XML 112 R89.htm IDEA: XBRL DOCUMENT v3.21.1
Financial risk management and fair values of financial instruments (Tables)
12 Months Ended
Dec. 31, 2020
Text block [abstract]  
Summary of Financial Instruments by Category
 
 
 
 a)
Financial instruments
 
 
(a)
Financial instruments by category
 
   
December 31,

2019
   
December 31,
2020
 
   
NT$000
   
NT$000
 
Financial assets
          
Financial assets at fair value through profit or loss
          
Financial assets mandatorily measured at fair value through profit or loss
   11,038    63,488 
Financial assets at fair value through other comprehensive income
          
Designation of equity instruments
   121,808    262,007 
Financial assets at amortized cost
          
Cash and cash equivalents
   4,704,084    4,113,651 
Financial assets at amortized cost
   237,420    254,801 
Notes receivable
   765    599 
Accounts receivable
   4,452,904    5,364,156 
Accounts receivable – related parties
   1,045    —   
Other receivables
   89,676    51,436 
Other receivables – related parties
   2,948    —   
Refundable deposits
   21,145    21,186 
   
 
 
   
 
 
 
   
 
9,642,833
 
  
 
10,131,324
 
   
 
 
   
 
 
 
Financial liabilities
          
Financial liabilities at amortized cost
          
Notes payable
   —      2,899 
Accounts payable
   819,548    966,821 
Other payables
   2,977,036    3,249,403 
Long-term bank loans (including current portion)
   9,041,645    7,733,565 
Guarantee deposits
   1,095    21,670 
   
 
 
   
 
 
 
   
 
12,839,324
 
  
 
11,974,358
 
   
 
 
   
 
 
 
Lease liabilities (including current portion)
  
 
692,951
 
  
 
870,495
 
   
 
 
   
 
 
 
Information on Assets and Liabilities Denominated in Foreign Currencies whose Values would be Materially Affected by Exchange Rate Fluctuations The information on assets and liabilities denominated in foreign currencies whose values would be materially affected by the exchange rate fluctuations is as follows:
   
December 31, 2019
 
   
Foreign

currency
   
Exchange
rate
   
Carrying amount
(NT$000)
 
(Foreign currency: functional currency)
               
Financial assets
               
Monetary items
               
US$000
   188,369    29.9800    5,647,303 
JPY000
   266,819    0.2760    73,642 
RMB000
   6,197    4.3050    26,678 
Non-monetary
items
               
JPY000
   441,334    0.2760    121,808 
RMB000
   730,108    4.3050    3,143,117 
Financial liabilities
               
Monetary items
               
US$000
   7,867    29.9800    235,853 
JPY000
   1,033,394    0.2760    285,217 
   
December 31, 2020
 
   
Foreign

currency
   
Exchange
rate
   
Carrying amount
(NT$000)
 
(Foreign currency: functional currency)
               
Financial assets
               
Monetary items
               
US$000
   175,840    28.4800    5,007,923 
JPY000
   137,635    0.2763    38,029 
RMB000
   6,838    4.3770    29,930 
Non-monetary
items
               
JPY000
   948,270    0.2763    262,007 
RMB000
   690,178    4.3770    3,020,908 
Financial liabilities
               
Monetary items
               
US$000
   26,410    28.4800    752,157 
JPY000
   1,538,241    0.2763    425,016 
Details of Exposure to Currency Risk Arising from Recognized Monetary Assets or Liabilities Denominated in a Currency Other Than Functional Currency Analysis of foreign currency market risk arising from significant foreign exchange variations:
   
Year ended December 31, 2018
 
   
Sensitivity analysis
 
   
Change in
exchange rate
  
Effect on profit

(loss)

(NT$000)
   
Effect on other
comprehensive
income
(NT$000)
 
Financial assets
              
Monetary items
              
US$000
   5  261,492     
JPY000
   5  2,470     
RMB000
   5  1,979     
Financial liabilities
              
Monetary items
              
US$000
   5  27,997     
JPY000
   5  33,887     
   
Year ended December 31, 2019
 
   
Sensitivity analysis
 
   
Change in
exchange rate
  
Effect on profit
(loss)

(NT$000)
   
Effect on other
comprehensive
income
(NT$000)
 
Financial assets
              
Monetary items
              
US$000
   5  282,365    —   
JPY000
   5  3,682    —   
RMB000
   5  1,334    —   
Financial liabilities
              
Monetary items
              
US$000
   5  11,793    —   
JPY000
   5  14,261    —   
   
Year ended December 31, 2020
 
   
Sensitivity analysis
 
   
Change in
exchange rate
  
Effect on profit
(loss)

(NT$000)
   
Effect on other
comprehensive
income
(NT$000)
 
Financial assets
              
Monetary items
              
US$000
   5  250,396    —   
JPY000
   5  1,901    —   
RMB000
   5  1,497    —   
Financial liabilities
              
Monetary items
              
US$000
   5  37,608    —   
JPY000
   5  21,251    —   
Summary of Loss Rate Methodology As of December 31, 2019 and 2020 the loss rate methodologies are as follows:
   
December 31, 2019
 
   
Contract

assets
  
Accounts
receivable

(including

related parties)
  
Other

receivables

(including

related parties)
 
  
NT$000
  
NT$000
  
NT$000
 
Expected loss rate
   0.030  0.030  0.030
Total carrying amount
   377,983   4,455,300   92,642 
Loss allowance
   (114  (1,351  (18
   
December 31, 2020
 
   
Contract

assets
  
Accounts
receivable

(including

related parties)
  
Other

receivables

(including

related parties)
 
  
NT$000
  
NT$000
  
NT$000
 
Expected loss rate
   0.030  0.030  0.030
Total carrying amount
   389,133   5,365,776   51,446 
Loss allowance
   (117  (1,620  (10
Summary of Movements in Relation to Loss Allowance for Contract Assets, Accounts Receivable and Other Receivables
 7.
Under the simplified approach, movements in relation to loss allowance for contract assets, accounts receivable, and other receivables are as follows:
   
2018
 
   
Contract

assets
   
Accounts
receivable
(including

related parties)
   
Other

receivables

(including

related parties)
 
   
NT$000
   
NT$000
   
NT$000
 
January 1_ IAS 39
   —      —      —   
Adjustments for applying new
standards
   (115   (1,819   (7
   
 
 
   
 
 
   
 
 
 
January 1_IFRS 9
   (115   (1,819   (7
Provision for impairment loss
   (20   (322   (7
Reversal of impairment loss
   —      —      1 
   
 
 
   
 
 
   
 
 
 
December 31
  
 
(135
  
 
(2,141
  
 
(13
   
 
 
   
 
 
   
 
 
 
   
2019
 
   
Contract

assets
   
Accounts
receivable

(including

related parties)
   
Other

receivables

(including

related parties)
 
   
NT$000
   
NT$000
   
NT$000
 
January 1
   (135   (2,141   (13
Provision for impairment loss
   —      —      (5
Reversal of impairment loss
   21    790    —   
   
 
 
   
 
 
   
 
 
 
December 31
  
 
(114
  
 
(1,351
  
 
(18
   
 
 
   
 
 
   
 
 
 
 
   
2020
 
   
Contract

assets
   
Accounts
receivable

(including

related parties)
   
Other

receivables

(including

related parties)
 
   
NT$000
   
NT$000
   
NT$000
 
January 1
   (114   (1,351   (18
Provision for impairment loss
   (3   (269   —   
Reversal of impairment loss
   —      —      8 
   
 
 
   
 
 
   
 
 
 
December 31
  
 
(117
  
 
(1,620
  
 
(10
   
 
 
   
 
 
   
 
 
 
Maturity Profile of Non-derivative Financial Liabilities Based on Contracted Undiscounted Payments
   
December 31, 2019
 
   
Within

1 year
   
1 to 3 years
   
3 to 5 years
   
Over

5 years
   
Total
 
   
NT$000
   
NT$000
   
NT$000
   
NT$000
   
NT$000
 
Non-derivative
financial liabilities
                         
Long-term bank loans
   914,159    1,786,842    6,848,327    —      9,549,328 
Lease liabilities
   36,806    60,111    57,836    762,699    917,452 
Guarantee deposits
   —      —      —      1,095    1,095 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
   
 
950,965
 
  
 
1,846,953
 
  
 
6,906,163
 
  
 
763,794
 
  
 
10,467,875
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
   
December 31, 2020
 
   
Within

1 year
   
1 to 3 years
   
3 to 5 years
   
Over

5 years
   
Total
 
   
NT$000
   
NT$000
   
NT$000
   
NT$000
   
NT$000
 
Non-derivative
financial liabilities
                         
Long-term bank loans
   846,401    3,558,597    2,198,717    1,487,808    8,091,523 
Lease liabilities
   145,594    160,146    54,689    718,752    1,079,181 
Guarantee deposits
   —      —      —      21,670    21,670 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
   
 
991,995
 
  
 
3,718,743
 
  
 
2,253,406
 
  
 
2,228,230
 
  
 
9,192,374
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Summary of Natures of Assets and Liabilities
 i)
The related information of natures of the assets and liabilities is as follows:
   
December 31, 2019
 
   
Level 1
   
Level 2
   
Level 3
   
Total
 
   
NT$000
   
NT$000
   
NT$000
   
NT$000
 
Assets
                    
Recurring fair value measurements
                    
Financial assets at fair value through profit or loss
                    
- Foreign partnership interests
   —      —      11,038    11,038 
Financial assets at fair value through other comprehensive income
                    
- Foreign unlisted stocks
   —      —      121,808    121,808 
   
 
 
   
 
 
   
 
 
   
 
 
 
   
 
—  
 
  
 
—  
 
  
 
132,846
 
  
 
132,846
 
   
 
 
   
 
 
   
 
 
   
 
 
 
   
December 31, 2020
 
   
Level 1
   
Level 2
   
Level 3
   
Total
 
   
NT$000
   
NT$000
   
NT$000
   
NT$000
 
Assets
                    
Recurring fair value measurements
                    
Financial assets at fair value through profit or loss
                    
- Listed stocks
   53,120    —      —      53,120 
- Foreign partnership interests
   —      —      10,368    10,368 
Financial assets at fair value through other comprehensive income
                    
- Foreign unlisted stocks
   —      —      262,007    262,007 
   
 
 
   
 
 
   
 
 
   
 
 
 
   
 
53,120
 
  
 
—  
 
  
 
272,375
 
  
 
325,495
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Summary of Movements of Level 3
(d)
The following table shows the movements of Level 3 for the years ended December 31, 2019 and 2020:
 
   
December 31, 2019
 
   
Debt
instruments
   
Equity
instruments
   
Total
 
   
NT$000
   
NT$000
   
NT$000
 
January 1
   11,471    174,357    185,828 
Gains or losses recognized in profit or loss
      
Recorded as
non-operating
expenses
   (433   —      (433
Gains or losses recognized in other comprehensive income
      
Recorded as unrealized losses on valuation of financial assets at fair value through other comprehensive income
   —      (52,549   (52,549
  
 
 
   
 
 
   
 
 
 
December 31
  
 
11,038
 
  
 
121,808
 
  
 
132,846
 
  
 
 
   
 
 
   
 
 
 
 
   
December 31, 2020
 
   
Debt
instruments
   
Equity
instruments
   
Total
 
   
NT$000
   
NT$000
   
NT$000
 
January 1
   11,038    121,808    132,846 
Gains or losses recognized in profit or loss
      
Recorded as
non-operating
expenses
   (670   —      (670
Gains or losses recognized in other comprehensive income
      
Recorded as unrealized gains on valuation of financial assets at fair value through other comprehensive income
   —      140,199    140,199 
  
 
 
   
 
 
   
 
 
 
December 31
  
 
10,368
 
  
 
262,007
 
  
 
272,375
 
  
 
 
   
 
 
   
 
 
 
Summary of Qualitative Information and Sensitivity Analysis of Changes in Significant Unobservable Inputs Under Valuation Model Used in Level 3 Fair Value Measurement
(f)
The following is the qualitative information and sensitivity analysis of changes in significant unobservable inputs under valuation model used in Level 3 fair value measurement:
 
   
Fair value as of

December 31,
2019
   
Valuation

technique
   
Significant

unobservable
input
   
Range

(weighted

average
method)
  
Relationship of inputs
to fair value
   
NT$000
               
Non-derivative
debt instrument:
         
Foreign partnership interests
   11,038    Discounted cash flow    
Discount
rate
 
 
   0.30 
The lower the discount rate, the higher the fair value
Non-derivative
equity instrument:
         
Foreign unlisted stocks
   121,808    
Comparable
companies
 
 
   

Price to book
ratio
multiple
 
 
 
   1.22  
The higher the multiple, the higher the fair value
       


Enterprise
value to
EBITDA
multiple
 
 
 
 
   10.51  
The higher the multiple, the higher the fair value
       

Discount for
lack of
marketability
 
 
 
   15.80 
The higher the discount for lack of marketability, the lower the fair value
 
   
Fair value as of

December 31,
2020
   
Valuation

technique
   
Significant

unobservable
input
   
Range

(weighted

average
method)
  
Relationship of inputs
to fair value
   
NT$000
               
Non-derivative
debt instrument:
         
Foreign partnership interests
   10,368    Discounted cash flow    
Discount
rate
 
 
   0.30 
The lower the discount rate, the higher the fair value
Non-derivative
equity instrument:
         
Foreign unlisted stocks
   262,007    
Comparable
companies
 
 
   

Price to book
ratio
multiple
 
 
 
   1.97  
The higher the multiple, the higher the fair value
       


Enterprise
value to
EBITDA
multiple
 
 
 
 
   12.00  
The higher the multiple, the higher the fair value
       

Discount for
lack of
marketability
 
 
 
   15.80 
The higher the discount for lack of marketability, the lower the fair value
 
Summary of Effect of Profit or Loss or of Other Comprehensive Income from Financial Assets Categorized
         
December 31, 2019
 
         
Recognized in profit or loss
   
Recognized in other
comprehensive income
 
   
Input
  
Change
  
Favorable

change
   
Unfavorable

change
   
Favorable

change
   
Unfavorable

change
 
         
NT$000
   
NT$000
   
NT$000
   
NT$000
 
Financial assets:
            
Foreign partnership interests
  Discount rate  Note   —      —      —      —   
Foreign unlisted stocks
  Price to book ratio multiple  ± 1%   —      —      53    53 
  Enterprise value to EBITDA multiple  ± 1%   —      —      850    900 
  
Discount for lack of marketability
  ± 1%   —      —      1,460    1,460 
      
 
 
   
 
 
   
 
 
   
 
 
 
      
 
—  
 
  
 
—  
 
  
 
2,363
 
  
 
2,413
 
      
 
 
   
 
 
   
 
 
   
 
 
 
 
          
December 31, 2020
 
          
Recognized in profit or loss
   
Recognized in other
comprehensive income
 
   
Input
   
Change
  
Favorable

change
   
Unfavorable

change
   
Favorable

change
   
Unfavorable

change
 
          
NT$000
   
NT$000
   
NT$000
   
NT$000
 
Financial assets:
           
Foreign partnership interests
   Discount rate    Note   —      —      —      —   
Foreign unlisted stocks
   Price to book ratio multiple    ± 1  —      —      30    30 
   Enterprise value to EBITDA multiple    ± 1  —      —      2,153    2,153 
   Discount for lack of marketability    ± 1  —      —      3,142    3,084 
     
 
 
   
 
 
   
 
 
   
 
 
 
     
 
—  
 
  
 
—  
 
  
 
5,325
 
  
 
5,267