ChipMOS REPORTS FOURTH QUARTER AND FULL YEAR 2019 RESULTS
Full Year 2019 Highlights (as compared to the Full Year 2018):
- 10.1% Growth in Revenue to
US$680.0 Million fromUS$617.9 Million ; Both aRecord High and the Highest Annual Revenue Growth Since 2015 - 14.5% Increase in Gross Profit to
US$131.3 Million fromUS$114.7 Million - 70 Basis Points Improvement in Gross Margin to 19.3% from 18.6%
- Net Earnings of
NT$3.55 orUS$0.12 per Basic Common Share orUS$2.38 per Basic ADS Compared to Net Earnings ofNT$1.37 orUS$0.05 per Basic Common Share orUS$0.92 per Basic ADS - Generated
US$200.4 Million in Cash from Operations in 2019 NT$1.80 Per Share Distribution Authorized by Board Pending Shareholder Approval atJune 9, 2020 AGM
HSINCHU,
All the figures were prepared in accordance with Taiwan-International Financial Reporting Standards ("Taiwan-IFRS").
Revenue for the fourth quarter of 2019 was
Revenue for the fiscal year ended December 31, 2019 was
Selected Operations Data |
|||||||
4Q19 |
4Q18 |
FY19 |
FY18 |
||||
Revenue by segment |
|||||||
Testing |
20.8% |
23.5% |
20.9% |
25.9% |
|||
Assembly |
27.2% |
24.6% |
25.3% |
25.3% |
|||
LCD Driver |
31.8% |
33.7% |
34.1% |
30.8% |
|||
Bumping |
20.2% |
18.2% |
19.7% |
18.0% |
|||
CapEx |
|
|
|
|
|||
Testing |
16.7% |
21.0% |
15.5% |
31.7% |
|||
Assembly |
15.5% |
5.6% |
11.2% |
6.5% |
|||
LCD Driver |
59.2% |
69.5% |
62.9% |
55.2% |
|||
Bumping |
8.6% |
3.9% |
10.4% |
6.6% |
|||
Depreciation and amortization expenses |
|
|
|
|
|||
Utilization by segment |
|||||||
Testing |
77% |
73% |
71% |
77% |
|||
Assembly |
81% |
69% |
72% |
64% |
|||
LCD Driver |
70% |
81% |
74% |
80% |
|||
Bumping |
75% |
75% |
74% |
72% |
|||
Overall |
76% |
75% |
73% |
74% |
|||
Condensed consolidated statements of cash flows |
Year ended |
Year ended |
||
US$ million |
US$ million |
|||
Net cash generated from (used in) operating activities |
200.4 |
138.1 |
||
Net cash generated from (used in) investing activities |
(142.0) |
(171.5) |
||
Net cash generated from (used in) financing activities |
(56.1) |
(80.3) |
||
Net increase (decrease) in cash and cash equivalents |
2.3 |
(113.7) |
||
Effect of exchange rate changes on cash |
(0.2) |
0.2 |
||
Cash and cash equivalents at beginning of year |
155.2 |
268.7 |
||
Cash and cash equivalents at end of year |
157.3 |
155.2 |
Investor Conference Call / Webcast Details
- Date:
Tuesday, March 10, 2020
Time: 4:00PMTaiwan (4:00AM New York )
Dial-In: +886-2-21928016
Password: 779324 #
Webcast of Live Call and Replay: http://wms.gridow.com/ir/chipmos/chipmos_2019Q4_ch.html
Replay Starting 2 Hours After Live Call Ends
Language: Mandarin
- Date:
Tuesday, March 10, 2020
Time: 8:00PMTaiwan (8:00AM New York )
Dial-In: +1-323-794-2551
Password: 5643349
Replay Starting 2 Hours After Live Call Ends: +1-412-317-6671, with ID 5643349
Webcast of Live Call and Replay: http://wms.gridow.com/ir/chipmos/chipmos_2019Q4_en.html
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.
Contacts: In +886-6-5052388 ext. 7715 |
In the +1-914-337-8801 |
- FINANCIAL TABLES FOLLOW BELOW -
|
||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
||||||||
For the Three Months and the Year Ended |
||||||||
Figures in Millions of |
||||||||
Except for Per Share Amounts and Weighted Average Shares Outstanding |
||||||||
3 months ended |
Year ended |
|||||||
|
|
|
|
|||||
USD |
USD |
USD |
USD |
|||||
Revenue |
186.3 |
166.2 |
680.0 |
617.9 |
||||
Cost of revenue |
(143.9) |
(128.3) |
(548.7) |
(503.2) |
||||
Gross profit |
42.4 |
37.9 |
131.3 |
114.7 |
||||
Research and development expenses |
(8.5) |
(8.0) |
(33.7) |
(31.4) |
||||
Sales and marketing expenses |
(0.5) |
(0.5) |
(1.9) |
(1.8) |
||||
General and administrative expenses |
(4.1) |
(3.7) |
(16.7) |
(16.2) |
||||
Other income (expenses), net |
0.8 |
0.8 |
3.1 |
4.9 |
||||
Operating profit |
30.1 |
26.5 |
82.1 |
70.2 |
||||
Non-operating income (expenses), net |
(7.5) |
(3.4) |
19.2 |
(10.6) |
||||
Profit before tax |
22.6 |
23.1 |
101.3 |
59.6 |
||||
Income tax expense |
(4.9) |
(5.8) |
(14.9) |
(22.7) |
||||
Profit for the period |
17.7 |
17.3 |
86.4 |
36.9 |
||||
Other comprehensive income (loss) |
||||||||
Exchange differences on translation of foreign |
(1.2) |
0.9 |
(3.5) |
(1.7) |
||||
Profit (loss) on remeasurements of defined |
0.7 |
(2.0) |
0.7 |
(2.0) |
||||
Unrealized gain (loss) on valuation of equity |
(0.6) |
1.0 |
(1.7) |
2.8 |
||||
Share of other comprehensive income (loss) of |
0.1 |
- |
0.2 |
(0.1) |
||||
Income tax effect |
0.0 |
0.2 |
0.2 |
(0.1) |
||||
Total other comprehensive income (loss) |
(1.0) |
0.1 |
(4.1) |
(1.1) |
||||
Total comprehensive income |
16.7 |
17.4 |
82.3 |
35.8 |
||||
Profit attributable to the Company - basic |
17.7 |
17.3 |
86.4 |
36.9 |
||||
Earnings per share attributable to the Company - |
0.02 |
0.02 |
0.12 |
0.05 |
||||
Earnings per ADS equivalent - basic |
0.49 |
0.48 |
2.38 |
0.92 |
||||
Weighted average shares outstanding (in |
727,240 |
726,925 |
727,111 |
802,725 |
||||
Profit attributable to the Company - diluted |
17.7 |
17.3 |
86.4 |
36.9 |
||||
Earnings per share attributable to the Company - |
0.02 |
0.02 |
0.12 |
0.05 |
||||
Earnings per ADS equivalent - diluted |
0.49 |
0.47 |
2.34 |
0.91 |
||||
Weighted average shares outstanding (in |
729,443 |
730,212 |
737,116 |
813,707 |
||||
Note: (1) All |
||||||||
|
|||||||
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
|||||||
For the Three Months and the Year Ended |
|||||||
Figures in Millions of NT dollars (NTD) |
|||||||
Except for Per Share Amounts and Weighted Average Shares Outstanding |
|||||||
3 months ended |
Year ended |
||||||
|
|
|
|
||||
NTD |
NTD |
NTD |
NTD |
||||
Revenue |
5,571.5 |
4,972.3 |
20,337.9 |
18,480.0 |
|||
Cost of revenue |
(4,304.6) |
(3,837.5) |
(16,411.8) |
(15,050.0) |
|||
Gross profit |
1,266.9 |
1,134.8 |
3,926.1 |
3,430.0 |
|||
Research and development expenses |
(254.0) |
(240.3) |
(1,007.6) |
(939.3) |
|||
Sales and marketing expenses |
(15.3) |
(14.8) |
(56.1) |
(53.4) |
|||
General and administrative expenses |
(122.7) |
(112.9) |
(498.2) |
(485.1) |
|||
Other income (expenses), net |
25.7 |
25.1 |
92.9 |
147.5 |
|||
Operating profit |
900.6 |
791.9 |
2,457.1 |
2,099.7 |
|||
Non-operating income (expenses), net |
(224.7) |
(100.8) |
573.2 |
(317.3) |
|||
Profit before tax |
675.9 |
691.1 |
3,030.3 |
1,782.4 |
|||
Income tax expense |
(145.9) |
(174.5) |
(446.1) |
(679.3) |
|||
Profit for the period |
530.0 |
516.6 |
2,584.2 |
1,103.1 |
|||
Other comprehensive income (loss) |
|||||||
Exchange differences on translation of foreign |
(34.9) |
26.3 |
(104.2) |
(51.1) |
|||
Profit (loss) on remeasurements of defined |
20.9 |
(60.0) |
20.9 |
(60.0) |
|||
Unrealized gain (loss) on valuation of equity |
(17.0) |
31.4 |
(52.5) |
85.0 |
|||
Share of other comprehensive income (loss) of |
2.1 |
- |
5.7 |
(2.7) |
|||
Income tax effect |
(0.8) |
5.7 |
6.3 |
(4.1) |
|||
Total other comprehensive income (loss) |
(29.7) |
3.4 |
(123.8) |
(32.9) |
|||
Total comprehensive income |
500.3 |
520.0 |
2,460.4 |
1,070.2 |
|||
Profit attributable to the Company - basic |
530.0 |
516.6 |
2,584.2 |
1,103.1 |
|||
Earnings per share attributable to the Company - |
0.73 |
0.71 |
3.55 |
1.37 |
|||
Earnings per ADS equivalent - basic |
14.58 |
14.21 |
71.08 |
27.48 |
|||
Weighted average shares outstanding (in |
727,240 |
726,925 |
727,111 |
802,725 |
|||
Profit attributable to the Company - diluted |
530.0 |
516.6 |
2,584.2 |
1,103.1 |
|||
Earnings per share attributable to the Company - |
0.73 |
0.71 |
3.51 |
1.36 |
|||
Earnings per ADS equivalent - diluted |
14.53 |
14.15 |
70.12 |
27.11 |
|||
Weighted average shares outstanding (in |
729,443 |
730,212 |
737,116 |
813,707 |
|
|||||
UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
|||||
As of |
|||||
Figures in Millions of |
|||||
|
|
|
|||
ASSETS |
USD |
USD |
USD |
||
Current assets |
|||||
Cash and cash equivalents |
157.3 |
155.0 |
155.2 |
||
Current financial assets at amortized cost |
5.7 |
5.8 |
5.7 |
||
Accounts and notes receivable, net |
148.9 |
174.3 |
158.7 |
||
Inventories |
59.1 |
59.2 |
59.5 |
||
Other current assets |
22.3 |
19.7 |
18.4 |
||
Total current assets |
393.3 |
414.0 |
397.5 |
||
Non-current assets |
|||||
Non-current financial assets at fair value through |
0.4 |
0.4 |
0.4 |
||
Non-current financial assets at fair value through |
4.1 |
4.6 |
5.8 |
||
Non-current financial assets at amortized cost |
2.3 |
3.3 |
3.3 |
||
Investments accounted for using equity method |
113.4 |
115.8 |
129.2 |
||
Property, plant & equipment |
601.1 |
576.1 |
562.3 |
||
Right-of-use assets |
23.0 |
24.2 |
- |
||
Other non-current assets |
9.4 |
9.8 |
9.3 |
||
Total non-current assets |
753.7 |
734.2 |
710.3 |
||
Total assets |
1,147.0 |
1,148.2 |
1,107.8 |
||
LIABILITIES AND EQUITY |
|||||
LIABILITIES |
|||||
Current liabilities |
|||||
Accounts payable and payables to contractors and |
60.0 |
70.5 |
72.0 |
||
Current lease liabilities |
0.8 |
1.2 |
- |
||
Long-term bank loans, current portion |
25.0 |
25.0 |
25.0 |
||
Long-term lease obligations payable, current portion |
- |
- |
0.6 |
||
Other current liabilities |
78.1 |
71.4 |
75.9 |
||
Total current liabilities |
163.9 |
168.1 |
173.5 |
||
Non-current liabilities |
|||||
Long-term bank loans |
277.3 |
289.9 |
302.3 |
||
Non-current lease liabilities |
22.3 |
22.5 |
- |
||
Other non-current liabilities |
26.5 |
27.4 |
27.8 |
||
Total non-current liabilities |
326.1 |
339.8 |
330.1 |
||
Total liabilities |
490.0 |
507.9 |
503.6 |
||
EQUITY |
|||||
Capital stock – common stock |
243.2 |
243.2 |
251.7 |
||
Capital surplus |
202.6 |
202.6 |
210.0 |
||
Retained earnings |
211.9 |
193.6 |
170.7 |
||
Other equity interest |
(0.7) |
0.9 |
4.0 |
||
|
- |
- |
(32.2) |
||
Equity attributable to equity holders of the Company |
657.0 |
640.3 |
604.2 |
||
Total equity |
657.0 |
640.3 |
604.2 |
||
Total liabilities and equity |
1,147.0 |
1,148.2 |
1,107.8 |
||
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 |
4,704.1 |
4,634.7 |
4,642.5 |
||
Current financial assets at amortized cost |
169.0 |
173.6 |
169.2 |
||
Accounts and notes receivable, net |
4,454.7 |
5,211.9 |
4,747.4 |
||
Inventories |
1,767.7 |
1,772.1 |
1,778.8 |
||
Other current assets |
666.9 |
590.1 |
550.2 |
||
Total current assets |
11,762.4 |
12,382.4 |
11,888.1 |
||
Non-current assets |
|||||
Non-current financial assets at fair value through |
11.0 |
11.1 |
11.5 |
||
Non-current financial assets at fair value through |
121.8 |
138.8 |
174.4 |
||
Non-current financial assets at amortized cost |
68.5 |
100.0 |
99.1 |
||
Investments accounted for using equity method |
3,392.9 |
3,462.8 |
3,863.7 |
||
Property, plant & equipment |
17,979.4 |
17,230.8 |
16,819.6 |
||
Right-of-use assets |
687.1 |
722.4 |
- |
||
Other non-current assets |
282.8 |
293.7 |
277.3 |
||
Total non-current assets |
22,543.5 |
21,959.6 |
21,245.6 |
||
Total assets |
34,305.9 |
34,342.0 |
33,133.7 |
||
LIABILITIES AND EQUITY |
|||||
LIABILITIES |
|||||
Current liabilities |
|||||
Accounts payable and payables to contractors and |
1,792.3 |
2,109.5 |
2,154.4 |
||
Current lease liabilities |
24.6 |
35.1 |
- |
||
Long-term bank loans, current portion |
748.4 |
748.3 |
747.4 |
||
Long-term lease obligations payable, current portion |
- |
- |
17.8 |
||
Other current liabilities |
2,336.4 |
2,135.4 |
2,270.6 |
||
Total current liabilities |
4,901.7 |
5,028.3 |
5,190.2 |
||
Non-current liabilities |
|||||
Long-term bank loans |
8,293.2 |
8,669.6 |
9,042.1 |
||
Non-current lease liabilities |
668.4 |
674.3 |
- |
||
Other non-current liabilities |
791.4 |
818.9 |
830.6 |
||
Total non-current liabilities |
9,753.0 |
10,162.8 |
9,872.7 |
||
Total liabilities |
14,654.7 |
15,191.1 |
15,062.9 |
||
EQUITY |
|||||
Capital stock – common stock |
7,272.4 |
7,272.4 |
7,528.6 |
||
Capital surplus |
6,059.6 |
6,059.6 |
6,280.5 |
||
Retained earnings |
6,339.0 |
5,791.5 |
5,104.5 |
||
Other equity interest |
(19.8) |
27.4 |
119.7 |
||
|
- |
- |
(962.5) |
||
Equity attributable to equity holders of the Company |
19,651.2 |
19,150.9 |
18,070.8 |
||
Total equity |
19,651.2 |
19,150.9 |
18,070.8 |
||
Total liabilities and equity |
34,305.9 |
34,342.0 |
33,133.7 |
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 |
30.1 |
26.3 |
26.5 |
||
Add: Depreciation |
32.0 |
31.9 |
28.8 |
||
Interest income |
0.5 |
0.5 |
0.5 |
||
Less: Capital expenditures |
(57.0) |
(61.8) |
(57.0) |
||
Interest expense |
(1.4) |
(1.4) |
(1.4) |
||
Income tax expense |
(4.9) |
(4.9) |
(5.8) |
||
Dividend |
- |
(29.2) |
(8.6) |
||
Non-GAAP free cash flow |
(0.7) |
(38.6) |
(17.0) |
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 |
30.1 |
26.3 |
26.5 |
||
Add: Depreciation |
32.0 |
31.9 |
28.8 |
||
Non-GAAP EBITDA |
62.1 |
58.2 |
55.3 |
The table below sets forth a calculation of our non-GAAP net debt to equity ratio for the periods indicated:
|
|
|
|||
USD |
USD |
USD |
|||
Long-term bank loans |
302.3 |
314.9 |
327.3 |
||
Long-term lease obligations payable |
- |
- |
0.6 |
||
Lease liabilities |
23.1 |
23.7 |
- |
||
Less: Cash and cash equivalents |
(157.3) |
(155.0) |
(155.2) |
||
Net debt |
168.1 |
183.6 |
172.7 |
||
Equity attributable to equity holders |
657.0 |
640.3 |
604.2 |
||
Net debt to equity ratio |
25.6% |
28.7% |
28.6% |
View original content:http://www.prnewswire.com/news-releases/chipmos-reports-fourth-quarter-and-full-year-2019-results-301020337.html
SOURCE