2Q08 | Quarterly Management Report July 31, 2008 |
| Revenue Analysis | |
| Profit & Expense Analysis | |
| Financial Condition Review | |
| Cash Flow | |
| CapEx & Capacity | |
| Recap of Recent Important Events & Announcements |
Summary: | ||||||||||||||||||||
(Amounts are on consolidated basis and are in | ||||||||||||||||||||
NT billions except otherwise noted) | 2Q08 | 1Q08 | 2Q07 | QoQ | YoY | |||||||||||||||
EPS (NT$ per common share) |
1.12 | 1.10 | 0.96 | 2.1 | % | 16.3 | % | |||||||||||||
(US$ per ADR unit) |
0.18 | 0.17 | 0.15 | |||||||||||||||||
Consolidated Net Sales |
88.14 | 87.48 | 74.92 | 0.8 | % | 17.6 | % | |||||||||||||
Gross Profit |
40.22 | 38.24 | 32.18 | 5.2 | % | 25.0 | % | |||||||||||||
Gross Margin |
45.6 | % | 43.7 | % | 43.0 | % | ||||||||||||||
Operating Expense |
(9.85 | ) | (9.12 | ) | (7.45 | ) | 8.0 | % | 32.3 | % | ||||||||||
Operating Income |
30.37 | 29.12 | 24.73 | 4.3 | % | 22.8 | % | |||||||||||||
Operating Margin |
34.5 | % | 33.3 | % | 33.0 | % | ||||||||||||||
Non-Operating Items |
2.00 | 2.45 | 3.29 | (18.2 | %) | (39.1 | %) | |||||||||||||
Net Income |
28.77 | 28.14 | 25.48 | 2.2 | % | 12.9 | % | |||||||||||||
Net Profit Margin |
32.6 | % | 32.2 | % | 34.0 | % | ||||||||||||||
Wafer Shipment (kpcs 8 inch-equiv.) |
2,329 | 2,196 | 1,856 | 6.0 | % | 25.5 | % |
TSMC | ||
July 31, 2008 | Page 2 |
By Application | 2Q08 | 1Q08 | 2Q07 | |||||||||
Computer |
31 | % | 34 | % | 29 | % | ||||||
Communication |
41 | % | 42 | % | 44 | % | ||||||
Consumer |
21 | % | 17 | % | 18 | % | ||||||
Industrial/Others |
7 | % | 7 | % | 9 | % |
By Technology | 2Q08 | 1Q08 | 2Q07 | |||||||||
65nm and below |
18 | % | 15 | % | 3 | % | ||||||
90nm |
28 | % | 28 | % | 26 | % | ||||||
0.11/0.13um |
17 | % | 20 | % | 24 | % | ||||||
0.15/0.18um |
23 | % | 23 | % | 30 | % | ||||||
0.25/0.35um |
10 | % | 10 | % | 12 | % | ||||||
0.50um+ |
4 | % | 4 | % | 5 | % |
By Customer Type | 2Q08 | 1Q08 | 2Q07 | |||||||||
Fabless/System |
71 | % | 71 | % | 68 | % | ||||||
IDM |
29 | % | 29 | % | 32 | % |
By Geography | 2Q08 | 1Q08 | 2Q07 | |||||||||
North America |
73 | % | 76 | % | 74 | % | ||||||
Asia Pacific |
13 | % | 12 | % | 13 | % | ||||||
Europe |
11 | % | 9 | % | 9 | % | ||||||
Japan |
3 | % | 3 | % | 4 | % |
(In NT billions) | 2Q08 | 1Q08 | 2Q07 | |||||||||
COGS |
47.9 | 49.2 | 42.7 | |||||||||
Depreciation |
18.2 | 18.1 | 17.9 | |||||||||
Other MFG Cost |
29.7 | 31.1 | 24.8 | |||||||||
Gross Profit |
40.2 | 38.2 | 32.2 | |||||||||
Gross Margin |
45.6 | % | 43.7 | % | 43.0 | % |
TSMC |
||
July 31, 2008
|
Page 3 |
(In NT billions) | 2Q08 | 1Q08 | 2Q07 | |||||||||
Total Operating Exp. |
9.85 | 9.12 | 7.45 | |||||||||
SG&A |
4.45 | 3.85 | 3.15 | |||||||||
Research & Development |
5.40 | 5.27 | 4.30 | |||||||||
Total Operating Exp. as a % of Sales |
11.1 | % | 10.4 | % | 10.0 | % |
(In NT billions) | 2Q08 | 1Q08 | 2Q07 | |||||||||
Non-Operating Inc./(Exp.) |
1.7 | 1.8 | 2.8 | |||||||||
Net Interest Income/(Exp.) |
1.2 | 1.2 | 1.3 | |||||||||
Other Non-Operating |
0.5 | 0.6 | 1.5 | |||||||||
L-T Investments |
0.3 | 0.6 | 0.5 | |||||||||
SSMC |
0.3 | 0.4 | 0.2 | |||||||||
Others |
(0.0 | ) | 0.2 | 0.3 | ||||||||
Total Non-Operating Items |
2.0 | 2.4 | 3.3 |
2Q08 | 1Q08 | 2Q07 | ||||||||||
Gross Margin w/ PSE |
45.6 | % | 43.7 | % | 38.5 | % | ||||||
Gross Margin w/o PSE |
48.2 | % | 46.2 | % | 43.0 | % | ||||||
PSE Impact |
-2.6 | % | -2.5 | % | -4.5 | % | ||||||
Operating Margin w/ PSE |
34.5 | % | 33.3 | % | 24.3 | % | ||||||
Operating Margin w/o PSE |
39.4 | % | 38.1 | % | 33.0 | % | ||||||
PSE Impact |
-4.9 | % | -4.8 | % | -8.7 | % |
* | PSE: Profit Sharing Expenses | |
** | 2007 PSE impact is estimated using the 6/12/2008 closing share price adjusted for dividends |
TSMC |
||
July 31, 2008
|
Page 4 |
(In NT billions) | 2Q08 | 1Q08 | 2Q07 | |||||||||
Cash & Marketable Securities |
224.0 | 210.3 | 233.1 | |||||||||
Accounts Receivable Trade |
41.9 | 38.0 | 37.1 | |||||||||
Inventory |
23.4 | 21.9 | 24.0 | |||||||||
Total Current Assets |
299.8 | 281.5 | 304.6 | |||||||||
Accounts Payable |
21.1 | 22.6 | 28.2 | |||||||||
Current Portion of Bonds Payable |
8.0 | 8.0 | 4.5 | |||||||||
Dividends Payable |
77.0 | 0.0 | 77.5 | |||||||||
Accrued Bonus to Employees,
Directors and Supervisors |
13.0 | 4.4 | 4.6 | |||||||||
Accrued Liabilities and Others |
27.9 | 27.0 | 17.6 | |||||||||
Total Current Liabilities |
147.0 | 62.0 | 132.4 | |||||||||
Current Ratio (x) |
2.0 | 4.5 | 2.3 | |||||||||
Net Working Capital |
152.8 | 219.4 | 172.2 |
(In Number of Days) | 2Q08 | 1Q08 | 2Q07 | |||||||||
Days of Receivable |
42 | 43 | 44 | |||||||||
Days of Inventory |
47 | 46 | 52 |
(In NT billions) | 2Q08 | 1Q08 | 2Q07 | |||||||||
Cash & Marketable Securities |
224.0 | 210.3 | 233.1 | |||||||||
Interest-Bearing Debt |
22.9 | 22.9 | 26.3 | |||||||||
Net Cash Reserves |
201.1 | 187.4 | 206.8 |
TSMC July 31, 2008 |
Page 5 |
(In NT billions) | 2Q08 | 1Q08 | 2Q07 | |||||||||
Net Income |
28.8 | 28.1 | 25.5 | |||||||||
Depreciation & Amortization |
20.0 | 19.8 | 19.6 | |||||||||
Other Operating Sources/(Uses) |
(3.8 | ) | 9.4 | (10.4 | ) | |||||||
Total Operating Sources/(Uses) |
45.0 | 57.3 | 34.7 | |||||||||
Capital Expenditure |
(22.3 | ) | (15.3 | ) | (25.3 | ) | ||||||
Marketable Financial Instruments |
27.2 | 12.9 | 15.8 | |||||||||
Other Investing Sources/(Uses) |
(1.3 | ) | (0.7 | ) | (0.7 | ) | ||||||
Net Investing Sources/(Uses) |
3.6 | (3.1 | ) | (10.2 | ) | |||||||
Purchase of Treasury Stock |
(6.6 | ) | (3.1 | ) | 0.0 | |||||||
Other Financing Sources/(Uses) |
(0.2 | ) | (0.2 | ) | (0.5 | ) | ||||||
Net Financing Sources/(Uses) |
(6.8 | ) | (3.3 | ) | (0.5 | ) | ||||||
Net Cash Position Changes |
41.8 | 50.9 | 24.0 | |||||||||
Exchange Rate Changes & Others |
(0.8 | ) | (1.6 | ) | (0.9 | ) | ||||||
Ending Cash Balance |
185.3 | 144.3 | 163.4 |
TSMC July 31, 2008 |
Page 6 |
(In US millions) | 1Q08 | 2Q08 | YTD | |||||||||
TSMC |
452 | 712 | 1,164 | |||||||||
XinTec and GUC |
13 | 5 | 18 | |||||||||
TSMC Shanghai & WaferTech |
18 | 11 | 29 | |||||||||
Other TSMC Subsidiaries |
1 | 0 | 1 | |||||||||
Total TSMC |
484 | 728 | 1,212 |
Fab / (Wafer size) | 1Q08 (A) |
2Q08 (A) |
3Q08 (F) |
4Q08 (F) |
2008 (F) |
|||||||||||||||
Fab-2
(6")1 |
248 | 267 | 270 | 272 | 1,056 | |||||||||||||||
Fab-3 (8") |
277 | 281 | 268 | 274 | 1,100 | |||||||||||||||
Fab-5 (8") |
163 | 165 | 161 | 161 | 650 | |||||||||||||||
Fab-6 (8") |
265 | 267 | 268 | 282 | 1,082 | |||||||||||||||
Fab-8 (8") |
262 | 275 | 267 | 272 | 1,076 | |||||||||||||||
Fab-12
(12")2 |
197 | 207 | 214 | 221 | 840 | |||||||||||||||
Fab-14
(12")2 |
167 | 185 | 229 | 236 | 818 | |||||||||||||||
WaferTech (8") |
105 | 105 | 106 | 106 | 420 | |||||||||||||||
TSMC (Shanghai) (8") |
88 | 110 | 128 | 128 | 453 | |||||||||||||||
TSMC total capacity
(8" equiv. Kpcs) |
2,117 | 2,236 | 2,346 | 2,405 | 9,104 | |||||||||||||||
SSMC (8") |
63 | 67 | 69 | 73 | 272 | |||||||||||||||
Total managed
capacity (8" equiv.
Kpcs) |
2,180 | 2,303 | 2,416 | 2,478 | 9,377 |
Note: | 1. | Figues represent number of 6" wafers. Conversion to 8"-equivalent wafers is obtained by dividing this number by 1.78 |
2. | Figues represent number of 12" wafers. Conversion to 8"-equivalent wafers is obtained by multiplying this number by 2.25 |
TSMC July 31, 2008 |
Page 7 |
l | TSMC Wins Corporate Governance Asia Annual Recognition Award 2008 (2008/06/26) | |
l | TSMC Shareholders Approve NT$3.0 Cash and 0.5% Stock Dividend (2008/06/13) | |
l | TSMC Unified DFM Architecture Promises Improved Yields and Accelerated Time-to-Market (2008/06/09) | |
l | New TSMC Reference Flow 9.0 Supports 40nm Process Technology (2008/06/03) | |
l | TSMC Board Approves Plan to Buy Back and Cancel Shares up to US$1 billion (2008/05/13) | |
l | TSMC Board Approves Capital Appropriation of US$995 Million to Expand Fab 12 and Increase Its Advanced Process Capacity (2008/05/13) | |
l | Intel, Samsung Electronics, TSMC Reach Agreement For 450mm Wafer Manufacturing Transition (2008/05/06) | |
l | TSMC Unveils New 40/65-Nanometer SPICE Tool Qualification Program (2008/04/22) | |
l | TSMC and NTHU Celebrate Opening of College of Technology Management TSMC Building (2008/04/18) | |
l | TSMC Announces Power Trim Service for Advanced Chip Leakage Power Reduction (2008/04/15) |
* | Please visit TSMCs Web site (http://www.tsmc.com) for details about these and other announcements. |
TAIWAN
SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND
SUBSIDIARIES Consolidated Condensed Balance Sheets (Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD)) (1) |
June 30, 2008 (audited) | March 31, 2008 (unaudited) | June 30, 2007 (audited) | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||||||||||||||
Current Assets |
||||||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents |
$ | 6,106 | $ | 185,346 | 30.1 | $ | 144,277 | 24.2 | $ | 163,391 | 25.6 | $ | 41,069 | 28.5 | $ | 21,955 | 13.4 | |||||||||||||||||||||||||||
Investments in Marketable Financial Instruments |
1,273 | 38,642 | 6.3 | 66,034 | 11.1 | 69,685 | 10.9 | (27,392 | ) | (41.5 | ) | (31,043 | ) | (44.5 | ) | |||||||||||||||||||||||||||||
Accounts Receivable Trade |
1,379 | 41,858 | 6.8 | 37,950 | 6.3 | 37,054 | 5.8 | 3,908 | 10.3 | 4,804 | 13.0 | |||||||||||||||||||||||||||||||||
Inventories, Net |
770 | 23,359 | 3.8 | 21,890 | 3.7 | 24,045 | 3.8 | 1,469 | 6.7 | (686 | ) | (2.9 | ) | |||||||||||||||||||||||||||||||
Other Current Assets |
348 | 10,558 | 1.7 | 11,304 | 1.9 | 10,464 | 1.7 | (746 | ) | (6.6 | ) | 94 | 0.9 | |||||||||||||||||||||||||||||||
Total Current Assets |
9,876 | 299,763 | 48.7 | 281,455 | 47.2 | 304,639 | 47.8 | 18,308 | 6.5 | (4,876 | ) | (1.6 | ) | |||||||||||||||||||||||||||||||
Long-Term Investments |
1,052 | 31,937 | 5.2 | 33,693 | 5.6 | 45,153 | 7.1 | (1,756 | ) | (5.2 | ) | (13,216 | ) | (29.3 | ) | |||||||||||||||||||||||||||||
Property, Plant and Equipment |
27,573 | 836,936 | 136.0 | 817,464 | 136.9 | 767,100 | 120.3 | 19,472 | 2.4 | 69,836 | 9.1 | |||||||||||||||||||||||||||||||||
Less: Accumulated Depreciation |
(18,935 | ) | (574,738 | ) | (93.4 | ) | (555,854 | ) | (93.1 | ) | (502,495 | ) | (78.8 | ) | (18,884 | ) | 3.4 | (72,243 | ) | 14.4 | ||||||||||||||||||||||||
Property, Plant and Equipment, Net |
8,638 | 262,198 | 42.6 | 261,610 | 43.8 | 264,605 | 41.5 | 588 | 0.2 | (2,407 | ) | (0.9 | ) | |||||||||||||||||||||||||||||||
Other Assets |
702 | 21,325 | 3.5 | 20,285 | 3.4 | 23,037 | 3.6 | 1,040 | 5.1 | (1,712 | ) | (7.4 | ) | |||||||||||||||||||||||||||||||
Total Assets |
$ | 20,268 | $ | 615,223 | 100.0 | $ | 597,043 | 100.0 | $ | 637,434 | 100.0 | $ | 18,180 | 3.0 | ($22,211 | ) | (3.5 | ) | ||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities |
||||||||||||||||||||||||||||||||||||||||||||
Short-Term Bank Loans |
$ | | $ | | | $ | | | $ | 99 | | $ | | | ($99 | ) | (100.0 | ) | ||||||||||||||||||||||||||
Accounts Payable (2) |
383 | 11,632 | 1.9 | 10,338 | 1.7 | 11,064 | 1.8 | 1,294 | 12.5 | 568 | 4.3 | |||||||||||||||||||||||||||||||||
Payables to
Contractors and Equipment Suppliers (2) |
313 | 9,511 | 1.5 | 12,256 | 2.1 | 17,103 | 2.7 | (2,745 | ) | (22.4 | ) | (7,592 | ) | (44.1 | ) | |||||||||||||||||||||||||||||
Accrued Expenses and Other Current Liabilities |
3,874 | 117,576 | 19.2 | 31,162 | 5.2 | 99,365 | 15.5 | 86,414 | 277.3 | 18,211 | 18.3 | |||||||||||||||||||||||||||||||||
Current Portion of Bonds Payable and Long-Term Liabilities |
272 | 8,262 | 1.3 | 8,280 | 1.4 | 4,782 | 0.8 | (18 | ) | (0.2 | ) | 3,480 | 72.8 | |||||||||||||||||||||||||||||||
Total Current Liabilities |
4,842 | 146,981 | 23.9 | 62,036 | 10.4 | 132,413 | 20.8 | 84,945 | 136.9 | 14,568 | 11.0 | |||||||||||||||||||||||||||||||||
Bonds Payable |
148 | 4,500 | 0.7 | 4,500 | 0.8 | 12,500 | 2.0 | | | (8,000 | ) | (64.0 | ) | |||||||||||||||||||||||||||||||
Other Long-Term Liabilities |
562 | 17,055 | 2.8 | 17,537 | 2.9 | 18,649 | 2.9 | (482 | ) | (2.7 | ) | (1,594 | ) | (8.5 | ) | |||||||||||||||||||||||||||||
Total Liabilities |
5,552 | 168,536 | 27.4 | 84,073 | 14.1 | 163,562 | 25.7 | 84,463 | 100.5 | 4,974 | 3.0 | |||||||||||||||||||||||||||||||||
Shareholders Equity Attributable to Shareholders of the Parent |
||||||||||||||||||||||||||||||||||||||||||||
Capital Stock |
8,616 | 261,535 | 42.5 | 256,292 | 42.9 | 264,235 | 41.5 | 5,243 | 2.0 | (2,700 | ) | (1.0 | ) | |||||||||||||||||||||||||||||||
Capital Surplus |
1,677 | 50,917 | 8.3 | 51,696 | 8.7 | 53,726 | 8.4 | (779 | ) | (1.5 | ) | (2,809 | ) | (5.2 | ) | |||||||||||||||||||||||||||||
Retained Earnings |
5,006 | 151,953 | 24.7 | 208,633 | 34.9 | 154,010 | 24.2 | (56,680 | ) | (27.2 | ) | (2,057 | ) | (1.3 | ) | |||||||||||||||||||||||||||||
Treasury Stock |
(489 | ) | (14,845 | ) | (2.4 | ) | (918 | ) | (0.2 | ) | (918 | ) | (0.1 | ) | (13,927 | ) | 1517.0 | (13,927 | ) | 1517.0 | ||||||||||||||||||||||||
Others |
(208 | ) | (6,319 | ) | (1.1 | ) | (6,410 | ) | (1.0 | ) | (167 | ) | (0.1 | ) | 91 | (1.4 | ) | (6,152 | ) | 3701.9 | ||||||||||||||||||||||||
Total Equity Attributable to Shareholders of the Parent |
14,602 | 443,241 | 72.0 | 509,293 | 85.3 | 470,886 | 73.9 | (66,052 | ) | (13.0 | ) | (27,645 | ) | (5.9 | ) | |||||||||||||||||||||||||||||
Minority Interests |
114 | 3,446 | 0.6 | 3,677 | 0.6 | 2,986 | 0.4 | (231 | ) | (6.3 | ) | 460 | 15.4 | |||||||||||||||||||||||||||||||
Total Shareholders Equity |
14,716 | 446,687 | 72.6 | 512,970 | 85.9 | 473,872 | 74.3 | (66,283 | ) | (12.9 | ) | (27,185 | ) | (5.7 | ) | |||||||||||||||||||||||||||||
Total Liabilities & Shareholders Equity |
$ | 20,268 | $ | 615,223 | 100.0 | $ | 597,043 | 100.0 | $ | 637,434 | 100.0 | $ | 18,180 | 3.0 | ($22,211 | ) | (3.5 | ) | ||||||||||||||||||||||||||
Note: | (1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the rate of NT$30.354 as of June 30, 2008. |
(2) | Certain prior period balances have been reclassified to conform to the current period presentation. |
TAIWAN
SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND
SUBSIDIARIES Unaudited Consolidated Condensed Income Statements For the Three Months Ended June 30, 2008, March 31, 2008, and June 30, 2007 (Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD) (1) Except for Per Share Amounts and Shares Outstanding) |
Q2 2008 | Q1 2008 | Q2 2007 | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
Net Sales |
$ | 2,896 | $ | 88,137 | 100.0 | $ | 87,480 | 100.0 | $ | 74,918 | 100.0 | $ | 657 | 0.8 | $ | 13,219 | 17.6 | |||||||||||||||||||||||||||
Cost of Sales |
(1,574 | ) | (47,916 | ) | (54.4 | ) | (49,241 | ) | (56.3 | ) | (42,738 | ) | (57.0 | ) | 1,325 | (2.7 | ) | (5,178 | ) | 12.1 | ||||||||||||||||||||||||
Gross Profit |
1,322 | 40,221 | 45.6 | 38,239 | 43.7 | 32,180 | 43.0 | 1,982 | 5.2 | 8,041 | 25.0 | |||||||||||||||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||||||||||||||||
Research and Development Expenses |
(178 | ) | (5,404 | ) | (6.1 | ) | (5,270 | ) | (6.0 | ) | (4,301 | ) | (5.7 | ) | (134 | ) | 2.5 | (1,103 | ) | 25.6 | ||||||||||||||||||||||||
General and Administrative Expenses |
(104 | ) | (3,170 | ) | (3.6 | ) | (2,662 | ) | (3.0 | ) | (2,151 | ) | (2.9 | ) | (508 | ) | 19.1 | (1,019 | ) | 47.3 | ||||||||||||||||||||||||
Sales and Marketing Expenses |
(42 | ) | (1,274 | ) | (1.4 | ) | (1,184 | ) | (1.4 | ) | (994 | ) | (1.4 | ) | (90 | ) | 7.7 | (280 | ) | 28.2 | ||||||||||||||||||||||||
Total Operating Expenses |
(324 | ) | (9,848 | ) | (11.1 | ) | (9,116 | ) | (10.4 | ) | (7,446 | ) | (10.0 | ) | (732 | ) | 8.0 | (2,402 | ) | 32.3 | ||||||||||||||||||||||||
Income from Operations |
998 | 30,373 | 34.5 | 29,123 | 33.3 | 24,734 | 33.0 | 1,250 | 4.3 | 5,639 | 22.8 | |||||||||||||||||||||||||||||||||
Non-Operating Income, Net |
57 | 1,725 | 1.9 | 1,872 | 2.1 | 2,802 | 3.7 | (147 | ) | (7.8 | ) | (1,077 | ) | (38.5 | ) | |||||||||||||||||||||||||||||
Investment Gains |
9 | 279 | 0.3 | 577 | 0.7 | 488 | 0.7 | (298 | ) | (51.6 | ) | (209 | ) | (42.8 | ) | |||||||||||||||||||||||||||||
Income before Income Tax |
1,064 | 32,377 | 36.7 | 31,572 | 36.1 | 28,024 | 37.4 | 805 | 2.6 | 4,353 | 15.5 | |||||||||||||||||||||||||||||||||
Income Tax (Expenses) Benefits |
(115 | ) | (3,503 | ) | (4.0 | ) | (3,336 | ) | (3.8 | ) | (2,394 | ) | (3.2 | ) | (167 | ) | 5.0 | (1,109 | ) | 46.3 | ||||||||||||||||||||||||
Net Income |
949 | 28,874 | 32.7 | 28,236 | 32.3 | 25,630 | 34.2 | 638 | 2.3 | 3,244 | 12.7 | |||||||||||||||||||||||||||||||||
Minority Interests |
(4 | ) | (103 | ) | (0.1 | ) | (93 | ) | (0.1 | ) | (146 | ) | (0.2 | ) | (10 | ) | 11.7 | 43 | (29.3 | ) | ||||||||||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
945 | 28,771 | 32.6 | 28,143 | 32.2 | 25,484 | 34.0 | 628 | 2.2 | 3,287 | 12.9 | |||||||||||||||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.04 | $ | 1.12 | $ | 1.10 | $ | 0.96 | $ | 0.02 | 2.1 | $ | 0.16 | 16.3 | ||||||||||||||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.18 | $ | 5.61 | $ | 5.49 | $ | 4.82 | $ | 0.12 | 2.1 | $ | 0.79 | 16.3 | ||||||||||||||||||||||||||||||
Weighted Average Outstanding Shares Diluted (M) |
25,634 | 25,610 | 26,409 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NT$30.437 for the second quarter of 2008. | |
(2) | 1 ADR equals 5 ordinary shares. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES | ||
Audited Consolidated Condensed Income Statements | ||
For the Six Months Ended June 30, 2008 and 2007 | ||
(Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD) (1) | ||
Except for Per Share Amounts and Shares Outstanding) |
For the Six Months Ended June 30 | ||||||||||||||||||||||||||||
2008 | 2007 | YoY | ||||||||||||||||||||||||||
USD | NTD | % | NTD | % | Amount | % | ||||||||||||||||||||||
Net Sales |
$ | 5,663 | $ | 175,617 | 100.0 | $ | 139,815 | 100.0 | $ | 35,802 | 25.6 | |||||||||||||||||
Cost of Sales |
(3,133 | ) | (97,156 | ) | (55.3 | ) | (83,025 | ) | (59.4 | ) | (14,131 | ) | 17.0 | |||||||||||||||
Gross Profit |
2,530 | 78,461 | 44.7 | 56,790 | 40.6 | 21,671 | 38.2 | |||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||
Research and Development Expenses |
(344 | ) | (10,674 | ) | (6.1 | ) | (8,243 | ) | (5.9 | ) | (2,431 | ) | 29.5 | |||||||||||||||
General and Administrative Expenses |
(188 | ) | (5,833 | ) | (3.3 | ) | (4,053 | ) | (2.9 | ) | (1,780 | ) | 43.9 | |||||||||||||||
Sales and Marketing Expenses |
(80 | ) | (2,458 | ) | (1.4 | ) | (1,883 | ) | (1.3 | ) | (575 | ) | 30.5 | |||||||||||||||
Total Operating Expenses |
(612 | ) | (18,965 | ) | (10.8 | ) | (14,179 | ) | (10.1 | ) | (4,786 | ) | 33.7 | |||||||||||||||
Income from Operations |
1,918 | 59,496 | 33.9 | 42,611 | 30.5 | 16,885 | 39.6 | |||||||||||||||||||||
Non-Operating Income, Net |
116 | 3,596 | 2.0 | 4,632 | 3.3 | (1,036 | ) | (22.4 | ) | |||||||||||||||||||
Investment Gains |
28 | 857 | 0.5 | 849 | 0.6 | 8 | 0.9 | |||||||||||||||||||||
Income before Income Tax |
2,062 | 63,949 | 36.4 | 48,092 | 34.4 | 15,857 | 33.0 | |||||||||||||||||||||
Income Tax (Expenses) Benefits |
(220 | ) | (6,839 | ) | (3.9 | ) | (3,501 | ) | (2.5 | ) | (3,338 | ) | 95.3 | |||||||||||||||
Net Income |
1,842 | 57,110 | 32.5 | 44,591 | 31.9 | 12,519 | 28.1 | |||||||||||||||||||||
Minority Interest |
(7 | ) | (196 | ) | (0.1 | ) | (268 | ) | (0.2 | ) | 72 | (26.9 | ) | |||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
1,835 | 56,914 | 32.4 | 44,323 | 31.7 | 12,591 | 28.4 | |||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.07 | $ | 2.22 | $ | 1.68 | $ | 0.54 | 32.1 | |||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.36 | $ | 11.08 | $ | 8.39 | $ | 2.69 | 32.1 | |||||||||||||||||||
Weighted Average Outstanding Shares Diluted (M) |
25,676 | 26,409 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD 31.012 for the six months ended June 30, 2008. | |
(2) | 1 ADR equals 5 ordinary shares. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES | ||
Consolidated Condensed Statements of Cash Flows | ||
For the Six Months Ended June 30, 2008 and for the Three Months Ended June 30, 2008, March 31, 2008, and June 30, 2007 | ||
(Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD))(1) |
Six Months 2008 | 2Q 2008 | 1Q 2008 | 2Q 2007 | |||||||||||||||||
(Audited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||
USD | NTD | NTD | NTD | NTD | ||||||||||||||||
Cash Flows from Operating Activities: |
||||||||||||||||||||
Net Income |
$ | 1,835 | $ | 56,914 | $ | 28,771 | $ | 28,143 | $ | 25,484 | ||||||||||
Net Income Attributable to Minority Interest |
6 | 196 | 103 | 93 | 146 | |||||||||||||||
Depreciation & Amortization |
1,285 | 39,865 | 20,034 | 19,831 | 19,616 | |||||||||||||||
Deferred Income Tax |
55 | 1,715 | 1,280 | 435 | 371 | |||||||||||||||
Equity in Earnings of Equity Method Investees, Net |
(28 | ) | (857 | ) | (280 | ) | (577 | ) | (488 | ) | ||||||||||
Changes in Working Capital & Others (2) |
147 | 4,513 | (4,857 | ) | 9,370 | (10,478 | ) | |||||||||||||
Net Cash Provided by Operating Activities |
3,300 | 102,346 | 45,051 | 57,295 | 34,651 | |||||||||||||||
Cash Flows from Investing Activities: |
||||||||||||||||||||
Acquisitions of: |
||||||||||||||||||||
Marketable Financial Instruments |
(920 | ) | (28,537 | ) | (14,635 | ) | (13,902 | ) | (14,234 | ) | ||||||||||
Investments Accounted for Using Equity Method |
| | | | | |||||||||||||||
Property, Plant and Equipment |
(1,212 | ) | (37,587 | ) | (22,274 | ) | (15,313 | ) | (25,345 | ) | ||||||||||
Financial Assets Carried at Cost |
(10 | ) | (303 | ) | (90 | ) | (213 | ) | (218 | ) | ||||||||||
Proceeds from Disposal or maturity of: |
||||||||||||||||||||
Marketable Financial Instruments |
2,214 | 68,656 | 41,840 | 26,816 | 30,013 | |||||||||||||||
Investments Accounted for Using Equity Method |
| | | | | |||||||||||||||
Property, Plant and Equipment |
1 | 31 | 30 | 1 | 10 | |||||||||||||||
Financial Assets Carried at Cost |
4 | 128 | 35 | 93 | | |||||||||||||||
Others |
(62 | ) | (1,917 | ) | (1,310 | ) | (607 | ) | (383 | ) | ||||||||||
Net Cash Provided by (Used In) Investing Activities |
15 | 471 | 3,596 | (3,125 | ) | (10,157 | ) | |||||||||||||
Cash Flows from Financing Activities: |
||||||||||||||||||||
Decrease in Guarantee Deposits |
(17 | ) | (535 | ) | (164 | ) | (371 | ) | (418 | ) | ||||||||||
Proceeds from Exercise of Stock Options |
6 | 172 | 91 | 81 | 175 | |||||||||||||||
Bonus Paid to Directors and Supervisors |
| | | | (286 | ) | ||||||||||||||
Repayment of Long-Term Bonds Payable |
| | | | | |||||||||||||||
Cash Dividends Paid for Common Stock |
| | | | | |||||||||||||||
Repurchase of Treasury Stock |
(312 | ) | (9,669 | ) | (6,615 | ) | (3,054 | ) | | |||||||||||
Cash Bonus Paid to Employees |
| | | | | |||||||||||||||
Others |
(3 | ) | (101 | ) | (159 | ) | 58 | 2 | ||||||||||||
Net Cash Used in Financing Activities |
(326 | ) | (10,133 | ) | (6,847 | ) | (3,286 | ) | (527 | ) | ||||||||||
Net Increase in Cash and Cash Equivalents |
2,989 | 92,684 | 41,800 | 50,884 | 23,967 | |||||||||||||||
Effect of Exchange Rate Changes and Others (2) |
(75 | ) | (2,324 | ) | (731 | ) | (1,593 | ) | (850 | ) | ||||||||||
Cash and Cash Equivalents at Beginning of Period |
3,063 | 94,986 | 144,277 | 94,986 | 140,274 | |||||||||||||||
Cash and Cash Equivalents at End of Period |
$ | 5,977 | $ | 185,346 | $ | 185,346 | $ | 144,277 | $ | 163,391 | ||||||||||
Note: | (1) Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD 31.012 for the six months ended June 30, 2008. | |
(2) Certain prior period balances have been reclassified to conform to the current period presentation. |
TSMC 2008 Second Quarter Investor Conference July 31, 2008 |
Agenda Welcome Elizabeth Sun 2Q08 Financial Results and 3Q08 Outlook Lora Ho CEO Comments Rick Tsai Q&A Rick Tsai / Lora Ho |
Safe Harbor Notice TSMC's statements of its current expectations are forward- looking statements subject to significant risks and uncertainties and actual results may differ materially from those contained in the forward-looking statements. Information as to those factors that could cause actual results to vary can be found in TSMC's Annual Report on Form 20-F filed with the United States Securities and Exchange Commission (the "SEC") on April 15, 2008 and such other documents as TSMC may file with, or submit to, the SEC from time to time. Except as required by law, we undertake no obligation to update any forward-looking statement, whether as a result of new information, future events, or otherwise. |
2Q08 Financial Highlights Annualized ROE for the quarter based on average equity attributable to shareholders of the parent. |
Income Statements 2Q07 results do not include expenses of employee profit sharing. |
2Q08 Revenue by Applications |
2Q08 Revenue by Technology 65nm Revenue |
Balance Sheets & Key Indices Asset productivity = Annualized net sales / Average net fixed assets. |
Cash Flows Free cash flow = Operating cash flow - Capital expenditures. |
Note: 1 Figures represent number of 6" wafers. Conversion to 8"-equivalent wafers is obtained by dividing this number by 1.78. 2 Figures represent number of 12" wafers. Conversion to 8"-equivalent wafers is obtained by multiplying this number by 2.25. Installed Capacity Overall Capacity +13%; Advanced Capacity +27% |
Capital Expenditures |
3Q08 Guidance Revenue is expected to be between NT$90 billion and NT$92 billion, at a forecast exchange rate of 30.20 NT dollars to 1 US dollar averaged over 3Q08. Gross profit margin is expected to be between 45% and 47%. Operating profit margin is expected to be between 34% and 36%. |
Recap of Recent Major Events TSMC Wins Corporate Governance Asia Annual Recognition Award 2008 (2008/06/26) TSMC Unified DFM Architecture Promises Improved Yields and Accelerated Time-to-Market (2008/06/09) New TSMC Reference Flow 9.0 Supports 40nm Process Technology (2008/06/03) TSMC Board Approves Plan to Buy Back and Cancel Shares up to US$1 billion (2008/05/13) Intel, Samsung Electronics, TSMC Reach Agreement For 450mm Wafer Manufacturing Transition (2008/05/06) TSMC Unveils New 40/65-Nanometer SPICE Tool Qualification Program (2008/04/22) TSMC Announces Power Trim Service for Advanced Chip Leakage Power Reduction (2008/04/15) * Please visit TSMC's Web site (http://www.tsmc.com) for details and other announcements. |
http://www.tsmc.com invest@tsmc.com |
Taiwan Semiconductor Manufacturing Company Ltd. |
||||
Date: July 31, 2008 | By | /s/ Lora Ho | ||
Lora Ho | ||||
Vice President & Chief Financial Officer | ||||