XML 109 R88.htm IDEA: XBRL DOCUMENT v3.22.1
Financial risk management and fair values of financial instruments (Tables)
12 Months Ended
Dec. 31, 2021
Text block [abstract]  
Summary of Financial Instruments by Category
  (a)
Financial instruments by category
 
    
December 31,
2020
    
December 31,
2021
 
    
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
     63,488        359,960  
Financial assets at fair value through other comprehensive income
                 
Designation of equity instruments
     262,007        384,521  
Financial assets at amortized cost
                 
Cash and cash equivalents
     4,113,651        5,906,176  
Financial assets at amortized cost
     254,801        66,778  
Notes receivable
     599        1,035  
Accounts receivable
     5,364,156        6,344,246  
Other receivables
     51,436        86,879  
Refundable deposits
     21,186        21,278  
    
 
 
    
 
 
 
    
 
10,131,324
 
  
 
13,170,873
 
    
 
 
    
 
 
 
Financial liabilities
                 
Financial liabilities at amortized cost
                 
Short-term bank loans
     —          731,751  
Notes payable
     2,899        23  
Accounts payable
     966,821        1,012,391  
Other payables
     3,249,403        4,378,439  
Long-term bank loans (including current portion)
     7,733,565        9,413,365  
Lease liabilities (including current portion)
     870,495        851,251  
Guarantee deposits
     21,670        21,625  
    
 
 
    
 
 
 
    
 
12,844,853
 
  
 
16,408,845
 
    
 
 
    
 
 
 
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, 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  
 
 
    
December 31, 2021
 
    
Foreign

currency
    
Exchange
rate
    
Carrying amount
(NT$000)
 
(Foreign currency: functional currency)
                          
Financial assets
                          
Monetary items
                          
US$000
     188,143        27.6800        5,207,798  
JPY000
     141,523        0.2405        34,036  
RMB000
     4,944        4.3440        21,477  
Non-monetary
items
                          
JPY000
     1,598,839        0.2405        384,521  
RMB000
     827,811        4.3440        3,596,012  
Financial liabilities
                          
Monetary items
                          
US$000
     53,042        27.6800        1,468,203  
JPY000
     1,089,668        0.2405        262,005  
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, 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        —    
 
    
Year ended December 31, 2021
 
    
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     260,390        —    
JPY000
     5     1,702        —    
RMB000
     5     1,074        —    
Financial liabilities
                         
Monetary items
                         
US$000
     5     73,410        —    
JPY000
     5     13,103        —    
Summary of Loss Rate Methodology As of December 31, 2020 and 2021 the loss rate methodologies are as follows:
    
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
 
    
December 31, 2021
 
    
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
     400,375       6,346,156       86,895  
Loss allowance
     (120     (1,910     (16
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:
 
    
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
    
 
 
    
 
 
    
 
 
 
    
2021
 
    
Contract

assets
    
Accounts
receivable
(including
related parties)
    
Other

receivables
(including
related parties)
 
    
NT$000
    
NT$000
    
NT$000
 
January 1
     (117      (1,620      (10
Provision for impairment loss
     (3      (290      (6
    
 
 
    
 
 
    
 
 
 
December 31
  
 
(120
  
 
(1,910
  
 
(16
    
 
 
    
 
 
    
 
 
 
Maturity Profile of Non-derivative Financial Liabilities Based on Contracted Undiscounted Payments
    
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
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
    
December 31, 2021
 
    
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
                                            
Short-term bank loans
     733,523        —          —          —          733,523  
Long-term bank loans
     114,953        2,817,662        4,568,521        2,265,350        9,766,486  
Lease liabilities
     182,186        119,748        54,113        691,764        1,047,811  
Guarantee deposits
     —          —          —          21,625        21,625  
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
    
 
1,030,662
 
  
 
2,937,410
 
  
 
4,622,634
 
  
 
2,978,739
 
  
 
11,569,445
 
    
 
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Summary of Natures of Assets and Liabilities
  i)
The related information of natures of the assets and liabilities are as follows:
 
    
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
 
    
 
 
    
 
 
    
 
 
    
 
 
 
    
December 31, 2021
 
    
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
     359,960        —          —          359,960  
Financial assets at fair value through other comprehensive income
                                   
- Foreign unlisted stocks
     —          —          384,521        384,521  
    
 
 
    
 
 
    
 
 
    
 
 
 
    
 
359,960
 
  
 
—  
 
  
 
384,521
 
  
 
744,481
 
    
 
 
    
 
 
    
 
 
    
 
 
 
Summary of Movements of Level 3
  (d)
The following table shows the movements of Level 3 for the years ended December 31, 2020 and 2021:
 
    
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
 
    
 
 
    
 
 
    
 
 
 
 
    
December 31, 2021
 
    
Debt
instruments
    
Equity
instruments
    
Total
 
    
NT$000
    
NT$000
    
NT$000
 
January 1
     10,368        262,007        272,375  
Gains or losses recognized in profit or loss
                          
Recorded as
non-operating
expenses
     (941      —          (941
Gains or losses recognized in other comprehensive income
                          
Recorded as unrealized gains on valuation of financial assets at fair value through other comprehensive income
     —          122,514        122,514  
Sold in the period
     (9,427      —          (9,427
    
 
 
    
 
 
    
 
 
 
December 31
  
 
—  
 
  
 
384,521
 
  
 
384,521
 
    
 
 
    
 
 
    
 
 
 
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,
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
 
 
 
 
  
Fair value as of

December 31,
2021
 
  
Valuation

technique
 
  
Significant

unobservable
input
 
  
Range

(weighted

average
method)
 
 
Relationship of inputs
to fair value
 
  
NT$000
 
  
 
 
  
 
 
  
 
 
 
 
Non-derivative
equity instrument:
  
  
  
  
 
Foreign unlisted stocks
     384,521        Comparable companies       
 
Price to book
ratio
multiple
 
 
 
     3.46    
The higher the multiple, the higher the fair value
                        

 
Enterprise
value to
EBITDA
multiple
 
 
 
 
     9.43    
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, 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
 
              
 
 
    
 
 
    
 
 
    
 
 
 
                  
December 31, 2021
 
                  
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 unlisted stocks
     Price to book ratio multiple        ±1%        —          —          46        46  
       Enterprise value to EBITDA multiple        ±1%        —          —          3,443        3,443  
       Discount for lack of marketability        ±1%        —          —          4,585        4,585  
                      
 
 
    
 
 
    
 
 
    
 
 
 
                      
 
—  
 
  
 
—  
 
  
 
8,074
 
  
 
8,074