EX-99.3 4 d88723dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

Chunghwa Telecom Co., Ltd. and Subsidiaries

Consolidated Financial Statements for the

Three Months Ended March 31, 2021 and 2020


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In Millions of New Taiwan Dollars)

 

 

    March 31, 2021
(Unaudited)
    December 31, 2020
(Audited)
    March 31, 2020
(Unaudited)
            March 31, 2021
(Unaudited)
    December 31, 2020
(Audited)
    March 31, 2020
(Unaudited)
 
    Amount     %     Amount     %     Amount     %             Amount     %     Amount     %     Amount     %  
ASSETS                                           LIABILITIES AND EQUITY                                    

CURRENT ASSETS

             

    

 

CURRENT LIABILITIES

           

Cash and cash equivalents

  $ 30,044       7     $ 30,420       6     $ 16,570       3      

Short-term loans

    $60       —         $67       —         $70       —    

Financial assets at fair value through profit or loss

    8       —         10       —         7       —        

Short-term bills payable

    4,999       1       6,999       1       19,966       4  

Hedging financial assets

    —         —         2       —         —         —        

Financial liabilities at fair value through profit or loss

    4       —         —         —         1       —    

Contract assets

    5,247       1       5,331       1       4,467       1      

Hedging financial liabilities

    2       —         —         —         —         —    

Trade notes and accounts receivable, net

    21,391       4       22,622       5       23,401       5      

Contract liabilities

    13,265       4       13,437       3       17,163       4  

Receivables from related parties

    34       —         230       —         10       —        

Trade notes and accounts payable

    9,690       2       15,591       3       11,890       2  

Inventories

    12,349       2       12,409       3       17,775       4      

Payables to related parties

    325       —         646       —         338       —    

Prepayments

    5,487       1       2,306       —         5,103       1      

Current tax liabilities

    8,718       2       6,157       1       8,335       2  

Other current monetary assets

    11,620       2       6,124       1       6,159       1      

Lease liabilities

    3,297       1       3,382       1       3,395       1  

Other current assets

    2,233       —         2,349       —         1,876       —        

Other payables

    22,596       4       23,988       5       19,654       4  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

                 
                                                    Provisions   326     —       314     —       200     —    

Total current assets

    88,413       17       81,803       16       75,368       15      

Current portion of long-term loans

    1,600       —         1,600       —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

                 
                                                    Other current
            liabilities
  957     —       1,042     —       973     —    
                 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NONCURRENT ASSETS

                           

Financial assets at fair value through profit or loss

    817       —         677       —         767       —        

        Total current         liabilities

    65,839       14       73,223       14       81,985       17  
                 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Financial assets at fair value through other comprehensive income

    3,650       1       7,193       1       5,903       1      

NONCURRENT LIABILITIES

           

Investments accounted for using equity method

    6,994       2       6,695       1       7,141       1      

Long-term loans

    —         —         —         —         1,600       —    

Contract assets

    2,487       —         2,495       —         2,567       1      

Bonds payable

    19,981       4       19,980       4       —         —    

Property, plant and equipment

    280,151       55       281,416       56       279,867       56      

Contract liabilities

    7,216       1       7,289       2       6,668       1  

Right-of-use assets

    10,765       2       11,009       2       11,494       2      

Deferred income taxes liabilities

    2,018       —         1,967       —         1,928       1  

Investment properties

    9,611       2       9,621       2       8,164       2      

Provisions

    104       —         101       —         100       —    

Intangible assets

    88,664       18       90,285       19       94,408       19      

Lease liabilities

    6,022       1       6,215       1       6,425       1  

Deferred income tax assets

    3,074       1       3,133       1       3,262       1      

Customers’ deposits

    4,732       1       4,827       1       4,602       1  

Incremental costs of obtaining contracts

    962       —         1,000       —         930       —        

Net defined benefit liabilities

    3,420       1       3,415       1       3,539       1  

Net defined benefit assets

    3,577       1       3,373       1       2,204       —        

Other noncurrent liabilities

    1,986       —         1,890       —         1,685       —    
                 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Prepayments

    2,145       —         2,214       —         2,612       1                  

Other noncurrent assets

    4,990       1       5,266       1       4,992       1      

Total noncurrent liabilities

    45,479       8       45,684       9       26,547       5  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noncurrent assets

    417,887       83       424,377       84       424,311       85      

Total liabilities

    111,318       22       118,907       23       108,532       22  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
               

EQUITY ATTRIBUTABLE TO STOCKHOLDERS OF THE PARENT

           
               

Common stocks

    77,574       15       77,574       15       77,574       16  
                 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
               

Additional paid-in capital

    149,806       30       149,790       30       149,786       29  
                 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
               

Retained earnings

           
               

Legal reserve

    77,574       15       77,574       15       77,574       16  
               

Special reserve

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

Unappropriated earnings

    76,007       15       67,574       13       73,834       14  
                 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
               

Total retained earnings

    156,257       31       147,824       29       154,084       31  
                 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
               

Others

    (152     —         927       —         (709     —    
                 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
               

Total equity attributable to stockholders of the parent

    383,485       76       376,115       74       380,735       76  
               

NONCONTROLLING INTERESTS

    11,497       2       11,158       3       10,412       2  
                 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
               

Total equity

    394,982       78       387,273       77       391,147       78  
                 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL

  $ 506,300       100     $ 506,180       100     $ 499,679       100      

TOTAL

  $ 506,300       100     $ 506,180       100     $ 499,679       100  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

       

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

- 1 -


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 March 31  
     2021     2020  
     Amount     %     Amount     %  

REVENUES

   $ 50,101       100     $ 48,150       100  

OPERATING COSTS

     31,893       64       30,391       63  
  

 

 

   

 

 

   

 

 

   

 

 

 

GROSS PROFIT

     18,208       36       17,759       37  
  

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING EXPENSES

        

Marketing

     4,885       9       5,073       10  

General and administrative

     1,303       3       1,213       3  

Research and development

     875       2       936       2  

Expected credit loss

     44       —         6       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     7,107       14       7,228       15  
  

 

 

   

 

 

   

 

 

   

 

 

 

OTHER INCOME AND EXPENSES

     3       —         (1     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM OPERATIONS

     11,104       22       10,530       22  
  

 

 

   

 

 

   

 

 

   

 

 

 

NON-OPERATING INCOME AND EXPENSES

        

Interest income

     18       —         39       —    

Other income

     42       —         43       —    

Other gains and losses

     164       —         39       —    

Interest expenses

     (51     —         (42     —    

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

     40       —         35       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-operating income and expenses

     213       —         114       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME BEFORE INCOME TAX

     11,317       22       10,644       22  

INCOME TAX EXPENSE

     2,679       5       2,544       5  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

     8,638       17       8,100       17  
  

 

 

   

 

 

   

 

 

   

 

 

 

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

     (945     (2     (1,286     (3

Gain or loss on hedging instruments subject to basis adjustment

     (4     —         —         —    

 

 

(Continued)

- 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 March 31  
     2021     2020  
     Amount     %     Amount     %  

Share of remeasurements of defined benefit pension plans of associates and joint ventures

   $ 1       —       $ —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 
     (948     (2     (1,286     (3
  

 

 

   

 

 

   

 

 

   

 

 

 

Items that may be reclassified subsequently to profit or loss:

        

Exchange differences arising from the translation of the foreign operations

     (37     —         (12     —    

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

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 
     (37     —         (12     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other comprehensive loss, net of income tax

     (985     (2     (1,298     (3
  

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL COMPREHENSIVE INCOME

   $ 7,653       15     $ 6,802       14  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME ATTRIBUTABLE TO

        

Stockholders of the parent

   $ 8,338       17     $ 7,850       16  

Noncontrolling interests

     300       —         250       1  
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 8,638       17     $ 8,100       17  
  

 

 

   

 

 

   

 

 

   

 

 

 

COMPREHENSIVE INCOME ATTRIBUTABLE TO

        

Stockholders of the parent

   $ 7,354       15     $ 6,554       13  

Noncontrolling interests

     299       —         248       1  
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 7,653       15     $ 6,802       14  
  

 

 

   

 

 

   

 

 

   

 

 

 

EARNINGS PER SHARE

        

Basic

   $ 1.07       $ 1.01    
  

 

 

     

 

 

   

Diluted

   $ 1.07       $ 1.01    
  

 

 

     

 

 

   

 

 

(Concluded)

- 3 -


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              
                                        Others                    
                                        Exchange                                      
                                        Differences                                      
                                        Arising     Unrealized                                
                                        from the     Gain or Loss                 Total Equity              
                Retained Earnings     Translation of     on Financial     Gain or Loss           Attributable to              
          Additional           Special     Unappropriated     Total Retained     the Foreign     Assets at     on Hedging           Stockholders     Noncontrolling        
    Common Stocks     Paid-in Capital     Legal Reserve     Reserve     Earnings     Earnings     Operations     FVOCI     Instruments     Total Others     of the Parent     Interests     Total Equity  

BALANCE, JANUARY 1, 2020

  $ 77,574     $ 149,762     $ 77,574     $ 2,676     $ 65,984     $ 146,234     $ (148   $ 735     $ —       $ 587     $ 374,157     $ 10,115     $ 384,272  

Net income for the three months ended March 31, 2020

    —         —         —         —         7,850       7,850       —         —         —         —         7,850       250       8,100  

Other comprehensive loss for the three months ended March 31, 2020

    —         —         —         —         —         —         (13     (1,283     —         (1,296     (1,296     (2     (1,298
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss) for the three months ended March 31, 2020

    —         —         —         —         7,850       7,850       (13     (1,283     —         (1,296     6,554       248       6,802  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share-based payment transactions of subsidiaries

    —         24       —         —         —         —         —         —         —         —         24       49       73  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BALANCE, MARCH 31, 2020

  $ 77,574     $ 149,786     $ 77,574     $ 2,676     $ 73,834     $ 154,084     $ (161   $ (548   $ —       $ (709   $ 380,735     $ 10,412     $ 391,147  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BALANCE, JANUARY 1, 2021

  $ 77,574     $ 149,790     $ 77,574     $ 2,676     $ 67,574     $ 147,824     $ (315   $ 1,240     $ 2     $ 927     $ 376,115     $ 11,158     $ 387,273  

Net income for the three months ended March 31, 2021

    —         —         —         —         8,338       8,338       —         —         —         —         8,338       300       8,638  

Other comprehensive income (loss) for the three months ended March 31, 2021

    —         —         —         —         1       1       (35     (946     (4     (985     (984     (1     (985
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss) for the three months ended March 31, 2021

    —         —         —         —         8,339       8,339       (35     (946     (4     (985     7,354       299       7,653  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Disposal of investments in equity instruments at fair value through other comprehensive income

    —         —         —         —         94       94       —         (94     —         (94     —         —         —    

Share-based payment transactions of subsidiaries

    —         16       —         —         —         —         —         —         —         —         16       40       56  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BALANCE, MARCH 31, 2021

  $ 77,574     $ 149,806     $ 77,574     $ 2,676     $ 76,007     $ 156,257     $ (350   $ 200     $ (2   $ (152   $ 383,485     $ 11,497     $ 394,982  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

- 4 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Millions of New Taiwan Dollars)

(Unaudited)

 

 

     Three Months Ended March 31  
     2021     2020  

CASH FLOWS FROM OPERATING ACTIVITIES

    

Income before income tax

   $ 11,317     $ 10,644  

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

    

Depreciation

     7,848       7,759  

Amortization

     1,641       1,059  

Amortization of incremental costs of obtaining contracts

     195       197  

Expected credit loss

     44       6  

Interest expenses

     51       42  

Interest income

     (18     (39

Compensation cost of share-based payment transactions

     4       2  

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

     (40     (35

Loss (gain) on disposal of property, plant and equipment

     (3     1  

Loss on disposal of financial instruments

     —         2  

Loss on disposal of investments accounted for by using equity method

     —         6  

Provision for impairment loss and obsolescence of inventory

     33       24  

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

     (133     12  

Others

     (50     (51

Changes in operating assets and liabilities:

    

Decrease (increase) in:

    

Contract assets

     92       8  

Trade notes and accounts receivable

     1,220       3,042  

Receivables from related parties

     196       7  

Inventories

     27       (454

Prepayments

     (3,112     (3,153

Other current monetary assets

     (147     122  

Other current assets

     116       554  

Incremental cost of obtaining contracts

     (157     (184

Increase (decrease) in:

    

Contract liabilities

     (245     150  

Trade notes and accounts payable

     (5,901     (3,423

Payables to related parties

     (321     (316

Other payables

     (2,490     (2,523

Provisions

     15       (5

Other current liabilities

     (77     (6

Net defined benefit plans

     (199     (42
  

 

 

   

 

 

 

Cash generated from operations

     9,906       13,406  

Interest paid

     (23     (77

Income tax paid

     (8     (8
  

 

 

   

 

 

 

Net cash provided by operating activities

     9,875       13,321  
  

 

 

   

 

 

 

 

 

(Continued)

- 5 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Millions of New Taiwan Dollars)

(Unaudited)

 

 

     Three Months Ended March 31  
     2021     2020  

CASH FLOWS FROM INVESTING ACTIVITIES

    

Acquisition of financial assets at fair value through other comprehensive income

   $ (38   $ (35

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

     2,906       —    

Acquisition of financial assets at fair value through profit or loss

     (9     (39

Proceeds from disposal of financial assets at fair value through profit or loss

     10       30  

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

     (7,726     (1,392

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

     1,998       2,616  

Acquisition of investments accounted for using equity method

     (274     —    

Acquisition of property, plant and equipment

     (4,443     (3,729

Proceeds from disposal of property, plant and equipment

     6       14  

Acquisition of intangible assets

     (20     (47,420

Decrease in other noncurrent assets

     214       70  

Interest received

     17       46  

Dividends received

     103       —    
  

 

 

   

 

 

 

Net cash used in investing activities

     (7,256     (49,839
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

    

Proceeds from short-term loans

     63       70  

Repayments of short-term loans

     (70     (90

Proceeds from short-term bills payable

     5,000       29,000  

Repayments of short-term bills payable

     (7,000     (9,000

Decrease in customers’ deposits

     (103     (150

Payments for the principal of lease liabilities

     (1,019     (992

Increase in other noncurrent liabilities

     95       142  

Change in other noncontrolling interests

     53       72  
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     (2,981     19,052  
  

 

 

   

 

 

 

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

     (14     (14
  

 

 

   

 

 

 

NET DECREASE IN CASH AND CASH EQUIVALENTS

     (376     (17,480

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

     30,420       34,050  
  

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

   $ 30,044     $ 16,570  
  

 

 

   

 

 

 

 

 

(Concluded)

- 6 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

NOTE TO CONSOLIDATED FINANCIAL STATEMENTS

Three Months Ended March 31, 2021 and 2020

(Unaudited)

 

STATEMENT OF COMPLIANCE

The Company has prepared its consolidated balance sheets as of March 31, 2021 and 2020, the related consolidated statements of comprehensive income, changes in equity and cash flows for the three months ended March 31, 2021 and 2020 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.

 

- 7 -