ChipMOS REPORTS FIRST QUARTER 2018 RESULTS
HSINCHU,
Q1'18 Highlights (as compared to Q4'17):
- Net Revenue at
US$137.8 Million Compared toUS$151.5 Million March 2018 Revenue Increased 20.9%, as Compared to the month ofFebruary 2018 - Retained Balance of Cash and Cash Equivalents at
US$229.8 Million , with Net Debt Balance ofUS$138.6 Million - Board Resolved on March 15, 2018 That Cash Dividend of
NT$0.30 Per Common Share Will Be Distributed to Shareholders from Earnings. On An ADS Basis, The Amount Distributed to Shareholders Will Be Approximately US$0.21 Per ADS. The Distribution is Pending Approval by Shareholders at the Company's Annual General Meeting onJune 26, 2018 . - Board Resolved a Capital Reduction Plan on
March 15, 2018 ThatNT$1.50 Per Common Share Will Be Distributed to Shareholders in Cash toReduce Capital at Approximately 15%. On An ADS Basis, The Amount Distributed to Shareholders Will Be ApproximatelyUS$1.03 Per ADS. The Distribution is Pending Approval by Shareholders at the Company's Annual General Meeting onJune 26, 2018 and Competent Authority's Approval.
All the figures were prepared in accordance with Taiwan-International Financial Reporting Standards ("Taiwan-IFRS").
Net revenue for the first quarter of 2018 was
Net profit attributable to equity holders of the Company for the first quarter of 2018 was
Selected Operation Data |
||
Q1'18 |
Q4'17 |
|
Revenue by segment |
||
Testing |
28.8% |
26.6% |
Assembly |
26.5% |
26.0% |
LCD Driver |
27.1% |
29.8% |
Bumping |
17.6% |
17.6% |
CapEx |
US$43.4 million |
US$36.2 million |
Testing |
29.3% |
7.4% |
Assembly |
8.1% |
19.2% |
LCD Driver |
55.0% |
67.3% |
Bumping |
7.6% |
6.1% |
Depreciation and amortization expenses |
US$27.9 million |
US$26.8 million |
Utilization by segment |
||
Testing |
79% |
79% |
Assembly |
61% |
62% |
LCD Driver |
78% |
85% |
Bumping |
65% |
66% |
Overall |
71% |
74% |
Condensed consolidated statements of cash flows |
Period ended Mar. 31, 2018 |
Period ended Mar. 31, 2017 |
||
US$ million |
US$ million |
|||
Net cash generated from (used in) operating activities |
26.1 |
63.9 |
||
Net cash generated from (used in) investing activities |
(74.9) |
43.5 |
||
Net cash generated from (used in) financing activities |
2.7 |
34.7 |
||
Net increase (decrease) in cash and cash equivalents |
(46.1) |
142.1 |
||
Effect of exchange rate changes on cash |
(0.2) |
(0.5) |
||
Cash and cash equivalents at beginning of period |
276.1 |
260.2 |
||
Cash and cash equivalents at end of period |
229.8 |
401.8 |
Investor Conference Call / Webcast Details
1. Date:
Time: 2:00PM
Dial-In: +886-2-21928016
Password: 438959#
Replay Starting 2 Hours After Live Call Ends: www.chipmos.com.tw
Language: Mandarin
2. Date:
Time: 8:00PM
Dial-In: +1-201-689-8562
Password: 13679178
Replay Starting 2 Hours After Live Call Ends: +1-412-317-6671, with ID 13679178
Webcast of Live Call and Replay: www.chipmos.com
Language: English
About
Forward-Looking Statements
This press release may contain certain forward-looking statements. These forward-looking statements may be identified by words such as 'believes,' 'expects,' 'anticipates,' 'projects,' 'intends,' 'should,' 'seeks,' 'estimates,' 'future' or similar expressions or by discussion of, among other things, strategy, goals, plans or intentions. These statements may include financial projections and estimates and their underlying assumptions, statements regarding plans, objectives and expectations with respect to future operations, products and services, and statements regarding future performance. Actual results may differ materially in the future from those reflected in forward-looking statements contained in this document, due to various factors. Further information regarding these risks, uncertainties and other factors are included in the Company's most recent Annual Report on Form 20-F filed with the
About Non-Generally Accepted Accounting Principles ("Non-GAAP") Financial Measures
To supplement the consolidated financial results presented in accordance with the Taiwan-IFRS,
The presentation of non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with the Taiwan-IFRS.
- FINANCIAL TABLES FOLLOW BELOW -
ChipMOS TECHNOLOGIES INC. |
|||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
|||||||||
For the Three Months Ended Mar. 31, 2018, Dec. 31, and Mar. 31, 2017 |
|||||||||
Figures in Millions of U.S. dollars (USD)(1) |
|||||||||
Except for Per Share Amounts and Weighted AverageShares Outstanding |
|||||||||
Three months ended |
|||||||||
Mar. 31, 2018 |
Dec. 31, 2017 |
Mar. 31, 2017 |
|||||||
USD |
USD |
USD |
|||||||
Revenue(2) |
137.8 |
151.5 |
156.7 |
||||||
Cost of revenue |
(117.7) |
(125.7) |
(128.6) |
||||||
Gross profit |
20.1 |
25.8 |
28.1 |
||||||
Research and development expenses |
(7.4) |
(8.2) |
(8.8) |
||||||
Sales and marketing expenses |
(0.4) |
(0.5) |
(0.8) |
||||||
General and administrative expenses |
(4.6) |
(4.0) |
(5.6) |
||||||
Other operating income (expenses), net |
1.1 |
(1.6) |
23.3 |
||||||
Operating profit |
8.8 |
11.5 |
36.2 |
||||||
Non-operating income (expenses), net |
(7.1) |
(4.2) |
(14.8) |
||||||
Profit (loss) before tax |
1.7 |
7.3 |
21.4 |
||||||
Income tax benefit (expense) |
(0.9) |
(1.7) |
(4.2) |
||||||
Profit from continuing operations |
0.8 |
5.6 |
17.2 |
||||||
Profit (loss) from discontinued operations |
- |
0.0 |
64.6 |
||||||
Profit (loss) for the period |
0.8 |
5.6 |
81.8 |
||||||
Attributable to: |
|||||||||
Equity holders of the Company |
0.8 |
5.6 |
17.2 |
||||||
– Continuing operations |
|||||||||
– Discontinued operations |
- |
0.0 |
64.6 |
||||||
0.8 |
5.6 |
81.8 |
|||||||
Profit (loss) for the period |
0.8 |
5.6 |
81.8 |
||||||
Other comprehensive income (loss) |
|||||||||
Exchange differences on translation of |
1.7 |
0.1 |
(10.4) |
||||||
Profit (loss) on remeasurements of defined |
- |
1.8 |
- |
||||||
Unrealized gain (loss) on valuation of |
0.4 |
- |
- |
||||||
Share of other comprehensive income |
(0.0) |
0.0 |
- |
||||||
Income tax effect |
(0.1) |
(0.3) |
|||||||
Total other comprehensive income (loss) |
2.0 |
1.6 |
(10.4) |
||||||
Total comprehensive income (loss) |
2.8 |
7.2 |
71.4 |
||||||
Attributable to: |
|||||||||
Equity holders of the Company |
2.8 |
7.2 |
16.7 |
||||||
– Continuing operations |
|||||||||
– Discontinued operations |
- |
0.0 |
54.7 |
||||||
2.8 |
7.2 |
71.4 |
|||||||
Profit (loss) attributable to the Company – |
0.8 |
5.6 |
81.8 |
||||||
Earnings (loss) per share attributable to the |
0.001 |
0.01 |
0.10 |
||||||
Earnings (loss) per ADS equivalent – basic |
0.02 |
0.13 |
1.94 |
||||||
Weighted average shares outstanding (in |
849,571 |
849,571 |
845,078 |
||||||
Profit (loss) attributable to the Company - |
0.8 |
5.6 |
81.8 |
||||||
Earnings (loss) per share attributable to the |
0.001 |
0.01 |
0.10 |
||||||
Earnings (loss) per ADS equivalent - diluted |
0.02 |
0.13 |
1.90 |
||||||
Weighted average shares outstanding (in |
854,443 |
854,606 |
859,536 |
||||||
Note: |
|||||||||
(1) All U.S. dollar figures in this release are based on the exchange rate of NT$29.10 against US$1.00 as of Mar. 30, 2018. |
|||||||||
(2) In March 2017, the Company completed the sale and transfer of 54.98% equity interests of its former wholly-owned |
ChipMOS TECHNOLOGIES INC. |
|||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
|||||||||
For the Three Months Ended Mar. 31, 2018, Dec. 31, and Mar. 31, 2017 |
|||||||||
Figures in Millions of NT dollars (NTD) |
|||||||||
Except for Per Share Amounts and Weighted AverageShares Outstanding |
|||||||||
Three months ended |
|||||||||
Mar. 31, 2018 |
Dec. 31, 2017 |
Mar. 31, 2017 |
|||||||
NTD |
NTD |
NTD |
|||||||
Revenue(1) |
4,010.9 |
4,408.2 |
4,560.3 |
||||||
Cost of revenue |
(3,426.8) |
(3,658.9) |
(3,743.7) |
||||||
Gross profit |
584.1 |
749.3 |
816.6 |
||||||
Research and development expenses |
(215.8) |
(237.6) |
(256.7) |
||||||
Sales and marketing expenses |
(11.0) |
(14.7) |
(22.1) |
||||||
General and administrative expenses |
(132.2) |
(116.6) |
(162.5) |
||||||
Other operating income (expenses), net |
32.4 |
(45.7) |
679.1 |
||||||
Operating profit |
257.5 |
334.7 |
1,054.4 |
||||||
Non-operating income (expenses), net |
(207.8) |
(122.8) |
(431.0) |
||||||
Profit (loss) before tax |
49.7 |
211.9 |
623.4 |
||||||
Income tax benefit (expense) |
(26.9) |
(49.7) |
(122.6) |
||||||
Profit from continuing operations |
22.8 |
162.2 |
500.8 |
||||||
Profit (loss) from discontinued operations |
- |
0.8 |
1,879.3 |
||||||
Profit (loss) for the period |
22.8 |
163.0 |
2,380.1 |
||||||
Attributable to: |
|||||||||
Equity holders of the Company |
|||||||||
– Continuing operations |
22.8 |
162.2 |
500.8 |
||||||
– Discontinued operations |
- |
0.8 |
1,879.3 |
||||||
22.8 |
163.0 |
2,380.1 |
|||||||
Profit (loss) for the period |
22.8 |
163.0 |
2,380.1 |
||||||
Other comprehensive income (loss) |
|||||||||
Exchange differences on translation of |
50.9 |
3.6 |
(302.2) |
||||||
Profit (loss) on remeasurements of defined |
- |
50.8 |
- |
||||||
Unrealized gain (loss) on valuation of |
11.3 |
- |
- |
||||||
Share of other comprehensive income |
(0.9) |
0.6 |
- |
||||||
Income tax effect |
(1.4) |
(8.6) |
- |
||||||
Total other comprehensive income (loss) |
59.9 |
46.4 |
(302.2) |
||||||
Total comprehensive income (loss) |
82.7 |
209.4 |
2,077.9 |
||||||
Attributable to: |
|||||||||
Equity holders of the Company |
82.7 |
208.6 |
486.2 |
||||||
– Continuing operations |
|||||||||
– Discontinued operations |
- |
0.8 |
1,591.7 |
||||||
82.7 |
209.4 |
2,077.9 |
|||||||
Profit (loss) attributable to the Company – |
22.8 |
163.0 |
2,380.1 |
||||||
Earnings (loss) per share attributable to the |
0.03 |
0.19 |
2.82 |
||||||
Earnings (loss) per ADS equivalent – basic |
0.54 |
3.84 |
56.33 |
||||||
Weighted average shares outstanding (in |
849,571 |
849,571 |
845,078 |
||||||
Profit (loss) attributable to the Company – |
22.8 |
163.0 |
2,380.1 |
||||||
Earnings (loss) per share attributable to the |
0.03 |
0.19 |
2.77 |
||||||
Earnings (loss) per ADS equivalent - diluted |
0.53 |
3.81 |
55.38 |
||||||
Weighted average shares outstanding (in |
854,443 |
854,606 |
859,536 |
||||||
Note: |
|||||||||
(1) In March 2017, the Company completed the sale and transfer of 54.98% equity interests of its former wholly-owned |
ChipMOS TECHNOLOGIES INC. |
|||||
UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
|||||
As of Mar. 31, 2018, Dec. 31, and Mar. 31, 2017 |
|||||
Figures in Millions of U.S. dollars (USD) (1) |
|||||
Mar. 31, 2018 |
Dec. 31, 2017 |
Mar. 31, 2017 |
|||
ASSETS |
USD |
USD |
USD |
||
Current assets |
|||||
Cash and cash equivalents |
229.8 |
276.1 |
401.8 |
||
Accounts and notes receivable, net |
125.4 |
138.0 |
121.8 |
||
Inventories |
61.3 |
66.3 |
66.5 |
||
Other current assets |
17.1 |
7.6 |
14.9 |
||
Total current assets |
433.6 |
488.0 |
605.0 |
||
Non-current assets |
|||||
Financial assets at fair value through profit or loss |
0.4 |
- |
- |
||
Financial assets at fair value through other |
3.4 |
- |
- |
||
Non-current financial assets carried at cost |
- |
0.7 |
0.4 |
||
Investments accounted for using equity method |
145.4 |
118.0 |
74.9 |
||
Property, plant & equipment |
540.0 |
524.6 |
478.9 |
||
Other non-current assets |
12.9 |
11.7 |
12.5 |
||
Total non-current assets |
702.1 |
655.0 |
566.7 |
||
Total assets |
1,135.7 |
1,143.0 |
1,171.7 |
||
LIABILITIES AND EQUITY |
|||||
LIABILITIES |
|||||
Current liabilities |
|||||
Short-term bank loans |
36.0 |
33.3 |
36.3 |
||
Accounts payable and payables to contractors and |
43.3 |
48.2 |
48.7 |
||
Long-term bank loans, current portion |
73.7 |
73.6 |
36.5 |
||
Long-term lease obligations payable, current portion |
0.4 |
0.4 |
0.4 |
||
Other current liabilities |
59.3 |
73.7 |
61.3 |
||
Total current liabilities |
212.7 |
229.2 |
183.2 |
||
Non-current liabilities |
|||||
Long-term bank loans |
257.8 |
257.7 |
331.5 |
||
Long-term lease obligations payable |
0.5 |
0.6 |
0.9 |
||
Other non-current liabilities |
25.6 |
23.4 |
23.5 |
||
Total non-current liabilities |
283.9 |
281.7 |
355.9 |
||
Total liabilities |
496.6 |
510.9 |
539.1 |
||
EQUITY |
|||||
Capital stock – common stock |
304.5 |
304.6 |
304.8 |
||
Capital surplus |
216.0 |
216.1 |
237.2 |
||
Retained earnings |
148.7 |
145.6 |
130.7 |
||
Other equity interest |
4.5 |
0.4 |
(5.5) |
||
Treasury stock |
(34.6) |
(34.6) |
(34.6) |
||
Equity attributable to equity holders of the Company |
639.1 |
632.1 |
632.6 |
||
Total equity |
639.1 |
632.1 |
632.6 |
||
Total liabilities and equity |
1,135.7 |
1,143.0 |
1,171.7 |
||
Note: (1) All U.S. dollar figures in this release are based on the exchange rate of NT$29.10 against US$1.00 as of Mar. 30, 2018. The |
ChipMOS TECHNOLOGIES INC. |
|||||
UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
|||||
As of Mar. 31, 2018, Dec. 31, and Mar. 31, 2017 |
|||||
Figures in Millions of NT dollars (NTD) |
|||||
Mar. 31, 2018 |
Dec. 31, 2017 |
Mar. 31, 2017 |
|||
ASSETS |
NTD |
NTD |
NTD |
||
Current assets |
|||||
Cash and cash equivalents |
6,688.5 |
8,035.7 |
11,692.8 |
||
Accounts and notes receivable, net |
3,647.8 |
4,015.8 |
3,543.6 |
||
Inventories |
1,785.1 |
1,929.2 |
1,935.7 |
||
Other current assets |
496.0 |
220.3 |
434.0 |
||
Total current assets |
12,617.4 |
14,201.0 |
17,606.1 |
||
Non-current assets |
|||||
Financial assets at fair value through profit or loss |
11.9 |
- |
- |
||
Financial assets at fair value through other |
100.6 |
- |
- |
||
Non-current financial assets carried at cost |
- |
20.9 |
10.0 |
||
Investments accounted for using equity method |
4,231.0 |
3,433.3 |
2,180.3 |
||
Property, plant & equipment |
15,714.6 |
15,265.3 |
13,937.2 |
||
Other non-current assets |
374.3 |
339.4 |
363.5 |
||
Total non-current assets |
20,432.4 |
19,058.9 |
16,491.0 |
||
Total assets |
33,049.8 |
33,259.9 |
34,097.1 |
||
LIABILITIES AND EQUITY |
|||||
LIABILITIES |
|||||
Current liabilities |
|||||
Short-term bank loans |
1,046.6 |
969.4 |
1,055.6 |
||
Accounts payable and payables to contractors and |
1,261.2 |
1,401.4 |
1,418.8 |
||
Long-term bank loans, current portion |
2,144.0 |
2,143.2 |
1,062.6 |
||
Long-term lease obligations payable, current portion |
12.0 |
11.8 |
11.3 |
||
Other current liabilities |
1,725.5 |
2,144.8 |
1,783.1 |
||
Total current liabilities |
6,189.3 |
6,670.6 |
5,331.4 |
||
Non-current liabilities |
|||||
Long-term bank loans |
7,502.9 |
7,498.9 |
9,646.9 |
||
Long-term lease obligations payable |
15.0 |
18.0 |
26.5 |
||
Other non-current liabilities |
744.1 |
679.1 |
683.8 |
||
Total non-current liabilities |
8,262.0 |
8,196.0 |
10,357.2 |
||
Total liabilities |
14,451.3 |
14,866.6 |
15,688.6 |
||
EQUITY |
|||||
Capital stock – common stock |
8,861.4 |
8,863.0 |
8,868.4 |
||
Capital surplus |
6,284.2 |
6,288.3 |
6,901.4 |
||
Retained earnings |
4,328.7 |
4,237.9 |
3,805.0 |
||
Other equity interest |
131.8 |
11.7 |
(158.7) |
||
Treasury stock |
(1,007.6) |
(1,007.6) |
(1,007.6) |
||
Equity attributable to equity holders of the Company |
18,598.5 |
18,393.3 |
18,408.5 |
||
Total equity |
18,598.5 |
18,393.3 |
18,408.5 |
||
Total liabilities and equity |
33,049.8 |
33,259.9 |
34,097.1 |
RECONCILIATIONS OF NON-GAAP MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES |
|||||
(Figures in Millions of U.S. dollars (USD)) |
|||||
The table below sets forth a reconciliation of our operating profit to non-GAAP free cash flow for the periods indicated: |
|||||
Three months ended |
|||||
Mar. 31, 2018 |
Dec. 31, 2017 |
Mar. 31, 2017 |
|||
USD |
USD |
USD |
|||
Operating profit |
8.8 |
11.5 |
36.2 |
||
Add: Depreciation |
27.9 |
26.8 |
22.9 |
||
Interest income |
0.3 |
0.6 |
0.3 |
||
Less: Capital expenditures |
(43.4) |
(36.2) |
(39.0) |
||
Interest expense |
(1.4) |
(1.6) |
(1.6) |
||
Income tax expense |
(0.9) |
(1.7) |
(4.2) |
||
Non-GAAP free cash flow |
(8.7) |
(0.6) |
14.6 |
||
The table below sets forth a reconciliation of our operating profit to non-GAAP EBITDA for the periods indicated: |
|||||
Three months ended |
|||||
Mar. 31, 2018 |
Dec. 31, 2017 |
Mar. 31, 2017 |
|||
USD |
USD |
USD |
|||
Operating profit |
8.8 |
11.5 |
36.2 |
||
Add: Depreciation |
27.9 |
26.8 |
22.9 |
||
Non-GAAP EBITDA |
36.7 |
38.3 |
59.1 |
||
The table below sets forth a calculation of our non-GAAP net debt to equity ratio for the periods indicated: |
|||||
Mar. 31, 2018 |
Dec. 31, 2017 |
Mar. 31, 2017 |
|||
USD |
USD |
USD |
|||
Short-term bank loans |
36.0 |
33.3 |
36.3 |
||
Long-term bank loans (including current portion) |
331.5 |
331.3 |
368.0 |
||
Long-term lease obligations payable (including current portion) |
0.9 |
1.0 |
1.3 |
||
Less: Cash and cash equivalents |
(229.8) |
(276.1) |
(401.8) |
||
Net debt |
138.6 |
89.5 |
3.8 |
||
Equity attributable to equity holders of |
639.1 |
632.1 |
632.6 |
||
Net debt to equity ratio |
21.7% |
14.2% |
0.6% |
||
Contacts: In Taiwan Dr. G.S. Shen ChipMOS TECHNOLOGIES INC. +886-3-5668877 |
In the U.S. David Pasquale Global IR Partners +1-914-337-8801 |
View original content:http://www.prnewswire.com/news-releases/chipmos-reports-first-quarter-2018-results-300646198.html
SOURCE