ChipMOS REPORTS FOURTH QUARTER AND FULL YEAR 2015 RESULTS
HSINCHU,
Full Year 2015 Highlights (as compared to the Full Year 2014):
- Net Revenue of
US$606.0 Million Compared toUS$671.1 Million - Gross Profit of
US$126.1 Million Compared toUS$159.3 Million - Gross Margin of 20.8% Compared to 23.7%
- Net Earnings of
US$1.05 Per Basic Common Share andUS$1.04 Per Diluted Common Share Compared toUS$1.72 Per Basic Common Share andUS$1.68 Per Diluted Common Share. 2015 Net Earnings Per Common Share Were Offset by ApproximatelyUS$0.20 Due to the Negative Impact in 4Q 2015 of An AdditionalUS$2.0 million in Expenses Primarily Related to the Proposed Merger of ChipMOS Bermuda and ChipMOS Taiwan; and The Accrual of An AdditionalUS$6.1 million In Income Tax Expense from Unappropriated Earnings at ChipMOS Taiwan. - Completed Merger of
ChipMOS Taiwan and ThaiLin Semiconductor Corp. - Reached Agreement to Merge ChipMOS Bermuda with ChipMOS Taiwan.
- Generated
US$164.6 Million Cash from Operations - Used
US$44.3 million in the repurchase of ChipMOS Bermuda and ChipMOS Taiwan Shares. - Authorized New ChipMOS Taiwan 15 Million-Share Repurchase Program in
February 2016 . - Reduced Debt by
US$4.6 Million in 2015. - Paid Dividend of
US$25.6 million to ChipMOS Taiwan Minority Shareholders and Dividend ofUS$0.14 Per Share in ChipMOS Bermuda - Invested
US$111.1 Million in CapEx in 2015 - Reached Strategic Agreement for Tsinghua Unigroup to Invest Approximately
NT$12.0 billion (ApproximatelyUS$366.0 Million ) in ChipMOS Taiwan, With 99.3% of the Shares Voted in Favor of the Private Placement, Representing Approximately 88.7% of the Total Shares Outstanding in ChipMOS Taiwan onJan. 28, 2016 .
Net revenue for the fourth quarter of 2015 was
Net income for the fourth quarter of 2015 was
Net revenue for the fiscal year ended
The unaudited consolidated financial results of
Selected Operations Data |
|||
4Q15 |
4Q14 |
FY15 | |
Revenue by segment |
|||
Testing |
25% |
22% |
24% |
Assembly |
32% |
36% |
32% |
LCD Driver |
28% |
25% |
27% |
Bumping |
15% |
17% |
17% |
Utilization by segment |
|||
Testing |
61% |
74% |
65% |
Assembly |
60% |
80% |
61% |
LCD Driver |
75% |
89% |
75% |
Bumping |
63% |
81% |
67% |
Overall |
65% |
81% |
67% |
CapEx |
|
|
|
Testing |
10% |
9% |
22% |
Assembly |
22% |
25% |
24% |
LCD Driver |
49% |
55% |
38% |
Bumping |
19% |
11% |
16% |
Depreciation and amortization expenses |
|
|
|
Condensed consolidated statements of cash flows |
Year ended |
Year ended | ||
US$ million |
US$ million | |||
Net cash generated from (used in) operating activities |
164.6 |
183.6 | ||
Net cash generated from (used in) investing activities |
(137.4) |
(101.4) | ||
Net cash generated from (used in) financing activities |
(123.7) |
(24.2) | ||
Net increase (decrease) in cash and cash equivalents |
(96.5) |
58.0 | ||
Effect of exchange rate changes on cash |
0.8 |
(0.2) | ||
Cash and cash equivalents at beginning of period |
465.6 |
407.8 | ||
Cash and cash equivalents at end of period |
369.9 |
465.6 |
First Quarter and Full Year 2016 Outlook
The Company expects revenue for the first quarter of 2016 to be approximately down in the low single digits, as compared to the fourth quarter of 2015. The Company expects gross margin on a consolidated basis to be in the range of approximately 17% to 21% for the first quarter of 2016. The Company expects depreciation and amortization expenses for the first quarter of 2016 to be approximately
The Company prudently expects revenue for the full year 2016 to be approximately flat to up in the single digits, as compared to the full year 2015. The Company expects gross margin on a consolidated basis to be in the range of approximately 16% to 20% for the full year 2016. The Company expects depreciation and amortization expenses for the full year 2016 to be approximately
Investor Conference Call / Webcast Details
About
Forward-Looking Statements
Certain statements contained in this announcement may be viewed as "forward-looking statements" within the meaning of Section 27A of the
About Non-Generally Accepted Accounting Principles ("Non-GAAP") Financial Measures
To supplement the consolidated financial results presented in accordance with International Financial Reporting Standards ("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 IFRS.
- FINANCIAL TABLES FOLLOW BELOW -
| ||||||||||
UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME | ||||||||||
For the Three Months and the Year Ended | ||||||||||
Figures in Million of | ||||||||||
Except for Per Share Amounts and Weighted Average Shares Outstanding | ||||||||||
3 months ended |
Year ended | |||||||||
|
|
|
| |||||||
USD |
USD |
USD |
USD | |||||||
Revenue |
145.0 |
176.8 |
606.0 |
671.1 | ||||||
Cost of revenue |
(117.2) |
(132.2) |
(479.9) |
(511.8) | ||||||
Gross profit |
27.8 |
44.6 |
126.1 |
159.3 | ||||||
Other operating income |
1.9 |
2.9 |
3.8 |
5.5 | ||||||
Research and development expenses |
(6.7) |
(5.4) |
(22.8) |
(20.7) | ||||||
Sales and marketing expenses |
(0.6) |
(0.7) |
(2.9) |
(3.1) | ||||||
Administrative and general expenses |
(8.0) |
(5.9) |
(25.0) |
(23.0) | ||||||
Other operating expenses |
(0.1) |
0.0 |
(0.3) |
(4.4) | ||||||
Operating profit |
14.3 |
35.5 |
78.9 |
113.6 | ||||||
Non-operating income (expenses), net |
(0.2) |
5.0 |
6.8 |
7.6 | ||||||
Profit (loss) before tax |
14.1 |
40.5 |
85.7 |
121.2 | ||||||
Income tax benefit (expense) |
(9.1) |
(9.8) |
(28.5) |
(31.6) | ||||||
Profit (loss) for the year |
5.0 |
30.7 |
57.2 |
89.6 | ||||||
Attributable to: |
||||||||||
Equity holders of the Company |
2.0 |
18.0 |
29.6 |
50.7 | ||||||
Non-controlling interests |
3.0 |
12.7 |
27.6 |
38.9 | ||||||
5.0 |
30.7 |
57.2 |
89.6 | |||||||
Profit (loss) for the year |
5.0 |
30.7 |
57.2 |
89.6 | ||||||
Other comprehensive income (loss) |
||||||||||
Exchange differences on translation of |
(1.6) |
0.7 |
0.8 |
0.9 | ||||||
Net actuarial losses |
(1.2) |
(0.5) |
(1.2) |
(0.4) | ||||||
Income tax effect |
0.2 |
0.1 |
0.2 |
0.1 | ||||||
Total other comprehensive income (loss) |
(2.6) |
0.3 |
(0.2) |
0.6 | ||||||
Total comprehensive income (loss) |
2.4 |
31.0 |
57.0 |
90.2 | ||||||
Attributable to: |
||||||||||
Equity holders of the Company |
0.5 |
18.0 |
29.1 |
51.0 | ||||||
Non-controlling interests |
1.9 |
13.0 |
27.9 |
39.2 | ||||||
2.4 |
31.0 |
57.0 |
90.2 | |||||||
Earnings (loss) per share attributable to the |
0.07 |
0.62 |
1.05 |
1.72 | ||||||
Weighted Average Shares outstanding (in |
27,252 |
29,003 |
28,128 |
29,527 | ||||||
Net income (loss) attributable to the |
2.0 |
18.0 |
29.6 |
50.7 | ||||||
Earnings (loss) per share attributable to the |
0.07 |
0.61 |
1.04 |
1.68 | ||||||
Weighted Average Shares outstanding (in |
27,653 |
29,627 |
28,575 |
30,244 | ||||||
Note: (1) All | ||||||||||
UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME | |||||||
For the Three Months and the Year Ended | |||||||
Figures in Million of NT dollars (NTD) | |||||||
Except for Per Share Amounts and Shares Outstanding | |||||||
3 months ended |
Year ended | ||||||
|
|
|
| ||||
NTD |
NTD |
NTD |
NTD | ||||
Revenue |
4,755.0 |
5,796.4 |
19,869.4 |
22,005.1 | |||
Cost of revenue |
(3,845.7) |
(4,336.1) |
(15,735.6) |
(16,782.2) | |||
Gross profit |
909.3 |
1,460.3 |
4,133.8 |
5,222.9 | |||
Other operating income |
64.8 |
96.4 |
126.0 |
182.3 | |||
Research and development expenses |
(219.6) |
(175.8) |
(747.8) |
(678.8) | |||
Sales and marketing expenses |
(20.4) |
(23.3) |
(94.6) |
(101.8) | |||
Administrative and general expenses |
(262.7) |
(193.6) |
(817.7) |
(755.6) | |||
Other operating expenses |
(3.2) |
0.8 |
(12.5) |
(144.6) | |||
Operating profit |
468.2 |
1,164.8 |
2,587.2 |
3,724.4 | |||
Non-operating income (expenses), net |
(5.8) |
165.5 |
224.6 |
250.4 | |||
Profit (loss) before tax |
462.4 |
1,330.3 |
2,811.8 |
3,974.8 | |||
Income tax benefit (expense) |
(297.8) |
(323.2) |
(935.8) |
(1,036.3) | |||
Profit (loss) for the year |
164.6 |
1,007.1 |
1,876.0 |
2,938.5 | |||
Attributable to: |
|||||||
Equity holders of the Company |
65.9 |
589.1 |
970.1 |
1,663.2 | |||
Non-controlling interests |
98.7 |
418.0 |
905.9 |
1,275.3 | |||
164.6 |
1,007.1 |
1,876.0 |
2,938.5 | ||||
Profit (loss) for the year |
164.6 |
1,007.1 |
1,876.0 |
2,938.5 | |||
Other comprehensive income (loss) |
|||||||
Exchange differences on translation of |
(52.1) |
22.8 |
27.6 |
29.9 | |||
Net actuarial losses |
(41.9) |
(14.5) |
(41.9) |
(14.5) | |||
Income tax effect |
7.1 |
2.5 |
7.1 |
2.5 | |||
Total other comprehensive income (loss) |
(86.9) |
10.8 |
(7.2) |
17.9 | |||
Total comprehensive income (loss) |
77.7 |
1,017.9 |
1,868.8 |
2,956.4 | |||
Attributable to: |
|||||||
Equity holders of the Company |
15.3 |
591.9 |
954.7 |
1,670.2 | |||
Non-controlling interests |
62.4 |
426.0 |
914.1 |
1,286.2 | |||
77.7 |
1,017.9 |
1,868.8 |
2,956.4 | ||||
Earnings (loss) per share attributable to the |
2.42 |
20.31 |
34.49 |
56.33 | |||
Weighted Average Shares outstanding (in |
27,252 |
29,003 |
28,128 |
29,527 | |||
Net income (loss) attributable to the |
65.9 |
589.1 |
970.1 |
1,663.2 | |||
Earnings (loss) per share attributable to the |
2.38 |
19.88 |
33.95 |
54.99 | |||
Weighted Average Shares outstanding (in |
27,653 |
29,627 |
28,575 |
30,244 | |||
| |||||
UNAUDITED CONSOLIDATED STATEMENT OF FINANCIAL POSITION | |||||
As of | |||||
Figures in Million of | |||||
|
|
| |||
ASSETS |
USD |
USD |
USD | ||
Non-current assets |
|||||
Available-for-sale financial assets |
0.3 |
0.6 |
6.6 | ||
Investment in associates |
10.6 |
10.3 |
- | ||
Property, plant & equipment |
430.1 |
424.8 |
411.6 | ||
Other non-current assets |
10.4 |
10.8 |
9.6 | ||
Total non-current assets |
451.4 |
446.5 |
427.8 | ||
Current assets |
|||||
Inventories |
50.9 |
53.4 |
52.0 | ||
Accounts and notes receivable |
118.6 |
121.7 |
148.7 | ||
Short-term deposits |
2.6 |
2.2 |
8.2 | ||
Other current assets |
10.2 |
9.0 |
25.0 | ||
Cash and cash equivalents |
369.9 |
359.7 |
465.6 | ||
Total current assets |
552.2 |
546.0 |
699.5 | ||
Total assets |
1,003.6 |
992.5 |
1,127.3 | ||
EQUITY AND LIABILITIES |
|||||
EQUITY |
|||||
Issued capital |
1.0 |
1.0 |
1.0 | ||
Capital surplus |
297.6 |
297.9 |
356.7 | ||
|
- |
- |
(1.6) | ||
Retained earnings |
81.3 |
80.0 |
75.7 | ||
Other component of equity |
14.4 |
15.3 |
13.9 | ||
Equity attributable to equity holders of the Company |
394.3 |
394.2 |
445.7 | ||
Non-controlling interests |
243.8 |
238.1 |
258.3 | ||
Total equity |
638.1 |
632.3 |
704.0 | ||
LIABILITIES |
|||||
Non-current liabilities |
|||||
Bank loans - non-current portion |
152.1 |
152.0 |
139.1 | ||
Other non-current liabilities |
18.6 |
17.6 |
17.9 | ||
Total non-current liabilities |
170.7 |
169.6 |
157.0 | ||
Current liabilities |
|||||
Accounts payable and payables to contractors and |
37.6 |
36.3 |
72.7 | ||
Other current liabilities |
74.9 |
66.2 |
93.7 | ||
Bank loans - current portion |
47.3 |
47.2 |
46.0 | ||
Short-term bank loans |
35.0 |
40.9 |
53.9 | ||
Total current liabilities |
194.8 |
190.6 |
266.3 | ||
Total liabilities |
365.5 |
360.2 |
423.3 | ||
Total equity and liabilities |
1,003.6 |
992.5 |
1,127.3 | ||
Note: (1) All |
| |||||
UNAUDITED CONSOLIDATED STATEMENT OF FINANCIAL POSITION | |||||
As of | |||||
Figures in Million of NT dollars (NTD) | |||||
|
|
| |||
ASSETS |
NTD |
NTD |
NTD | ||
Non-current assets |
|||||
Available-for-sale financial assets |
9.9 |
18.5 |
217.7 | ||
Investment in associates |
346.3 |
336.0 |
- | ||
Property, plant & equipment |
14,102.3 |
13,929.6 |
13,494.9 | ||
Other non-current assets |
341.7 |
355.1 |
315.9 | ||
Total non-current assets |
14,800.2 |
14,639.2 |
14,028.5 | ||
Current assets |
|||||
Inventories |
1,667.7 |
1,751.0 |
1,704.7 | ||
Accounts and notes receivable |
3,890.5 |
3,989.5 |
4,876.7 | ||
Short-term deposits |
85.2 |
71.7 |
269.4 | ||
Other current assets |
337.6 |
296.4 |
819.1 | ||
Cash and cash equivalents |
12,127.4 |
11,795.6 |
15,265.2 | ||
Total current assets |
18,108.4 |
17,904.2 |
22,935.1 | ||
Total assets |
32,908.6 |
32,543.4 |
36,963.6 | ||
EQUITY AND LIABILITIES |
|||||
EQUITY |
|||||
Issued capital |
31.9 |
31.9 |
34.0 | ||
Capital surplus |
9,757.2 |
9,768.4 |
11,695.2 | ||
|
- |
- |
(52.5) | ||
Retained earnings |
2,667.7 |
2,623.5 |
2,483.5 | ||
Other component of equity |
472.0 |
502.3 |
456.6 | ||
Equity attributable to equity holders of the Company |
12,928.8 |
12,926.1 |
14,616.8 | ||
Non-controlling interests |
7,996.4 |
7,805.6 |
8,470.2 | ||
Total equity |
20,925.2 |
20,731.7 |
23,087.0 | ||
LIABILITIES |
|||||
Non-current liabilities |
|||||
Bank loans - non-current portion |
4,985.8 |
4,983.1 |
4,560.0 | ||
Other non-current liabilities |
610.8 |
578.0 |
586.9 | ||
Total non-current liabilities |
5,596.6 |
5,561.1 |
5,146.9 | ||
Current liabilities |
|||||
Accounts payable and payables to contractors and |
1,232.4 |
1,190.4 |
2,382.4 | ||
Other current liabilities |
2,456.8 |
2,172.2 |
3,070.8 | ||
Bank loans - current portion |
1,548.7 |
1,548.1 |
1,508.2 | ||
Short-term bank loans |
1,148.9 |
1,339.9 |
1,768.3 | ||
Total current liabilities |
6,386.8 |
6,250.6 |
8,729.7 | ||
Total liabilities |
11,983.4 |
11,811.7 |
13,876.6 | ||
Total equity and liabilities |
32,908.6 |
32,543.4 |
36,963.6 | ||
RECONCILIATIONS OF NON-GAAP MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES | |||||
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 |
14.3 |
15.4 |
35.5 | ||
Add: Depreciation |
23.7 |
23.2 |
21.7 | ||
Amortization |
0.0 |
0.0 |
0.0 | ||
Interest income |
0.5 |
0.5 |
0.5 | ||
Less: Capital expenditures |
(29.7) |
(29.2) |
(48.3) | ||
Non-controlling interest |
(3.0) |
(7.5) |
(12.7) | ||
Interest expense |
(0.9) |
(1.0) |
(1.0) | ||
Income tax expense |
(9.1) |
(3.8) |
(9.8) | ||
Dividend |
(3.8) |
- |
(3.8) | ||
Non-GAAP free cash flow |
(8.0) |
(2.4) |
(17.9) | ||
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 |
14.3 |
15.4 |
35.5 | ||
Add: Depreciation |
23.7 |
23.2 |
21.7 | ||
Amortization |
0.0 |
0.0 |
0.0 | ||
Non-GAAP EBITDA |
38.0 |
38.6 |
57.2 | ||
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 |
35.0 |
40.9 |
53.9 | ||
Long-term bank loans (including current portion) |
199.4 |
199.2 |
185.1 | ||
Less: Cash and cash equivalents |
(369.9) |
(359.7) |
(465.6) | ||
Net debt |
(135.5) |
(119.6) |
(226.6) | ||
Equity attributable to equity holders of the Company |
394.3 |
394.2 |
445.7 | ||
Net debt to equity ratio |
-34.4% |
-30.3% |
-50.8% |
Contacts: In Dr. +886-6-507-7712 |
In the +1-914-337-8801 |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/chipmos-reports-fourth-quarter-and-full-year-2015-results-300233957.html
SOURCE
News Provided by Acquire Media