Quarterly
Annual
| Unit: USD | 2025-10-29 | 2025-07-30 | 2025-04-23 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-09-30 | 2019-03-30 | 2018-09-30 | 2018-06-30 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-05-04 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-11-17 | 2010-09-27 | 2010-04-30 | 2009-11-06 | 2009-09-08 | 2009-05-04 | 2008-09-17 | 2008-06-06 | 2007-11-16 | 2007-09-19 | 2007-05-18 | 2006-11-15 | 2006-09-15 | 2005-11-16 | 2005-09-16 | 2005-05-19 | 2003-06-27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before tax | 34,144,456,000 | 19,500,549,000 | 9,346,571,000 | 45,705,399,000 | 29,141,211,000 | 12,720,884,000 | 56,262,347,000 | 37,613,947,000 | 19,128,451,000 | 81,571,096,000 | 49,225,388,000 | 23,647,874,000 | 43,629,300,000 | 24,177,440,000 | 10,983,069,000 | 16,692,449,000 | 7,485,893,000 | 821,876,000 | 793,794,000 | -350,105,000 | 4,771,170,000 | 3,942,647,000 | 6,049,263,000 | 3,183,797,000 | 1,067,445,000 | 3,780,146,000 | 1,829,504,000 | 30,089,000 | 10,925,697,000 | 9,534,506,000 | 4,354,110,000 | 5,145,646,000 | 1,291,583,000 | 13,279,287,000 | 7,542,695,000 | |||||||||||||||||||||||
adjustments to reconcile net income before tax to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 41,534,788,000 | 27,227,474,000 | 13,426,861,000 | 32,802,022,000 | 20,742,887,000 | 10,257,846,000 | 27,804,544,000 | 18,508,261,000 | 9,222,348,000 | 31,536,365,000 | 21,035,687,000 | 10,656,479,000 | 33,109,026,000 | 22,097,938,000 | 11,135,846,000 | 34,897,228,000 | 23,418,290,000 | 11,835,439,000 | 23,628,447,000 | 11,906,595,000 | 38,056,356,000 | 25,586,168,000 | 38,266,689,000 | 25,278,241,000 | 12,724,140,000 | 36,911,721,000 | 24,575,849,000 | 12,095,554,000 | 32,126,194,000 | 21,033,063,000 | 10,310,797,000 | 18,971,528,000 | 9,450,230,000 | 28,070,597,000 | 9,455,685,000 | 25,829,312,000 | 16,801,644,000 | 8,286,929,000 | 23,628,492,000 | 15,554,508,000 | 7,620,946,000 | 22,890,012,000 | 15,585,431,000 | 7,976,343,000 | 25,508,085,000 | 17,297,797,000 | 8,753,552,000 | 18,906,807,000 | 9,227,891,000 | 27,061,096,000 | 17,766,348,000 | 8,857,189,000 | 32,955,266,000 | 22,717,399,000 | 34,064,535,000 | 22,080,111,000 | 10,290,626,000 | 8,845,036,000 |
amortization | 2,094,182,000 | 1,406,668,000 | 701,281,000 | 1,902,923,000 | 1,259,839,000 | 627,800,000 | 1,958,175,000 | 1,326,196,000 | 680,441,000 | 2,155,939,000 | 1,461,320,000 | 733,034,000 | 2,148,681,000 | 1,406,214,000 | 697,629,000 | 2,017,807,000 | 1,327,192,000 | 661,620,000 | 936,358,000 | 473,302,000 | 1,578,412,000 | 1,075,355,000 | 1,605,261,000 | 1,106,978,000 | 567,998,000 | 1,695,440,000 | 1,129,817,000 | 569,849,000 | 1,407,684,000 | 909,268,000 | 437,399,000 | 827,380,000 | 400,083,000 | 793,828,000 | 169,320,000 | 521,840,000 | 319,667,000 | 149,612,000 | 331,393,000 | 222,519,000 | 108,276,000 | 420,289,000 | 285,499,000 | 141,236,000 | 519,495,000 | 362,547,000 | 181,315,000 | 664,664,000 | 377,462,000 | 1,020,200,000 | 637,484,000 | 335,061,000 | 1,335,126,000 | 921,607,000 | 1,721,927,000 | 1,111,695,000 | 414,499,000 | 318,977,000 |
expected credit impairment gains | -2,406,000 | -2,404,000 | -2,406,000 | -69,133,000 | -69,254,000 | -45,530,000 | -38,586,000 | -945,000 | -8,973,000 | -11,042,000 | -12,452,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net gain of financial assets and liabilities at fair value through profit or loss | -97,300,000 | -541,274,000 | -390,204,000 | -705,829,000 | -577,886,000 | -2,417,830,000 | -2,987,600,000 | -130,288,000 | -758,160,000 | -1,032,105,000 | -264,320,000 | -512,638,000 | -379,615,000 | -448,244,000 | -101,673,000 | -152,695,000 | -165,778,000 | -129,825,000 | ||||||||||||||||||||||||||||||||||||||||
interest expense | 1,143,521,000 | 710,328,000 | 386,155,000 | 1,220,348,000 | 753,431,000 | 395,087,000 | 1,060,548,000 | 635,378,000 | 321,534,000 | 1,368,930,000 | 940,057,000 | 491,766,000 | 1,371,064,000 | 851,568,000 | 388,567,000 | 1,599,073,000 | 1,140,213,000 | 618,633,000 | 1,469,975,000 | 709,994,000 | 2,076,262,000 | 1,379,020,000 | 1,738,190,000 | 1,107,454,000 | 526,683,000 | 763,696,000 | 386,520,000 | 156,352,000 | 364,522,000 | 236,503,000 | 101,040,000 | 432,214,000 | 147,307,000 | 447,321,000 | 135,633,000 | |||||||||||||||||||||||
interest income | -1,759,113,000 | -1,238,214,000 | -605,314,000 | -2,921,979,000 | -2,130,511,000 | -1,071,136,000 | -3,560,433,000 | -2,518,012,000 | -1,229,719,000 | -1,022,139,000 | -454,680,000 | -168,970,000 | -421,764,000 | -269,627,000 | -116,443,000 | -610,334,000 | -465,630,000 | -250,618,000 | -500,031,000 | -236,945,000 | -534,811,000 | -344,307,000 | -226,037,000 | -133,164,000 | -54,332,000 | -226,342,000 | -175,684,000 | |||||||||||||||||||||||||||||||
dividend income | -1,147,066,000 | -404,428,000 | -3,375,000 | -1,154,698,000 | -389,837,000 | -3,929,000 | -1,731,597,000 | -645,987,000 | -13,945,000 | -2,134,827,000 | -207,582,000 | -16,630,000 | -1,359,703,000 | -587,294,000 | -14,106,000 | -681,635,000 | -157,986,000 | -4,102,000 | -142,183,000 | -600,555,000 | -123,079,000 | -522,428,000 | -98,077,000 | -604,198,000 | -120,409,000 | |||||||||||||||||||||||||||||||||
share-based payment | 631,223,000 | 427,219,000 | 209,832,000 | 825,010,000 | 580,659,000 | 278,092,000 | 866,225,000 | 608,135,000 | 288,911,000 | 1,116,887,000 | 758,710,000 | 377,259,000 | 1,360,102,000 | 895,619,000 | 444,809,000 | 504,776,000 | 75,186,000 | 37,617,000 | 220,956,000 | 109,752,000 | 575,355,000 | 1,245,000 | 1,130,000 | 120,000 | 1,267,000 | 822,000 | 29,199,000 | 10,803,000 | ||||||||||||||||||||||||||||||
share of profit of associates and joint ventures | -1,488,765,000 | -238,354,000 | -2,210,894,000 | -1,368,134,000 | -100,642,000 | -6,003,910,000 | -2,648,052,000 | -2,845,848,000 | -67,373,000 | -397,008,000 | -195,955,000 | -33,269,000 | -96,248,000 | -526,514,000 | -181,377,000 | |||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property, plant and equipment | -87,732,000 | -24,331,000 | -19,629,000 | -58,211,000 | -37,392,000 | -32,831,000 | -216,476,000 | -135,110,000 | -59,020,000 | -441,140,000 | -335,590,000 | -61,418,000 | -71,404,000 | -24,548,000 | -19,196,000 | -125,126,000 | -84,086,000 | -49,229,000 | -18,320,000 | -8,722,000 | -65,913,000 | -47,434,000 | -20,143,000 | -95,844,000 | -82,255,000 | -52,113,000 | -53,398,000 | -18,946,000 | -16,334,000 | -3,450,000 | -10,875,000 | -20,216,000 | -2,071,000 | -38,550,000 | -12,270,000 | -2,969,000 | -22,902,000 | -1,362,000 | -2,404,000 | -44,976,000 | -4,142,000 | -60,917,000 | -17,312,000 | -12,197,000 | ||||||||||||||
gain on disposal of subsidiary | -352,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of investments accounted for under the equity method | -15,201,000 | -19,620,000 | -19,620,000 | -19,548,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange loss on financial assets and liabilities | -1,545,920,000 | -2,134,633,000 | 186,414,000 | 557,468,000 | 1,089,152,000 | 716,312,000 | 1,188,481,000 | 332,584,000 | -201,595,000 | 3,034,111,000 | 1,149,500,000 | 226,914,000 | -209,018,000 | 79,297,000 | 318,244,000 | 349,469,000 | 29,496,000 | 1,286,014,000 | 160,170,000 | -1,789,721,000 | -1,249,042,000 | 194,886,000 | 207,107,000 | -133,932,000 | -12,705,000 | -23,430,000 | 77,085,000 | 197,890,000 | 108,994,000 | -151,144,000 | -107,315,000 | 75,140,000 | -8,100,000 | 91,187,000 | -50,928,000 | 29,983,000 | 9,158,000 | 7,749,000 | 22,062,000 | 36,369,000 | -34,023,000 | 1,581,000 | -132,000 | -13,861,000 | ||||||||||||||
gain on lease modification | -3,000 | -51,000 | -1,366,000 | -1,188,000 | -1,753,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred government grants | -1,096,347,000 | -726,309,000 | -345,387,000 | -642,100,000 | -463,555,000 | -283,430,000 | -2,226,363,000 | -1,731,864,000 | -931,702,000 | -3,183,725,000 | -2,117,938,000 | -1,053,908,000 | -3,027,832,000 | -1,998,423,000 | -987,088,000 | -2,995,847,000 | -2,015,342,000 | -952,358,000 | -2,042,569,000 | -1,014,570,000 | -2,894,256,000 | -1,894,440,000 | -834,190,000 | -400,814,000 | -144,744,000 | |||||||||||||||||||||||||||||||||
income and expense adjustments | 38,163,861,000 | 26,089,477,000 | 14,707,036,000 | 29,700,531,000 | 20,600,216,000 | 11,165,781,000 | 19,398,221,000 | 11,927,000,000 | 4,065,185,000 | 37,068,197,000 | 25,673,509,000 | 10,656,035,000 | 23,978,272,000 | 16,932,955,000 | 8,081,335,000 | 29,697,537,000 | 24,076,685,000 | 14,217,361,000 | 23,127,742,000 | 10,181,070,000 | 39,458,347,000 | 25,191,604,000 | 36,865,584,000 | 24,845,944,000 | 12,287,144,000 | 38,417,060,000 | 25,878,288,000 | 12,400,881,000 | 32,865,212,000 | 20,359,051,000 | 10,577,237,000 | 18,698,720,000 | 9,685,793,000 | 20,163,297,000 | 2,779,896,000 | |||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financial assets and liabilities at fair value through profit or loss | -39,079,000 | -45,188,000 | 19,613,000 | -458,678,000 | -470,556,000 | -418,632,000 | 2,256,874,000 | 1,461,196,000 | 275,156,000 | -310,252,000 | -331,829,000 | -234,821,000 | 353,209,000 | 307,355,000 | 328,911,000 | 324,417,000 | 134,112,000 | -163,941,000 | -189,498,000 | -105,682,000 | 499,426,000 | -15,102,000 | 332,574,000 | 305,434,000 | 229,249,000 | 86,825,000 | 25,945,000 | -18,869,000 | -261,488,000 | -27,058,000 | -148,100,000 | -203,828,000 | -203,828,000 | 16,124,000 | -69,740,000 | 6,777,000 | 470,608,000 | 149,115,000 | 122,653,000 | 77,972,000 | 35,293,000 | -54,771,000 | 508,204,000 | |||||||||||||||
contract assets | 125,967,000 | 247,876,000 | 288,227,000 | 12,181,000 | 124,969,000 | 160,778,000 | -204,729,000 | -53,794,000 | 34,883,000 | -64,648,000 | -80,869,000 | -18,952,000 | -7,269,000 | -14,334,000 | -672,000 | -122,583,000 | -78,679,000 | 10,663,000 | 19,850,000 | 1,908,000 | -211,076,000 | -22,422,000 | ||||||||||||||||||||||||||||||||||||
accounts receivable | 499,545,000 | -77,444,000 | -1,049,440,000 | -2,678,712,000 | -822,752,000 | 6,047,612,000 | 9,862,071,000 | 1,492,300,000 | -3,040,989,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other receivables | -158,161,000 | 363,191,000 | 133,076,000 | 435,490,000 | 923,246,000 | -834,051,000 | -73,359,000 | 248,053,000 | 87,186,000 | -602,475,000 | -61,373,000 | 64,652,000 | -92,475,000 | 86,526,000 | 108,868,000 | -58,479,000 | -57,024,000 | -11,811,000 | -159,905,000 | 79,574,000 | 22,642,000 | 158,241,000 | -138,667,000 | 55,712,000 | 135,112,000 | -107,457,000 | -261,254,000 | -185,107,000 | -112,219,000 | -109,167,000 | 80,238,000 | 8,160,000 | 105,717,000 | -54,209,000 | 110,310,000 | 3,491,000 | -42,021,000 | -76,848,000 | -313,837,000 | -95,280,000 | 97,404,000 | 1,438,828,000 | 809,686,000 | 195,626,000 | 2,070,000 | 90,532,000 | 72,265,000 | 168,368,000 | 50,235,000 | 111,547,000 | 17,318,000 | -88,279,000 | 216,323,000 | 111,015,000 | -111,614,000 | -46,543,000 | -2,800,000 | 268,565,000 |
inventories | -140,492,000 | 542,670,000 | 705,658,000 | -1,940,130,000 | -427,374,000 | 1,351,616,000 | -5,446,760,000 | -3,786,158,000 | -1,676,588,000 | -6,576,121,000 | -4,165,517,000 | -2,133,994,000 | -951,081,000 | -211,675,000 | 167,008,000 | -1,320,743,000 | -1,800,830,000 | -418,986,000 | -1,363,272,000 | -599,873,000 | 578,144,000 | 601,865,000 | -347,144,000 | 465,961,000 | 454,446,000 | 260,985,000 | -32,819,000 | 1,739,624,000 | -814,856,000 | -572,008,000 | -417,462,000 | 128,072,000 | -381,433,000 | -315,100,000 | -395,146,000 | -572,698,000 | 13,362,000 | 936,877,000 | -2,763,944,000 | -1,470,166,000 | -2,091,721,000 | -1,331,175,000 | -547,025,000 | 1,888,528,000 | 1,326,424,000 | 1,793,208,000 | -1,234,033,000 | 105,414,000 | -851,371,000 | -724,112,000 | -206,049,000 | -1,211,925,000 | -829,918,000 | 324,578,000 | 1,528,698,000 | 1,676,994,000 | -760,447,000 | |
prepayments | 147,733,000 | 249,102,000 | 471,595,000 | -437,077,000 | -841,296,000 | -83,243,000 | 1,306,725,000 | 917,836,000 | 871,406,000 | -3,048,362,000 | -2,027,453,000 | -434,127,000 | 103,602,000 | 592,543,000 | 223,291,000 | 2,763,925,000 | 1,382,130,000 | 2,894,217,000 | 195,957,000 | -159,491,000 | -307,901,000 | -139,293,000 | -710,128,000 | -291,150,000 | -248,558,000 | -8,378,756,000 | -7,082,152,000 | -1,375,286,000 | -481,892,000 | -372,070,000 | 479,637,000 | -929,899,000 | -446,167,000 | -38,132,000 | 62,627,000 | |||||||||||||||||||||||
other current assets | 21,362,000 | -5,852,000 | -240,000 | -882,176,000 | -16,144,000 | -17,873,000 | -57,220,000 | 1,600,000 | 1,550,000 | -126,000 | -73,121,000 | 363,366,000 | -333,638,000 | 1,051,385,000 | 1,136,159,000 | -1,172,063,000 | -764,409,000 | -1,148,773,000 | 438,330,000 | -524,829,000 | -703,013,000 | 452,901,000 | -742,043,000 | 800,844,000 | -4,641,756,000 | -1,456,482,000 | 1,024,000 | 32,000 | -2,041,000 | 5,986,000 | ||||||||||||||||||||||||||||
contract fulfillment costs | -449,592,000 | -333,444,000 | -261,576,000 | 210,304,000 | 183,196,000 | 168,708,000 | -261,413,000 | -87,342,000 | -42,292,000 | -56,070,000 | -266,762,000 | -56,949,000 | -239,138,000 | -275,432,000 | -177,691,000 | -299,348,000 | -380,771,000 | -113,573,000 | -83,687,000 | 8,111,000 | -266,109,000 | -110,316,000 | ||||||||||||||||||||||||||||||||||||
contract liabilities | 907,769,000 | 586,325,000 | 365,511,000 | 227,501,000 | 456,496,000 | 173,719,000 | -476,711,000 | -523,906,000 | -286,340,000 | 526,918,000 | 940,775,000 | 790,809,000 | 1,352,232,000 | 888,145,000 | 801,198,000 | 963,071,000 | 673,933,000 | 449,196,000 | 17,054,000 | -12,493,000 | -1,969,523,000 | -1,846,214,000 | ||||||||||||||||||||||||||||||||||||
accounts payable | 582,281,000 | 1,231,016,000 | 1,538,635,000 | 1,370,624,000 | 632,446,000 | -114,186,000 | -584,183,000 | -40,150,000 | 265,961,000 | 1,509,035,000 | 696,831,000 | 200,076,000 | 2,416,461,000 | 2,226,741,000 | 188,327,000 | 126,750,000 | -215,059,000 | 1,308,758,000 | -162,351,000 | 88,685,000 | -750,999,000 | -9,516,000 | -232,167,000 | -920,209,000 | -632,990,000 | 350,065,000 | ||||||||||||||||||||||||||||||||
other payables | -3,590,913,000 | -328,113,000 | -2,424,655,000 | -3,837,190,000 | 1,011,221,000 | -2,073,705,000 | -8,635,295,000 | -312,338,000 | -3,078,183,000 | 4,641,822,000 | 6,294,813,000 | 809,329,000 | 1,487,032,000 | 2,107,775,000 | -400,030,000 | 1,535,130,000 | 1,877,882,000 | -18,869,000 | -308,236,000 | -1,019,763,000 | -1,090,831,000 | -357,273,000 | -780,298,000 | 303,487,000 | -1,002,785,000 | -702,657,000 | 850,331,000 | -110,847,000 | 402,691,000 | 1,055,520,000 | -177,072,000 | 1,236,847,000 | -326,466,000 | -473,881,000 | -445,410,000 | -7,061,000 | ||||||||||||||||||||||
other current liabilities | 396,774,000 | -54,124,000 | 351,938,000 | 296,937,000 | -535,526,000 | -691,550,000 | 195,046,000 | 11,502,000 | -557,204,000 | 77,522,000 | 51,260,000 | -166,346,000 | -100,592,000 | -410,986,000 | 14,024,000 | -452,260,000 | -173,979,000 | -33,776,000 | 244,421,000 | 33,143,000 | 273,691,000 | -26,200,000 | 1,766,087,000 | 1,238,533,000 | 611,469,000 | 1,405,485,000 | 659,544,000 | 2,854,000 | -147,828,000 | -219,345,000 | -316,993,000 | 107,391,000 | 200,297,000 | 25,721,000 | 28,127,000 | 196,076,000 | 172,619,000 | 58,533,000 | 288,707,000 | 61,223,000 | -1,050,715,000 | 799,760,000 | 266,152,000 | 729,982,000 | -147,049,000 | -148,992,000 | 95,342,000 | -57,175,000 | 50,569,000 | -95,092,000 | 16,938,000 | 342,067,000 | 470,496,000 | -64,207,000 | -124,763,000 | -156,765,000 | -13,038,000 | |
net defined benefit liabilities | -407,464,000 | -393,963,000 | -380,732,000 | -571,703,000 | -558,843,000 | -546,055,000 | -250,664,000 | -239,060,000 | -227,347,000 | -695,221,000 | -678,741,000 | -662,537,000 | -464,438,000 | -445,740,000 | -426,790,000 | -41,296,000 | -27,192,000 | -13,374,000 | -18,210,000 | -9,160,000 | -19,835,000 | -13,039,000 | -10,458,000 | -6,800,000 | -3,354,000 | 1,895,000 | 1,339,000 | 866,000 | 15,789,000 | 13,016,000 | 7,226,000 | |||||||||||||||||||||||||||
other noncurrent liabilities-others | 8,426,000 | 5,941,000 | 5,258,000 | 4,008,000 | 3,094,000 | 3,946,000 | -81,634,000 | 19,838,000 | 10,785,000 | -12,213,000 | 62,423,000 | 20,880,000 | 46,973,000 | 97,754,000 | 41,198,000 | -3,240,000 | -3,240,000 | 3,240,000 | -209,250,000 | -103,084,000 | -48,952,000 | -80,455,000 | -45,768,000 | 24,593,000 | 534,956,000 | |||||||||||||||||||||||||||||||||
cash generated from operations | 70,212,473,000 | 47,578,019,000 | 23,816,475,000 | 66,193,708,000 | 47,547,644,000 | 20,143,385,000 | 69,403,913,000 | 53,204,236,000 | 28,733,130,000 | 105,021,001,000 | 68,611,163,000 | 30,340,563,000 | 63,387,738,000 | 41,210,794,000 | 18,017,218,000 | 49,122,770,000 | 31,155,163,000 | 14,876,580,000 | 21,535,668,000 | 8,492,387,000 | 39,802,247,000 | 24,548,673,000 | 41,574,374,000 | 29,660,718,000 | 13,934,705,000 | 32,735,662,000 | 17,687,252,000 | 11,792,135,000 | 46,280,919,000 | 30,142,729,000 | 17,246,595,000 | 14,096,660,000 | 6,231,301,000 | 32,758,816,000 | 9,922,667,000 | |||||||||||||||||||||||
interest received | 1,765,425,000 | 1,233,563,000 | 631,109,000 | 3,293,270,000 | 2,155,812,000 | 997,629,000 | 3,373,131,000 | 2,488,006,000 | 1,196,844,000 | 916,082,000 | 429,407,000 | 170,552,000 | 367,907,000 | 261,000,000 | 124,587,000 | 624,192,000 | 419,345,000 | 227,165,000 | 449,326,000 | 238,076,000 | 462,509,000 | 308,789,000 | 216,392,000 | 126,402,000 | 61,994,000 | 234,923,000 | 182,685,000 | 108,467,000 | 259,522,000 | 162,657,000 | 93,767,000 | 220,981,000 | 98,916,000 | 182,324,000 | 45,512,000 | |||||||||||||||||||||||
dividend received | 1,749,691,000 | 290,309,000 | 130,289,000 | 2,133,338,000 | 472,088,000 | 85,748,000 | 3,617,513,000 | 303,758,000 | 37,732,000 | 4,119,483,000 | 640,331,000 | 506,591,000 | 2,368,857,000 | 1,118,068,000 | 392,645,000 | 982,750,000 | 218,152,000 | 370,000 | 142,183,000 | 715,384,000 | 123,079,000 | 584,617,000 | 99,669,000 | 1,614,000 | 728,103,000 | 157,420,000 | 909,352,000 | 229,118,000 | 113,069,000 | 218,931,000 | 143,872,000 | 801,448,000 | 886,000 | |||||||||||||||||||||||||
interest paid | -806,463,000 | -458,858,000 | -167,503,000 | -886,493,000 | -543,955,000 | -154,224,000 | -614,647,000 | -490,982,000 | -67,143,000 | -818,724,000 | -790,460,000 | -131,334,000 | -879,686,000 | -835,208,000 | -202,904,000 | -1,181,855,000 | -1,011,563,000 | -221,056,000 | -1,208,405,000 | -214,627,000 | -1,316,387,000 | -1,222,397,000 | -1,184,494,000 | -1,076,066,000 | -236,483,000 | -618,642,000 | -524,025,000 | -207,927,000 | -590,309,000 | -535,055,000 | -217,609,000 | -421,859,000 | -203,641,000 | -378,462,000 | -90,137,000 | |||||||||||||||||||||||
income tax paid | -6,059,826,000 | -2,719,297,000 | -584,665,000 | -9,838,955,000 | -6,083,961,000 | -252,667,000 | -15,996,973,000 | -14,780,991,000 | -2,936,364,000 | -4,333,087,000 | -3,681,540,000 | -768,576,000 | -50,876,000 | -151,169,000 | -467,589,000 | -332,725,000 | -851,396,000 | -717,483,000 | -1,615,308,000 | -682,619,000 | -451,019,000 | -2,175,920,000 | -487,429,000 | -243,200,000 | -2,245,027,000 | -1,670,918,000 | -366,011,000 | -202,191,000 | -38,808,000 | -802,019,000 | -22,990,000 | |||||||||||||||||||||||||||
net cash from operating activities | 66,861,300,000 | 45,923,736,000 | 23,825,705,000 | 60,894,868,000 | 43,547,628,000 | 20,819,871,000 | 59,782,937,000 | 40,724,027,000 | 26,964,199,000 | 104,904,755,000 | 65,208,901,000 | 30,117,796,000 | 63,529,695,000 | 41,404,189,000 | 18,280,670,000 | 49,672,885,000 | 31,134,807,000 | 14,731,890,000 | 20,451,183,000 | 8,183,111,000 | 38,812,357,000 | 23,040,661,000 | 39,575,581,000 | 28,128,104,000 | 13,310,811,000 | 30,904,126,000 | 17,015,903,000 | 11,449,475,000 | 44,614,457,000 | 28,328,531,000 | 16,869,811,000 | 13,912,522,000 | 6,231,640,000 | 32,562,107,000 | 9,855,938,000 | 28,273,306,000 | 19,067,512,000 | 9,274,955,000 | 30,971,307,000 | 21,077,697,000 | 11,702,666,000 | 38,579,719,000 | 22,700,491,000 | 10,749,543,000 | 18,859,012,000 | 5,632,096,000 | 2,678,207,000 | 18,994,066,000 | 9,455,152,000 | 32,234,920,000 | 17,315,433,000 | 9,732,459,000 | 31,724,702,000 | 24,216,380,000 | 30,504,778,000 | 19,207,461,000 | 10,205,210,000 | 7,448,528,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 66,861,300,000 | 45,923,736,000 | 23,825,705,000 | 60,894,868,000 | 43,547,628,000 | 20,819,871,000 | 59,782,937,000 | 40,724,027,000 | 26,964,199,000 | 104,904,755,000 | 65,208,901,000 | 30,117,796,000 | 63,529,695,000 | 41,404,189,000 | 18,280,670,000 | 49,672,885,000 | 31,134,807,000 | 14,731,890,000 | 20,451,183,000 | 8,183,111,000 | 38,812,357,000 | 23,040,661,000 | 39,575,581,000 | 28,128,104,000 | 13,310,811,000 | 30,904,126,000 | 17,015,903,000 | 11,449,475,000 | 44,614,457,000 | 28,328,531,000 | 16,869,811,000 | 13,912,522,000 | 6,231,640,000 | 32,562,107,000 | 9,855,938,000 | 28,273,306,000 | 19,067,512,000 | 9,274,955,000 | 30,971,307,000 | 21,077,697,000 | 11,702,666,000 | 38,579,719,000 | 22,700,491,000 | 10,749,543,000 | 18,859,012,000 | 5,632,096,000 | 2,678,207,000 | 18,994,066,000 | 9,455,152,000 | 32,234,920,000 | 17,315,433,000 | 9,732,459,000 | 31,724,702,000 | 24,216,380,000 | 30,504,778,000 | 19,207,461,000 | 10,205,210,000 | 7,448,528,000 |
english translation of consolidated financial statements originally issued in chinese | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
united microelectronics corporation and subsidiaries | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated statements of cash flows | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the nine-month periods ended september 30, 2025 and 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of financial assets at fair value through profit or loss | -457,744,000 | -371,476,000 | -236,992,000 | -1,592,881,000 | -1,240,904,000 | -381,038,000 | -754,659,000 | -593,505,000 | -328,626,000 | -918,289,000 | -691,272,000 | -205,112,000 | -650,732,000 | -423,347,000 | -199,037,000 | -571,565,000 | -540,785,000 | -205,976,000 | -150,417,000 | -1,849,000 | -531,762,000 | -418,175,000 | -71,388,000 | -68,513,000 | -230,037,000 | -192,342,000 | -192,650,000 | -136,146,000 | -77,650,000 | -60,036,000 | -29,900,000 | -50,000,000 | -22,220,000 | -87,600,000 | -50,141,000 | -72,000,000 | -72,000,000 | -72,000,000 | -199,697,000 | -203,804,000 | -210,961,000 | |||||||||||||||||
proceeds from disposal of financial assets at fair value through profit or loss | 424,501,000 | 111,897,000 | 49,366,000 | 811,838,000 | 665,302,000 | 99,668,000 | 402,256,000 | 148,325,000 | 140,025,000 | 483,926,000 | 417,312,000 | 57,623,000 | 397,826,000 | 174,553,000 | 39,737,000 | 153,501,000 | 206,157,000 | 156,471,000 | 200,677,000 | 177,765,000 | 653,000 | 167,580,000 | 167,580,000 | 167,580,000 | 22,292,000 | 104,348,000 | 68,996,000 | 61,996,000 | 61,996,000 | |||||||||||||||||||||||||||||
proceeds from capital reduction of financial assets at fair value through other comprehensive income | 160,659,000 | 160,659,000 | 160,659,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of financial assets at fair value through other comprehensive income or loss | -150,000,000 | -64,694,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of financial assets measured at amortized cost | -10,344,888,000 | -4,435,136,000 | -2,004,570,000 | -4,159,208,000 | -1,927,258,000 | -261,463,000 | -153,077,000 | -12,305,000 | -11,272,000 | -1,694,441,000 | -1,728,954,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from redemption of financial assets measured at amortized cost | 5,156,289,000 | 3,289,725,000 | 2,256,050,000 | 6,129,608,000 | 5,885,384,000 | 1,000,000,000 | 670,121,000 | 670,121,000 | 609,649,000 | 30,182,472,000 | 28,147,040,000 | |||||||||||||||||||||||||||||||||||||||||||||||
acquisition of investments accounted for under the equity method | -533,973,000 | -533,973,000 | -533,973,000 | -59,900,000 | -59,900,000 | -10,000,000 | -10,000,000 | -840,000,000 | -840,000,000 | -204,280,000 | -204,274,000 | -110,544,000 | -60,000,000 | -121,016,000 | -60,700,000 | -613,000 | -613,000 | |||||||||||||||||||||||||||||||||||||||||
increase in prepayment for investments | -10,115,000 | -2,020,000 | -2,012,000 | -76,008,000 | -15,782,000 | -107,208,000 | -4,069,000 | -30,000,000 | -20,368,000 | -9,590,000 | -49,733,000 | -38,716,000 | -90,824,000 | -72,586,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from capital reduction of investments accounted for under the equity method | 574,997,000 | 574,997,000 | 1,241,874,000 | 343,001,000 | 743,106,000 | 743,106,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
disposal of subsidiary | -195,498,000 | 714,358,000 | -10,190,000 | -10,190,000 | -417,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of property, plant and equipment | -32,918,719,000 | -21,695,646,000 | -14,152,674,000 | -70,268,394,000 | -48,539,583,000 | -28,497,609,000 | -71,139,783,000 | -53,895,133,000 | -29,756,200,000 | -44,176,236,000 | -21,709,817,000 | -10,802,553,000 | -33,328,093,000 | -15,871,541,000 | -7,351,902,000 | -14,607,603,000 | -7,900,682,000 | -3,631,488,000 | -9,466,742,000 | -5,562,980,000 | -15,229,219,000 | -9,616,986,000 | -33,275,050,000 | -25,986,824,000 | -17,654,335,000 | -69,655,661,000 | -49,793,510,000 | -20,487,126,000 | -47,153,743,000 | -26,926,609,000 | -14,892,734,000 | -14,161,448,000 | -6,276,591,000 | -25,160,576,000 | -7,182,196,000 | -39,745,525,000 | -27,728,281,000 | -10,027,930,000 | -40,129,602,000 | -28,047,277,000 | 14,246,357,000 | -39,736,399,000 | -19,396,807,000 | -10,036,968,000 | -7,423,100,000 | -2,828,017,000 | -1,571,736,000 | -8,238,821,000 | -5,685,140,000 | -25,372,210,000 | -21,494,703,000 | -12,520,849,000 | -18,718,724,000 | -11,198,577,000 | -11,379,767,000 | -7,812,374,000 | -3,564,479,000 | -2,826,577,000 |
proceeds from disposal of property, plant and equipment | 102,492,000 | 50,032,000 | 31,667,000 | 119,415,000 | 61,944,000 | 49,487,000 | 184,160,000 | 98,676,000 | 13,137,000 | 523,715,000 | 408,712,000 | 107,657,000 | 166,855,000 | 65,818,000 | 30,477,000 | 1,757,441,000 | 37,559,000 | 23,558,000 | 23,121,000 | 21,730,000 | 152,521,000 | 146,175,000 | 78,115,000 | 52,224,000 | 32,235,000 | 70,594,000 | 62,294,000 | 20,482,000 | 146,663,000 | 54,960,000 | 44,214,000 | 251,973,000 | 73,489,000 | 533,622,000 | 19,657,000 | 26,781,000 | 13,506,000 | 11,341,000 | 37,347,000 | 22,088,000 | 62,292,000 | 25,479,000 | 9,648,000 | 38,233,000 | 16,734,000 | 2,907,000 | 100,981,000 | 5,315,000 | 239,146,000 | 236,492,000 | 7,099,000 | 237,966,000 | 100,882,000 | 120,175,000 | 78,242,000 | 52,544,000 | 149,526,000 | |
increase in refundable deposits | -217,766,000 | -11,909,000 | -3,339,000 | -771,260,000 | -566,797,000 | -566,358,000 | -35,731,000 | -34,159,000 | -17,222,000 | -533,139,000 | -504,582,000 | -67,332,000 | -251,441,000 | -64,425,000 | -36,532,000 | -159,930,000 | -22,264,000 | -40,607,000 | -28,185,000 | -16,205,000 | -1,523,556,000 | -1,538,041,000 | -90,338,000 | -89,309,000 | -15,110,000 | -809,532,000 | -779,243,000 | -284,795,000 | -1,501,607,000 | -1,388,698,000 | -79,739,000 | -34,525,000 | -17,477,000 | |||||||||||||||||||||||||
decrease in refundable deposits | 163,997,000 | 51,482,000 | 703,000 | 1,537,553,000 | 1,537,988,000 | 30,256,000 | 75,260,000 | 59,304,000 | 12,784,000 | 177,459,000 | 141,388,000 | 42,361,000 | 145,067,000 | 106,488,000 | 73,397,000 | 267,403,000 | 207,818,000 | 160,693,000 | 100,542,000 | 60,789,000 | 662,200,000 | 618,402,000 | 202,271,000 | 114,662,000 | 87,952,000 | 1,089,142,000 | 657,199,000 | 743,430,000 | 158,083,000 | 102,255,000 | 79,110,000 | 106,293,000 | 53,307,000 | |||||||||||||||||||||||||
acquisition of intangible assets | -2,321,437,000 | -1,373,894,000 | -328,987,000 | -1,922,356,000 | -1,423,501,000 | -845,526,000 | -1,772,311,000 | -1,211,956,000 | -527,631,000 | -2,315,673,000 | -1,235,757,000 | -420,574,000 | -1,824,537,000 | -1,453,594,000 | -619,359,000 | -1,715,772,000 | -900,616,000 | -452,853,000 | -777,034,000 | -530,156,000 | -546,727,000 | -377,793,000 | -923,905,000 | -673,092,000 | -378,343,000 | -1,238,294,000 | -671,530,000 | -452,361,000 | -922,844,000 | -693,046,000 | -344,092,000 | -603,179,000 | -175,070,000 | -2,567,777,000 | -362,274,000 | -762,520,000 | -762,489,000 | -13,684,000 | ||||||||||||||||||||
government grants related to assets acquisition | 3,751,732,000 | 3,722,471,000 | 3,722,471,000 | 728,498,000 | 712,021,000 | 556,740,000 | 523,331,000 | 7,550,000 | 111,612,000 | 243,000 | 250,000 | 2,466,146,000 | 2,428,002,000 | 962,121,000 | 171,814,000 | 72,619,000 | 6,236,000 | 190,279,000 | 190,333,000 | 6,996,355,000 | 6,634,672,000 | 1,899,096,000 | 285,248,000 | 5,914,521,000 | 2,147,608,000 | |||||||||||||||||||||||||||||||||
increase in other noncurrent assets-others | -19,492,000 | -16,700,000 | -49,000 | -23,765,000 | -17,731,000 | -8,079,000 | -42,548,000 | -41,841,000 | -21,669,000 | -222,074,000 | -208,341,000 | -199,029,000 | -124,443,000 | -32,412,000 | -900,000 | -20,128,000 | -21,431,000 | -15,924,000 | -5,787,000 | -614,000 | -27,654,000 | -19,637,000 | -25,476,000 | -507,061,000 | -502,387,000 | -120,279,000 | -62,556,000 | -34,530,000 | -1,478,290,000 | |||||||||||||||||||||||||||||
decrease in other noncurrent assets-others | 37,000 | 37,000 | 38,000 | 8,786,000 | 8,786,000 | 821,000 | 548,000 | 35,593,000 | 120,363,000 | 1,079,000 | 623,725,000 | 240,226,000 | 134,657,000 | 318,532,000 | ||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -36,095,342,000 | -19,943,461,000 | -10,505,657,000 | -68,973,358,000 | -45,046,127,000 | -29,914,635,000 | -70,973,200,000 | -53,252,770,000 | -29,586,209,000 | -18,382,680,000 | 3,035,972,000 | 14,752,138,000 | -48,824,511,000 | -25,602,062,000 | -7,119,745,000 | -22,674,228,000 | -16,988,308,000 | -9,110,634,000 | -9,870,294,000 | -5,682,769,000 | -10,886,255,000 | -5,410,722,000 | -29,382,054,000 | -24,398,078,000 | -16,292,929,000 | -61,764,822,000 | -46,364,390,000 | -19,303,184,000 | -51,671,266,000 | -31,255,379,000 | -16,497,962,000 | -13,132,347,000 | -6,099,971,000 | -23,778,344,000 | -5,247,828,000 | -37,946,743,000 | -28,464,850,000 | -9,868,216,000 | -40,270,581,000 | -28,953,595,000 | -38,272,454,000 | -18,870,936,000 | -9,594,879,000 | -7,358,024,000 | -2,924,463,000 | -1,657,552,000 | -7,423,766,000 | -5,362,022,000 | -21,826,229,000 | -21,459,528,000 | -12,234,866,000 | -6,286,966,000 | -2,451,484,000 | -9,723,616,000 | -7,278,952,000 | -7,446,522,000 | -7,621,433,000 | |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in short-term loans | 17,696,086,000 | 6,454,000,000 | 5,960,000,000 | 27,618,900,000 | 10,068,900,000 | 8,450,000,000 | 24,600,000,000 | 220,000,000 | 100,000,000 | 226,380,000 | 80,000,000 | 6,582,552,000 | 5,725,614,000 | 1,914,185,000 | 8,248,011,000 | 7,370,653,000 | 4,302,254,000 | 14,828,303,000 | 10,394,766,000 | 17,281,109,000 | 7,689,279,000 | 34,965,854,000 | 25,657,279,000 | 5,110,415,000 | 37,721,544,000 | 17,735,413,000 | 2,072,462,000 | 10,551,420,000 | 9,549,918,000 | 5,334,629,000 | 8,866,950,000 | 5,367,850,000 | 9,525,227,000 | 3,713,366,000 | -2,623,186,000 | -3,004,510,000 | -2,981,481,000 | 3,788,615,000 | 1,937,446,000 | 2,322,961,000 | 350,013,000 | 455,640,000 | -259,120,000 | 1,953,240,000 | ||||||||||||||
decrease in short-term loans | -10,189,000,000 | -8,445,000,000 | -7,975,000,000 | -24,080,000,000 | -20,480,000,000 | -10,850,000,000 | -7,010,000,000 | -50,000,000 | -1,985,756,000 | -1,428,841,000 | -640,426,000 | -15,332,595,000 | -11,234,459,000 | -7,729,320,000 | -12,531,982,000 | -9,572,833,000 | -6,846,050,000 | -11,827,018,000 | -6,928,161,000 | -27,750,312,000 | -21,653,911,000 | -31,937,548,000 | -23,053,343,000 | -5,700,208,000 | -6,342,759,000 | -948,738,000 | -14,832,000 | -13,429,862,000 | -13,429,862,000 | -4,468,155,000 | -5,531,578,000 | -2,567,731,000 | -10,286,380,000 | -5,006,412,000 | -1,074,150,000 | -100,000,000 | ||||||||||||||||||||||
proceeds from bonds issued | 10,200,000,000 | 5,200,000,000 | 10,000,000,000 | 20,760,800,000 | 9,600,000,000 | 8,300,000,000 | 8,300,000,000 | 8,300,000,000 | 18,424,800,000 | 18,424,800,000 | 5,000,000,000 | 10,000,000,000 | 10,000,000,000 | 10,000,000,000 | 10,000,000,000 | 14,423,000,000 | 14,423,000,000 | |||||||||||||||||||||||||||||||||||||||||
bonds issuance costs | -5,480,000 | -65,000 | -65,000 | -30,000 | -50,758,000 | -10,915,000 | -9,510,000 | -9,510,000 | -9,510,000 | -83,880,000 | -83,036,000 | -5,090,000 | -12,010,000 | -10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
redemption of bonds | -5,100,000,000 | -5,100,000,000 | -2,100,000,000 | -10,763,239,000 | -9,732,651,000 | -7,249,135,000 | -2,000,000,000 | -2,000,000,000 | -13,702,875,000 | -13,702,875,000 | -2,500,000,000 | -2,500,000,000 | -7,500,000,000 | -7,500,000,000 | -7,500,000,000 | -7,500,000,000 | -10,306,392,000 | -57,180,000 | -181,953,000 | -85,233,000 | -7,500,000,000 | -7,500,000,000 | -22,716,624,000 | -12,216,623,000 | -2,259,992,000 | -2,259,992,000 | -5,250,000,000 | -5,250,000,000 | -2,820,004,000 | -2,820,004,000 | ||||||||||||||||||||||||||||
proceeds from long-term loans | 21,359,200,000 | 2,800,000,000 | 1,300,000,000 | 25,409,930,000 | 11,600,130,000 | 5,663,080,000 | 15,381,730,000 | 4,049,980,000 | 4,980,000 | 709,763,000 | 709,521,000 | 231,330,000 | 14,590,508,000 | 13,942,745,000 | 12,559,520,000 | 13,070,300,000 | 12,000,000,000 | 500,000,000 | 782,900,000 | 747,900,000 | 58,500,000 | 58,500,000 | 11,867,402,000 | 9,308,250,000 | 2,257,600,000 | 2,000,000,000 | 2,000,000,000 | 2,000,000,000 | 3,834,460,000 | 3,827,160,000 | 3,404,410,000 | 1,000,000,000 | 7,887,481,000 | 1,450,337,000 | 13,768,868,000 | 10,313,558,000 | 3,000,000,000 | 5,424,000,000 | 3,224,000,000 | 1,480,000,000 | 300,000,000 | 300,000,000 | 100,000,000 | 400,000,000 | 300,000,000 | 200,000,000 | ||||||||||||
repayments of long-term loans | -29,777,227,000 | -17,593,750,000 | -12,302,686,000 | -10,289,913,000 | -7,580,308,000 | -7,150,934,000 | -11,148,877,000 | -3,766,013,000 | -590,070,000 | -11,650,434,000 | -11,588,154,000 | -203,325,000 | -9,367,201,000 | -7,450,475,000 | -4,377,151,000 | -6,582,691,000 | -2,877,809,000 | -519,093,000 | -2,518,436,000 | -1,751,849,000 | -894,991,000 | -513,561,000 | -4,577,410,000 | -3,075,669,000 | -884,959,000 | -5,474,987,000 | -4,329,265,000 | -3,148,277,000 | -4,162,275,000 | -3,483,650,000 | -2,554,183,000 | -1,255,964,000 | -475,232,000 | -10,968,944,000 | -3,579,142,000 | -10,980,309,000 | -7,822,872,000 | -788,333,000 | -3,178,450,000 | -3,071,467,000 | -22,300,000 | -11,150,000 | -200,000,000 | -200,000,000 | -200,000,000 | |||||||||||||
increase in guarantee deposits | 2,813,000 | 2,292,000 | 653,000 | 64,567,000 | 33,786,000 | 2,098,000 | 10,910,990,000 | 3,312,781,000 | 2,327,873,000 | 15,723,566,000 | 936,058,000 | 71,760,000 | 11,913,332,000 | 7,676,795,000 | 406,865,000 | 289,182,000 | 240,679,000 | 56,989,000 | 216,384,000 | 190,786,000 | 45,838,000 | 38,353,000 | 181,166,000 | 155,108,000 | 1,009,000 | 3,444,000 | 1,904,000 | 2,262,000 | 47,348,000 | 34,930,000 | 32,868,000 | 65,877,000 | 35,958,000 | |||||||||||||||||||||||||
decrease in guarantee deposits | -664,286,000 | -640,278,000 | -548,651,000 | -420,190,000 | -349,203,000 | -284,020,000 | -1,207,600,000 | -1,034,505,000 | -336,443,000 | -349,299,000 | -2,664,000 | -2,119,000 | -589,240,000 | -90,252,000 | -25,081,000 | -358,845,000 | -118,845,000 | -88,625,000 | -10,794,000 | -9,606,000 | -115,039,000 | -80,338,000 | -3,385,000 | -1,611,000 | -561,000 | -4,274,000 | -2,905,000 | -2,464,000 | -6,764,000 | -5,047,000 | -2,002,000 | -21,389,000 | -2,443,000 | |||||||||||||||||||||||||
cash payments for the principal portion of the lease liability | -636,867,000 | -410,117,000 | -211,427,000 | -526,439,000 | -342,629,000 | -168,772,000 | -495,036,000 | -325,223,000 | -159,259,000 | -538,134,000 | -359,367,000 | -171,822,000 | -525,296,000 | -350,626,000 | -172,018,000 | -549,252,000 | -366,401,000 | -185,435,000 | -294,255,000 | -136,536,000 | ||||||||||||||||||||||||||||||||||||||
cash dividends | -35,788,012,000 | -37,585,177,000 | -19,870,459,000 | -9,765,242,000 | -8,557,312,000 | -6,112,036,000 | -6,906,726,000 | -5,061,303,000 | -6,316,420,000 | -14,015,701,000 | -6,224,963,000 | -12,461,529,000 | -7,155,864,000 | -1,758,736,000 | ||||||||||||||||||||||||||||||||||||||||||||
change in non-controlling interests | 15,061,000 | 5,911,000 | 1,168,000 | 14,041,000 | 5,480,000 | 1,356,000 | 1,356,000 | 100,000 | 5,356,000 | 5,356,000 | 4,842,000 | 11,928,000 | 10,442,000 | 2,895,000 | -567,188,000 | -570,188,000 | -570,188,000 | 1,538,000 | 1,538,000 | 596,100,000 | 582,501,000 | 1,944,000 | 60,000 | -15,343,000 | 69,406,000 | 84,530,000 | 38,261,000 | 8,261,000 | -5,618,000 | 1,828,000 | ||||||||||||||||||||||||||||
net cash from financing activities | -27,787,712,000 | -12,627,315,000 | -13,776,089,000 | -24,894,346,000 | -12,144,390,000 | -6,438,908,000 | -25,194,386,000 | 2,407,942,000 | 1,347,089,000 | -48,069,484,000 | -21,381,572,000 | -7,959,448,000 | 6,123,589,000 | 15,817,893,000 | 2,579,541,000 | -22,448,834,000 | -8,796,378,000 | -4,287,804,000 | 2,179,614,000 | -27,761,289,000 | -24,508,542,000 | 3,948,085,000 | 8,552,112,000 | 7,845,394,000 | 34,574,691,000 | 25,689,878,000 | 14,538,291,000 | 12,156,422,000 | 21,978,684,000 | 8,154,675,000 | -2,028,015,000 | 2,394,835,000 | -1,136,985,000 | 5,729,067,000 | 4,275,568,000 | 9,613,240,000 | -649,868,000 | 6,789,651,000 | 17,465,458,000 | 3,751,033,000 | -13,583,994,000 | -10,662,315,000 | -4,440,403,000 | -2,266,844,000 | -2,363,639,000 | -2,435,185,000 | -22,369,071,000 | -11,762,709,000 | -16,874,545,000 | -2,073,768,000 | 187,610,000 | -39,009,233,000 | -28,334,887,000 | -32,276,772,000 | -27,164,406,000 | 2,593,173,000 | -3,735,850,000 | |
effect of exchange rate changes on cash and cash equivalents | -3,761,090,000 | -6,359,418,000 | 1,809,572,000 | 3,826,647,000 | 2,753,669,000 | 2,411,317,000 | 3,207,422,000 | -601,084,000 | -709,398,000 | 9,574,418,000 | 4,237,841,000 | 2,637,614,000 | -1,771,949,000 | -1,667,574,000 | -503,325,000 | -1,203,221,000 | -970,981,000 | -98,480,000 | 405,693,000 | 396,503,000 | -319,227,000 | 396,874,000 | -1,782,186,000 | -1,726,713,000 | -1,630,171,000 | -1,738,186,000 | -206,792,000 | -433,626,000 | 830,706,000 | -1,218,210,000 | -775,643,000 | 51,425,000 | 573,590,000 | 96,639,000 | 494,374,000 | -700,442,000 | -348,922,000 | -726,111,000 | 1,271,466,000 | -159,369,000 | 50,070,000 | 310,778,000 | 263,532,000 | -98,323,000 | -343,177,000 | -391,336,000 | -48,264,000 | -383,213,000 | -148,389,000 | -141,786,000 | -119,257,000 | -91,103,000 | -21,280,000 | 22,948,000 | ||||
net decrease in cash and cash equivalents | -782,844,000 | -29,146,189,000 | -10,889,220,000 | -13,122,355,000 | -6,098,311,000 | -1,969,240,000 | -1,238,157,000 | -6,827,630,000 | -3,386,440,000 | -1,462,794,000 | -11,555,427,000 | -15,281,872,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 105,000,226,000 | 105,000,226,000 | 105,000,226,000 | 132,553,615,000 | 132,553,615,000 | 132,553,615,000 | 173,818,777,000 | 173,818,777,000 | 173,818,777,000 | 132,622,131,000 | 132,622,131,000 | 132,622,131,000 | 94,048,036,000 | 94,048,036,000 | 94,048,036,000 | 95,492,477,000 | 95,492,477,000 | 95,492,477,000 | 83,661,739,000 | 83,661,739,000 | 81,674,572,000 | 81,674,572,000 | 57,578,981,000 | 57,578,981,000 | 57,578,981,000 | 53,290,433,000 | 53,290,433,000 | 53,290,433,000 | 46,212,423,000 | 46,212,423,000 | 46,212,423,000 | 50,830,678,000 | 50,830,678,000 | 42,592,725,000 | 42,592,725,000 | 49,070,128,000 | 49,070,128,000 | 49,070,128,000 | 51,271,105,000 | 51,271,105,000 | 51,271,105,000 | 66,152,960,000 | 66,152,960,000 | 66,152,960,000 | 48,566,649,000 | 48,566,649,000 | 48,566,649,000 | 47,678,147,000 | 37,452,629,000 | 83,394,802,000 | 83,394,802,000 | 83,394,802,000 | 96,596,623,000 | 96,596,623,000 | 83,347,329,000 | 83,347,329,000 | 83,347,329,000 | 62,479,019,000 |
cash and cash equivalents at end of period | 104,217,382,000 | 111,993,768,000 | 106,353,757,000 | 103,407,426,000 | 121,664,395,000 | 119,431,260,000 | 140,641,550,000 | 163,096,892,000 | 171,834,458,000 | 180,649,140,000 | 183,723,273,000 | 172,170,231,000 | 113,104,860,000 | 124,000,482,000 | 107,285,177,000 | 98,839,079,000 | 99,871,617,000 | 95,166,359,000 | 90,360,517,000 | 88,738,198,000 | 81,520,158,000 | 75,192,843,000 | 69,938,407,000 | 68,134,406,000 | 60,812,086,000 | 55,266,242,000 | 49,425,032,000 | 59,541,389,000 | 52,142,742,000 | 64,046,049,000 | 53,963,304,000 | 49,634,263,000 | 53,930,772,000 | 50,336,142,000 | 53,424,276,000 | 42,971,817,000 | 48,937,108,000 | 47,100,888,000 | 50,032,948,000 | 60,701,296,000 | 49,643,038,000 | 52,928,400,000 | 59,325,330,000 | 62,766,520,000 | 57,433,726,000 | 48,495,417,000 | 47,103,855,000 | 36,496,163,000 | 29,634,661,000 | 76,787,162,000 | 77,057,682,000 | 80,988,902,000 | 83,003,846,000 | 90,049,580,000 | 71,791,902,000 | 68,065,457,000 | 88,699,190,000 | 58,570,264,000 |
the accompanying notes are an integral part of the consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange gain on financial assets and liabilities | -140,392,000 | -553,617,000 | -624,218,000 | -107,604,000 | -216,718,000 | -58,248,000 | -24,705,000 | -15,845,000 | -5,132,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net loss of financial assets and liabilities at fair value through profit or loss | 1,084,467,000 | 564,708,000 | 641,530,000 | 428,142,000 | -168,392,000 | 896,807,000 | -2,581,357,000 | -1,759,147,000 | 512,692,000 | 1,136,655,000 | 532,756,000 | -255,781,000 | 155,452,000 | |||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of investments accounted for under the equity method | 1,994,000 | 8,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2025 and 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
others | -373,000 | -146,000 | -481,000 | -330,000 | -434,000 | -92,000 | -2,000,000,000 | -830,000 | -553,000 | 18,000 | -976,000 | -354,000 | 2,120,000 | 1,853,000 | 1,254,000 | 5,817,000 | 1,631,000 | -183,000 | ||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 6,993,542,000 | 1,353,531,000 | -33,177,227,000 | -10,721,885,000 | -1,984,319,000 | 48,027,009,000 | 51,101,142,000 | 39,548,100,000 | 19,056,824,000 | 29,952,446,000 | 13,237,141,000 | 3,346,602,000 | 4,379,140,000 | -326,118,000 | 6,698,778,000 | 5,076,459,000 | -154,414,000 | -6,481,729,000 | 12,359,426,000 | 10,555,425,000 | 3,233,105,000 | 1,975,809,000 | -3,865,401,000 | 6,250,956,000 | 5,930,319,000 | 17,833,626,000 | 7,750,881,000 | -1,196,415,000 | 3,100,094,000 | 7,743,417,000 | 10,831,551,000 | -133,020,000 | 9,430,191,000 | -13,224,560,000 | 8,867,077,000 | 5,351,861,000 | -3,908,755,000 | |||||||||||||||||||||
reconciliation of the balances of cash and cash equivalents at end of period: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents balances on the consolidated balance sheets | 111,993,768,000 | 121,233,825,000 | 98,839,079,000 | 99,871,617,000 | 90,355,850,000 | 59,541,389,000 | 53,632,056,000 | 53,915,155,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents included in non-current assets held for sale | 430,570,000 | 4,667,000 | 331,248,000 | 15,617,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income of financial assets and liabilities at fair value through profit or loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share of loss (profit) of associates and joint ventures | 207,888,000 | -4,995,712,000 | -3,974,111,000 | -3,248,054,000 | 3,557,052,000 | 3,884,968,000 | 1,858,432,000 | -1,766,569,000 | 847,006,000 | -196,334,000 | -50,040,000 | 325,746,000 | 100,425,000 | 125,438,000 | ||||||||||||||||||||||||||||||||||||||||||||
for the three-month periods ended march 31, 2025 and 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expected credit impairment losses | -67,331,000 | -68,821,000 | 2,388,000 | 1,738,000 | -468,099,000 | -38,726,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on repurchases of bonds | 182,915,000 | 136,393,000 | 31,852,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
bargain purchase gain in acquisition of equity investee | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable and accounts receivable | -3,642,313,000 | 5,999,448,000 | -9,001,918,000 | -7,616,458,000 | -2,579,924,000 | -6,259,001,000 | -3,329,328,000 | -2,209,866,000 | -1,128,699,000 | -1,704,949,000 | -2,791,705,000 | -1,183,686,000 | 830,959,000 | -3,321,818,000 | -4,773,697,000 | 66,808,000 | 530,449,000 | 1,895,141,000 | -3,270,848,000 | -5,289,970,000 | -409,382,000 | 3,030,937,000 | 840,193,000 | 2,039,066,000 | -4,915,724,000 | -1,958,514,000 | -940,914,000 | 178,674,000 | -3,656,536,000 | -4,293,382,000 | -472,332,000 | 2,631,359,000 | -88,292,000 | |||||||||||||||||||||||||
other noncurrent liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of investments accounted for under the equity method | 293,266,000 | 293,266,000 | 293,266,000 | 30,609,000 | 30,609,000 | 29,723,000 | 1,979,758,000 | 74,378,000 | 4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in other noncurrent assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other noncurrent assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other financial liabilities | -21,209,443,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends and cash distributed from additional paid-in capital | -45,017,506,000 | -37,447,687,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bargain purchase gain | -494,001,000 | -5,130,000 | -5,130,000 | -7,153,529,000 | -7,140,486,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on lease modification | -8,599,000 | -8,599,000 | 173,000 | 175,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the nine-month periods ended september 30, 2024 and 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2024 and 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the three-month periods ended march 31, 2024 and 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the nine-month periods ended september 30, 2023 and 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2023 and 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unaudited consolidated statements of cash flows | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the three-month periods ended march 31, 2023 and 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of investments | 10,977,000 | 10,977,000 | 10,188,000 | 44,088,000 | 43,429,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from capital reduction and liquidation of investments | 42,117,000 | 394,943,000 | 113,000 | 113,000 | 136,847,000 | 88,256,000 | 5,637,000 | 303,719,000 | 9,688,000 | 9,782,000 | 35,257,000 | 272,847,000 | 40,848,000 | 15,093,000 | 111,633,000 | 67,097,000 | 13,831,000 | 48,563,000 | 19,706,000 | 16,741,000 | 221,269,000 | 193,146,000 | 15,140,000 | |||||||||||||||||||||||||||||||||||
treasury stock acquired | -1,678,272,000 | -1,200,612,000 | -2,972,243,000 | -330,855,000 | -3,129,182,000 | -3,129,182,000 | -2,395,793,000 | -2,395,793,000 | -2,203,442,000 | -2,245,445,000 | -519,225,000 | -4,843,588,000 | -4,843,588,000 | -4,843,588,000 | ||||||||||||||||||||||||||||||||||||||||||||
treasury stock sold to employees | 1,677,900,000 | 2,204,000,000 | 677,017,000 | 677,017,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes and accounts payable | 1,559,946,000 | 1,591,997,000 | 638,634,000 | 549,512,000 | 706,246,000 | 483,491,000 | -1,106,233,000 | -252,048,000 | 49,302,000 | 83,218,000 | -48,933,000 | 331,295,000 | 821,713,000 | -137,934,000 | -103,156,000 | -292,879,000 | 885,109,000 | 1,679,093,000 | 395,732,000 | -128,981,000 | 138,663,000 | -32,722,000 | -547,549,000 | -280,293,000 | 1,055,049,000 | 56,447,000 | 1,177,562,000 | 2,783,844,000 | 1,215,676,000 | -564,833,000 | -295,023,000 | |||||||||||||||||||||||||||
for the nine-month periods ended september 30, 2022 and 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2022 and 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the three-month periods ended march 31, 2022 and 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other financial assets | -1,776,022,000 | -23,078,770,000 | -13,650,323,000 | -1,426,407,000 | -10,760,203,000 | -9,845,292,000 | -5,114,454,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other financial assets | 28,090,877,000 | 6,501,136,000 | 2,749,748,000 | 1,418,850,000 | 2,947,730,000 | 1,751,969,000 | 630,928,000 | 467,216,000 | 299,612,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on non-financial assets | 85,446,000 | 455,076,000 | 1,021,010,000 | 225,530,000 | 225,530,000 | -265,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of financial assets at fair value through other comprehensive income or loss | 44,466,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of financial assets measured at amortised cost | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of subsidiary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions | 1,749,003,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refunded | -1,715,121,000 | -350,465,000 | 125,028,000 | 353,710,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the nine-month periods ended september 30, 2021 and 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2021 and 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the three-month periods ended march 31, 2021 and 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in prepayment for investment | 3,987,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange (gain) loss on financial assets and liabilities | -530,867,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the years ended december 31, 2020 and 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property, plant and equipment | -1,100,764,000 | -13,504,000 | 10,149,000 | 14,619,000 | -58,020,000 | 15,323,000 | -101,782,000 | -70,422,000 | 11,473,000 | 29,504,000 | 31,264,000 | -2,254,000 | ||||||||||||||||||||||||||||||||||||||||||||||
for the nine-month periods ended september 30, 2020 and 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2020 and 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expected credit impairment gain | -46,275,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of property, plant and equipment | -9,849,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of investments | -5,876,000 | -12,570,000 | -12,570,000 | -1,298,553,000 | -760,587,000 | -488,140,000 | -1,074,398,000 | -770,201,000 | -222,621,000 | -2,120,332,000 | -1,508,388,000 | -189,697,000 | -1,159,030,000 | -367,003,000 | -1,209,746,000 | -33,116,000 | -3,500,024,000 | -1,246,028,000 | -829,075,000 | -1,389,999,000 | -1,036,027,000 | -1,191,324,000 | -575,640,000 | -272,950,000 | -1,516,305,000 | -1,000,509,000 | -53,772,000 | -2,087,458,000 | -652,192,000 | -7,694,679,000 | -4,257,822,000 | -1,624,124,000 | -23,073,639,000 | -18,708,934,000 | -6,439,830,000 | -2,924,332,000 | -112,799,000 | |||||||||||||||||||||
for the three-month periods ended march 31, 2020 and 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from in financing activities | -5,848,894,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expected credit losses | 586,866,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share of (profit) loss of associates and joint ventures | -480,333,000 | -287,151,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the years ended december 31, 2019 and 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of equity instruments investments measured at fair value through other comprehensive income or loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
derecognition of hedging financial assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2019 and 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the three-month periods ended march 31, 2019 and 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt expense | 429,000 | -182,668,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of other assets | -6,601,000 | -6,601,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on financial assets | 695,876,000 | 396,121,000 | 286,763,000 | 552,759,000 | 485,120,000 | 90,164,000 | 1,223,025,000 | 479,044,000 | 63,090,000 | 163,211,000 | 92,519,000 | 659,950,000 | 163,104,000 | |||||||||||||||||||||||||||||||||||||||||||||
bargain purchase gain in acquisition of additional shares of equity investees | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of available-for-sale financial assets | -864,428,000 | -690,705,000 | -480,962,000 | -199,102,000 | -114,383,000 | -45,468,000 | -2,796,625,000 | -2,562,094,000 | -1,897,155,000 | -115,422,000 | -67,944,000 | -561,212,000 | -18,000,000 | -229,589,000 | -232,095,000 | -227,263,000 | -173,414,000 | -66,138,000 | -52,664,000 | -58,000,000 | -683,740,000 | -365,918,000 | -199,450,000 | -152,347,000 | -296,823,000 | -296,823,000 | ||||||||||||||||||||||||||||||||
proceeds from disposal of available-for-sale financial assets | 1,846,831,000 | 1,283,546,000 | 701,216,000 | 2,044,043,000 | 1,450,380,000 | 642,088,000 | 1,373,147,000 | 727,910,000 | 208,591,000 | 1,630,929,000 | 528,724,000 | 2,060,029,000 | 132,969,000 | 4,367,172,000 | 1,525,391,000 | 800,549,000 | 1,971,781,000 | 1,414,549,000 | 584,881,000 | 2,403,218,000 | 1,032,940,000 | 594,292,000 | 2,339,793,000 | 1,459,971,000 | 186,898,000 | 2,534,105,000 | 669,304,000 | 3,231,877,000 | 497,559,000 | 473,747,000 | 11,134,765,000 | 5,115,113,000 | ||||||||||||||||||||||||||
acquisition of financial assets measured at cost | -14,470,000 | -14,535,000 | -14,733,000 | -81,974,000 | -82,957,000 | -95,063,000 | -94,823,000 | -74,894,000 | -464,359,000 | -136,576,000 | -833,542,000 | -388,771,000 | -909,164,000 | -792,255,000 | -301,596,000 | -1,201,483,000 | -1,114,460,000 | -591,506,000 | -419,521,000 | -218,366,000 | -723,528,000 | -255,558,000 | -53,188,000 | -470,262,000 | -119,875,000 | -119,875,000 | -37,310,000 | |||||||||||||||||||||||||||||||
proceeds from disposal of financial assets measured at cost | 523,605,000 | 518,588,000 | 518,588,000 | 477,596,000 | 84,250,000 | 625,417,000 | 514,848,000 | 510,850,000 | 411,654,000 | 56,523,000 | 49,863,000 | 229,131,000 | 227,497,000 | 132,600,000 | 229,711,000 | 57,770,000 | 57,770,000 | 108,139,000 | 400,000 | 400,000 | 400,000 | 31,188,000 | 31,188,000 | |||||||||||||||||||||||||||||||||||
disposal of subsidiaries | -834,955,000 | -834,955,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other financial liabilities | 15,979,088,000 | 13,634,108,000 | 13,634,108,000 | 6,107,635,000 | 6,107,635,000 | 6,107,635,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of non-controlling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expected credit loss | 843,000 | 844,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the nine-month periods ended september 30, 2018 and 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of subsidiaries | -1,228,392,000 | -1,228,392,000 | -1,228,392,000 | -5,028,000 | -5,028,000 | -5,028,000 | 414,958,000 | 414,958,000 | 414,958,000 | 2,641,314,000 | 2,650,269,000 | 447,554,000 | 447,554,000 | 447,554,000 | ||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2018 and 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt (reversal) expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the years ended december 31, 2017 and 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used in investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of non-current assets held for sale | -41,203,000 | -41,203,000 | -41,203,000 | -1,353,000 | -1,353,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of non-current assets held for sale | 641,866,000 | 641,866,000 | 641,866,000 | -15,617,000 | 18,353,000 | 17,611,000 | 401,139,000 | 401,139,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash inflow from combination | 1,583,000 | 1,583,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of employee stock options | 289,413,000 | 289,413,000 | 214,943,000 | 121,310,000 | 85,352,000 | 399,667,000 | 19,308,000 | 259,643,000 | 117,988,000 | 109,127,000 | 2,542,000 | 2,542,000 | 187,493,000 | 187,493,000 | 187,493,000 | 999,128,000 | 745,575,000 | |||||||||||||||||||||||||||||||||||||||||
changes in non-controlling interests | 182,000 | 182,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the nine-month periods ended september 30, 2017 and 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from capital reduction and liquidation of invetsments | 2,034,965,000 | 1,980,192,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt reversal | -105,000 | -105,000 | -9,429,000 | -1,378,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
share of loss of associates and joint ventures | 8,500,000 | 92,905,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2017 and 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the three-month periods ended march 31, 2017 and 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from capital reduction | 434,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt expenses | 125,000 | -186,409,000 | 72,465,000 | -18,135,000 | -36,827,000 | -14,165,000 | 170,255,000 | 125,830,000 | 19,726,000 | 256,714,000 | -2,760,000 | 234,000 | -13,584,000 | -6,255,000 | 160,859,000 | 3,159,000 | 1,367,000 | -270,000 | -1,409,000 | 21,773,000 | 7,825,000 | -120,266,000 | -116,245,000 | -90,228,000 | ||||||||||||||||||||||||||||||||||
for the years ended december 31, 2016 and 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred income | -22,916,000 | -16,365,000 | -8,825,000 | -26,539,000 | -18,881,000 | -9,866,000 | -20,890,000 | -7,909,000 | -36,099,000 | -15,794,000 | -65,911,000 | -46,763,000 | -23,824,000 | -76,338,000 | -54,033,000 | -114,875,000 | -82,288,000 | -49,856,000 | -152,045,000 | -101,814,000 | -51,552,000 | -79,263,000 | -37,870,000 | -110,011,000 | -71,874,000 | -36,764,000 | -62,523,000 | -59,747,000 | -55,974,000 | -26,732,000 | ||||||||||||||||||||||||||||
for the nine-month periods ended september 30, 2016 and 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2016 and 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities partially paid by cash: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquiring property, plant and equipment | 39,745,525,000 | 27,728,281,000 | 10,027,930,000 | 40,129,602,000 | 28,047,277,000 | 15,691,397,000 | 39,736,399,000 | 19,396,807,000 | 10,036,968,000 | 7,423,100,000 | 2,828,017,000 | 1,571,736,000 | 8,238,821,000 | 25,372,210,000 | 21,494,703,000 | 18,718,724,000 | 11,198,577,000 | 11,379,767,000 | 7,812,374,000 | 3,564,479,000 | 2,826,577,000 | |||||||||||||||||||||||||||||||||||||
increase in property, plant and equipment | 50,088,564,000 | 14,088,971,000 | 50,723,005,000 | 25,710,265,000 | 11,821,574,000 | 14,654,162,000 | 4,395,907,000 | 28,639,492,000 | 7,445,504,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
add: payable at beginning of period | 14,765,601,000 | 14,765,601,000 | 10,742,203,000 | 10,742,203,000 | 10,742,203,000 | 6,700,743,000 | 6,700,743,000 | 5,382,395,000 | 5,382,395,000 | 8,517,694,000 | 8,517,694,000 | 8,517,694,000 | 12,620,481,000 | 12,620,481,000 | 12,620,481,000 | 5,487,908,000 | 5,487,908,000 | 5,487,908,000 | 1,718,134,000 | 1,718,134,000 | 1,718,134,000 | 6,036,274,000 | 6,016,394,000 | 10,101,767,000 | 10,101,767,000 | 10,101,767,000 | 5,277,863,000 | 5,277,863,000 | 4,704,299,000 | 4,704,299,000 | 4,704,299,000 | 7,015,908,000 | ||||||||||||||||||||||||||
less: effect of disposal of subsidiaries | -127,297,000 | -127,297,000 | -18,107,000 | -5,255,000 | -5,255,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
less: payable at end of period | -15,060,655,000 | -8,367,446,000 | -14,184,168,000 | -9,398,562,000 | -7,671,043,000 | -7,193,457,000 | -4,820,059,000 | -8,950,903,000 | -5,735,295,000 | -10,059,043,000 | -9,519,602,000 | -9,046,308,000 | -6,168,407,000 | -10,654,952,000 | -14,434,420,000 | -7,808,008,000 | -5,061,302,000 | -3,446,455,000 | -1,806,834,000 | -1,342,274,000 | -2,130,260,000 | -2,858,960,000 | -2,832,686,000 | -4,202,021,000 | -8,912,224,000 | -8,902,134,000 | -4,398,689,000 | -3,747,203,000 | -3,413,036,000 | -3,013,416,000 | -5,081,039,000 | |||||||||||||||||||||||||||
cash paid | 49,793,510,000 | 20,487,126,000 | 47,153,743,000 | 26,926,609,000 | 14,892,734,000 | 14,161,448,000 | 6,276,591,000 | 25,160,576,000 | 7,182,196,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
interest revenue | -99,470,000 | -268,900,000 | -163,522,000 | -74,095,000 | -260,258,000 | -124,278,000 | -205,770,000 | -53,979,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
for the three-month periods ended march 31, 2016 and 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend revenue | -686,199,000 | -112,805,000 | -94,944,000 | -1,328,000 | -784,172,000 | -886,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on reacquisition of bonds | -13,944,000 | -84,670,000 | -25,433,000 | -69,687,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange loss on long-term liabilities | 326,000 | 73,380,000 | 163,218,000 | 177,667,000 | -183,548,000 | -140,893,000 | 230,978,000 | -75,924,000 | 51,656,000 | 21,252,000 | -178,877,000 | -177,917,000 | 173,185,000 | 283,791,000 | 255,248,000 | |||||||||||||||||||||||||||||||||||||||||||
for the years ended december 31, 2015 and 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends and cash paid from additional paid-in capital | -6,939,016,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of the balances of cash and cash equivalents at end of year: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
add: payable at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: payable at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the nine-month periods ended september 30, 2015 and 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities-others | 243,471,000 | 586,000 | -663,000 | -4,209,000 | 44,925,000 | -39,000 | 164,871,000 | 160,184,000 | 165,571,000 | -15,468,000 | 6,518,000 | 104,934,000 | 103,272,000 | 51,866,000 | ||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2015 and 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other assets-others | -577,583,000 | -519,349,000 | -274,378,000 | -8,249,000 | -425,267,000 | -64,571,000 | -126,062,000 | 4,473,000 | -22,892,000 | -145,244,000 | -144,366,000 | |||||||||||||||||||||||||||||||||||||||||||||||
decrease in other assets-others | 6,859,000 | 2,304,000 | 118,915,000 | 13,016,000 | 17,901,000 | 305,000 | -192,748,000 | 16,712,000 | 9,692,000 | -9,219,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
share of profit or loss of associates and joint ventures | -41,806,000 | 35,381,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on reacquisition of bonds | 1,204,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain of financial assets at fair value through profit or loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued pension liabilities | 11,243,000 | 5,303,000 | 11,289,000 | 3,994,000 | 23,901,000 | 1,230,000 | 549,000 | -38,517,000 | -35,371,000 | 2,473,000 | 28,132,000 | 19,040,000 | 10,113,000 | 35,616,000 | 19,498,000 | 8,680,000 | 29,906,000 | 19,078,000 | 61,809,000 | 41,448,000 | 20,896,000 | 61,736,000 | 40,904,000 | 408,017,000 | 272,212,000 | 136,370,000 | -15,150,000 | |||||||||||||||||||||||||||||||
decrease in prepayment for investments | 34,803,000 | 22,952,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of treasury stock | 967,000 | 4,207,000 | 3,624,000 | 3,025,000 | 14,306,000 | 8,306,000 | 6,405,000 | 21,245,000 | 14,617,000 | 7,097,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
add: effect of acquisition of subsidiaries | 89,592,000 | 89,592,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss of financial assets at fair value through profit or loss | -47,529,000 | -15,545,000 | -142,168,000 | 8,603,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on repurchases of bonds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange gain on disposal of non-current assets held for sale | -279,000 | -767,000 | -767,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturity of held-to-maturity financial assets | 13,524,000 | 13,524,000 | 13,524,000 | 410,410,000 | 418,851,000 | 433,559,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash paid for disposal of subsidiaries | -38,128,000 | -12,711,000 | -93,668,000 | -93,668,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of non-current assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the nine-month periods ended september 30, 2014 and 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2014 and 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the three-month periods ended march 31, 2014 and 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the years ended december 31, 2013 and 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deposits-out | -139,912,000 | -53,734,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deposits-out | 211,441,000 | 65,876,000 | -6,761,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deposits-in | 134,553,000 | 36,929,000 | 26,663,000 | 261,000 | -9,568,000 | -5,594,000 | 5,385,000 | 969,000 | 1,625,000 | 4,457,000 | 3,434,000 | 166,000 | -1,726,000 | -1,269,000 | 117,000 | 627,000 | -1,258,000 | 20,000 | ||||||||||||||||||||||||||||||||||||||||
decrease in deposits-in | -20,168,000 | -8,122,000 | -669,000 | -2,460,000 | -903,000 | -4,197,000 | -1,437,000 | -310,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
financial assets at fair value through profit or loss | 460,000 | 460,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the nine-month periods ended september 30, 2013 and 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange gain on long-term liabilities | -78,359,000 | -126,464,000 | -40,176,000 | -226,299,000 | -11,747,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2013 and 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the three-month periods ended march 31, 2013 and 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from capital reduction of investments in associates | 2,889,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to stockholders of the parent | 6,741,801,000 | 4,325,187,000 | 1,335,450,000 | 9,629,498,000 | 7,675,264,000 | 4,483,493,000 | 17,475,040,000 | 8,754,593,000 | 3,482,165,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to minority interests | -1,612,034,000 | -537,999,000 | -227,612,000 | -1,345,303,000 | -368,416,000 | -58,595,000 | -29,490,000 | -16,663,000 | -2,164,297,000 | -2,131,040,000 | -354,362,000 | -238,330,000 | ||||||||||||||||||||||||||||||||||||||||||||||
donation income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on decline in market value, scrap and obsolescence of inventories | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends received under the equity method | 82,559,000 | 25,805,000 | 25,834,000 | 305,369,000 | 236,520,000 | 236,520,000 | 48,753,000 | 48,753,000 | 48,753,000 | 901,000 | 901,000 | 134,924,000 | 134,924,000 | 582,530,000 | 353,592,000 | 353,592,000 | 1,076,020,000 | 724,511,000 | 7,500,000 | |||||||||||||||||||||||||||||||||||||||
investment loss accounted for under the equity method | -599,171,000 | -260,348,000 | 273,377,000 | -8,989,000 | 70,997,000 | 13,017,000 | 313,730,000 | 156,036,000 | -132,241,000 | 20,299,000 | 197,575,000 | 659,526,000 | 319,298,000 | -696,546,000 | -1,403,134,000 | -582,324,000 | 2,761,674,000 | 2,144,439,000 | 1,705,272,000 | |||||||||||||||||||||||||||||||||||||||
loss on valuation of financial assets and liabilities | 376,904,000 | 65,012,000 | -620,474,000 | 288,128,000 | -65,882,000 | -269,497,000 | 124,453,000 | 579,399,000 | 636,922,000 | 774,177,000 | -191,962,000 | 2,018,354,000 | 115,479,000 | 612,996,000 | 1,657,810,000 | 1,689,784,000 | ||||||||||||||||||||||||||||||||||||||||||
impairment loss | 2,611,210,000 | 155,823,000 | 45,959,000 | 1,956,721,000 | 258,534,000 | 118,995,000 | 47,280,000 | 37,056,000 | 7,423,000 | 3,554,676,000 | 3,526,522,000 | 194,693,000 | 10,014,000 | 246,144,000 | 246,144,000 | 21,807,000 | 21,807,000 | |||||||||||||||||||||||||||||||||||||||||
loss on other investment | 24,591,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of bond discounts | 257,579,000 | 170,836,000 | 85,002,000 | 215,361,000 | 128,508,000 | 58,101,000 | 169,643,000 | 112,746,000 | 56,260,000 | 1,626,000 | 1,084,000 | 542,000 | 6,747,000 | 6,205,000 | 46,593,000 | 34,725,000 | 22,842,000 | 71,856,000 | 48,280,000 | |||||||||||||||||||||||||||||||||||||||
amortization of administrative expenses from syndicated loans | 3,454,000 | 2,303,000 | 1,152,000 | 2,899,000 | 1,747,000 | 818,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange gain on capital reduction of long-term investments accounted for under the equity method | -232,820,000 | -310,703,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based payment | 184,862,000 | 173,819,000 | 82,037,000 | 639,848,000 | 460,455,000 | 213,470,000 | 466,036,000 | 310,069,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | -898,689,000 | -112,937,000 | -255,222,000 | -543,991,000 | -115,259,000 | -206,368,000 | -139,215,000 | -11,706,000 | -161,696,000 | -270,816,000 | -229,577,000 | -245,676,000 | -190,440,000 | -277,510,000 | -388,537,000 | -346,966,000 | -265,613,000 | -427,841,000 | -275,113,000 | -510,188,000 | -613,007,000 | 267,715,000 | ||||||||||||||||||||||||||||||||||||
deferred income tax assets and liabilities | 1,345,471,000 | 355,870,000 | 80,291,000 | -92,560,000 | 47,273,000 | -79,926,000 | 4,194,000 | -200,279,000 | 504,029,000 | 279,341,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 355,634,000 | 1,665,292,000 | 6,193,000 | -2,687,042,000 | -427,210,000 | 30,591,000 | 2,187,614,000 | 589,551,000 | 370,290,000 | -835,811,000 | -1,562,287,000 | -725,029,000 | -732,725,000 | -467,827,000 | -330,768,000 | -105,203,000 | 780,519,000 | 1,470,243,000 | -3,706,000 | -2,194,935,000 | -3,287,674,000 | -2,523,984,000 | 516,473,000 | |||||||||||||||||||||||||||||||||||
acquisition of long-term investments accounted for under the equity method | -282,543,000 | -247,210,000 | -231,322,000 | -1,031,571,000 | -922,025,000 | -487,555,000 | -493,674,000 | -95,000,000 | -1,085,241,000 | -738,915,000 | -372,017,000 | -88,562,000 | -12,973,000 | -494,598,000 | -494,598,000 | -296,800,000 | -5,687,363,000 | -3,465,263,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of long-term investments accounted for under the equity method | 90,000 | 90,000 | 157,734,000 | 87,232,000 | 78,939,000 | 825,000 | 378,000 | 965,655,000 | 169,901,000 | 155,846,000 | 7,801,029,000 | 7,801,029,000 | ||||||||||||||||||||||||||||||||||||||||||||||
prepayment for long-term investments | -29,677,000 | -37,644,000 | -42,811,000 | -100,000,000 | -395,373,000 | -24,480,000 | -80,000,000 | -270,000,000 | -81,244,000 | -247,712,000 | -163,809,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net cash received from acquisition of subsidiaries | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of minority interests | -18,964,000 | -1,128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred charges | -554,629,000 | -405,683,000 | -339,249,000 | -223,795,000 | -194,405,000 | -190,747,000 | -287,826,000 | -84,653,000 | -340,164,000 | -885,589,000 | -617,504,000 | -488,652,000 | -860,846,000 | -599,150,000 | -1,058,709,000 | -686,340,000 | -374,310,000 | -92,088,000 | ||||||||||||||||||||||||||||||||||||||||
decrease in restricted assets | 27,134,000 | 469,000 | 105,000 | 1,687,000 | 30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
for the years ended december 31, 2012 and 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bond issuance costs | -12,830,000 | -8,810,000 | -60,818,000 | -58,277,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
reacquisition of bonds | -804,302,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in minority stockholders | 148,932,000 | 14,931,000 | 7,533,000 | 222,064,000 | 90,306,000 | 13,152,000 | 672,580,000 | 323,580,000 | 323,712,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 270,464,000 | 181,482,000 | 94,270,000 | 185,393,000 | 114,884,000 | 52,576,000 | 211,954,000 | 205,230,000 | 3,027,000 | 121,102,000 | 117,872,000 | 3,801,000 | 393,137,000 | 502,693,000 | 502,693,000 | 777,632,000 | 777,461,000 | 1,144,137,000 | 1,130,964,000 | 3,936,000 | 86,365,000 | |||||||||||||||||||||||||||||||||||||
less: cash paid for capitalized interest | -71,952,000 | -50,713,000 | -26,432,000 | -52,556,000 | -32,683,000 | -211,187,000 | -204,833,000 | -2,762,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest excluding capitalized interest | 198,512,000 | 130,769,000 | 67,838,000 | 132,837,000 | 82,201,000 | 38,240,000 | 767,000 | 397,000 | 265,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income tax | 92,918,000 | 83,773,000 | 7,975,000 | 1,332,534,000 | 1,297,704,000 | 51,348,000 | 116,238,000 | 95,179,000 | 16,765,000 | 704,130,000 | 695,646,000 | 935,186,000 | 1,949,551,000 | 29,128,000 | -27,513,000 | 16,245,000 | ||||||||||||||||||||||||||||||||||||||||||
discount on property, plant and equipment | -5,845,000 | -5,845,000 | -3,748,000 | -57,311,000 | -57,311,000 | -1,592,000 | -1,592,000 | -1,592,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss on decline (recovery) in market value, scrap and obsolescence of inventories | -325,003,000 | -1,101,954,000 | -881,104,000 | 1,119,520,000 | 654,400,000 | 150,367,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash received from acqusition of subsidiaries | 29,350,000 | 29,350,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition from non-current assets held for sale | -313,171,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
english translation of consolidated financial statements originally issued in chinese united microelectronics corporation and subsidiaries unaudited consolidated statements of cash flows for the nine-month periods ended september 30, 2012 and 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment gain accounted for under the equity method | -324,591,000 | -2,720,853,000 | -1,130,733,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on valuation of financial assets and liabilities | -29,368,000 | -151,091,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition from disposal of non-current assets held for sale | -313,171,000 | -257,633,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the three-month periods ended march 31, 2012 and 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to stockholders of the company | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
extraordinary gain | -82,469,000 | -82,469,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of financial assets discounts | -7,253,000 | -6,045,000 | -4,231,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange loss on disposal of non-current assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of held-to-maturity financial assets | -64,554,000 | -65,882,000 | -68,196,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of held-to-maturity financial assets | 776,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in financial liabilities at fair value through profit or loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the nine-month periods ended september 30, 2011 and 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise employee stock options | 986,505,000 | 917,738,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt expenses reversal | -3,177,000 | -16,974,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted assets | -54,421,000 | -29,963,000 | -63,056,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
for the six-month periods ended june 30, 2011 and 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes and accounts receivable | 734,053,000 | -3,580,664,000 | -3,345,137,000 | -953,617,000 | -8,453,214,000 | -6,226,535,000 | 1,358,981,000 | -969,652,000 | 680,892,000 | -4,839,889,000 | -1,768,915,000 | -446,926,000 | -2,096,025,000 | -217,198,000 | -1,677,615,000 | 2,004,339,000 | ||||||||||||||||||||||||||||||||||||||||||
for the three-month periods ended march 31, 2011 and 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect from subsidiaries over which significant control is no longer held | -6,462,000 | -13,122,000 | 4,014,000 | 4,014,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of deferred changes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capacity deposits | -4,446,000 | -4,447,000 | -755,832,000 | -714,685,000 | -652,400,000 | 5,000,000 | -9,400,000 | -171,699,000 | -201,216,000 | -154,283,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
remuneration paid to directors and supervisors | -15,494,000 | -6,324,000 | -27,005,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of employee bonus | -2,324,120,000 | -305,636,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on recovery in market value and obsolescence of inventories | -274,342,000 | -284,577,000 | -128,571,000 | -924,914,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred charges | -331,950,000 | -271,316,000 | -198,566,000 | -496,859,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (repayment) from short-term loans | 4,005,105,000 | 1,050,715,000 | -69,497,000 | -36,985,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of subsidiaries change | -258,609,000 | -258,402,000 | -2,378,000 | -23,890,000 | -23,890,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to minority interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock based payment | 154,740,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of short-term loans | -31,791,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of employee stock option | 2,542,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other assets-others | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the company | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on decline (recovery) in market value and obsolescence of inventories | -2,651,540,000 | -2,114,578,000 | -51,104,000 | -58,259,000 | 426,296,000 | 401,003,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of deferred charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities - others | 119,233,000 | 729,957,000 | 236,756,000 | 229,690,000 | 107,962,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (repayments) from short-term loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital reduction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in minority interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing and financing activities not affecting cash flows: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal amount of exchangeable bonds exchanged by bondholders | 3,285,254,000 | 3,285,254,000 | 190,415,000 | 69,621,000 | 69,621,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
book value of available-for-sale financial assets delivered for exchange | -895,055,000 | -895,055,000 | -51,878,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
elimination of related balance sheet accounts | 392,118,000 | 392,118,000 | 20,921,000 | 15,302,000 | 15,302,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
recognition of gain on disposal of available-for-sale financial assets | 64,681,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to shareholders of the parent | -521,879,000 | -6,612,749,000 | -8,160,049,000 | 2,603,210,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
compensation cost of employee stock options | 72,373,000 | 8,773,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities — others | 36,496,000 | 5,863,000 | -16,472,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other assets — others | -815,291,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments from short-term loans | -73,725,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | -2,393,337,000 | -2,393,337,000 | -2,393,337,000 | -27,286,340,000 | -23,831,089,000 | -11,575,235,000 | -8,570,374,000 | -1,777,653,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in minority shareholders | -4,239,000 | -4,239,000 | -4,234,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on decline (recovery) in market value and obsolescence of inventories | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other assets — others | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets-others | -789,525,000 | 11,401,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -71,232,000 | -11,181,984,000 | -7,817,968,000 | -6,607,640,000 | -6,337,120,000 | -2,405,900,000 | -13,592,777,000 | -6,547,043,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax assets | 12,581,000 | -267,007,000 | -146,494,000 | 909,763,000 | 501,808,000 | 200,578,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other assets | 2,929,000 | -114,149,000 | -129,531,000 | -63,327,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of capital lease | -795,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (refunded) for income tax | 20,753,000 | -55,732,000 | 1,907,088,000 | 78,693,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on decline in market value and obsolescence of inventories | 178,901,000 | 62,311,000 | 398,673,000 | -315,151,000 | -45,260,000 | 305,140,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of deferred charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted deposits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in long-term loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in minority shareholders | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax payable | -64,079,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of held-to-maturity financial assets | 776,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from capital reduction and liquidation of long-term investments | 69,027,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 205,828,000 | 15,602,710,000 | 6,369,668,000 | 1,458,690,000 | 26,930,229,000 | 18,337,788,000 | 3,982,751,000 | 1,817,700,000 | 1,518,680,000 | 402,687,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
financial assets and liabilities at fair value through profit or loss, current | 537,878,000 | 539,042,000 | 442,351,000 | 442,313,000 | -6,743,256,000 | 370,882,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other assets - others | 1,258,000 | 23,283,000 | 11,809,000 | 71,842,000 | 60,117,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition of property, plant and equipment | 5,685,140,000 | 12,520,849,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recognition of gain on disposal of investments | 2,782,317,000 | 2,782,317,000 | 159,458,000 | 64,681,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment (gain) loss accounted for under the equity method | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange (gain) loss on long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term loans | -16,153,714,000 | -16,153,714,000 | -1,858,217,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of bonds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities—others | 98,254,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from expiration of held-to-maturity financial assets | 976,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from liquidation of long-term investments | 45,505,000 | 10,679,000 | 95,090,000 | 95,090,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other assets—others | 34,622,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for capital reduction: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of the cash distribution pursuant to the capital reduction | 53,910,992,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for capital reduction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of property, plant and equipment to losses and expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
compensation interest payable | 19,861,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash increased from merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employee bonus | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
add: payable transferred in from merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange loss on long term liabilities | 117,221,000 | 143,898,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from merger | 943,862,000 | 943,862,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other receivables | -5,137,760,000 | -5,137,760,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash refunded for income tax | 1,080,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payable transferred in from the branch at beginning of period | 1,573,637,000 | 1,573,637,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
book value of reference available-for-sale financial assets delivered for exchange | -20,242,000 | -20,242,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investment loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sales of investments | -8,572,950,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of bond premiums | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financial assets | 156,494,000 | 101,641,000 | 117,139,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in marketable securities | -73,383,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of long-term investments | -3,367,549,000 | -2,327,268,000 | -1,971,746,000 | -4,861,576,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of long-term investments | 9,617,646,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from capital reduction settlement and liquidation of long-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
currency exchange | -59,817,000 | -45,975,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for (received from) income tax return | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payable transferred in from the branch | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
book value of reference shares delivered for exchange | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recognition of gain on sales of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated net income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (recovery) on decline in market value of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory allowances | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment income accounted for under the equity method | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
irrevocable long-term investments loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from capital reduction settlement of long-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of employees’ stock options | 1,133,330,000 | 640,243,000 | 640,243,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital deduction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from minority shareholders on stock issuance of subsidiaries | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of subsidiaries merged in | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payable transferred from the merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on (recovery) decline in market value and obsolescence of inventories | -548,230,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other loss on long-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (returned) for income tax | -11,836,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on settlement of exchangeable bonds | -9,789,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of long-term investments | 7,229,911,000 | 3,312,944,000 | 386,163,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on long-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable | -22,538,000 | -86,515,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in marketable securities | -370,120,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock transferred to employees | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
add: payable proceeds from merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in due from related parties | -5,137,760,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
withdrawal of prepayments for long-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information : | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities partially paid by cash : | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
add: transferred from merger with sismc | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing and financing activities not affecting cash flows : | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(reversal on allowance for doubtful accounts) bad debt expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
patent rights return | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted bank balances | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debts expense | 58,249,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term investment loss accounted for under the equity method | 123,998,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and loss on idle assets | 10,134,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange gain on long-term loans | -6,110,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capacity deposit | -1,070,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 20,128,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term investment loss (income) accounted for under the equity method | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision (reversal) for bad debts expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on decline in market value of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision for inventory loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends received under equity method | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term investment loss accounted for under equity method | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss of long-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exchange loss on long-term loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
forfeited interest on converted bonds | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of american depository shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payment for fraction of one share arising from bonds conversion | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
directors’ and supervisors’ remuneration paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
add: increase on payable from merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing and financing activities partially affecting cash flows: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
new shares issued due to merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
elimination of book value of united microelectronics’ investment in the merged companies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital reserve increased due to merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net assets, excluding cash, increased due to merged companies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash increased due to merger | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities not affecting cash flows: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible bonds (at par value) converted into common stock and certificates exchangeable for common stocks |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
