MILPITAS, Calif.--(BUSINESS WIRE)--Chartered Semiconductor Manufacturing Ltd. (Nasdaq:CHRT - News)(SGX-ST:CHARTEREDSC), one of the world’s top dedicated semiconductor foundries, today announced its results for third quarter 2009.
“Chartered revenues and revenues including our share of SMP were up approximately 19 percent in third quarter 2009 compared to the previous quarter. Revenues from 65-nanometer (nm) and below technologies, including those from 45nm, grew around 27 percent and accounted for approximately 31 percent of our total business base revenues. We ended the quarter with a net loss attributable to Chartered of $4.7 million, including transaction costs of $8.4 million relating to the proposed acquisition of Chartered by Advanced Technology Investment Company (ATIC) of Abu Dhabi, which is a substantial improvement of approximately $35 million over the prior quarter,” said George Thomas, senior vice president and CFO of Chartered.
Summary of Third Quarter 2009 Performance
Wafer Shipments and Average Selling Prices (eight-inch equivalent)
Capacity and Utilization
Capacity utilization in third quarter 2009 was 75 percent compared to 85 percent in the year-ago quarter, and 60 percent in second quarter 2009. Capacity utilization is based on total shipments and total capacity, both of which include Chartered’s share of SMP.
|
Utilization Table |
|||||||||||||||
|
Data including Chartered’s share of SMP |
|||||||||||||||
| Thousand 8” equivalent wafers | 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | ||||||||||
| Total wafers shipped | 544.5 | 377.7 | 241.9 | 385.1 | 482.4 | ||||||||||
| Total capacity | 638.9 | 645.2 | 633.1 | 639.9 | 641.4 | ||||||||||
| Utilization | 85 | % | 59 | % | 38 | % | 60 | % | 75 | % | |||||
|
Capacity by Fab |
||||||||||
| Thousand 8” equivalent wafers | 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | |||||
| Fab 2 | 155.5 | 155.5 | 152.2 | 153.8 | 155.5 | |||||
| Fab 3 | 83.1 | 83.1 | 81.3 | 82.2 | 83.1 | |||||
| Fab 3E | 75.1 | 75.1 | 73.5 | 74.3 | 75.1 | |||||
| Fab 5 (Chartered’s share) | 35.9 | 35.9 | 33.7 | 34.0 | 34.4 | |||||
| Fab 6 | 127.4 | 130.2 | 130.5 | 131.9 | 111.9 | |||||
| Fab 7 | 161.9 | 165.4 | 161.9 | 163.7 | 181.4 | |||||
| Total | 638.9 | 645.2 | 633.1 | 639.9 | 641.4 | |||||
Market Dynamics
The following business statistics tables provide information on revenues including Chartered’s share of SMP by market sector, region and technology.
|
Breakdown by Market Sector |
|||||||||||||||
|
Revenues including Chartered’s share of SMP (Percentage of Total) |
|||||||||||||||
| 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | |||||||||||
| Communications | 52 | % | 48 | % | 49 | % | 51 | % | 54 | % | |||||
| Computer | 13 | % | 12 | % | 8 | % | 9 | % | 11 | % | |||||
| Consumer | 31 | % | 33 | % | 37 | % | 37 | % | 29 | % | |||||
| Other | 4 | % | 7 | % | 6 | % | 3 | % | 6 | % | |||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||
|
Breakdown by Region |
|||||||||||||||
|
Revenues including Chartered’s share of SMP (Percentage of Total) |
|||||||||||||||
| 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | |||||||||||
| Americas | 60 | % | 63 | % | 53 | % | 56 | % | 53 | % | |||||
| Europe | 10 | % | 10 | % | 8 | % | 8 | % | 10 | % | |||||
| Asia-Pacific | 21 | % | 15 | % | 24 | % | 30 | % | 32 | % | |||||
| Japan | 9 | % | 12 | % | 15 | % | 6 | % | 5 | % | |||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||
|
Breakdown by Technology (micron) |
|||||||||||||||
|
Revenues including Chartered’s share of SMP (Percentage of Total) |
|||||||||||||||
| 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | |||||||||||
| 0.045 and below | - | - | 3 | % | 2 | % | 1 | % | |||||||
| Up to 0.065 | 19 | % | 23 | % | 21 | % | 27 | % | 30 | % | |||||
| Up to 0.09 | 3 | % | 1 | % | 1 | % | 1 | % | 1 | % | |||||
| Up to 0.13 | 34 | % | 34 | % | 38 | % | 35 | % | 34 | % | |||||
| Up to 0.15 | - | 1 | % | 1 | % | 1 | % | 1 | % | ||||||
| Up to 0.18 | 18 | % | 17 | % | 20 | % | 15 | % | 13 | % | |||||
| Up to 0.25 | 10 | % | 9 | % | 5 | % | 9 | % | 6 | % | |||||
| Up to 0.35 | 9 | % | 8 | % | 5 | % | 6 | % | 8 | % | |||||
| Above 0.35 | 7 | % | 7 | % | 6 | % | 4 | % | 6 | % | |||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||
Outlook
In light of the proposed acquisition by ATIC, Chartered will not be providing guidance for its fourth quarter ending December 31, 2009 and will not host a conference call or web cast. Considering that Chartered is in the midst of the acquisition, in order to be able to provide fourth quarter guidance, it would need to make several assumptions and estimates which are dependent on whether and when the acquisition will be completed. This can result in significant uncertainty while forecasting its results for the fourth quarter ending December 31, 2009.
APPENDIX A
US GAAP Reconciliation Table
In order to provide investors additional information regarding the company’s financial results as determined in accordance with US GAAP, in this report Chartered also provides information on its total business base revenues, which include the Company’s share of Silicon Manufacturing Partners (“Revenues including Chartered’s share of SMP”). SMP is a minority-owned joint-venture company and under US GAAP reporting, SMP revenues are not consolidated into Chartered’s revenues (“Revenues”). References to revenues including Chartered’s share of SMP in this report are therefore not in accordance with US GAAP. To ensure clarity, the tables below provide a reconciliation.
|
3Q 2008
Actual |
2Q 2009
Actual |
3Q 2009
Actual |
|||||||
| Revenues (a) | $ | 463.7M | $ | 349.0M | $ | 415.2M | |||
| Chartered’s share of SMP revenues |
$ |
23.5M | $ | 19.8M | $ | 24.6M | |||
| Revenues including Chartered’s share of SMP | $ | 487.2M | $ | 368.8M | $ | 439.8M | |||
| ASP (b) | $ | 878 | $ | 921 | $ | 879 | |||
| ASP of Chartered’s share of SMP revenues (b) | $ | 780 | $ | 755 | $ | 744 | |||
| ASP including Chartered’s share of SMP (b) | $ | 873 | $ | 910 | $ | 870 | |||
|
(a) Determined in accordance with US GAAP. |
|||||||||
|
(b) Eight-inch equivalent wafers. |
|||||||||
|
Breakdown by Market Sector |
|||||||||||||||
|
Revenues (US GAAP) (Percentage of Total) |
|||||||||||||||
| 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | |||||||||||
| Communications | 52 | % | 48 | % | 48 | % | 51 | % | 55 | % | |||||
| Computer | 13 | % | 12 | % | 8 | % | 8 | % | 10 | % | |||||
| Consumer | 31 | % | 33 | % | 37 | % | 38 | % | 30 | % | |||||
| Other | 4 | % | 7 | % | 7 | % | 3 | % | 5 | % | |||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||
|
Chartered’s share of SMP revenues (Percentage of Total) |
||||||||||
| 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | ||||||
| Communications | 50% | 51% | 65% | 38% | 39% | |||||
| Computer | 28% | 16% | 16% | 35% | 37% | |||||
| Consumer | 20% | 28% | 16% | 26% | 11% | |||||
| Other | 2% | 5% | 3% | 1% | 13% | |||||
| Total | 100% | 100% | 100% | 100% | 100% | |||||
|
Revenues including Chartered’s share of SMP (Percentage of Total) |
||||||||||
| 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | ||||||
| Communications | 52% | 48% | 49% | 51% | 54% | |||||
| Computer | 13% | 12% | 8% | 9% | 11% | |||||
| Consumer | 31% | 33% | 37% | 37% | 29% | |||||
| Other | 4% | 7% | 6% | 3% | 6% | |||||
| Total | 100% | 100% | 100% | 100% | 100% | |||||
|
Breakdown by Region |
|||||||||||||||
|
Revenues (US GAAP) (Percentage of Total) |
|||||||||||||||
| 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | |||||||||||
| Americas | 62 | % | 64 | % | 54 | % | 57 | % | 55 | % | |||||
| Europe | 10 | % | 10 | % | 8 | % | 8 | % | 10 | % | |||||
| Asia-Pacific | 19 | % | 14 | % | 23 | % | 28 | % | 30 | % | |||||
| Japan | 9 | % | 12 | % | 15 | % | 7 | % | 5 | % | |||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||
|
Chartered’s share of SMP Revenues (Percentage of Total) |
||||||||||
| 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | ||||||
| Americas | 20% | 40% | 36% | 32% | 30% | |||||
| Europe | 12% | 11% | 7% | 12% | 14% | |||||
| Asia-Pacific | 64% | 42% | 54% | 55% | 54% | |||||
| Japan | 4% | 7% | 3% | 1% | 2% | |||||
| Total | 100% | 100% | 100% | 100% | 100% | |||||
|
Revenues including Chartered’s share of SMP (Percentage of Total) |
|||||||||||||||
| 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | |||||||||||
| Americas | 60 | % | 63 | % | 53 | % | 56 | % | 53 | % | |||||
| Europe | 10 | % | 10 | % | 8 | % | 8 | % | 10 | % | |||||
| Asia-Pacific | 21 | % | 15 | % | 24 | % | 30 | % | 32 | % | |||||
| Japan | 9 | % | 12 | % | 15 | % | 6 | % | 5 | % | |||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||
|
Breakdown by Technology (micron) |
|||||||||||||||
|
Revenues (US GAAP) (Percentage of Total) |
|||||||||||||||
| 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | |||||||||||
| 0.045 and below | - | - | 3 | % | 2 | % | 1 | % | |||||||
| Up to 0.065 | 19 | % | 23 | % | 22 | % | 29 | % | 32 | % | |||||
| Up to 0.09 | 3 | % | 1 | % | 1 | % | 1 | % | 1 | % | |||||
| Up to 0.13 | 36 | % | 35 | % | 39 | % | 37 | % | 36 | % | |||||
| Up to 0.15 | - | 1 | % | 1 | % | 1 | % | 1 | % | ||||||
| Up to 0.18 | 14 | % | 15 | % | 17 | % | 10 | % | 8 | % | |||||
| Up to 0.25 | 11 | % | 9 | % | 5 | % | 9 | % | 7 | % | |||||
| Up to 0.35 | 10 | % | 8 | % | 6 | % | 7 | % | 8 | % | |||||
| Above 0.35 | 7 | % | 8 | % | 6 | % | 4 | % | 6 | % | |||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||
|
Chartered’s share of SMP Revenues (Percentage of Total) |
||||||||||
| 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | ||||||
| 0.045 and below | - | - | - | - | - | |||||
| Up to 0.065 | - | - | - | - | - | |||||
| Up to 0.09 | - | - | - | - | - | |||||
| Up to 0.13 | - | - | - | - | - | |||||
| Up to 0.15 | - | - | - | - | - | |||||
| Up to 0.18 | 95% | 100% | 100% | 99% | 99% | |||||
| Up to 0.25 | 3% | - | - | 1% | 1% | |||||
| Up to 0.35 | 2% | - | - | - | - | |||||
| Above 0.35 | - | - | - | - | - | |||||
| Total | 100% | 100% | 100% | 100% | 100% | |||||
|
Revenues including Chartered’s share of SMP (Percentage of Total) |
|||||||||||||||
| 3Q 2008 | 4Q 2008 | 1Q 2009 | 2Q 2009 | 3Q 2009 | |||||||||||
| 0.045 and below | - | - | 3 | % | 2 | % | 1 | % | |||||||
| Up to 0.065 | 19 | % | 23 | % | 21 | % | 27 | % | 30 | % | |||||
| Up to 0.09 | 3 | % | 1 | % | 1 | % | 1 | % | 1 | % | |||||
| Up to 0.13 | 34 | % | 34 | % | 38 | % | 35 | % | 34 | % | |||||
| Up to 0.15 | - | 1 | % | 1 | % | 1 | % | 1 | % | ||||||
| Up to 0.18 | 18 | % | 17 | % | 20 | % | 15 | % | 13 | % | |||||
| Up to 0.25 | 10 | % | 9 | % | 5 | % | 9 | % | 6 | % | |||||
| Up to 0.35 | 9 | % | 8 | % | 5 | % | 6 | % | 8 | % | |||||
| Above 0.35 | 7 | % | 7 | % | 6 | % | 4 | % | 6 | % | |||||
| Total | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | |||||
About Chartered
Chartered Semiconductor Manufacturing Ltd. (Nasdaq: CHRT, SGX-ST: CHARTEREDSC), one of the world’s top dedicated semiconductor foundries, offers leading-edge technologies down to 40/45 nanometer (nm), enabling today’s system-on-chip designs. The company further serves its customers’ needs through a collaborative, joint development approach on a technology roadmap that extends to 22nm. Chartered’s strategy is based on open and comprehensive design enablement solutions, manufacturing enhancement strategies, and a commitment to flexible sourcing. In Singapore, the company owns or has an interest in six fabrication facilities, including a 300mm fabrication facility and five 200mm facilities. Information about Chartered can be found at www.charteredsemi.com.
Safe Harbor Statement under the provisions of the United States Private Securities Litigation Reform Act of 1995
This news release contains forward-looking statements, as defined in the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements are subject to certain risks and uncertainties, which could cause actual results to differ materially from historical results or those anticipated. Among the factors that could cause actual results to differ materially are decreased consumer confidence, credit crisis, financial market turmoil and the deteriorating global economic conditions; changes in the demands from our customers; demand and supply outlook in the semiconductor market; competition from existing foundries and new foundry companies resulting in pricing pressures; excess inventory, life cycle, market outlook and trends for specific products; products mix; unforeseen delays, interruptions, performance level of our fabrication facilities; our progress on leading-edge products; changes in capacity plans, allocation and process technology mix; unavailability of materials, equipment, manpower and expertise; access to or delays in technological advances or our development of process technologies; the successful implementation of our partnership, technology and supply alliances (including our joint development agreements with IBM and the other joint development partners); the growth rate of fabless companies, the outsourcing strategy of integrated device manufacturers (“IDM”) and our expectation that IDMs will utilize foundry capacity more extensively. Although we believe the expectations reflected in such forward-looking statements are based upon reasonable assumptions, we can give no assurance that our expectations will be attained. In addition to the foregoing factors, a description of certain other risks and uncertainties which cause actual results to differ materially can be found in "Item 3. Key Information — D. Risk Factors" in our 2008 annual report on Form 20-F filed with the US SEC. You are cautioned not to place undue reliance on these forward-looking statements, which reflect management's current analysis of future events. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
All currency figures stated in this report are in US dollars.
The financial statement amounts in this report are determined in accordance with US GAAP.
In order to provide investors additional information regarding the Company’s financial results as determined in accordance with US GAAP, in this report Chartered also provides information on its total business base revenues, which include the Company’s share of Silicon Manufacturing Partners (“Revenues including Chartered’s share of SMP”). Silicon Manufacturing Partners (SMP or Fab 5) is a minority-owned joint-venture company and under US GAAP reporting, SMP revenues are not consolidated into Chartered’s revenues (“Revenues”). References to revenues including Chartered’s share of SMP in this report are therefore not in accordance with US GAAP. To ensure clarity, in Appendix A of this report we have included a reconciliation table which provides comparable data based on revenues determined in accordance with US GAAP, which do not include the Company’s share of SMP.
| CHARTERED SEMICONDUCTOR MANUFACTURING LTD. AND SUBSIDIARIES | ||||||||||||||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
| (In thousands of US Dollars, except share and per share data) | ||||||||||||||||
|
Determined in accordance with US GAAP |
||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
|
2008 |
2009 |
2008 |
2009 |
|||||||||||||
| Net revenue | $ | 463,648 | $ | 415,228 | $ | 1,309,440 | $ | 1,008,175 | ||||||||
| Cost of revenue | 398,068 | 327,254 | 1,109,407 | 916,747 | ||||||||||||
| Gross profit | 65,580 | 87,974 | 200,033 | 91,428 | ||||||||||||
| Other revenue | 2,654 | 2,312 | 10,974 | 6,169 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development | 44,184 | 43,878 | 132,474 | 137,672 | ||||||||||||
| Sales and marketing | 19,493 | 14,914 | 54,921 | 41,390 | ||||||||||||
| General and administrative | 11,196 | 18,486 | 33,154 | 39,571 | ||||||||||||
| Other operating expenses, net | 1,364 | 6,480 | 5,116 | 15,013 | ||||||||||||
| Total operating expenses, net | 76,237 | 83,758 | 225,665 | 233,646 | ||||||||||||
| Equity in income of associated companies, net | 8,941 | 8,827 | 28,192 | 13,306 | ||||||||||||
| Other income (loss), net | (941 | ) | 476 | 8,782 | 747 | |||||||||||
| Interest expense, net | (13,561 | ) | (13,229 | ) | (38,382 | ) | (41,129 | ) | ||||||||
| Income (loss) before income tax | (13,564 | ) | 2,602 | (16,066 | ) | (163,125 | ) | |||||||||
| Income tax (benefit) expense | 10,813 | (58 | ) | (37,497 | ) | (10,050 | ) | |||||||||
| Net income (loss) | (24,377 | ) | 2,660 | 21,431 | (153,075 | ) | ||||||||||
|
Less: Net income (loss) attributable to the noncontrolling interest in CSP |
- | 7,356 | - | (10,222 | ) | |||||||||||
| Net income (loss) attributable to Chartered | (24,377 | ) | (4,696 | ) | 21,431 | (142,853 | ) | |||||||||
|
Less: Accretion to redemption value of convertible redeemable preference shares |
2,522 | 2,622 | 7,495 | 7,790 | ||||||||||||
|
Net income (loss) available to ordinary shareholders of Chartered |
$ | (26,899 | ) | $ | (7,318 | ) | $ | 13,936 | $ | (150,643 | ) | |||||
| Net earnings (loss) per ordinary share and ADS | ||||||||||||||||
| Basic net earnings (loss) per ordinary share* | $ | (0.07 | ) | $ | (0.01 | ) | $ | 0.04 | $ | (0.22 | ) | |||||
| Diluted net earnings (loss) per ordinary share* | $ | (0.07 | ) | $ | (0.01 | ) | $ | 0.04 | $ | (0.22 | ) | |||||
| Basic net earnings (loss) per ADS* | $ | (0.70 | ) | $ | (0.08 | ) | $ | 0.36 | $ | (2.22 | ) | |||||
| Diluted net earnings (loss) per ADS* | $ | (0.70 | ) | $ | (0.08 | ) | $ | 0.36 | $ | (2.22 | ) | |||||
| Number of ordinary shares (in millions) used in computing*: | ||||||||||||||||
| Basic net earnings (loss) per ordinary share | 383.2 | 941.9 | 383.1 | 679.9 | ||||||||||||
| Effect of dilutive securities | - | - | 0.2 | - | ||||||||||||
| Diluted net earnings (loss) per ordinary share | 383.2 | 941.9 | 383.3 | 679.9 | ||||||||||||
| Number of ADS (in millions) used in computing*: | ||||||||||||||||
| Basic net earnings (loss) per ADS | 38.3 | 94.2 | 38.3 | 68.0 | ||||||||||||
| Effect of dilutive securities | - | - | - | - | ||||||||||||
| Diluted net earnings (loss) per ADS | 38.3 | 94.2 | 38.3 | 68.0 | ||||||||||||
| *As adjusted retroactively for the 27-for-10 rights offering and the 10-into-1 share consolidation which were completed during second quarter 2009. | ||||||||||||||||
| CHARTERED SEMICONDUCTOR MANUFACTURING LTD. AND SUBSIDIARIES | |||||||
| UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
| (In thousands of US Dollars) | |||||||
|
Determined in accordance with US GAAP |
|||||||
|
|
|||||||
|
As of |
|||||||
|
December 31, |
September 30, |
||||||
| 2008 |
2009 |
||||||
| ASSETS | |||||||
| Cash and cash equivalents |
$ |
524,501 |
$ |
805,726 |
|||
| Restricted cash | 69,560 | 66,301 | |||||
| Marketable securities | 950 | 1,175 | |||||
| Receivables, net | 224,428 | 297,893 | |||||
| Inventories | 189,498 | 154,895 | |||||
| Other investments | 19,634 | 3,274 | |||||
| Other current assets | 19,840 | 36,267 | |||||
| Total current assets | 1,048,411 | 1,365,531 | |||||
| Investment in associated companies | 28,924 | 34,662 | |||||
| Technology licenses and other intangible assets, net | 48,178 | 35,376 | |||||
| Property, plant and equipment, net | 2,845,668 | 2,768,222 | |||||
| Other non-current assets | 53,992 | 34,466 | |||||
| Total assets |
$ |
4,025,173 |
$ |
4,238,257 |
|||
|
LIABILITIES, CONVERTIBLE REDEEMABLE PREFERENCE SHARES AND EQUITY |
|||||||
| Payables |
$ |
311,264 |
337,913 | ||||
| Current installments of long-term debt and capital lease obligations | 163,232 | 565,745 | |||||
| Other current liabilities | 102,355 | 86,571 | |||||
| Total current liabilities | 576,851 | 990,229 | |||||
|
Long-term debt and capital lease obligations, excluding current installments |
1,677,228 | 1,318,644 | |||||
| Other non-current liabilities | 61,801 | 60,309 | |||||
| Total liabilities | 2,315,880 | 2,369,182 | |||||
| Convertible redeemable preference shares | 265,879 | 273,669 | |||||
| Total shareholders’ equity of Chartered | 1,443,414 | 1,605,569 | |||||
| Noncontrolling interest in CSP |
- |
(10,163 | ) | ||||
| Total equity | 1,443,414 | 1,595,406 | |||||
|
Total liabilities, convertible redeemable preference shares and total equity |
$ |
4,025,173 |
$ |
4,238,257 |
|||
| CHARTERED SEMICONDUCTOR MANUFACTURING LTD AND SUBSIDIARIES | ||||||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| (In thousands of US Dollars) | ||||||||
|
Determined in accordance with US GAAP |
||||||||
|
For The Nine Months Ended |
||||||||
|
September 30, |
September 30, |
|||||||
| 2008 |
2009 |
|||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net income (loss) |
$ |
21,431 |
$ |
(153,075 |
) |
|||
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||||||
| Equity in income of associated companies, net | (28,192 | ) | (13,306 | ) | ||||
| Cash dividends received from associated companies | 28,457 | 7,689 | ||||||
| Depreciation and amortization | 433,698 | 380,142 | ||||||
| Foreign exchange loss, net | 1,366 | 2,071 | ||||||
| Loss (gain) on disposal of property, plant and equipment, net |
8 |
(691 | ) | |||||
| Others, net | (10,627 | ) | 5,500 | |||||
|
Changes in assets and liabilities, net of effects from purchase of a subsidiary in 2008: |
||||||||
| Receivables | (6,666 | ) | (68,489 | ) | ||||
| Inventories | 19,838 | 34,603 | ||||||
| Other assets | (18,993 | ) | (3,666 | ) | ||||
| Payables and other liabilities | (11,623 | ) | 35,202 | |||||
| Net cash provided by operating activities | 428,697 | 225,980 | ||||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Payments for property, plant and equipment | (443,556 | ) | (280,234 | ) | ||||
| Payments for technology licenses | (11,014 | ) | (4,381 | ) | ||||
| Purchase of a subsidiary, net of cash acquired of $6,523 | (237,072 | ) |
- |
|||||
| Refund of deposits placed with a vendor | 1,278 | 841 | ||||||
| Proceeds from sale of property, plant and equipment | 10,482 | 5,251 | ||||||
| Proceeds from redemption of other investments | 55,841 | 16,150 | ||||||
| Investment in associated companies | (8,041 | ) |
- |
|||||
| Others, net | (433 | ) | 675 | |||||
| Net cash used in investing activities | (632,515 | ) | (261,698 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt | ||||||||
| Borrowings | 389,072 | 167,905 | ||||||
| Repayments | (433,631 | ) | (157,512 | ) | ||||
| Capital lease payments | (3,972 | ) | (4,488 | ) | ||||
| Receipts (refunds) of customer deposits | (5,609 | ) | 15 | |||||
| Issuance of ordinary shares, net of direct issuance costs | 989 | 306,817 | ||||||
| (Increase) decrease in cash restricted for debt repayments | (24,468 | ) | 3,259 | |||||
| Net cash provided by (used in) financing activities | (77,619 | ) | 315,996 | |||||
| Effect of exchange rate changes on cash and cash equivalents | 189 | 947 | ||||||
| Net increase (decrease) in cash and cash equivalents | (281,248 | ) | 281,225 | |||||
| Cash and cash equivalents at the beginning of the period | 743,173 | 524,501 | ||||||
| Cash and cash equivalents at the end of the period |
$ |
461,925 |
$ |
805,726 |
||||
Chartered Semiconductor Manufacturing Ltd.
Investor Contacts:
Suresh Kumar, (1) 408-941-1110 (U.S.)
sureshk@charteredsemi.com
Lim Li Chuen, (65) 6360.4060 (Singapore)
lclim@charteredsemi.com
Media Contacts:
Tiffany Sparks, (1) 408-941-1185 (U.S.)
tiffanys@charteredsemi.com
Celestine Lim, (65) 6360-4017 (Singapore)
celestinelim@charteredsemi.com
Copyright © 2009 Business Wire. All rights reserved. All the news releases provided by Business Wire are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials by posting, archiving in a public web site or database, or redistribution in a computer network is strictly forbidden.