EX-99.3 4 d638270dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

Chunghwa Telecom Co., Ltd. and Subsidiaries

Consolidated Financial Statements for the

Nine Months Ended September 30, 2018 and 2017


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In Millions of New Taiwan Dollars)

 

 

     September 30, 2018
(Unaudited)
     December 31, 2017
(Audited)
     September 30, 2017
(Unaudited)
 
     Amount      %      Amount      %      Amount      %  

ASSETS

                 

CURRENT ASSETS

                 

Cash and cash equivalents

   $ 20,325        4      $ 28,825        7      $ 25,466        6  

Financial assets at fair value through profit or loss

     196        —          —          —          2        —    

Hedging derivative financial assets

     —          —          —          —          1        —    

Hedging financial assets

     —          —          —          —          —          —    

Contract assets

     5,079        1        —          —          —          —    

Trade notes and accounts receivable, net

     29,222        6        31,941        7        29,833        7  

Receivables from related parties

     31        —          49        —          41        —    

Inventories

     14,012        3        8,840        2        9,041        2  

Prepayments

     5,069        1        2,188        —          5,143        1  

Other current monetary assets

     6,359        2        5,308        1        5,447        1  

Other current assets

     3,056        1        2,183        —          2,745        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total current assets

     83,349        18        79,334        17        77,719        17  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NONCURRENT ASSETS

                 

Financial assets at fair value through other comprehensive income

     6,999        2        —          —          —          —    

Available-for-sale financial assets

     —          —          5,751        1        5,274        1  

Investments accounted for using equity method

     2,451        1        2,326        1        2,340        1  

Contract assets

     2,314        —          —          —          —          —    

Property, plant and equipment

     286,886        63        288,708        64        283,501        65  

Investment properties

     8,038        2        8,048        2        8,094        2  

Intangible assets

     51,753        11        54,883        12        44,792        10  

Deferred income tax assets

     3,284        1        2,730        1        2,373        1  

Incremental costs of obtaining contracts

     1,588        —          —          —          —          —    

Net defined benefit assets

     1,069        —          13        —          958        —    

Prepayments

     3,287        1        3,573        1        3,614        1  

Other noncurrent assets

     5,234        1        5,536        1        6,048        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noncurrent assets

     372,903        82        371,568        83        356,994        83  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL

   $ 456,252        100      $ 450,902        100      $ 434,713        100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

LIABILITIES AND EQUITY

                 

CURRENT LIABILITIES

                 

Short-term loans

   $ 120        —        $ 70        —        $ 423        —    

Financial liabilities at fair value through profit or loss

     1        —          1        —          —          —    

Hedging derivative financial liabilities

     —          —          1        —          —          —    

Contract liabilities

     10,393        2        —          —          —          —    

Trade notes and accounts payable

     20,546        5        19,396        4        17,643        4  

Payables to related parties

     544        —          684        —          586        —    

Current tax liabilities

     8,048        2        8,674        2        6,090        2  

Other payables

     20,888        5        25,001        6        20,332        5  

Provisions

     105        —          189        —          146        —    

Advance receipts

     —          —          8,842        2        9,171        2  

Current portion of long-term loans

     —          —          —          —          1,600        —    

Other current liabilities

     1,322        —          1,081        —          1,214        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total current liabilities

     61,967        14        63,939        14        57,205        13  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NONCURRENT LIABILITIES

                 

Contract liabilities

     2,560        1        —          —          —          —    

Long-term loans

     1,600        —          1,600        —          —          —    

Deferred income tax liabilities

     2,011        —          1,430        —          1,446        —    

Provisions

     75        —          78        —          68        —    

Customers’ deposits

     4,664        1        4,671        1        4,548        1  

Net defined benefit liabilities

     2,086        —          2,704        1        1,567        —    

Deferred revenue

     —          —          3,612        1        3,612        1  

Other noncurrent liabilities

     4,539        1        3,458        1        3,548        1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noncurrent liabilities

     17,535        3        17,553        4        14,789        3  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

     79,502        17        81,492        18        71,994        16  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(Continued)

- 1 -


     September 30, 2018
(Unaudited)
     December 31, 2017
(Audited)
     September 30, 2017
(Unaudited)
 
     Amount     %      Amount      %      Amount      %  

EQUITY ATTRIBUTABLE TO STOCKHOLDERS OF THE PARENT

                

Common stocks

     77,574       17        77,574        17        77,574        18  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Additional paid-in capital

     149,762       33        148,091        33        148,071        34  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Retained earnings

                

Legal reserve

     77,574       17        77,574        17        77,574        18  

Special reserve

     2,676       1        2,681        1        2,681        1  

Unappropriated earnings

     59,574       13        54,633        12        48,353        11  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total retained earnings

     139,824       31        134,888        30        128,608        30  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other adjustments

     (56     —          383        —          351        —    
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total equity attributable to stockholders of the parent

     367,104       81        360,936        80        354,604        82  

NONCONTROLLING INTERESTS

     9,646       2        8,474        2        8,115        2  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total equity

     376,750       83        369,410        82        362,719        84  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL

   $ 456,252       100      $ 450,902        100      $ 434,713        100  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

(Concluded)

 

- 2 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In Millions of New Taiwan Dollars, Except Earnings Per Share)

(Unaudited)

 

 

     Three Months Ended
September 30
     Nine Months Ended
September 30
 
     2018      2017      2018      2017  
     Amount     %      Amount     %      Amount     %      Amount     %  

REVENUES

   $ 52,705       100      $ 56,424       100      $ 159,996       100      $ 166,629       100  

OPERATING COSTS

     34,432       65        35,655       63        102,075       64        105,354       63  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

GROSS PROFIT

     18,273       35        20,769       37        57,921       36        61,275       37  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

OPERATING EXPENSES

                   

Marketing

     5,653       11        6,270       11        17,261       10        18,705       11  

General and administrative

     1,089       2        1,121       2        3,448       2        3,443       2  

Research and development

     951       2        946       2        2,786       2        2,825       2  

Expected credit loss

     156       —          —         —          924       1        —         —    
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total operating expenses

     7,849       15        8,337       15        24,419       15        24,973       15  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

OTHER INCOME AND EXPENSES

     (8     —          (16     —          (89     —          (33     —    
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

INCOME FROM OPERATIONS

     10,416       20        12,416       22        33,413       21        36,269       22  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

NON-OPERATING INCOME AND EXPENSES

                   

Interest income

     46       —          52       —          144       —          159       —    

Other income

     269       1        130       —          626       —          634       —    

Other gains and losses

     (3     —          (85     —          (24     —          (85     —    

Interest expenses

     (4     —          (5     —          (13     —          (16     —    

Share of profits of associates and joint ventures accounted for using equity method

     134       —          72       —          341       —          312       —    
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total non-operating income and expenses

     442       1        164       —          1,074       —          1,004       —    
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

INCOME BEFORE INCOME TAX

     10,858       21        12,580       22        34,487       21        37,273       22  

INCOME TAX EXPENSE

     2,580       5        3,165       5        4,173       2        5,279       3  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

NET INCOME

     8,278       16        9,415       17        30,314       19        31,994       19  
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

TOTAL OTHER COMPREHENSIVE INCOME (LOSS)

                   

Items that will not be reclassified to profit or loss:

                   

Unrealized gain or loss on investments in equity instruments at fair value through other comprehensive income

     (137     —          —         —          (824     —          —         —    

Gain or loss on hedging instruments subject to basis adjustment

     —         —          —         —          1       —          —         —    

Income tax benefit relating to items that will not be reclassified to profit or loss

     —         —          —         —          207       —          —         —    
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
     (137     —          —         —          (616     —          —         —    
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Items that may be reclassified subsequently to profit or loss:

                   

Exchange differences arising from the translation of the foreign operations

     (16     —          11       —          51       —          (175     —    

Unrealized gain or loss on available-for-sale financial assets

     —         —          544       1        —         —          515       —    

Cash flow hedges

     —         —          (1     —          —         —          1       —    

(Continued)

 

- 3 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In Millions of New Taiwan Dollars, Except Earnings Per Share)

(Unaudited)

 

 

     Three Months Ended
September 30
     Nine Months Ended
September 30
 
     2018      2017      2018      2017  
     Amount     %      Amount      %      Amount     %      Amount     %  

Share of exchange differences arising from the translation of the foreign operations of associates and joint ventures

   $ 2       —        $ —          —        $ 4       —        $ (3     —    

Income tax benefit relating to items that may be reclassified subsequently to profit or loss

     —         —          —          —          —         —          2       —    
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
     (14     —          554        1        55       —          340       —    
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total other comprehensive income (loss), net of income tax

     (151     —          554        1        (561     —          340       —    
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

TOTAL COMPREHENSIVE INCOME

   $ 8,127       16      $ 9,969        18      $ 29,753       19      $ 32,334       19  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

NET INCOME ATTRIBUTABLE TO

                    

Stockholders of the parent

   $ 8,071       15      $ 9,105        16      $ 29,542       19      $ 31,037       19  

Noncontrolling interests

     207       1        310        1        772       —          957       —    
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
   $ 8,278       16      $ 9,415        17      $ 30,314       19      $ 31,994       19  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

COMPREHENSIVE INCOME ATTRIBUTABLE TO

                    

Stockholders of the parent

   $ 7,935       15      $ 9,653        17      $ 28,984       19      $ 31,393       19  

Noncontrolling interests

     192       1        316        1        769       —          941       —    
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
   $ 8,127       16      $ 9,969        18      $ 29,753       19      $ 32,334       19  
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

EARNINGS PER SHARE

                    

Basic

   $ 1.04        $ 1.17         $ 3.81        $ 4.00    
  

 

 

      

 

 

       

 

 

      

 

 

   

Diluted

   $ 1.04        $ 1.17         $ 3.80        $ 4.00    
  

 

 

      

 

 

       

 

 

      

 

 

   

(Concluded)

 

- 4 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(In Millions of New Taiwan Dollars)

(Unaudited)

 

 

    Equity Attributable to Stockholders of the Parent              
                                        Other Adjustments                    
                                        Exchange
Differences
    Unrealized Gain     Unrealized                                      
                Retained Earnings     Arising from the     or Loss on     Gain or Loss                       Total Equity              
    Common
Stocks
    Additional
Paid-in
Capital
    Legal
Reserve
    Special
Reserve
    Unappropriated
Earnings
    Total Retained
Earnings
   

Translation of

the Foreign
Operations

   

Available-for

-sale Financial
Assets

    on Financial
Assets at
FVOCI
    Cash Flow
Hedges
   

Gain or Loss

on Hedging
Instruments

    Total Other
Adjustments
   

Attributable to

Stockholders of
the Parent

    Noncontrolling
Interests
    Total
Equity
 

BALANCE, JANUARY 1, 2017

  $ 77,574     $ 147,180     $ 77,574     $ 2,676     $ 55,657     $ 135,907     $ 46     $ (51   $ —       $ —       $ —       $ (5   $ 360,656     $ 6,272     $ 366,928  

Appropriation of 2016 earnings

                             

Provision for special reserve

    —         —         —         5       (5     —         —         —         —         —         —         —         —         —         —    

Cash dividends distributed by Chunghwa

    —         —         —         —         (38,336     (38,336     —         —         —         —         —         —         (38,336     —         (38,336

Cash dividends distributed by subsidiaries

    —         —         —         —         —         —         —         —         —         —         —         —         —         (942     (942

Partial disposal of interests in subsidiaries

    —         77       —         —         —         —         —         —         —         —         —         —         77       29       106  

Change in additional paid-in capital for not participating in the capital increase of subsidiaries

    —         803       —         —         —         —         —         —         —         —         —         —         803       1,754       2,557  

Net income for the nine months ended September 30, 2017

    —         —         —         —         31,037       31,037       —         —         —         —         —         —         31,037       957       31,994  

Other comprehensive income (loss) for the nine months ended September 30, 2017

    —         —         —         —         —         —         (163     518       —         1       —         356       356       (16     340  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss) for the nine months ended September 30, 2017

    —         —         —         —         31,037       31,037       (163     518       —         1       —         356       31,393       941       32,334  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(Continued)

- 5 -


    Equity Attributable to Stockholders of the Parent              
                                        Other Adjustments                    
                                        Exchange
Differences
    Unrealized Gain     Unrealized                                      
                Retained Earnings     Arising from the     or Loss on     Gain or Loss                       Total Equity              
    Common
Stocks
    Additional
Paid-in
Capital
    Legal
Reserve
    Special
Reserve
    Unappropriated
Earnings
    Total Retained
Earnings
   

Translation of

the Foreign
Operations

   

Available-for

-sale Financial
Assets

    on Financial
Assets at
FVOCI
    Cash Flow
Hedges
   

Gain or Loss

on Hedging
Instruments

    Total Other
Adjustments
   

Attributable to

Stockholders of
the Parent

    Noncontrolling
Interests
    Total
Equity
 

Share-based payment transactions of subsidiaries

    —         2       —         —         —         —         —         —         —         —         —         —         2       16       18  

Net increase in noncontrolling interests

    —         9       —         —         —         —         —         —         —         —         —         —         9       45       54  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BALANCE, SEPTEMBER 30, 2017

  $ 77,574     $ 148,071     $ 77,574     $ 2,681     $ 48,353     $ 128,608     $ (117   $ 467     $ —       $ 1     $ —       $ 351     $ 354,604     $ 8,115     $ 362,719  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BALANCE, JANUARY 1, 2018

  $ 77,574     $ 148,091     $ 77,574     $ 2,681     $ 54,633     $ 134,888     $ (174   $ 558     $ —       $ (1   $ —       $ 383     $ 360,936     $ 8,474     $ 369,410  

Effect of retrospective application
(Note 2)

    —         —         —         —         12,393       12,393       —         (558     883       1       (1     325       12,718       (4     12,714  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BALANCE, JANUARY 1, 2018 AS ADUJUSTED

    77,574       148,091       77,574       2,681       67,026       147,281       (174     —         883       —         (1     708       373,654       8,470       382,124  

Appropriation of 2017 earnings

                             

Reversal of special reserve

    —         —         —         (5     5       —         —         —         —         —         —         —         —         —         —    

Cash dividends distributed by Chunghwa

    —         —         —         —         (37,205     (37,205     —         —         —         —         —         —         (37,205     —         (37,205

Cash dividends distributed by subsidiaries

    —         —         —         —         —         —         —         —         —         —         —         —         —         (958     (958

Unclaimed dividend

    —         2       —         —         —         —         —         —         —         —         —         —         2       —         2  

Partial disposal of interests in subsidiaries

    —         826       —         —         —         —         —         —         —         —         —         —         826       349       1,175  

Change in additional paid-in capital for not participating in the capital increase of subsidiaries

    —         777       —         —         —         —         —         —         —         —         —         —         777       700       1,477  

 

(Continued)

- 6 -


    Equity Attributable to Stockholders of the Parent              
                                        Other Adjustments                    
                                        Exchange
Differences
    Unrealized Gain     Unrealized                                      
                Retained Earnings     Arising from the     or Loss on     Gain or Loss                       Total Equity              
    Common
Stocks
    Additional
Paid-in
Capital
    Legal
Reserve
    Special
Reserve
    Unappropriated
Earnings
    Total Retained
Earnings
   

Translation of

the Foreign
Operations

   

Available-for

-sale Financial
Assets

    on Financial
Assets at
FVOCI
    Cash Flow
Hedges
   

Gain or Loss

on Hedging
Instruments

    Total Other
Adjustments
   

Attributable to

Stockholders of
the Parent

    Noncontrolling
Interests
    Total
Equity
 

Net income for the nine months ended September 30, 2018

    —         —         —         —         29,542       29,542       —         —         —         —         —         —         29,542       772       30,314  

Other comprehensive income (loss) for the nine months ended September 30, 2018

    —         —         —         —         206       206       61       —         (826     —         1       (764     (558     (3     (561
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss) for the nine months ended September 30, 2018

    —         —         —         —         29,748       29,748       61       —         (826     —         1       (764     28,984       769       29,753  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share-based payment transactions of subsidiaries

    —         12       —         —         —         —         —         —         —         —         —         —         12       38       50  

Net increase in noncontrolling interests

    —         54       —         —         —         —         —         —         —         —         —         —         54       278       332  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BALANCE, SEPTEMBER 30, 2018

  $ 77,574     $ 149,762     $ 77,574     $ 2,676     $ 59,574     $ 139,824     $ (113   $ —       $ 57     $ —       $ —       $ (56   $ 367,104     $ 9,646     $ 376,750  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(Concluded)

- 7 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Millions of New Taiwan Dollars)

(Unaudited)

 

 

     Nine Months Ended September 30  
     2018     2017  

CASH FLOWS FROM OPERATING ACTIVITIES

    

Income before income tax

   $ 34,487     $ 37,273  

Adjustments to reconcile income before income tax to net cash provided by operating activities:

    

Depreciation

     20,614       21,225  

Amortization

     3,282       2,688  

Amortization of incremental costs of obtaining contracts

     1,519       —    

Expected credit loss

     924       —    

Provision for doubtful accounts

     —         462  

Interest expenses

     13       16  

Interest income

     (144     (159

Dividend income

     (396     (328

Compensation cost of share-based payment transactions

     17       18  

Share of profits of associates and joint ventures accounted for using equity method

     (341     (312

Loss on disposal of property, plant and equipment

     38       33  

Gain on disposal of financial instruments

     (6     (3

Loss on disposal of investments accounted for using equity method

     —         —    

Provision for inventory and obsolescence

     123       23  

Impairment loss on intangible assets

     51       —    

Valuation gain on financial assets and liabilities at fair value through profit or loss, net

     (5     (3

Loss (gain) on foreign exchange, net

     (3     74  

Changes in operating assets and liabilities:

    

Decrease (increase) in:

    

Financial assets held for trading

     —         —    

Financial assets mandatorily measured at fair value through profit or loss

     (133     —    

Contract assets

     2,570       —    

Trade notes and accounts receivable

     1,945       1,004  

Receivables from related parties

     18       (27

Inventories

     (5,428     (1,642

Prepayments

     (2,602     (2,538

Other current monetary assets

     (238     (394

Other current assets

     (741     (623

Incremental cost of obtaining contracts

     (633     —    

Increase (decrease) in:

    

Contract liabilities

     2,322       —    

Trade notes and accounts payable

     1,150       (1,166

Payables to related parties

     (140     (176

Other payables

     (3,541     (3,420

Provisions

     —         30  

Advance receipts

     —         (310

(Continued)

 

- 8 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Millions of New Taiwan Dollars)

(Unaudited)

 

 

     Nine Months Ended September 30  
     2018     2017  

Other operating liabilities

   $ (38   $ (78

Deferred revenue

     —         65  

Net defined benefit plans

     (1,674     (10
  

 

 

   

 

 

 

Cash generated from operations

     53,010       51,722  

Interest paid

     (13     (16

Income tax paid

     (6,790     (5,777
  

 

 

   

 

 

 

Net cash provided by operating activities

     46,207       45,929  
  

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

    

Purchase of financial assets at fair value through other comprehensive income

     (290     —    

Proceeds from capital reduction of financial assets at fair value through other comprehensive income

     4       —    

Proceeds from disposal of available-for-sale financial assets

     —         7  

Proceeds from capital reduction of available-for-sale financial assets

     —         1  

Acquisition of time deposits and negotiable certificates of deposit with maturities of more than three months

     (6,020     (5,636

Proceeds from disposal of time deposits and negotiable certificates of deposit with maturities of more than three months

     5,262       5,334  

Proceeds from disposal of held-to-maturity financial assets

     —         2,140  

Proceeds from disposal of investments accounted for using equity method

     3       —    

Proceeds from capital reduction of investments accounted for using equity method

     19       —    

Acquisition of property, plant and equipment

     (19,347     (16,591

Proceeds from disposal of property, plant and equipment

     33       149  

Acquisition of intangible assets

     (203     (127

Acquisition of investment properties

     (6     —    

Decrease (increase) in other noncurrent assets

     1       (1,258

Interest received

     148       186  

Cash dividends received

     600       626  
  

 

 

   

 

 

 

Net cash used in investing activities

     (19,796     (15,169
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

    

Proceeds from short-term loans

     260       5,352  

Repayment of short-term loans

     (210     (5,067

Decrease in customers’ deposits

     (8     (100

Increase (decrease) in other noncurrent liabilities

     217       (35

Cash dividends

     (37,205     (38,336

Partial disposal of interests in subsidiaries without losing control

     1,174       106  

(Continued)

 

- 9 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Millions of New Taiwan Dollars)

(Unaudited)

 

 

     Nine Months Ended September 30  
     2018     2017  

Cash dividends distributed to noncontrolling interests

   $ (958   $ (942

Change in other noncontrolling interests

     1,842       2,611  

Unclaimed dividend

     2       —    
  

 

 

   

 

 

 

Net cash used in financing activities

     (34,886     (36,411
  

 

 

   

 

 

 

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

     (25     17  
  

 

 

   

 

 

 

NET DECREASE IN CASH AND CASH EQUIVALENTS

     (8,500     (5,634

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

     28,825       31,100  
  

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

   $ 20,325     $ 25,466  
  

 

 

   

 

 

 

(Concluded)

 

- 10 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NINE MONTHS ENDED SEPTEMBER 30, 2018 and 2017

(In Millions of New Taiwan Dollars, Except Earnings Per Share)

(Unaudited)

 

 

1.

STATEMENT OF COMPLIANCE

The Company has prepared its consolidated balance sheets as of September 30, 2018 and 2017, the related consolidated statements of comprehensive income for the three months ended September 30, 2018 and 2017, and the related consolidated statements of comprehensive income, changes in equity and cash flows for the nine months ended September 30, 2018 and 2017 in accordance with IAS 34 “Interim Financial Reporting” as issued by the International Accounting Standard Board (IASB). The consolidated financial statements are incomplete as they omit the related footnote disclosures as required under International Financial Reporting Standards as issued by IASB.

 

2.

APPLICATION OF NEW AND REVISED STANDARDS AND INTERPRETATIONS

Except for the effect of application of IFRS 9 and IFRS 15 discussed below, the application of other new, revised or amended standards and interpretations effective from January 1, 2018 does not have material impact on the Company’s consolidated financial statements.

 

  a.

IFRS 9 “Financial Instruments” and related amendment

IFRS 9 supersedes IAS 39 “Financial Instruments: Recognition and Measurement”, with consequential amendments to IFRS 7 “Financial Instruments: Disclosures” and other standards. IFRS 9 sets out the requirements for classification, measurement and impairment of financial assets and hedge accounting.

The requirements for classification, measurement and impairment of financial assets have been applied retrospectively on January 1, 2018, and the requirements for hedge accounting have been applied prospectively. IFRS 9 is not applicable to items that have already been derecognized on or before December 31, 2017.

Classification, measurement and impairment of financial assets and liabilities

On the basis of the facts and circumstances that existed on January 1, 2018, the Company performed an assessment of the classifications of financial assets and liabilities and elected not to restate the comparative figures.

The following table shows the original measurement categories and carrying amounts under IAS 39 and the new measurement categories and carrying amounts under IFRS 9 for each class of the Company’s financial assets and financial liabilities as of January 1, 2018.

 

- 11 -


     Measurement category      Carrying amount         
     IAS 39      IFRS 9      IAS 39      IFRS 9      Note  

Financial Assets

              

Cash and cash equivalents

    
Loans and
receivables
 
 
     Amortized cost      $ 28,825      $ 28,825        1

Equity securities

     Available-for-sale       

Fair value
through profit
and loss (FVTPL)
 
 
 
     54        54        2
     Available-for-sale       




Fair value
through other
comprehensive
income (FVOCI)
- equity
investments
 
 
 
 
 
 
   $ 5,697      $ 7,539        2

Trade notes and accounts receivable, receivables from related parties, other current monetary assets and refundable deposits

    
Loans and
receivables
 
 
     Amortized cost        40,158        40,158        1

Financial Liabilities

              

Short-term loans, trade notes and accounts payable, payables to related parties, partial other payables, customers’ deposit and loan-term loans

     Amortized cost        Amortized cost        39,725        39,725     

Derivatives

     Held-for-trading        FVTPL        1        1     
    


Hedging
derivative
financial
liabilities
 
 
 
 
    
Hedging financial
liabilities
 
 
     1        1        3

 

- 12 -


    

IAS 39
Carrying

Amount

January 1,
2018

    Reclassifi-
cations
    Remea-
surements
     IFRS 9
Carrying
Amount
January 1,
2018
    Retained
Earnings
effect on
January 1,
2018
     Other
adjustment
effect on
January 1,
2018
   

Non-

controlling
interests
effect on
January 1,
2018

    Note  

Financial assets measured at FVTPL

   $ —       $ —       $ —        $ —       $ —        $ —       $ —      

Add: reclassification from available for sale (IAS 39) - mandatory reclassification

     —         54       —          54       6        (6     —         2
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   
     —         54       —          54       6        (6     —      
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Financial liabilities measured at FVTPL

     (1     —         —          (1     —          —         —      
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Financial assets measured at FVOCI- equity investments

     —         —         —          —         —          —         —      

Add: reclassification from available for sale (IAS 39)—designated at January 1, 2018

     —         5,697       1,842        7,539       1,516        327       (1     2
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   
     —         5,697       1,842        7,539       1,516        327       (1  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Financial assets measured at Amortized cost

     —         —         —          —         —          —         —      

Add: reclassification from loans and receivables (IAS 39)

     —         68,983       —          68,983       —          —         —         1
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   
     —         68,983       —          68,983       —          —         —      
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Financial liabilities measured at amortized cost

     —         —         —          —         —          —         —      

Add: reclassification from amortized cost (IAS 39)

     —         (39,725     —          (39,725     —          —         —      
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   
     —         (39,725     —          (39,725     —          —         —      
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Hedging financial liabilities

     —         —         —          —         —          —         —      

Add: reclassification from Hedging derivative instrument (IAS 39)

     —         (1     —          (1     —          —         —         3
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   
     —         (1     —          (1     —          —         —      
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Total

   $ (1   $ 35,008     $ 1,842      $ 36,849     $ 1,522      $ 321     $ (1  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

1)

Cash and cash equivalents, trade notes and accounts receivable, receivables from related parties, other current monetary assets and refundable deposit that were classified as loans and receivables under IAS 39 are now classified as financial assets measured at amortized cost with assessment of expected credit loss.

 

- 13 -


  2)

The Company elected to reclassify equity securities originally classified as available-for-sale under IAS 39 to FVTPL and designated at FVOCI in accordance with IFRS 9. As a result, the related other equity—unrealized gain or loss on available-for-sale financial assets was reclassified $6 million to retained earnings and $556 million to other equity—unrealized gain or loss on financial assets at FVOCI.

Equity investments in non-listed stocks previously carried at cost under IAS 39 are designated as FVOCI and remeasured at fair values. As a result, financial assets at FVOCI and other equity—unrealized gain or loss on financial assets at FVOCI were increased by $1,842 million and $1,843 million, respectively, and noncontrolling interests was decreased by $1 million.

The Company recognized impairment loss on certain investments in equity securities previously classified as available-for-sale and measured at cost and the loss was accumulated in retained earnings under IAS 39. Since those investments were designated as financial assets measured at FVOCI under IFRS 9 and no impairment assessment is required, an adjustment was made that resulted in a decrease of $1,516 million in other equity—unrealized gain or loss on financial assets at FVOCI and an increase of the $1,516 million in retained earnings on January 1, 2018.

 

  3)

Due to the amendments to the Regulations Governing the Preparation of Financial Reports by Securities Issuers, all derivative and non-derivative financial assets and financial liabilities which were designated as hedging instruments are presented as hedging financial assets and hedging financial liabilities for starting from January 1, 2018.

As the Company expects there is no tax obligation upon the disposal of the available-for-sale financial assets, the deferred income tax liabilities was decreased by $1 million, unrealized gain or loss on available-for-sale financial assets was increased by $4 million and noncontrolling interests was decreased by of $3 million, respectively.

 

b.

IFRS 15 “Revenue from Contracts with Customers” and related amendment

IFRS 15 establishes principles for recognizing revenue that apply to all contracts with customers, and supersedes IAS 18 “Revenue”, IAS 11 “Construction Contracts” and a number of revenue-related interpretations.

When applying IFRS 15 and related amendments, the Company allocates the transaction price to each performance obligation identified in the contract on a relative stand-alone selling price basis.

Where the Company enters into transactions which involve both the provision of telecommunications service bundled with products such as handsets, total consideration received from products and telecommunications service in these arrangements is allocated based on each performance obligation’s relative stand-alone selling price. The amount of sales revenue recognized for products is no longer limited to the amount paid by the customer for the products. This will not change the total revenue recognized, but will change the timing of revenue recognition. The Company may recognize more revenue at the beginning of the contract period (i.e., at the time of sale of products), and revenue recognized for telecommunications service in the subsequent contract periods will decrease.

Incremental costs of obtaining contracts will be recognized as an asset to the extent the Company expects to recover those costs. Such asset will be amortized on a basis that is consistent with the transfer to the customer of the goods or services to which the asset relates. Before the application of IFRS 15, the relevant expenditures were recognized as expenses.

 

- 14 -


IFRS 15 and its related amendments require that when another party is involved in providing goods or services to a customer, the Company is a principal if it controls the specified good or service before that good or service is transferred to a customer. Before the application of IFRS 15, the Company determines whether it is a principal or an agent based on its exposure to the significant risks and rewards associated with the sale of goods or the rendering of services.

Under IFRS 15, the net effect of revenue recognizes, consideration received and receivable is recognized as a contract asset or a contract liability. Before the application of IFRS 15, receivable is recognized or advance receipts and deferred revenue was reduced when revenue was recognized for the contract under IAS 18.

Under IFRS 15, the Company recognized a trade-in liability (other current liabilities) and a right to recover a product (other current assets) when recognizing revenue for the sale with a trade-in right. Before the application of IFRS 15, trade-in right provisions and inventories were recognized when recognizing revenue.

The Company elected to retrospectively apply IFRS 15 to contracts that were not completed on January 1, 2018 and recognized the cumulative effect of the change in the retained earnings on January 1, 2018.

Impact on items of assets, liabilities and equity

 

     Carrying
amounts before
retrospective
adjustments as
of January 1,
2018
     Adjustments
Arising from
Initial
Application
    Carrying
amounts after
retrospective
adjustments as
of January 1,
2018
 

Contract assets—current

   $ —        $ 6,065     $ 6,065  
  

 

 

      

 

 

 

Trade notes and accounts receivable, net

   $ 31,941        (118   $ 31,823  
  

 

 

      

 

 

 

Inventories

   $ 8,840        (132   $ 8,708  
  

 

 

      

 

 

 

Prepayments—current

   $ 2,188        (7   $ 2,181  
  

 

 

      

 

 

 

Other current assets

   $ 2,183        132     $ 2,315  
  

 

 

      

 

 

 

Contract assets—noncurrent

   $ —          3,917     $ 3,917  
  

 

 

      

 

 

 

Incremental costs of obtaining contracts

   $ —          2,474     $ 2,474  
  

 

 

    

 

 

   

 

 

 

Total effect on assets

      $ 12,331    
     

 

 

   

Contract liabilities—current

   $ —        $ 8,004     $ 8,004  
  

 

 

      

 

 

 

Current tax liabilities

   $ 8,674        2,227     $ 10,901  
  

 

 

      

 

 

 

Provisions - current

   $ 189        (88   $ 101  
  

 

 

      

 

 

 

Advance receipts

   $ 8,842        (8,842   $ —    
  

 

 

      

 

 

 

Other current liabilities

   $ 1,081        72     $ 1,153  
  

 

 

      

 

 

 

Contract liabilities—noncurrent

   $ —          2,626     $ 2,626  
  

 

 

      

 

 

 

Deferred revenue

   $ 3,612        (3,612   $ —    
  

 

 

      

 

 

 

Other noncurrent liabilities

   $ 3,458        1,072     $ 4,530  
  

 

 

    

 

 

   

 

 

 

Total effect on liabilities

      $ 1,459    
     

 

 

   

Total effect on equity (unappropriated earnings)

   $ 54,633      $ 10,872     $ 65,505  
  

 

 

    

 

 

   

 

 

 

 

- 15 -


The following table shows the increase (decrease) in assets, liabilities and equity resulting from the application of IFRS 15 on the balance sheet date.

 

     September 30,
2018
 

Contract assets — current

   $ 5,079  

Trade notes and accounts receivable, net

     (110

Inventories

     (82

Prepayments — current

     (11

Other current assets

     81  

Contract assets — noncurrent

     2,314  

Incremental costs of obtaining contracts

     1,588  
  

 

 

 

Assets

   $ 8,859  
  

 

 

 

Contract liabilities—current

   $ 10,393  

Current tax liabilities

     1,482  

Provisions - current

     (54

Advance receipts

     (10,925

Other current liabilities

     248  

Contract liabilities—noncurrent

     2,560  

Deferred revenue

     (3,614

Other noncurrent liabilities

     1,083  
  

 

 

 

Liabilities

   $ 1,173  
  

 

 

 

Equity (unappropriated earnings)

   $ 7,686  
  

 

 

 

Impact on items of statement of comprehensive income for the periods

The following table shows the increase (decrease) in net income resulting from the application of IFRS 15.

 

     Three months
ended
September 30,
2018
     Nine months
ended
September 30,
2018
 

Revenues

   $ (514    $ (3,021

Operating costs

     408        1,313  

Operating expenses

     (134      (404
  

 

 

    

 

 

 

Income from operations

     (788      (3,930

Income tax expense

     (150      (744
  

 

 

    

 

 

 

Net income

   $ (638    $ (3,186
  

 

 

    

 

 

 

Decrease in net income attributable to:

     

Stockholders of the parent

   $ (638    $ (3,186

Noncontrolling interests

     —          —    
  

 

 

    

 

 

 
   $ (638    $ (3,186
  

 

 

    

 

 

 

Impact on earnings per share:

     

Basic earnings per share

   $ (0.08    $ (0.41
  

 

 

    

 

 

 

Diluted earnings per share

   $ (0.08    $ (0.41
  

 

 

    

 

 

 

 

- 16 -