Commission
File Number 001-31335
|
||
|
||
AU
Optronics Corp.
|
||
(Translation
of registrant’s name into English)
|
||
No.
1 Li-Hsin Road 2
|
||
Hsinchu
Science Park
|
||
Hsinchu,
Taiwan
|
||
(Address
of principal executive offices)
|
Form
20-F X Form 40-F
___
|
Yes
..... No
..X...
|
1.
|
Press
release entitled, ” AU Optronics Reports 4Q2007 and Full Year Results”,
dated January 30, 2008.
|
2.
|
Investor
Conference Materials entitled, “AU Optronics Corp. Fourth Quarter 2007
Results”, dated January 30, 2008.
|
AU
Optronics Corp.
|
||||
Date:
January 30, 2008
|
By:
|
/s/
Max Cheng
|
||
Name:
|
Max
Cheng
|
|||
Title:
|
Chief
Financial Officer
|
Ÿ
|
Revenue
increased 12.7% QoQ to NT$155.5
billion
|
Ÿ
|
Net
income of
NT$33.1 billion up 46.6% QoQ
|
Ÿ
|
Consolidated
net income attributed to stockholders of the Company of NT$33
billion
|
Ÿ
|
Basic
EPS of
NT$4.22 per common share
|
Ÿ
|
Gross
margin
of 27%
|
Ÿ
|
Operating
margin of 22.4%
|
Ÿ
|
Revenue
of
NT$480.2 billion, up 63.8% YoY
|
Ÿ
|
Net
income of
NT$56.5 billion, up 521% YoY
|
Ÿ
|
basic
EPS of
NT$7.22 per common share (US$2.23 per ADR unit),
up
413% from NT$1.41 per share the previous
year
|
Ÿ
|
Consolidated
net income attributed to stockholders of the Company of NT$56.4
billion
|
AU Optronics Corp. Fourth Quarter 2007 Results Investor Conference January 30, 2008 |
Safe Harbor Notice The statements included in this presentation that are not historical in nature are "forward-looking statements" within the meaning of Section 27A of the United States Securities Act of 1933 and Section 21E of the United States Securities Exchange Act of 1934. These forward-looking statements, which may include statements regarding AU Optronics' future results of operations, financial condition or business prospects, are subject to significant risks and uncertainties and are based on AU Optronics' current expectations. Actual results may differ materially from those expressed or implied in these forward-looking statements for a variety of reasons, including, among other things: the cyclical nature of our industry; our dependence on introducing new products on a timely basis; our dependence on growth in the demand for our products; our ability to compete effectively; our ability to successfully expand our capacity; our dependence on key personnel; general economic and political conditions, including those related to the TFT-LCD industry; possible disruptions in commercial activities caused by natural and human-induced disasters, including terrorist activity and armed conflict; and fluctuations in foreign currency exchange rates. In addition, any financial information contained herewithin is presented in conformity with accounting principles generally accepted in the Republic of China ("ROC GAAP"). Readers should be cautioned that these accounting principles differ in many material respects from accounting principles generally accepted in the United States of America ("US GAAP"). Our release of financial forecasts and forward-looking statements at any particular time does not create any duty of disclosure beyond that which is imposed by law, and we expressly disclaim any obligation to publicly update or revise any forecasts or forward-looking statements, whether as a result of new information, future events or otherwise. Additional information as to these and other factors that may cause actual results to differ materially from AU Optronics' forward-looking statements or some of the major differences between ROC GAAP and US GAAP can be found in AU Optronics' Annual Report on Form 20-F with respect to the year ended December, 2006 filed with the United States Securities and Exchange Commission. |
Consolidated Income Statement 4Q'07(a) 4Q'06 3Q'07(a) QoQ % Net Sales 155,495 100.0% 137,960 100.0% 12.7% 94,646 100.0% Cost of Goods Sold (113,502) (73.0%) (106,168) (77.0%) 6.9% (87,000) (91.9%) Gross Profit 41,993 27.0% 31,792 23.0% 32.1% 7,646 8.1% Operating Expenses (7,212) (4.6%) (5,982) (4.3%) 20.6% (4,819) (5.1%) Operating Income 34,781 22.4% 25,811 18.7% 34.8% 2,827 3.0% Net Non-operating Expenses (1,352) (0.9%) (1,666) (1.2%) (18.9%) (914) (1.0%) Income before Tax 33,429 21.5% 24,144 17.5% 38.5% 1,913 2.0% Net Income 33,092 21.3% 22,571 16.4% 46.6% 1,651 1.7% Attributable to: Equity holders of the parent company 33,006 21.2% 22,530 16.3% 46.5% 1,659 1.8% Minority interest 86 0.1% 41 0.0% 110.8% (8) (0.0%) Net Income 33,092 21.3% 22,571 16.4% 46.6% 1,651 1.7% Basic EPS (NT$)(b) 4.22 2.89 46.2% 0.19 Operating Income + D&A 55,322 35.6% 46,952 34.0% 17.8% 21,829 23.1% Unit Shipments (mn)(c) Large Size Panels 23.2 22.3 4.3% 16.6 Small & Medium Size Panels 48.0 40.7 17.9% 24.5 Amount : NT$ Million Except Per Share Data Unaudited, prepared by AUO on a consolidated basis (a) Effective 2Q07, AUO's consolidated financial statement incorporated Toppan CFI (Taiwan) Co, Ltd (CFI) into consolidated entity (b) Basic EPS was calculated based on the total diluted weighted average outstanding shares of each quarter (7,809m shares in 4Q07, 7,795m shares in 3Q07 and 6,467m shares in 4Q06) by retroactively adjusting to stock dividend and stock bonus (c) Large size refers to panels that are 10 inches and above 3 AUO Proprietary & Confidential |
Consolidated Income Statement Amount : NT$ Million Except Per Share Data FY 2006(a) FY 2007(a) YoY % Net Sales 480,184 100.0% 293,107 100.0% 63.8% Cost of Goods Sold (394,005) (82.1%) (263,256) (89.8%) 49.7% Gross Profit 86,178 17.9% 29,850 10.2% 188.7% Operating Expenses (22,903) (4.8%) (15,634) (5.3%) 46.5% Operating Income 63,275 13.2% 14,216 4.9% 345.1% Net Non-operating Expenses (4,711) (1.0%) (4,016) (1.4%) 17.3% Income before Tax 58,564 12.2% 10,200 3.5% 474.1% Net Income 56,476 11.8% 9,093 3.1% 521.1% Attributable to: Equity holders of the parent company 56,418 11.7% 9,103 3.1% 519.7% Minority interest 58 0.0% (10) (0.0%) Net Income 56,476 11.8% 9,093 3.1% 521.1% Basic EPS (NT$)(b) 7.22 1.41 413.2% Operating Income + D&A 144,980 30.2% 66,976 22.9% 116.5% ROE(c) 21.7% 4.7% 359.8% Unit Shipments (mn)(d) Large Size Panels 80.9 48.8 65.9% Amount : NT$ Million Except Per Share Data Unaudited, prepared by AUO on a consolidated basis (a) Effective 2Q07, AUO's consolidated financial statement incorporated CFI into consolidated entity. AUO completed its merger with QDI on October 1, 2006 (b) Basic EPS was calculated based on total weighted average outstanding shares of 7,809m shares and 6,467m shares in 2007 and 2006, respectively (c) ROE was based on average equity attributable to shareholders of the parent company (d) Large size refers to panels that are 10 inches and above 4 AUO Proprietary & Confidential |
Consolidated Balance Sheet Highlights Amount : NT$ Million Amount : NT$ Million 4Q'07(a) 3Q'07(a) QoQ % 4Q'06 Cash & ST Investment 91,237 41,740 118.6% 45,774 Inventory 35,431 42,720 (17.1%) 42,316 Short Term Debt(b) 35,722 42,501 (16.0%) 45,619 Long Term Debt 142,016 154,021 (7.8%) 179,389 Equity 299,166 263,586 13.5% 231,076 Total Assets 615,806 588,968 4.6% 578,126 Inventory Turnover (Days)(c) 31 38 44 Debt to Equity 59.4% 74.6% 97.4% Net Debt to Equity 29.4% 59.4% 78.4% - Unaudited, prepared by AUO on a consolidated basis (a) Effective 2Q07, AUO's consolidated financial statement incorporated CFI into consolidated entity (b) Short term debt refers to all interest bearing debt maturing within one year (c) Calculated by dividing the average inventory into the annualized cost of goods sold during such period, then multiplying by 365 days 5 AUO Proprietary & Confidential |
Consolidated Cash Flow Highlights 4Q'07(a) 3Q'07(a) QoQ FY2007(a) From Operating Activities 75,722 43,384 32,337 156,924 Net Profit 33,092 22,571 10,521 56,476 Depreciation & Amortization 20,541 21,141 (600) 81,706 Net Change in Working Capital 23,756 120 23,637 20,080 From Investing Activities (9,815) (12,496) 2,682 (67,724) Capital Expenditure (10,197) (11,490) 1,293 (65,137) From Financing Activities (16,543) (10,687) (5,856) (44,817) Net Change in Debt (16,633) (8,919) (7,714) (43,591) Net Change in Cash(b) 49,853 20,002 29,851 45,964 - Unaudited, prepared by AUO on a consolidated basis (a) Effective 2Q07, AUO's consolidated financial statement incorporated CFI into consolidated entity (b) In addition to cash generated from operating, investing and financing activities, net change in cash also included effect on change of consolidated entities and effect on currency exchange of foreign subsidiaries 6 AUO Proprietary & Confidential |
Consolidated Revenues by Application 42% 34% 31% 30% 28% 24% 28% 21% 19% 18% 17% 8% 9% 9% 36% 35% 39% 47%42% 18%16% 3% 3% 4%3% 3% 3% 11% 9%10% 0% 2006 1Q07 2Q07 3Q07 4Q07 2007 TV Monitor Notebook General Display & Others AV / MD - Unaudited, prepared by AUO on a consolidated basis 7 AUO Proprietary & Confidential |
Large Panel - ASP by Unit PC-ASP/unit TV-ASP/unit Large Panel-ASP/unit ASP (US$) $117 $105 $110 $122 $126 $324 $305 $301 $334 $339 $158 $141 $151 $173 $187 $0 $100 $200 $300 $400 $500 - Unaudited, prepared by AUO on a consolidated basis - Large size refers to panels that are 10 inches and above - Blended ASP in US$ was translated from NT$ based on average exchange rates announced by Directorate General of Customs, ROC Ministry of Finance of each respective quarter 8 AUO Proprietary & Confidential |
Consolidated Shipments & ASP by Area (K m2) (US$) 1,965 1,858 2,425 3,050 3,441 $1,468 $1,310 $1,325 $1,378 $1,387 4Q06 1Q07 2Q07 3Q07 4Q07 $2,000 -$1,000 $0 $1,000 $2,000 Shipments in square meter (K) ASP per square meter - Unaudited, prepared by AUO on a consolidated basis - ASP per square meter in US$ was translated from NT$ based on the noon buying rate of each respective quarter 9 AUO Proprietary & Co |
Consolidated Small & Medium Panel Shipments & Revenues Revenues Unit (mn) (NT$bn) 48.0 22.1 32.2 40.7 24.5 $7.6 $6.5 $8.3 $11.2 $14.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 4Q06 1Q07 2Q07 3Q07 4Q07 nit (mn) $0.0 $3.0 $6.0 $9.0 $12.0 $15.0 Shipments (mn) Revenues (NT$bn) - Unaudited, prepared by AUO on a consolidated basis - Small & Medium size refers to panels that are under 10 inches 10 AUO Proprietary & Confidential |
Capacity by Fab 3A (G3.5) 610 x 720 40,000 40,000 3B (G3.5) 610 x 720 20,000 LTPS 20,000 LTPS 3C (G3.5) 600 x 720 60,000 60,000 3D (G3.5) 620 x 750 25,000 30,000 4A (G4.0) 680 x 880 60,000 60,000 5A (G5.0) 1100 x 1250 50,000 50,000 5B (G5.0) 1100 x 1300 70,000 70,000 5C (G5.0) 1100 x 1300 120,000 120,000 5D (G5.0) 1100 x 1300 70,000 70,000 6A (G6.0) 1500 x 1850 120,000 120,000 6B (G6.0) 1500 x 1850 90,000 90,000 7A (G7.5) 1950 x 2250 60,000 60,000 - Capacity based on monthly glass substrate input 11 AUO Proprietary & Con |
www.auo.com ir@auo.com 12 AUO Proprietary & Confidential |
AU
OPTRONICS
CORP. |
CONSOLIDATED
BALANCE
SHEET |
December
31, 2007 and
2006 |
(Expressed
in Millions of New Taiwan Dollars (NTD) and US Dollars
(USD)) |
December
31,
2007 |
December
31,
2006 |
YoY |
||||||||||||||||||||||||||
ASSETS |
USD |
NTD |
% |
NTD |
% |
Change |
% |
|||||||||||||||||||||
Cash
and Cash
Equivalents |
2,772 |
89,890 |
14.6 |
43,926 |
7.6 |
45,964 |
104.6 |
|||||||||||||||||||||
Available-for-Sale
Financial
Assets - Current |
42 |
1,347 |
0.2 |
1,849 |
0.3 |
(502 | ) | (27.1 | ) | |||||||||||||||||||
Notes
&
Accounts
Receivables |
2,341 |
75,911 |
12.3 |
57,831 |
10.0 |
18,080 |
31.3 |
|||||||||||||||||||||
Other
Current Financial
Assets |
77 |
2,512 |
0.4 |
1,113 |
0.2 |
1,399 |
125.7 |
|||||||||||||||||||||
Inventories |
1,093 |
35,431 |
5.8 |
42,316 |
7.3 |
(6,885 | ) | (16.3 | ) | |||||||||||||||||||
Other
Current
Assets |
394 |
12,788 |
2.1 |
5,709 |
1.0 |
7,079 |
124.0 |
|||||||||||||||||||||
Total
Current
Assets |
6,718 |
217,878 |
35.4 |
152,743 |
26.4 |
65,136 |
42.6 |
|||||||||||||||||||||
Long-term
Investments |
197 |
6,382 |
1.0 |
12,396 |
2.1 |
(6,014 | ) | (48.5 | ) | |||||||||||||||||||
Fixed
Assets |
18,279 |
592,779 |
96.3 |
523,252 |
90.5 |
69,528 |
13.3 |
|||||||||||||||||||||
Less
Accumulated
Depreciation |
(7,060 | ) | (228,944 | ) | (37.2 | ) | (141,701 | ) | (24.5 | ) | (87,243 | ) | 61.6 |
|||||||||||||||
Net
Fixed
Assets |
11,219 |
363,835 |
59.1 |
381,551 |
66.0 |
(17,716 | ) | (4.6 | ) | |||||||||||||||||||
Other
Assets |
854 |
27,710 |
4.5 |
31,437 |
5.4 |
(3,726 | ) | (11.9 | ) | |||||||||||||||||||
Total
Assets |
18,989 |
615,806 |
100.0 |
578,126 |
100.0 |
37,680 |
6.5 |
LIABILITIES |
Short-term
Borrowings |
4 |
137 |
0.0 |
3,729 |
0.6 |
(3,593 | ) | (96.3 | ) | |||||||||||||||||||
Accounts
Payable |
2,978 |
96,577 |
15.7 |
76,234 |
13.2 |
20,343 |
26.7 |
|||||||||||||||||||||
Current
Installments of Long-term
Borrowings |
1,097 |
35,585 |
5.8 |
41,890 |
7.2 |
(6,305 | ) | (15.1 | ) | |||||||||||||||||||
Current
Financial
Liabilities |
10 |
319 |
0.1 |
507 |
0.1 |
(188 | ) | (37.1 | ) | |||||||||||||||||||
Other
Current
Liabilities |
1,292 |
41,903 |
6.8 |
44,957 |
7.8 |
(3,054 | ) | (6.8 | ) | |||||||||||||||||||
Total
Current
Liabilities |
5,381 |
174,521 |
28.3 |
167,317 |
28.9 |
7,204 |
4.3 |
|||||||||||||||||||||
Long-term
Borrowings |
3,690 |
119,670 |
19.4 |
151,829 |
26.3 |
(32,159 | ) | (21.2 | ) | |||||||||||||||||||
Bonds
Payable |
689 |
22,345 |
3.6 |
27,560 |
4.8 |
(5,215 | ) | (18.9 | ) | |||||||||||||||||||
Other
Long-term
Liabilities |
3 |
103 |
0.0 |
344 |
0.1 |
(241 | ) | (70.1 | ) | |||||||||||||||||||
Total
Liabilities |
9,764 |
316,639 |
51.4 |
347,050 |
60.0 |
(30,410 | ) | (8.8 | ) |
SHAREHOLDERS'
EQUITY |
Common
Stock |
2,411 |
78,177 |
12.7 |
75,734 |
13.1 |
2,443 |
3.2 |
|||||||||||||||||||||
Capital
Collected In
Advance |
15 |
475 |
0.1 |
0 |
0.0 |
475 |
- |
|||||||||||||||||||||
Capital
Surplus |
3,509 |
113,807 |
18.5 |
110,680 |
19.1 |
3,128 |
2.8 |
|||||||||||||||||||||
Retained
Earnings |
2,977 |
96,530 |
15.7 |
43,992 |
7.6 |
52,538 |
119.4 |
|||||||||||||||||||||
Cumulative
Translation
Adjustments |
32 |
1,050 |
0.2 |
306 |
0.1 |
744 |
243.3 |
|||||||||||||||||||||
Unrealized
Gain/Loss on Financial
Products |
3 |
86 |
0.0 |
27 |
0.0 |
59 |
216.4 |
|||||||||||||||||||||
Deferred
Compensation
Cost |
0 |
0 |
0.0 |
(4 | ) | 0.0 |
4 |
- |
||||||||||||||||||||
Minority
Interests |
279 |
9,041 |
1.5 |
342 |
0.1 |
8,699 |
2,543.4 |
|||||||||||||||||||||
Total
Shareholders'
Equity |
9,225 |
299,166 |
48.6 |
231,076 |
40.0 |
68,090 |
29.5 |
|||||||||||||||||||||
Total
Liabilities &
Shareholders' Equity |
18,989 |
615,806 |
100.0 |
578,126 |
100.0 |
37,680 |
6.5 |
Note: | (1) |
Unaudited, prepared by AUO based on ROC GAAP |
(2) |
Amounts
in
New Taiwan dollars were translated into US dollars at the exchange
rate of
NTD 32.43 per USD as of December 31,
2007 |
AU
OPTRONICS
CORP. |
CONSOLIDATED
INCOME
STATEMENT |
For
the Three Months Ended
December 31, 2007 and 2006 and September 30,
2007 |
(Expressed
in Millions of New Taiwan Dollars (NTD) and US Dollars (USD) except
for
per share amounts and shares
outstanding) |
Year
over Year
Comparison |
Sequential
Comparison |
|||||||||||||||||||||||||||||||||||||||
4Q
2007 |
4Q
2007 |
|||||||||||||||||||||||||||||||||||||||
USD |
NTD |
%
of
Sales |
4Q
2006
NTD |
YoY
Chg
%
|
USD |
NTD |
%
of
Sales |
3Q
2007
NTD
|
QoQ
Chg
%
|
|||||||||||||||||||||||||||||||
Net
Sales |
4,795 |
155,495 |
100.0 |
94,646 |
64.3 |
4,795 |
155,495 |
100.0 |
137,960 |
12.7 |
||||||||||||||||||||||||||||||
Cost
of Goods
Sold |
3,500 |
113,502 |
73.0 |
87,000 |
30.5 |
3,500 |
113,502 |
73.0 |
106,168 |
6.9 |
||||||||||||||||||||||||||||||
Gross
Profit |
1,295 |
41,993 |
27.0 |
7,646 |
449.2 |
1,295 |
41,993 |
27.0 |
31,792 |
32.1 |
Operating
Expenses |
||||||||||||||||||||||||||||||||||||||||
SG&A |
156 |
5,062 |
3.3 |
3,651 |
38.6 |
156 |
5,062 |
3.3 |
4,736 |
6.9 |
||||||||||||||||||||||||||||||
R&D |
66 |
2,150 |
1.4 |
1,168 |
84.1 |
66 |
2,150 |
1.4 |
1,246 |
72.5 |
||||||||||||||||||||||||||||||
222 |
7,212 |
4.6 |
4,819 |
49.7 |
222 |
7,212 |
4.6 |
5,982 |
20.6 |
|||||||||||||||||||||||||||||||
Operating
Income |
1,072 |
34,781 |
22.4 |
2,827 |
1,130.3 |
1,072 |
34,781 |
22.4 |
25,811 |
34.8 |
||||||||||||||||||||||||||||||
Net
Non-Operating Expenses |
(42 | ) | (1,352 | ) | (0.9 | ) | (914 | ) | 48.0 |
(42 | ) | (1,352 | ) | (0.9 | ) | (1,666 | ) | (18.9 | ) | |||||||||||||||||||||
Income
before
Income Tax |
1,031 |
33,429 |
21.5 |
1,913 |
1,647.0 |
1,031 |
33,429 |
21.5 |
24,144 |
38.5 |
||||||||||||||||||||||||||||||
Income
Tax
Expense |
(10 | ) | (336 | ) | (0.2 | ) | (263 | ) | 28.0 |
(10 | ) | (336 | ) | (0.2 | ) | (1,573 | ) | (78.6 | ) | |||||||||||||||||||||
Net
Income |
1,020 |
33,092 |
21.3 |
1,651 |
1,904.8 |
1,020 |
33,092 |
21.3 |
22,571 |
46.6 |
Equity
Holders
of
The
Parent
Company |
1,018 |
33,006 |
21.2 |
1,659 |
1,889.7 |
1,018 |
33,006 |
21.2 |
22,530 |
46.5 |
||||||||||||||||||||||||||||||
Minority
Interest |
3 |
86 |
0.1 |
(8 | ) | - |
3 |
86 |
0.1 |
41 |
110.8 |
|||||||||||||||||||||||||||||
Net
Income |
1,020 |
33,092 |
21.3 |
1,651 |
1,904.8 |
1,020 |
33,092 |
21.3 |
22,571 |
46.6 |
||||||||||||||||||||||||||||||
Basic
Earnings
Per Share |
0.13 |
4.22 |
0.19 |
0.13 |
4.22 |
2.89 |
||||||||||||||||||||||||||||||||||
Basic
Earnings
Per ADR(3) |
1.30 |
42.21 |
1.86 |
1.30 |
42.21 |
28.87 |
||||||||||||||||||||||||||||||||||
Weighted
Average Number
of
Shares
Outstanding (Million) |
7,809 |
6,467 |
7,809 |
7,795 |
Note: | (1) | Unaudited, prepared by AUO based on ROC GAAP |
(2) | Amounts
in
New Taiwan dollars were translated into US dollars at the exchange
rate of
NT$32.43 per USD as of December 31, 2007 |
|
(3) | 1 ADR equals 10 common shares |
Year
over Year
Comparison |
||||||||||||||||||||
2007 |
||||||||||||||||||||
USD |
NTD |
%
of
Sales
|
2006
NTD
|
YoY
Chg
%
|
||||||||||||||||
Net
Sales |
14,807 |
480,184 |
100.0 |
293,107 |
63.8 |
|||||||||||||||
Cost
of Goods
Sold |
12,149 |
394,005 |
82.1 |
263,256 |
49.7 |
|||||||||||||||
Gross
Profit |
2,657 |
86,178 |
17.9 |
29,850 |
188.7 |
|||||||||||||||
Operating
Expenses |
||||||||||||||||||||
SG&A |
525 |
17,033 |
3.5 |
10,871 |
56.7 |
|||||||||||||||
R&D |
181 |
5,871 |
1.2 |
4,763 |
23.3 |
|||||||||||||||
706 |
22,903 |
4.8 |
15,634 |
46.5 |
||||||||||||||||
Operating
Income |
1,951 |
63,275 |
13.2 |
14,216 |
345.1 |
|||||||||||||||
Net
Non-Operating
Expenses |
(145 | ) | (4,711 | ) | (1.0 | ) | (4,016 | ) | 17.3 |
|||||||||||
Income
before Income
Tax |
1,806 |
58,564 |
12.2 |
10,200 |
474.1 |
|||||||||||||||
Income
Tax
Expense |
(64 | ) | (2,088 | ) | (0.4 | ) | (1,068 | ) | 95.4 |
|||||||||||
Changes
in Ac counting
Principles |
0 |
0 |
0.0 |
(39 | ) | |||||||||||||||
Net
Income |
1,741 |
0
56,47 |
11.8 |
9,093 |
521.1 |
|||||||||||||||
Attributable
to: |
||||||||||||||||||||
Equity
Holders of The
Parent
Company |
1,740 |
56,4186 |
11.7 |
9,093 |
519.7 |
|||||||||||||||
Minority
Interest |
2 |
58 |
0.0 |
(10 | ) | -- |
||||||||||||||
Net
Income |
1,741 |
56,476 |
11.8 |
9,093 |
521.1 |
|||||||||||||||
Basic
Earnings Per Share |
0.22 |
7.22 |
1.41 |
|||||||||||||||||
Basic
Earnings Per ADR(3) |
2.23 |
72.24 |
1.41 |
|||||||||||||||||
Weighted
Average Number of Shares
Outstanding (Million) |
7,809 |
6,467 |
Note: |
(1) |
Unaudited,
prepared by AUO based on ROC GAAP |
||||||
(2) |
Amounts
in
New Taiwan dollars were translated into US dollars at the exchange
rate of
NT$32.43 per USD as of December 31, 2007 |
|||||||
(3) |
1
ADR
equals 10 common shares |
AU
OPTRONICS
CORP. |
UNCONSOLIDATED
BALANCE
SHEET |
December
31, 2007 and
2006 |
(Expressed
in Millions of New Taiwan Dollars (NTD) and US Dollars
(USD) ) |
December
31,
2007 |
December 31, 2006 | YoY |
||||||||||||||||||||||||||
ASSETS |
USD |
NTD |
% |
NTD |
% |
Change |
%
|
|||||||||||||||||||||
Cash
and Cash
Equivalents |
2,483 |
80,532 |
13.9 |
41,042 |
7.4 |
39,490 |
96.2 |
|||||||||||||||||||||
Available-for-Sale
Financial Assets - Current |
42 |
1,347 |
0.2 |
1,842 |
0.3 |
(495 | ) | (26.9 | ) | |||||||||||||||||||
Notes
&
Accounts Receivables |
2,350 |
76,216 |
13.1 |
58,279 |
10.5 |
17,937 |
30.8 |
|||||||||||||||||||||
Other
Current
Financial Assets |
21 |
687 |
0.1 |
1,017 |
0.2 |
(331 | ) | (32.5 | ) | |||||||||||||||||||
Inventories |
997 |
32,317 |
5.6 |
37,168 |
6.7 |
(4,851 | ) | (13.1 | ) | |||||||||||||||||||
Other
Current
Assets |
350 |
11,343 |
2.0 |
4,606 |
0.8 |
6,736 |
146.2 |
|||||||||||||||||||||
Total
Current Assets |
6,242 |
202,442 |
34.9 |
143,954 |
26.0 |
58,487 |
40.6 |
|||||||||||||||||||||
Long-term
Investments |
907 |
29,417 |
5.1 |
23,618 |
4.3 |
5,799 |
24.6 |
|||||||||||||||||||||
Fixed
Assets |
16,152 |
523,810 |
90.3 |
488,577 |
88.2 |
35,233 |
7.2 |
|||||||||||||||||||||
Less
Accumulated Depreciation |
(6,206 | ) | (201,269 | ) | (34.7 | ) | (133,189 | ) | (24.0 | ) | (68,080 | ) | 51.1 |
|||||||||||||||
Net
Fixed Assets |
9,946 |
322,540 |
55.6 |
355,388 |
64.1 |
(32,847 | ) | (9.2 | ) | |||||||||||||||||||
Other
Assets |
794 |
25,749 |
4.4 |
31,165 |
5.6 |
(5,417 | ) | (17.4 | ) | |||||||||||||||||||
Total
Assets |
17,889 |
580,148 |
100.0 |
554,126 |
100.0 |
26,022 |
4.7 |
LIABILITIES |
||||||||||||||||||||||||||||
Accounts
Payable |
2,994 |
97,081 |
16.7 |
72,007 |
13.0 |
25,074 |
34.8 |
|||||||||||||||||||||
Current
Installments of Long-term Borrowings |
970 |
31,462 |
5.4 |
37,792 |
6.8 |
(6,330 | ) | (16.7 | ) | |||||||||||||||||||
Current
Financial Liabilities |
10 |
319 |
0.1 |
507 |
0.1 |
(188 | ) | (37.1 | ) | |||||||||||||||||||
Other
Current
Liabilities |
1,045 |
33,895 |
5.8 |
41,769 |
7.5 |
(7,873 | ) | (18.8 | ) | |||||||||||||||||||
Total
Current Liabilities |
5,019 |
162,757 |
28.1 |
152,074 |
27.4 |
10,684 |
7.0 |
|||||||||||||||||||||
Long-term
Borrowings |
3,233 |
104,830 |
18.1 |
143,421 |
25.9 |
(38,591 | ) | (26.9 | ) | |||||||||||||||||||
Bonds
Payable |
689 |
22,345 |
3.9 |
27,560 |
5.0 |
(5,215 | ) | (18.9 | ) | |||||||||||||||||||
Other
Long-term Liabilities |
3 |
90 |
0.0 |
336 |
0.1 |
(246 | ) | (73.3 | ) | |||||||||||||||||||
Total
Liabilities |
8,943 |
290,023 |
50.0 |
323,391 |
58.4 |
(33,369 | ) | (10.3 | ) |
SHAREHOLDERS'
EQUITY |
||||||||||||||||||||||||||||
Common
Stock |
2,411 |
78,177 |
13.5 |
75,734 |
13.7 |
2,443 |
3.2 |
|||||||||||||||||||||
Capital
Collected In Advance |
15 |
475 |
0.1 |
0 |
0.0 |
475 |
- |
|||||||||||||||||||||
Capital
Surplus |
3,509 |
113,807 |
19.6 |
110,680 |
20.0 |
3,128 |
2.8 |
|||||||||||||||||||||
Retained
Earnings |
2,977 |
96,530 |
16.6 |
43,992 |
7.9 |
52,538 |
119.4 |
|||||||||||||||||||||
Cumulative
Translation Adjustments |
32 |
1,050 |
0.2 |
306 |
0.1 |
744 |
243.3 |
|||||||||||||||||||||
Unrealized
Gain/Loss on Financial Products |
3 |
86 |
0.0 |
27 |
0.0 |
59 |
216.4 |
|||||||||||||||||||||
Deferred
Compensation Cost |
0 |
0 |
0.0 |
(4 | ) | 0.0 |
4 |
- |
||||||||||||||||||||
Total
Shareholders' Equity |
8,946 |
290,125 |
50.0 |
230,734 |
41.6 |
59,391 |
25.7 |
|||||||||||||||||||||
Total
Liabilities & Shareholders' Equity |
17,889 |
580,148 |
100.0 |
554,126 |
100.0 |
26,022 |
4.7 |
Note: |
(1) |
Unaudited,
prepared by AUO based on ROC GAAP (2) Amounts in New Taiwan dollars
were
translated into US dollars at the exchange rate of NTD 32.43 per
USD as of
December 31, 2007 |
(2) |
Amounts in New Taiwan dollars were translated into US dollars at the exchange rate of NTD 32.43 per USD as of December 31, 2007 |
2007 |
2006 |
|||||||||||
USD |
NTD |
NTD
|
||||||||||
Cash
Flows from Operating
Activities: |
||||||||||||
Net
Income |
1,741 |
56,476 |
9,093 |
|||||||||
Depreciation
&
Amortization |
2,519 |
81,706 |
52,760 |
|||||||||
Provision
for Inventory
Devaluation |
11 |
362 |
3,309 |
|||||||||
Investment
Loss(Gain) under Equity
Method |
(6 | ) | (201 | ) | 1,702 |
|||||||
Disposal
Gain on Long-term
Investments |
(1 | ) | (25 | ) | (25 | ) | ||||||
Changes
in Working Capital &
Others |
574 |
18,607 |
1,688 |
|||||||||
Net
Cash Provided by Operating
Activities |
4,839 |
156,924 |
68,527 |
|||||||||
Cash
Flows from Investing
Activities: |
||||||||||||
Proceeds from Disposal of AFS
Investments
|
0 |
8 |
(0 | ) | ||||||||
Cash
Refund from Capital-Reduction
of AFS Investments
|
6 |
201 |
0 |
|||||||||
Acquisition
of Property, Plant and
Equipment
|
(2,009 | ) | (65,137 | ) | (87,247 | ) | ||||||
Proceeds
from Disposal of
Property, Plant and Equipment
|
3 |
107 |
280 |
|||||||||
Proceeds
from Disposal of Idle
Assets
|
1 |
31 |
0 |
|||||||||
Increase
in Long-term
Investments
|
(37 | ) | (1,209 | ) | (8,383 | ) | ||||||
Proceeds
from Disposal of
Long-term Investments
|
1 |
40 |
102 |
|||||||||
Decrease(Increase)
in Restricted
Cash in Banks
|
0 |
10 |
(11 | ) | ||||||||
Increase
in Deferred Assets and
Intangible Assets
|
(63 | ) | (2,030 | ) | (2,489 | ) | ||||||
Decrease
in Other
Assets
|
8 |
255 |
49 |
|||||||||
Net
Cash Used in Investing
Activities
|
(2,088 | ) | (67,724 | ) | (97,700 | ) | ||||||
Cash
Flows from Financing
Activities: |
||||||||||||
Decrease
in Short-term
Borrowings |
(111 | ) | (3,593 | ) |
(1,619 | ) | ||||||
Increase
in Guarantee
Deposits
|
0 |
3 |
3 |
|||||||||
Increase(Decrease)
in Long-term
Borrowings and Bonds Payable
|
(1,233 | ) | (39,998 | ) | 36,038 |
|||||||
Directors'
and Supervisors'
Remuneration and Employees' Compensation
|
(9 | ) | (276 | ) | (401 | ) | ||||||
Cash
Dividends
|
(47 | ) | (1,515 | ) | (1,749 | ) | ||||||
Employee
Stock Options
Exercised
|
4 |
126 |
9 |
|||||||||
Change
in Minority
Interest
|
13 |
436 |
270 |
|||||||||
Net
Cash Provided(Used) by
Financing Activities
|
(1,382 | ) | (44,817 | ) | 32,551 |
|||||||
Cash Proceeds from QDI and CFI Acquisition | 49 |
1,604 |
14,399 |
|||||||||
Effect
of Exchange Rate Change on
Cash |
(1 | ) | (23 | ) | (115 | ) | ||||||
Net
Increase in Cash and Cash
Equivalents
|
1,417 |
45,964 |
17,662 |
|||||||||
Cash
and Cash Equivalents at
Beginning of Period
|
1,354 |
43,926 |
26,263 |
|||||||||
Cash
and Cash Equivalents at End
of Period
|
2,772 |
89,890 |
43,926 |
Note: |
(1) |
Unaudited,
prepared by AUO based on ROC GAAP |
(2) |
Amounts
in
New Taiwan dollars were translated into US dollars at the exchange
rate of
NTD 32.43 per USD as of December 31,
2007 |
Year
over Year Comparison |
Sequential
Comparison |
|||||||||||||||||||||||||||||||||||||||
4Q
2007 |
4Q
2007 |
|||||||||||||||||||||||||||||||||||||||
USD |
NTD |
%
of
Sales |
4Q
2006
NTD |
YoY
Chg
% |
USD |
NTD
|
%
of
Sales |
3Q
2007
NTD
|
QoQ
Chg
%
|
|||||||||||||||||||||||||||||||
Net
Sales |
4,787 |
155,254 |
100.0 |
94,601 |
64.1 |
4,787 |
155,254 |
100.0 |
137,850 |
12.6 |
||||||||||||||||||||||||||||||
Cost
of Goods
Sold |
3,518 |
114,104 |
73.5 |
87,701 |
30.1 |
3,518 |
114,104 |
73.5 |
107,933 |
5.7 |
||||||||||||||||||||||||||||||
Gross
Profit |
1,269 |
41,151 |
26.5 |
6,900 |
496.4 |
1,269 |
41,151 |
26.5 |
29,917 |
37.6 |
Operating
Expenses |
||||||||||||||||||||||||||||||||||||||||
SG&A |
133 |
4,316 |
2.8 |
3,182 |
35.6 |
133 |
4,316 |
2.8 |
3,964 |
8.9 |
||||||||||||||||||||||||||||||
R&D |
66 |
2,129 |
1.4 |
1,160 |
83.6 |
66 |
2,129 |
1.4 |
1,226 |
73.7 |
||||||||||||||||||||||||||||||
199 |
6,445 |
4.2 |
4,342 |
48.4 |
199 |
6,445 |
4.2 |
5,190 |
24.2 |
|||||||||||||||||||||||||||||||
Operating
Income |
1,070 |
34,706 |
22.4 |
2,558 |
1,256.7 |
1,070 |
34,706 |
22.4 |
24,727 |
40.4 |
||||||||||||||||||||||||||||||
Net
Non-Operating Expenses |
(43 | ) | (1,390 | ) | (0.9 | ) | (667 | ) | 108.2 |
(43 | ) | (1,390 | ) | (0.9 | ) | (658 | ) | 111.3 |
||||||||||||||||||||||
Income
before
Income Tax |
1,027 |
33,317 |
21.5 |
1,891 |
1,662.0 |
1,027 |
33,317 |
21.5 |
24,069 |
38.4 |
||||||||||||||||||||||||||||||
Income
Tax
Expense |
(10 | ) | (311 | ) | (0.2 | ) | (232 | ) | 34.0 |
(10 | ) | (311 | ) | (0.2 | ) | (1,539 | ) | (79.8 | ) | |||||||||||||||||||||
Net
Income |
1,018 |
33,006 |
21.3 |
1,659 |
1,889.7 |
1,018 |
33,006 |
21.3 |
22,530 |
46.5 |
||||||||||||||||||||||||||||||
Basic
Earnings
Per Share |
0.13 |
4.22 |
0.19 |
0.13 |
4.22 |
2.89 |
||||||||||||||||||||||||||||||||||
Basic
Earnings
Per ADR(3) |
1.30 |
42.21 |
1.86 |
1.30 |
42.21 |
28.87 |
||||||||||||||||||||||||||||||||||
Weighted
Average Number of
Shares
Outstanding (Million) |
7,809 | 6,467 |
7,809 | 7,795 |
Note: |
(1) |
Unaudited, prepared by AUO based on ROC GAAP |
(2) |
Amounts in New Taiwan dollars were translated into US dollars at the exchange rate of NT$32.43 per USD as of December 31, 2007 | |
(3) |
1 ADR equals 10 common shares |
2007 |
2006 |
|||||||||||
USD |
NTD |
NTD |
||||||||||
Cash
Flows from Operating
Activities: |
||||||||||||
Net
Income |
1,771 |
57,418 |
9,103 |
|||||||||
Depreciation
&
Amortization |
2,273 |
73,706 |
49,549 |
|||||||||
Provision(Reverse)
for Inventory
Devaluation |
(8 | ) | (271 | ) | 2,957 |
|||||||
Investment
Loss (Gain) under
Equity Method |
(34 | ) | (1,110 | ) | 974 |
|||||||
Changes
in Working Capital &
Others |
500 |
16,216 |
(1,556 | ) | ||||||||
Net
Cash Provided by Operating
Activities |
4,501 |
145,959 |
61,027 |
|||||||||
Cash
Flows from Investing
Activities: |
||||||||||||
Cash
Refund from Capital-Reduction
of AFS Investments |
6 |
201 |
0 |
|||||||||
Acquisition
of Property, Plant and
Equipment |
(1,661 | ) | (53,881 | ) | (76,965 | ) | ||||||
Proceeds
from Disposal of
Property, Plant and Equipment |
1 |
47 |
32 |
|||||||||
Proceeds
from Disposal of Idle
Assets |
1 |
31 |
0 |
|||||||||
Increase
in Long-term
Investments |
(111 | ) | (3,612 | ) | (11,423 | ) | ||||||
Decrease(Increase)
in Restricted
Cash in Banks |
0 |
10 |
(11 | ) | ||||||||
Increase
in Deferred Assets and
Intangible Assets |
(59 | ) | (1,898 | ) | (1,740 | ) | ||||||
Decrease
in Other
Assets |
7 |
215 |
51 |
|||||||||
Net
Cash Used in Investing
Activities |
(1,816 | ) | (58,888 | ) | (90,057 | ) | ||||||
Cash
Flows from Financing
Activities: |
||||||||||||
Increase(Decrease)
in Guarantee
Deposits |
(0 | ) | (2 | ) | 1 |
|||||||
Increase(Decrease)
in Long-term
Borrowings and Bonds Payable |
(1,421 | ) | (46,096 | ) | 33,546 |
|||||||
Directors'
and Supervisors'
Remuneration and Employees' Compensation |
(9 | ) | (276 | ) | (401 | ) | ||||||
Cash
Dividends |
(47 | ) | (1,515 | ) | (1,749 | ) | ||||||
Employee
Stock Options
Exercised |
4 |
126 |
9 |
|||||||||
Net
Cash Provided(Used) by
Financing Activities |
(1,473 | ) | (47,763 | ) | 31,405 |
|||||||
Cash
Proceeds from QDI
Acquisition |
0 |
0 |
14,218 |
|||||||||
Effect
of Exchange Rate Change on
Cash |
6 |
182 |
(219 | ) | ||||||||
Net
Increase in Cash and Cash
Equivalents |
1,218 |
39,490 |
16,374 |
|||||||||
Cash
and Cash Equivalents at
Beginning of Period |
1,266 |
41,042 |
24,667 |
|||||||||
Cash
and Cash Equivalents at End
of Period |
2,483 |
80,532 |
41,042 |
Note: |
(1) |
Unaudited,
prepared by AUO based on ROC GAAP |
(2) |
Amounts
in
New Taiwan dollars were translated into US dollars at the exchange
rate of
NTD 32.43 per USD as of December 31,
2007 |