EX-99.3 4 d349974dex993.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, 2022 and 2021


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In Millions of New Taiwan Dollars)

 

 

    March 31, 2022
(Unaudited)
    December 31, 2021
(Audited)
    March 31, 2021
(Unaudited)
 
ASSETS   Amount         %     Amount         %     Amount         %  

CURRENT ASSETS

           

Cash and cash equivalents

  $ 46,500       10     $ 39,779       8     $ 30,044       7  

Financial assets at fair value through profit or loss

    3       —         3       —         8       —    

Hedging financial assets

    8       —         —         —         —         —    

Contract assets

    5,540       1       5,554       1       5,247       1  

Trade notes and accounts receivable, net

    21,070       4       23,947       5       21,391       4  

Receivables from related parties

    39       —         41       —         34       —    

Inventories

    12,513       2       11,327       2       12,349       2  

Prepayments

    5,281       1       2,330       —         5,487       1  

Other current monetary assets

    6,759       1       5,061       1       11,620       2  

Other current assets

    3,352       1       2,979       1       2,233       —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    101,065       20       91,021       18       88,413       17  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NONCURRENT ASSETS

           

Financial assets at fair value through profit or loss

    806       —         909       —         817       —    

Financial assets at fair value through other comprehensive income

    3,574       1       3,616       1       3,650       1  

Investments accounted for using equity method

    7,263       1       7,137       1       6,994       2  

Contract assets

    2,756       1       2,608       1       2,487       —    

Property, plant and equipment

    285,931       54       289,100       56       280,151       55  

Right-of-use assets

    10,744       2       11,051       2       10,765       2  

Investment properties

    9,652       2       9,663       2       9,611       2  

Intangible assets

    82,328       16       83,945       16       88,664       18  

Deferred income tax assets

    2,761       1       2,785       1       3,074       1  

Incremental costs of obtaining contracts

    967       —         988       —         962       —    

Net defined benefit assets

    3,582       1       3,391       1       3,577       1  

Prepayments

    1,821       —         1,798       —         2,145       —    

Other noncurrent assets

    4,924       1       4,863       1       4,990       1  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noncurrent assets

    417,109       80       421,854       82       417,887       83  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL

  $ 518,174       100     $ 512,875       100     $ 506,300       100  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    March 31, 2022
(Unaudited)
    December 31, 2021
(Audited)
    March 31, 2021
(Unaudited)
 
LIABILITIES AND
EQUITY
  Amount         %     Amount         %     Amount         %  

CURRENT LIABILITIES

           

Short-term loans

  $ 65       —       $ 65       —       $ 60       —    

Short-term bills payable

    —         —         —         —         4,999       1  

Financial liabilities at fair value through profit or loss

    —         —         6       —         4       —    

Hedging financial liabilities

    —         —         8       —         2       —    

Contract liabilities

    12,701       2       12,234       2       13,265       4  

Trade notes and accounts payable

    11,823       2       18,063       4       9,690       2  

Payables to related parties

    214       —         392       —         325       —    

Current tax liabilities

    9,258       2       6,530       1       8,718       2  

Lease liabilities

    2,995       1       3,211       1       3,297       1  

Other payables

    21,665       4       24,437       5       22,596       4  

Provisions

    251       —         285       —         326       —    

Current portion of long-term loans

    —         —         —         —         1,600       —    

Other current liabilities

    1,027       —         998       —         957       —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    59,999       11       66,229       13       65,839       14  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NONCURRENT LIABILITIES

           

Long-term loans

    1,600       —         1,600       —         —         —    

Bonds payable

    30,473       7       26,977       6       19,981       4  

Contract liabilities

    6,901       1       6,840       1       7,216       1  

Deferred income tax liabilities

    2,197       —         2,189       —         2,018       —    

Provisions

    141       —         142       —         104       —    

Lease liabilities

    6,909       1       7,062       1       6,022       1  

Customers’ deposits

    4,916       1       5,336       1       4,732       1  

Net defined benefit liabilities

    2,291       1       2,288       1       3,420       1  

Other noncurrent liabilities

    4,993       1       5,082       1       1,986       —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noncurrent liabilities

    60,421       12       57,516       11       45,479       8  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

    120,420       23       123,745       24       111,318       22  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EQUITY ATTRIBUTABLE TO STOCKHOLDERS OF THE PARENT

           

Common stocks

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Additional paid-in capital

    149,823       29       149,810       29       149,806       30  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Retained earnings

           

Legal reserve

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

Special reserve

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

Unappropriated earnings

    78,739       15       70,157       14       76,007       15  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total retained earnings

    158,989       31       150,407       30       156,257       31  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Others

    (363     —         (408     —         (152     —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity attributable to stockholders of the parent

    386,023       75       377,383       74       383,485       76  

NONCONTROLLING INTERESTS

    11,731       2       11,747       2       11,497       2  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

    397,754       77       389,130       76       394,982       78  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL

  $ 518,174       100     $ 512,875       100     $ 506,300       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  
     2022      2021  
     Amount         %      Amount         %  

REVENUES

   $ 51,295       100      $ 50,101       100  

OPERATING COSTS

     31,691       62        31,893       64  
  

 

 

   

 

 

    

 

 

   

 

 

 

GROSS PROFIT

     19,604       38        18,208       36  
  

 

 

   

 

 

    

 

 

   

 

 

 

OPERATING EXPENSES

         

Marketing

     5,445       10        4,885       9  

General and administrative

     1,548       3        1,303       3  

Research and development

     849       2        875       2  

Expected credit loss

     101       —          44       —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Total operating expenses

     7,943       15        7,107       14  
  

 

 

   

 

 

    

 

 

   

 

 

 

OTHER INCOME AND EXPENSES

     (1     —          3       —    
  

 

 

   

 

 

    

 

 

   

 

 

 

INCOME FROM OPERATIONS

     11,660       23        11,104       22  
  

 

 

   

 

 

    

 

 

   

 

 

 

NON-OPERATING INCOME AND EXPENSES

         

Interest income

     24       —          18       —    

Other income

     44       —          42       —    

Other gains and losses

     (109     —          164       —    

Interest expense

     (56     —          (51     —    

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

     105       —          40       —    
  

 

 

   

 

 

    

 

 

   

 

 

 

Total non-operating income and expenses

     8       —          213       —    
  

 

 

   

 

 

    

 

 

   

 

 

 

INCOME BEFORE INCOME TAX

     11,668       23        11,317       22  

INCOME TAX EXPENSE

     2,775       6        2,679       5  
  

 

 

   

 

 

    

 

 

   

 

 

 

NET INCOME

     8,893       17        8,638       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

     (45     —          (945     (2

Gain or loss on hedging instruments subject to basis adjustment

     16       —          (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  
     2022      2021  
     Amount         %      Amount         %  

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

   $ 2       —        $ 1       —    
  

 

 

   

 

 

    

 

 

   

 

 

 
     (27     —          (948     (2
  

 

 

   

 

 

    

 

 

   

 

 

 

Items that may be reclassified subsequently to profit or loss:

         

Exchange differences arising from the translation of the foreign operations

     77       —          (37     —    

Share of other comprehensive income of associates and joint ventures

     —         —          —         —    
  

 

 

   

 

 

    

 

 

   

 

 

 
     77       —          (37     —    
  

 

 

   

 

 

    

 

 

   

 

 

 

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

     50       —          (985     (2
  

 

 

   

 

 

    

 

 

   

 

 

 

TOTAL COMPREHENSIVE INCOME

   $ 8,943       17      $ 7,653       15  
  

 

 

   

 

 

    

 

 

   

 

 

 

NET INCOME ATTRIBUTABLE TO

         

Stockholders of the parent

   $ 8,580       17      $ 8,338       17  

Noncontrolling interests

     313       —          300       —    
  

 

 

   

 

 

    

 

 

   

 

 

 
   $ 8,893       17      $ 8,638       17  
  

 

 

   

 

 

    

 

 

   

 

 

 

COMPREHENSIVE INCOME ATTRIBUTABLE TO

         

Stockholders of the parent

   $ 8,627       17      $ 7,354       15  

Noncontrolling interests

     316       —          299       —    
  

 

 

   

 

 

    

 

 

   

 

 

 
   $ 8,943       17      $ 7,653       15  
  

 

 

   

 

 

    

 

 

   

 

 

 

EARNINGS PER SHARE

         

Basic

   $ 1.11        $ 1.07    
  

 

 

      

 

 

   

Diluted

   $ 1.10        $ 1.07    
  

 

 

      

 

 

   

(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, 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  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BALANCE, JANUARY 1, 2022

  $ 77,574     $ 149,810     $ 77,574     $ 2,676     $ 70,157     $ 150,407     $ (392   $ (8   $ (8   $ (408   $ 377,383     $ 11,747     $ 389,130  

Cash dividends distributed by subsidiaries

    —         —         —         —         —         —         —         —         —         —         —         (371     (371

Change in additional paid-in capital from investments in associates and joint ventures accounted for using equity method

    —         —         —         —         —         —         —         —         —         —         —         —         —    

Net income for the three months ended March 31, 2022

    —         —         —         —         8,580       8,580       —         —         —         —         8,580       313       8,893  

Other comprehensive income (loss) for the three months ended March 31, 2022

    —         —         —         —         2       2       66       (37     16       45       47       3       50  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss) for the three months ended March 31, 2022

    —         —         —         —         8,582       8,582       66       (37     16       45       8,627       316       8,943  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share-based payment transactions of subsidiaries

    —         13       —         —         —         —         —         —         —         —         13       39       52  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BALANCE, MARCH 31, 2022

  $ 77,574     $ 149,823     $ 77,574     $ 2,676     $ 78,739     $ 158,989     $ (326   $ (45   $ 8     $ (363   $ 386,023     $ 11,731     $ 397,754  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

- 4 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Millions of New Taiwan Dollars)

(Unaudited)

 

 

     Three Months Ended March 31  
     2022     2021  

CASH FLOWS FROM OPERATING ACTIVITIES

    

Income before income tax

   $ 11,668     $ 11,317  

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

    

Depreciation

     8,051       7,848  

Amortization

     1,635       1,641  

Amortization of incremental costs of obtaining contracts

     211       195  

Expected credit loss

     101       44  

Interest expense

     56       51  

Interest income

     (24     (18

Compensation cost of share-based payment transactions

     4       4  

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

     (105     (40

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

     1       (3

Gain on disposal of financial instruments

     (1     —    

Loss on disposal of investments accounted for using equity method

     1       —    

Provision for impairment loss and obsolescence of inventory

     40       33  

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

     94       (133

Others

     89       (50

Changes in operating assets and liabilities:

    

Decrease (increase) in:

    

Contract assets

     (134     92  

Trade notes and accounts receivable

     2,795       1,220  

Receivables from related parties

     2       196  

Inventories

     (1,226     27  

Prepayments

     (2,973     (3,112

Other current monetary assets

     93       (147

Other current assets

     (373     116  

Incremental cost of obtaining contracts

     (191     (157

Increase (decrease) in:

    

Contract liabilities

     528       (245

Trade notes and accounts payable

     (6,236     (5,901

Payables to related parties

     (177     (321

Other payables

     (1,891     (2,490

Provisions

     (34     15  

Other current liabilities

     36       (77

Net defined benefit plans

     (188     (199
  

 

 

   

 

 

 

Cash generated from operations

     11,852       9,906  

Interests paid

     (20     (23

Income taxes paid

     (15     (8
  

 

 

   

 

 

 

Net cash provided by operating activities

     11,817       9,875  
  

 

 

   

 

 

 

 

(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  
     2022     2021  

CASH FLOWS FROM INVESTING ACTIVITIES

    

Acquisition of financial assets at fair value through other comprehensive income

   $ (3   $ (38

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

     (6     (9

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

     9       10  

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

     44       —    

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

     (2,708     (7,726

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

     879       1,998  

Acquisition of investments accounted for using equity method

     (20     (274

Acquisition of property, plant and equipment

     (5,228     (4,443

Proceeds from disposal of property, plant and equipment

     2       6  

Acquisition of intangible assets

     (17     (20

Decrease (increase) in other noncurrent assets

     (59     214  

Interests received

     23       17  

Dividends received

     —         103  
  

 

 

   

 

 

 

Net cash used in investing activities

     (7,084     (7,256
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

    

Proceeds from short-term loans

     13       63  

Repayments of short-term loans

     (13     (70

Proceeds from short-term bills payable

     —         5,000  

Repayments of short-term bills payable

     —         (7,000

Proceeds from issuance of bonds

     3,500       —    

Payments for transaction costs attributable to the issuance of bonds

     (4     —    

Decrease in customers’ deposits

     (428     (103

Payments for the principal of lease liabilities

     (1,058     (1,019

Increase (decrease) in other noncurrent liabilities

     (90     95  

Change in other noncontrolling interests

     47       53  
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     1,967       (2,981
  

 

 

   

 

 

 

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

     21       (14
  

 

 

   

 

 

 

 

(Continued)

- 6 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Millions of New Taiwan Dollars)

(Unaudited)

 

 

     Three Months Ended March 31  
     2022      2021  

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

   $ 6,721      $ (376

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

     39,779        30,420  
  

 

 

    

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

   $ 46,500      $ 30,044  
  

 

 

    

 

 

 

(Concluded)

 

- 7 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

NOTE TO CONSOLIDATED FINANCIAL STATEMENTS

Three Months Ended March 31, 2022 and 2021

(Unaudited)

 

STATEMENT OF COMPLIANCE

The Company has prepared its consolidated balance sheets as of March 31, 2022 and 2021, the related consolidated statements of comprehensive income, changes in equity and cash flows for the three months ended March 31, 2022 and 2021 in accordance with IAS 34 “Interim Financial Reporting” as issued by the International Accounting Standards 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.

 

- 8 -