XML 41 R25.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Financial Risk and Fair Value Disclosures (Tables)
12 Months Ended
Dec. 31, 2023
Disclosure of detailed information about financial instruments [line items]  
Categories of Financial Instruments
  (1)
Categories of financial instruments
 
     As of December 31,  
Financial Assets
   2022      2023  
     NT$      NT$  
     (In Thousands)      (In Thousands)  
Financial assets at fair value through profit or loss
   $ 18,490,569      $ 17,138,461  
Financial assets at fair value through other comprehensive income
     15,189,600        17,683,960  
Financial assets measured at amortized cost
     
Cash and cash equivalents (cash on hand excluded)
     173,812,754        132,547,415  
Receivables
     38,783,086        32,292,914  
Refundable deposits
     2,749,691        2,708,823  
Other financial assets
     869,308        6,353,768  
  
 
 
    
 
 
 
Total
   $ 249,895,008      $ 208,725,341  
  
 
 
    
 
 
 
 
     As of December 31,  
Financial Liabilities
   2022      2023  
     NT$      NT$  
     (In Thousands)      (In Thousands)  
Financial liabilities at fair value through profit or loss
   $ 438,397      $ 1,019,362  
Financial liabilities measured at amortized cost
     
Short-term loans
     —         13,530,000  
Payables
     58,893,871        52,393,399  
Guarantee deposits (current portion included)
     30,757,001        41,599,386  
Bonds payable (current portion included)
     28,184,687        38,359,352  
Long-term loans (current portion included)
     19,279,342        22,883,344  
Lease liabilities
     5,737,095        5,393,187  
Other financial liabilities
     21,449,487        —   
  
 
 
    
 
 
 
Total
   $ 164,739,880      $ 175,178,030  
  
 
 
    
 
 
 
Maturity Profile of Financial Liabilities Based on Contractual Undiscounted Payments and Contractual Maturity
The table below summarizes the maturity profile of the Company’s financial liabilities based on the contractual undiscounted payments and contractual maturity:
 
     As of December 31, 2022  
     Less than
1 year
     2 to 3
years
     4 to 5
years
     > 5 years      Total  
     NT$      NT$      NT$      NT$      NT$  
     (In Thousands)      (In Thousands)      (In Thousands)      (In Thousands)      (In Thousands)  
Non-derivative
financial liabilities
              
Payables
   $ 58,767,584      $ —       $ —       $ —       $ 58,767,584  
Guarantee deposits
     238,416        3,867,087        169,419        26,482,079        30,757,001  
Bonds payable (Note)
     322,155        8,742,481        10,593,656        4,151,128        23,809,420  
Long-term loans
     3,246,153        8,425,744        7,798,280        3,031,293        22,501,470  
Lease liabilities
     658,092        1,222,822        1,207,385        4,299,914        7,388,213  
Other financial liabilities
     17,233,129        4,308,513        —         —         21,541,642  
  
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ 80,465,529      $ 26,566,647      $ 19,768,740      $ 37,964,414      $ 164,765,330  
  
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
 
 
  
As of December 31, 2023
 
 
  
Less than
1 year
 
  
2 to 3
years
 
  
4 to 5
years
 
  
> 5 years
 
  
Total
 
 
  
NT$
 
  
NT$
 
  
NT$
 
  
NT$
 
  
NT$
 
 
  
(In Thousands)
 
  
(In Thousands)
 
  
(In Thousands)
 
  
(In Thousands)
 
  
(In Thousands)
 
Non-derivative
financial liabilities
  
  
  
  
  
Short-term loans
   $ 13,780,612      $ —       $ —       $ —       $ 13,780,612  
Payables
     52,202,821        —         —         —         52,202,821  
Guarantee deposits
     1,476,430        3,556,179        25,955,654        10,611,123        41,599,386  
Bonds payable (Note)
     14,797,772        10,980,506        12,321,345        2,132,963        40,232,586  
Long-term loans
     2,872,168        14,406,101        5,071,743        2,940,524        25,290,536  
Lease liabilities
     649,879        1,311,239        1,223,724        3,712,729        6,897,571  
  
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ 85,779,682      $ 30,254,025      $ 44,572,466      $ 19,397,339      $ 180,003,512  
  
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Reconciliation for Fair Value Measurement in Level 3 Fair Value Hierarchy
Reconciliation for fair value measurement in Level 3 fair value hierarchy were as follows:
 
     Financial assets at fair value through profit or loss     Financial assets at fair value through
other comprehensive income
 
     Common stock     Preferred stock     Funds     Convertible bonds     Total     Common stock      Preferred stock      Total  
     NT$     NT$     NT$     NT$     NT$     NT$      NT$      NT$  
     (In Thousands)     (In Thousands)     (In Thousands)     (In Thousands)     (In Thousands)     (In Thousands)      (In Thousands)      (In Thousands)  
As of January 1, 2022
   $ 3,584,326     $ 2,580,246     $ 3,464,652     $ 234,936     $ 9,864,160     $ 2,351,603      $ 151,859      $ 2,503,462  
Recognized in profit (loss)
     (150,786     (328,602     519,572       (53,225     (13,041     —         —         —   
Recognized in other comprehensive income (loss)
     —        —        —        —        —        1,076,117        30,688        1,106,805  
Acquisition
     192,258       485,256       625,542       —        1,303,056       —         —         —   
Disposal
     (186,579     (15,782     (194,572     (149,850     (546,783     —         —         —   
Return of capital
     —        —        (26,672     —        (26,672     —         —         —   
Transfer out of Level 3
     (326,577     —        —        —        (326,577     —         —         —   
Exchange effect
     86,166       144,140       237,811       4,613       472,730       —         —         —   
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
    
 
 
    
 
 
 
As of December 31, 2022
   $ 3,198,808     $ 2,865,258     $ 4,626,333     $ 36,474     $ 10,726,873     $ 3,427,720      $ 182,547      $ 3,610,267  
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
    
 
 
    
 
 
 
     Financial assets at fair value through profit or loss     Financial assets at fair value through
other comprehensive income
 
     Common stock     Preferred stock     Funds     Convertible
bonds
    Others     Total     Common stock     Preferred stock     Total  
     NT$     NT$     NT$     NT$     NT$     NT$     NT$     NT$     NT$  
     (In Thousands)     (In Thousands)     (In Thousands)     (In Thousands)     (In Thousands)     (In Thousands)     (In Thousands)     (In Thousands)     (In Thousands)  
As of January 1, 2023
   $ 3,198,808     $ 2,865,258     $ 4,626,333     $ 36,474     $ —      $ 10,726,873     $ 3,427,720     $ 182,547     $ 3,610,267  
Recognized in profit (loss)
     (312,149     (277,994     (617,764     (8,828     —        (1,216,735     —        —        —   
Recognized in other comprehensive income (loss)
     —        —        —        —        —        —        (365,395     (7,484     (372,879
Acquisition
     610,153       294,046       294,245       —        154,761       1,353,205       —        —        —   
Disposal
     —        (89,997     —        (27,740     —        (117,737     —        —        —   
Return of capital
     (1,384     —        (36,346     —        —        (37,730     —        —        —   
Transfer out of Level 3
     (461,403     —        —        —        —        (461,403     —        —        —   
Exchange effect
     2,230       (4,679     8,428       94       (1,461     4,612       —        —        —   
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
As of December 31, 2023
   $ 3,036,255     $ 2,786,634     $ 4,274,896     $ —      $ 153,300     $ 10,251,085     $ 3,062,325     $ 175,063     $ 3,237,388  
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Reconciliation for Fair Value Measurement in Level 3 Derivatives Financial Liabilities
 
     Financial liabilities at fair
value through profit or loss
 
     Derivatives  
    
NT$
(In Thousands)
 
As of January 1, 2022
   $ 2,380,599  
Recognized in profit (loss)
     (1,433,405
Derecognition
     (508,797
  
 
 
 
As of December 31, 2022
   $ 438,397  
  
 
 
 
 
     Financial liabilities at fair
value through profit or loss
 
     Derivatives  
    
NT$
(In Thousands)
 
As of January 1, 2023
   $ 438,397  
Recognized in profit (loss)
     580,965  
  
 
 
 
As of December 31, 2023
   $ 1,019,362  
  
 
 
 
Summary of Significant Unobservable Inputs of Fair Value Measurement in Level 3 Fair Value Hierarchy
Significant unobservable inputs of fair value measurement in Level 3 fair value hierarchy were as follows:
 
As of December 31, 2022
Category
  
Valuation
technique
  
Significant unobservable
inputs
  
Quantitative
information
  
Interrelationship
between inputs and fair
value
  
Sensitivity analysis of
interrelationship between
inputs and fair value
Unlisted stock    Market Approach   
Discount for lack of marketability
   0% - 50%   
The greater degree of lack of marketability, the lower the estimated fair value is determined.
  
A change of 5% in the discount for lack of marketability of the aforementioned fair values of unlisted stocks could decrease/increase the Company’s profit (loss) for the year ended December 31, 2022 by NT$273 million and NT$198 million, respectively, and decrease/increase the Company’s other comprehensive income (loss) for the year ended December 31, 2022 by NT$248 million.
Embedded derivatives in exchangeable bonds
   Binomial tree valuation model   
Volatility
   36.46%   
The higher the volatility, the higher the estimated fair value is determined.
  
A change of 5% in the volatility could decrease/increase the Company’s profit (loss) for the year ended December 31, 2022 by NT$77 million and NT$67 million, respectively.
 
As of December 31, 2023
Category
  
Valuation technique
  
Significant
unobservable inputs
  
Quantitative
information
  
Interrelationship
between inputs and fair
value
  
Sensitivity analysis of
interrelationship between
inputs and fair value
Unlisted stock    Market Approach   
Discount for lack of marketability
   0% - 50%   
The greater degree of lack of marketability, the lower the estimated fair value is determined.
  
A change of 5% in the discount for lack of marketability of the aforementioned fair values of unlisted stocks could decrease/increase the Company’s profit (loss) for the year ended December 31, 2023 by NT$261 million and NT$199 million, respectively, and decrease/increase the Company’s other comprehensive income (loss) for the year ended December 31, 2023 by NT$214 million.
Embedded derivatives in exchangeable bonds
  
Binomial tree valuation model
  
Volatility
   27.70%   
The higher the volatility, the higher the estimated fair value is determined.
  
A change of 5% in the volatility could decrease/increase the Company’s profit (loss) for the year ended December 31, 2023 by NT$119 million and NT$131 million, respectively.
Recurring fair value measurement [member]  
Disclosure of detailed information about financial instruments [line items]  
Assets and Liabilities Measured and Recorded at Fair Value
  a.
Assets and liabilities measured and recorded at fair value on a recurring basis:
 
     As of December 31, 2022  
     Level 1      Level 2      Level 3      Total  
     NT$      NT$      NT$      NT$  
     (In Thousands)      (In Thousands)      (In Thousands)      (In Thousands)  
Financial assets:
           
Financial assets at fair value through profit or loss, current
   $ 669,444      $ —       $ 36,474      $ 705,918  
Financial assets at fair value through profit or loss, noncurrent
     6,626,088        468,164        10,690,399        17,784,651  
Financial assets at fair value through other comprehensive income, current
     3,213,057        —         —         3,213,057  
Financial assets at fair value through other comprehensive income, noncurrent
     8,366,276        —         3,610,267        11,976,543  
Financial liabilities:
           
Financial liabilities at fair value through profit or loss, current
     —         —         438,397        438,397  
 
     As of December 31, 2023  
     Level 1      Level 2      Level 3      Total  
     NT$      NT$      NT$      NT$  
     (In Thousands)      (In Thousands)      (In Thousands)      (In Thousands)  
Financial assets:
           
Financial assets at fair value through profit or loss, current
   $ 443,601      $ —       $ —       $ 443,601  
Financial assets at fair value through profit or loss, noncurrent
     6,424,475        19,300        10,251,085        16,694,860  
Financial assets at fair value through other comprehensive income, current
     5,753,379        —         —         5,753,379  
Financial assets at fair value through other comprehensive income, noncurrent
     8,693,193        —         3,237,388        11,930,581  
Financial liabilities:
           
Financial liabilities at fair value through profit or loss, current
     —         —         1,019,362        1,019,362  
Not measured at fair value in statement of financial position but for which fair value is disclosed [member]  
Disclosure of detailed information about financial instruments [line items]  
Assets and Liabilities Measured and Recorded at Fair Value
        
As of December 31, 2022
                                 
            Fair value measurements during reporting period
using
        
Items
   Fair value      Level 1     Level 2      Level 3      Carrying
amount
 
    
NT$
(In Thousands)
    
NT$
(In Thousands)
   
NT$
(In Thousands)
    
NT$
(In Thousands)
    
NT$
(In Thousands)
 
Bonds payables (current portion included)
   $ 28,346,985      $ 22,916,330     $ 5,430,655      $ —       $ 28,184,687  
Long-term loans (current portion included)
     19,279,342        —        19,279,342        —         19,279,342  
        
As of December 31, 2023
                                 
            Fair value measurements during reporting period
using
        
Items
   Fair value      Level 1     Level 2      Level 3      Carrying
amount
 
    
NT$
(In Thousands)
    
NT$
(In Thousands)
   
NT$
(In Thousands)
    
NT$
(In Thousands)
    
NT$
(In Thousands)
 
Bonds payables (current portion included)
   $ 38,367,168      $ 32,827,211     $ 5,539,957      $ —       $ 38,359,352  
Long-term loans (current portion included)
     22,883,344        —        22,883,344        —         22,883,344