3123!BOOVBM!SFQPSU
Gjobodjbm!Jogpsnbujpo
Mfuufs!up!Tibsfipmefst
Dpnqboz!Qspgjmf
Dpsqpsbuf!Hpwfsobodf
Gvoe!Vujmj{bujpo!Tubuvt
Pqfsbujpobm!Ijhimjhiut
Sfwjfx!boe!Bobmztjt!pg!uif!Gjobodjbm!Dpoejujpo-!Pqfsbujoh!Qfsgpsnbodf!boe!Sjtl!Nbobhfnfou
Tqfdjbm!Opuft
162
- 27 -
The above equity investments, which had no quoted prices in an active market and had fair values that
could not be realizably measured, were carried at cost.
13. PROPERTIES
a. Changes in properties consisted of:
Year Ended December 31, 2012
Movement
Beginning
Balance Addition Sale or Disposal
Adjustments
and
Reclassification
Cumulative
Translation
Adjustments Ending Balance
Cost
Land $ 5,301,986 $ - $ - $ 3,661 $ - $ 5,305,647
Buildings and equipment 6,393,369 1,963 22,014 1,127,374 - 7,500,692
Operating equipment 138,828,805 315,525 2,645,233 3,720,127 (4 ) 140,219,220
Computer equipment 22,844,563 12,352 328,798 3,776,463 (1,070 ) 26,303,510
Office equipment 1,331,220 12,978 142,266 66,769 (3,653 ) 1,265,048
Leasehold improvements 3,151,716 37,381 23,944 657,318 - 3,822,471
Miscellaneous equipment 1,720,212
23,845
43,253
(315,924 )
(25 )
1,384,855
179,571,871
$ 404,044
$ 3,205,508
$ 9,035,788
$ (4,752 )
185,801,443
Accumulated depreciation
Buildings and equipment 2,047,599 $ 224,936 $ 21,621 $ 807,570 $ - 3,058,484
Operating equipment 103,095,678 7,672,812 1,495,900 (1,611,832 ) (3 ) 107,660,755
Computer equipment 19,512,418 1,454,078 322,906 1,192,762 (809 ) 21,835,543
Office equipment 1,131,815 60,210 116,246 25,570 (2,717 ) 1,098,632
Leasehold improvements 2,498,405 178,504 21,956 54,808 - 2,709,761
Miscellaneous equipment 1,402,878
102,208
39,288
(454,360 )
(23 )
1,011,415
129,688,793
$ 9,692,748
$ 2,017,917
$ 14,518
$ (3,552 )
137,374,590
Accumulated impairment
Land 96,557 $ - $ - $ - $ - 96,557
Buildings and equipment 101,201 - 96 14,991 - 116,096
Operating equipment 2,176,101 - 8,273 (112,157 ) - 2,055,671
Computer equipment 185,960 - 4,651 56,451 - 237,760
Office equipment 3,693 - 563 1,139 - 4,269
Leasehold improvements 24,167 - 397 1,509 - 25,279
Miscellaneous equipment 16,710
-
3,279
41,785
-
55,216
2,604,389
$ -
$ 17,259
$ 3,718
$ -
2,590,848
47,278,689 45,836,005
Construction-in-progress and
prepayments for equipment 4,378,460
$ 9,893,681
$ 23,896
$ (9,040,295 )
$ -
5,207,950
$ 51,657,149
$ 51,043,955
Year Ended December 31, 2011
Movement
Beginning
Balance Addition Sale or Disposal
Adjustments
and
Reclassification
Cumulative
Translation
Adjustments Ending Balance
Cost
Land $ 5,317,368 $ - $ 1,400 $ (13,982 ) $ - $ 5,301,986
Buildings and equipment 6,503,267 - 16,550 (93,348 ) - 6,393,369
Operating equipment 133,409,948 179,341 1,724,670 6,964,186 - 138,828,805
Computer equipment 21,650,325 11,605 66,559 1,247,036 2,156 22,844,563
Office equipment 1,330,478 25,168 54,015 20,650 8,939 1,331,220
Leasehold improvements 3,052,425 1,788 38,652 136,155 - 3,151,716
Miscellaneous equipment 1,613,189
10,102
13,600
110,521
-
1,720,212
172,877,000
$ 228,004
$ 1,915,446
$ 8,371,218
$ 11,095
179,571,871
Accumulated depreciation
Buildings and equipment 1,913,699 $ 174,933 $ 13,214 $ (27,819 ) $ - 2,047,599
Operating equipment 95,755,626 8,284,255 930,869 (13,334 ) - 103,095,678
Computer equipment 18,303,648 1,274,290 66,419 (792 ) 1,691 19,512,418
Office equipment 1,119,330 59,413 53,946 154 6,864 1,131,815
Leasehold improvements 2,398,641 128,454 28,609 (81 ) - 2,498,405
Miscellaneous equipment 1,265,039
115,048
11,381
34,172
-
1,402,878
120,755,983
$ 10,036,393
$ 1,104,438
$ (7,700 )
$ 8,555
129,688,793
Accumulated impairment
Land 116,175 $ - $ - $ (19,618 ) $ - 96,557
Buildings and equipment 115,025 - 524 (13,300 ) - 101,201
Operating equipment 2,189,483 - 13,382 - - 2,176,101
Computer equipment 186,035 - 75 - - 185,960
Office equipment 3,741 - 48 - - 3,693
Leasehold improvements 24,701 - 534 - - 24,167
Miscellaneous equipment 17,167
-
457
-
-
16,710
2,652,327
$ -
$ 15,020
$ (32,918 )
$ -
2,604,389
49,468,690 47,278,689
Construction-in-progress and
prepayments for equipment 4,546,022
$ 8,352,212
$ 16,717
$ (8,503,057 )
$ -
4,378,460
$ 54,014,712
$ 51,657,149
- 28 -
b. Capitalized interest on properties was as follows:
Year Ended December 31
2012 2011
Total interest expense $ 56,739 $ 82,840
Less: Interest capitalized (included in construction-in-process
and prepayments for equipment) 10,228
21,786
Interest expense, net of amounts capitalized $ 46,511
$ 61,054
Interest rate capitalized 0.88%-1.05% 0.36%-0.92%
14. INTANGIBLE ASSETS
a. 3G concession
Year Ended December 31
2012 2011
Cost $ 10,169,000
$ 10,169,000
Accumulated amortization
Beginning balance 5,054,055 4,323,349
Amortization 730,706
730,706
Ending balance 5,784,761
5,054,055
3G concession, net $ 4,384,239
$ 5,114,945
b. Goodwill and others
Year Ended December 31
2012 2011
Goodwill Other Goodwill Other
Beginning balance $ 10,881,018 $ 783,817 $ 10,806,693 $ 670,649
Addition 3,217 41,627 74,325 180,562
Deduction -
92,324
-
67,394
$ 10,884,235
$ 733,120
$ 10,881,018
$ 783,817
1) Goodwill
If an investment acquisition cost exceeds the fair value of identifiable net assets acquired, and the
source of this excess cannot be identified, this excess should be recorded as goodwill.
In conformity with SFAS No. 35 - “Impairment of Assets,” the Group was divided into several
identifiable cash-generating units that enhance the Group’s operating effectiveness and integrate its
telecommunications resources: The mobile telecommunications service business,
telecommunications equipment business, WiFly business and integrated network business.