EX-99.3 4 d925293dex993.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, 2020 and 2019

 


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In Millions of New Taiwan Dollars)

 

 

    March 31,
2020

(Unaudited)
    December 31,
2019

(Audited)
    March 31,
2019

(Unaudited)
        March 31,
2020

(Unaudited)
    December 31,
2019

(Audited)
    March 31,
2019

(Unaudited)
 

ASSETS

    Amount       %       Amount       %       Amount       %     LIABILITIES AND EQUITY     Amount       %       Amount       %       Amount       %  

CURRENT ASSETS

              CURRENT LIABILITIES            

Cash and cash equivalents

  $ 16,570       3     $ 34,050       7     $ 37,228       8    

Short-term loans

  $ 70       —       $ 90       —       $ 175       —    

Financial assets at fair value through profit or loss

    7       —         1       —         —         —      

Short-term bills payable

    19,966       4       —         —         —         —    

Hedging financial assets

    —         —         —         —         —         —      

Financial liabilities at fair value through profit or loss

    1       —         —         —         2       —    

Contract assets

    4,467       1       4,441       1       4,606       1    

Hedging financial liabilities

    —         —         —         —         3       —    

Trade notes and accounts receivable, net

    23,401       5       26,408       6       27,524       5    

Contract liabilities

    17,163       4       16,840       3       12,417       3  

Receivables from related parties

    10       —         17       —         18       —      

Trade notes and accounts payable

    11,890       2       15,312       3       14,948       3  

Inventories

    17,775       4       17,344       4       13,904       3    

Payables to related parties

    338       —         654       —         361       —    

Prepayments

    5,103       1       1,883       —         4,855       1    

Current tax liabilities

    8,335       2       5,812       1       8,541       2  

Other current monetary assets

    6,159       1       7,498       2       7,170       1    

Lease liabilities

    3,395       1       3,291       1       3,500       1  

Other current assets

    1,876       —         2,430       —         2,926       1    

Other payables

    19,654       4       22,953       5       20,294       4  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

               
             

Provisions

    200       —         207       —         131       —    

Total current assets

    75,368       15       94,072       20       98,231       20    

Other current liabilities

    973       —         984       —         1,052       —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NONCURRENT ASSETS

             

Total current liabilities

    81,985       17       66,143       13       61,424       13  
               

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Financial assets at fair value through profit or loss

    767       —         778       —         511       —      

NONCURRENT LIABILITIES

           

Financial assets at fair value through other comprehensive income

    5,903       1       7,154       1       6,774       1    

Contract liabilities

    6,668       1       6,841       2       6,325       1  

Investments accounted for using equity method

    7,141       1       7,139       1       2,811       1    

Long-term loans

    1,600       —         1,600       —         1,600       —    

Contract assets

    2,567       1       2,601       1       2,395       1    

Deferred income taxes liabilities

    1,928       1       1,912       —         1,985       1  

Property, plant and equipment

    279,867       56       283,694       60       284,681       59    

Provisions

    100       —         97       —         79       —    

Right-of-use assets

    11,494       2       11,364       2       11,710       2    

Lease liabilities

    6,425       1       6,467       2       6,353       1  

Investment properties

    8,164       2       8,169       2       8,278       2    

Customers’ deposits

    4,602       1       4,748       1       4,646       1  

Intangible assets

    94,408       19       47,047       10       49,934       11    

Net defined benefit liabilities

    3,539       1       3,505       1       3,580       1  

Deferred income tax assets

    3,262       1       3,259       1       3,558       1    

Other noncurrent liabilities

    1,685       —         1,543       —         1,400       —    
               

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Incremental costs of obtaining contracts

    930       —         943       —         1,117       —                  

Net defined benefit assets

    2,204       —         2,128       —         1,088       —      

Total noncurrent liabilities

    26,547       5       26,713       6       25,968       5  
               

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Prepayments

    2,612       1       2,679       1       2,931       1                

Other noncurrent assets

    4,992       1       6,101       1       5,798       1    

Total liabilities

    108,532       22       92,856       19       87,392       18  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total noncurrent assets

    424,311       85       383,056       80       381,586       80     EQUITY ATTRIBUTABLE TO STOCKHOLDERS OF            
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

               
             

THE PARENT

           
             

Common stocks

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
             

Additional paid-in capital

    149,786       29       149,762       31       149,761       31  
               

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
             

Retained earnings

           
             

Legal reserve

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

Special reserve

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

Unappropriated earnings

    73,834       14       65,984       14       74,504       16  
               

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
             

Total retained earnings

    154,084       31       146,234       31       154,754       33  
               

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
             

Other adjustments

    (709     —         587       —         309       —    
               

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
             

Total equity attributable to stockholders of the parent

    380,735       76       374,157       78       382,398       80  
              NONCONTROLLING INTERESTS     10,412       2       10,115       3       10,027       2  
               

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
             

Total equity

    391,147       78       384,272       81       392,425       82  
               

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL

  $ 499,679       100     $ 477,128       100     $ 479,817       100     TOTAL   $ 499,679       100     $ 477,128       100     $ 479,817       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  
     2020     2019  
     Amount     %     Amount     %  

REVENUES

   $ 48,150       100     $ 51,331       100  

OPERATING COSTS

     30,391       63       33,481       65  
  

 

 

   

 

 

   

 

 

   

 

 

 

GROSS PROFIT

     17,759       37       17,850       35  
  

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING EXPENSES

        

Marketing

     5,073       10       5,408       11  

General and administrative

     1,213       3       1,171       2  

Research and development

     936       2       921       2  

Expected credit loss (reversal of credit loss)

     6       —         (56     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     7,228       15       7,444       15  
  

 

 

   

 

 

   

 

 

   

 

 

 

OTHER INCOME AND EXPENSES

     (1     —         (4     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME FROM OPERATIONS

     10,530       22       10,402       20  
  

 

 

   

 

 

   

 

 

   

 

 

 

NON-OPERATING INCOME AND EXPENSES

        

Interest income

     39       —         53       —    

Other income

     43       —         56       —    

Other gains and losses

     39       —         (19     —    

Interest expenses

     (42     —         (26     —    

Share of profits of associates accounted for using equity method

     35       —         77       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-operating income and expenses

     114       —         141       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME BEFORE INCOME TAX

     10,644       22       10,543       20  

INCOME TAX EXPENSE

     2,544       5       2,452       5  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

     8,100       17       8,091       15  
  

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL OTHER COMPREHENSIVE 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

     (1,286     (3     (159     —    

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  
     2020     2019  
     Amount     %     Amount     %  

Share of remeasurements of defined benefit pension plans of associates

   $ —         —       $ —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 
     (1,286     (3     (163     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Items that may be reclassified subsequently to profit or loss:

        

Exchange differences arising from the translation of the foreign operations

     (12     —         24       —    

Share of exchange differences arising from the translation of the foreign operations of associates

     —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

 
     (12     —         24       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other comprehensive loss, net of income tax

     (1,298     (3     (139     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL COMPREHENSIVE INCOME

   $ 6,802       14     $ 7,952       15  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME ATTRIBUTABLE TO

        

Stockholders of the parent

   $ 7,850       16     $ 7,929       15  

Noncontrolling interests

     250       1       162       —    
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 8,100       17     $ 8,091       15  
  

 

 

   

 

 

   

 

 

   

 

 

 

COMPREHENSIVE INCOME ATTRIBUTABLE TO

        

Stockholders of the parent

   $ 6,554       13     $ 7,778       15  

Noncontrolling interests

     248       1       174       —    
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 6,802       14     $ 7,952       15  
  

 

 

   

 

 

   

 

 

   

 

 

 

EARNINGS PER SHARE

        

Basic

   $ 1.01       $ 1.02    
  

 

 

     

 

 

   

Diluted

   $ 1.01       $ 1.02    
  

 

 

     

 

 

   

 

 

(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              
                                        Other Adjustments                    
                                        Exchange                                      
                                        Differences                                      
                                        Arising     Unrealized                                
                Retained Earnings     from the     Gain or Loss                 Total Equity              
    Common
Stocks
    Additional
Paid-in
Capital
    Legal
Reserve
    Special
Reserve
    Unappropriated
Earnings
    Total
Retained
Earnings
   

Translation of

the Foreign
Operations

   

on Financial

Assets at
FVOCI

   

Gain or Loss

on Hedging
Instruments

    Total Other
Adjustments
   

Attributable to

Stockholders
of the Parent

    Noncontrolling
Interests
    Total
Equity
 

BALANCE, JANUARY 1, 2019

  $ 77,574     $ 149,762     $ 77,574     $ 2,676     $ 66,575     $ 146,825     $ (79   $ 538     $ 1     $ 460     $ 374,621     $ 9,837     $ 384,458  

Net income for the three months ended March 31, 2019

    —         —         —         —         7,929       7,929       —         —         —         —         7,929       162       8,091  

Other comprehensive income (loss) for the three months ended March 31, 2019

    —         —         —         —         —         —         15       (162     (4     (151     (151     12       (139
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income (loss) for the three months ended March 31, 2019

    —         —         —         —         7,929       7,929       15       (162     (4     (151     7,778       174       7,952  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share-based payment transactions of subsidiaries

    —         (1     —         —         —         —         —         —         —         —         (1     16       15  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

BALANCE, MARCH 31, 2019

  $ 77,574     $ 149,761     $ 77,574     $ 2,676     $ 74,504     $ 154,754     $ (64   $ 376     $ (3   $ 309     $ 382,398     $ 10,027     $ 392,425  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

- 4 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Millions of New Taiwan Dollars)

(Unaudited)

 

 

     Three Months Ended March 31  
     2020     2019  

CASH FLOWS FROM OPERATING ACTIVITIES

    

Income before income tax

   $ 10,644     $ 10,543  

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

    

Depreciation

     7,759       7,693  

Amortization

     1,059       1,064  

Amortization of incremental costs of obtaining contracts

     197       377  

Expected credit loss (reversal of credit loss)

     6       (56

Interest expenses

     42       26  

Interest income

     (39     (53

Compensation cost of share-based payment transactions

     2       —    

Share of profits of associates accounted for using equity method

     (35     (77

Loss on disposal of property, plant and equipment

     1       4  

Loss on disposal of financial instruments

     2       —    

Loss on disposal of investments accounted for by using equity method

     6       —    

Provision for inventory and obsolescence

     24       96  

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

     12       7  

Others

     (51     (23

Changes in operating assets and liabilities:

    

Decrease (increase) in:

    

Contract assets

     8       213  

Trade notes and accounts receivable

     3,042       2,615  

Receivables from related parties

     7       6  

Inventories

     (454     1,121  

Prepayments

     (3,153     (3,109

Other current monetary assets

     122       (42

Other current assets

     554       (350

Incremental cost of obtaining contracts

     (184     (159

Increase (decrease) in:

    

Contract liabilities

     150       1,762  

Trade notes and accounts payable

     (3,423     (5,517

Payables to related parties

     (316     (557

Other payables

     (2,523     (2,241

Provisions

     (5     4  

Other current liabilities

     (6     (107

Net defined benefit plans

     (42     122  
  

 

 

   

 

 

 

Cash generated from operations

     13,406       13,362  

Interest paid

     (77     (26

Income tax paid

     (8     (117
  

 

 

   

 

 

 

Net cash provided by operating activities

     13,321       13,219  
  

 

 

   

 

 

 

 

(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  
     2020     2019  

CASH FLOWS FROM INVESTING ACTIVITIES

    

Purchase of financial assets at fair value through other comprehensive income

   $ (35   $ —    

Purchase of financial assets at fair value through profit or loss

     (39     —    

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

     30       —    

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

     (1,392     (1,564

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

     2,616       3,931  

Acquisition of property, plant and equipment

     (3,729     (4,492

Proceeds from disposal of property, plant and equipment

     14       10  

Acquisition of intangible assets

     (47,420     (54

Decrease (increase) in other noncurrent assets

     70       (619

Interest received

     46       58  
  

 

 

   

 

 

 

Net cash used in investing activities

     (49,839     (2,730
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

    

Proceeds from short-term loans

     70       300  

Repayment of short-term loans

     (90     (225

Proceeds from short-term bills payable

     29,000       —    

Repayment of short-term bills payable

     (9,000     —    

Decrease in customers’ deposits

     (150     (79

Payments for the principal of lease liabilities

     (992     (1,019

Increase in other noncurrent liabilities

     142       90  

Change in other noncontrolling interests

     72       14  
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     19,052       (919
  

 

 

   

 

 

 

EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

     (14     13  
  

 

 

   

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

     (17,480     9,583  

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

     34,050       27,645  
  

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

   $ 16,570     $ 37,228  
  

 

 

   

 

 

 

 

(Concluded)

- 6 -


CHUNGHWA TELECOM CO., LTD. AND SUBSIDIARIES

NOTE TO CONSOLIDATED FINANCIAL STATEMENTS

Three Months Ended March 31, 2020 and 2019

(Unaudited)

 

STATEMENT OF COMPLIANCE

The Company has prepared its consolidated balance sheets as of March 31, 2020 and 2019, the related consolidated statements of comprehensive income, changes in equity and cash flows for the three months ended March 31, 2020 and 2019 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 -