Form 6-K

1934 Act Registration No. 1-14700

 

 

 

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 OF

THE SECURITIES EXCHANGE ACT OF 1934

For the month of September 2011

 

 

Taiwan Semiconductor Manufacturing Company Ltd.

(Translation of Registrant’s Name Into English)

 

 

No. 8, Li-Hsin Rd. 6,

Hsinchu Science Park,

Taiwan

(Address of Principal Executive Offices)

 

 

(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)

Form 20-F  x            Form 40-F  ¨

(Indicate by check mark whether the registrant by furnishing the information contained in this form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)

Yes  ¨            No  x

(If “Yes” is marked, indicated below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82:             .)

 

 

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  Taiwan Semiconductor Manufacturing Company Ltd.
Date: September 2, 2011   By  

/s/ Lora Ho

    Lora Ho
    Senior Vice President & Chief Financial Officer


Taiwan Semiconductor Manufacturing Company Ltd. (the “Company”; “TSMC” (NYSE: TSM)) had been invited earlier in 2011 to participate as one of few companies listed on the Taiwan Stock Exchange in a case study project on using International Financial Reporting Standards (“IFRS”) in compiling listed company financial statements in Taiwan (“ROC”). The project is being coordinated by Taiwan’s official governmental agency in-charge of securities affairs, the ROC Financial Supervisory Commission, which is part of Taiwan’s executive branch or the Executive Yuan, to help Taiwanese listed companies better understand and apply the new IFRS accounting rules to be implemented in Taiwan in 2013.

In anticipation of the adoption of IFRS in the ROC in 2013, the Taiwan government project team has prepared a case-by-case analysis on each of the selected companies to illustrate the approach and effect of the adoption of IFRS on ROC GAAP financial statements. TSMC’s management has prepared an unaudited, pro forma presentation of its financial statements for the year ended and as of December 31, 2010, as if IFRS had been adopted by TSMC as of January 1, 2010 to assist in the case study and this presentation has been published today on the Taiwan Stock Exchange website at http://www.twse.com.tw/ch/listed/IFRS/planDomestic.php.

TSMC’s participation in this Taiwan government project is voluntary and that there is no legal requirement compelling TSMC to provide the unaudited, pro forma presentation of its financial statements at this point. The purpose of this case study 6-K filing is not for disclosure of material TSMC financial information, but is being furnished at this time as such information is being made public in the ROC. Investors who are seeking material TSMC financial information should instead be referred to other filings made by TSMC with the U.S. Securities Exchange Commission (such as its Annual Report on Form 20-F) or the Taiwan Financial Supervisory Commission.

An English summary version of the pro forma presentation of its financial statements is filed herewith. It is unaudited and in summary form, and is not necessarily indicative of the results of operations or related effects on our financial position that would have been obtained had we adopted IFRS at the beginning of 2010. Investors should not rely on the information filed herewith for any purpose.

 

1


Taiwan Semiconductor Manufacturing Company Limited and Subsidiaries

IFRS PRO FORMA CONSOLIDATED BALANCE SHEET (unaudited)

AT DECEMBER 31, 2010 AND JANUARY 1, 2010

(In Thousands of New Taiwan Dollars, Except Par Value)

 

 

    December 31, 2010     January 1, 2010          December 31, 2010     January 1, 2010  
    Amount     %     Amount     %          Amount     %     Amount     %  

ASSETS

          

LIABILITIES AND EQUITY

       

CURRENT ASSETS

          

CURRENT LIABILITIES

       

Cash and cash equivalents

  $ 147,886,955        20      $ 171,276,341        28      

Short-term borrowings

  $ 31,213,944        4      $ —          —     

Financial assets measured at fair value through profit or loss

    28,890,614        4        14,576,027        3      

Financial liabilities measured at fair value through profit or loss

    19,002        —          25        —     

Financial assets measured at amortized cost

    4,796,589        1        9,944,843        2      

Hedging derivative financial liabilities

    814        —          —          —     

Trade receivables from related parties

    2,722        —          12,524        —        

Trade payables

    12,104,173        2        10,905,884        2   

Notes and trade receivables

    50,525,856        7        44,094,317        7      

Payables to related parties

    867,085        —          783,007        —     

Other receivables from related parties

    124,586        —          121,292        —        

Current tax liabilities

    8,564,303        1        12,388,257        2   

Other receivables

    1,021,552        —          1,849,987        —        

Salary and bonus payables

    6,424,064        1        9,317,035        2   

Inventories

    28,405,984        4        20,913,751        4      

Accrued profit sharing to employees and bonus to directors and supervisors

    11,096,147        2        6,818,343        1   

Other current assets

    2,037,647        —          1,368,838        —        

Payables to contractors and equipment suppliers

    43,259,857        6        28,924,265        5   
 

 

 

   

 

 

   

 

 

   

 

 

            
          

Accrued expenses and other current liabilities

    10,779,923        1        12,635,182        2   

Total current assets

    263,692,505        36        264,157,920        44      

Provisions

    7,546,264        1        8,724,481        1   
 

 

 

   

 

 

   

 

 

   

 

 

            
          

Current portion of long-term borrowings

    241,407        —          949,298        —     
            

 

 

   

 

 

   

 

 

   

 

 

 

NON-CURRENT ASSETS

                  

Financial assets measured at fair value through profit or loss

    5,459,132        1        3,899,137        1      

Total current liabilities

    132,116,983        18        91,445,777        15   
            

 

 

   

 

 

   

 

 

   

 

 

 

Financial assets measured at amortized cost

    9,502,887        1        16,553,242        3              

Investments accounted for using the equity method

    26,292,385        4        18,581,150        3      

NON-CURRENT LIABILITIES

       

Property, plant and equipment

    388,488,412        53        273,724,914        45      

Bonds payable

    4,500,000        1        4,500,000        1   

Intangible assets

    11,731,982        2        12,389,872        2      

Long-term borrowings

    301,561        —          578,560        —     

Deferred tax assets

    13,154,703        2        12,358,612        2      

Other long-term payables

    6,554,208        1        5,602,420        1   

Refundable deposits

    8,677,970        1        2,733,143        —        

Obligations under finance leases

    694,986        —          707,499        —     

Other non-current assets

    1,372,911        —          210,737        —        

Retirement benefit obligations

    6,536,340        1        4,058,190        1   
 

 

 

   

 

 

   

 

 

   

 

 

            
          

Guarantee deposits

    789,098        —          1,006,023        —     

Total non-current assets

    464,680,382        64        340,450,807        56      

Others

    381,182        —          322,850        —     
 

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

   

 

 

 
          

Total non-current liabilities

    19,757,375        3        16,775,542        3   
            

 

 

   

 

 

   

 

 

   

 

 

 
          

Total liabilities

    151,874,358        21        108,221,319        18   
            

 

 

   

 

 

   

 

 

   

 

 

 
          

EQUITY ATTRIBUTABLE TO OWNERS OF THE PARENT

       
          

Share capital

       
          

Common stock - NT$10 par value

    259,100,787        35        259,027,066        43   
            

 

 

   

 

 

   

 

 

   

 

 

 
          

Capital surplus

    55,701,695        8        55,486,010        9   
            

 

 

   

 

 

   

 

 

   

 

 

 
          

Retained earnings

       
          

Appropriated as legal capital reserve

    86,239,494        12        77,317,710        12   
          

Appropriated as special capital reserve

    1,313,047        —          —          —     
          

Unappropriated earnings

    175,630,328        24        101,681,795        17   
            

 

 

   

 

 

   

 

 

   

 

 

 
          

Total retained earnings

    263,182,869        36        178,999,505        29   
            

 

 

   

 

 

   

 

 

   

 

 

 
          

Others

    (6,045,608     (1     (1,072,381     —     
            

 

 

   

 

 

   

 

 

   

 

 

 
          

Equity attributable to owners of the Parent

    571,939,743        78        492,440,200        81   
          

NON-CONTROLLING INTERESTS

    4,558,786        1        3,947,208        1   
            

 

 

   

 

 

   

 

 

   

 

 

 
          

Total equity

    576,498,529        79        496,387,408        82   
            

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL

  $ 728,372,887        100      $ 604,608,727        100      

TOTAL

  $ 728,372,887        100      $ 604,608,727        100   
 

 

 

   

 

 

   

 

 

   

 

 

      

 

 

   

 

 

   

 

 

   

 

 

 

 

2


Taiwan Semiconductor Manufacturing Company Limited and Subsidiaries

IFRS PRO FORMA CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (unaudited)

FOR THE YEAR ENDED DECEMBER 31, 2010

(In Thousands of New Taiwan Dollars, Except Earnings Per Share)

 

 

     Amount     %  

REVENUE

   $ 419,988,414        100   

COST OF SALES

     212,484,320        51   
  

 

 

   

 

 

 

GROSS PROFIT

     207,504,094        49   
  

 

 

   

 

 

 

OPERATING EXPENSES

    

Research and development

     29,706,662        7   

Administration

     12,794,562        3   

Marketing

     5,367,597        1   
  

 

 

   

 

 

 

Total operating expenses

     47,868,821        11   
  

 

 

   

 

 

 

OTHER OPERATING GAINS AND LOSSES

     (689,606     —     
  

 

 

   

 

 

 

OPERATING PROFIT

     158,945,667        38   
  

 

 

   

 

 

 

NON-OPERATING INCOME AND EXPENSES

    

Settlement income

     6,939,764        2   

Share of profits of associates and joint venture accounted for using the equity method

     2,252,325        1   

Other income

     1,717,630        —     

Other gains and losses

     1,005,132        —     

Finance costs

     (425,356     —     

Net foreign exchange loss

     (99,130     —     
  

 

 

   

 

 

 

Total non-operating income and expenses

     11,390,365        3   
  

 

 

   

 

 

 

PROFIT BEFORE TAX

     170,336,032        41   

INCOME TAX EXPENSE

     5,692,328        2   
  

 

 

   

 

 

 

PROFIT FOR THE YEAR

     164,643,704        39   
  

 

 

   

 

 

 

OTHER COMPREHENSIVE INCOME

    

Exchange differences on translating foreign operations

     (4,605,902     (1

Cash flow hedges

     (814     —     

Actuarial losses on defined benefit plan

     (2,472,266     —     

Share of other comprehensive income of associates and joint venture accounted for using the equity method

     (359,736     —     

 

(Continued)

3


     Amount     %  

Tax effect on other comprehensive income

     418,843        —     
  

 

 

   

 

 

 

OTHER COMPREHENSIVE INCOME FOR THE YEAR (NET OF TAX)

   $ (7,019,875     (1
  

 

 

   

 

 

 

TOTAL COMPREHENSIVE INCOME FOR THE YEAR

   $ 157,623,829        38   
  

 

 

   

 

 

 

PROFIT ATTRIBUTABLE TO:

    

Owners of the Parent

   $ 163,939,741        39   

Non-controlling interests

     703,963        —     
  

 

 

   

 

 

 
   $ 164,643,704        39   
  

 

 

   

 

 

 

TOTAL COMPREHENSIVE INCOME ATTRIBUTABLE TO:

    

Owners of the Parent

   $ 156,918,257        38   

Non-controlling interests

     705,572        —     
  

 

 

   

 

 

 
   $ 157,623,829        38   
  

 

 

   

 

 

 

EARNINGS PER SHARE (NT$)

    

Basic

   $ 6.33     
  

 

 

   

Diluted

   $ 6.32     
  

 

 

   

 

(Concluded)

4


Taiwan Semiconductor Manufacturing Company Limited and Subsidiaries

IFRS PRO FORMA CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (unaudited)

FOR THE YEAR ENDED DECEMBER 31, 2010

(In Thousands of New Taiwan Dollars, Except Earnings Per Share)

 

 

    Equity Attributable to Owners of the Parent              
                                              Others                    
    Share Capital-
Common Stock
          Retained Earnings    

Exchange
Differences

on

Translating

Foreign

Operations

   

Cash Flow
Hedges

   

Investments
in

Equity
Instruments

   

Equity

Attributable

to

Owners

of the Parent

   

Non-
controlling
Interests

   

Total

Equity

 
    Shares (In
Thousands)
    Amount     Capital
Surplus
   

Legal

Capital
Reserve

   

Special

Capital
Reserve

    Unappropriated
Earnings
    Total              

BALANCE AT JANUARY 1, 2010

    25,902,706      $ 259,027,066      $ 55,486,010      $ 77,317,710      $ —        $ 101,681,795      $ 178,999,505      $ (1,766,667   $ 255      $ 694,031      $ 492,440,200      $ 3,947,208      $ 496,387,408   

Appropriations of prior year’ s earnings

                         

Legal capital reserve

    —          —          —          8,921,784        —          (8,921,784     —          —          —          —          —          —          —     

Special capital reserve

    —          —          —          —          1,313,047        (1,313,047     —          —          —          —          —          —          —     

Cash dividends - NT$3.00 per share

    —          —          —          —          —          (77,708,120     (77,708,120     —          —          —          (77,708,120     —          (77,708,120
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    25,902,706        259,027,066        55,486,010        86,239,494        1,313,047        13,738,844        101,291,385        (1,766,667     255        694,031        414,732,080        3,947,208        418,679,288   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit for the year

    —          —          —          —          —          163,939,741        163,939,741        —          —          —          163,939,741        703,963        164,643,704   

Other comprehensive income for the year, net of income tax

    —          —          —          —          —          (2,048,257     (2,048,257     (4,776,496     (5,475     (191,256     (7,021,484     1,609        (7,019,875
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income for the year

    —          —          —          —          —          161,891,484        161,891,484        (4,776,496     (5,475     (191,256     156,918,257        705,572        157,623,829   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjustment arising from changes in percentage of investments accounted for using the equity method

    —          —          (17,885     —          —          —          —          —          —          —          (17,885     4,387        (13,498

Issue of ordinary shares under employee share option plan

    7,372        73,721        171,103        —          —          —          —          —          —          —          244,824        —          244,824   

Net change in net assets of associates and joint venture accounted for using the equity method

    —          —          62,467        —          —          —          —          —          —          —          62,467        31,702        94,169   

Decrease in non-controlling interests

    —          —          —          —          —          —          —          —          —          —          —          (130,083     (130,083
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BALANCE, DECEMBER 31, 2010

    25,910,078      $ 259,100,787      $ 55,701,695      $ 86,239,494      $ 1,313,047      $ 175,630,328      $ 263,182,869      $ (6,543,163   $ (5,220   $ 502,775      $ 571,939,743      $ 4,558,786      $ 576,498,529   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

5


Taiwan Semiconductor Manufacturing Company Limited and Subsidiaries

IFRS PRO FORMA CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited)

FOR THE YEAR ENDED DECEMBER 31, 2010

(In Thousands of New Taiwan Dollars)

 

 

     Amount  

CASH FLOWS FROM OPERATING ACTIVITIES

  

Profit for the year

   $ 170,336,032   

Adjustments for:

  

Net gain arising on financial assets measured at fair value through profit or loss

     (815,188

Amortization of premium/discount of financial assets

     34,142   

Impairment of other receivables

     48,372   

Share of profits of associates and joint venture accounted for using the equity method

     (2,252,325

Depreciation of property, plant and equipment

     85,573,387   

Impairment of property, plant and equipment

     319   

Net loss on disposal of property, plant and equipment and intangible assets

     633,230   

Amortization of intangible assets

     2,236,716   

Settlement income from receiving equity securities

     (4,434,364

Interest income

     (1,665,193

Dividends income

     (52,437

Interest expense

     425,356   

Net foreign exchange loss

     219,241   

Changes in operating assets and liabilities:

  

Decrease (increase) in

  

Derivative financial instruments

     198,172   

Trade receivables from related parties

     9,802   

Notes and trade receivables

     (6,431,539

Other receivables from related parties

     (3,294

Other receivables

     519,421   

Inventories

     (7,492,233

Other current assets

     (827,520

Increase (decrease) in:

  

Trade payables

     1,198,289   

Payables to related parties

     84,078   

Salary and bonus payable

     (2,892,971

Accrued profit sharing to employees and bonus to directors and supervisors

     4,277,804   

Accrued expenses and other current liabilities

     215,641   

Provisions

     (1,178,217

Retirement benefit obligations

     5,884   

Deferred revenue

     (59,150
  

 

 

 

Net cash generated from operations

     237,911,455   

Income taxes paid

     (9,818,418
  

 

 

 

Net cash generated by operating activities

     228,093,037   
  

 

 

 

 

(Continued)

6


     Amount  

CASH FLOWS FROM INVESTING ACTIVITIES

  

Interest received

   $ 1,886,731   

Dividends received

     372,439   

Payments for property, plant and equipment

     (186,944,203

Payments to acquire financial assets measured at fair value through profit or loss

     (50,153,262

Payments to acquire financial assets measured at amortized cost

     (4,101,501

Payments for investments accounted for using the equity method

     (6,242,350

Proceeds from disposal of financial assets measured at fair value through profit or loss

     38,058,623   

Proceeds from redemption of financial assets measured at amortized cost

     15,943,000   

Proceeds from disposal of property, plant and equipment

     115,524   

Payments for intangible assets

     (1,801,728

Increase in refundable deposits

     (6,440,410

Proceeds from refundable deposits

     59,547   

Purchase of other assets

     (1,063,058
  

 

 

 

Net cash used in investing activities

     (200,310,648
  

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

  

Proceeds from short-term borrowings

     31,213,944   

Repayment of long-term borrowings

     (967,034

Repayment of other long-term payables

     (1,107,333

Interest paid

     (392,805

Decrease in guarantee deposits

     (232,925

Proceeds from donation

     49,021   

Proceeds from issue of ordinary shares under employee share options

     244,824   

Cash dividends paid

     (77,708,120

Decrease in non-controlling interests

     (130,083
  

 

 

 

Net cash used in financing activities

     (49,030,511
  

 

 

 

EFFECTS OF EXCHANGE RATE CHANGES ON THE BALANCE OF CASH HELD IN FOREIGN CURRENCIES

     (2,141,264
  

 

 

 

NET DECREASE IN CASH AND CASH EQUIVALENTS

     (23,389,386

CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE YEAR

     171,276,341   
  

 

 

 

CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR

   $ 147,886,955   
  

 

 

 

 

(Concluded)

7


Reconciliation of ROC GAAP to IFRS Pro Forma

(In Thousands of New Taiwan Dollars)

 

A. Condensed Consolidated Balance Sheet at January 1, 2010

 

ROC GAAP

     Reconciliations     IFRS Pro Forma (unaudited)

Item

   Amount      Amount     Amount    

Item

   Notes

Current assets

            

Cash and cash equivalents

   $ 171,276,341       $ —        $ 171,276,341     

Cash and cash equivalents

  

Financial assets

     24,520,870         —          24,520,870     

Financial assets

   1

Accounts receivable-Trade

     35,382,360         8,724,481        44,106,841     

Accounts receivable-Trade

   2

Inventories

     20,913,751         —          20,913,751     

Inventories

  

Other current assets

     7,710,426         (4,370,309     3,340,117     

Other current assets

   3
  

 

 

    

 

 

   

 

 

      

Total current assets

     259,803,748         4,354,172        264,157,920     

Total current assets

  
  

 

 

    

 

 

   

 

 

      

Long-term investments

            

Investments accounted for using the equity method

   $ 17,871,208       $ 709,942      $ 18,581,150        

Investments accounted for using the equity method

  

Financial assets

     19,974,295         478,084        20,452,379     

Financial assets

   1
  

 

 

    

 

 

   

 

 

      

Total long-term investments

     37,845,503         1,188,026        39,033,529        
  

 

 

    

 

 

   

 

 

      

Property, plant and equipment

     273,674,787         50,127        273,724,914     

Property, plant and equipment

  
  

 

 

    

 

 

   

 

 

      

Intangible assets

     12,389,872         —          12,389,872     

Intangible assets

  
  

 

 

    

 

 

   

 

 

      

Other assets

     10,982,310         4,320,182        15,302,492     

Other assets

   3
  

 

 

    

 

 

   

 

 

      

Total assets

   $ 594,696,220       $ 9,912,507      $ 604,608,727     

Total assets

  
  

 

 

    

 

 

   

 

 

      

Current liabilities

            

Accounts payable

   $ 11,688,891       $ —        $ 11,688,891     

Trade payables

  

Income tax payable

     8,800,249         3,588,008        12,388,257     

Current tax liabilities

   4

Payables to contractors and equipment suppliers

     28,924,265         —          28,924,265     

Payables to contractors and equipment suppliers

  

Accrued expenses and other current liabilities

     28,770,585         —          28,770,585     

Accrued expenses and other current liabilities

  
     —           8,724,481        8,724,481     

Provisions

   2

Current portion of long-term bank loans

     949,298         —          949,298     

Current portion of long-term borrowings

  
  

 

 

    

 

 

   

 

 

      

Total current liabilities

     79,133,288         12,312,489        91,445,777     

Total current liabilities

  
  

 

 

    

 

 

   

 

 

      

Long-term liabilities

     11,388,479         —          11,388,479     

Long-term liabilities

  
  

 

 

    

 

 

   

 

 

      

Other liabilities

     5,125,905         261,158        5,387,063     

Other liabilities

   5
  

 

 

    

 

 

   

 

 

      

Total liabilities

     95,647,672         12,573,647        108,221,319     

Total liabilities

  
  

 

 

    

 

 

   

 

 

      

Equity attributable to shareholders equity of the parent

     495,082,712         (2,642,512     492,440,200     

Equity attributable to owners of the Parent

  
  

 

 

    

 

 

   

 

 

      

Minority interests

     3,965,836         (18,628     3,947,208     

Non-controlling interests

  
  

 

 

    

 

 

   

 

 

      

Total shareholders’ equity

     499,048,548         (2,661,140     496,387,408     

Total equity

   6
  

 

 

    

 

 

   

 

 

      

Total liabilities and shareholders’ equity

   $ 594,696,220       $ 9,912,507      $ 604,608,727     

Total liabilities and equity

  
  

 

 

    

 

 

   

 

 

      

 

8


B. Condensed Consolidated Balance Sheet at December 31, 2010

 

ROC GAAP

     Reconciliations     IFRS Pro Forma (unaudited)     

Item

   Amount      Amount     Amount     

Item

   Notes

Current assets

             

Cash and cash equivalents

   $ 147,886,955       $ —        $ 147,886,955      

Cash and cash equivalents

  

Financial assets

     33,687,203         —          33,687,203      

Financial assets

   1

Accounts receivable-Trade

     42,982,314         7,546,264        50,528,578      

Accounts receivable-Trade

   2

Inventories

     28,405,984         —          28,405,984      

Inventories

  

Other current assets

     8,556,861         (5,373,076     3,183,785      

Other current assets

   3
  

 

 

    

 

 

   

 

 

       

Total current assets

     261,519,317         2,173,188        263,692,505      

Total current assets

  
  

 

 

    

 

 

   

 

 

       

Long-term investments

             

Investments accounted for using the equity method

   $ 25,815,385       $ 477,000      $ 26,292,385      

Investments accounted for using the equity method

  

Financial assets

     13,960,143         1,001,876        14,962,019      

Financial assets

   1
  

 

 

    

 

 

   

 

 

       

Total long-term investments

     39,775,528         1,478,876        41,254,404         
  

 

 

    

 

 

   

 

 

       

Property, plant and equipment

     388,444,023         44,389        388,488,412      

Property, plant and equipment

  
  

 

 

    

 

 

   

 

 

       

Intangible assets

     11,731,982         —          11,731,982      

Intangible assets

  
  

 

 

    

 

 

   

 

 

       

Other assets

     17,458,054         5,747,530        23,205,584      

Other assets

   3
  

 

 

    

 

 

   

 

 

       

Total assets

   $ 718,928,904       $ 9,443,983      $ 728,372,887      

Total assets

  
  

 

 

    

 

 

   

 

 

       

Current liabilities

             

Short-term loans

   $ 31,213,944       $ —        $ 31,213,944      

Short-term borrowings

  

Accounts payable

     12,971,258         —          12,971,258      

Trade payables

  

Income tax payable

     7,184,697         1,379,606        8,564,303      

Current tax liabilities

   4

Payables to contractors and equipment suppliers

     43,259,857         —          43,259,857      

Payables to contractors and equipment suppliers

  

Accrued expenses and other current liabilities

     28,319,950         —          28,319,950      

Accrued expenses and other current liabilities

  
     —           7,546,264        7,546,264      

Provisions

   2

Current portion of long-term bank loans

     241,407         —          241,407      

Current portion of long-term borrowings

  
  

 

 

    

 

 

   

 

 

       

Total current liabilities

     123,191,113         8,925,870        132,116,983      

Total current liabilities

  
  

 

 

    

 

 

   

 

 

       

Long-term liabilities

     12,050,755         —          12,050,755      

Long-term liabilities

  
  

 

 

    

 

 

   

 

 

       

Other liabilities

     4,982,631         2,723,989        7,706,620      

Other liabilities

   5
  

 

 

    

 

 

   

 

 

       

Total liabilities

     140,224,499         11,649,859        151,874,358      

Total liabilities

  
  

 

 

    

 

 

   

 

 

       

Equity attributable to shareholders equity of the parent

     574,144,918         (2,205,175     571,939,743      

Equity attributable to owners of the Parent

  
  

 

 

    

 

 

   

 

 

       

Minority interests

     4,559,487         (701     4,558,786      

Non-controlling interests

  
  

 

 

    

 

 

   

 

 

       

Total shareholders’ equity

     578,704,405         (2,205,876     576,498,529      

Total equity

   6
  

 

 

    

 

 

   

 

 

       

Total liabilities and shareholders’ equity

   $ 718,928,904       $ 9,443,983      $ 728,372,887      

Total liabilities and equity

  
  

 

 

    

 

 

   

 

 

       

 

9


C. Condensed Consolidated Statement of Comprehensive Income for the Year ended December 31, 2010

 

ROC GAAP

     Reconciliations     IFRS Pro Forma (unaudited)     

Item

   Amount      Amount     Amount    

Item

   Notes

Net sales

   $ 419,537,911       $ 450,503      $ 419,988,414     

Revenue

   7

Cost of sales

     212,484,320         —          212,484,320     

Cost of sales

  
  

 

 

    

 

 

   

 

 

      

Gross profit

     207,053,591         450,503        207,504,094     

Gross profit

  
  

 

 

    

 

 

   

 

 

      

Operating expenses

            

Research and development

     29,706,662         —          29,706,662     

Research and development

  

Administration

     12,803,997         (9,435     12,794,562     

Administration

  

Marketing

     5,367,597         —          5,367,597     

Marketing

  
  

 

 

    

 

 

   

 

 

      

Total operating expenses

     47,878,256         (9,435     47,868,821        
  

 

 

    

 

 

   

 

 

      
     —           (689,606     (689,606  

Other operating gains and losses

   8
  

 

 

    

 

 

   

 

 

      

Operating profit

     159,175,335         (229,668     158,945,667     

Operating profit

  
  

 

 

    

 

 

   

 

 

      

Non-operating income and expenses, net

     11,095,060         295,305        11,390,365     

Non-operating income and expenses, net

  
  

 

 

    

 

 

   

 

 

      

Profit before tax

     170,270,395         65,637        170,336,032     

Profit before tax

  

Income tax expense

     7,988,465         (2,296,137     5,692,328     

Income tax expense

   9
  

 

 

    

 

 

   

 

 

      

Profit for the year

   $ 162,281,930       $ 2,361,774        164,643,704     

Profit for the year

  
  

 

 

    

 

 

   

 

 

      
          (4,605,902  

Exchange differences on translating foreign operations

  
          (814  

Cash flow hedges

  
          (2,472,266  

Actuarial losses on defined benefit plan

  
          (359,736  

Share of other comprehensive income of associates and joint venture accounted for using the equity method

  
          418,843     

Tax effect of other comprehensive Income

  
       

 

 

      
          (7,019,875  

Other comprehensive income for the year

  
       

 

 

      
        $ 157,623,829     

Total comprehensive income for the year

  
       

 

 

      

 

D. Condensed Consolidated Statement of Cash Flows for the Year ended December 31, 2010

 

ROC GAAP

    Reconciliations     IFRS Pro Forma (unaudited)     

Item

   Amount     Amount     Amount    

Item

   Notes

Net cash inflow (outflow) from:

           

Operating activities

   $ 229,475,766      ($ 1,382,729   $ 228,093,037     

Operating activities

   10

Investing activities

     (202,086,182     1,775,534        (200,310,648  

Investing activities

   10

Financing activities

     (48,637,706     (392,805     (49,030,511  

Financing activities

   10
  

 

 

   

 

 

   

 

 

      
     (21,248,122     —          (21,248,122     

Cash and cash equivalents at the beginning of the year

     171,276,341        —          171,276,341     

Cash and cash equivalents at the beginning of the year

  

Effects of exchange rate changes on the balance of cash held in foreign currencies

     (2,141,264     —          (2,141,264  

Effects of exchange rate changes on the balance of cash held in foreign currencies

  
  

 

 

   

 

 

   

 

 

      

Cash and cash equivalents at the end of the year

   $ 147,886,955      $ —        $ 147,886,955     

Cash and cash equivalents at the end of the year

  
  

 

 

   

 

 

   

 

 

      

 

10


Notes of ROC GAAP to IFRS Pro Forma Reconciliation

(In Thousands of New Taiwan Dollars)

 

1. Financial assets

 

January 1, 2010

       

ROC GAAP

   

IFRS Pro Forma (unaudited)

       
Category    Amount     Category    Amount     Difference  

Financial assets at fair value through profit or loss

   $ 186,081     

Financial assets measured at fair value through profit or loss

   $ 18,475,164     

Available-for-sale financial assets

     15,747,995     

Financial assets measured at amortized cost

     26,498,085     

Held-to-maturity financial assets

     25,498,085           —       

Financial assets carried at cost

     3,063,004           —       
  

 

 

      

 

 

   
   $ 44,495,165         $ 44,973,249      $ 478,084   

Current Portion

     (24,520,870  

Current Portion

     (24,520,870     —     
  

 

 

      

 

 

   

 

 

 
   $ 19,974,295         $ 20,452,379      $ 478,084   
  

 

 

      

 

 

   

 

 

 

December 31, 2010

       

ROC GAAP

   

IFRS Pro Forma (unaudited)

       
Category    Amount     Category    Amount     Difference  

Financial assets at fair value through profit or loss

   $ 6,886     

Financial assets measured at fair value through profit or loss

   $ 34,349,746     

Available-for-sale financial assets

     29,916,777     

Financial assets measured at amortized cost

     14,299,476     

Held-to-maturity financial assets

     13,299,476           —       

Financial assets carried at cost

     4,424,207           —       
  

 

 

      

 

 

   
   $ 47,647,346         $ 48,649,222      $ 1,001,876   
         

Current Portion

     (33,687,203  

Current Portion

     (33,687,203     —     
  

 

 

      

 

 

   

 

 

 
   $ 13,960,143         $ 14,962,019      $ 1,001,876   
  

 

 

      

 

 

   

 

 

 

Under ROC GAAP, financial assets are classified as financial assets at fair value through profit or loss, available-for-sale financial assets, held-to-maturity financial assets, financial assets carried at cost, or loans and receivables.

Under IFRS, financial assets are classified either as financial assets measured at fair value through profit or loss, or as financial assets measured at amortized cost.

The amount difference is mainly due to certain financial assets carried at cost under ROC GAAP are required to be measured at fair value under IFRS.

 

2. Accounts receivables-trade / Provisions

Under IFRS, the allowance and others is a present obligation with uncertain timing and amount that arises from past events, and is reclassified as provisions accordingly.

 

3. Other current assets / Other assets

The reconciliation is mainly due to the deferred tax asset is classified as non-current asset under IFRS.

Under ROC GAAP, a deferred tax asset is classified as current or non-current in accordance with the classification of its related asset or liability. However, if a deferred income tax asset does not relate to an asset in the financial statements, it is classified as either current or non-current based on the expected length of time before it is realized or settled.

 

11


4. Income tax payable (IFRS: Current tax liabilities)

In the ROC, a 10% tax is imposed on unappropriated earnings. For ROC GAAP purposes, the Company records the 10% tax on unappropriated earnings in the year of shareholders’ approval.

Under IFRS, the 10% tax on unappropriated earnings should be accrued during the period the earnings arise and adjusted to the extent that distributions are approved by the shareholders in the following year.

 

5. Other liabilities

The reconciliation is mainly due to the accumulated actuarial gains and losses for all defined benefit plans reset to zero on the date of transition to IFRS. The actuarial gains and losses are subsequently recognized in other comprehensive income in the period in which they occur.

 

6. Total shareholders’ equity

The reconciliation of shareholder’s equity between ROC GAAP and IFRS is as follows:

 

     Note    December 31,
2010
    January 01,
2010
 

ROC GAAP

      $ 578,704,405      $ 499,048,548   

Adjustments for:

       

Recognition and measurement of financial assets

   1      1,001,876        478,084   

Unappropriated earnings tax on earnings

   4      (1,379,606     (3,588,008

Defined benefit plans

   5      (2,305,146     (261,158

Others

        477,000        709,942   
     

 

 

   

 

 

 

IFRS pro forma

      $ 576,498,529      $ 496,387,408   
     

 

 

   

 

 

 

 

7. Net sales (IFRS: Revenue)

Under IFRS, in addition to net sales, technical service income is classified under revenue based on the nature of operating transactions.

 

8. Other operating gains and losses

Under IFRS, certain non-operating gains and losses under ROC GAAP, including rental revenue, net loss on disposal of property, plant and equipment, and casualty loss, are classified as other operating gains and losses based on the nature of operating transactions.

 

9. Income tax expense

In the ROC, a 10% tax is imposed on unappropriated earnings. For ROC GAAP purposes, the Company records the 10% tax on unappropriated earnings in the year of shareholders’ approval.

Under IFRS, the 10% tax on unappropriated earnings should be accrued during the period the earnings arise and adjusted to the extent that distributions are approved by the shareholders in the following year.

 

12


The reconciliation is mainly due to the accrued 10% tax on unappropriated earnings for 2010, offset by additional investment tax credits recognized in 2010 and the reversal of the accrued 10% tax on unappropriated earnings for 2009.

 

10. Consolidated statement of cash flow

Under ROC GAAP, the amounts of interest received, dividends received and interest paid should be classified as cash flow from operating activities.

Under IFRS, the amounts of interest and the dividends received are classified as cash flow from investing activity according to their nature. The amount of interest paid is classified as cash flow from financing activity.

 

13