STATS ChipPAC Ltd.
Condensed Consolidated Statements of Operations
(In thousands of U.S. Dollars, except share and per share data)
(Unaudited)
Three Months Ended
--------------------
April 1, March 30,
2007 2008
--------- ---------
Net revenues $ 390,470 $ 427,242
Cost of revenues (312,911) (352,704)
--------- ---------
Gross profit 77,559 74,538
Operating expenses:
Selling, general and administrative 27,999 31,466
Research and development 8,185 10,005
Restructuring expenses - 900
Tender offer charges 6,808 -
--------- ---------
Total operating expenses 42,992 42,371
--------- ---------
Operating income 34,567 32,167
Other income (expenses), net (8,719) (5,307)
--------- ---------
Income before income taxes 25,848 26,860
Income tax expense (7,651) (7,620)
--------- ---------
Income before minority interest 18,197 19,240
Minority interest (1,150) (1,387)
--------- ---------
Net income $ 17,047 $ 17,853
========= =========
Net income per ordinary share:
Basic $ 0.01 $ 0.01
Diluted $ 0.01 $ 0.01
Net income per ADS:
Basic $ 0.08 $ 0.09
Diluted $ 0.08 $ 0.08
Ordinary shares (in thousands) used in per
ordinary share calculation:
Basic 2,009,832 2,052,159
Diluted 2,191,760 2,202,146
ADS (in thousands) used in per ADS calculation:
Basic 200,983 205,216
Diluted 219,176 220,215
Key Ratios and Information:
Gross Margin 19.9% 17.4%
Operating Expenses as a % of Revenue 11.0% 9.9%
Operating Margin 8.9% 7.5%
Depreciation & Amortization, including
Amortization of Debt Issuance Costs $ 61,397 $ 72,263
Capital Expenditures $ 56,786 $ 55,216
Share-based compensation expense included under
SFAS 123(R) were as follows:
Cost of revenues $ 1,488 $ 586
Selling, general and administrative 1,018 515
Research and development 376 139
--------- ---------
$ 2,882 $ 1,240
========= =========
STATS ChipPAC Ltd.
Condensed Consolidated Balance Sheets
(In thousands of U.S. Dollars)
December 30, March 30,
2007 2008
------------- -------------
(Unaudited)
ASSETS
Current assets:
Cash, cash equivalents and marketable
securities $ 242,691 $ 262,884
Accounts receivable, net 271,360 264,347
Inventories 83,312 83,505
Other current assets 38,489 43,451
------------- -------------
Total current assets 635,852 654,187
Marketable securities 15,296 15,809
Property, plant and equipment, net 1,276,490 1,271,178
Investment in equity investee 10,350 10,257
Goodwill and intangible assets 588,712 586,586
Other non-current assets * 70,254 66,079
------------- -------------
Total assets $ 2,596,954 $ 2,604,096
------------- -------------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts and other payables $ 235,044 $ 226,842
Other current liabilities 128,417 130,377
Short-term debts 240,781 226,348
------------- -------------
Total current liabilities 604,242 583,567
Long-term debts 423,853 421,616
Other non-current liabilities 125,093 116,635
------------- -------------
Total liabilities 1,153,188 1,121,818
------------- -------------
Minority interest 59,797 66,194
------------- -------------
Shareholders' equity 1,383,969 1,416,084
------------- -------------
Total liabilities and shareholders' equity $ 2,596,954 $ 2,604,096
------------- -------------
* Includes $1.7 million and $1.6 million of non-current restricted cash
as of March 30, 2008 and December 30, 2007, respectively.
STATS ChipPAC Ltd.
Other Supplemental Information
(Unaudited)
1Q 2007 4Q 2007 1Q 2008
Net Revenues by Product Line
Packaging - array 58.6% 54.5% 55.0%
Packaging - leaded 16.9% 19.3% 18.7%
Test and other services 24.5% 26.2% 26.3%
------- ------- -------
100.0% 100.0% 100.0%
======= ======= =======
Net Revenues by End User Market
Communications 52.5% 54.6% 53.7%
Personal Computers 16.1% 16.2% 16.0%
Consumer, Multi-applications and Others 31.4% 29.2% 30.3%
------- ------- -------
100.0% 100.0% 100.0%
======= ======= =======
Net Revenues by Region
United States of America 77.1% 75.8% 75.4%
Europe 2.2% 3.1% 3.4%
Asia 20.7% 21.1% 21.2%
------- ------- -------
100.0% 100.0% 100.0%
======= ======= =======
Number of Testers 938 1,051 1,041
Number of Wirebonders 3,808 4,519 4,679
Overall Equipment Utilization Rate 75% 79% 69%
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: