2.1. Consolidated Report

Unit: NT$ thousands

Item

2015

2016

Change

% of Change

Net Sales

213,255,240

275,511,714

62,256,474

29

Operating Costs

121,075,654

177,321,882

56,246,228

46

Gross Profit

92,179,586

98,189,832

6,010,246

7

Operating Expenses

66,271,616

75,114,057

8,842,441

13

Operating Income

25,907,970

23,075,775

(2,832,195)

(11)

Non-Operating Income and Expenses

3,460,523

4,137,110

676,587

20

Net Income before Income Tax

29,368,493

27,212,885

(2,155,608)

(7)

Income Tax Expense

3,599,761

3,182,353

(417,408)

(12)

Net Income

25,768,732

24,030,532

(1,738,200)

(7)

Other Comprehensive Income, net of tax

1,594,830

5,691,418

4,096,588

257

Total Comprehensive Income

27,363,562

29,721,950

2,358,388

9

Net Income Attributable to Owners of the Parent

25,958,429

23,700,598

(2,257,831)

(9)

Total Comprehensive Income Attributable to Owners of the Parent

27,527,096

29,463,494

1,936,398

7

Explanation for changes that exceed 20% and reached NT$10 million in the past two years:

  1. Increase in net sales: Mainly due to increase in market demand 
  2. Increase in operating costs: Mainly due to increase in operating costs associated with higher sales. 
  3. Increase in non-operating income and expenses: Mainly due to increase in foreign exchange gains and decrease in impairment loss of financial assets. 
  4. Increase in other comprehensive income, net of tax: Mainly due to increase in available-for-sale financial assets at fair value and partially offset by FX fluctuation resulting in increase in loss from exchange differences resulting from translating the financial statement of foreign operations.


2.2. Parent Company

Unit: NT$ thousands

Item

2015

2016

Change

% of Change

Net Sales

99,245,700

121,097,722

21,852,022

22

Operating Costs

49,529,050

82,574,626

33,045,576

67

Gross Profit

49,716,650

38,523,096

(11,193,554)

(23)

Unrealized Gross Profit on Sales

0

(246,645)

(246,645)

100

Net Gross Profit

49,716,650

38,276,451

(11,440,199)

(23)

Operating Expenses

38,269,324

37,587,866

(681,458)

(2)

Operating Income

11,447,326

688,585

(10,758,741)

(94)

Non-Operating Income and Expenses

16,603,855

24,000,115

7,396,260

45

Net Income before Income Tax

28,051,181

24,688,700

(3,362,481)

(12)

Income Tax Expense

2,092,752

988,102

(1,104,650)

(53)

Net Income

25,958,429

23,700,598

(2,257,831)

(9)

Other Comprehensive Income, net of tax

1,568,667

5,762,896

4,194,229

267

Total Comprehensive Income

27,527,096

29,463,494

1,936,398

7

Explanation for changes that exceed 20% and reached NT$10 million in the past two years:

  1. Increase in net sales: Mainly due to increase in market demand. 
  2. Increase in operating costs: Mainly due to increase in operating costs associated with higher sales. 
  3. Increase in non-realized gross profit: Mainly due to the newly-added sales between the Company and subsidiaries.  
  4. Decrease in net gross profit and operating income: Mainly due to decrease in gross margin.   
  5. Increase in non-operating income and expenses: Mainly due to increase in subsidiaries, associates and joint ventures accounted for using the equity method.
  6. Decrease in income tax expense: Mainly due to decrease in profits.
  7. Increase in other comprehensive income: Mainly due to increase in share of other comprehensive income of subsidiaries, associates and joint ventures accounted for using the equity method and partially offset by FX fluctuation resulting in increase in loss from exchange differences resulting from translating the financial statement of foreign operations.