 |
2004 Annual Report |
|
|
 |
FUHWA FINANCIAL HOLDING CO., LTD. AND SUBSIDIARIES
|
Consolidated Balance Sheets |
| December 31, 2004 and 2003 |
Unit:NT$ Thousand |
| |
December 31, 2004 |
December 31, 2003 |
Assets |
Amount |
% |
Amount |
% |
Current assets: |
|
|
|
|
Cash and cash equivalents |
$ 7,555,082 |
2 |
9,669,739 |
3 |
Due from Central Bank and placement to other banks |
33,238,074 |
9 |
23,133,898 |
7 |
Short-term investments |
29,046,889 |
8 |
24,837,424 |
8 |
Bonds purchased under agreements to resell |
10,338,629 |
3 |
809,697 |
- |
Call options — nonhedge |
9,952 |
- |
1,478 |
- |
Futures trading margins |
2,642,244 |
1 |
1,984,891 |
2 |
Margin deposits for futures contracts |
21,254 |
- |
68,489 |
- |
Margin deposits receivable for futures contracts |
7,151 |
- |
- |
- |
Derivative financial instruments — assets, OTC |
46,850 |
- |
213,709 |
- |
Deferred loss from principal-guaranteed note |
65 |
- |
- |
- |
Interest receivable |
1,491,866 |
- |
1,348,378 |
- |
Margin loans |
33,831,723 |
9 |
33,998,772 |
11 |
Other receivables |
8,327,195 |
2 |
7,034,512 |
2 |
Other financial assets — current |
1,946,872 |
1 |
1,188,214 |
- |
Deferred income tax assets — current |
485,078 |
- |
696,256 |
- |
Trading securities |
14,048,672 |
4 |
14,343,541 |
5 |
Prepaid expenses |
342,137 |
- |
222,124 |
- |
Total current assets |
143,379,733 |
39 |
119,551,122 |
38 |
Loans and advances to customers, net |
195,102,670 |
53 |
168,475,062 |
55 |
Long-term investments : |
|
|
|
|
Long-term investments under equity method |
2,489,366 |
1 |
2,246,359 |
1 |
Long-term investments under cost method |
1,804,253 |
1 |
1,708,640 |
1 |
Long-term investments in bonds |
9,123,906 |
3 |
5,218,134 |
2 |
Total long-term investments, net |
13,417,525 |
5 |
9,173,133 |
4 |
Property and equipment : |
|
|
|
|
Cost: |
|
|
|
|
Land |
2,709,312 |
1 |
2,629,706 |
1 |
Buildings |
1,998,842 |
1 |
1,986,675 |
1 |
Machinery and equipment |
319,217 |
- |
681,799 |
- |
Computer equipment |
597,673 |
- |
124,322 |
- |
Transportation equipment |
65,203 |
- |
99,655 |
- |
Other facilities |
1,380,950 |
- |
1,450,835 |
- |
| |
7,071,197 |
2 |
6,972,992 |
2 |
Less: accumulated depreciation |
1,630,803 |
- |
1,697,896 |
1 |
Prepayments for building and equipment |
270,670 |
- |
97,046 |
- |
Total property and equipment, net |
5,711,064 |
2 |
5,372,142 |
1 |
Intangible assets |
1,025,776 |
- |
740,368 |
- |
Other assets: |
|
|
|
|
Operating guarantee deposits |
1,120,207 |
- |
1,015,219 |
- |
Settlement and clearing funds |
469,780 |
- |
463,099 |
- |
Nonoperating assets |
1,798,483 |
- |
2,145,029 |
1 |
Refundable deposits |
1,950,159 |
1 |
1,506,955 |
- |
Nonperforming loans and overdue receivables |
864,118 |
- |
1,749,187 |
1 |
Deferred charges |
529,655 |
- |
447,323 |
- |
Deferred pension cost |
11,266 |
- |
22,860 |
- |
Deferred income tax assets — noncurrent |
1,121,243 |
- |
1,344,074 |
- |
Total other assets |
7,864,911 |
1 |
8,693,746 |
2 |
Brokering transaction debit balance, net |
21,045 |
- |
17,762 |
- |
Total assets |
$ 366,522,724 |
100 |
312,023,335 |
100 |
|
|
| |
December 31, 2004 |
December 31, 2003 |
Liabilities and Stockholders' Equity |
Amount |
% |
Amount |
% |
Current liabilities: |
|
|
|
|
Short-term debts |
$ 68,737,815 |
19 |
52,968,976 |
17 |
Deposits by Central Bank |
10,987 |
- |
7,245 |
- |
Deposits by other banks |
7,742,723 |
2 |
13,471,011 |
4 |
Stock warrant liabilities, net |
63,228 |
- |
131,618 |
- |
Put option liabilities |
8,030 |
- |
5,454 |
- |
Payable to customers |
3,097,064 |
1 |
1,960,534 |
1 |
Derivative financial instruments — liabilities, OTC |
46,900 |
- |
192,286 |
- |
Income taxes payable |
321,527 |
- |
- |
- |
Guarantee deposits received |
3,361,933 |
1 |
2,432,718 |
1 |
Short sales proceeds payable |
3,987,624 |
1 |
2,953,984 |
1 |
Other notes and accounts payable |
5,766,728 |
2 |
5,502,213 |
2 |
Advance receipts and other current liabilities |
726,309 |
- |
576,941 |
- |
Total current liabilities |
93,870,868 |
26 |
80,202,980 |
26 |
Deposits and remittances |
223,206,636 |
61 |
188,722,954 |
61 |
Subordinate financial debentures |
3,534,000 |
1 |
3,534,000 |
1 |
| |
226,740,636 |
62 |
192,256,954 |
62 |
Long-term liabilities: |
|
|
|
|
Bonds payable |
2,900,000 |
1 |
2,900,000 |
1 |
Accrued pension liabilities |
311,290 |
- |
319,031 |
- |
Other long-term liabilities |
199,402 |
- |
598,899 |
- |
Total long-term liabilities |
3,410,692 |
1 |
3,817,930 |
1 |
Other liabilities: |
|
|
|
|
Reserve for guarantee liabilities |
78,632 |
- |
54,027 |
- |
Reserve for default losses |
214,974 |
- |
205,306 |
- |
Reserve for trading losses |
28,003 |
- |
99,523 |
- |
Reserve for bad debt |
252,569 |
- |
254,891 |
- |
Other liabilities |
32,473 |
- |
10,114 |
- |
Minority interest |
2 |
- |
18 |
- |
Total other liabilities |
606,653 |
- |
623,879 |
- |
Total liabilities |
324,628,849 |
89 |
276,901,743 |
89 |
Stockholders' equity : |
|
|
|
|
Common stock: |
|
|
|
|
Common stock, par value $10, authorized 5,000,000 thousand shares in 2004 and 2003, issued 3,006,445 thousand shares and 2,894,445 thousand shares in 2004 and 2003, respectively |
30,064,445 |
8 |
28,944,445 |
9 |
Capital surplus : |
|
|
|
|
Capital surplus — additional paid-in capital |
7,491,572 |
2 |
7,891,572 |
3 |
Capital surplus — treasury stock transactions |
1,119,734 |
- |
619,171 |
- |
| |
8,611,306 |
2 |
8,510,743 |
3 |
Retained earnings: |
|
|
|
|
Legal reserve |
252,588 |
- |
3,323 |
- |
Special reserve |
375,936 |
- |
29,911 |
- |
Unappropriated retained earnings |
3,424,842 |
1 |
2,492,645 |
1 |
| |
4,053,366 |
1 |
2,525,879 |
1 |
Equity adjustments : |
|
|
|
|
Cumulative foreign currency translation adjustments |
(93,434) |
- |
(18,273) |
- |
Net loss from unrecognized pension cost |
(2,127) |
- |
(26,726) |
- |
| |
(95,561) |
- |
(44,999) |
- |
Treasury stock |
(739,681) |
- |
(4,814,476) |
(2) |
Total stockholders' equity |
41,893,875 |
11 |
35,121,592 |
11 |
| |
|
|
|
|
Total liabilities and stockholders' equity |
$ 366,522,724 |
100 |
312,023,335 |
100 |
|
| |
|
| FUHWA FINANCIAL HOLDING CO., LTD. AND SUBSIDIARIES |
|
 |
| Consolidated Statements of Income |
| For the years ended December 31, 2004 and 2003 |
Unit:NT$ Thousand |
| |
2004 |
2003 |
| |
Amount |
% |
Amount |
% |
Operating revenues: |
|
|
|
|
Interest revenue |
$ 10,967,993 |
60 |
9,218,917 |
61 |
Fees and commissions |
4,775,844 |
26 |
3,692,272 |
24 |
Underwriting commission |
32,726 |
- |
80,234 |
1 |
Profit from trading securities — dealing |
151,656 |
1 |
409,391 |
3 |
Profit from trading securities — underwriting |
70,306 |
- |
46,809 |
- |
Profit from trading securities — equity?linked note |
- |
- |
4 |
- |
Gain on bills trading, net |
206,154 |
1 |
884,424 |
6 |
Investment income under equity method |
94,455 |
1 |
36,623 |
- |
Gain on issuance of stock warrants |
332,113 |
2 |
121,949 |
1 |
Gain on futures contracts |
275,439 |
2 |
74,984 |
- |
Clearing and settlement service income — futures |
2,234 |
- |
704 |
- |
Gain on option transactions |
152,326 |
1 |
19,206 |
- |
Gain on derivative financial instruments — OTC |
23,222 |
- |
213,770 |
1 |
Gain on market value recovery of devaluation for trading securities |
14,660 |
- |
18,346 |
- |
Recovery gain on reserve for trading losses |
43,541 |
- |
- |
- |
Other operating revenue |
1,050,036 |
6 |
399,073 |
3 |
| |
18,192,705 |
100 |
15,216,706 |
100 |
Operating costs: |
|
|
|
|
Interest expense |
3,296,927 |
18 |
3,253,918 |
21 |
Fees and commission expense |
865,571 |
5 |
899,795 |
6 |
Provisions for bad and doubtful accounts |
1,550,571 |
9 |
1,378,220 |
9 |
Loss from disposal of trading securities — hedge |
279,645 |
2 |
9,391 |
- |
Commission expenses for introducing futures contracts |
54,917 |
- |
56,981 |
1 |
Loss from futures contracts |
341,860 |
2 |
169,929 |
1 |
Settlement and clearing brokerage commissions |
33,508 |
- |
24,917 |
- |
Loss from options transactions |
97,535 |
1 |
19,212 |
- |
Loss from derivative financial instruments — OTC |
16,462 |
- |
179,871 |
1 |
Other operating losses |
3,106 |
- |
15,385 |
- |
| |
6,540,102 |
37 |
6,007,619 |
39 |
Gross profit |
11,652,603 |
63 |
9,209,087 |
61 |
Operating expenses |
7,891,163 |
43 |
6,976,997 |
46 |
Operating income |
3,761,440 |
20 |
2,232,090 |
15 |
Nonoperating revenue and income: |
|
|
|
|
Interest income from deposits, bonds and bills |
121,779 |
1 |
141,481 |
1 |
Rental income |
12,812 |
- |
15,335 |
- |
Investment income |
250,010 |
1 |
560,893 |
4 |
Gain on disposal of property and equipment |
6,445 |
- |
5,989 |
- |
Other income |
256,374 |
1 |
225,892 |
1 |
| |
647,420 |
3 |
949,590 |
6 |
Nonoperating expenses and loss: |
|
|
|
|
Interest expense |
123,957 |
1 |
72,911 |
1 |
Foreign exchange loss, net |
69,250 |
- |
154 |
- |
Loss on disposal of property and equipment |
16,137 |
- |
26,147 |
- |
Miscellaneous expenses |
120,709 |
1 |
206,620 |
1 |
| |
330,053 |
2 |
305,832 |
2 |
Income before income tax |
4,078,807 |
21 |
2,875,848 |
19 |
Income tax expense |
690,402 |
4 |
383,202 |
3 |
Comprehensive net income |
3,388,405 |
17 |
2,492,646 |
16 |
Minority interest income |
- |
- |
(1) |
- |
Consolidated net income |
$ 3,388,405 |
17 |
2,492,645 |
16 |
| |
|
|
|
|
| |
Before |
After |
Before |
After |
| |
income tax |
income tax |
income tax |
income tax |
Earnings per share (expressed in New Taiwan dollars) |
$ 1.09 |
1.23 |
0.94 |
0.97 |
|
| Proforma data — Shares of Fuhwa Financial Holding Co., Ltd. held by its subsidiaries are not deemed as treasury stock: |
|
Before
income
tax |
After income tax |
Before
income
tax |
After
income
tax |
Net income |
|
4,250,206 |
2,966,313 |
3,075,454 |
Earnings per share (expressed in New Taiwan dollars) |
$ 1.32 |
1.46 |
1.04 |
1.06 |
|
| |
|
|