surplus of \$1,718 thousand.
(iii) Guarantees
On December 31, 2019 and 2018, the Company is guarantee in investments using equity methods, please refer to note 8.
(d) Property, plant and equipment
The movements of cost, accumulated depreciation and impairment of the property, plant and equipment of the Company for the years ended December 31, 2019 and 2018, were as follows:
| Land | Buildings | Office equipment |
Construction in progress |
Total | |
|---|---|---|---|---|---|
| Cost or deemed cost: | |||||
| Balance at January 1, 2019 | \$ 126,409 | 52,393 | 1,327 | 21,707 | 201,836 |
| Additions | - | 92 | - | - | 92 |
| Other reclassifications | - | 21,707 | - | (21,707) | - |
| Balance at December 31, 2019 | \$ 126,409 | 74,192 | 1,327 | - | 201,928 |
| Balance at January 1, 2018(Re-edited) | \$ 126,409 | 66,422 | 1,055 | - | 193,886 |
| Additions | - | - | 360 | 21,707 | 22,067 |
| Disposals and obsolescence | - | (14,029) | (88) | - | (14,117) |
| Balance at December 31, 2018(Re-edited) | \$ 126,409 | 52,393 | 1,327 | 21,707 | 201,836 |
| Depreciation and impairment loss: | |||||
| Balance at January 1, 2019 | \$ - |
21,560 | 863 | - | 22,423 |
| Depreciation | - | 3,205 | 235 | - | 3,440 |
| Balance at December 31, 2019 | \$ - |
24,765 | 1,098 | - | 25,863 |
| Balance at January 1, 2018(Re-edited) | \$ - |
26,661 | 760 | - | 27,421 |
| Depreciation | - | 1,342 | 169 | - | 1,511 |
| Disposals | - | (6,443) | (66) | - | (6,509) |
| Balance at December 31, 2018(Re-edited) | \$ - |
21,560 | 863 | - | 22,423 |
| Carrying amounts: | |||||
| Balance at December 31, 2019 | \$ 126,409 | 49,427 | 229 | - | 176,065 |
| Balance at January 1, 2018 | \$ 126,409 | 39,761 | 295 | - | 166,465 |
| Balance at December 31, 2018 | \$ 126,409 | 30,833 | 464 | 21,707 | 179,413 |
As of December 31, 2019 and 2018, the property, plant and equipment of the Company had been pledged as collateral for bank borrowings; please refer to note 8 for further details.
(e) Right-of-use assets
The movements in the cost and accumulated depreciation and impairment of the Right-of-use assets of the Company for the years ended December 31, 2019 and 2018 were as follows:
| Machine and transportation equipment |
|||
|---|---|---|---|
| Cost: | |||
| Balance at January 1, 2019 | \$ - |
||
| Effects of retrospective application of IFRS 16 |
946 | ||
| Balance at January 1, 2019 (Re-edited) |
946 | ||
| Additions | 758 | ||
| Balance at December 31, 2019 | \$ | 1,704 |
30
(Continued)
| Machine and transportation equipment |
|
|---|---|
| Accumulated depreciation: | |
| Balance at January 1, 2019 | \$ - |
| Depreciation for the period | 730 |
| Balance at December 31, 2019 | \$ 730 |
| Carrying amounts: | |
| Balance at December 31, 2019 | \$ 974 |
(f) Investment properties
The movements in the cost and accumulated depreciation of investment properties of the Company for the years ended December 31, 2019 and 2018 were as follows:
| Owned property | |||||
|---|---|---|---|---|---|
| Land and | |||||
| improvement | Buildings | Total | |||
| Cost or deemed cost: | |||||
| Balance at January 1, 2019 | \$ | 115,769 | 50,252 | 166,021 | |
| Balance at December 31, 2019 | \$ | 115,769 | 50,252 | 166,021 | |
| Balance at January 1, 2018(Re-edited) | \$ | 313,005 | 135,323 | 448,328 | |
| Transferred to non-current assets held for sale | (197,236) | (85,071) | (282,307) | ||
| Balance at December 31, 2018(Re-edited) | \$ | 115,769 | 50,252 | 166,021 | |
| Accumulated depreciation and impairment losses: | |||||
| Balance at January 1, 2019 | \$ | - | 21,039 | 21,039 | |
| Depreciation | - | 973 | 973 | ||
| Balance at December 31, 2019 | \$ | - | 22,012 | 22,012 | |
| Balance at January 1, 2018(Re-edited) | \$ | - | 54,550 | 54,550 | |
| Depreciation | - | 2,649 | 2,649 | ||
| Transferred to non-current assets held for sale | - | (36,160) | (36,160) | ||
| Balance at December 31, 2018(Re-edited) | \$ | - | 21,039 | 21,039 | |
| Carrying amounts: | |||||
| Balance at December 31, 2019 | \$ | 115,769 | 28,240 | 144,009 | |
| Balance at January 1, 2018(Re-edited) | \$ | 313,005 | 80,773 | 393,778 | |
| Balance at December 31, 2018(Re-edited) | \$ | 115,769 | 29,213 | 144,982 | |
| Fair value amount: | |||||
| Balance at December 31, 2019 | \$ | 273,671 | |||
| Balance at December 31, 2018(Re-edited) | \$ | 768,438 | |||
| Balance at January 1, 2018(Re-edited) | \$ | 280,244 | |||
- (i) Investment property comprises a number of commercial properties that are leased to third parties. Each of the leases contains an initial non-cancellable period of one to two years. For lease revenue, please refer to note 6(o).
- (ii) For the case where the investment properties of the Company were transferred to the non-current assets classified as held for sale, please refer to note 6(b) for further details.
- (iii) As of December 31, 2019 and 2018, the investment property of the Company had been pledged as collateral for borrowings; please refer to note 8.
- (g) Short-term borrowings
Short-term borrowings consisted of the following:
| December 31, 2019 |
(Re-edited) December 31, 2018 |
|
|---|---|---|
| Unsecured bank loans | \$ 445,000 |
250,000 |
| Unused credit lines | \$ 110,000 |
30,000 |
| Range of interest rates | 1.5%~1.8% | 1.5%~2% |
There is no guarantee in short-term borrowings of the Company.
(h) Short-term notes and bills payable
| December 31, 2019 | |||
|---|---|---|---|
| Guarantee or acceptance agency |
Annual interest rate |
Amount | |
| Commercial paper payable | International Bills Finance Corp. |
0.75% | \$ 50,000 |
| Less: discount on short-term coupons payable |
(46) | ||
| Total | \$ 49,954 |
||
| December 31, 2018 (Re-edited) | |||
| Guarantee or acceptance agency |
Annual interest rate |
Amount | |
| Commercial paper payable | International Bills Finance Corp. |
0.75% | \$ 50,000 |
| Less: discount on short-term coupons payable |
(53) | ||
| Total | \$ 49,947 |
||
There is no guarantee in short-term notes and bills payable of the Company.
(i) Long-term borrowings
Long-term debts consisted of the following:
| December 31, 2019 | ||||
|---|---|---|---|---|
| Currency | Annual interest rate |
Year of maturity |
Amount | |
| Unsecured bank loans | NTD | 1.77%~1.8% | 2020~2021 | \$ 503,000 |
| Less: current portion | (150,000) | |||
| Total | \$ 353,000 |
|||
| Unused credit lines | \$ 47,000 |
|||
| December 31, 2018 | (re-edited) | |||
| Currency | Annual interest rate |
Year of maturity |
Amount | |
| Secured bank loans | NTD | 1.35%~1.45% | 2020~2021 | \$ 430,000 |
| Unsecured bank loans | NTD | 1.76%~2% | 2019~2020 | 538,000 |
| 968,000 | ||||
| Less: current portion | (278,000) | |||
| Total | \$ 690,000 |
|||
| Unused credit lines | \$ 41,000 |
For the collateral of long-term borrowings, please refer to note 8.
(j) Bonds payable
Bonds payable consisted of the following:
| December 31, 2019 |
(Re-edited) December 31, 2018 |
|
|---|---|---|
| Total ordinary bonds issued | \$ 2,000,000 |
2,000,000 |
| Total convertible bonds issued | 1,542,300 | - |
| Less: current portion | (999,223) | (997,668) |
| Cumulative redeemed amount | (1,000,000) | - |
| Discounted corporate bonds payable | (206,505) | (4,664) |
| Long-term portion of bonds payable | \$ 1,336,572 |
997,668 |
| Embedded derivative—call and put rights, accounted under financial liabilities at fair value through profit or loss |
\$ 2,622 |
- |
| Equity component conversion right (reported as capital surplus—share options) |
\$ 96,902 |
- |
| For the years ended December 31 | ||
| 2019 | (Re-edited) 2018 |
|
| Embedded derivative instruments – call and put rights, included in financial liabilities at fair value through profit or loss |
\$ 3,856 |
- |
Interest expense \$ 103,402 36,609
(Continued)
(i) As of February 26, 2019, the key terms and conditions of the outstanding overseas guaranteed convertible bonds issued by the Company were as follows:
| Item | Overseas Guaranteed Convertible Bonds 2018 |
|---|---|
| Issue Size | \$1,542,300 thousand (equivalent to US\$ 50,000 thousand) The Bonds will be issued as guaranteed convertible bonds, in registered form at face value in denomination of US\$200 thousand or in any integral multiples thereof. |
| The USD par value of the Bonds will be translated based on NT\$30.846 / US\$1 according to Taipei Forex Inc. Taiwan Dollar 11:00am Fixing on 19 February 2019, "TRY11 Index " on Bloomberg (the "Fixed Exchange Rate"). |
|
| Issue Date | 26 February 2019 |
| Maturity Date | 26 January 2022 (2 years + 11 months) |
| Listing Venue | Listing Venue Tentatively the Bonds are to be listed on the Singapore Stock Exchange. |
| Coupon | Zero |
| SBLC Bank | The Bank of East Asia Limited, Taipei Branch |
| Early Redemption at Option of Issuer |
Issuer Call – After year 2, the Issuer may redeem in whole but not in part, at the US Dollar Linked Amount of the Early Redemption Amount on the date of redemption if the Market Price of the Shares (translated into US Dollars at the Prevailing Rate) for each of 30 consecutive Trading Days, the last of which occurs not more than 10 trading days prior to the date of the redemption notice, shall have been at least 130% of the quotient of the Early Redemption Amount divided by the number of Shares to be issued per Bond |
| Clean up Call – Callable at any time, in whole but not in part, at the US Dollar Linked amount of the Early Redemption Amount if more than 90% in principal amount of the Bonds originally outstanding has been redeemed, repurchased and cancelled or converted Tax Call – Yes, in whole but not in part, at the US Dollar Linked amount of the Early Redemption Amount if, as a result of changes relating to tax laws in the ROC, the Issuer becomes obligated to pay additional amounts. Bondholders have the right to elect for their Bonds not to be redeemed but with no entitlement to any additional amounts The Early Redemption Amount for each US\$200 thousand of Bonds is determined so that it represents for the Bondholder a gross yield of 0.50% per annum on an annual basis. |
| Item | Overseas Guaranteed Convertible Bonds 2018 |
|---|---|
| Redemption at the Option of the Bondholder |
Bondholders' Put – At the end of year 2, Bondholders may exercise the put option in relation to their Bonds in whole but not in part, at the US Dollar Linked amount of the Early Redemption Amount. |
| Change of Control Put – Yes, at the US Dollar Linked Amount of the Early Redemption Amount upon the occurrence of a Change of Control. |
|
| Delisting Put – Yes, at the US Dollar Linked Amount of the Early Redemption Amount, if the Shares cease to be listed or admitted for trading or are suspended for a period equal to or exceeding 30 consecutive Trading Days on the TWSE. |
|
| Conversion Procedure | Conversion Period |
| The Bonds may be converted into newly issued common shares of the Issuer at any time after ninety (90) days from the Issue Date (exclusive), and ending on: (1) the seventh (7th) day prior to the Maturity Date or (2) the fifth (5th) Trading Day prior to any date where the Issuer exercises its early redemption right pursuant to the applicable laws and the Trust Deed. |
|
| Conversion Price | |
| The initial Conversion Price is NT\$11.95. The exchange rate used for the Conversion Price calculation is the Fixed Exchange Rate, NT\$30.846 / US\$1 according to Taipei Forex Inc. Taiwan Dollar 11:00am Fixing on 19 February 2019, "TRY11 Index" on Bloomberg. |
|
| Redemption at Maturity |
Unless previously redeemed, repurchased and cancelled or converted, the Bonds will be redeemed on the Maturity Date at an amount equal to the principal amount of the Bonds plus a gross yield of 0.5% per annum, calculated on an annual basis (the "Redemption Amount").The Redemption Amount will be 101.47% of the face value and converted into NT dollars based on the Fixed Exchange Rate, and this fixed NT dollar amount will be converted using the prevailing exchange rate for payment in US dollars. |
(ii) As of June 29, 2015, the key terms and conditions of the outstanding convertible bonds issued by the Company were as follows:
| Terms | 1st secured convertible bonds issued in 2015 |
|---|---|
| Offering Amount | \$2,000,000 thousand |
| Issue Date | June 29, 2015 |
| Issue Period | June 29, 2015 ~ June 29, 2020 |
| Coupon Rate | 1.675% |
| LC Bank | Chang Hwa Commercial Bank |
| Entrusted Bank | Mega International Commercial Bank |
| Final Redemption | The Company can exercise the right to redeem one half of issued amount in the fourth and fifth year. |
In June 2019, according to the issuance method, the Company has repaid \$1,000,000 thousand ordinary bonds with one-half of the total amount issued.
(k) Lease liabilities
The Company's lease liabilities were as follows:
| December 31, 2019 | |
|---|---|
| Current | \$ 949 |
| Non-current | \$ - |
| Please refer to note 6(r) for maturity analysis. |
The amounts recognized in profit or loss were as follow:
| For the year ended December 31,2019 |
|
|---|---|
| Interest on lease liabilities | \$ 15 |
The amounts recognized in the statement of cash flows for the Company was as follows:
| For the year ended | |
|---|---|
| December 31, 2019 | |
| Total cash outflow for leases | \$ 780 |
The lease period of the Company leased transportation is two to three years.
(l) Income Tax
(i) Income tax expense
The details of income tax expense for the years ended December 31, 2019 and 2018 were as follows:
| For the years ended December 31 |
|---|
| (Re-edited) 2018 |
| 930 |
| 17,303 |
| 18,233 |
| (69,313) |
| (51,080) |
Reconciliations between income tax expense (gain) and profit before tax for the years ended December 31, 2019 and 2018, were as follows:
| For the years ended December 31 | |||
|---|---|---|---|
| 2019 | (Re-edited) 2018 |
||
| Profit (Loss) excluding income tax | \$ | 1,420,810 | (44,680) |
| Income tax calculated on profit before tax using the Company's domestic tax rate |
\$ | 284,162 | (8,936) |
| Non-deductible expenses | - | 1,519 | |
| Share of profit (loss) of associates accounted for using equity method |
1998 | 5,619 | |
| Undistributed earnings additional tax | 2,469 | 17,303 | |
| Change in unrecognized temporary differences | (275,027) | (76,087) | |
| Land value increment tax | 13,635 | - | |
| Tax-exempt land income | (41,441) | - | |
| Current year losses for unrecognized deferred tax asset | 30,697 | 9,502 | |
| Temporary difference | 60 | - | |
| Total | \$ | 16,433 | (51,080) |
- (ii) Deferred tax assets and liabilities
- 1) Unrecognized deferred tax liabilities
The Company is able to control the timing of the reversal of the temporary differences associated with investments in subsidiaries as of December 31, 2019 and 2018. Also, management considers it probable that the temporary differences will not reverse in the foreseeable future. Hence, such temporary differences are not recognized under deferred tax liabilities, the details of which were as follows:
| (Re-edited) | ||
|---|---|---|
| December 31, 2019 | December 31,2018 | |
| Aggregated amount of temporary differences related to investments in subsidiaries |
\$ 1,496,220 |
1,112,604 |
| Unrecognized deferred tax liabilities |
\$ 299,244 |
222,521 |
The Board of Directors of the Company resolved during the meeting to adopt the stock dividend policy for the subsidiary, First Steamship S.A. Moreover, Company does not intend to dispose the equity investment in the near future, hence the temporary difference between the book value and the tax of the subsidiary will not be disposed and the non-recognized deferred income tax liabilities shall not be dividend.
2) Unrecognized deferred tax assets
Deferred tax assets have not been recognized in respect of the following items:
| (Re-edited) | ||
|---|---|---|
| December 31, 2019 | December 31,2018 | |
| The carry forward of unused tax losses | \$ 74,783 |
56,434 |
| Others | 3,361 | 3,197 |
| \$ 78,144 |
59,631 |
The R.O.C Income Tax Act allows net losses, as assessed by the tax authorities, to offset taxable income over a period of ten years for local tax reporting purposes. Deferred tax assets have not been recognized in respect of these items because it is not probable that future taxable profit will be available against which the Company can utilize the benefits therefrom.
As of December 31, 2019, the information of the Company's unutilized business losses for which no deferred tax assets were recognized are as follows:
| Year of loss | Unutilized business loss | Expiry date | |
|---|---|---|---|
| 2010 | \$ 10,170 |
2020 | |
| 2011 | 13,913 | 2021 | |
| 2015 | 70,701 | 2025 | |
| 2016 | 71,989 | 2026 | |
| 2017 | 36,057 | 2027 | |
| 2018 | 20,950 | 2028 | |
| 2019 | \$ 150,135 |
2029 | |
| Total | \$ 373,915 |
3) Recognized deferred tax liabilities
Changes in the amount of deferred tax liabilities for the years ended December 31, 2019 and 2018 were as follows:
Deferred tax liabilities:
| Estimated subsidiary earnings appropriated |
|
|---|---|
| Balance at January 1, 2019 | \$ 7,485 |
| Recognized in profit or loss | (60) |
| Balance at December 31, 2019 | \$ 7,425 |
| Balance at January 1, 2018 | \$ 76,798 |
| Recognized in profit or loss | (69,313) |
| Balance at December 31, 2018 | \$ 7,485 |
(iii) Examination and Approval
The Company's tax returns for the years through 2017 were examined and approved by the national tax authorities.
(m) Capital and other equity
As of December 31, 2019 and 2018, the number of authorized ordinary shares were 10,000,000 thousand shares and 8,000,000 thousand shares, respectively, with par value of \$10 per share. The total value of authorized ordinary shares was amounted to \$1,000,000 thousand and \$800,000 thousand, respectively. Also, the number of issued and outstanding shares both were 630,883 thousand shares. All issued shares were paid up upon issuance.
(i) Capital surplus
The components of the capital surplus were as follows:
| (Re-edited) | ||
|---|---|---|
| December 31, 2019 | December 31,2018 | |
| Share capital | \$ 561,458 |
561,458 |
| Stock option from convertible corporate bonds | 748,921 | 748,921 |
| Employee share options | 96,902 | - |
| Forfeited share options | 13,838 | 13,838 |
| Treasury share transactions | 15,967 | 15,967 |
| Changes in equity of associates accounted for using equity method |
11,629 | 32,037 |
| Difference arising from subsidiary's share price and its carrying value |
430,844 | 430,844 |
| Changes in a parent's ownership interest in a subsidiary | 64,795 | 147,039 |
| Donation from shareholders | 3,332 | 3,332 |
| \$ 1,947,686 |
1,953,436 |
According to the ROC Company Act, capital surplus can only be used to offset a deficit, and only the realized capital surplus can be used to increase the common stock or be distributed as cash dividends. The aforementioned realized capital surplus includes capital surplus resulting from premium on issuance of capital stock and earnings from donated assets received. According to the Regulations Governing the Offering and Issuance of Securities by Securities Issuers, capital increases by transferring paid-in capital in excess of par value should not exceed 10% of the total common stock outstanding.
The Company issued the overseas guaranteed convertible bonds in 2019. Please refer to note 6(j).
The Company collected the expired unclaimed dividends of the period from 2008 to 2012 and recognized capital surplus-donation from shareholders of \$3,332 thousand in accordance with regulation with Ruling No.10602420200 from the Ministry of Economic Affairs.
(ii) Retained earnings
According to the Articles of Association, the Company is required to appropriate earnings every accounting year. The after tax earnings are initially used to offset cumulative losses. Of the remaining balance, 10% is to be appropriated as legal reserve, and then any remaining profit together with any undistributed retained earnings shall be distributed according to the distribution plan proposed by the Board of Directors and submitted to the stockholders' meeting for approval.
According to the Company's articles of incorporation, the dividend policy of the Company is based on the principle of prudence, which considers the Company's future funding needs and financial structure by reserving a certain amount of earnings, and distributing stock dividends and cash dividends from the remaining earnings. In order to maintain stable dividend distribution, in principle, the distribution of cash dividends shall not be less than 10% of the total dividends. If the distribution of cash dividends is less than \$0.1 dollars per share, the
Board of Directors can pass a resolution to distribute stock dividends instead, but it will be subject to a resolution by the shareholders during their shareholders' meeting.
1) Legal reserve
According to the ROC Company Act, the Company must retain 10% of its after-tax annual earnings as legal reserve until such retention equals the amount of total capital. When a company incurs no loss, it may, pursuant to a resolution by a shareholders' meeting, distribute its legal reserve by issuing new shares or by distributing cash, and only the portion of legal reserve which exceeds 25% of capital may be distributed.
2) Special reserve
The Company chose to apply the exemption under the IFRS1 "First-time adoption of IFRS"; therefore, a portion of cumulative translation adjustments amounting to thousand was reclassified as special earnings reserve. The net increase in retained earnings due to this reclassification is not covered by the Ruling No. 1010012865 issued by the FSC on April 6, 2012 for purposes of appropriating the same amount of special earnings reserve.
In accordance with the aforementioned Ruling No. 1010012865, a portion of current period earnings and undistributed prior period earnings shall be reclassified as special earnings reserve during earnings distribution. The amount to be reclassified should equal the current period total net reduction of other shareholders' equity. Similarly, a portion of undistributed prior period earnings shall be reclassified as special earnings reserve (and does not qualify for earnings distribution) to account for cumulative changes to other shareholders' equity pertaining to prior periods. Amounts of subsequent reversals pertaining to the net reduction of other shareholders' equity shall qualify for additional distributions. A resolution was passed during the shareholders' meeting held on June 29, 2018 and June 28, 2019 for the appropriation of special earnings reserve of \$336,136 thousand and the reversal of special earnings reserve of \$105,284 thousand, respectively.
3) Earnings distribution
On June 28, 2019, a resolution was passed during the shareholders' meeting to appropriate the 2018 earnings. These earnings were appropriated as follows:
| For the year ended December 31, 2018 |
|
|---|---|
| Dividends distributed to ordinary shareholders: | |
| Cash | \$ 63,088 |
On June 29, 2018, the shareholder's meeting had passed a resolution not to distribute the earnings of 2017.
(iii) Other equity interests
| Exchange differences on translation of foreign financial statements |
Equity related to non-current assets classified as held for sale |
Total | |
|---|---|---|---|
| Balance at January 1, 2019 | \$ (266,508) |
35,656 | (230,852) |
| Exchange differences on foreign operation | (329,172) | (5,868) | (335,040) |
| Balance at December 31, 2019 | \$ (595,680) |
29,788 | (565,892) |
| Balance at January 1, 2018 | \$ (336,136) |
- | (336,136) |
| Exchange differences on foreign operation | 69,628 | 35,656 | 105,284 |
| Balance at December 31, 2018 | \$ (266,508) |
35,656 | (230,852) |
(n) Earnings per share
For the years ended December 31, 2019 and 2018, the basic and diluted earnings per share were calculated as follows:
| For the years ended December 31 | |||
|---|---|---|---|
| 2019 | Re-edited 2018 |
||
| Basic earnings per share | |||
| Profit attributable to ordinary shareholders of the Company | \$ | 1,404,377 | 6,400 |
| Weighted-average number of ordinary shares at December 31 | 630,883 | 630,883 | |
| Earnings per share (dollars) | \$ | 2.23 | 0.01 |
| Diluted earnings per share | |||
| Profit attributable to ordinary shareholders of the Company | \$ | 1,404,377 | 6,400 |
| Effect of dilutive potential ordinary shares | |||
| Effect of conversion of convertible bonds | 59,414 | - | |
| Profit attributable to ordinary shareholders of the Company (diluted) | \$ | 1,463,791 | 6,400 |
| Weighted-average number of ordinary shares at December 31 | 630,883 | 630,883 | |
| Effect of dilutive potential ordinary shares | |||
| Effect of issuance of share option | 721 | 193 | |
| Effect of conversion of convertible bonds | 109,261 | - | |
| Weighted average number of ordinary shares (diluted) at December 31 | 740,865 | 631,076 | |
| Earnings per share (dollars) | \$ | 1.98 | 0.01 |
(o) Revenue from contracts with customers
(i) Disaggregation of revenue
| For the year ended December 31 | ||||
|---|---|---|---|---|
| 2019 | Re-edited 2018 |
|||
| Primary geographical markets | ||||
| Taiwan | \$ | 76,188 | 79,969 | |
| Major products/services lines | ||||
| Agency fee income | \$ | 65,926 | 66,473 | |
| Lease revenue (Note) | 10,262 | 13,496 | ||
| \$ | 76,188 | 79,969 |
Note: The lease revenue and financial lease interest income of the Company for the years ended December 31, 2019 and 2018 are under accounting policies of IFRS 16 and IAS 17, respectively.
(ii) Contract balances
| (Re-edited) | |||
|---|---|---|---|
| December 31, 2019 |
December 31, 2018 |
(Re-edited) January 1, 2018 |
|
| Accounts receivable | \$ 5,455 |
27,882 | 15,504 |
| Less: allowance for impairment |
- | - | - |
| Total | \$ 5,455 |
27,882 | 15,504 |
| Contract liabilities—advance real estate receipts |
\$ - |
281 | 366 |
For details on accounts receivable and allowance for impairment, please refer to note 6(q).
The amount of revenue recognized for the years ended December 31, 2019 and 2018 that was included in the contract liability balance at the beginning of the period amounting to \$281 thousand and \$366 thousand, respectively.
The major change in the balance of contract liabilities is the difference between the time frame in the performance obligation to be satisfied and the payment to be received. There were no other significant changes during the period from January 1 to December 31, 2019 and 2018.
(p) Employee compensation and directors' and supervisors' remuneration
According to the Articles of Association, once the Company has annual profit, it should appropriate no less than 1% of the profit to its employees and 3% or less as directors' and supervisor's remuneration. However, if the Company has accumulated deficits, the profit should be reserved to offset the deficit. The pervading target given via shares or cash includes dependent employees of the Company's subsidiaries under certain requirements approved by Board of Directors. However, directors' and supervisors' remuneration could only be paid by cash.
The compensation to employees amounted to 14,352 thousand for the year ended December 31, 2019. The remunerations to directors and supervisors amounted to \$0 thousand for the year ended December 31, 2019. These amounts were calculated using the Company's net profit before tax without the remunerations to employees and directors for each period, multiplied by the proposed percentage which is stated under the Company's proposed Article of Incorporation. These remunerations were expensed under operating costs or expenses for each period. If there are any subsequent adjustments to the actual remuneration amounts after the approved by the Board of Directors, the adjustment will be regarded as changes in accounting estimates and will be reflected in profit or loss in the following year.
As the operations for the year 2018 resulted in a net loss, no employee compensation and directors' and supervisors' remuneration were estimated and accrued.
For the year ended December 31, 2017, the Company estimated its employee compensation and directors' and supervisors' remuneration amounting to \$6,800 thousand and \$3,000 thousand, respectively. There is no difference between actual amount distributed and the estimated amount in the consolidated financial statements of 2017 for the employee compensation and directors' and supervisors' remuneration. The information is available on the Market Observation Post System website.
- (q) Non-operating income and expenses
- (i) Other income
The details of other income for the years ended December 31, 2019 and 2018, were as follows:
| For the years ended December 31 | |||
|---|---|---|---|
| 2019 | Re-edited 2018 |
||
| Interest income | |||
| Bank deposits | \$ | 1,560 | 459 |
| Loans | 7,683 | 9,472 | |
| Others | 7 | 6 | |
| \$ | 9,250 | 9,937 |
(ii) Other gains and losses
The details of other gains and losses for the years ended December 31, 2019 and 2018, were as follows:
| For the years ended December 31 | ||
|---|---|---|
| 2019 | (Re-edited) 2018 |
|
| Foreign exchange gain (losses) | \$ 18,526 |
(69,930) |
| Gain on disposal of non-current assets classified as held for sale | 217,213 | - |
| Loss on disposal of property, plant and equipment | - | (7,591) |
| Income (expense) | 1,046 | (7,697) |
| Financial assets and liabilities net benefits | ||
| Embedded derivative instruments–call and put options | 3,856 | - |
| \$ 240,641 |
(85,218) |
(iii) Finance costs
The details of finance costs for the years ended December 31, 2019 and 2018,were as follows:
| For the years ended December 31 | |||
|---|---|---|---|
| 2019 | (Re-edited) 2018 |
||
| Interest expenses | |||
| Bank loan | \$ | 19,197 | 18,903 |
| Interest on corporate bonds | 78,277 | 3,109 | |
| Amortization on discount of corporate bonds | 25,125 | 33,500 | |
| Lease liabilities | 15 | - | |
| Other interest | 12 | 28 | |
| Financial expense | 18,953 | 24,596 | |
| \$ | 141,579 | 80,136 |
(r) Financial instruments
- (i) Credit risks
- 1) Credit risk exposure
As of December 31, 2019 and 2018, the maximum exposure of credit risks of financial loss to the Company if a counterparty to a financial instrument fails to meet its contractual obligations were mainly from:
- ‧The carrying amounts of financial assets recognized in the consolidated balance sheet; and
- ‧The Company provided financial guarantees to an associate amounting to \$8,089,254 thousand and \$9,861,202 thousand.
2) Concentration of credit risk
The Company specializes in ship escrow business, so there is a concentration of credit risk. However, the object of escrow ship business is a wholly-owned subsidiary of the company, which can fully grasp the progress of its receivables, so there is no significant credit exposure of account receivable.
3) Receivables of credit risk
For credit risk exposure of accounts receivables, please refer to 2).
Other financial assets at amortized cost includes other receivables and corporate bonds., etc., please refer to notes 7, and note 8.
The impairment provision of all of these financial assets recognized during the period was limited to 12 months expected losses or lifetime ECL measurement. For an explanation of how the Company determines that credit risk is low, please refer to Note 4 (f).The Company didn't mention expected credit losses in both the 2019 and 2018.
(ii) Liquidity risks
The following table shows the contractual maturities of financial liabilities, including estimated interest payments and excluding the impact of netting agreements.
| Carrying amount |
Contractual cash flows |
1 years | 1 to 5 years |
Over 5 years | |
|---|---|---|---|---|---|
| December 31, 2019 | |||||
| Non-derivative financial liabilities | |||||
| Non-interest bearing liabilities | \$ 107,492 |
107,492 | 107,492 | - | - |
| Floating rate instrument | 949 | 957 | 957 | - | - |
| Fixed rate instruments | 948,000 | 970,849 | 611,544 | 359,305 | - |
| Lease liabilities | 2,385,749 | 2,609,425 | 1,067,125 | 1,542,300 | - |
| \$ 3,442,190 |
3,688,723 | 1,787,118 | 1,901,605 | - | |
| December 31, 2018 (Re-edited) | |||||
| Non-derivative financial liabilities | |||||
| Non-interest bearing liabilities | \$ 1,919,213 |
1,919,213 | 1,919,213 | - | - |
| Floating rate instrument | 1,218,000 | 1,299,656 | 599,748 | 699,908 | - |
| Fixed rate instruments | 2,045,283 | 2,117,357 | 1,083,857 | 1,033,500 | - |
| \$ 5,182,496 |
5,336,226 | 3,602,818 | 1,733,408 | - |
The Company does not expect the cash flows included in the maturity analysis to occur significantly earlier or at significantly different amounts.
(iii) Market risk
1) Currency risk
The Company's significant exposure to foreign currency risk was as follows:
| December 31, 2019 | (Re-edited) December 31, 2018 | ||||||
|---|---|---|---|---|---|---|---|
| Foreign currency |
Exchange rate |
NTD | Foreign currency |
Exchange rate |
NTD | ||
| Financial assets | |||||||
| Monetary items | |||||||
| USD | \$ 6,143 |
30.08 | 184,781 | 2,800 | 30.72 | 86,005 | |
| Non-monetary items | |||||||
| Investment accounted for equity method |
|||||||
| USD | 354,638 | 30.08 | 10,667,526 | 393,846 | 30.72 | 12,098,954 | |
| Financial liabilities | |||||||
| Monetary items | |||||||
| USD | - | - | - | 60,491 | 30.72 | 1,858,289 |
2) Sensitivity analysis
The Company's exposure to foreign currency risk arises from cash and cash equivalents, accounts receivables, other receivables and other payables that are denominated in foreign currency.
A strengthening (weakening) of 1% of the NTD against the USD as of December 31, 2019 and 2018 would have increased (decreased) the profit after tax by \$1,478 thousand and \$14,178 thousand, respectively. This analysis is based on foreign currency exchange rate variances that the Company considered to be reasonably possible at the reporting date.
Since the Company has many kinds of functional currency, the information on foreign exchange loss on monetary items is disclosed by total amount. For the years ended December 31, 2019 and 2018, foreign exchange gain (loss) (including realized and unrealized portions) amounted to \$18,526 thousand and \$(69,930) thousand, respectively.
(iv) Interest rate analysis
The details of the Company's exposure to interest rate of financial assets and liabilities, please refer to the note on liquidity risk management.
The following sensitivity analysis is based on the exposure to the interest rate risk of derivative and non-derivative financial instruments at the reporting date. Regarding of liabilities with floating interest rates, the analysis is based on the assumption that the amount of liabilities outstanding at the reporting date was outstanding throughout the year. The rate of change is expressed as the interest rate increases or decreases by 0.5% when reporting to management internally, which also represents the Company management's assessment of the reasonably possible interest rate change.
If the interest rate had increased or decreased by 0.5%, the Company's profit before tax would have decreased or increased by \$1,750 thousand and \$2,460 thousand, which is mainly due to the Company's borrowings at variable rates and demand deposits for the years ended December 31, 2019 and 2018, respectively, given that all other variable factors remaining constant.
- (v) Fair value of financial instruments
- 1) Fair value hierarchy
The carrying amount and fair value of the Company's financial assets and liabilities, including the information on fair value hierarchy were as follows; however, except as described in the following paragraphs, for financial instruments not measured at fair value whose carrying amount is reasonably close to the fair value, and for equity investments that has no quoted prices in the active markets and whose fair value cannot be reliably measured, disclosure of fair value information is not required :
| December 31, 2019 | |||||||
|---|---|---|---|---|---|---|---|
| Fair Value | |||||||
| Financial liabilities at fair value through profit or loss |
Carrying amount |
Level 1 | Level 2 | Level 3 | Total | ||
| Embedded derivative instruments–call and put options |
\$ 2,622 |
- | - | 2,622 | 2,622 |
2) Valuation techniques for financial instruments not measured at fair value
The Company's valuation techniques and assumptions used for financial instruments not measured at fair value are as follows:
a) Financial assets or 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) Valuation techniques for financial instruments measured at fair value
- a) Non-derivative financial instruments
A financial instrument is regarded as being quoted in an active market if quoted prices are readily and regularly available from an exchange, dealer, broker, industry Company, pricing service, or regulatory agency and those prices represent actual and regularly occurring market transactions on an arm's length basis. Whether transactions are taking place 'regularly' is a matter of judgment and depends on the facts and circumstances of the market for the instrument.
Quoted market prices may not be indicative of the fair value of an instrument if the activity in the market is infrequent, the market is not well established, only small
FIRST STEAMSHIP COMPANY LIMITED
Notes to Parent Company Only Financial Statements
volumes are traded, or bid ask spreads are very wide. Determining whether a market is active involves judgment.
b) Derivative financial instruments
Measurement of the fair value of derivative instruments is based on the valuation techniques. Embedded derivative instruments are measured at model of adjusted Binary tree.
- 4) There were no transfers in either direction of levels in 2019 and 2018.
- 5) Reconciliation of Level 3 fair values
| Financial liabilities as held for sale |
||
|---|---|---|
| Embedded derivative instruments |
||
| Opening balance, January 1, 2019 | \$ | - |
| Issuance | 6,478 | |
| In profit or loss | (3,856) | |
| Ending Balance, December 31, 2019 | \$ | 2,622 |
For the year ended December 31, 2019, total gains and losses that were included in "other gains and losses" were as follows:
| 2019 | ||
|---|---|---|
| Total gains and losses recognized: | ||
| In profit or loss, and including "other gains and losses" | \$ | (3,856) |
6) Quantified information on significant unobservable inputs (Level 3) used in fair value measurement
The Company's financial instruments that use Level 3 inputs to measure fair value include financial assets measured at fair value through profit or loss – embedded derivative instruments, and the financial instrument in Level 3 has only one significant unobservable input.
Quantified information of significant unobservable inputs was as follow:
| Valuation | Inter-relationship between significant unobservable inputs and |
||
|---|---|---|---|
| Item | technique | Significant unobservable inputs | fair value measurement |
| Embedded derivative instruments–call and put options |
Adjusted Binary tree |
‧ Volatility (As of December 31, 2019 was 24.29%) |
‧ The estimated fair value would decrease if the volatility were higher |
7) Fair value measurements in Level 3 – sensitivity analysis of reasonably possible alternative assumptions
The Company's measurement on the fair value of financial instruments is deemed reasonable despite different valuation models or assumptions may lead to different results. For fair value measurements in Level 3, changing one or more of the assumptions would have the following effects on profit or loss:
| Fluctuation | Profit or loss | |||
|---|---|---|---|---|
| Inputs | in inputs |
Favorable | Unfavorable | |
| December 31, 2019 | ||||
| Financial assets at fair value through profit or loss Embedded derivative instruments–call and put options |
Volatility | 5% | 308 | (308) |
The favorable and unfavorable effects represent the changes in fair value, and fair value is based on a variety of unobservable inputs calculated using a valuation technique. The analysis above only reflects the effects of changes in a single input, and it does not include the interrelationships with another input.
- (s) Financial risk management
- (i) Overview
The Company have exposures to the following risks due to the uses of its financial instruments:
- 1) Credit risk
- 2) Liquidity risk
- 3) Market risk
The following likewise discusses the Company's objectives, policies and processes for measuring and managing the above mentioned risks. For more disclosures about the quantitative effects of these risks exposures, please refer to the respective notes in the accompanying consolidated financial statements.
(ii) Structure of risk management
The Companys risk management policies are established to identify and analyze the Company's exposure to risks, to set appropriate risk limits and controls, and to monitor risks and adherence to limits. Risk management policies and systems are reviewed regularly to reflect changes in market conditions and the Company's activities.
The board of directors has overall responsibility for the establishment and oversight of the derivative financial instruments, and internal auditor undertakes regular reviews of risk management controls and procedures.
(iii) Credit risk
Credit risk is the risk of financial loss to the Company if a customer or counterparty to a financial instrument fails to meet its contractual obligations, and arises principally from the Company's receivables from customers and investments in debt securities.
1) Trade and other receivables
Company specializes in ship escrow business, so there is a concentration of credit risk, but the escrow ship business transaction. The object is a wholly-owned subsidiary of the company, which can fully grasp the progress of its collection, so there is no account receivable significant credit exposure.
2) Investment
The exposure to credit risk for the bank deposits, fixed income investments, and other financial instruments is measured and monitored by the Company's finance department. The Company only deals with banks with high credit rating, or financial institutes and corporate organizations with level of professional investor; therefore, the Company does not expect any counterparty above fails to meet its obligations hence there is no significant credit risk arising from these counterparties.
3) Guarantees
As of December 31, 2019 and December 31, 2018, the Company didn't guarantee companies other than subsidiaries. For the Company providing financial guarantees, please refer to notes 13.
(iv) Liquidity risk
Liquidity risk is the risk that the Company will encounter difficulty in meeting the obligations associated with its financial liabilities that are settled by delivering cash or another financial asset. The Company's approach to managing liquidity is to ensure, as far as possible, that it always has sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Company's reputation.
As of December 31, 2019 and 2018, the Company's unused credit line amounted to \$157,000 thousand and \$71,000 thousand, respectively.
(v) Market risk
Market risk is the risk that changes in market prices, such as foreign exchange rates, interest rates, and equity prices, will affect the Company's income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimizing the return.
The Company buys and sells derivatives, and also incurs financial liabilities, in order to manage market risk. All such transactions are carried out within the guidelines set by the Risk Management Committee. Generally, the Company seeks to apply hedge accounting in order to manage volatility in profit or loss.
1) Currency risk
The Company is exposed to exchange rate risks arising from deposits and borrowing transactions that are not denominated in functional currencies. This,the company's functional currency is New Taiwan dollar, and the main denomination currency for these transactions is the US dollar.
2) Interest rate risk
The Company's risks with exposure to changes in interest rates arise mainly from borrowings from banks. Borrowings on a variable–rate basis will exposed the Company to the variability in cash flows attributable to interest rate risk. The Company assess the level of interest rate is recently stable in the business environment. Therefore, material interest rate risk is less likely to occur.
3) Other market price risk
Equity price risk is the equity held by the company in profit or loss for fair use of funds risks arising from the instrument. The management of the Company monitors the proportion of equity securities in its investment portfolio based on market index. Material investments within the portfolio are managed on an individual basis, and all buy and sell decisions are approved by the management authority.
The primary goal of the Company's investment strategy is to maximize investment returns; the board of directors and member in investment department were all professional in finance to make appropriate decision, and therefore the market price risk of investment at fair value through profit or loss were controlled by management.
(t) Capital management
The Company's objectives for managing capital are ensuring the ability to operate continuously, providing returns to shareholders and other stakeholders, and maintaining an optimal capital structure to reduce the cost of capital.
In order to maintain or adjust the capital structure, the Company may adjust the dividend payment to the shareholders, reduce the capital for redistribution to shareholders, issue new shares, or sell assets to settle any liabilities.
The Company and other entities in the same industry use the debt-to-equity ratio to manage capital. This ratio is the total net debt divided by the total capital. The net debt from the balance sheet is derived from the total liabilities less cash and cash equivalents. The total capital and equity include share capital, capital surplus, retained earnings, and other equity plus net debt.
The Company's debt to adjusted capital ratios at the end of the reporting period were as follows:
| December 31, 2019 |
(Re-edited) December 31, 2018 |
|
|---|---|---|
| Total liabilities | \$ 3,455,671 |
5,210,737 |
| Less: cash and cash equivalents | (80,758) | (132,463) |
| Net debt | \$ 3,374,913 |
5,078,274 |
| Total equity | \$ 9,141,407 |
8,712,372 |
| Total capital | \$ 12,516,320 |
13,790,646 |
| Debt-to-equity ratio | 27% | 37% |
Declining debt-to-equity ratio as at 31 December 2019. The main reason was that the total debt decreased due to the repayment of loans to related parties during the period.
- (u) Changes in liabilities arising from financing activities
- (i) Acquiring the right-of-use assets, please refer to note 6(e).
- (ii) The Company's investing and financing activities which did not affect the current cash flow for the years ended December 31, 2019 and 2018 were as follows:
| Non-cash | |||
|---|---|---|---|
| January 1, 2019 |
Cash flows | Other (Note 1) |
December 31, 2019 |
| \$ 250,000 |
195,000 | - | 445,000 |
| 49,947 | 7 | - | 49,954 |
| 1,995,336 | 542,300 | (201,841) | 2,335,795 |
| 968,000 | (465,000) | - | 503,000 |
| (1,858,289) | - | - | |
| 2,793 | (1,371) | - | 1,422 |
| 956 | (765) | 758 | 949 |
| \$ 5,125,321 |
(1,588,118) | (201,083) | 3,336,120 |
| 1,858,289 | changes |
Note 1:It is mainly the effects of lease modification and amortization on discount of corporate bonds.
| (Re-edited) January 1, 2018 |
Cash flows | Non-cash changes amortization on corporate bonds |
(Re-edited) December 31, 2018 |
||
|---|---|---|---|---|---|
| Short-term borrowings | \$ 320,000 |
(70,000) | - | 250,000 | |
| Short-term notes and bills payable | 49,916 | 31 | - | 49,947 | |
| Bonds payable | 1,992,227 | - | 3,109 | 1,995,336 | |
| Long-term borrowings | 630,000 | 338,000 | - | 968,000 | |
| Other payables -related parties | 1,845,913 | 12,376 | - | 1,858,289 | |
| Guarantee deposits | 3,463 | (670) | - | 2,793 | |
| Total liabilities from financing activities | \$ 4,841,519 |
279,737 | 3,109 | 5,124,365 |
(7) Related-party transactions:
(a) Names and relationship with related parties
The followings are entities that have had transactions with related party during the periods covered in the consolidated financial statements:
| Name of related party | Relationship with the Group |
|---|---|
| YEE SHIN INVESTMENTS CO., LTD. |
Subsidiary of the Company |
| ROYAL SUNWAY DEVELOPMENT CO., LTD. |
Subsidiary of the Company |
| FIRST STEAMSHIP S.A. | Subsidiary of the Company |
| GRAND OCEAN RETAIL GROUP LTD. | Subsidiary of the Company |
| FIRST MARINER HOLDING LTD. | Subsidiary of the Company |
| NEW URBAN INVESTMENTS LTD. | Subsidiary of the Company |
| NATURE SOURCES LTD. | Subsidiary of the Company |
| FIRST MARINER CAPITAL LTD. | Subsidiary of the Company |
| DELUXE GAIN HOLDING LTD. | Subsidiary of the Company |
- (b) Significant transactions with related parties
- (i) Sales to related parties
The amounts of significant sales to related parties were as follows:
| (Re-edited) | ||
|---|---|---|
| 2019 | 2018 | |
| FIRST STEAMSHIP S.A. | \$ 65,926 |
66,473 |
The rates charged by the management agreement between the Company and the subsidiary and the charged collected monthly depending on the contract. The Company has not entered into shipping agency contracts with non-related parties.
(ii) Receivables from related parties
Receivables from related parties were as follows:
| Account | Category of related party | December 31, 2019 |
(Re-edited) December 31, 2018 |
|---|---|---|---|
| Accounts receivable | FIRST STEAMSHIP S.A. | \$ 5,455 |
27,882 |
| Other receivables | ROYAL SUNWAY DEVELOPMENT CO., LTD. (Note 1) |
7.597 | 4.367 |
| Other receivables | YEE SHIN INVESTMENTS CO., LTD. (Note 1) |
211 | 124 |
| Other receivables | FIRST STEAMSHIP S.A. (Note 2) | 16,721 | 23,708 |
| Other receivables | FIRST MARINER HOLDING LTD. (Note 2) |
- | 9,365 |
| Other receivables | FIRST MARINER CAPITAL LTD. (Note 2) |
15 | 8,591 |
| Other receivables | NEW URBAN INVESTMENTS LTD. (Note 2) |
23 | 85 |
| Other receivables | NATURE SOURCES LTD. (Note 2) | 80 | - |
| Other receivables | DELUXE GAIN HOLDING LTD. (Note 2) |
100 | - |
| \$ 24,747 |
46,24 |
Note1: The nature is interest receivable
Note2: The nature is scattered payments of subsidiary
(iii) Loans to related parties
The loans to related parties were as follows
| Account | Category of related party | December 31, 2019 |
(Re-edited) December 31, 2018 |
|---|---|---|---|
| Other receivables | YEE SHIN INVESTMENTS CO., LTD. (Note 1) |
8,640 | - |
| Other receivables | ROYAL SUNWAY DEVELOPMENT CO., LTD. (Note 1) |
416,500 | - |
| Other receivables | FIRST STEAMSHIP S.A. (Note 2) | 111,657 | - |
| Other receivables | FIRST MARINER HOLDING LTD. (Note 2) |
9,355 | - |
| Other receivables | FIRST MARINER CAPITAL LTD. (Note 2) |
14,318 | - |
| \$ 560,470 |
- |
0
- Note1: The Company charged interest to related parties at annual rate of from 2% to 4% and were uncollateralized, and no provisions for doubtful debt were required after the assessment by the management. For the years ended December 31,2019 and 2018, the interest revenues were \$7,683 thousand and \$9,472 thousand, respectively.
- Note2: The Company didn't charged interest to related parties and it is non-collateral loan, assessing that without any impairment.
- (iv) Borrowings from related parties
The borrowings from related parties were as follows
| (Re-edited) | ||
|---|---|---|
| December 31, 2019 |
December 31, 2018 |
|
| FIRST STEAMSHIP S.A. | \$ - |
1,858,289 |
The Company didn't paid interest to related parties.
(v) Leases
As of December 31, 2019 and 2018, the Company entered lease agreements with subsidiaries rent the office building, and the rental fee was based on market price in the neighborhood, and value of contract amounted to 3,771 thousand and 2,743 thousand, respectively. As of December 31, 2019 and 2018, the rental security deposit to subsidiaries amounted to 420 thousand and 240 thousand respectively. The rental revenue were 1,714 thousand and 1,151 thousand for the years ended December 31, 2019 and 2018, respectively.
- (vi) Guarantees (Re-edited)
- 1) As of December 31, 2019 and 2018, the Company had provided a guarantee for loans taken out by subsidiaries. The credit limit of the guarantee was 8,089,254 thousand and 9,861,202 thousand, respectively, and actual usage amounts were 3,314,288 thousand and 5,701,249 thousand, respectively.
- 2) As of December 31, 2018 and 2017, the Company had provided a guarantee for assets taken out by subsidiaries amounted to 203,725 thousand and 233,820 thousand, respectively.
- (c) Key management personnel compensation
- (i) Key management personnel compensation
Key management personnel compensation comprised:
| For the years ended December 31 | ||
|---|---|---|
| (Re-edited) | ||
| 2019 | 2018 | |
| Short-term employee benefits | \$ 12,925 |
11,018 |
(8) Pledged assets:
The Company's assets pledged to secure loans were as follows:
| Pledged assets | Object | December 31, 2019 |
(Re-edited) December 31, 2018 |
|---|---|---|---|
| Property, plant and equipment | Ordinary bonds payable | \$ 175,836 |
157,242 |
| Investment Property | Ordinary bonds payable | 144,009 | 144,982 |
| Other financial assets-current | Ordinary bonds payable | 430,150 | 215,075 |
| Other financial assets-non-current | Bank loans and ordinary bonds payable |
- | 255,084 |
| Investments accounted for using equity method | Bank loans for subsidiaries |
205,154 | 233,820 |
| Non-current assets classified as held for sale | Bank loans | - | 246,140 |
| \$ 955,149 |
1,252,343 |
(9) Significant commitments and contingencies:
- (a) As of December 31, 2019 and 2018, the Company had provided a guarantee for loans taken out by its related parties, please refer to Note 7.
- (b) As of December 31, 2019, the Company significant contracts were as follow:
| Contracts | Contractor | The course of Contract | Contents |
|---|---|---|---|
| Management | FIRST STEAMSHIP S.A. | The contract is no period limit | Represent all the company's |
| agreement | from January 1st, 2019, a notice | ships in all matters related to | |
| should be served, in writing, 30 | business, insurance, crew and | ||
| days in advance. | engineering. |
(10) Losses due to major disasters: None
(11) Subsequent events:
On February 5, 2020, the board of directors of the Company approved to repurchase treasury stocks to be transferred to employees, with the price ranging from \$8.5 to \$9.9 per share, for transferring to employees. The Company repurchased 10,000 thousand shares of treasury stock amounting to \$94,491 thousand. As of March 30, 2020, the relevant statutory registration had been completed.
(12) Other:
| For the years ended December 31 | ||||||
|---|---|---|---|---|---|---|
| By function | For the year ended 2019 |
(Re-edited) For the year ended 2018 |
||||
| By item | Operating Cost |
Operating expense |
Total | Operating Cost |
Operating expense |
Total |
| Employee benefits | ||||||
| Salary | \$ 12,735 |
38,169 | 50,904 | 10,763 | 27,819 | 38,582 |
| Health and labor insurance | 1,074 | 2,660 | 3,734 | 1,130 | 2,506 | 3,636 |
| Pension | 1,236 | 801 | 2,046 | 1,557 | 528 | 2,085 |
| Remuneration of directors | - | 3,840 | 3,840 | - | 3,629 | 3,629 |
| Others | 405 | 1,825 | 2,230 | 429 | 1,488 | 1,917 |
| Depreciation | 973 | 4,170 | 5,143 | 2,649 | 1,511 | 4,160 |
| Depletion | - | - | - | - | - | - |
| Amortization | - | 614 | 614 | - | 438 | 438 |
As of December 31, 2019 and 2018, the Company's employees and addition information of employee benefits were as follows:
| 2019 | 2018 | |
|---|---|---|
| Employees | 46 | 46 |
| Non-employee directors | 4 | 4 |
| Average of employee benefits | \$ 1,403 |
1,100 |
| Average of salary | \$ 1,212 |
919 |
| Adjustment of average salary |
31.88% | |
| January 1, 2019 | Additions | Decrease | December 31, 2019 | Market Value or Net Assets Value | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Name | Shares Amount | Shares Amount | Shares. | Amount | Shares | Holding % | $A$ mount | Unit Price (NTS) | Total Amount | Guarantee or pledge | ||
| FIRST STEAMSHIP S.A. | 2,890 \$ 10,770,253 | 500 | 2,874,442 | (1,090) | (4,232,852) | 2,300 | 100.00 | 9,411,843 | 4,092,106.70 | 9,411,843 | ||
| GRAND OCEAN RETAIL GROUP | 7,226,000 | 375,491 | 22,631 | (68, 690) | 7,226,000 | 3.70 | 329,432 | 28.20 | 203,773 | 4500 thousand shares | ||
| IRST MARINER HOLDING LTD. | 50,224,000 | 952,218 | 159 | (27,080) | 50,224,000 | 00.00 | 925,297 | 18.42 | 925,297 | |||
| YEE SHIN INVESTME CO., LTD. | 36,000,000 | 368,366 | 9,396 | (52, 614) | 36,000,000 | 00.00 | 325,148 | 9.03 | 325,148 | |||
| NEW URBAN INVESTMENTS LTD. | 50,000 | $\tilde{5}$ | $\widehat{c}$ | 50,000 | 100.00 | 954 | 19.08 | 954 | ||||
| ROYAL SUNWAY DEVELOPMENT CO., LTD. |
1,000,000 | 88,437 | (4,214) | 1,000,000 | 55.00 | 84,223 | 7,66 | 84,223 | ||||
| TAIWAN ENVIRONMENT SCIENTIFIC CO., LTD. |
3,332,784 | 102,243 | 2,421 | (15, 174) | 3,332,784 | 5.5 | 89,490 | 20.40 | 67,989 | |||
| Total | \$12,658,001 | 2,909,049 | (4, 400, 663) | 11,166,387 | ||||||||
| Gain(loss) of associates | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| accounted for | Foreign currency | Capital | Retained | Effects of | Capital | Capital | Cash dividends | ||
| Name | using equity method | conversion adjustments | surplus | earnings | retrospective application | increase | reduction | paid | Total |
| FIRST STEAMSHIP S.A. | 1,332,142 | $(287, 180)$ . | (232) Ş |
(493, 397) | 1,542,300 | (3,357,043) | (1,358,410) | ||
| GRAND OCEAN RETAIL GROUP LTD. |
22,631 | (13, 684) | 5,255 ల |
(37, 512) | (12, 239) | (46, 059) | |||
| FIRST MARINER HOLDING LTD. | 59 | (25, 987) | (1,093) | (26, 921) | |||||
| YEE SHIN INVESTME CO., LTD. | 9,396 | (8,169) | 1,586) 같 |
(וולגיו | (22, 488) | (43,218) | |||
| NEW URBAN INVESTMENTS LTD. | $\frac{6}{19}$ | $\widehat{c}$ | (39) | ||||||
| ROYAL SUNWAY DEVELOPMENT CO., LTD. |
(4,214) | (4,214) | |||||||
| TAIWAN ENVENDENT SCIENTIFIC CO., LTD. |
(15, 174) | ą | (12, 753) | ||||||
| Total | 1,344,921 | (335,040) | ,652) (102 |
(וּדְּגָדו | (554, 490) | 1,542,300 | (3,357,043) | (12, 239) | (1,491,614) |
| Redemption at Maturity Refer Financial Statements Statements Note 6(j) |
Refer Financial Statements Note 6(j) |
||
|---|---|---|---|
| Book value $1,336,572$ |
999,223 | $-1,336,522$ (999,223) |
|
| Premium (Discount) price (205,728) Unamortized |
(TT) | ||
| Period-end balance 1,542,300 |
1,000,000 | ||
| Repurchased and cancelled amount |
(1,000,000) | ||
| Conversion amount |
|||
| Issue Size | 1,542,300 | 2,000,000 | |
| Coupon | $rac{1}{\sqrt{2}}$ | ||
| $lssue date$ – | 108.02.26 | 04.06.29 1.675% | |
| East Asia Limited, Taipei LC Bank The Bank of |
Commercial Bank Chang Hwa |
||
| Name of bonds | convertible bonds issued in 2018 st enhanced |
Ist secured corporate bonds issued in 2015 |
Current portion of bonds payable |
| Items | Summary | Amount | Note |
|---|---|---|---|
| Employment expenses | Salary, Health and labor insurance, Pension and others |
15,450 | |
| Vessels management costs | Depreciation | 973 | |
| Subtotal | 6.423 |
| Items | Summary | Amount | Note |
|---|---|---|---|
| Employment expenses | Salary, Health and labor insurance, Pension and others |
\$ 47,304 |
|
| Service expense | 8,947 | ||
| Commissions expenses | 10,647 | ||
| Others | 25,290 | Those which amount does not reach more than 10% of the balance of the subject. |
|
| Total | 92,188 |