YAGEO CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME YEARS ENDED DECEMBER 31, 2006 AND 2007 (In Thous<strong>and</strong>s of Dollars, Except Earnings Per Share) U.S. Dollars New Taiwan Dollars (Note 4) 2006 2007 2007 Amount % Amount % Amount Financial liability valuation loss 10,207 - 90,260 - 2,782 Inventory losses 215,265 1 71,153 - 2,193 Loss on disposal of property, plant <strong>and</strong> equipment 140,199 1 - - - Other expenses (Note 29) 254,441 1 214,795 1 6,621 Total nonoperating expenses <strong>and</strong> losses 1,612,025 8 1,805,607 8 55,655 INCOME BEFORE INCOME TAX EXPENSE 2,282,875 11 2,136,504 9 65,854 INCOME TAX EXPENSE (Notes 2 <strong>and</strong> 26) 204,672 1 725,313 3 22,356 CONSOLIDATED NET INCOME $ 2,078,203 10 $ 1,411,191 6 $ 43,498 ATTRIBUTE TO: Parent company’s stockholders $ 1,978,100 10 $ 1,320,849 6 $ 40,713 Minority interest 100,103 - 90,342 - 2,785 $ 2,078,203 10 $ 1,411,191 6 $ 43,498 U.S. Dollars New Taiwan Dollars (Note 4) 2006 2007 2007 Income Income Income Before Before Before Income Income Income Tax Net Tax Net Tax Net Expense Income Expense Income Expense Income NET EARNINGS PER SHARE Basic $ 0.90 $ 0.82 $ 0.84 $ 0.54 $ 0.03 $ 0.02 Diluted $ 0.90 $ 0.82 $ 0.84 $ 0.54 $ 0.03 $ 0.02 The accompanying notes are an integral part of the consolidated financial statements. (With Deloitte & Touche audit report dated April 16, 2008) (Concluded) - 6 -
YAGEO CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY YEARS ENDED DECEMBER 31, 2006 AND 2007 (In Thous<strong>and</strong>s of New Taiwan Dollars, Except Issue Price <strong>and</strong> Dividend Per Share) Capital Surplus (Notes 2, 21, 22 <strong>and</strong> 24) Unrealized Equity in Cumulative Net Loss Not Gain or Loss Capital Stock Issued Unregistered Premium from Capital Surplus Retained Earnings Translation Recognized as on Financial (Notes 21, 22 <strong>and</strong> 23) Capital Stock Paid-in Capital Conversion of Reported by (Notes 2, 22, 24 <strong>and</strong> 26) Adjustments Pension Cost Instrument Treasury Stock Total Shares (Notes 21 in Excess of Convertible Equity-method Stock Unappropriated (Notes 2 (Notes 2, 22 (Notes 2, 22 (Notes 2 Minority Stockholders' (Thous<strong>and</strong>s) Amount <strong>and</strong> 23) Par Value Bonds Investees Options Legal Reserve Special Reserve Earnings <strong>and</strong> 22) <strong>and</strong> 28) <strong>and</strong> 35) <strong>and</strong> 24) Interest Equity BALANCE, JANUARY 1, 2006 2,406,469 $ 24,064,694 $ - $ 1,037,080 $ - $ 458,433 $ - $ - $ - $ 300,577 $ (489,068 ) $ - $ (39,509 ) $ - $ 740,238 $ 26,072,445 Effect of adopting the newly released SFAS No. 34 - - - - - - - - - - - - 47,753 - - 47,753 Appropriation of 2005 earnings Legal reserve - - - - - - - 30,058 - (30,058 ) - - - - - - Special reserve - - - - - - - - 270,519 (270,519 ) - - - - - - Increase in minority interest - - - - - - - - - - - - - - 23,696 23,696 Consolidated net income for the year ended December 31, 2006 - - - - - - - - - 1,978,100 - - - - 100,103 2,078,203 Purchase of treasury stock - common stock 2,193 thous<strong>and</strong> shares - - - - - - - - - - - - - (28,101 ) - (28,101 ) Exercise of compensation stock options - - 1,408 507 - - - - - - - - - - - 1,915 Conversion of foreign convertible bonds into common stock - - 12,412 - 3,972 - - - - - - - - - - 16,384 Changes in unrealized gain or loss on available-for-sale financial assets - - - - - - - - - - - - 249,448 - - 249,448 Changes in unrealized gain or loss on cash flow hedging - - - - - - - - - - - - (8,950 ) - - (8,950 ) Net loss not recognized as pension cost - - - - - - - - - - - (46,037 ) - - - (46,037 ) Effect of changes in percentages of ownership of investees - - - - - 41,213 - - - (2,760 ) (10,407 ) - (42,904 ) - - (14,858 ) Equity in the changes in capital surplus reported by equity-method investees - - - - - 1,997 - - - - - - - - - 1,997 Equity in the changes of unrealized gain or loss on available-for-sale financial assets reported by equity-method investees - - - - - - - - - - - - 117,355 - - 117,355 Equity in net loss not recognized as pension cost reported by equity-method investees - - - - - - - - - - - (6,042 ) - - - (6,042 ) Issue of new stocks to acquire other company's shares - $12.40 per share 16,556 165,561 - 39,680 - - - - - - - - - - - 205,241 Changes in translation adjustments - - - - - - - - - - 785,578 - - - - 785,578 BALANCE, DECEMBER 31, 2006 2,423,025 24,230,255 13,820 1,077,267 3,972 501,643 - 30,058 270,519 1,975,340 286,103 (52,079 ) 323,193 (28,101 ) 864,037 29,496,027 Unregistered capital stock transferred to capital stock 1,382 13,820 (13,820 ) - - - - - - - - - - - - - Decrease in minority interest - - - - - - - - - - - - - - (96,603 ) (96,603 ) Appropriation of earnings of prior year Legal reserve - - - - - - - 197,534 - (197,534 ) - - - - - - Special reserve (reversal) - - - - - - - - (270,519 ) 270,519 - - - - - - Bonus to employees - - - - - - - - - (102,416 ) - - - - - (102,416 ) Remuneration to directors <strong>and</strong> supervisors - - - - - - - - - (40,966 ) - - - - - (40,966 ) Cash dividend - NT$0.5 per share - - - - - - - - - (1,211,186 ) - - - - - (1,211,186 ) Consolidated net income for the year ended December 31, 2007 - - - - - - - - - 1,320,849 - - - - 90,342 1,411,191 Cancellation of treasury stock - 2,193 thous<strong>and</strong> common shares (2,193 ) (21,930 ) - (975 ) - - - - - (5,196 ) - - - 28,101 - - Exercise of compensatory stock options 9,565 95,651 - 34,435 - - - - - - - - - - - 130,086 Conversion of foreign unsecured convertible bonds into common stock 6,442 64,417 - - 20,790 - - - - - - - - - - 85,207 Equity component of hybrid financial instrument - - - - - - 2,749,975 - - - - - - - - 2,749,975 Changes in unrealized gain or loss on available-for-sale financial assets - - - - - - - - - - - - (936,630 ) - - (936,630 ) Changes in unrealized gain or loss on cash flow hedging - - - - - - - - - - - - 7,562 - - 7,562 Changes in net loss not recognized as pension cost - - - - - - - - - - - 8,075 - - - 8,075 Effect of changes in percentages of ownership of investees - - - - - (1,817 ) - - - (534 ) (575 ) - 1,547 - - (1,379 ) Equity in the changes in capital surplus reported by equity-method investees - - - - - 40,259 - - - - - - - - - 40,259 Equity in the changes of unrealized gain or loss on financial instrument reported by equity-method investees - - - - - - - - - - - - (38,011 ) - - (38,011 ) Equity in the changes in retained earnings reported by equity-method investees - - - - - - - - - (376 ) - - - - - (376 ) Equity in the offset of deficit against paid-in capital reported by equity-method investees - - - - - (20,973 ) - - - 20,973 - - - - - - Equity in the changes in net loss not recognized as pension cost reported by equity-method investees - - - - - - - - - - - 1,917 - - - 1,917 Changes in translation adjustments - - - - - - - - - - 1,301,476 - - - - 1,301,476 BALANCE, DECEMBER 31, 2007 2,438,221 $ 24,382,213 $ - $ 1,110,727 $ 24,762 $ 519,112 $2,749,975 $ 227,592 $ - $ 2,029,473 $ 1,587,004 $ (42,087 ) $ (642,339 ) $ - $ 857,776 $ 32,804,208 The accompanying notes are an integral part of the consolidated financial statements. (With Deloitte & Touche audit report dated April 16, 2008) - 7 -