STATS ChipPAC Ltd.
Condensed Consolidated Statements of Operations
(In thousands of U.S. Dollars, except share and per share data)
(Unaudited)
Three Months Ended Twelve Months Ended
------------------------ ------------------------
December December December December
31, 2006 30, 2007 31, 2006 30, 2007
----------- ----------- ----------- -----------
Net revenues $ 415,982 $ 476,676 $ 1,616,933 $ 1,651,560
Cost of revenues (332,145) (383,800) (1,290,773) (1,330,284)
----------- ----------- ----------- -----------
Gross profit 83,837 92,876 326,160 321,276
Operating expenses:
Selling, general
and
administrative 29,134 29,955 139,466 112,593
Research and
development 7,932 8,742 30,446 34,918
Tender offer
expenses - - - 10,922
Held for sale
asset impairment - - - 1,725
Restructuring
charges - - 1,938 990
----------- ----------- ----------- -----------
Total operating
expenses 37,066 38,697 171,850 161,148
----------- ----------- ----------- -----------
Operating income 46,771 54,179 154,310 160,128
Other income
(expenses), net (10,920) (5,581) (41,733) (31,045)
----------- ----------- ----------- -----------
Income before income
taxes 35,851 48,598 112,577 129,083
Income tax expense (5,493) (5,336) (25,759) (29,581)
----------- ----------- ----------- -----------
Income before minority
interest 30,358 43,262 86,818 99,502
Minority interest (2,083) (1,916) (10,010) (5,818)
----------- ----------- ----------- -----------
Net income $ 28,275 $ 41,346 $ 76,808 $ 93,684
=========== =========== =========== ===========
Net income per
ordinary share:
Basic $ 0.01 $ 0.02 $ 0.04 $ 0.05
Diluted $ 0.01 $ 0.02 $ 0.04 $ 0.04
Net income per ADS:
Basic $ 0.14 $ 0.20 $ 0.39 $ 0.46
Diluted $ 0.13 $ 0.19 $ 0.37 $ 0.44
Ordinary shares (in
thousands) used in
per ordinary share
calculation:
Basic 2,000,590 2,047,333 1,991,110 2,032,962
Diluted 2,169,571 2,209,813 2,161,545 2,188,687
ADS (in thousands) used
in per ADS
calculation:
Basic 200,059 204,733 199,111 203,296
Diluted 216,957 220,981 216,154 218,869
Key Ratios and
Information:
Gross Margin 20.2% 19.5% 20.2% 19.5%
Operating Expenses as a
% of Revenue 8.9% 8.1% 10.6% 9.8%
Operating Margin 11.3% 11.4% 9.6% 9.7%
Depreciation &
Amortization,
including
Amortization
of Debt
Issuance Costs $ 64,538 $ 69,946 $ 268,689 $ 256,913
Capital
Expenditures $ 54,019 $ 67,778 $ 348,495 $ 268,754
Share-based
compensation expense
included under
SFAS 123(R) were as
follows:
Cost of revenues $ 1,435 $ 1,111 $ 5,965 $ 4,783
Selling, general
and
administrative 1,259 636 6,143 3,118
Research and
development 332 192 1,580 968
----------- ----------- ----------- -----------
$ 3,026 $ 1,939 $ 13,688 $ 8,869
=========== =========== =========== ===========
STATS ChipPAC Ltd.
Condensed Consolidated Balance Sheets
(In thousands of U.S. Dollars)
December 31, December 30,
2006 2007
============== ==============
(Unaudited)
ASSETS
Current assets:
Cash, cash equivalents and marketable
securities $ 216,583 $ 242,691
Accounts receivable, net 243,779 271,360
Inventories 111,614 83,312
Other current assets 27,845 38,489
============== ==============
Total current assets 599,821 635,852
Marketable securities 15,358 15,296
Property, plant and equipment, net 1,192,830 1,276,490
Investment in equity investee 10,292 10,350
Goodwill and intangible assets 555,358 588,712
Other non-current assets * 84,621 70,254
============== ==============
Total assets $ 2,458,280 $ 2,596,954
============== ==============
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts and other payables $ 201,999 $ 235,044
Other current liabilities 104,482 128,417
Short-term debts 65,373 240,781
============== ==============
Total current liabilities 371,854 604,242
Long-term debts 697,523 423,853
Other non-current liabilities 84,807 125,093
============== ==============
Total liabilities 1,154,184 1,153,188
============== ==============
Minority interest 57,946 59,797
============== ==============
Shareholders' equity 1,246,150 1,383,969
============== ==============
Total liabilities and shareholders'
equity $ 2,458,280 $ 2,596,954
============== ==============
* Includes $1.6 million and $1.0 million of non-current restricted cash
as of December 30, 2007 and December 31, 2006, respectively.
STATS ChipPAC Ltd.
Other Supplemental Information
(Unaudited)
4Q 2006 Q3 2007 Q4 2007
Net Revenues by Product Line
Packaging - array 57.8% 56.4% 54.5%
Packaging - leaded 17.1% 18.5% 19.3%
Test and other services 25.1% 25.1% 26.2%
------- ------- -------
100.0% 100.0% 100.0%
======= ======= =======
Net Revenues by End User Market
Communications 57.0% 52.4% 54.6%
Personal Computers 17.5% 14.6% 16.2%
Consumer, Multi-applications and Others 25.5% 33.0% 29.2%
------- ------- -------
100.0% 100.0% 100.0%
======= ======= =======
Net Revenues by Region
United States of America 74.3% 73.9% 75.8%
Europe 3.2% 3.3% 3.1%
Asia 22.5% 22.8% 21.1%
------- ------- -------
100.0% 100.0% 100.0%
======= ======= =======
Number of Testers 985 891 1,051
Number of Wirebonders 3,812 3,933 4,519
Overall Equipment Utilization Rate 75% 78% 79%
Contact Information: Investor Relations Contact: Tham Kah Locke Vice President of Corporate Finance Tel: (65) 6824 7788 Fax: (65) 6720 7826 email: Media Contact: Lisa Lavin Deputy Director of Corporate Communications Tel: (208) 939 3104 Fax: (208) 939 4817 email: