XML 31 R56.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information - Condensed Consolidating Statement of Cash Flows (Detail) (USD $)
In Thousands, unless otherwise specified
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Cash flow from operating activities    
Net income (loss) $ 68,015 $ (1,912)
Adjustments to reconcile net Income (loss) to net cash provided by (used in) operating activities    
Depreciation and amortization 23,840 42,368
Provision for severance benefits 16,779 13,137
Amortization of debt issuance costs 753 728
(Gain)loss on foreign currency translation, net (25,304) 33,220
Loss on disposal of property, plant and equipment (174) (15)
Loss on disposal of intangible assets, net 26 17
Restructuring and impairment charges   4,096
Stock-based compensation 1,450 1,798
Other (332) 6,111
Changes in operating assets and liabilities    
Accounts receivable, net (18,168) (4,400)
Inventories, net (8,526) (4,400)
Other receivables (1,787) 836
Other current assets (662) (3,196)
Deferred tax assets 1,514 1,483
Accounts payable 17,472 15,072
Other accounts payable (700) 7,157
Accrued expenses 13,761 (18,278)
Other current liabilities 9,450 (1,209)
Payment of severance benefits (5,569) (6,549)
Other (2,239) 141
Net cash provided by (used in) operating activities 89,599 86,205
Cash flows from investing activities    
Decrease (increase) in restricted cash 6,774 (9,711)
Decrease in short-term loans   (225)
Proceeds from disposal of plant, property and equipment 937 29
Purchases of plant, property and equipment (56,745) (42,945)
Payment for intellectual property registration (752) (521)
Payment for purchase of Dawin, net of cash acquired (8,642)  
Decrease in short-term financial instruments 173  
Collection of guarantee deposits 72 984
Payment of guarantee deposits (311) (2,489)
Other (50) (400)
Net cash provided by (used in) investing activities (58,544) (55,278)
Cash flow from financing activities    
Proceeds from issuance of common stock 436 8,835
Repayment of long-term borrowings   (50,307)
Repayment of obligations under capital lease (2,968) (4,831)
Acquisition of treasury stock (22,937)  
Net cash provided by (used in) financing activities (25,469) (46,303)
Effect of exchange rates on cash and cash equivalents (2,039) 2,672
Net increase (decrease) in cash and cash equivalents 3,547 (12,704)
Cash and cash equivalents    
Beginning of the period 162,111 172,172
End of the period 165,658 159,468
MagnaChip Semiconductor Corporation (Parent) [Member]
   
Cash flow from operating activities    
Net income (loss) 68,015 (1,912)
Adjustments to reconcile net Income (loss) to net cash provided by (used in) operating activities    
(Gain)loss on foreign currency translation, net (158)  
Stock-based compensation (95) 178
Equity in earnings (loss) of related investment (54,817) 1,737
Other   (1,474)
Changes in operating assets and liabilities    
Other receivables 1 706
Other current assets (19,667) 194
Other accounts payable 24,727 (7,041)
Accrued expenses (325) 106
Other current liabilities 4,041  
Other (71)  
Net cash provided by (used in) operating activities 21,651 (7,506)
Cash flow from financing activities    
Proceeds from issuance of common stock 436 8,835
Acquisition of treasury stock (22,937)  
Net cash provided by (used in) financing activities (22,501) 8,835
Net increase (decrease) in cash and cash equivalents (850) 1,329
Cash and cash equivalents    
Beginning of the period 1,677 79
End of the period 827 1,408
Co-Issuers [Member]
   
Cash flow from operating activities    
Net income (loss) 54,604 (1,501)
Adjustments to reconcile net Income (loss) to net cash provided by (used in) operating activities    
Amortization of debt issuance costs 753 728
(Gain)loss on foreign currency translation, net 724 (3,696)
Equity in earnings (loss) of related investment (52,661) 29,153
Other 2 5,461
Changes in operating assets and liabilities    
Other receivables (24,483) 718
Other current assets (38,313) (48,027)
Other accounts payable 35 (8,555)
Accrued expenses 24,490 3,987
Net cash provided by (used in) operating activities (34,849) (21,732)
Cash flows from investing activities    
Decrease in short-term loans   51,132
Other 21,983  
Net cash provided by (used in) investing activities 21,983 51,132
Cash flow from financing activities    
Repayment of long-term borrowings   (50,307)
Net cash provided by (used in) financing activities   (50,307)
Net increase (decrease) in cash and cash equivalents (12,866) (20,907)
Cash and cash equivalents    
Beginning of the period 25,119 46,595
End of the period 12,253 25,688
Non-Guarantors [Member]
   
Cash flow from operating activities    
Net income (loss) 61,256 (13,388)
Adjustments to reconcile net Income (loss) to net cash provided by (used in) operating activities    
Depreciation and amortization 23,704 42,161
Provision for severance benefits 16,740 12,959
(Gain)loss on foreign currency translation, net (25,380) 31,387
Loss on disposal of property, plant and equipment (191) (15)
Loss on disposal of intangible assets, net 26 17
Restructuring and impairment charges   2,409
Stock-based compensation 1,536 1,442
Other (340) 1,133
Changes in operating assets and liabilities    
Accounts receivable, net (18,614) 35,467
Inventories, net (8,526) (4,413)
Other receivables (549) 11,349
Other current assets (729) (1,977)
Accounts payable 17,594 (19,617)
Other accounts payable (52) 4,966
Accrued expenses 37,814 18,065
Other current liabilities 1,390 (252)
Payment of severance benefits (5,569) (6,510)
Other 3,587 2,681
Net cash provided by (used in) operating activities 103,697 117,865
Cash flows from investing activities    
Decrease (increase) in restricted cash 6,774 (9,711)
Decrease in short-term loans   19
Proceeds from disposal of plant, property and equipment 937 29
Purchases of plant, property and equipment (56,694) (42,911)
Payment for intellectual property registration (752) (521)
Payment for purchase of Dawin, net of cash acquired (8,642)  
Decrease in short-term financial instruments 173  
Collection of guarantee deposits 42 979
Payment of guarantee deposits (309) (2,479)
Other (41) (400)
Net cash provided by (used in) investing activities (58,512) (54,995)
Cash flow from financing activities    
Repayment of long-term intercompany borrowings (21,746)  
Repayment of long-term borrowings   (53,331)
Repayment of obligations under capital lease (2,968) (4,607)
Net cash provided by (used in) financing activities (24,714) (57,938)
Effect of exchange rates on cash and cash equivalents (1,668) 4,042
Net increase (decrease) in cash and cash equivalents 18,803 8,974
Cash and cash equivalents    
Beginning of the period 127,118 112,370
End of the period 145,921 121,344
Guarantors [Member]
   
Cash flow from operating activities    
Net income (loss) 52,873 (29,389)
Adjustments to reconcile net Income (loss) to net cash provided by (used in) operating activities    
Depreciation and amortization 136 207
Provision for severance benefits 39 178
(Gain)loss on foreign currency translation, net (490) 5,529
Loss on disposal of property, plant and equipment 17  
Restructuring and impairment charges   1,687
Stock-based compensation 9 470
Equity in earnings (loss) of related investment (61,255) 13,400
Other 6 1,845
Changes in operating assets and liabilities    
Accounts receivable, net (205) 35,630
Other receivables 31 2,563
Other current assets (29,003) (41,859)
Deferred tax assets 1,514 1,051
Accounts payable 301 (40,821)
Other accounts payable (1,875) 3,287
Accrued expenses 38,739 48,050
Other current liabilities 4,019 (957)
Payment of severance benefits   (39)
Other (6,073) (2,988)
Net cash provided by (used in) operating activities (1,217) (2,156)
Cash flows from investing activities    
Decrease in short-term loans   38,452
Purchases of plant, property and equipment (51) (34)
Collection of guarantee deposits 30 5
Payment of guarantee deposits (2) (10)
Other 21,373  
Net cash provided by (used in) investing activities 21,350 38,413
Cash flow from financing activities    
Repayment of long-term intercompany borrowings (21,983)  
Repayment of long-term borrowings   (38,466)
Repayment of obligations under capital lease   (224)
Net cash provided by (used in) financing activities (21,983) (38,690)
Effect of exchange rates on cash and cash equivalents 310 333
Net increase (decrease) in cash and cash equivalents (1,540) (2,100)
Cash and cash equivalents    
Beginning of the period 8,197 13,128
End of the period 6,657 11,028
Eliminations [Member]
   
Cash flow from operating activities    
Net income (loss) (168,733) 44,278
Adjustments to reconcile net Income (loss) to net cash provided by (used in) operating activities    
Restructuring and impairment charges   (1)
Stock-based compensation   (292)
Equity in earnings (loss) of related investment 168,733 (44,290)
Other   (854)
Changes in operating assets and liabilities    
Accounts receivable, net 651 (75,497)
Inventories, net   13
Other receivables 23,213 (14,500)
Other current assets 87,050 88,473
Deferred tax assets   432
Accounts payable (423) 75,510
Other accounts payable (23,535) 14,500
Accrued expenses (86,957) (88,486)
Other 318 448
Net cash provided by (used in) operating activities 317 (266)
Cash flows from investing activities    
Decrease in short-term loans   (89,828)
Other (43,365)  
Net cash provided by (used in) investing activities (43,365) (89,828)
Cash flow from financing activities    
Repayment of long-term intercompany borrowings 43,729  
Repayment of long-term borrowings   91,797
Net cash provided by (used in) financing activities 43,729 91,797
Effect of exchange rates on cash and cash equivalents $ (681) $ (1,703)