AI assistant
FSC — Interim / Quarterly Report 2020
Nov 16, 2020
52157_rns_2020-11-16_2d5791ca-d5da-495d-bf3b-2e1d19f20f8c.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
1
Stock Code:2601
(English Translation of Consolidated Financial Statements and Report Originally Issued in Chinese) FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Consolidated Financial Statements
With Independent Auditors ' Review Report For the Six Months Ended June 30, 2020 and 2019
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 consolidated financial statements are the English translation of the Chinese version prepared and used in the Republic of China. If there is any conflict between, or any difference in the interpretation of the English and Chinese language independent auditors’ report and consolidated financial statements, the Chinese version shall prevail.
2
Table of contents
| Contents 1. Cover Page 2. Table of Contents 3. Independent Auditors' Review Report 4. Consolidated Balance Sheets 5. Consolidated Statements of Comprehensive Income 6. Consolidated Statements of Changes in Equity 7. Consolidated Statements of Cash Flows 8. Notes to the Consolidated Financial Statements (1) Company history (2) Approval date and procedures of the consolidated financial statements (3) New standards, amendments and interpretations adopted (4) Summary of significant accounting policies (5) Significant accounting assumptions and judgments, and major sources of estimation uncertainty (6) Explanation of significant accounts (7) Related-party transactions (8) Pledged assets (9) Significant commitments and contingencies (10) Losses due to major disasters (11) Subsequent events (12) Other (13) Segment information |
Page |
|---|---|
1 2 3 4 5 6 7 8 8 8~9 10~16 16 17~55 56~58 58 59~60 60 60 60~61 61 |
3
Independent Auditors' Review Report
To the Board of Directors First Steamship Company Ltd.:
Introduction
We have reviewed the accompanying consolidated balance sheets of the First Steamship Company Ltd. and its subsidiaries of June 30, 2020 and 2019, the related consolidated statements of comprehensive income for the three months and the six months ended June 30, 2020 and 2019, as well as the changes in equity and cash flows for the six months ended June 30, 2020 and 2019, and notes to the consolidated financial statements, including a summary of significant accounting policies. Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers and International Accounting Standards (“IASs”) 34,
“Interim Financial Reporting” endorsed and issued into effect by the Financial Supervisory Commission of the Republic of China. Our responsibility is to express a conclusion on the consolidated financial statements based on our review.
Scope of Review
Except as explained in the Basis for Qualified Conclusion paragraph, we conducted our reviews in accordance with Statement of Auditing Standards 65,“Review of Financial Information Performed by the Independent Auditor of the Entity”. A review of the consolidated financial statements consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with the generally accepted auditing standards and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Basis for Qualified Conclusion
As stated in note 6(g), the equity accounted investments of the First Steamship Company Ltd. and its subsidiaries in its investee companies of $ 482,944 thousand and $ 6,855 thousand as of June 30, 2020 and 2019. And its equity in net earnings on these investee companies of $ 6,539 thousand, $ 140 thousand, $ 5,481 thousand, and $ 17,837 thousand for the three months and six months ended June 30, 2020 and 2019, respectively, were recognized solely on the financial statements prepared by these investee companies, but not reviewed by independent auditors.
3-1
Qualified Conclusion
Except for the adjustments, if any, as might have been determined to be necessary had the financial statements of certain equity accounted investee companies described in the Basis for Qualified Conclusion paragraph above been reviewed by independent auditors and audited by another auditor (please refer to other matter), based on our reviews, nothing has come to our attention that causes us to believe that the accompanying consolidated financial statements do not present fairly, in all material respects, the consolidated financial position of the First Steamship Company Ltd. and its subsidiaries as of June 30, 2020 and 2019, and of its consolidated financial performance for the three months and the six months ended June 30, 2020 and 2019, as well as its consolidated cash flows for the six months ended June 30, 2020 and 2019 in accordance with the Regulations Governing the Preparation of Financial Reports by Securities Issuers and IASs 34,“Interim Financial Reporting”endorsed and issued into effect by the Financial Supervisory Commission of the Republic of China.
Other Matter
We did not audit the financial statements of Mariner Finance Ltd., a subsidiary of the Group. Those statements were audited by another auditor, whose report has been furnished to us, and our opinion, insofar as it relates to the amounts included for Mariner Finance Ltd., is based solely on the report of other auditor. The financial statements of Mariner Finance Ltd. had total assets of $ 1,801,981 thousand; reflect the total assets constituting 5% of the consolidated total assets at June 30, 2020. The net operating income was $ 58,693 thousand and $ 118,088 thousand; reflect the total operating revenues constituting 4% and 5% of the consolidated total operating revenues for the three months and six months ended June 30, 2020
The engagement partners on the reviews resulting in this independent auditors ' review report are Shu-Ying Chang and Li-Chen Lai.
KPMG
Taipei, Taiwan (Republic of China) August 13, 2020
Notes to Readers
The accompanying consolidated financial statements are intended only to present the consolidated financial position, financial performance and its cash flows in accordance with the accounting principles and practices generally accepted in the Republic of China and not those of any other jurisdictions. The standards, procedures and practices to review such consolidated financial statements are those generally accepted and applied in the Republic of China.
The independent auditors’review report and the accompanying consolidated financial statements are the English translation of the Chinese version prepared and used in the Republic of China. If there is any conflict between, or any difference in the interpretation of the English and Chinese language independent auditors’ review report and consolidated financial statements, the Chinese version shall prevail.
4
(English Translation of Consolidated Financial Statements and Report Originally Issued in Chinese)
Reviewed only, not audited in accordance with the generally accepted auditing standards as of June 30, 2020 and 2019
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Consolidated Balance Sheets
June 30, 2020, December 31, 2019, and June 30, 2019
(Expressed in Thousands of New Taiwan Dollars)
| Assets Current assets: 1100 Cash and cash equivalents (Note 6(a)) 1110 Current financial assets at fair value through profit or loss (Note 6(b)) 1136 Current financial assets at amortized cost, net (Notes 6(c) , 8) 1170 Accounts receivable, net (Notes 6(d), (w), 7and 8) 1200 Other receivables, net (Notes 6(e) and 7) 1220 Current tax assets 1300 Inventories, net 1320 Inventories (for construction business), net (Note 8 and 9) 1461 Non-current assets classified as held for sale (Notes 6(f)) 1476 Other current financial assets (Notes 6(m) and 8) 1479 Other current assets, others (Notes 7) Non-current assets: 1535 Non-current financial assets at amortized cost, net (Note 6(c)) 1550 Investments accounted for using equity method, net (Notes 6(g)) 1600 Property, plant and equipment (Notes 6(i), 7 and 8) 1755 Right-of-use assets (Notes 6(j) and 8) 1760 Investment property, net (Notes 6(k) and 8) 1780 Intangible assets (Note 6(l)) 1840 Deferred tax assets 1915 Prepayments for business facilities (Notes 9) 1935 Long-term lease payments receivable (Note 6(d) , 7 and 8) 1980 Other non-current financial assets (Notes 6 (m), 7 and 8) 1990 Other non-current assets(Notes 6(u) and 7) Total assets |
June 30, 2020 Amount % $ 3,842,923 10 144,266 - - - 949,310 3 203,639 1 - - 339,316 1 615,439 2 174,677 1 266,914 1 351,052 1 |
June 30, 2020 Amount % $ 3,842,923 10 144,266 - - - 949,310 3 203,639 1 - - 339,316 1 615,439 2 174,677 1 266,914 1 351,052 1 |
December 31, 2019 Amount % 5,149,276 14 162,866 - - - 941,101 2 228,612 1 - - 335,800 1 645,975 2 283,041 1 546,052 1 365,058 1 |
June 30, 2019 Amount % 4,818,865 12 171,759 - 534,232 1 1,030,506 3 168,152 - 229 - 287,803 1 637,783 2 344,828 1 976,617 3 433,238 1 9,404,012 24 - - 116,878 - 13,299,995 34 10,509,430 27 144,496 - 2,243,225 6 864,264 2 821,757 2 654,649 2 960,515 2 274,781 1 29,889,990 76 39294002 100 Liabilities and Equity Current liabilities: 2100 Short-term borrowings (Notes 6(d) and (n)) 2110 Short-term notes and bills payable 2120 Current financial liabilities at fair value through profit or loss (Note 6(b) and (p)) 2130 Current contract liabilities (Notes 6(w) and 9) 2170 Accounts payable (Note 6(q)) 2200 Other payables (Notes 6(c), (i), (q), (x)and 7) 2230 Current tax liabilities 2280 Current lease liabilities (Notes 6(r) and 7) 2321 Current portion of bonds payable (Note 6(p)) 2322 Current portion of long-term borrowings (Note 6(o)) 2399 Other current liabilities (Note 6(m)) Non-Current liabilities: 2530 Bonds payable (Note 6(p)) 2540 Long-term borrowings (Note 6(o)) 2570 Deferred tax liabilities 2580 Non-current lease liabilities (Notes 6(r) and 7) 2640 Net defined benefit liability, non-current 2645 Guarantee deposits Total liabilities Equity attributable to owners of parent (Notes 6(f) , (p) and (u): 3100 Capital stock 3200 Capital surplus 3300 Retained earnings 3400 Other equity interest 3500 Treasury stock Total equity attributable to owners of parent: 36XX Non-controlling interests (Notes 6(h)and (u)) Total equity Total liabilities and equity |
June 30, 2020 Amount % $ 4,360,350 13 49,932 - - - 58,567 - 1,649,609 5 1,318,843 4 31,947 - 1,115,507 3 - - 1,270,798 4 291,916 1 10,147,469 30 |
June 30, 2020 Amount % $ 4,360,350 13 49,932 - - - 58,567 - 1,649,609 5 1,318,843 4 31,947 - 1,115,507 3 - - 1,270,798 4 291,916 1 10,147,469 30 |
December 31, 2019 Amount % 3,544,958 9 49,954 - 2,622 - 150 - 3,053,857 8 1,082,030 3 133,670 - 955,219 2 999,223 3 1,074,361 3 99,728 - |
2019 | June 30, 2019 Amount % 3,199,068 8 49,949 - 3,856 - 1,352 - 2,247,177 6 1,200,304 3 81,732 - 975,749 2 998,445 3 1,073,501 3 108,731 - |
|---|---|---|---|---|---|---|---|---|---|
| Amount | % | ||||||||
| $ 4,360,350 49,932 - 58,567 1,649,609 1,318,843 31,947 1,115,507 - 1,270,798 291,916 10,147,469 |
|||||||||
| 30 | 10,995,772 28 |
9,939,864 25 |
|||||||
1,383,295 3,147,956 48,408 7,510,639 409 566,468 12,657,175 |
4 9 - 21 - 2 |
1,336,572 3 3,675,728 10 49,030 - 8,232,934 22 422 - 720,549 2 |
1,291,428 3 4,333,333 11 75,845 - 8,991,289 23 1,637 - 892,682 2 |
||||||
6,887,536 |
20 |
8,657,781 23 |
|||||||
59,900 886,124 12,919,023 8,814,353 143,523 2,068,105 869,134 477,043 515,697 834,208 225,057 |
- 3 38 25 - 6 3 1 1 2 1 |
29,900 - 909,626 2 13,578,283 36 9,614,639 25 144,009 - 2,136,205 6 877,785 2 386,227 1 790,610 2 884,894 2 259,806 1 |
|||||||
| 36 | 14,015,235 37 |
15,586,214 39 |
|||||||
22,804,644 |
66 | 25,011,007 65 |
25,526,078 64 |
||||||
6,929,715 1,881,607 494,656 (806,803) (94,491) |
20 5 1 (2) - |
6,308,832 16 1,947,686 5 1,450,781 4 (565,892) (1) - - |
6,308,832 16 1,960,619 5 1,387,923 4 (87,244) - - - |
||||||
8,404,684 3,490,375 |
24 10 |
9,141,407 24 4,117,351 11 |
9,570,130 25 4,197,794 11 |
||||||
11,895,059 |
34 | 13,258,758 35 |
13,767,924 36 |
||||||
27,812,167 |
80 |
29,611,984 77 |
|||||||
$ 34,699,703 |
100 | 38,269,765 100 |
39,294,002 100 |
||||||
$ 34699703 |
100 |
38269765 100 |
See accompanying notes to consolidated financial statements.
5
(English Translation of Consolidated Financial Statements and Report Originally Issued in Chinese) Reviewed only, not audited in accordance with generally accepted auditing standards FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
For the three months and six months ended June 30, 2020 and 2019
(Expressed in Thousands of New Taiwan Dollars , Except for Earnings Per Common Share)
| 4000 Operating revenues (Notes 6(w) and 7) 5000 Operating costs (Notes 6(s) and (y)) Gross profit from operations 6000 Operating expenses (Notes 6(r) , (x) and 7) 6450 Impairment loss determined in accordance with IFRS 9 (Note 6(d) and (e)) Net operating income Non-operating income and expenses: 7100 Interest income(Notes 6(y)) 7010 Other income(Notes 6(y)) 7020 Other gains and losses, net (Notes 6(f), (p)and (y)) 7050 Finance costs(Notes 6 (p), (r) and (y) and 7) 7060 Share of profit (loss) of associates accounted for using equity method, net(Notes 6(g)) 7900 Profit (loss) from continuing operations before tax 7950 Less: Tax expense (Note 6(t)) Profit (loss) 8300 Other comprehensive income: 8360 Components of other comprehensive income that will be reclassified to profit or loss 8361 Exchange differences on translation of foreign financial statements 8365 Equity related to non-current assets or disposal groups classified as held for sale 8370 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 8399 Income tax related to components of other comprehensive income that will be reclassified to profit or loss Total components of other comprehensive income that will be reclassified to profit or loss 8300 Other comprehensive income, net Comprehensive income (loss) Profit (loss), attributable to: Owners of parent Non-controlling interests Comprehensive income (loss) attributable to: Owners of parent Non-controlling interests Earnings per share (Note 6(v)) Basic earnings per share (NT dollars) Diluted earnings per share(NT dollars) |
For the three months ended June 30 |
For the three months ended June 30 |
For the three months ended June 30 |
For the six months ended June 30 |
For the six months ended June 30 |
For the six months ended June 30 |
% 100 33 |
||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | ||||||||
| Amount $ 1,407,081 594,053 |
% | Amount | % 100 32 |
Amount 2,621,887 1,115,959 |
% 100 43 |
Amount 4,084,276 1,337,465 2,746,811 2,000,005 36,785 |
|||||
| 100 42 |
1,942,854 626,638 |
||||||||||
813,028 760,633 30,678 |
58 54 2 |
1,316,216 1,007,783 21,254 |
68 53 1 |
1,505,928 1,392,232 46,584 |
57 53 2 |
67 48 1 |
|||||
21,717 |
2 | 287,179 |
14 |
67,112 |
2 | 710,021 |
19 |
||||
7,377 2,841 32,764 (196,720) (3,023) |
1 - 2 (14) - |
29,186 3,090 1,255,539 (253,092) (3,380) |
2 - 65 (13) - |
16,410 2,841 (77,969) (399,378) (5,027) |
1 - (3) (15) - |
58,535 3,090 1,377,422 (510,592) 7,414 |
2 - 34 (13) - |
||||
(156,761) |
(11) | 1,031,343 | 54 |
(463,123) |
(17) | 935,869 |
23 |
||||
(135,044) 6,231 |
(9) - (9) |
1,318,522 92,676 |
68 5 |
(396,011) 31,217 |
(15) 1 |
1,645,890 194,320 |
41 5 |
||||
(141,275) |
1,225,846 |
63 |
(427,228) |
(16) | 1,451,570 |
36 |
|||||
(264,311) (3,951) (13,401) - |
(19) - (1) - |
(83,520) 2,321 13,935 - |
(4) - 1 - |
(347,152) (2,881) (6,985) - |
(13) - - - |
156,190 3,056 15,528 - |
4 - - - |
||||
| (281,663) | (20) | (67,264) (67,264) 1,158,582 1,185,212 40,634 |
(3) | (357,018) | (13) | 174,774 | 4 |
||||
(281,663) |
(20) |
(3) | (357,018) |
(13) |
174,774 |
4 |
|||||
$ (422,938) |
(29) |
60 | (784,246) |
(29) |
1,626,344 1,324,555 127,015 1,451,570 1,468,163 158,181 |
40 |
|||||
$ (107,524) (33,751) |
(7) (2) |
61 2 |
(335,242) (91,986) |
(12) (4) |
33 3 |
||||||
$ (141,275) |
(9) |
1,225,846 1,181,355 (22,773) 1,158,582 |
63 |
(427,228) |
(16) |
36 | |||||
$ (319,075) (103,863) |
(22) (7) |
61 (1) |
(576,153) (208,093) |
(21) (8) |
36 4 |
||||||
$ (422,938) |
(29) |
60 | (784,246) |
(29) |
1,626,344 |
40 |
|||||
| 1.88 1.58 |
(0.54) |
2.10 | |||||||||
| (0.54) | 1.87 |
See accompanying notes to consolidated financial statements.
6
(English Translation of Consolidated Financial Statements and Report Originally Issued in Chinese)
Reviewed only, not audited in accordance with generally accepted auditing standards
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Consolidated Statements of Changes in Equity
For the six months ended June 30, 2020 and 2019
(Expressed in Thousands of New Taiwan Dollars)
| Balance at January 1, 2019 Profit for the six months ended June 30, 2019 Other comprehensive income for the six months ended June 30, 2019 Total comprehensive income for the six months ended June 30, 2019 Appropriation and distribution of retained earnings: Legal reserve appropriated Cash dividends of ordinary share Reversal of special reserve Changes in equity of associates accounted for using equity method Due to recognition of equity component of convertible bonds issued Changes in ownership interests in subsidiaries Changes in non-controlling interests Balance at June 30, 2019 Balance at January 1, 2020 Profit for the six months ended June 30, 2020 Other comprehensive income for the six months ended June 30, 2020 Total comprehensive income for the six months ended June 30, 2020 Appropriation and distribution of retained earnings: Legal reserve appropriated Secial reserve appropriated Cash dividends of ordinary share Stock dividends of cmmon Stock Purchase of treasury shares Disposal of investments accounted for using equity method Difference between consideration and carrying amount of subsidiaries acquired or disposed Changes in ownership interests in subsidiaries Changes in non-controlling interests Balance at June 30, 2020 |
Equityattributable to owners ofparent | Equityattributable to owners ofparent | Equityattributable to owners ofparent | Equityattributable to owners ofparent | Equityattributable to owners ofparent | Non-controlli nginterests Total equity 3,938,602 12,096,474 |
|||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Share capital | Capital surplus |
Retained earnings Total other equityinterest |
Treasury stock Total equity attributable to owners of parent |
||||||||
| Common stock Stock dividends to be distributed |
Legal reserve Special reserve |
Unappropriated retained earnings Total retained earnings Exchange differences on translation of foreign financial statements Equity related to non-current assets classified as held for sale |
|||||||||
| $ | 6,308,832 | 1,953,436 163,964 336,136 |
(373,644) 126,456 (266,508) 35,656 |
- 8,157,872 |
|||||||
- - |
- - |
- - - - - - |
1,324,555 1,324,555 - - - - 140,552 3,056 |
- 1,324,555 - 143,608 |
127,015 1,451,570 31,166 174,774 |
||||||
| - | - | - - - |
1,324,555 | 1,324,555 | 140,552 3,056 |
- 1,468,163 |
|||||
| - - - - - - - |
- - - - - - - |
- 640 - (640) - - - - (63,088) (63,088) - - (105,284) 105,284 - (22,478) - - - - 96,902 - - - - (67,241) - - - - - - - - - |
- - - - - - - - - - - - - - |
||||||||
| $ 6,308,832 |
1,960,619 164,604 230,852 992,467 1,387,923 (125,956) 38,712 |
- 9,570,130 |
4,197,794 13,767,924 |
||||||||
| $ | 6,308,832 |
1,947,686 164,604 230,852 |
1,055,325 1,450,781 |
(595,680) 29,788 |
- 9,141,407 |
4,117,351 13,258,758 |
|||||
- - - - |
- - - - - - |
(335,242) (335,242) - - - (238,184) |
- (2,727) |
- (335,242) - (240,911) |
(91,986) (427,228) (116,107) (357,018) (208,093) (784,246) - - - - - (186,265) - - - (94,491) - (10,732) (233,765) (103,426) 457 1,036 (185,575) (185,575) |
||||||
| - - |
- - - |
(335,242) | (335,242) | (238,184) | (2,727) | - (576,153) |
(208,093) | ||||
| - - - - - - - 620,883 - - - - - - - - - - |
- 83,291 - (83,291) - - - - 335,040 (335,040) - - (186,265) - - - - - - - - (620,883) (620,883) - - - - - - - (10,732) - - - - - 130,339 - - - - - 579 - - - - - - - - - - - |
- - - - - - - - - |
- - - - - (186,265) - - (94,491) (94,491) - (10,732) - 130,339 - 579 - - |
||||||||
| $ 6,308,832 620,883 1,881,607 247,895 565,892 (319,131) |
494,656 (833,864) |
27,061 | (94,491) 8,404,684 |
3,490,375 11,895,059 |
See accompanying notes to consolidated financial statements.
7
(English Translation of Consolidated Financial Statements and Report Originally Issued in Chinese) Reviewed only, not audited in accordance with generally accepted auditing standards FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
For the six months ended June 30, 2020 and 2019
(Expressed in Thousands of New Taiwan Dollars)
| Cash flows from (used in) operating activities: Profit (loss) before tax Adjustments: Adjustments to reconcile profit (loss): Depreciation expense Amortization expense Expected credit loss Net loss (gain) on financial assets or liabilities at fair value through profit or loss Interest expense Operating costs (Interest expense) Interest income Dividend income Cost of share-based payments awards Share of loss (profit) of associates accounted for using equity method Loss on disposal of property, plan and equipment Gain on disposal of non-current assets classified as held for sale Loss (gain) on disposal of investments Impairment loss (Gain) on reversal of non-current assets classified as held for sale Impairment loss on intangible assets Variable leases payments Total adjustments to reconcile profit (loss) Changes in operating assets and liabilities: Changes in operating assets: Financial assets at fair value through profit or loss, mandatorily measured at fair value Accounts receivable Other receivables Inventories Other current assets Other financial assets Changes in operating liabilities: Contract liabilities Accounts payable Other payables Net defined benefit liability Other current liabilities Total adjustments Cash outflow generated from operations Interest received Dividends received Interest paid Income taxes paid Net cash flows used in operating activities |
For the six months ended June 30 2020 2019 $ (396,011) 1,645,890 960,165 1,023,933 19,774 17,897 46,584 36,785 (16,787) (20,985) 399,378 510,592 33,912 21,908 (16,410) (58,535) (2,841) (3,090) 1,036 30,604 5,027 (7,414) 809 1,826 - (217,213) 231 (999,684) 105,483 (84,329) 10,342 - (200,340) - 1,346,363 252,295 31,229 414 175,182 402,393 33,198 (22,820) 7,816 100,943 3,970 (43,981) 226 (2,293) 58,417 (3,821) (1,340,933) (1,463,410) (55,611) (297,955) (13) (13) 4,824 (28,442) 264,668 (1,106,690) (131,343) 539,200 12,282 74,936 2,841 3,090 (399,944) (470,465) (148,455) (266,450) (664,619) (119,689) |
|---|---|
| 2020 $ (396,011) 960,165 19,774 46,584 (16,787) 399,378 33,912 (16,410) (2,841) 1,036 5,027 809 - 231 105,483 10,342 (200,340) |
|
1,346,363 |
|
31,229 175,182 33,198 7,816 3,970 226 58,417 (1,340,933) (55,611) (13) 4,824 |
|
264,668 |
|
(131,343) 12,282 2,841 (399,944) (148,455) |
|
(664,619) |
7-1
(English Translation of Consolidated Financial Statements and Report Originally Issued in Chinese) Reviewed only, not audited in accordance with generally accepted auditing standards
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Consolidated Statements of Cash Flows (CONT ’ D)
For the six months ended June 30, 2020 and 2019
(Expressed in Thousands of New Taiwan Dollars)
| Cash flows from (used in) investing activities: Acquisition of financial assets at amortized cost Proceeds from disposal of financial assets at amortized cost Acquisition of investments accounted for using equity method Proceeds from disposal of investments accounted for using equity method Proceeds from disposal of non-current assets classified as held for sale Acquisition of property, plant and equipment Proceeds from disposal of property, plant and equipment Increase (decrease) in other receivables Acquisition of intangible assets Increase (decrease) in other financial assets Increase (decrease) in other non-current assets Increase in prepaid equipment Net cash flows from (used in) investing activities Cash flows from (used in) financing activities: Increase (decrease) in short-term borrowings (Decrease) increase in short-term notes and bills payable Proceeds from issuing bonds Repayments of bonds Proceeds from long-term borrowings Repayments of long-term borrowings Decrease in guarantee deposits received Payments of lease liabilities Treasury stock buyback cost Treasury shares sold to employees Acquisition of ownership interests in subsidiaries Net cash flows used in financing activities Effect of exchange rate changes on cash and cash equivalents Net decrease in cash and cash equivalents Cash and cash equivalents at beginning of period Cash and cash equivalents at end of period |
For the six months ended June 30 2020 2019 (30,000) - - 71,775 (77,821) - 77,821 1,871,084 - 463,360 (95,015) (309,928) 15,249 13,489 6,254 15,162 (1,542) (12,493) 468,016 (357,723) 11,336 (1,609) (97,849) (202,511) |
For the six months ended June 30 2020 2019 (30,000) - - 71,775 (77,821) - 77,821 1,871,084 - 463,360 (95,015) (309,928) 15,249 13,489 6,254 15,162 (1,542) (12,493) 468,016 (357,723) 11,336 (1,609) (97,849) (202,511) |
For the six months ended June 30 2020 2019 (30,000) - - 71,775 (77,821) - 77,821 1,871,084 - 463,360 (95,015) (309,928) 15,249 13,489 6,254 15,162 (1,542) (12,493) 468,016 (357,723) 11,336 (1,609) (97,849) (202,511) |
|---|---|---|---|
| 2020 (30,000) - (77,821) 77,821 - (95,015) 15,249 6,254 (1,542) 468,016 11,336 (97,849) |
|||
| 276,449 | 1,550,606 | ||
888,105 (22) - (1,000,000) 998,808 (1,251664) (135,621) (98,292) (94,491) - (103,426) |
(371,408) 2 1,542,300 (1,000,000) 743,350 (2,664,283) (70,420) (382,539) - 30,207 - |
||
| (796,603) | (2,172,791) | ||
(121,580) |
92,232 | ||
| (1,306,353) 5,149,276 |
(649,942) 5,468,507 |
||
$ 3,842,923 |
4,818,865 |
8
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(English Translation of Consolidated Financial Statements and Report Originally Issued in Chinese)
Reviewed only, not audited in accordance with generally accepted auditing standards FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
June 30, 2020 and 2019
(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 and its subsidiaries (“the Group”) are the domestic and international sea transportation and related businesses, trading of vessels and related products, providing services of financial leasing, providing business consultation services, trading of cosmetics, furnishings and etc., investments, and selling, renting, investing in construction.
(2) Approval date and procedures of the consolidated financial statements:
These consolidated financial statements were authorized for issuance by the Board of Directors on August 13, 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, 2020.
| New, Revised or Amended Standards and Interpretations Amendments to IFRS 3“Definition of a Business” Amendments to IFRS 9,IAS 39 and IFRS 7“Interest Rate Benchmark Reform” Amendments to IAS 1 and IAS 8“Definition of Material” Amendments to IFRS 16“Covid-19-Related Rent Concessions” |
Effective date per IASB |
|---|---|
| January 1, 2020 January 1, 2020 January 1, 2020 June 1, 2020 |
The Group assesses that the adoption of the abovementioned standards would not have any material impact on its consolidated financial statements. The nature and impact of the major changes are explained as follows:
- i. Amendments to IFRS 16“Covid-19-Related Rent Concessions”
This amendment provides a practical expedient. For rent reductions that meet certain conditions, the lessee may choose not to assess whether it is a lease modification, but to recognize the change in the lease payment in the profit and loss. The amendment was approved by the FSC in July 2020 and will be applied in advance from January 1, 2020. Detailed accounting policies are in Note 4 (c).
The merged company chose to start on January 1, 2020, and apply this practical expedient for all eligible rent concessions. This accounting change has no impact on the initial application date.
9
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
The amounts for profit and loss of $ 33,227 thousand, and $ 200,340 thousand (CNY 46,936 thousand) for the three months and six months ended June 30, 2020, respectively.
- (b) The impact of IFRS issued by IASB but not yet endorsed by the FSC
As of the date, the following IFRSs that have been issued by the International Accounting Standards Board (IASB), but have yet to be endorsed by the FSC:
Effective date per New, Revised or Amended Standards and Interpretations IASB Amendments to IFRS 10 and IAS 28 “Sale or Contribution of Assets Effective date to be Between an Investor and Its Associate or Joint Venture” determined by IASB IFRS 17 “Insurance Contracts” January 1, 2023 Amendments to IAS 1 “Classification of Liabilities as Current or January 1, 2023 Non-current” Amendments to IAS 16“Property, Plant and Equipment: Proceeds before January 1, 2022 Intended Use” Amendments to IAS 37 “Onerous Contracts—Cost of Fulfilling a January 1, 2022 Contract ” Annual Improvements to IFRS Standards 2018–2020 Cycle January 1, 2022 Amendments to IFRS 17“Insurance Contracts” January 1, 2023
Possible stakeholders for the Group were as follows:
| Release Date January 23, 2020 |
New or Amended Standards Major revisions Amendments to IAS 1 “Classification of Liabilities as Current or Non-current” The amendments are intended to improve the consistency of the application of the standard to assist companies in determining whether debts or other liabilities with uncertain liquidation dates should be classified as current (or if they are due within one year) or non-current on the balance sheet. The amendments also clarify the classification requirements for debts that companies may use to convert into equity. |
Major revisions |
|---|---|---|
The Group is evaluating the impact of its initial adoption of the abovementioned standards or interpretations on its consolidated financial position and consolidated financial performance. The results thereof will be disclosed when the Group completes its evaluation.
10
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(4) Summary of significant accounting policies:
- (a) Statement of compliance
The consolidated financial statements are the English translation of the Chinese version prepared and used in the Republic of China. If there is any conflict between, or any difference in the interpretation of the English and Chinese language consolidated financial statements, the Chinese version shall prevail.
These consolidated financial statements have been prepared in accordance with the preparation and guidelines of IAS 34“Interim Financial Reporting”which are endorsed and issued into effect by FSC, and do not include all of the information required by the Regulations and International Financial Reporting Standards, International Accounting Standards, IFRIC Interpretations and SIC Interpretations endorsed and issued into effect by the FSC (hereinafter referred to IFRS endorsed by the FSC) for a complete set of the annual consolidated financial statements.
Except the following accounting policies mentioned below, the significant accounting policies adopted in the consolidated financial statements is the same as those in the consolidated financial statements for the year ended December 31, 2019. For the related information, please refer to note 4 of the consolidated financial statements for the year ended December 31, 2019.
-
(b) Basis of consolidation
-
(i) List of subsidiaries in the consolidated financial statements
List of subsidiaries in the consolidated financial statements include.
| Shareholding | ||||||
|---|---|---|---|---|---|---|
| Name of | Name of | Principal | June 30, | December 31, | June 30, | Name of |
| Investor | Subsidiary | activity | 2020 | 2019 | 2019 | Investor |
| First Steamship Co., | Yee Shin Investment | General investing | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Co., Ltd. | (indirectly) holds more than | ||||
| 50% of its subsidiaries | ||||||
| First Steamship Co., | Yee young Co., Ltd. | Real estate | - % | - % | 100.00% | The company directly |
| Ltd. | development, rental | (indirectly) holds more than | ||||
| and leasing of building | 50% of its subsidiaries. On July | |||||
| 1, 2019, it has being merged, | ||||||
| which has completed the | ||||||
| registration process. | ||||||
| First Steamship Co., | Royal Sunway | Real estate | 55.00% | 55.00% | 55.00% | The company directly |
| Ltd. | Development Co., Ltd. | development, rental | (indirectly) holds more than | |||
| and leasing of building | 50% of its subsidiaries | |||||
| First Steamship Co., | First Steamship S.A. | International | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | transportation and | (indirectly) holds more than | ||||
| shipping agency | 50% of its subsidiaries. 1,090 | |||||
| shares were successively | ||||||
| reduced in 2019. | ||||||
| First Steamship Co., | Grand Ocean Retail | Investment holding | 3.70% | 3.70% | 3.70% | The company directly |
| Ltd. | Group Ltd. | company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| First Steamship Co., | First Mariner Holding | Investment holding | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Ltd. | company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| First Steamship Co., | New Urban | Investment holding | - % | 100.00% | 100.00% | The company directly |
| Ltd. | Investments Ltd. | company | (indirectly) holds more than | |||
| 50% of its subsidiaries.End of | ||||||
| business in May 2020 and go | ||||||
| through relevant procedures |
11
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
| Shareholding | ||||||
|---|---|---|---|---|---|---|
| Name of | Name of | Principal | June 30, | December 31, | June 30, | Name of |
| Investor | Subsidiary | activity | 2020 | 2019 | 2019 | Investor |
| Yee Shin Investment | Grand Ocean Retail |
Investment holding | 4.92% | 2.21% | 2.21% | The company directly |
| Co., Ltd | Group Ltd. | company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Yee Shin Investment | Yee young Investment |
General investing | 100.00% | - % | - % | The company directly |
| Co., Ltd | Co., Ltd. | (indirectly) holds more than | ||||
| 50% of its subsidiaries and it | ||||||
| has been established and | ||||||
| registered on May 14, 2020 | ||||||
| Royal Sunway | Lan Hai Engineering | Engineering | - % | - % | 70.00% | The company directly |
| Development Co., | Consultants Ltd. | Consultancy | (indirectly) holds more than | |||
| Ltd. | 50% of its subsidiaries and it | |||||
| also disposed on July 25, 2019, | ||||||
| which has completed the | ||||||
| registration process. | ||||||
| First Steamship S.A. | Longevity Navigation | International | 100.00% | 100.00% | 100.00% | The company directly |
| S.A. | transportation and | (indirectly) holds more than | ||||
| shipping agency | 50% of its subsidiaries | |||||
| First Steamship S.A. | Praise Maritime S.A. | International | 100.00% | 100.00% | 100.00% | The company directly |
| transportation and | (indirectly) holds more than | |||||
| shipping agency | 50% of its subsidiaries | |||||
| First Steamship S.A. | Best Steamship S.A. | International | 100.00% | 100.00% | 100.00% | The company directly |
| transportation and | (indirectly) holds more than | |||||
| shipping agency | 50% of its subsidiaries | |||||
| First Steamship S.A. | Grand Steamship S.A. | International | 100.00% | 100.00% | 100.00% | The company directly |
| transportation and | (indirectly) holds more than | |||||
| shipping agency | 50% of its subsidiaries | |||||
| First Steamship S.A. | Ahead Capital Ltd. | Investment holding | 100.00% | 100.00% | 100.00% | The company directly |
| company | (indirectly) holds more than | |||||
| 50% of its subsidiaries | ||||||
| First Steamship S.A. | Media Assets Global | Investment holding | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | company | (indirectly) holds more than | ||||
| 50% of its subsidiaries | ||||||
| First Steamship S.A. | Black Sea Steamship | International | 100.00% | 100.00% | 100.00% | The company directly |
| S.A. | transportation and | (indirectly) holds more than | ||||
| shipping agency | 50% of its subsidiaries | |||||
| First Steamship S.A. | Ship Bulker Steamship | International | 100.00% | 100.00% | 100.00% | The company directly |
| S.A. | transportation and | (indirectly) holds more than | ||||
| shipping agency | 50% of its subsidiaries | |||||
| First Steamship S.A. | Nature Sources Ltd. | Investment holding | 100.00% | 100.00% | 100.00% | The company directly |
| company | (indirectly) holds more than | |||||
| 50% of its subsidiaries | ||||||
| First Steamship S.A. | Grand Ocean Retail | Investment holding | 46.83% | 46.83% | 46.83% | The company directly |
| Group Ltd. | company | (indirectly) holds more than | ||||
| 50% of its subsidiaries | ||||||
| First Steamship S.A. | Reliance Steamship | International | 100.00% | 100.00% | 100.00% | The company directly |
| S.A. | transportation and | (indirectly) holds more than | ||||
| shipping agency | 50% of its subsidiaries | |||||
| First Steamship S.A. | Alliance Steamship | International | 100.00% | 100.00% | 100.00% | The company directly |
| S.A. | transportation and | (indirectly) holds more than | ||||
| shipping agency | 50% of its subsidiaries | |||||
| First Steamship S.A. | Sure Success | International | 100.00% | 100.00% | 100.00% | The company directly |
| Steamship S.A. | transportation and | (indirectly) holds more than | ||||
| shipping agency | 50% of its subsidiaries | |||||
| First Steamship S.A. | Heritage Riches Ltd. | Investment holding | 100.00% | 100.00% | 100.00% | The company directly |
| company | (indirectly) holds more than | |||||
| 50% of its subsidiaries and | ||||||
| reduced 19,500 shares on April | ||||||
| 29, 2019. |
12
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
| Shareholding | ||||||
|---|---|---|---|---|---|---|
| Name of | Name of | Principal | June 30, | December 31, | June 30, | Name of |
| Investor | Subsidiary | activity | 2020 | 2019 | 2019 | Investor |
| First Steamship S.A. | Shining Steamship | International | 100.00% | 100.00% | 100.00% | The company directly |
| International S.A. | transportation and | (indirectly) holds more than | ||||
| shipping agency | 50% of its subsidiaries | |||||
| First Steamship S.A. | Excellent Steamship | International | 100.00% | 100.00% | 100.00% | The company directly |
| International S.A. | transportation and | (indirectly) holds more than | ||||
| shipping agency | 50% of its subsidiaries | |||||
| Ahead Capital Ltd. | Grand Ocean Retail | Investment holding | 1.79% | 1.79% | 1.79% | The company directly |
| Group Ltd. | company | (indirectly) holds more than | ||||
| 50% of its subsidiaries | ||||||
| First Mariner | First Mariner Capital | Investment holding | 100.00% | 100.00% | 100.00% | The company directly |
| Holding Ltd. | Ltd. | company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| First Mariner | Mariner Far East Ltd. | Investment holding | 100.00% | 100.00% | 100.00% | The company directly |
| Holding Ltd. | company | (indirectly) holds more than | ||||
| 50% of its subsidiaries | ||||||
| First Mariner Capital | Mariner Capital Ltd. |
Investment holding | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | company | (indirectly) holds more than | ||||
| 50% of its subsidiaries | ||||||
| First Mariner Capital | Morgan Finance Ltd. |
Loan company | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | (indirectly) holds more than | |||||
| 50% of its subsidiaries | ||||||
| First Mariner Capital | Morton Securities Ltd. |
Securities and | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Securities underwriting | (indirectly) holds more than | ||||
| company | 50% of its subsidiaries | |||||
| Mariner Capital Ltd. | Mariner Finance Ltd. | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| leasing company | (indirectly) holds more than | |||||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Shanghai Youxin Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Suzhou Youcheng Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Nanjing Youcheng Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Nantong Youcheng | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Car Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Huaian Youcheng Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Hefei Youxin Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Wuhan Youxin Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Qingdao Youcheng | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Car Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Weifang Youcheng | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Car Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Chongqing Youren Car | Automobile Finance |
100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries |
13
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
| Shareholding | ||||||
|---|---|---|---|---|---|---|
| Name of | Name of | Principal | June 30, | December 31, | June 30, | Name of |
| Investor | Subsidiary | activity | 2020 | 2019 | 2019 | Investor |
| Mariner Finance | Fuzhou Youli Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Dongguan Youcheng | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Car Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Guangzhou Youqiang | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Car Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Ningbo Youren Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Changsha Youli Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Service Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Xian Youcheng Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Xiamen Youhon Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Chengdu Youcheng | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Car Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Xuzhou Youhon Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Lianyungang Youren | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Car Service Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Jinhua Youcheng Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Suqian Youcheng Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Jinan Youli Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Yancheng Youxin Car | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Leasing Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Mariner Finance | Zhongshan Youcheng | Automobile Finance | 100.00% | 100.00% | 100.00% | The company directly |
| Ltd. | Car Rental Co., Ltd. | leasing company | (indirectly) holds more than | |||
| 50% of its subsidiaries | ||||||
| Grand Ocean Retail | Grand Citi Ltd. | Investment holding | 100.00% | 100.00% | 100.00% | The company directly |
| Group Ltd. | company | (indirectly) holds more than | ||||
| 50% of its subsidiaries | ||||||
| Grand Citi Ltd. |
Grand Ocean | Trading of cosmetics, | 100.00% | 100.00% | 100.00% | The company directly |
| Department Store | furnishings, etc. | (indirectly) holds more than | ||||
| Group Ltd. | 50% of its subsidiaries | |||||
| Grand Ocean | Suzhou Grand Ocean | Trading of cosmetics, | - % | - % | 86.67% | The company directly |
| Department Store | Department Store Ltd. | furnishings, etc. | (indirectly) holds more than | |||
| Group Ltd. | 50% of its subsidiaries. | |||||
| Complete liquidation | ||||||
| procedures in June 2019. | ||||||
| Grand Ocean | Nanjing Grand Ocean | Trading of cosmetics, | 100.00% | 100.00% | 100.00% | The company directly |
| Department Store | Department Store Ltd. | furnishings, etc. | (indirectly) holds more than | |||
| Group Ltd. | 50% of its subsidiaries |
14
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
| Shareholding | ||||||
|---|---|---|---|---|---|---|
| Name of | Name of | Principal | June 30, | December 31, | June 30, | Name of |
| Investor | Subsidiary | activity | 2020 | 2019 | 2019 | Investor |
| Grand Ocean | Fuzhou Grand Ocean | Trading of cosmetics, | 100.00% | 100.00% | 100.00% | The company directly |
| Department Store | Commercial Ltd. | furnishings, etc. | (indirectly) holds more than | |||
| Group Ltd. | (Fuzhou Zhongcheng | 50% of its subsidiaries | ||||
| Grand Ocean | ||||||
| Department Store Ltd.) | ||||||
| Grand Ocean | Quanzhou Grand | Trading of cosmetics, | 100.00% | 100.00% | 100.00% | The company directly |
| Department Store | Ocean Department | furnishings, etc. | (indirectly) holds more than | |||
| Group Ltd. | Store Ltd. | 50% of its subsidiaries | ||||
| Grand Ocean | Shanghai Jing Xuan | Trading of cosmetics, | 100.00% | 100.00% | 100.00% | The company directly |
| Department Store | Business Management | furnishings, etc. | (indirectly) holds more than | |||
| Group Ltd. | Ltd. | 50% of its subsidiaries | ||||
| Grand Ocean | Fuzhou Jiaruixing | Management | - % | 100.00% | 100.00% | The company directly |
| Department Store | Business | consulting business, | (indirectly) holds more than | |||
| Group Ltd. | Administration Ltd. | and trading of | 50% of its subsidiaries | |||
| cosmetics, | ||||||
| furnishings, etc. | ||||||
| Quanzhou Grand | Wuhan Zhongshan | Trading of cosmetics, | 30.00% | 30.00% | 30.00% | The company directly |
| Ocean Department | Grand Ocean | furnishings, etc. | (indirectly) holds more than | |||
| Store Ltd. | Department Store Ltd. | 50% of its subsidiaries | ||||
| Nanjing Grand | Suzhou Grand Ocean | Trading of cosmetics, | - % | - % | 6.66% | The company directly |
| Ocean Department | Department Store Ltd | furnishings, etc. | (indirectly) holds more than | |||
| Store Ltd. | 50% of its subsidiaries. | |||||
| Complete liquidation | ||||||
| procedures in June 2019. | ||||||
| Nanjing Grand | Nanjing Grand Ocean | Trading of cosmetics, | 100.00% | 100.00% | 100.00% | The company directly |
| Ocean Department | Department Store | furnishings, etc. | (indirectly) holds more than | |||
| Store Ltd. | Hefei Ltd. | 50% of its subsidiaries | ||||
| Nanjing Grand | Fuzhou Grand Ocean | Trading of cosmetics, | 57.13% | 57.13% | 57.13% | The company directly |
| Ocean Department | World Department | furnishings, etc. | (indirectly) holds more than | |||
| Store Ltd. | Store Ltd. | 50% of its subsidiaries | ||||
| Fuzhou Grand | Fuzhou Grand Ocean | Trading of cosmetics, | 100.00% | 100.00% | 100.00% | The company directly |
| Ocean Commercial | Jingdian Commercial | furnishings, etc. | (indirectly) holds more than | |||
| Ltd. (Fuzhou | Ltd. (Fuzhou Grand | 50% of its subsidiaries | ||||
| Zhongcheng Grand | Ocean Department | |||||
| Ocean Department | Store Ltd.) | |||||
| Store Ltd.) | ||||||
| Fuzhou Grand | Fuzhou Grand Ocean | Trading of cosmetics, | 14.29% | 14.29% | 14.29% | The company directly |
| Ocean Commercial | World Department | furnishings, etc. | (indirectly) holds more than | |||
| Ltd. (Fuzhou | Store Ltd. | 50% of its subsidiaries | ||||
| Zhongcheng Grand | ||||||
| Ocean Department | ||||||
| Store Ltd.) | ||||||
| Fuzhou Grand | Wuhan Zhongshan | Trading of cosmetics, | 70.00% | 70.00% | 70.00% | The company directly |
| Ocean Commercial | Grand Ocean | furnishings, etc. | (indirectly) holds more than | |||
| Ltd. (Fuzhou | Department Store Ltd. | 50% of its subsidiaries | ||||
| Zhongcheng Grand | ||||||
| Ocean Department | ||||||
| Store Ltd.) | ||||||
| Fuzhou Grand | Fuzhou Jiaruixing | Management | 100.00% | - % | - % | The company directly |
| Ocean Commercial | Business | consulting business, | (indirectly) holds more than | |||
| Ltd. (Fuzhou | Administration Ltd. | and trading of | 50% of its subsidiaries | |||
| Zhongcheng Grand | cosmetics,furnishings, | |||||
| Ocean Department | etc. | |||||
| Store Ltd.) | ||||||
| Fuzhou Grand | Fuzhou Grand Ocean | Trading of cosmetics, | 14.29% | 14.29% | 14.29% | The company directly |
| Ocean Jingdian | World Department | furnishings, etc. | (indirectly) holds more than | |||
| Commercial Ltd. | Store Ltd. | 50% of its subsidiaries | ||||
| (Fuzhou Grand | ||||||
| Ocean Department | ||||||
| Store Ltd.) |
15
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
| Shareholding | ||||||
|---|---|---|---|---|---|---|
| Name of | Name of | Principal | June 30, | December 31, | June 30, | Name of |
| Investor | Subsidiary | activity | 2020 | 2019 | 2019 | Investor |
| Wuhan Zhongshan | Wuhan Optics Valley | Trading of cosmetics, | 100.00% | 100.00% | 100.00% | The company directly |
| Grand Ocean | Grand Ocean | furnishings, etc. | (indirectly) holds more than | |||
| Department Store | Department Store Ltd. | 50% of its subsidiaries | ||||
| Ltd. | ||||||
| Wuhan Zhongshan | Xiangtan Grand Ocean | Trading of cosmetics, | 50.00% | 50.00% | 50.00% | The company directly |
| Grand Ocean | Department Store Ltd. | furnishings, etc. | (indirectly) holds more than | |||
| Department Store | 50% of its subsidiaries. It was | |||||
| Ltd. | closed on December 31, 2018, | |||||
| and it was processed in the | ||||||
| liquidation process. | ||||||
| Wuhan Zhongshan | Chongqing Optics | Trading of cosmetics, | 50.00% | 50.00% | 50.00% | The company directly |
| Grand Ocean | Valley Grand Ocean | furnishings, etc. | (indirectly) holds more than | |||
| Department Store | Department Store Ltd. | 50% of its subsidiaries | ||||
| Ltd. | ||||||
| Wuhan Zhongshan | Wuhan Longyang | Trading of cosmetics, | 50.00% | 50.00% | 50.00% | The company directly |
| Grand Ocean | Grand Ocean | furnishings, etc. | (indirectly) holds more than | |||
| Department Store | Department Store Ltd. | 50% of its subsidiaries | ||||
| Ltd. | ||||||
| Wuhan Zhongshan | Hengyang Grand | Trading of cosmetics, | 100.00% | 100.00% | 100.00% | The company directly |
| Grand Ocean | Ocean Department | furnishings, etc. | (indirectly) holds more than | |||
| Department Store | Store Ltd. | 50% of its subsidiaries | ||||
| Ltd. | ||||||
| Wuhan Zhongshan | Shiyan Grand Ocean | Trading of cosmetics, | 100.00% | 100.00% | 100.00% | The company directly |
| Grand Ocean | Modern Shopping Ltd. | furnishings, etc. | (indirectly) holds more than | |||
| Department Store | 50% of its subsidiaries | |||||
| Ltd. | ||||||
| Wuhan Guanggu | Xiangtan Grand Ocean | Trading of cosmetics, | 50.00% | 50.00% | 50.00% | The company directly |
| Grand Ocean | Department Store Ltd. | furnishings, etc. | (indirectly) holds more than | |||
| Department Store | 50% of its subsidiaries. It was | |||||
| Ltd. | closed on December 31, 2018, | |||||
| and it was processed in the | ||||||
| liquidation process. | ||||||
| Wuhan Optics | Chongqing Optics | Trading of cosmetics, | 50.00% | 50.00% | 50.00% | The company directly |
| Valley Grand Ocean | Valley Grand Ocean | furnishings, etc. | (indirectly) holds more than | |||
| Department Store | Department Store Ltd. | 50% of its subsidiaries | ||||
| Ltd. | ||||||
| Wuhan Optics | Wuhan Longyang | Trading of cosmetics, | 50.00% | 50.00% | 50.00% | The company directly |
| Valley Grand Ocean | Grand Ocean | furnishings, etc. | (indirectly) holds more than | |||
| Department Store | Department Store Ltd. | 50% of its subsidiaries | ||||
| Ltd. | ||||||
| Wuhan Optics | Yichang Grand Ocean | Trading of cosmetics, | 99.00% | 99.00% | 99.00% | The company directly |
| Valley Grand Ocean | Department Store Ltd. | furnishings, etc. | (indirectly) holds more than | |||
| Department Store | 50% of its subsidiaries | |||||
| Ltd. | ||||||
| Wuhan Longyang | Yichang Grand Ocean | Trading of cosmetics, | 1.00% | 1.00% | 1.00% | The company directly |
| Grand Ocean | Department Store Ltd. | furnishings, etc. | (indirectly) holds more than | |||
| Department Store | 50% of its subsidiaries | |||||
| Ltd. | ||||||
| Nanjing Grand | Fuzhou Grand Ocean | Trading of cosmetics, | 14.29% | 14.29% | 14.29% | The company directly |
| Ocean Department | World Department | furnishings, etc. | (indirectly) holds more than | |||
| Store Hefei Ltd. | Store Ltd. | 50% of its subsidiaries |
(ii) List of subsidiaries which are not included in the consolidated financial statements: None.
16
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
- (c) Rent lease
The Group chooses to adopt practical expedient practices for all rent concessions leases that meet all of the following conditions, and does not evaluate whether it is a lease modification:
-
Rent concessions that occur as a direct result of the COVID-19 pandemic;
-
The change in the lease payment results in the revised consideration of the lease being almost the same or smaller than the consideration before the change;
-
Any concession in lease payments only affects payments that were originally due before June 30, 2021; and
-
There is no substantial change in other terms and conditions of the lease.
Under practical expedient practices, when rent concessions cause changes in lease payments, the changes are recognized in profit and loss when the event or situation that initiates rent concessions occurs.
(d) Income taxes
The income tax expenses have been prepared and disclosed in accordance with paragraph B12 of IAS 34, Interim Financial Reporting.
Income tax expenses for the period are best estimated by multiplying pre-tax income for the interim reporting period by the effective annual tax rate as forecasted by the management. This should be recognized fully as tax expense for the current period (and allocated to current and deferred taxes based on its proportionate size).
Temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and their respective tax bases shall be measured based on the tax rates that have been enacted or substantively enacted at the time of the asset or liability is recovered or settled, and be recognized directly in equity or other comprehensive income as tax expense.
(5) Significant accounting assumptions and judgments, and major sources of estimation uncertainty:
The preparation of the consolidated financial statements in conformity with the Regulations and IFRSs (in accordance with IAS 34 “ Interim Financial Reporting ” and endorsed by the FSC) requires management to make judgments, estimates and assumptions that affect the application of the accounting policies and the reported amount of assets, liabilities, income and expenses. Actual results may differ from these estimates.
In preparing the consolidated financial report, the significant judgments made by management when adopting the accounting policies of the consolidated company and the main sources of estimation uncertainty are consistent with note 5 of the 2019 consolidated financial report.
17
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(6) Explanation of significant accounts:
Except the following explanation mentioned below, the explanation of significant accounts described in the consolidated financial statements are the same as those in the consolidated financial statements for the year ended December 31, 2019. For the related information, please refer to note 6 of the consolidated financial statements for the year ended December 31, 2019.
- (a) Cash and cash equivalents
| Petty cash Demand deposits Time deposits Total |
June 30, 2020 $ 28,455 3,671,873 142,595 $ 3,842,923 |
December 31, 2019 36,544 4,900,655 212,077 5,149,276 |
June 30, 2019 |
|---|---|---|---|
| 19,511 4,423,528 375,826 4,818,865 |
Please refer to note 6(z) for the sensitivity analysis and interest rate risk of the financial assets and liabilities of the Group.
b) Current financial assets and liabilities at fair value through profit or loss
| June 30, 2020 Mandatorily measured at fair value through profit or loss: Non-derivative financial assets Shares of stock of listed companies $ 132,607 Beneficiary certificates 11,659 Total $ 144,266 Financial liabilities held-for-trading Embedded derivatives Call and put rights of convertible bonds $ - |
December 31, 2019 150,513 12,353 162,866 2,622 |
June 30, 2019 159,191 12,568 171,759 3,856 |
|---|---|---|
(i) Please refer to note 6(z) for disclosure of credit risk and market risk of all financial instruments mentioned above.
(ii) The financial assets mentioned above had not been pledged as collateral.
(c) Financial assets measured at amortized cost—current and non-current
| Corporate bonds—Skyfame Realty Holdings Ltd. Preference shares—Jiawang Assets Development Co., Ltd. |
June 30, 2020 $ - 59,900 $ 59,900 |
December 31, 2019 - 29,900 29,900 |
June 30, 2019 534,232 - |
|---|---|---|---|
| 534,232 |
18
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
-
(i) On June 15, 2018, the Group's Board of Directors had passed a resolution during the meeting to purchase a one-year unsecured 10% corporate bond issued by Skyfame Realty Holdings Ltd. at par value of $ 921,600 thousand (US$ 30,000 thousand). The Group assesses that the objective is to hold the asset to collect the contractual cash flows until its maturity date, and the cash flows of financial assets are solely payments of principal and interest on the principal amount outstanding; therefore, the financial asset was reported as financial asset measured at amortized cost. On January 28, 2019 and July 22, 2019, the Group's Board of Directors had agreed to Skyfame Realty Holdings Ltd. redemption US$ 12,800 thousand and US$ 17,200 thousand of unsecured corporate bond in advance. Moreover, the aforesaid amount in financing was zero, zero and $ 147,727 thousand (US$ 4,756 thousand) as of June 30, 2020, December 31, 2019 and June 30, 2019.
-
(ii) For credit risk, please refer to note 6(z).
-
(iii) The financial assets of the Group had been pledged as collateral for borrowings. Please refer to note 8
(d) Accounts receivables
| Current Accounts receivables Less: Allowance for impairment Leases payment receivables (included operating lease) Less: Unearned interest Allowance for impairment Subtotal of current asset Non-current Leases payment receivables Less: Unearned interest Allowance for impairment Subtotal of non-current asset Total |
June 30, 2020 $ 274,184 (11,042) 263,142 857,030 (121,206) (49,656) 686,168 949,310 592,967 (43,070) (34,200) 515,697 $ 1,465,007 |
December 31, 2019 167,306 - 167,306 946,753 (144,541) (28,417) 773,795 941,101 894,892 (76,753) (27,529) 790,610 1,731,711 |
June 30, 2019 223,135 - 223,135 1,032,932 (173,536) (52,025) 807,371 1,030,506 752,370 (60,861) (36,860) 654,649 1,685,155 |
|---|---|---|---|
-
(i) The Group’s main accounts receivable in rental department in China are credit card payments collected from banks. The average credit period for credit card payments is 2 to 3 days, and there is no doubt that they cannot be collected.
-
(ii) The Group applies the simplified approach to provide for its expected credit losses, i.e. the use of lifetime expected loss provision for all receivables. To measure the expected credit losses, trade receivables have been grouped based on shared credit risk characteristics and the days past due, as well as incorporated forward looking information.
19
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
1) The loss allowance provision in lease department in China was determined as follows:
| Current 1 to 30 days past due 31 to 60 days past due 61 to 90 days past due More than 91 days past due(Note) Current 1 to 30 days past due 31 to 60 days past due 61 to 90 days past due More than 91 days past due(Note) Current 1 to 30 days past due 31 to 60 days past due 61 to 90 days past due More than 91 days past due(Note) |
June 30, 2020 | Loss allowance provision 3,841 1,211 2,465 4,863 71,476 |
|||
|---|---|---|---|---|---|
| Gross carrying amount of leases payment receivable |
Weighted-average loss rate |
||||
| $ 1,120,529 0.34% 40,022 3.03% 16,778 14.69% 17,298 28.11% 91,094 78.46% $ 1,285,721 December 31, 2019 |
|||||
83,856 |
|||||
Loss allowance provision 2,148 1,974 2,236 62 49,526 |
|||||
| Gross carrying amount of leases payment receivable |
Weighted-average loss rate |
||||
| $ 1,445,310 87,424 16,643 215 70,759 $ 1,620,351 |
0.15% 2.26% 13.44% 28.85% 69.99% June 30, 2019 |
||||
55,946 |
|||||
Loss allowance provision 1,970 2,941 4,751 16,718 62,505 |
|||||
| Gross carrying amount of leases payment receivable |
Weighted-average loss rate |
||||
| $ 1,257,104 117,860 34,041 53,398 88,502 $ 1,550,905 |
0.16% 2.50% 13.96% 31.31% 70.63% |
||||
88,885 |
Note: As of June 30, 2020, December 31, 2019 and June 30, 2019 ,the Group had filed lawsuits for colleting the overdue receivables from leasing business with total amount of $ 15,793 thousand (CNY 3,773 thousand), $ 8,078 thousand (CNY 1,873 thousand) and $82,150 thousand (CNY 18,183 thousand). The Group assessed the recoverability of those overdue receivables, and recognized provision for allowance of $11,755 thousand (CNY 2,809 thousand), $ 6,281 thousand (CNY 1,457 thousand) and $ 45,929 thousand (CNY 10,051 thousand) less unearned interests and guarantee deposit.
20
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
- 2) The retail department of the group in China is a leasing type manufacturer. Due to the impact of the COVID-19, some accounts have been delayed in payment. Therefore, the simplified method for the lease type accounts receivable is used to estimate the expected credit loss as follows:
| 1 to 90 days past due 91 to 180 days past due 181 to 270 days past due 271 to 365 days past due More than 365 days past due |
June 30, 2020 | Loss allowance provision - - 862 2,896 7,284 |
|||
|---|---|---|---|---|---|
| Gross carrying amount of leases payment receivable |
Weighted-average loss rate |
||||
| $ 74,673 11,451 11,038 8,778 7,284 $ 113,224 |
0% 0% 8% 33% 100% |
||||
11,042 |
- 3) Impairment loss department in accordance with IFRS9 analysis of accounts receivables in freight department was as follows:
| Current Current Current |
June 30, 2020 | Loss allowance provision - |
|||
|---|---|---|---|---|---|
| Gross carrying amount of AR Weighted-average loss rate $ 18,615 - December 31, 2019 |
Weighted-average loss rate |
||||
| Loss allowance provision - |
|||||
| Gross carrying amount of AR $ 23,426 |
Weighted-average loss rate |
||||
| - June 30, 2019 |
|||||
| Loss allowance provision - |
|||||
| Gross carrying amount of AR $ 24,602 |
Weighted-average loss rate |
||||
| - |
- 4) Impairment loss department in accordance with IFRS9 analysis of accounts receivables in other segment in Taiwan was as follows:
| Current Current Current |
June 30, 2020 | Loss allowance provision - |
|||
|---|---|---|---|---|---|
| Gross carrying amount of AR Weighted-average loss rate $ 14,450 - December 31, 2019 |
Weighted-average loss rate |
||||
| Loss allowance provision - |
|||||
| Gross carrying amount of AR $ - |
Weighted-average loss rate |
||||
| - June 30, 2019 |
|||||
| Loss allowance provision - |
|||||
| Gross carrying amount of AR $ 9,124 |
Weighted-average loss rate |
||||
| - |
21
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(iii) The movements in the allowance for accounts receivables were as follows:
| Balance on January 1, 2020 and 2019 Impairment losses recognized Amount written off due to uncollectible this year Foreign exchange gain (loss) Balance on June 30, 2020 and 2019 |
For the six months ended June 30 2020 2019 $ 55,946 52,025 45,611 36,785 (4,213) - (2,446) 75 $ 94,898 88,885 |
|---|---|
| 2020 $ 55,946 45,611 (4,213) (2,446) $ 94,898 |
(iv) Expiration analysis of the Group lease payments to report the undiscounted lease payments to be received in the future
| Below 1 year 1 to 2 year past due 2 to 3 year past due Gross investment in the lease Unearned revenue Present value of minimum lease payments receivable |
June 30, 2020 |
December 31, 2019 |
June 30, 2019 |
|---|---|---|---|
| $ 857,030 445,094 147,873 1,449,997 (164,276) |
946,753 613,483 281,409 1,841,645 (221,294) 1,620,351 |
1,032,932 620,824 131,546 1,785,302 (234,397) |
|
| $ 1,285,721 |
1,550,905 | ||
- (v) The Group and the financial institution shall sign the accounts receivable and sales contract, and the Group shall guarantee the receivables for all receivables that can’t be recovered (whether delayed or defaulted) within a certain period of time, and retain the accounts receivable. Almost all risks and rewards are therefore not eligible for excluded financial assets. The carrying amounts of the transferred receivables and related financial liabilities not excluded in the reporting date are as follows:
| Resale company CDIB International Leasing Corp. Resale company CDIB International Leasing Corp. |
June 30,2020 | June 30,2020 | Guarantee **item ** |
|||
|---|---|---|---|---|---|---|
| Transferred accounts receivable amount $ 134,059 |
Credit lines 83,706 December |
Advanced amount(recognized under Short-term borrowings) 78,199 31,2019 |
||||
| Transferred accounts receivable amount $ 92,855 |
Credit lines 86,236 |
Advanced amount(recognized under Short-term borrowings) 67,019 |
||||
22
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
| Resale company CDIB International Leasing Corp. |
June 30,2019 | June 30,2019 | ||||
|---|---|---|---|---|---|---|
| Transferred accounts receivable amount $ 40,585 |
Credit lines 45,180 |
Advanced amount(recognized under Short-term borrowings) 40,585 |
Range of interest rates Guarantee item 6.5% Accounts receivables |
Guarantee **item ** |
||
-
(vi) For credit risk information, please refer to note 6(z).
-
(vii) Details of the above notes receivable and accounts receivable as guarantee for bank loans and financing quota. Please refer to note 8.
-
(e) Other receivables
| Other receivables–transfer of equity shares Other receivables–loans Other receivables–lease deposit Other receivables–others Less: Allowance for impairment |
June 30, 2020 $ - 9,656 83,846 111,091 (954) $ 203,639 |
December 31, 2019 - 15,824 63,384 149,404 - 228,612 |
June 30, 2019 18,781 56,927 - 111,225 (18,781) 168,152 |
|
|---|---|---|---|---|
-
(i) The other receivables–loans arise from the demand of short-term financing by the car rental platform, and obtain collateral when necessary. Furthermore, other receivables–others are the advance payment in accordance with the promotions held by retail department and venders. Since the Group and the vendors are in a long-term business relationship, the Group has considered historical experience and believed that they were less doubtful of the recoverability of these receivables. The Group assessed the aforesaid other receivables as the financial assets with low credit risk and measured loss allowances at an amount as 12-month expected credit loss. Management believed that there were less doubtful of credit losses.
-
(ii) The Group sold its 100% equity of Tong-ling Grand Ocean Department Store in December 2016. The selling price was $ 48,549 thousand (CNY 10,000 thousand). As of June 30, 2020, the transfer amount that has not yet been received is $ 18,781 thousand (CNY 4,157 thousand), and the payments should be collected by May 15, 2017 according to the contract. The Group has filed a lawsuit against the transferee company in 2018, but the recoverability of the amount was assessed and the impairment loss of $18,995 thousand (CNY 4,157 thousand) was recognized on December 31, 2018, under the expected credit loss of the statement of comprehensive income. On February 27, 2019, the court ruled in favor of the Group. In December 2019, the transferee company provided its property for payment. Thus, the Group reversed the expected credit loss amounting to CNY 4,157 thousand.
-
(iii) Since the rental agreement of, Xiangtan Grand Ocean Department Store Co., Ltd. (Xiangtan) one of the Group's subsidiaries, have reached its maturity in December 2018, the Group ceased Xiangtan's business operation, wherein a security deposit amounting to CNY 15,000 thousand is expected to be received. Xiangtan had already returned the property to its owner, Xiangyuan Industrial Development Co., Ltd. (Xiangyuan), but failed to receive the security deposit. In order to receive the payment and begin the liquidation process, Xiangtan filed a lawsuit against Xiangyuan. On July 1, 2019, the people's court ordered Xiangyuan to pay the amount of CNY
23
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
14,700 thousand to Xiangtan. However, Xiangyuan disagreed with the court's decision, therefore, filed an appeal on November 13, 2019, wherein it was denied on January 16, 2020. Furthermore, Xiangtan filed an appeal to the court to freeze the property of Xiangyuan, in which the court granted the approval do to so. After a thorough investigation by the court, it was found that Xiangyuan has enough property to pay for the security deposit. As a result, the Group assessed that amount of $ 61,524 thousand (CNY 14,700 thousand) should have no impairment concern.
The movements in the allowance for other receivables were as follows:
| Balance on January 1, 2020 and 2019 Recognized impairment loss Foreign exchange losses Balance on June 30, 2020 and 2019 |
For the six months ended June 30 |
For the six months ended June 30 |
For the six months ended June 30 |
|
|---|---|---|---|---|
| 2020 | 2019 | |||
| $ - 973 (19) |
18,608 - 173 18,781 |
|||
$ 954 |
-
(f) Non-current assets classified as held for sale
-
(i) The amount of the non-current assets to be disposed of and the related interests are as follows:
| June 30, 2020 Investments accounted for using equity method $ 174,677 Amount of cumulative income or expense recognized in other comprehensive income relating to the non-current assets classified as held for sale Exchange difference arising from the translation of the financial statements of the foreign operating institutio $ (6,118) Revaluation surplus of property 33,894 Total comprehensive income $ 27,776 |
June 30, 2020 |
December31, 2019 |
December31, 2019 |
June 30, 2019 |
|
|---|---|---|---|---|---|
| $ 174,677 |
283,041 (3,237) 33,894 30,657 |
344,828 | |||
| 6,037 33,894 |
|||||
$ 27,776 |
39,931 |
As of June 30, 2020, December 31, 2019 and June 30, 2019, the non-recurring fair value measurement for the investments accounted for using equity method were measured at $ 174,677 thousand, $ 283,041 thousand and $ 344,828 thousand, based on observable inputs which are the measurement basis of the price in similar transaction or in the same industry, and their fair value are in the first level, respectively.
The non-current assets classified as held for sale of the Group are estimated using the market valuation technique to estimate the fair value of the non-current assets classified as held for sale, using the recent transaction price of the same or similar transactions in the market as the observable inputs.
For the six months ended June 30, 2020 and 2019, the above-mentioned non-current assets classified as held for sale were measured at a book value and fair value less than the cost of sales, and were recognized as impairment loss of $ 105,483 thousand (US$ 3,514 thousand), and reversal of impairment gain of $ 84,329 thousand (US$ 2,722 thousand).
24
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
-
(ii) On December 7, 2018, the board of directors of the Group 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 Group 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, 2019. 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.
-
(iii) On December 7, 2018, the board of directors of the Group resolved to sale the investment of —
-
equity method Sandmartin International Holdings Limited; it has started to conduct the related sales and is expected to complete the sales within one year, and the investment using the equity method will be reported under the non-current assets classified as held for sale. As of December 31, 2019, the aforementioned assets had not been sold due to the circumstances which were previously considered unlikely to happen. The Group had taken necessary actions in response. Now the Group is actively looking for purchaser with reasonable prices, and reasonably expects to complete the sales within one year.
-
(iv) The non-current assets classified as held for sale of the Group had not been pledged as collateral.
-
(g) Investments accounted for using equity method
The Group's investments accounted for using the equity method at the reporting date were as follows:
| Investee | June 30, 2020 $ - 193,017 9,091 684,016 - $ 886,124 |
December 31, 2019 - 215,015 9,643 678,892 6,076 909,626 |
June 30, 2019 6,855 110,023 - - - 116,878 |
|---|---|---|---|
| Beijing ShouHai International Economics and Technology Consultant Service Co., Ltd. Taiwan Environment Scientific Co., Ltd. Jiawang Assets Development Co., Ltd. Da Yu Financial Holdings Limited Hainan Sanhe Licheng Business Service Co., Ltd. |
25
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
-
-
-
(i) Aggregation of financial information individually insignificant associates' equity
The Group's financial information for investments accounted for using the equity method that are individually insignificant were as follows:
| Carrying amount of individually insignificant associates’ equity Attributable to the Group: Gain(Loss) from continuing operations Other comprehensive income Total comprehensive income |
June 30, 2020 December 31, 2019 June 30, 2019 $ 886,124 909,626 116,878 For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 $ (3,023) (3,380) (5,027) 7,414 (13,401) 13,935 (6,985) 15,528 $ (16,424) 10,555 (12,012) 22,942 |
June 30, 2020 December 31, 2019 June 30, 2019 $ 886,124 909,626 116,878 For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 $ (3,023) (3,380) (5,027) 7,414 (13,401) 13,935 (6,985) 15,528 $ (16,424) 10,555 (12,012) 22,942 |
June 30, 2020 December 31, 2019 June 30, 2019 $ 886,124 909,626 116,878 For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 $ (3,023) (3,380) (5,027) 7,414 (13,401) 13,935 (6,985) 15,528 $ (16,424) 10,555 (12,012) 22,942 |
June 30, 2020 December 31, 2019 June 30, 2019 $ 886,124 909,626 116,878 For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 $ (3,023) (3,380) (5,027) 7,414 (13,401) 13,935 (6,985) 15,528 $ (16,424) 10,555 (12,012) 22,942 |
June 30, 2020 December 31, 2019 June 30, 2019 $ 886,124 909,626 116,878 For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 $ (3,023) (3,380) (5,027) 7,414 (13,401) 13,935 (6,985) 15,528 $ (16,424) 10,555 (12,012) 22,942 |
|---|---|---|---|---|---|
| 2019 (3,380) 13,935 |
2020 | 2019 | |||
| $ (3,023) (13,401) $ (16,424) |
(5,027) (6,985) |
7,414 15,528 |
|||
10,555 |
(12,012) |
22,942 |
- (ii) Guarantees
There is no guarantee in investments using equity methods of the Group.
- (iii) The unreviewed financial statements of investments accounted for using equity method
Investments were accounted for by the equity method, and the share of profit or loss and other comprehensive income of those investments were calculated based on the financial statements that had not been reviewed. Except for Taiwan Environment Scientific Co., Ltd. has reviewed by CPA.
- (h) Material non-controlling interests of subsidiaries
The material non-controlling interests of a subsidiary were as follows:
| Name of Subsidiary | Mainoperation/ Percentage of non-controlling interests |
Mainoperation/ Percentage of non-controlling interests |
|---|---|---|
| place June 30, 2020 China/Cayman Islands 42.76% |
December 31, 2019 June 30, 2019 45.47% 45.47% |
|
| GRAND OCEAN RETAIL GROUP LTD. |
The following information of the aforementioned subsidiary has been prepared in accordance with the IFRSs endorsed by the FSC. Intra-group transactions were not eliminated in this information.
Collective financial information of Grand Ocean Retail Group Ltd.
| Current assets Non-current assets Current liabilities Non-current liabilities Non-controlling interests Net assets |
June 30, 2020 $ 4,368,315 19,216,553 (6,687,091) (8,905,778) - $ 7,991,999 |
December 31, 2019 5,680,778 20,537,955 (7,401,648) (9,913,540) - 8,903,545 |
June 30, 2019 5,305,406 21,546,160 (6,393,816) (11,395,201) (2,096) |
|
|---|---|---|---|---|
9,060,453 |
26
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
| Non-controlling interests Sales revenue Profit (loss) Other comprehensive income (loss) Comprehensive income (loss) Profit (loss), attributable to non-controlling interests Comprehensive income (loss), attributable to non-controlling interests Net cash flows from operating activities Net cash flows from investing activities Net cash flows from financing activities Effect of exchange rate changes Net decrease in cash and cash equivalents |
$ 3,417,378 4,048,441 4,120,300 For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 $ 1,080,423 1,551,941 1,966,036 3,331,620 $ (90,015) 84,520 (217,011) 286,691 (163,966) (141,851) (265,403) 74,757 $ (253,981) (57,331) (482,414) 361,448 $ (38,491) 39,251 (96,075) 127,050 $ (108,602) (24,157) (212,181) 158,217 For the six months ended June 30 2020 2019 $ (1,148,165) (572,896) (47,968) (308,225) (11,507) (452,927) (116,857) 58,513 $ (1,324,497) (1,275,535) |
$ 3,417,378 4,048,441 4,120,300 For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 $ 1,080,423 1,551,941 1,966,036 3,331,620 $ (90,015) 84,520 (217,011) 286,691 (163,966) (141,851) (265,403) 74,757 $ (253,981) (57,331) (482,414) 361,448 $ (38,491) 39,251 (96,075) 127,050 $ (108,602) (24,157) (212,181) 158,217 For the six months ended June 30 2020 2019 $ (1,148,165) (572,896) (47,968) (308,225) (11,507) (452,927) (116,857) 58,513 $ (1,324,497) (1,275,535) |
$ 3,417,378 4,048,441 4,120,300 For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 $ 1,080,423 1,551,941 1,966,036 3,331,620 $ (90,015) 84,520 (217,011) 286,691 (163,966) (141,851) (265,403) 74,757 $ (253,981) (57,331) (482,414) 361,448 $ (38,491) 39,251 (96,075) 127,050 $ (108,602) (24,157) (212,181) 158,217 For the six months ended June 30 2020 2019 $ (1,148,165) (572,896) (47,968) (308,225) (11,507) (452,927) (116,857) 58,513 $ (1,324,497) (1,275,535) |
|---|---|---|---|
| 2020 $ 1,080,423 $ (90,015) (163,966) $ (253,981) $ (38,491) $ (108,602) |
2019 | ||
| 1,551,941 | |||
| 84,520 (141,851) |
|||
| (57,331) | |||
39,251 |
|||
(24,157) |
|||
| 2020 $ (1,148,165) (47,968) (11,507) (116,857) $ (1,324,497) |
27
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(i) Property, plant and equipment
The cost, depreciation, and impairment of the property, plant and equipment of the Group were as follows:
| Cost or deemed cost: Balance at January 1, 2020 Additions Inventory transfer Other reclassifications Disposals and obsolescence Effect of change in foreign exchange rates Balance at June 30, 2020 Balance at January 1, 2019 Additions Other reclassifications Disposals and obsolescence Effect of change in foreign exchange rates Balance at June 30, 2019 Depreciation and impairment loss: Balance at January 1, 2020 Depreciation Disposals and obsolescence Effect of change in foreign exchange rates Balance at June 30, 2020 Balance at January 1, 2019 Depreciation Disposals and obsolescence Effect of change in foreign exchange rates Balance at June 30, 2019 Carrying amounts: Balance at January 1, 2020 Balance at June 30, 2020 Balance at January 1, 2019 Balance at June 30 2019 |
Land $ 126,409 - - - - - |
Buildings 3,689,371 100 - - - (106,045) |
Transportation equipment 132,536 21,902 9,302 - (25,315) (3,808) |
Vessels 7,982,851 760 - - - (119,434) |
Office equipment 241,431 988 - 1,499 (5,251) (6,859) 231,808 320,672 8,652 1,320 (41,470) 3,376 |
Leasehold improvement 6,574,410 15,528 - 41,494 (253,411) (188,829) |
Construction inprogress 962,528 38,337 - (42,993) - (28,143) 929,729 129,957 106,373 (107,751) - 786 129,365 - - - - - - - - - - 962,528 929,729 129,957 129,365 |
Total 19,709,536 77,615 9,302 - (283,977) (453,118) |
|---|---|---|---|---|---|---|---|---|
| $ 126,409 |
3,583,426 |
134,617 118,527 43,630 - (40,181) 1,138 |
7,864,177 |
6,189,192 |
19,059,358 | |||
$ 126,409 - - - - |
3,795,849 92 22,387 - 35,092 |
8,152,699 - - - 90,232 |
7,485,417 55,686 84,044 (360,938) 72,668 |
20,129,530 214,433 - (442,589) 203,292 |
||||
| $ 126,409 |
3,853,420 |
123,114 |
8,242,931 |
292,550 |
7,336,877 |
20,104,666 |
||
$ - - - - |
485,856 45,302 - (14,376) 516,782 |
54,856 12,171 (9,487) (1,528) 56,012 |
1,872,310 163,355 - (30,105) |
172,556 11,039 (5,022) (5,023) |
3,545,675 198,934 (253,410) (102,768) 3,388,431 |
6,131,253 430,801 (267,919) (153,800) |
||
| $ - |
2,005,560 | 173,550 |
6,140,335 | |||||
| $ - - - - |
398,011 46,854 - 3,021 |
71,629 11,860 (27,381) 875 56,983 77,680 |
1,577,649 168,686 - 17,875 |
238,024 13,330 (43,374) 2,593 210,573 68,875 58,258 |
4,416,711 221,895 (356,519) 42,932 4,325,019 3,028,735 2,800,761 3,068,706 3,011,858 |
6,702,024 462,625 (427,274) 67,296 6,804,671 |
||
| $ - |
447,886 |
1,764,210 |
||||||
| $ 126,409 $ 126,409 $ 126,409 $ 126,409 |
3,203,515 |
6,110,541 |
13,578,283 |
|||||
3,066,644 |
78,605 |
5,858,617 |
12,919,023 |
|||||
3,397,838 |
46,898 |
6,575,050 |
82,648 81,977 |
13,427,506 | ||||
3,405,534 |
66,131 |
6,478,721 |
13,299,995 |
-
(i) As of June 30, 2020, December 31, 2019 and June 30, 2019, due to payments to stores maintenance and to acquire the property for department stores, the Group recognized other payables amounting to $236,873 thousand, $261,609 thousand and $194,918 thousand, respectively, and accounting for other payables.
-
(ii) The disposal and obsolescence of this period is mainly due to the subsidiary Fuzhou Grand Ocean World Department Store Ltd., as the board of directors has resolved that the original lease didn’t be renewed when the original lease expires on April 30, 2020, thus disposed and scrapped of related assets.
-
(iii) The property, plant and equipment of the Group had been pledged as collateral for bank borrowings. Please refer to note 8.
28
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(j) Right-of-use assets
The cost and depreciation of the land, building, machine and transportation equipment of the Group were as follows :
Cost:Balance at January 1, 2020 Addition Disposal Effect of change in foreign exchange rates Balance at June 30, 2020 Balance at January 1, 2019 Addition Lease modifications Effect of change in foreign exchange rates Balance at June 30, 2019 Depreciation and impairment: Balance at January 1, 2020 Depreciation Disposal Effect of change in foreign exchange rates Balance at June 30, 2020 Balance at January 1, 2019 Depreciation Lease modifications Effect of change in foreign exchange rates Balance at June 30, 2019 Carrying amounts: :Balance at January 1, 2020 Balance at June 30, 2020 Balance at January 1, 2019 Balance at June 30, 2019 |
Land | Buildings | Machine and transportation equipment |
Machine and transportation equipment |
Total 10,695,560 147 (88,683) (311,544) 10,295,480 11,009,298 9,049 (58,307) 103,874 11,063,914 1,080,921 528,878 (88,683) (39,989) 1,481,127 - 560,822 (140) (6,198) 554,484 9,614,639 8,814,353 11,009,298 10,509,430 |
||
|---|---|---|---|---|---|---|---|
| $ 3,254,497 - - (95,465) $ 3,159,032 $ 3,378,465 - - 31,678 $ 3,410,143 $ 95,625 47,331 - (3,726) $ 139,230 $ - 50,669 - (570) $50,099 $ 3,158,872 $ 3,019,802 |
7,381,322 147 (88,683) (214,377) |
59,741 - - (1,702) 58,039 55,964 5,339 - 456 61,759 7,675 4,117 - (272) 11,520 - 3,817 - (40) 3,777 52,066 46,519 55,964 57,982 |
|||||
| 7,078,409 7,574,869 3,710 (58,307) 71,740 7,592,012 977,621 477,430 (88,683) (35,991) |
|||||||
| 1,330,377 - 506,336 (140) (5,588) 500,608 6,403,701 5,748,032 7,574,869 7,091,404 |
|||||||
$ 3,378,465 $ 3,360,044 |
29
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
The subsidiary Wuhan Longyang Grand Ocean Department Store Ltd. signed a partial annual rent reduction agreement for the department store building, so that the right-of-use asset cost and lease liability were reduced by 57,616 thousand for the six months ended June 30,2019.
(k) Investment properties
| Cost or deemed cost: Balance at January 1, 2020 Balance at June 30, 2020 Balance at January 1, 2019 Balance at June 30, 2019 Accumulated depreciation and impairment losses: Balance at January 1, 2020 Depreciation Balance at June 30, 2020 Balance at January 1, 2019 Depreciation Balance at June 30, 2019 Carrying amounts: Balance at January 1, 2020 Balance at June 30, 2020 Balance at January 1, 2019 Balance at June 30, 2019 |
Owned | property | property | Total 166,020 |
|
|---|---|---|---|---|---|
| Land and improvement |
Buildings | ||||
| $ 115,769 | 50,251 50,251 50,251 50,251 22,011 486 22,497 21,038 486 21,524 28,240 27,754 29,213 28,727 |
||||
$ 115,769 |
166,020 |
||||
$ 115,769 |
166,020 |
||||
$ 115,769 |
166,020 |
||||
$ - - |
22,011 486 |
||||
| $ - |
22,497 | ||||
| $ - - |
21,038 486 |
||||
| $ - |
21,524 | ||||
| $ 115,769 |
144,009 |
||||
$ 115,769 |
143,523 |
||||
$ 115,769 |
144,982 |
||||
$ 115,769 |
144,496 |
-
(i) The fair value of the investment property was not significantly different from those disclosed in the Note 6 (l) of the annual consolidated financial statements for the year ended December 31, 2019.
-
(ii) The investment properties of the Group had been pledged as collateral for bank borrowings; please refer to note 8.
30
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(l) Intangible assets
The costs, amortization, and impairment loss of intangible assets were as follows:
| Cost: Balance at January 1, 2020 Additions-parent company only Disposal Effect of change in foreign exchange rates Balance at June 30, 2020 Balance at January 1, 2019 Additions-parent company only Effect of change in foreign exchange rates Balance at June 30, 2019 Accumulated amortization and impairment loss: Balance at January 1, 2020 Amortization Impairment loss Disposal Effect of change in foreign exchange rates Balance at June 30, 2020 Balance at January 1, 2019 Amortization Effect of change in foreign exchange rates Balance at June 30, 2019 Carrying amounts: Balance at January 1, 2020 Balance at June 30, 2020 Balance at January 1, 2019 Balance at June 30, 2019 |
Goodwill | Trademark 421,604 - - (6,307) 415,297 430,575 - 4,765 435,340 - - - - - - - - - - 421,604 415,297 430,575 435,340 |
License Plate 361,639 - - (10,608) 351,031 375,927 - 3,525 379,452 5,050 - 10,342 - (349) 15,043 5,242 - 49 5,291 356,589 335,988 370,685 374,161 |
Other 75,072 1,542 (39,224) (1,401) 35,989 80,545 12,493 623 93,661 56,371 2,925 - (39,224) (879) 19,193 58,710 4,078 512 63,300 18,701 16,796 21,835 30,361 |
Total 2,203,812 1,542 (39,224) (57,696) |
|
|---|---|---|---|---|---|---|
| $ 1,345,497 - - (39,380) |
||||||
$ 1,306,117 |
2,108,434 2,283,692 12,493 22,019 2,318,204 67,607 2,925 10,342 (39,224) (1,321) 40,329 70,270 4,078 631 74,979 2,136,205 2,068,105 2,213,422 2,243,225 |
|||||
$ 1,396,645 - 13,106 |
||||||
$ 1,409,751 |
||||||
$ 6,186 - - - (93) $ 6,093 |
||||||
$ 6,318 - 70 |
||||||
| $ 6,388 |
||||||
$ 1,339,311 |
||||||
$ 1,300,024 $ 1,390,327 |
||||||
$ 1,403,363 |
Due to the epidemic of COVID-19, each store of the Group had been temporarily closed in the half year of 2020, and it gradually resumed operation in the middle of February. Although the key assumptions used by the Group in evaluating department store retail and license plate cash-generating units were slightly revised down, there was no significant change in the recoverable amount of the overall cash-generating unit and there were no significant differences in fair value. In addition, the license plate is affected by the COVID-19, and has been recognized as an impairment loss of CNY 10,342 thousand in the second quarter of 2020. Please refer to Note 6 (m) of the annual consolidated financial statements for the year ended December 31, 2019.
31
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
-
-
-
(m) Other financial assets current and non-current
| Other financial assets-current Deposits-out for lease Restricted deposits Deposits-ready to transaction Others Other financial assets-non-current Deposits-out for lease Restricted deposits Investment and guarantee deposits Others |
June 30, 2020 $ 352 58,116 201,415 7,031 $ 266,914 $ 141,033 - 678,022 15,153 $ 834,208 |
December 31, 2019 3,269 528,539 12,396 1,848 546,052 163,533 - 698,512 22,849 884,894 |
June 30, 2019 71,089 889,445 14,360 1,723 |
|---|---|---|---|
976,617 |
|||
172,341 33,021 731,918 23,235 |
|||
960,515 |
-
-
-
(i) Deposits out for lease is leasing deposit from lessee
-
(ii) As of June 30, 2020, December 31, 2019 and June 30, 2019, the Group has collected receipts in advance for securities brokerage business, amounting to $ 201,639 thousand, $ 12,396 thousand and $ 17,655 thousand, respectively. The receipts in advance are reported as other current liabilities.
-
(iii) In 2012, the Group paid a guarantee deposit of CNY 124,000 thousand to Quanzhou Fengsheng Group to purchase the commercial real estate of the Fengsheng Junyuan Development Project developed by Fengsheng Group in Fengze District, Quanzhou. After assessing the investment value of the project, the Board of Directors of the Group resolved during the meeting in July, 2015 to invest Quanzhou Fengan Real Estate Development Co., Ltd., and expected to obtain 100% equity of the company with a contractual amount of CNY 325,000 thousand. As of December 31, 2015, the Group had paid CNY 200,000 thousand, which was reported under the prepayment for investments. The management of the Group evaluated the uncertainty of the investment and thus terminated the investment. Therefore, the original prepayment for investments of CNY 200,000 thousand and other financial assets – current of CNY 124,000 thousand, were reclassified as other receivables as of June 30, 2016.
32
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
In addition, the Group reviewed the nature of other receivables and analyzed the current financial position of the counterparty. In order to secure the aforementioned debt, the Group had acquired pledge of stock rights of Quanzhou Fengan Real Estate Development Co., Ltd., and at the same time had obtained the debtor’s promise that other investment profits to be priority to repay the debt. The Group evaluated that the aforementioned debt should have no impairment concern. Because the debtor takes time to complete the relevant legal procedures of the disposition of investment, the Group and the debtor renegotiate the repayment period, which should be before April 30, 2017, before September 30, 2017, and before December 31, 2017. The total amount of repayment should be 10%, 40% and 50%, respectively. In case of violation of the agreement, the aforementioned collateral would be transferred to the Group for debt repayment. In accordance with the aforesaid agreement, the Group was received CNY 162,000 thousand on December 31, 2017. On December 19, 2017, the Board of Directors of the Group resolved during the meeting on the Fengsheng Group's extension of the repayment agreement, which extended remaining proceeds to June 30, 2018. Due to the delay of procedures of the disposition of investment, Fengsheng Group could not make the payments by the 、 aforementioned date. As of June 30, 2019 December 31, 2018 and June 30, 2018, the outstanding receivables were CNY 162,000 thousand ($ 678,022 thousand ,$ 698,512 thousand and $ 731,918 thousand) respectively. The Group acquired the deferred repayment instructions by Fullshare Holdings and promised that it will be the first one to receive funds when developing the land of Fengan and it will repay the debts; and it shall be based on the assessment report of this claim, to assess that the value of the creditor's rights without any impairment.
The Group will ensure the recovery of the aforementioned creditor's rights and the development of the Fengan land. On August 12, 2019, the Board of Directors resolved to sign a “Debt Confirmation and Repayment Plan” with Damahua Investment Co., Ltd., Quanzhou Fengsheng Group Co., Ltd. and Quanzhou Fengan Real Estate Development Co., Ltd. to agreeing to provide loans from Damahua Investment Co., Ltd. to support the development and construction of the Feng'an block and to sell it externally, and to ensure that the future sales proceeds will be repaid to the aforementioned claims. Considering the development progress of the Fengan land, the credit recovery time will be longer than one year and will be transferred to other receivables-non-current (accounting for other non-current financial assets).
In addition, the board of directors also signed the "Debt Preservation and Conditional Credit Transfer Agreement" and agreed to merge the company and Damahua Investment Co., Ltd. to comprehensively supervise the development project of the Fengan land to ensure that the future sales proceeds will be repaid to the aforementioned claims; if the relevant special circumstances in the transfer agreement occur, the aforementioned creditor's rights will be transferred to Damahua Investment Co., Ltd. at CNY 162,000 thousand. The aforesaid debt preservation and the conditional creditor’s rights assignment agreement originally agreed to resume construction on the Fengan land at the latest on June 30, 2020. However, due to the impact of the COVID-19, the construction could not be started as scheduled, and the Group agreed to extend it for half a year considering the force majeure the term. The Group shall assess the value of the creditor's rights based on creditor's rights protection measures, creditor's rights transfer agreements, etc., without any impairment.
33
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
- (n) Short-term borrowings
| Unsecured bank loans Secured bank loans Other unsecured loans Other secured loans Total Unused credit lines Range of interest rates |
June 30, 2020 $ 1,498,887 2,759,216 - 102,247 $ 4,360,350 $ 371,272 1.34%~9.5% |
December 31, 2019 1,539,979 1,847,308 - 157,671 3,544,958 831,072 1.5%~9.5% |
June 30, 2019 |
|---|---|---|---|
| 883,915 2,032,854 241,714 40,585 3,199,068 1,342,869 1.35%~8.4% |
For the collateral of short-term borrowings, please refer to note 8.
- (o) Long-term borrowings
The list, terms and conditions of long-term borrowings of the Group were as follows:
| Secured bank loans Unsecured bank loans Other secured loans Less: current portion Total Unused credit lines Range of interest rates |
June 30, 2020 $ 2,697,607 1,526,423 194,724 (1,270,798) $ 3,147,956 $ 2,113,511 1.24%~15.60% |
December 31, 2019 2,905,409 1,643,876 200,804 (1,074,361) 3,675,728 2,138,066 1.77%~15.60% |
June 30, 2019 |
|---|---|---|---|
| 3,784,863 1,621,971 - (1,073,501) |
|||
4,333,333 2,459,890 1.35%~5.35% |
- (i) Lending and repayment of loans
For the six months ended June 30, 2020 and 2019, the Group proceeded from long-term borrowings amounting to $ 998,808 thousand and $ 743,350 thousand, respectively and the repayment amounted to $ 1,251,664 thousand and $ 2,664,283 thousand, respectively.
- (ii) Collateral of bank loans
For the collateral of long term borrowings, please refer to note 8.
34
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(p) Bonds payable
The information of bonds of the Group were as follows:
| Total ordinary bonds issued Total convertible bonds issued Less: Current portion |
June 30, 2020 $ 2,000,000 1,542,300 - (2,000,000) (159,005) $ 1,383,295 $ - $ 96,902 |
December 31, 2019 2,000,000 1,542,300 (999,223) (1,000,000) (206,505) 1,336,572 2,622 96,902 |
June 30, 2019 |
|---|---|---|---|
| 2,000,000 1,542,300 (998,445) (1,000,000) (252,427) 1,291,428 3,856 96,902 |
|||
| Cumulative redeemed amount | |||
| Discounted corporate bonds payable Long-term portion of bonds payable Embedded derivative instruments – call and put rights at fair value through profit or loss Equity component-conversion right (Reported as capital surplus-share options) |
| Embedded derivative instruments – call and put rights, included in financial liabilities (at fairvalue through profit or loss )Interest expense |
For the three months ended June 30 |
For the three months ended June 30 |
For the six months ended June 30 |
For the six months ended June 30 |
|
|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 2,622 49,105 |
||
| $ 9,100 $ 28,139 |
1,388 33,057 |
2,622 55,875 |
-
(i) For the six months ended June 30, 2020 and 2019, the amount of corporate bonds issued by the Group is zero and 1,542,300 thousand, respectively; the repayment amount is both 1,000,000 thousand. Please refer to Note 6 (q) of the annual consolidated financial statements for the year ended December 31, 2019.
-
(ii) For the collateral of long term borrowings, please refer to note 8.
35
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(q) Accounts payable and other payables
| Accounts payable Arising from direct sales Arising from concessionaire sales Others Total Other payables Securities payable Dividend payable Construction payables Others Total |
June 30, 2020 |
December 31, 2019 167,318 2,825,519 61,020 3,053,857 105,982 - 261,609 714,439 1,082,030 |
June 30, 2019 114,542 2,033,161 99,474 2,247,177 147,727 213,698 194,918 643,961 1,200,304 |
|---|---|---|---|
| $ 90,293 1,533,534 25,782 $ 1,649,609 $ 99,114 371,840 236,873 611,016 $ 1,318,843 |
- (r) Lease liabilities
The information of lease liabilities of the Group were as follows :
| June 30, 2020 December 31, 2019 June 30, 2019 Current $ 1,115,507 955,219 975,749 Non- Current $ 7,510,639 8,232,934 8,991,289 Expiration analysis, please refer to Note 6 (z) for financial instruments. The amounts recognized in profit or loss as follows: For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 Interest expense of lease liabilities $ 104,912 124,192 215,211 251,381 Variable leases payments not included in the measurement of lease liabilities $ 19,518 24,278 36,867 63,685 Expenses relating to short-term leases $ 17 1,185 34 2,083 Expenses relating to leases of low-value, excluding short-term leases of low-value assets $ 392 - 691 - COVID-19 related rent reduction $ (33,227) - (200,340) - |
June 30, 2020 December 31, 2019 June 30, 2019 Current $ 1,115,507 955,219 975,749 Non- Current $ 7,510,639 8,232,934 8,991,289 Expiration analysis, please refer to Note 6 (z) for financial instruments. The amounts recognized in profit or loss as follows: For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 Interest expense of lease liabilities $ 104,912 124,192 215,211 251,381 Variable leases payments not included in the measurement of lease liabilities $ 19,518 24,278 36,867 63,685 Expenses relating to short-term leases $ 17 1,185 34 2,083 Expenses relating to leases of low-value, excluding short-term leases of low-value assets $ 392 - 691 - COVID-19 related rent reduction $ (33,227) - (200,340) - |
June 30, 2020 December 31, 2019 June 30, 2019 Current $ 1,115,507 955,219 975,749 Non- Current $ 7,510,639 8,232,934 8,991,289 Expiration analysis, please refer to Note 6 (z) for financial instruments. The amounts recognized in profit or loss as follows: For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 Interest expense of lease liabilities $ 104,912 124,192 215,211 251,381 Variable leases payments not included in the measurement of lease liabilities $ 19,518 24,278 36,867 63,685 Expenses relating to short-term leases $ 17 1,185 34 2,083 Expenses relating to leases of low-value, excluding short-term leases of low-value assets $ 392 - 691 - COVID-19 related rent reduction $ (33,227) - (200,340) - |
June 30, 2020 December 31, 2019 June 30, 2019 Current $ 1,115,507 955,219 975,749 Non- Current $ 7,510,639 8,232,934 8,991,289 Expiration analysis, please refer to Note 6 (z) for financial instruments. The amounts recognized in profit or loss as follows: For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 Interest expense of lease liabilities $ 104,912 124,192 215,211 251,381 Variable leases payments not included in the measurement of lease liabilities $ 19,518 24,278 36,867 63,685 Expenses relating to short-term leases $ 17 1,185 34 2,083 Expenses relating to leases of low-value, excluding short-term leases of low-value assets $ 392 - 691 - COVID-19 related rent reduction $ (33,227) - (200,340) - |
June 30, 2020 December 31, 2019 June 30, 2019 Current $ 1,115,507 955,219 975,749 Non- Current $ 7,510,639 8,232,934 8,991,289 Expiration analysis, please refer to Note 6 (z) for financial instruments. The amounts recognized in profit or loss as follows: For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 Interest expense of lease liabilities $ 104,912 124,192 215,211 251,381 Variable leases payments not included in the measurement of lease liabilities $ 19,518 24,278 36,867 63,685 Expenses relating to short-term leases $ 17 1,185 34 2,083 Expenses relating to leases of low-value, excluding short-term leases of low-value assets $ 392 - 691 - COVID-19 related rent reduction $ (33,227) - (200,340) - |
June 30, 2020 December 31, 2019 June 30, 2019 Current $ 1,115,507 955,219 975,749 Non- Current $ 7,510,639 8,232,934 8,991,289 Expiration analysis, please refer to Note 6 (z) for financial instruments. The amounts recognized in profit or loss as follows: For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 Interest expense of lease liabilities $ 104,912 124,192 215,211 251,381 Variable leases payments not included in the measurement of lease liabilities $ 19,518 24,278 36,867 63,685 Expenses relating to short-term leases $ 17 1,185 34 2,083 Expenses relating to leases of low-value, excluding short-term leases of low-value assets $ 392 - 691 - COVID-19 related rent reduction $ (33,227) - (200,340) - |
June 30, 2019 |
June 30, 2019 |
|---|---|---|---|---|---|---|---|
| 2020 | 2019 | 2020 215,211 36,867 34 691 (200,340) |
2019 251,381 63,685 2,083 |
||||
| $ 104,912 |
124,192 24,278 1,185 - - |
||||||
- |
|||||||
| - |
36
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
Total cash flow for the Group’s leases as follows:
| Total cash outflow for leases | For the six months end June 30 2020 2019 $ 351,095 699,688 |
|
|---|---|---|
| 2020 | ||
| $ 351,095 |
(i) Lease of land, housing and construction
The Group's lease of land use rights, housing and buildings as office space, staff quarters and department stores for business. The lease period of office premises is usually three years, the staff quarters are usually one year, and the department store building is usually ten to twenty years. Some leases include the option to extend the lease period at the end of the lease term.
The lease payments for certain contracts are subject to changes in the local price index or based on the sales amount leased by the Group during the lease term.
- (ii) Other lease
The lease period of the Group leased transportation and machinery and equipment is two to ten years. Some lease contracts stipulate that the Group has the option to purchase the leased assets when the lease term expires.
In addition, the period in which the Group leases part of the office is one year, and the leases are short-term leases. The Group chooses to apply the exemption recognition requirement without recognizing its related right-of-use assets and lease liabilities.
(s) Operating lease
Leases as lessor
The Group leases its marine equipment and transportation equipment. Since it does not transfer almost all the risks and rewards of ownership of the assets attached to the underlying assets, these lease contracts are classified as operating leases. Please refer to Note 6 (i) for property, plant and equipment. In addition, please refer to Note 6 (d) for details of the financial leasing situation of the Group operating the passenger car leasing business.
The maturity analysis of the lease payments is reported in the following table for the total amount of undiscounted lease payments to be received in the future :
- (i) Bulk carriers
Less than one year Between one and two years Between two and three years Between three and four years Between four and five years More than five years Total undiscounted lease payments |
June 30, 2020 $ 678,246 290,535 286,596 193,588 136,268 141,676 $ 1,726,909 |
December 31, 2019 499,775 277,019 132,848 132,848 132,848 151,411 1,326,749 |
June 30, 2019 704,792 299,861 205,370 137,176 137,176 225,496 |
|---|---|---|---|
1,709,871 |
37
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
- (ii) Transportation equipments
| Less than one year Between one and two years Between two and three years Total undiscounted lease payments |
June 30, 2020 $ 39,939 18,392 1,883 $ 60,214 |
December 31, 2019 42,197 31,564 5,684 79,445 |
June 30, 2019 |
|---|---|---|---|
| 65,343 46,719 16,634 |
|||
128,696 |
The direct expenses including repairs and maintenance arising from bulk carriers were as follows:
| Operating costs | For the three months end June 30 |
For the three months end June 30 |
For the six months end June 30 |
For the six months end June 30 |
|---|---|---|---|---|
| 2020 | 2019 | 2020 14,636 |
2019 | |
| $ 7,177 |
5,254 | 10,993 |
-
(t) Income Tax
-
(i) The components of income tax were as follows:
| Current tax expense Current period Land value increment tax Undistributed surplus plus tax Adjustment for prior periods Deferred tax expense Origination and reversal of temporary differences Income tax expense from continuing operations |
For the three months ended June 30 For the six months ended June 30 |
For the three months ended June 30 For the six months ended June 30 |
For the three months ended June 30 For the six months ended June 30 |
For the three months ended June 30 For the six months ended June 30 |
For the three months ended June 30 For the six months ended June 30 |
|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | ||
| $ 24,658 78 - (1,398) 23,338 (17,107) $ 6,231 |
81,789 13,690 2,469 (5,197) |
185,579 13,767 2,469 (5,197) 196,618 (2,298) 194,320 |
|||
| 92,751 | |||||
| 92,676 | |||||
- (ii)Examination and Approval
The years of ROC subsidiaries' tax returns which were examined and approved by the national tax authorities were as follows:
| First Steamship Co., Ltd. Yee Shin Investment Co., Ltd. Royal Sunway Development Co., Ltd. |
**Approved year ** |
|---|---|
| 2018 2018 2018 |
The annual tax returns of subsidiaries in China through 2019 were examined and approved by the tax authority.
38
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
- (u) Capital and other equity
Except for the following disclosure, there was no significant change for capital and other equity for the six months ended June 30 2020 and 2019. For the related information, please refer to note 6(v) of the consolidated financial statements for the year ended December 31, 2019.
- (i) Capital surplus
The components of the capital surplus were as follows:
| Share capital Stock option from convertible corporate bonds Employee Share options Forfeited share options Treasury share transactions Changes in equity of accounted for using equity method Difference arising from subsidiary's share price and its carrying value Changes in a parent's ownership interest in a subsidiary Donation from shareholders |
June 30, 2020 $ 375,193 748,921 96,902 13,838 15,967 - 561,183 66,271 3,332 $ 1,881,607 |
December 31, 2019 561,458 748,921 96,902 13,838 15,967 11,629 430,844 64,795 3,332 |
June 30, 2019 561,458 748,921 96,902 13,838 15,967 9,559 430,844 79,798 3,332 1,960,619 |
|---|---|---|---|
1,947,686 |
On June 18, 2020, the Group shareholders' meeting approved cash dividends to stockholders by capital surplus of $ 186,265 thousand.
39
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(ii) Retained earnings
According to the Articles of Incorporation, after-tax earnings are initially used to offset cumulative losses, and 10% of the remainder is set aside as a legal reserve, except when the legal reserve of the Company reaches paid-in capital of the Company. Special reserve may be appropriated if necessary. Other than distributing dividends, any remaining balance and the undistributed earnings from the beginning of the year are distributed according to the proposal presented by the Board of Directors in the shareholder's meeting.
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 NT$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) Special reserve
The Group 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 28, 2019 reversal of special earnings reserve of $ 105,284 thousand, respectively. A resolution was passed during the shareholders' meeting held on June 18, 2020 reversal of special earnings reserve of $ 335,040 thousand, respectively.
40
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
- 2) Earnings distribution
The appropriations of earnings for 2019 had been approved in the shareholders' meeting held on June 18,2020. And the appropriations of earnings for 2018 had been approved in the shareholders' meeting held on June 28, 2019. The appropriation and dividend per share were as follows:
| For the year ended December 31 2019 2018 Dividends distributed to ordinary shareholders :Cash $ - 63,088 Stock 620,883 - Total $ 620,883 63,088 |
For the year ended December 31 2019 2018 Dividends distributed to ordinary shareholders :Cash $ - 63,088 Stock 620,883 - Total $ 620,883 63,088 |
For the year ended December 31 2019 2018 Dividends distributed to ordinary shareholders :Cash $ - 63,088 Stock 620,883 - Total $ 620,883 63,088 |
|---|---|---|
| $ 620,883 |
63,088 |
-
(iii) Treasury stock
-
1) For the three months ended March 31, 2020, in accordance with the requirements under section 28(2) of the Securities and Exchange Act, the Company repurchased 10,000 thousand shares of its own common stock as treasury shares in order to protect the Company’s integrity and shareholders’ equity. As of June 30, 2020, total of 10,000 thousand shares were not yet cancelled.
In accordance with Securities and Exchange Act requirements as stated above, the number of shares repurchased should not exceed 10 percent of all common shares issued. Also, the value of the repurchased shares should not exceed the sum of the Company’s retained earnings, share premium, and realized capital reserves.
In accordance with Securities and Exchange Act requirements, treasury shares held by the Company should not be pledged, and do not hold shareholder rights before their transfer.
- 2) The movement in treasury shares of subsidiaries were as follows:
(In thousands of shares)
| Outstanding at January 1 Exercised during the year Quantity sold in this period Outstanding at June 30 |
For the six months ended June 30 2020 2019 11,882 6,350 - 6,282 (205) - 11,677 12,632 |
|
|---|---|---|
| 2020 | ||
| 11,882 - (205) 11,677 |
The proceeds from transferring treasury shares were recognized as prepaid salary for employees to execute subscription. As of June 30, 2020, December 31, 2019, and June 30, 2019, these prepaid salary amounting to $ 196,089 thousand, $ 214,055 thousand and $ 238,568 thousand were recognized under other non-current assets-other, respectively. Considering the crisis the industry is facing and the impact caused by COVID-19, a resolution was passed during the board of directors' meeting to defer the repayment of advanced employees' salary for one year on February 27, 2020.
41
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
- (iv) Other equity interests
| Exchange differences on translation of foreign financial statements Balance at January 1, 2020 $ (595,680) Profit of non-controlling interests - Exchange differences on subsidiaries accounted for using equity method (6,985) Difference between consideration and carrying amount of subsidiaries acquired or disposed - Changes in ownership interests in subsidiaries - Increase or decrease in non-controlling interests - Exchange differences on foreign operations (231,199) Balance at June 30, 2020 $ (833,864) Balance at January 1, 2019 $ (266,508) Profit of non-controlling interests - Subsidiaries dividend declared - Changes in equity of subsidiaries - Exchange differences on subsidiaries accounted for using equity method 11,280 Reclassified to profit or loss on disposal of subsidiaries accounted for using equity method 4,248 Equity related to non-current assets classified as held for sale - Exchange differences on foreign operations 125,024 Balance at June 30, 2019 $ (125,956) |
Exchange differences on translation of foreign financial statements |
Equity related to non-current assets classified as held for sale |
Non-controlling Interest |
Total 3,551,459 (91,986) (6,985) (233,765) 457 (185,575) (350,033) 2,683,572 3,707,750 127,015 (150,610) 251,621 11,280 4,248 3,056 156,190 4,110,550 |
|---|---|---|---|---|
| $ (595,680) - (6,985) - - - (231,199) |
29,788 - - - - - (2,727) 27,061 35,656 - - - - - 3,056 - 38,712 |
4,117,351 (91,986) - (233,765) 457 (185,575) (116,107) |
||
| $ (833,864) |
3,490,375 3,938,602 127,015 (150,610) 251,621 - - - 31,166 4,197,794 |
|||
| $ (125,956) |
42
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(v) Earnings per share
The Group's earnings per share were calculated as follows:
| Basic earnings (loss) per share Profit (loss) attributable to ordinary shareholders of the Company Weighted-average number of ordinary shares Earnings (loss) per share (dollars) Diluted earnings (loss) per share Profit (loss) attributable to ordinary shareholders of the Company Effect of dilutive potential ordinary shares Effect of conversion of convertible bonds Profit (loss) attributable to ordinary shareholders of the Company (diluted) Weighted-average number of ordinary shares Effect of dilutive potential ordinary shares Effect of issuance of share option Effect of conversion of convertible bonds Weighted-average number of ordinary shares (diluted) Earnings (loss) per share (dollars) |
For the three months ended June 30 |
For the three months ended June 30 |
For the six months ended June 30 2020 2019 (335,242) 1,324,555 622,836 630,883 |
For the six months ended June 30 2020 2019 (335,242) 1,324,555 622,836 630,883 |
For the six months ended June 30 2020 2019 (335,242) 1,324,555 622,836 630,883 |
|
|---|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | ||||
| $ (107,524) |
1,185,212 630,883 |
(335,242) |
||||
620,883 |
622,836 |
630,883 |
||||
$ (0.17) |
1.88 1,185,212 16,769 |
(0.54) |
2.10 1,324,555 21,299 1,345,854 |
|||
(107,524) (Note) |
||||||
$ (107,524) |
1,201,981 630,883 839 129,063 |
(335,242) |
||||
620,883 (Note) (Note) |
622,836 (Note) (Note) |
630,883 839 89,132 720,854 1.87 |
||||
| 620,883 | 760,785 |
622,836 (0.54) |
||||
$ (0.17) |
1.58 |
Note: The conversion of convertible bonds was not included in the calculation of the weighted-average number of shares (diluted) due to the anti-dilutive effect.
On June 18, 2020, the shareholders' meeting of the Group resolved to allocate 62,088 shares for free. The capital increase base date has not been determined by the board of directors before the approval of the financial statements. If this free allotment occurs before the financial statements are approved for publication, the proposed retrospective adjustment of earnings per share is as follows:
| Basic earnings (loss) per share Diluted earnings (loss) per share |
For the three months end June 30 |
For the three months end June 30 |
For the six months end June 30 |
For the six months end June 30 |
|---|---|---|---|---|
| 2020 | 2019 | 2020 (0.49) (0.49) |
2019 | |
| $ (0.16) $ (0.16) |
1.71 | 1.91 1.70 |
||
| 1.44 |
43
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
-
(w) Revenue from contracts with customers
-
(i) Disaggregation of revenue
| Freight department Primary geographical markets Taiwan $ - China - Other 222,478 $ 222,478 Major products/services lines Commissions revenue (Retail revenue – concessionaire sales) $ - Commodity sales (Retail revenue – direct sales) - Lease revenue 222,478 Financial lease interest income - Service revenue and others - $ 222,478 Freight department Primary geographical markets Taiwan $ - China - Other 247,635 $ 247,635 Major products/services lines Commissions revenue (Retail revenue – concessionaire sales) $ - Commodity sales (Retail revenue – direct sales) - Lease revenue 247,635 Financial lease interest income - Service revenue and others - $ 247,635 |
**For the three months ** | **For the three months ** | **ended June ** | 30, 2020 | Total 39,688 1,139,116 228,277 1,407,081 287,685 390,559 402,305 39,636 286,896 1,407,081 Total 32,912 1,633,770 276,172 1,942,854 535,407 433,818 480,678 59,827 433,124 1,942,854 |
||
|---|---|---|---|---|---|---|---|
| Freight department |
Invest department 1,415 - 5,799 |
Retail department - 1,080,423 - |
Lease department - 58,693 - |
Other department 38,273 - - |
|||
| $ - - 222,478 |
|||||||
| $ 222,478 |
7,214 |
1,080,423 | 58,693 | 38,273 |
|||
- - 1,415 - 5,799 |
287,685 390,559 163,152 - 239,027 |
- - 15,260 39,636 3,797 |
- - - - 38,273 |
||||
| $ 222,478 |
7,214 |
1,080,423 |
58,693 |
38,273 |
|||
**For the three months ** |
**ended June ** |
30, 2019 |
|||||
| Freight department |
Invest department |
Retail department |
Lease department 1,218 81,829 - |
Other department |
|||
| $ - - 247,635 |
1,133 - 28,537 |
- 1,551,941 - |
|||||
$ 247,635 |
29,670 |
1,551,941 |
83,047 |
30,561 |
|||
- - 1,133 - 28,537 |
535,407 433,818 212,741 - 369,975 |
- - 19,169 59,827 4,051 |
- - - - 30,561 |
||||
| $ 247,635 |
29,670 |
1,551,941 |
83,047 |
30,561 |
44
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
| Freight department Primary geographical markets Taiwan $ - China - Other 466,237 $ 466,237 Major products/services lines Commissions revenue (Retail revenue – concessionaire sales) $ - Commodity sales (Retail revenue – direct sales) - Lease revenue 466,237 Financial lease interest income - Service revenue and others - $ 466,237 Freight department Primary geographical markets Taiwan $ - China - Other 504,106 $ 504,106 Major products/services lines Commissions revenue (Retail revenue – concessionaire sales) $ - Commodity sales (Retail revenue – direct sales) - Lease revenue 504,106 Financial lease interest income - Service revenue and others - $ 504,106 |
For the six months ended June 30, 2020 | For the six months ended June 30, 2020 | For the six months ended June 30, 2020 | For the six months ended June 30, 2020 | Total 52,052 2,084,124 485,711 2,621,887 592,366 714,686 782,054 80,294 452,487 2,621,887 Total 52,735 3,492,287 539,254 4,084,276 1,256,719 966,035 979,063 114,202 768,257 4,084,276 |
||
|---|---|---|---|---|---|---|---|
| Freight department |
Invest department 2,943 - 19,474 |
Retail department - 1,966,036 - |
Lease department - 118,088 - |
Other department 49,109 - - |
|||
| $ - - 466,237 |
|||||||
| $ 466,237 |
22,417 |
1,966,036 | 118,088 | 49,109 | |||
- - 2,943 - 19,474 |
592,366 714,686 283,992 - 374,992 |
- - 28,882 80,294 8,912 |
- - - - 49,109 |
||||
| $ 466,237 |
22,417 |
1,966,036 |
118,088 |
49,109 |
|||
**For the ** |
six months ended June 30, 2019 | ||||||
| Freight department |
Invest department |
Retail department |
Lease department |
Other department |
|||
| $ - - 504,106 |
2,250 - 35,148 |
- 3,331,620 - |
3,058 160,667 - |
||||
$ 504,106 |
37,398 |
3,331,620 |
163,725 |
47,427 |
|||
- - 2,250 - 35,148 |
1,256,719 966,035 434,586 - 674,280 |
- - 38,121 114,202 11,402 |
- - - - 47,427 |
||||
| $ 504,106 |
37,398 |
3,331,620 |
163,725 |
47,427 |
45
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
- (ii) Contract balances
| Accounts receivable Less: allowance for impairment Total Contract liabilities |
June 30, 2020 $ 14,450 - $ 14,450 $ 58,567 |
December 31, 2019 - - - 150 |
June 30, 2019 9,124 - 9,124 1,352 |
|---|---|---|---|
Please refer to note 6(d) for the disclosure of accounts receivable and impairment.
The amount of revenue recognized for the six months ended June 30, 2020, and 2019, that was included in the contract liability balance at the beginning of the period was $ 150 thousand and $ 4,353 thousand.
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 for the six months ended June 30, 2020, and 2019,
(x) Employee compensation and directors' remuneration
According to the Articles of Incorporation, 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' 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' remuneration could only be paid by cash.
For the six months ended June 30, 2020, the Company loss before tax. The company was not estimated its employee compensation and directors' remuneration amounting.
The compensation to employees and the remunerations to directors and supervisors are both amounted to $8,671 thousand, $10,064 thousand, zero and $1,393 thousand, respectively, for the three months and the six months ended June 30, 2019. The estimated amounts mentioned above are calculated based on the net profit before tax, excluding the remuneration to employees and directors of each period, multiplied by the percentage of remuneration to employees and directors as specified in the Articles of Incorporation. These remunerations were expensed under operating costs or operating expenses for each period. The difference between the actual amounts and the estimation of employee compensation will be treated as changes in accounting estimates and adjusted in profit or loss in the following year.
For the year ended December 31, 2019, the Company estimated its employee compensation and directors' remuneration amounting to $14,352 thousand and zero. There were no differences between the amount to be distributed as rewards to employees and directors and those estimations made by the board of directors. Related information would be available at the Market Observation Post System.
46
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(y) Non-operating income and expenses
- (i) Interest income
The details of interest income were as follows:
| The details of interest income were | ere | as follows: |
|---|---|---|
| Interest income Loan to unrelated parties Amortized cost financial assets Loans Open-end fund Other |
For the three months endedJune 30 For the six months ended June 30 2020 2019 2020 2019 $ 4,519 13,347 11,145 21,652 - 13,493 - 31,788 8 2,085 10 4,550 251 261 503 545 2,599 - 4,752 - $ 7,377 29,186 16,410 58,535 |
|
- (i) Other income
The details of other income were as follows:
| Dividend income | For the three months endedJune 30 |
For the three months endedJune 30 |
For the six months ended June 30 |
For the six months ended June 30 |
|
|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 3,090 |
||
| $ 2,841 |
3,090 | 2,841 |
47
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(ii) Other gains and losses
The details of other gains and losses were as follows:
| Gain (loss) on disposal of property, plant and equipment Gain (loss) on disposal of investment Gain on disposal of non-current assets classified as held for sale Foreign exchange loss Gain (loss) on financial assets (liabilities) at fair value through profit or loss Open fund and listed companies Embedded derivative instruments -call and put rights of convertible bonds Impairment loss , gain on reversal of impairment loss Reversal of impairment loss on non-current asset classified as held for sale Intangible assets impairment loss Other |
For the three months ended June 30 |
For the three months ended June 30 |
For the six months ended June 30 2020 2019 (809) (1,826) (231) 999,684 - 217,213 (16,219) (24,276) 14,165 18,363 2,622 2,622 (105,483) 84,329 (10,342) - 38,328 81,313 |
For the six months ended June 30 2020 2019 (809) (1,826) (231) 999,684 - 217,213 (16,219) (24,276) 14,165 18,363 2,622 2,622 (105,483) 84,329 (10,342) - 38,328 81,313 |
|---|---|---|---|---|
| 2020 | 2019 | 2020 (809) (231) - (16,219) 14,165 2,622 (105,483) (10,342) 38,328 |
||
| $ (405) 914 (231) 999,684 - 217,213 (1,930) (45,921) 37,785 9,211 9,100 1,388 (21,670) 43,796 (10,342) - 20,457 29,254 |
||||
$ 32,764 1,255,539 |
(77,969) |
1,377,422 |
(iii) Finance costs
The details of finance costs were as follows:
| Interest expense Interest on corporate bonds Amortization on discount of corporate bonds Lease liabilities Other financial expenses |
For the six months ended June 30 |
For the six months ended June 30 |
||
|---|---|---|---|---|
| 2020 $ 60,235 4,188 23,951 104,912 3,434 |
2020 122,429 8,375 47,500 215,211 5,863 |
2019 | ||
| 197,063 16,750 32,355 251,381 13,043 |
||||
$ 196,720 |
253,092 |
399,378 |
510,592 |
48
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
The interest related to leases amounting to $ 15,504 thousand, $ 11,452 thousand, $ 33,912 thousand and $ 21,908 thousand for the three months and six months ended June 30, 2020 and 2019, respectively, was recognized as interest expense under operating cost.
(z) Financial instruments
Except for the contention mentioned below, there was no significant change in the fair value of the Group's financial instruments and degree of exposure to credit risk, liquidity risk and market risk arising from financial instruments. For the related information, please refer to note 6(aa) of the consolidated financial statements for the year ended December 31, 2019.
(i) Credit risk
- 1) Receivables of credit risk
For credit risk exposure of notes and accounts receivables, please refer to note 6(d). Other financial assets at amortized cost include other receivables and corporate bonds, etc.; please refer to notes 6 (c) and (e).
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 the six months ended June 30, 2020 and 2019, the movement in the allowance for impairment for above assets was referred to notes 6(d) and (e).
(ii) Liquidity risks
The following table shows the contractual maturities of financial liabilities, including estimated interest payments and excluding the impact of netting agreements.
| June 30, 2020 Non-derivative financial liabilities Non-interest bearing liabilities Floating rate instrument Fixed rate instruments Leases liabilities December 31, 2019 Non-derivative financial liabilities Non-interest bearing liabilities Floating rate instrument Fixed rate instruments Lease liabilities |
Carrying amount |
Contractual cash flows 3,435,805 6,888,308 4,526,410 10,638,938 |
1years 2,877,184 4,249,745 2,352,925 1,503,559 |
1 to 5 years 55,422 2,638,563 2,173,485 4,674,772 |
Over 5 years |
|---|---|---|---|---|---|
| $ 3,435,806 6,095,027 4,216,418 8,626,146 |
503,199 - - 4,460,607 4,963,806 552,538 - - 5,063,498 5,616,036 |
||||
$ 22,373,397 |
25,489,641 |
10,983,413 |
9,542,242 162,371 2,879,271 2,565,702 5,037,213 |
||
$ 4,362,608 5,507,439 5,667,185 9,188,153 |
4,362,608 5,779,144 6,089,966 11,479,164 |
3,647,699 2,899,873 3,524,264 1,378,453 |
|||
$ 24,725,385 |
27,710,882 |
11,450,289 |
10,644,557 |
49
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
| June 30, 2019 Non-derivative financial liabilities Non-interest bearing liabilities Floating rate instrument Fixed rate instruments Lease liabilities |
Carrying amount |
Contractual cash flows |
1years | 1 to 5 years Over 5 years 316,319 566,814 4,345,386 - 1,584,605 - 5,252,603 5,884,812 11,498,913 6,451,626 |
|---|---|---|---|---|
| $ 4,151,621 8,000,811 3,133,455 9,967,038 |
4,151,621 8,481,762 3,427,967 12,574,009 |
3,268,488 4,136,376 1,843,362 1,436,594 |
||
$ 25,252,925 |
28,635,359 |
10,684,820 |
The Group 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 Group's significant exposure to foreign currency risk was as follows:
| Financial assets Monetary items USD:NTD HKD:USD NTD:USD AUD:USD EUR:USD Non-monetary items Non-current assets classified as held for sale HKD:USD Investments accounted for using equity method HKD:USD Financial liabilities Monetary items USD:CNY HKD:USD EUR:USD |
June 30, 2020 | June 30, 2020 | June 30, 2020 | December 31, 2019 | December 31, 2019 | December 31, 2019 | June 30, 2019 | June 30, 2019 | June 30, 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Foreign currency |
Exchange rate |
NTD |
Foreign currency |
Exchange rate |
NTD | Foreign currency |
Exchange rate |
NTD | |
| 593 957 4,804 - 433 174,677 684,016 181,483 99,114 - |
900 261 3,922 - 148 73,216 175,614 25,225 27,415 - |
30.08 0.1285 0.0332 - 1.1217 0.1285 0.1285 6.9762 0.1285 - |
27,072 1,009 3,917 - 4,994 283,041 678,892 758,767 105,967 - |
750 43,297 4,585 40 350 - 76,069 - 21,675 37,117 8,511 |
31.06 0.1281 0.0322 0.7020 1.1391 - 0.1281 - 6.8747 0.1281 1.1391 |
23,295 172,323 4,585 867 12,370 - 344,828 - 673,223 147,727 301,133 |
|||
50
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
2) Sensitivity analysis
The Group's exposure to foreign currency risk arises from cash and cash equivalents, financial assets at fair value though profit or loss, loans and borrowings; and trade and other payables that are denominated in foreign currency. A weakening (strengthening) of 1% of the NTD or CNY against the USD, EUR, HKD, AUD and CNY as for the six months ended June 30, 2020 and 2019 would have decreased the profit before tax by $ 2,738 thousand and $ 9,086 thousand, respectively. This analysis is based on foreign currency exchange rate variances that the Group considered to be reasonably possible at the reporting date.
Since the Group has many kinds of functional currency, the information on foreign exchange gain (loss) on monetary items is disclosed by total amount. For the three months and six months ended June 30, 2020 and 2019, foreign exchange gain (loss) (including realized and unrealized portions) amounted to $ (1,930) thousand, $ (45,921) thousand, $ (16,219) thousand and $ (24,276) thousand, respectively.
3) Interest rate analysis
The details of the Group'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 Group management's assessment of the reasonably possible interest rate change.
If the interest rate had increased or decreased by 0.5%, the Group's profit before tax would have decreased or increased by $ 5,913 thousand and $ 6,637 thousand, which is mainly due to the Group's borrowings at variable rates and demand deposits for the six months ended June 30, 2020 and 2019, respectively, given that all other variable factors remaining constant.
- 4) Other market price risk
The sensitivity analyses for the changes in the securities price at the reporting date were performed using the same basis for the profit and loss as illustrated below:
| Prices of securities at the reporting date |
For the six months ended June 30 | For the six months ended June 30 | For the six months ended June 30 |
|---|---|---|---|
| 2020 Comprehensive Income (Loss) (before tax) Net Income (Loss) (before tax) $ - 6,630 $ - (6,630) |
2019 | ||
| Comprehensive Income (Loss) (before tax) $ - $ - |
Comprehensive Income (Loss) (before tax) - - |
Net Income (Loss) (before tax) |
|
| Increase 5% Decrease 5% |
7,960 (7,960) |
51
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
-
(iv) Fair value of financial instruments
-
1) Fair value hierarchy
The carrying amount and fair value of the Group'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 :
-
Financial assets at fair value through profit or loss
-
[Non-derivative financial assets mandatorily ] measured at fair value through profit or loss
-
Financial assets at fair value through profit or loss
-
[Non-derivative financial assets mandatorily ] measured at fair value through profit or loss
-
[Financial liabilities at fair value through ] profit or loss
-
[Embedded derivative instruments–call and ] put options
-
Financial assets at fair value through profit or loss
-
[Non-derivative financial assets mandatorily ] measured at fair value through profit or loss
-
[Financial liabilities at fair value through ] profit or loss
-
[Embedded derivative instruments–call and ] put options
| June 30, 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Carrying amount |
Fair | Value | ||||||
| Level 1 | Level 2 | Level 3 | Total | |||||
| $ 144,266 |
144,266 | - | - | 144,266 | ||||
| Carrying amount |
Fair | Value | ||||||
| Level 1 | Level 2 | Level 3 | Total | |||||
| $ 162,866 |
162,866 | - | - | 162,866 2,622 |
||||
$ 2,622 |
- |
- | 2,622 | |||||
| June 30, 2019 | ||||||||
| Carrying amount |
Fair | Value | ||||||
| Level 1 | Level 2 | Level 3 | Total | |||||
| $ 171,759 |
171,759 | - | - | 171,759 3,856 |
||||
$ 3,856 |
- |
- | 3,856 |
52
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
- 2) Valuation techniques for financial instruments not measured at fair value
The Group's valuation techniques and assumptions used for financial instruments not measured at fair value are as follows:
- a) Financial assets measured at amortized cost and financial liabilities measured at amortized cost.
If there is quoted price generated by transactions, the recent transaction price and quoted price data is used as the basis for fair value measurement. However, if no quoted prices are available, the discounted cash flows are used to estimate fair values.
-
3) 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 group, 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 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.
- c) Financial guarantee contract
Discounted cash flow models that are applied to estimate the fair value of a financial guarantee. The assumption is to use a probability-weighted discounted cash flow analysis that incorporates the expected default rate of the borrower and expected recoveries in the event of default.
- 4) Transferring from each level 1 and 2 in the fair value hierarchy: None
53
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
- 5) Reconciliation of Level 3 fair values
| Opening balance, January 1, 2020 Total gains or losses recognized in profit (loss) Ending balance, June 30, 2020 Opening balance, January 1, 2019 Issued Total gains and losses recognized in profit or loss Ending balance, June 30, 2019 |
Financial liabilities as held for sale Embedded derivative instruments $ 2,622 (2,622) $ - $ - 6,478 (2,622) $ 3,856 |
|---|---|
The aforementioned total gains and losses were recognized in “other gains and losses”,
Details of the liabilities the Group still held as follows:
| Total gains or losses recognized: In profit (loss) (presented in “other gains and losses”) |
For the six months ended June 30 2020 2019 2,622 2,622 |
For the six months ended June 30 2020 2019 2,622 2,622 |
||
|---|---|---|---|---|
| 2020 $ 9,100 |
2020 2,622 |
|||
- 6) Quantified information for significant unobservable inputs (Level 3) used in fair value measurement
The Group’ s financial instruments that use Level 3 inputs to measure fair value include financial assets measured at fair value through profit or loss and financial assets measured at fair value through other comprehensive income-equity investments.
Quantified information of significant unobservable inputs was as follows:
| Item | Valuation technique |
Significant unobservable inputs The relationship between significant Non-observable inputs and fair values |
|---|---|---|
| Embedded derivative instruments–call and put options |
Adjusted Binary tree |
Volatility ‧The higher the volatility, the lower the fair value. June 30, 2020 December 31, 2019 June 30, 2019 32.22% 24.29% 35.50% |
- 7) Fair value measurements in Level 3 – sensitivity analysis of reasonably possible alternative assumptions
The Group's fair value measurement on financial instruments is reasonable. However, the measurement would be different if different valuation models or valuation parameters are used. For financial instruments using level 3 inputs, the impact on the net income or loss and other comprehensive income or loss will be as follows if the valuation parameters changed:
54
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
| Inputs Variation June 30, 2020 Financial liabilities at fair value through profit or loss Embedded derivative instruments- call and put right Volatility 5% December 31, 2019 Financial liabilities at fair value through profit or loss Embedded derivative instruments- call and put right Volatility 5% June 30, 2019 Financial liabilities at fair value through profit or loss Embedded derivative instruments- call and put right Volatility 5% |
Inputs Variation |
Impacts of fair value change on net income or loss |
|---|---|---|
| Favourable Unfavourable |
||
| 154 - 308 (308) 154 - |
The favourable and unfavourable change effects represent the change 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.
- (aa) Financial risk management
There were no significant differences of the Group's financial risk management and policies with those disclosed in Note 6(ab) of the consolidated financial statements for the year ended December 31, 2019.
(ab) Capital Management
Management believes that the objectives, policies and processes of capital management of the Group have been applied consistently with those described in the consolidated financial statements for the year ended December 31, 2019. Also, management believes that there were no significant changes in the Group's capital management information as disclosed for the year ended December 31, 2019. Please refer to Note 6(ad) of consolidated financial statements for the year ended December 31, 2019 for further details.
- (ac) Investing and financing activities not affecting current cash flow
For the six months ended June 30, 2020 and 2019, the Group's investing and financing activities which did not affect the current cash flow were as follows:
-
1) Acquisition of right-of-use assets from lease. Please refer to Note 6 (j).
-
2) Adjustment of liabilities from financing activities were as follows:
55
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
| Short-term borrowings Short-term notes and bills payable Bonds payable Long-term borrowings Leases liabilities Guarantee deposits Total liabilities from financing activities |
January 1, 2020 $ 3,544,958 49,954 2,335,795 4,750,089 9,188,153 720,549 $20,589,498 |
Cash flows | Non-cash | changes Foreign exchange movement (72,713) - - (78,479) (263,522) (18,460) (433,174) |
June 30, 2020 |
||
|---|---|---|---|---|---|---|---|
| Other(Note) - - 47,500 - (200,193) - (152,693) |
|||||||
888,105 (22) (1,000,000) (252,856) (98,292) (135,621) (598,686) |
4,360,350 49,932 1,383,295 4,418,754 8,626,146 566,468 19,404,945 |
||||||
| Short-term borrowings Short-term notes and bills payable Bonds payable Long-term borrowings Leases liabilities Guarantee deposits Total liabilities from financing activities |
January 1, 2019 $ 3,540,288 49,947 1,995,336 7,262,108 10,297,999 953,419 $ 24,099,097 |
Cash flows | Non-cash | changes Foreign exchange movement 30,188 - - 65,659 100,696 9,683 206,226 |
June 30, 2019 |
||
|---|---|---|---|---|---|---|---|
| Other(Note) - - (247,763) - (49,118) - (296,881) |
|||||||
(371,408) 2 542,300 (1,920,933) (382,539) (70,420) |
3,199,068 49,949 2,289,873 5,406,834 9,967,038 892,682 |
||||||
(2,202,998) |
21,805,444 |
||||||
Note: The impact of the lease liability on the rental, new and discontinued leases please refer to Note 6(r); the amount of amortization of corporate bond issuance costs.
56
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(7) Related-party transactions:
- (a) Parent company and ultimate controlling company
First Steamship Company Ltd. is the ultimate controlling company of the Group.
- (b) 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 Nanjing Tiandu Co., Ltd. The Group's manager is the company's chairman
Shanghai Tian An Tower Co., Ltd.
Huizhou Tianan Xinghe City Management Co., Ltd. Huiyang Tamsui New Sun City Construction Co., Ltd.
Shanghai Guorui Tongshun Environmental Protection Technology Co., Ltd.
Hainan Sanhe Licheng Business Service Co., Ltd.
The Group's manager is the company's director
A substantial related party
A substantial related party A substantial related party
An associate
-
(c) Significant transactions with related parties
-
(i) Sales
The amounts of significant interest income of finance leases and lease receivables by the Group to related parties were as follows:
| o related | parties were as follows: | parties were as follows: | parties were as follows: | |||
|---|---|---|---|---|---|---|
| Associates | Operating revenues For the three months ended June 30 For the six months ended June 30 2020 2019 2020 2019 |
Lease receivables | ||||
| June 30, 2020 |
December 31, 2019 220,099 |
June 30, 2019 - |
||||
| 2019 2020 |
2019 | 192,728 | ||||
| $ 3,356 |
- 7,915 |
- |
The interest income of finance leases between the Group and the associates is based on the interest rate agreed by both parties and collected monthly. The interest rate is not significantly different from the one with non-related parties. The receivables with related parties are guaranteed by vehicles for finance lease, take Chengdu Sanhe Licheng Business Service Co., Ltd as joint guarantee and no impairment losses were required after the assessment.
- (iii) Payables to related parties
Payables to related parties were as follows:
| (iii) | Account Category of related party June 30, 2020 December 31, 2019 Other payables Other related parties $ 16,281 - Prepayments June 30, 2020 December 31, 2019 Other related parties $ 47,264 48,692 |
Account Category of related party June 30, 2020 December 31, 2019 Other payables Other related parties $ 16,281 - Prepayments June 30, 2020 December 31, 2019 Other related parties $ 47,264 48,692 |
Account Category of related party June 30, 2020 December 31, 2019 Other payables Other related parties $ 16,281 - Prepayments June 30, 2020 December 31, 2019 Other related parties $ 47,264 48,692 |
Account Category of related party June 30, 2020 December 31, 2019 Other payables Other related parties $ 16,281 - Prepayments June 30, 2020 December 31, 2019 Other related parties $ 47,264 48,692 |
Account Category of related party June 30, 2020 December 31, 2019 Other payables Other related parties $ 16,281 - Prepayments June 30, 2020 December 31, 2019 Other related parties $ 47,264 48,692 |
June 30, 2019 |
|---|---|---|---|---|---|---|
| - | ||||||
| June 30, 2019 - |
||||||
| $ 47,264 |
48,692 |
Note: It is a short-term prepaid lease fee and a monthly fixed prepaid variable rent of the Group,
57
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
which is settled at the end of the year.
-
(iv) Lease
-
1) Lease liabilities and interest
| Relationship | Purpose | June 30, 2020 |
Lease liabilities December 31, 2019 June 30, 2019 |
Lease liabilities December 31, 2019 June 30, 2019 |
|---|---|---|---|---|
| December 31, 2019 |
||||
| Other related parties Other related parties |
Office building and department store Energy-saving renovation engineering equipment |
$ 61,423 49,122 $ 110,545 |
76,266 53,811 130,077 |
93,196 59,661 |
152,857 |
| Relationship | Purpose | Interest expense | Interest expense | Interest expense |
|---|---|---|---|---|
| For the three months ended |
For the six months ended |
|||
| 2020 2019 |
2020 | 2019 | ||
| $ 774 1,505 1,646 2,415 611 743 1,255 1,439 |
||||
| Other related parties Other related parties |
Office building and department store Energy-saving renovation engineering equipment |
|||
$ 1,385 2,248 2,901 3,854 |
- 2) Operating lease
| Relationship | Purpose | Payments that are not included in the measurement of the lease liability |
Payments that are not included in the measurement of the lease liability |
Payments that are not included in the measurement of the lease liability |
|---|---|---|---|---|
| For the three months ended |
For the six months ended |
|||
| 2020 2019 |
2020 | 2019 | ||
| Other related parties Relationship |
Office building and department store Purpose |
$ 19,518 25,160 36,867 63,685 |
||
Property management fee |
||||
| For the three months ended |
For the six months ended |
|||
| 2020 2019 |
2020 | 2019 | ||
| $ 965 334 1,951 669 |
||||
| Other related parties | Office building and department store |
As of June 30, 2020, December 31, 2019, and June 30, 2019, the rental security deposit of the Group to other related parties amounted to $ 11,476 thousand, $ 8,624 thousand and $ 9,036 thousand, respectively.
(v) Others
- 1) The Group provided management consulting services and signed service contracts with other related parties. For the three months and the six months ended June 30, 2020 and 2019, the revenue from consulting services was zero, $ 5,389 thousand, zero and $ 10,777 thousand, respectively. On June 30, 2020, December 31, 2019, and June 30, 2019, the outstanding amounts were zero, $ 28,745 thousand (CNY 6,667 thousand) and $ 22,590 thousand (CNY 5,000 thousand) and which reported as other receivables.
58
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
-
2) For the six months ended June 30, 2020 and 2019, the Group purchased energy-saving equipment amounting to zero and $ 418 thousand (CNY 93 thousand), respectively, from other related parties and which reported as property, plant and equipment.
-
(vi) Guarantees
On June 30, 2020, December 31, 2019, and June 30, 2019, the amount of guarantee that the Group provided for associates, which signed the finance lease agreements with non-related parties, were $ 91,474 thousand (CNY 21,856 thousand), $ 64,385 thousand (CNY 14,932 thousand) and zero, respectively.
-
(d) Key management personnel compensation
-
(i) Key management personnel compensation
Key management personnel compensation comprised:
| Short-term employee benefits | For the three months ended June 30 |
For the three months ended June 30 |
For the six months ended June 30 2020 2019 |
For the six months ended June 30 2020 2019 |
|---|---|---|---|---|
| 2020 | 2019 | 2020 | ||
| $ 12,580 |
18,654 26,222 |
36,281 |
- (ii) The Group granted key management personnel rights to subscribe treasury shares as prepaid salaries. As of June 30, 2020, December 31, 2019 and June 30, 2019, those prepaid salaries amounting to $ 44,158 thousand (CNY 10,551 thousand), $ 45,585 thousand (CNY 10,572 thousand) and $ 50,643 thousand (CNY 11,209 thousand), which were recognized under other current assets and other non-current assets accounts.
(8) Pledged assets:
The carrying amount of pledged assets were as follows:
| Pledged assets | Object | June 30, 2020 $ - 88,918 58,116 134,059 168,730 9,077,192 143,523 |
December 31, 2019 - 101,531 528,539 92,855 - 9,602,555 144,009 10,469,489 |
June 30, 2019 |
|---|---|---|---|---|
| Current financial assets at amortized cost Inventories (for construction business) Other financial assets (Note 1) Accounts receivable Leases payment receivables Property, plant and equipment (Note 2) Investment Property |
Securities payable Bank loans Bank loans, bank depository funds and ordinary bonds payable Bank loans and other loans Other loans Bank loans and ordinary bonds payable Bank loans and ordinary bonds payable |
534,232 106,377 922,466 40,585 - 10,105,618 144,496 |
||
$ 9,670,538 |
11,853,774 |
-
Note 1: The credit line of the above pledged assets has been made, with some are actually appropriated.
-
Note 2: Including the land use rights, which are recognized as right-of-use assets and long-term prepaid rentals.
59
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(9) Significant commitments and contingencies:
Except for those described in note 6, the Group's other significant commitments and contingencies were as follows:
-
(a) Unrecognized contractual commitments
-
(i) The unrecognized contractual commitments of the Group were as follows:
| Contracted price Construction contract of land and building Purchase contract of vehicle for rent Sales contract of land Purchase vessel equipment Received or paid price Construction contract of land and building Purchase contract of vehicle for rent Sales contract of land Purchase vessel equipment |
June 30, 2020 $ 665,331 13,472 397,642 1,902,246 108,309 11,037 58,567 477,043 |
December 31, 2019 665,331 23,981 11,020 1,931,136 108,309 16,816 150 386,227 |
June 30, 2019 665,331 82,897 20,552 - 108,309 32,403 1,352 - |
|---|---|---|---|
-
(ii) The total amount of the Group's contracts to purchase commercial real estate as department store business office was CNY 148,487 thousand. As of June 30, 2019, the unpaid amount was $ 73,089 thousand (CNY 16,177 thousand). The aforesaid real estate was completed acceptance in the 4th quarter of 2019 and reclassified as property, plant and equipment.
-
(iii) The Group signed a finance lease business cooperation agreement with Shanghai Financial Leasing Co., Ltd., then found and reviewed customers according to the contracted risk control standards. Shanghai Financial Leasing Co., Ltd. signed a finance lease contract with the customer, and the Group received some contract considerations from Shanghai Financial Leasing Co., Ltd. on schedule. In addition, the Group promised to buy unconditionally the default claims from Shanghai Financial Leasing Co., Ltd. if the customers violate the agreement, it will buy the default claims from Shanghai Financial Leasing Co., Ltd. Since there was no past due occurred, the Group did not accrue expected credit losses after evaluation.
| Contracted value Remaining amount |
June 30, 2020 |
December 31, 2019 48,321 46,866 |
June 30, 2019 - - |
||
|---|---|---|---|---|---|
| $ 65,921 $ 55,041 |
|||||
60
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
- (iv) The Group signed the joint construction contracts with other companies as follows:
| Item Joint construction with allocation of buildings Joint investing and developing on construction site |
Construction name |
|---|---|
| Me island phaseIIIB1 Nan Jing Jian Kang |
(10) Losses due to major disasters: None
(11) Subsequent events:
-
(a) The Group purchased land at No. 302, Wushi Harbor Section, Toucheng Town, Yilan County on June 30, 2020 through a resolution of the board of directors, and signed a sale and purchase agreement with non-related parties on July 1, 2020, with a total contract price of $ 502,000 thousand, and the relevant procedures are still being processed.
-
(b) The Group purchased land at No. 55, 70, 73 and 74, Yongfu Section, Tucheng District, New Taipei City on June 30, 2020 through a resolution of the board of directors, and signed a sale and purchase agreement with non-related parties on July 28, 2020, with a total contract price of $ 507,494 thousand, and the relevant procedures are still being processed.
(12) Other:
- (a) The employee benefit expenses, depreciation and amortization, categorized by function, were as follows:
| follows: | ||||||
|---|---|---|---|---|---|---|
| For the three months ended June 30 | ||||||
| By function **By item ** |
2020 | 2019 | ||||
| Operating Cost |
Operating expense |
**Total ** | Operating Cost |
Operating expense |
**Total ** | |
| Employee benefits | ||||||
| Salary | 45,529 | 132,971 |
178,500 |
45,129 |
194,269 |
239,398 |
| Health and labor insurance | 307 |
890 |
1,197 |
- |
1,332 | 1,332 |
| Pension | 329 | 753 |
1,082 |
- |
15,568 | 15,568 |
| Others | 3,892 | 18,367 |
22,259 |
4,063 |
30,216 |
34,279 |
| Depreciation | 86,948 | 388,061 |
475,009 |
95,397 |
417,709 |
513,106 |
| Depletion | - | - | - | - | - | - |
| Amortization | 8,984 | 701 |
9,685 |
5,254 |
3,182 |
8,436 |
| For the six months ended June 30 | ||||||
| By function **By item ** |
2020 | 2019 | ||||
| Operating Cost |
Operating expense |
**Total ** | Operating Cost |
Operating expense |
**Total ** | |
| Employee benefits | ||||||
| Salary | 91,659 | 273,244 |
364,903 |
88,122 |
354,899 |
443,021 |
| Health and labor insurance | 614 |
2,042 |
2,656 |
- |
2,840 | 2,840 |
| Pension | 652 | 7,087 |
7,739 |
- |
32,831 | 32,831 |
| Others | 8,002 | 42,128 |
50,130 |
8,023 |
62,574 |
70,597 |
| Depreciation | 174,921 | 785,244 |
960,165 |
179,685 |
844,248 |
1,023,933 |
| Depletion | - | - | - | - | - | - |
| Amortization | 16,443 | 3,331 |
19,774 |
10,993 |
6,904 |
17,897 |
61
FIRST STEAMSHIP COMPANY LTD. AND SUBSIDIARIES
Notes to the Consolidated Financial Statements
(b) Seasonality of operations
The Group's retail department is subject to seasonal fluctuations as a result of vacation. Thus, this industry typically has higher revenues and results for the first and fourth quarter of the year. Due to the impact of the COVID-19 in the first quarter of 2020, the Group was temporarily closed from the end of January in 2020, and resumed business in mid-February, that has caused a decline in business conditions for the six months ended June 30, 2020.
(13) Segment information:
The Group's operating segment information and reconciliation were as follows:
| For the three months ended June 30, 2020 Revenue: Revenue from external customers Intersegment revenues Total revenue Reportable segment profit or loss For the three months ended June 30, 2019 Revenue: Revenue from external customers Intersegment revenues Total revenue Reportable segment profit or loss For the six months ended June 30, 2020 Revenue: Revenue from external customers Intersegment revenues Total revenue Reportable segment profit or loss For the six months ended June 30, 2019 Revenue: Revenue from external customers Intersegment revenues Total revenue Reportable segment profit or loss |
Freight department $ 222,478 - $ 222,478 $ (1,408) $ 247,635 - $ 247,635 $ 21,578 Freight department $ 466,237 - $ 466,237 $ 23,982 $ 504,106 - $ 504,106 $ 44,587 |
Invest department 7,214 16,517 23,731 (38,748) 29,670 16,929 46,599 932,381 Invest department 22,417 33,157 55,574 (184,516) 37,398 33,493 70,891 926,638 |
Retail department 1,080,423 - 1,080,423 (83,862) 1,551,941 - 1,551,941 160,945 Retail department 1,966,036 - 1,966,036 (185,935) 3,331,620 - 3,331,620 464,640 |
Lease department 58,693 - 58,693 (21,638) 83,047 214 83,261 200,837 Lease department 118,088 - 118,088 (58,769) 163,725 557 164,282 210,396 |
Other segment 38,273 - 38,273 10,612 30,561 - |
Reconciliation and elimination - (16,517) (16,517) - - (17,143) (17,143) - Reconciliation and elimination - (33,157) (33,157) - - (34,050) (34,050) - |
Total 1,407,081 - |
|---|---|---|---|---|---|---|---|
| 1,407,081 | |||||||
(135,044) |
|||||||
| 1,942,854 - 1,942,854 1,318,522 Total 2,621,887 - |
|||||||
| 30,561 2,781 Other segment 49,109 - 49,109 9,227 47,427 - |
|||||||
| 2,621,887 | |||||||
(396,011) |
|||||||
| 4,084,276 - 4,084,276 1,645,890 |
|||||||
| 47,427 (371) |