Inventec Corporation
Total Page:16
File Type:pdf, Size:1020Kb
(English Translation of Pro Forma Financial Report Originally Issued in Chinese) PEGATRON CORPORATION AND ITS SUBSIDIARIES PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS DECEMBER 31, 2008 AND 2007 (With Independent Auditors’ Report Thereon) Address: 5F., No.76, Ligong St., Beitou District, Taipei City 112, Taiwan Telephone: 886-2-8143-9001 - 1 - TABLE OF CONTENTS Contents Page Cover Page 1 Table of Contents 2 Independent Auditors’ Report 3 Pro Forma Consolidated Balance Sheets 4 Pro Forma Consolidated Statements of Income 5 Pro Forma Consolidated Statements of Changes in Stockholders’ Equity 6 Pro Forma Consolidated Statements of Cash Flows 7 Notes to Pro Forma Consolidated Financial Statements (1) Organization and Business 8 (2) Summary of Significant Accounting Policies 8-28 (3) Reasons for and Effects of Accounting Changes 28 (4) Summary of Major Accounts 28-49 (5) Related-Party Transactions 50-56 (6) Pledged Assets 56 (7) Significant Commitments and Contingencies 57-58 (8) Significant Catastrophic Losses 59 (9) Significant Subsequent Events 59 (10) Others 59 (11)Additional Disclosures 60-61 (12)Segment Information 61-62 - 2 - (English Translation of Financial Report Originally Issued in Chinese) PEGATRON CORPORATION AND ITS SUBSIDIARIES PRO FORMA CONSOLIDATED BALANCE SHEETS DECEMBER 31, 2008 AND 2007 (All Amounts Expressed in Thousands of New Taiwan Dollars, Except for Share Data) December 31, 2008 December 31, 2007 Amount % Amount % ASSETS Current Asset: Cash (Notes 2 and 4(1)) $ 27,065,987 12 26,294,882 9 Financial assets reported at fair value through profit or loss - current (Notes 2 and 4(b)) 3,952,004 2 4,931,403 2 Available-for-sale financial assets - current (Notes 2 and 4(b)) 8,881 - 17,761 - Notes receivable, net of allowance for doubtful accounts (Notes 2, 4(c) and 5) – Non-related parties 11,861 - 157,494 - Accounts receivable, net of allowance for doubtful accounts (Notes 2, 4(c), and 5) – Non-related parties 55,021,430 25 100,289,266 36 – Related parties 8,718,987 4 8,991,496 3 Other receivables, net of allowance for doubtful accounts (Note 5) – Non-related parties 2,931,393 1 882,834 - – Related parties 1,691,273 1 12,461,087 5 Other financial assets - current (Note 6) 178,461 - 83,951 - Inventories (Notes 2, 4(d) and 6) 41,151,393 19 58,400,100 21 Non-current assets held for sale (Notes 2 and 4(h)) 182,876 - 198,283 - Other current assets 1,510,217 1 1,500,684 1 Deferred income tax assets - current (Notes 2 and 4(n)) 1,265,686 1 200,075 - 143,690,449 66 214,409,316 77 Investments: Available-for-sale financial assets - non-current (Notes 2 and 4(b)) 837,958 - 1,736,209 1 Financial assets carried at cost - non-current (Notes 2 and 4(b)) 1,295,298 1 823,053 - Long-term investments under the equity method (Notes 2, 4(e) and 4(f)) 2,665,994 1 2,942,671 1 4,799,250 2 5,501,933 2 Other Financial Assets - Non-current (Note 6) 483,269 - 60,680 - Property, Plant and Equipment, at cost (Notes 2 and 4(g)): Land 3,248,728 1 3,274,566 1 Buildings and structures 21,176,666 10 16,553,358 6 Machinery and equipment 47,001,792 22 38,399,068 14 Warehousing equipment 82,247 - 52,970 - Electronic instruments 2,084,711 1 2,486,240 1 Transportation equipment 193,417 - 145,330 - Office equipment 1,099,888 1 1,058,911 - Miscellaneous equipment 4,014,304 2 2,903,070 1 78,901,753 37 64,873,513 23 Less: Accumulated depreciation (23,682,995) (11) (16,749,216) (6) Less: Accumulated impairment (454,082) - - - Prepayments for equipment 5,090,371 2 5,718,286 2 59,855,047 28 53,842,583 19 Intangible Assets (Notes 2, 4(j) and 6) Consolidated debit 882,284 1 1,076,651 - Deferred pension cost 8,029 - 11,162 - Land use rights 2,339,884 1 1,530,800 1 Other intangible assets 474,009 - 342,419 - 3,704,206 2 2,961,032 1 Other Assets Deferred expenses (Notes 2 and 4(j)) 3,205,267 1 2,080,864 1 Deferred income tax assets - non-current (Notes 2 and 4(n)) 33,338 - - - Other assets (Notes 2, 4(g) and 4(i)) 959,869 1 1,195,447 - 4,198,474 2 3,276,311 1 TOTAL ASSETS $ 216,730,695 100 280,051,855 100 The accompanying notes are an integral part of the consolidated financial statements. - 4 - (English Translation of Financial Report Originally Issued in Chinese) PEGATRON CORPORATION AND ITS SUBSIDIARIES PRO FORMA CONSOLIDATED BALANCE SHEETS (CONT'D) DECEMBER 31, 2008 AND 2007 (All Amounts Expressed in Thousands of New Taiwan Dollars, Except for Share Data) December 31, 2009 December 31, 2008 Amount % Amount % LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Short-term loans (Note 4(k)) $ 14,193,407 7 6,182,588 2 Financial liabilities reported at fair value through profit or loss - current (Notes 2 and 4(b)) 409 - 2 - Notes payable 96,185 - 292,952 - Accounts payable – Non-related parties 59,294,648 27 111,953,295 40 – Related parties (Note 5) 5,484,475 2 7,444,867 3 Income tax payable 1,600,251 1 3,061,998 1 Accrued expenses – Non-related parties 7,979,741 4 4,765,409 2 – Related parties (Note 5) 62,152 - 40,939 - Current portion of long-term loans (Note 4(l)) 118,751 - 152,655 - Other financial liabilities - current 2,679,107 1 40,377,485 14 Other current liabilities (Note 5) 5,703,246 3 2,603,279 1 97,212,372 45 176,875,469 63 Long-Term Loans: Long-term loans (Note 4(l)) 8,212,695 4 330,243 - Other financial liabilities - non-current 251,665 - 159,626 - 8,464,360 4 489,869 - Other Liabilities: Deferred income tax liabilities - non-current (Notes 2 and 4(n)) 195,190 - 187,690 - Other liabilities 59,788 - 74,246 - 254,978 - 261,936 - Total Liabilities 105,931,710 49 177,627,274 63 Stockholders' Equity: Common stock - authorized 2,500,000 thousand shares, 1,884,628 thousand shares issued and outstanding in 2008 and 2007 (Note 4(o)) 18,846,281 9 18,846,281 7 Capital surplus (Note 4(o)): Premium on capital stock 61,008,589 29 61,008,589 22 Others 2,378,085 1 2,401,528 1 63,386,674 30 63,410,117 23 Retained earnings (Note 4(o)): Unappropriated earnings 5,602,495 2 (3,705) - 5,602,495 2 (3,705) - Other adjustments to stockholders' equity: Cumulative translation adjustments 1,909,462 1 (422,058) - Unrecognized loss on pension cost (1,128) - (289) - Unrealized gain on financial assets 241,398 - 410,174 - 2,149,732 1 (12,173) - Total Parent Company's Equity 89,985,182 42 82,240,520 30 Minority Interest 20,813,803 9 20,184,061 7 Total Stockholders' Equity 110,798,985 51 102,424,581 37 Commitments and Contingencies (Note 7) TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 216,730,695 100 280,051,855 100 The accompanying notes are an integral part of the consolidated financial statements. - 4-1 - (English Translation of Financial Report Originally Issued in Chinese) PEGATRON CORPORATION AND ITS SUBSIDIARIES PRO FORMA CONSOLIDATED STATEMENTS OF INCOME FOR THE YEARS ENDED DECEMBER, 2008 AND 2007 (All Amounts Expressed in Thousands of New Taiwan Dollars, Except for Share Data) For the Year Ended December 31 2008 2007 Amount % Amount % Net sales (Note 5) 531,266,295 100 678,147,095 100 Cost of goods sold (Notes 2, 5 and 10(a)) (503,010,787) (95) (649,936,184) (96) Gross profit 28,255,508 5 28,210,911 4 Operating expenses (Notes 5 and 10(a)) Selling expenses (7,834,793) (1) (7,020,242) (1) General and administrative expenses (5,631,141) (1) (4,681,766) (1) Research and development expenses (6,628,360) (1) (3,661,429) (1) (20,094,294) (3) (15,363,437) (3) Income from operations 8,161,214 2 12,847,474 1 Non-operating income Interest income 505,290 - 583,062 - Investment income under the equity method 93,947 - 114,776 - Dividend income 90,758 - 30,443 - Gain on disposal of investments - - 2,270,232 - Gain on valuation of financial assets - - 8,329 - Others (Note 5) 3,377,287 - 3,711,304 1 4,067,282 - 6,718,146 1 Non-operating expenses Interest expense (289,515) - (136,670) - Foreign exchange loss, net (175,808) - - - Impairment loss (796,744) - (131,811) - Loss on valuation of financial assets (55,746) - - - Others (1,430,870) - (1,022,575) - (2,748,683) - (1,291,056) - Income before income tax 9,479,813 2 18,274,564 2 Income tax expense (Note 4(n)) (1,315,522) - (3,427,077) - Consolidated net income $ 8,164,291 2 14,847,487 2 Income attributable to: Shareholders of parent company $ 5,673,113 1 11,706,700 2 Minority interest 2,491,178 1 3,140,787 - $ 8,164,291 2 14,847,487 2 Before After Before After Income Tax Income Income Tax Income Earnings per share attributable to parent company (Notes 2 and 4(q)) Primary earnings per share $ 2.74 3.01 6.71 6.21 Diluted earnings per share $ 2.73 2.99 6.71 6.21 The accompanying notes are an integral part of the consolidated financial statements. - 5 - (English Translation of Financial Report Originally Issued in Chinese) PEGATRON CORPORATION AND ITS SUBSIDIARIES PRO FORMA CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY FOR THE YEARS ENDED DECEMBER 31, 2008 AND 2007 (All Amounts Expressed in Thousands of New Taiwan Dollars, Except for Share Data) Stock holders' Equity Adjustments Unrealized Cumulative Unrecognized Gain on Capital Capital Unappropriated Translation Loss on Financial Minority Stock Surplus Earnings Adjustments Pension Cost Instruments Interest Total Balanceo oa as coof January so dated 1, et2007co e o teyea e ded ece be 3, $ 18,846,281 62,381,271 - (372,823) (3,016) (36,939) 10,516,946 91,331,720 2007 - - 11,706,700 - - - 3,140,787 14,847,487 2008 earnings distribution and appropriation: Pro forma cash dividends - - (11,710,405) - - - - (11,710,405) Cumulativedjust e t translationas g o adjustmentscages pe ce tage o ow e s p og - - - (49,235) - - - (49,235) term equity investments - 1,028,846 - - - - -