STATS ChipPAC Ltd.
Condensed Consolidated Statements of Operations
(In thousands of U.S. Dollars, except share and per share data)
(Unaudited)
Three Months Ended
---------------------
March 30, March 29,
2008 2009
---------- ---------
Net revenues $ 427,242 $ 220,493
Cost of revenues (352,704) (222,663)
---------- ---------
Gross profit (loss) 74,538 (2,170)
Operating expenses:
Selling, general and administrative 31,466 20,607
Research and development 10,005 7,625
Restructuring charges 900 12,933
---------- ---------
Total operating expenses 42,371 41,165
---------- ---------
Operating income (loss) 32,167 (43,335)
Other income (expenses), net (5,307) (8,633)
---------- ---------
Income (loss) before income taxes 26,860 (51,968)
Income tax expense (7,620) (420)
---------- ---------
Net income (loss) 19,240 (52,388)
Less: Net (income) loss attributable to the
noncontrolling interest (1,387) 1,321
---------- ---------
Net income (loss) attributable to STATS ChipPAC
Ltd. $ 17,853 $ (51,067)
========== =========
Net income (loss) per ordinary share attributable
to STATS ChipPAC Ltd.:
Basic $ 0.01 $ (0.02)
Diluted $ 0.01 $ (0.02)
Ordinary shares (in thousands) used in
per ordinary share calculation:
Basic 2,052,159 2,202,218
Diluted 2,202,146 2,202,218
Key Ratios and Information:
Gross Margin 17.4% (1.0)%
Operating Expenses as a % of Revenue 9.9% 18.7 %
Operating Margin 7.5% (19.7)%
Depreciation & Amortization, including Amortization
of Debt Issuance Costs $ 72,263 $ 66,655
Capital Expenditures $ 55,216 $ 9,493
STATS ChipPAC Ltd.
Condensed Consolidated Balance Sheets
(In thousands of U.S. Dollars)
December 28, March 29,
2008 2009
----------- -----------
(Unaudited)
ASSETS
Current assets:
Cash, cash equivalents and marketable securities $ 337,230 $ 291,239
Accounts receivable, net 139,520 134,273
Inventories 60,717 53,709
Other current assets 33,841 29,050
----------- -----------
Total current assets 571,308 508,271
Marketable securities 15,587 15,608
Property, plant and equipment, net 1,216,342 1,160,169
Investment in equity investee 9,001 8,020
Goodwill and intangible assets 595,894 594,920
Other non-current assets * 38,931 33,925
----------- -----------
Total assets $ 2,447,063 $ 2,320,913
----------- -----------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts and other payables $ 148,931 $ 131,832
Other current liabilities 152,836 106,395
Short-term debts 76,953 75,199
----------- -----------
Total current liabilities 378,720 313,426
Long-term debts 396,500 391,615
Other non-current liabilities 64,144 59,392
----------- -----------
Total liabilities 839,364 764,433
----------- -----------
STATS ChipPAC Ltd. shareholders' equity 1,548,657 1,500,400
----------- -----------
Noncontrolling interest 59,042 56,080
----------- -----------
Total liabilities and equity $ 2,447,063 $ 2,320,913
----------- -----------
* Includes $1.0 million and $1.6 million of non-current restricted cash
as of March 29, 2009 and December 28, 2008, respectively.
STATS ChipPAC Ltd.
Other Supplemental Information
(Unaudited)
1Q 2008 4Q 2008 1Q 2009
Net Revenues by Product Line
Packaging - laminate 55.0% 55.0% 56.5%
Packaging - leaded 18.7% 18.0% 16.7%
Test and other services 26.3% 27.0% 26.8%
--------- --------- ---------
100.0% 100.0% 100.0%
========= ========= =========
Net Revenues by End User Market
Communications 53.7% 48.2% 50.4%
Personal Computers 16.0% 21.8% 12.3%
Consumer, Multi-applications and Others 30.3% 30.0% 37.3%
--------- --------- ---------
100.0% 100.0% 100.0%
========= ========= =========
Net Revenues by Region
United States of America 75.4% 69.0% 80.1%
Europe 3.4% 8.3% 5.4%
Asia 21.2% 22.7% 14.5%
--------- --------- ---------
100.0% 100.0% 100.0%
========= ========= =========
Number of Testers 1,041 977 954
Number of Wirebonders 4,679 4,684 4,607
Overall Equipment Utilization Rate 69% 48% 33%
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) 867 9859 email: