ChipMOS REPORTS SECOND QUARTER 2017 RESULTS
HSINCHU,
2Q17 Highlights (as compared to 1Q17):
- Net Revenue at
US$149.5 Million Compared toUS$150.1 Million - Gross Profit of
US$30.0 Million Compared toUS$26.9 Million - Gross Margin at 20.1% Compared to 17.9%
- Net Earnings of
US$0.25 Per Diluted ADS Compared toUS$1.82 Per Diluted ADS; Net Earnings ofUS$0.01 Per Diluted Common Share Compared toUS$0.09 Per Diluted Common Share; 1Q17 Includes a Net Income Benefit ofUS$62.8 Million from the ChipMOS Shanghai Equity Interest Transfer toTsinghua Unigroup Led Strategic Investors , which Did Not Repeat in 2Q17 - Distributed Cash Dividend of
NT$1.0 Per Common Share onJuly 12, 2017 andUS$0.655 Per ADS onJuly 19, 2017 - Retained Balance of Cash and Cash Equivalents at
US$364.7 Million , with Net Debt Balance ofUS$48.8 Million - ChipMOS Shanghai Joint-Venture Funded, Ramping Production, and Qualifying Additional Customer Programs
All the figures were prepared in accordance with Taiwan-International Financial Reporting Standards ("Taiwan-IFRS"). In
Net revenue for the second quarter of 2017 was
Net earnings for the second quarter of 2017 was
Selected Operation Data |
||
2Q17 |
1Q17 | |
Revenue by segment |
||
Testing |
28% |
27% |
Assembly |
32% |
31% |
LCD Driver |
25% |
25% |
Bumping |
15% |
17% |
Utilization by segment |
||
Testing |
82% |
81% |
Assembly |
73% |
68% |
LCD Driver |
87% |
85% |
Bumping |
63% |
70% |
Overall |
77% |
76% |
CapEx |
|
|
Testing |
19% |
27% |
Assembly |
13% |
12% |
LCD Driver |
51% |
43% |
Bumping |
17% |
18% |
Depreciation and amortization expenses |
|
|
Condensed consolidated statements of cash flows |
Period ended |
Period ended | ||
US$ million |
US$ million | |||
Net cash generated from (used in) operating activities |
101.2 |
62.1 | ||
Net cash generated from (used in) investing activities |
(44.6) |
(67.6) | ||
Net cash generated from (used in) financing activities |
58.3 |
34.4 | ||
Net increase (decrease) in cash and cash equivalents |
114.9 |
28.9 | ||
Effect of exchange rate changes on cash |
0.6 |
(1.1) | ||
Cash and cash equivalents at beginning of period |
249.2 |
399.2 | ||
Cash and cash equivalents at end of period |
364.7 |
427.0 |
Investor Conference Call / Webcast Details
- Date:
Thursday, August 10, 2017
Time: 4:00PMTaiwan (4:00AM New York )
Dial-In: +886-2-21928016
Password: 625427#
Replay Starting 2 Hours After Live Call Ends: www.chipmos.com
Language: Mandarin
- Date:
Thursday, August 10, 2017
Time: 8:00PMTaiwan (8:00AM New York )
Dial-In: +1-201-689-8562
Password: 13666216
Replay Starting 2 Hours After Live Call Ends: +1-412-317-6671, with ID 13666216
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 -
| ||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | ||||||||||
For the Three Months Ended | ||||||||||
Figures in Millions of | ||||||||||
Except for Per Share Amounts and Shares Outstanding | ||||||||||
Three months ended | ||||||||||
|
|
| ||||||||
USD |
USD |
USD | ||||||||
Revenue(2) |
149.5 |
150.1 |
148.3 | |||||||
Cost of revenue |
(119.5) |
(123.2) |
(121.1) | |||||||
Gross profit |
30 |
26.9 |
27.2 | |||||||
Research and development expenses |
(8.0) |
(8.5) |
(7.2) | |||||||
Sales and marketing expenses |
(0.4) |
(0.7) |
(0.6) | |||||||
General and administrative expenses |
(7.8) |
(5.4) |
(6.5) | |||||||
Other operating income (expenses), net |
1 |
22.4 |
1.2 | |||||||
Operating profit |
14.8 |
34.7 |
14.1 | |||||||
Non-operating income (expenses), net |
(1.9) |
(14.2) |
(1.2) | |||||||
Profit (Loss) before tax |
12.9 |
20.5 |
12.9 | |||||||
Income tax benefit (expense) |
(2.3) |
(4) |
(10.6) | |||||||
Profit from continuing operations |
10.6 |
16.5 |
2.3 | |||||||
Income (Loss) from discontinued operations |
- |
61.8 |
(0.9) | |||||||
Profit (Loss) for the year |
10.6 |
78.3 |
1.4 | |||||||
Attributable to: |
||||||||||
Equity holders of the Company |
10.6 |
16.5 |
11.2 | |||||||
-- Continuing operations |
||||||||||
-- Discontinued operations |
- |
61.8 |
(0.9) | |||||||
Predecessors' interests under common |
- |
- |
(8.9) | |||||||
10.6 |
78.3 |
1.4 |
| |||||
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (CONTINUED) | |||||
For the Three Months Ended | |||||
Figures in Millions of | |||||
Except for Per Share Amounts and Shares Outstanding | |||||
Three months ended | |||||
|
|
| |||
USD |
USD |
USD | |||
Profit (Loss) for the period |
10.6 |
78.3 |
1.4 | ||
Other comprehensive income (loss) |
|||||
Exchange differences on translation of foreign operations |
1.1 |
(9.9) |
(2.2) | ||
Total other comprehensive income (loss) |
1.1 |
(9.9) |
(2.2) | ||
Total comprehensive income (loss) |
11.7 |
68.4 |
(0.8) | ||
Attributable to: |
|||||
Equity holders of the Company |
11.7 |
16.0 |
11.3 | ||
-- Discontinued operations |
- |
52.4 |
(3.2) | ||
Predecessors' interests under common |
- |
- |
(8.9) | ||
11.7 |
68.4 |
(0.8) | |||
Profit (Loss) attributable to the Company - |
10.6 |
78.3 |
10.3 | ||
Earnings (Loss) per share attributable to |
0.01 |
0.09 |
0.01 | ||
Earnings (Loss) per ADS equivalent - basic |
0.25 |
1.85 |
0.24 | ||
Weighted average shares outstanding (in |
845,206 |
845,078 |
861,608 | ||
Profit (Loss) attributable to the Company - |
10.6 |
78.3 |
10.3 | ||
Earnings (Loss) per share attributable to |
0.01 |
0.09 |
0.01 | ||
Earnings (Loss) per ADS equivalent - |
0.25 |
1.82 |
0.24 | ||
Weighted average shares outstanding (in |
852,649 |
859,536 |
867,686 | ||
Note: (1) All | |||||
(2) In |
| ||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | ||||||||||
For the Three Months Ended | ||||||||||
Figures in Millions of NT dollars (NTD) | ||||||||||
Except for Per Share Amounts and Shares Outstanding | ||||||||||
Three months ended | ||||||||||
|
|
| ||||||||
NTD |
NTD |
NTD | ||||||||
Revenue(1) |
4,541.2 |
4,560.3 |
4,504.0 | |||||||
Cost of revenue |
(3,630.8) |
(3,743.7) |
(3,679.0) | |||||||
Gross profit |
910.4 |
816.6 |
825 | |||||||
Research and development expenses |
(244.6) |
(256.7) |
(217.5) | |||||||
Sales and marketing expenses |
(13.2) |
(22.1) |
(19.2) | |||||||
General and administrative expenses |
(235.7) |
(162.5) |
(197.7) | |||||||
Other operating income (expenses), net |
31.7 |
679.1 |
37.9 | |||||||
Operating profit |
448.6 |
1,054.40 |
428.5 | |||||||
Non-operating income (expenses), net |
(56.4) |
(431.0) |
(37.3) | |||||||
Profit (Loss) before tax |
392.2 |
623.4 |
391.2 | |||||||
Income tax benefit (expense) |
(70.8) |
(122.6) |
(320.0) | |||||||
Profit from continuing operations |
321.4 |
500.8 |
71.2 | |||||||
Income (Loss) from discontinued |
- |
1,879.3 |
(28.2) | |||||||
Profit (Loss) for the year |
321.4 |
2,380.1 |
43.0 | |||||||
Attributable to: |
||||||||||
Equity holders of the Company |
321.4 |
500.8 |
343.1 | |||||||
-- Continuing operations |
||||||||||
-- Discontinued operations |
- |
1,879.3 |
(28.2) | |||||||
Predecessors' interests under common |
- |
- |
(271.9) | |||||||
321.4 |
2,380.1 |
43.0 |
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (CONTINUED) | |||||
For the Three Months Ended | |||||
Figures in Millions of NT dollars (NTD) | |||||
Except for Per Share Amounts and Shares Outstanding | |||||
Three months ended | |||||
|
|
| |||
NTD |
NTD |
NTD | |||
Profit (Loss) for the period |
321.4 |
2,380.1 |
43.0 | ||
Other comprehensive income (loss) |
|||||
Exchange differences on translation of |
33.1 |
(302.2) |
(67.1) | ||
Total other comprehensive income (loss) |
33.1 |
(302.2) |
(67.1) | ||
Total comprehensive income (loss) |
354.5 |
2,077.9 |
(24.1) | ||
Attributable to: |
|||||
Equity holders of the Company |
354.5 |
486.2 |
343.8 | ||
-- Discontinued operations |
- |
1,591.7 |
(96.0) | ||
Predecessors' interests under common |
- |
- |
(271.9) | ||
354.5 |
2,077.9 |
(24.1) | |||
Profit (Loss) attributable to the Company - |
321.4 |
2,380.1 |
314.9 | ||
Earnings (Loss) per share attributable to |
0.38 |
2.82 |
0.37 | ||
Earnings (Loss) per ADS equivalent - basic |
7.61 |
56.33 |
7.31 | ||
Weighted average shares outstanding (in |
845,206 |
845,078 |
861,608 | ||
Profit (Loss) attributable to the Company - |
321.4 |
2,380.1 |
314.9 | ||
Earnings (Loss) per share attributable to |
0.38 |
2.77 |
0.36 | ||
Earnings (Loss) per ADS equivalent - |
7.54 |
55.38 |
7.26 | ||
Weighted average shares outstanding (in |
852,649 |
859,536 |
867,686 | ||
Note: (1) In |
UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION | |||||
As of | |||||
Figures in Millions of | |||||
|
|
| |||
ASSETS |
USD |
USD |
USD | ||
Current assets |
|||||
Cash and cash equivalents |
364.7 |
384.9 |
427.0 | ||
Accounts and notes receivable, net |
116.4 |
116.6 |
127.4 | ||
Inventories |
63.6 |
63.7 |
71.1 | ||
Other current financial assets |
2.3 |
2.5 |
2.2 | ||
Other current assets |
9.6 |
14.3 |
12.7 | ||
Total current assets |
556.6 |
582.0 |
640.4 | ||
Non-current assets |
|||||
Non-current financial assets carried at cost |
0.7 |
0.3 |
0.3 | ||
Investments accounted for using equity method |
115.4 |
71.8 |
11.7 | ||
Property, plant & equipment |
481.2 |
458.8 |
477.0 | ||
Other non-current assets |
9.3 |
9.5 |
12.0 | ||
Total non-current assets |
606.6 |
540.4 |
501.0 | ||
Total assets |
1,163.2 |
1,122.4 |
1,141.4 | ||
LIABILITIES AND EQUITY |
|||||
LIABILITIES |
|||||
Current liabilities |
|||||
Short-term bank loans |
59.7 |
34.7 |
47.3 | ||
Accounts payable and payables to contractors and |
49.2 |
46.7 |
42.4 | ||
Long-term bank loans, current portion |
70.5 |
35.0 |
- | ||
Long-term lease obligations payable, current portion |
0.4 |
0.4 |
- | ||
Other current liabilities |
86.4 |
58.7 |
105.1 | ||
Total current liabilities |
266.2 |
175.5 |
194.8 | ||
Non-current liabilities |
|||||
Long-term bank loans |
282.1 |
317.5 |
271.3 | ||
Long-term lease obligations payable |
0.8 |
0.9 |
- | ||
Other non-current liabilities |
23.5 |
22.5 |
19.8 | ||
Total non-current liabilities |
306.4 |
340.9 |
291.1 | ||
Total liabilities |
572.6 |
516.4 |
485.9 | ||
EQUITY |
|||||
Capital stock - common stock |
291.9 |
291.9 |
295.3 | ||
Capital surplus |
207.2 |
227.2 |
124.3 | ||
Retained earnings |
127.4 |
125.3 |
185.8 | ||
Other equity interest |
(2.7) |
(5.2) |
(11.1) | ||
|
(33.2) |
(33.2) |
(32.5) | ||
Equity attributable to equity holders of the Company |
590.6 |
606.0 |
561.8 | ||
Predecessors' interests under common control |
- |
- |
93.7 | ||
Total equity |
590.6 |
606.0 |
655.5 | ||
Total liabilities and equity |
1,163.2 |
1,122.4 |
1,141.4 | ||
Note: (1) All |
UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION | |||||
As of | |||||
Figures in Millions of NT dollars (NTD) | |||||
|
|
| |||
ASSETS |
NTD |
NTD |
NTD | ||
Current assets |
|||||
Cash and cash equivalents |
11,078.3 |
11,692.8 |
12,971.2 | ||
Accounts and notes receivable, net |
3,536.1 |
3,543.6 |
3,872.4 | ||
Inventories |
1,931.5 |
1,935.7 |
2,159.0 | ||
Other current financial assets |
70.7 |
75.7 |
66.0 | ||
Other current assets |
293.7 |
433.4 |
387.5 | ||
Total current assets |
16,910.3 |
17,681.2 |
19,456.1 | ||
Non-current assets |
|||||
Non-current financial assets carried at cost |
20.9 |
10.0 |
10.0 | ||
Investments accounted for using equity method |
3,506.0 |
2,180.3 |
355.1 | ||
Property, plant & equipment |
14,619.8 |
13,937.2 |
14,490.9 | ||
Other non-current assets |
280.4 |
288.4 |
364.7 | ||
Total non-current assets |
18,427.1 |
16,415.9 |
15,220.7 | ||
Total assets |
35,337.4 |
34,097.1 |
34,676.8 | ||
LIABILITIES AND EQUITY |
|||||
LIABILITIES |
|||||
Current liabilities |
|||||
Short-term bank loans |
1,814.7 |
1,055.6 |
1,437.3 | ||
Accounts payable and payables to contractors and |
1,494.5 |
1,418.8 |
1,289.4 | ||
Long-term bank loans, current portion |
2,142.0 |
1,062.6 |
- | ||
Long-term lease obligations payable, current portion |
11.4 |
11.3 |
- | ||
Other current liabilities |
2,624.8 |
1,783.1 |
3,193.5 | ||
Total current liabilities |
8,087.4 |
5,331.4 |
5,920.2 | ||
Non-current liabilities |
|||||
Long-term bank loans |
8,571.1 |
9,646.9 |
8,242.2 | ||
Long-term lease obligations payable |
24.1 |
26.5 |
- | ||
Other non-current liabilities |
712.7 |
683.8 |
601.0 | ||
Total non-current liabilities |
9,307.9 |
10,357.2 |
8,843.2 | ||
Total liabilities |
17,395.3 |
15,688.6 |
14,763.4 | ||
EQUITY |
|||||
Capital stock - common stock |
8,866.8 |
8,868.4 |
8,972.2 | ||
Capital surplus |
6,293.8 |
6,901.4 |
3,776.7 | ||
Retained earnings |
3,870.0 |
3,805.0 |
5,644.1 | ||
Other equity interest |
(80.9) |
(158.7) |
(336.6) | ||
|
(1,007.6) |
(1,007.6) |
(989.6) | ||
Equity attributable to equity holders of the Company |
17,942.1 |
18,408.5 |
17,066.8 | ||
Predecessors' interests under common control |
- |
- |
2,846.6 | ||
Total equity |
17,942.1 |
18,408.5 |
19,913.4 | ||
Total liabilities and equity |
35,337.4 |
34,097.1 |
34,676.8 | ||
RECONCILIATIONS OF NON-GAAP MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES | |||||
(Figures in Millions of | |||||
The table below sets forth a reconciliation of our operating profit to non-GAAP free cash flow for the periods indicated: | |||||
Three months ended | |||||
|
|
| |||
USD |
USD |
USD | |||
Operating profit |
14.8 |
34.7 |
14.1 | ||
Add: Depreciation |
23.3 |
21.9 |
26.4 | ||
Amortization |
- |
- |
- | ||
Interest income |
0.5 |
0.3 |
0.4 | ||
Less: Capital expenditures |
(45.9) |
(37.3) |
(10.8) | ||
Predecessors' interests |
- |
- |
8.9 | ||
Interest expense |
(1.9) |
(1.5) |
(1.1) | ||
Income tax expense |
(2.3) |
(4.0) |
(10.6) | ||
Dividend |
- |
- |
- | ||
Non-GAAP free cash flow |
(11.5) |
14.1 |
27.3 |
The table below sets forth a reconciliation of our operating profit to non-GAAP EBITDA for the periods indicated: | |||||
Three months ended | |||||
|
|
| |||
USD |
USD |
USD | |||
Operating profit |
14.8 |
34.7 |
14.1 | ||
Add: Depreciation |
23.3 |
21.9 |
26.4 | ||
Amortization |
- |
- |
- | ||
Non-GAAP EBITDA |
38.1 |
56.6 |
40.5 |
The table below sets forth a calculation of our non-GAAP net debt to equity ratio for the periods indicated: | |||||
|
|
| |||
USD |
USD |
USD | |||
Short-term bank loans |
59.7 |
34.7 |
47.3 | ||
Long-term bank loans |
352.6 |
352.5 |
271.3 | ||
Long-term lease obligations payable (including current portion) |
1.2 |
1.3 |
- | ||
Less: Cash and cash equivalents |
(364.7) |
(384.9) |
(427.0) | ||
Net debt |
48.8 |
3.6 |
(108.4) | ||
Equity attributable to equity |
590.6 |
606.0 |
561.8 | ||
Net debt to equity ratio |
8.3% |
0.6% |
-19.3% |
Contacts:
In |
In the |
Dr. |
|
|
|
+886-6-507-7712 |
+1-914-337-8801 |
View original content:http://www.prnewswire.com/news-releases/chipmos-reports-second-quarter-2017-results-300501737.html
SOURCE
News Provided by Acquire Media