FOR IMMEDIATE RELEASE |
3Q08 Quarterly Management Report October 30, 2008 |
| Revenue Analysis |
| Profit & Expense Analysis |
| Financial Condition Review |
| Cash Flow |
| CapEx & Capacity |
| Recap of Recent Important Events & Announcements |
(Amounts are on consolidated basis and are in NT billions except otherwise noted) |
3Q08 | 2Q08 | 3Q07 | QoQ | YoY | |||||||||||||||
EPS (NT$per common share) |
1.18 | 1.10 | 1.13 | 7.5 | % | 4.9 | % | |||||||||||||
(US$per ADR unit) |
0.19 | 0.18 | 0.17 | |||||||||||||||||
Consolidated Net Sales |
92.98 | 88.14 | 88.96 | 5.5 | % | 4.5 | % | |||||||||||||
Gross Profit |
43.09 | 40.22 | 40.72 | 7.1 | % | 5.8 | % | |||||||||||||
Gross Margin |
46.3 | % | 45.6 | % | 45.8 | % | ||||||||||||||
Operating Expense |
(10.18 | ) | (9.85 | ) | (8.37 | ) | 3.3 | % | 21.6 | % | ||||||||||
Operating Income |
32.92 | 30.37 | 32.35 | 8.4 | % | 1.7 | % | |||||||||||||
Operating Margin |
35.4 | % | 34.5 | % | 36.4 | % | ||||||||||||||
Non-Operating Items |
1.51 | 2.00 | 1.87 | (24.5 | %) | (18.9 | %) | |||||||||||||
Net Income |
30.57 | 28.77 | 30.37 | 6.3 | % | 0.7 | % | |||||||||||||
Net Profit Margin |
32.9 | % | 32.6 | % | 34.1 | % | ||||||||||||||
Wafer Shipment (kpcs 8 inch-equiv.) |
2,411 | 2,329 | 2,226 | 3.5 | % | 8.3 | % |
Note: Total outstanding shares were 25,625mn units on 9/30/08 |
TSMC October 30, 2008 |
Page 2 |
By Application | 3Q08 | 2Q08 | 3Q07 | |||||||||
Computer |
33 | % | 31 | % | 32 | % | ||||||
Communication |
41 | % | 41 | % | 42 | % | ||||||
Consumer |
20 | % | 21 | % | 17 | % | ||||||
Industrial/Others |
6 | % | 7 | % | 9 | % |
By Technology | 3Q08 | 2Q08 | 3Q07 | |||||||||
65nm and below |
25 | % | 18 | % | 7 | % | ||||||
90nm |
26 | % | 28 | % | 27 | % | ||||||
0.11/0.13um |
15 | % | 17 | % | 22 | % | ||||||
0.15/0.18um |
22 | % | 23 | % | 28 | % | ||||||
0.25/0.35um |
9 | % | 10 | % | 11 | % | ||||||
0.50um+ |
3 | % | 4 | % | 5 | % |
By Customer Type | 3Q08 | 2Q08 | 3Q07 | |||||||||
Fabless/System |
70 | % | 71 | % | 66 | % | ||||||
IDM |
30 | % | 29 | % | 34 | % |
By Geography | 3Q08 | 2Q08 | 3Q07 | |||||||||
North America |
74 | % | 73 | % | 74 | % | ||||||
Asia Pacific |
13 | % | 13 | % | 13 | % | ||||||
Europe |
10 | % | 11 | % | 10 | % | ||||||
Japan |
3 | % | 3 | % | 3 | % |
(In NT billions) | 3Q08 | 2Q08 | 3Q07 | |||||||||
COGS |
49.89 | 47.92 | 48.23 | |||||||||
Depreciation |
19.06 | 18.23 | 18.20 | |||||||||
Other MFG Cost |
30.83 | 29.69 | 30.03 | |||||||||
Gross Profit |
43.09 | 40.22 | 40.72 | |||||||||
Gross Margin |
46.3 | % | 45.6 | % | 45.8 | % |
TSMC October 30, 2008 |
Page 3 |
(In NT billions) | 3Q08 | 2Q08 | 3Q07 | |||||||||
Total Operating Exp. |
10.18 | 9.85 | 8.37 | |||||||||
SG&A |
4.20 | 4.45 | 3.68 | |||||||||
Research & Development |
5.98 | 5.40 | 4.69 | |||||||||
Total Operating Exp. as a
% of Sales |
10.9 | % | 11.1 | % | 9.4 | % |
(In NT billions) | 3Q08 | 2Q08 | 3Q07 | |||||||||
Non-Operating Inc./(Exp.) |
1.33 | 1.72 | 1.09 | |||||||||
Net Interest Income/(Exp.) |
1.15 | 1.24 | 1.10 | |||||||||
Other Non-Operating |
0.18 | 0.48 | (0.01 | ) | ||||||||
L-T Investments |
0.18 | 0.28 | 0.78 | |||||||||
SSMC |
0.15 | 0.30 | 0.41 | |||||||||
Others |
0.03 | (0.02 | ) | 0.37 | ||||||||
Total Non-Operating Items |
1.51 | 2.00 | 1.87 |
3Q08 | 2Q08 | 3Q07 | ||||||||||
Gross Margin w/ PSE |
46.3 | % | 45.6 | % | 41.3 | % | ||||||
Gross Margin w/o PSE |
48.9 | % | 48.2 | % | 45.8 | % | ||||||
PSE Impact |
-2.6 | % | -2.6 | % | -4.5 | % | ||||||
Operating Margin w/ PSE |
35.4 | % | 34.5 | % | 27.7 | % | ||||||
Operating Margin w/o PSE |
40.3 | % | 39.4 | % | 36.4 | % | ||||||
PSE Impact |
-4.9 | % | -4.9 | % | -8.7 | % |
* | PSE: Profit Sharing Expenses | |
** | 2007 PSE impact is estimated using the 6/12/2008 closing share price adjusted for dividends |
TSMC October 30, 2008 |
Page 4 |
(In NT billions) | 3Q08 | 2Q08 | 3Q07 | |||||||||
Cash & Marketable Securities |
158.17 | 223.99 | 176.39 | |||||||||
Accounts Receivable Trade |
45.33 | 41.86 | 42.36 | |||||||||
Inventory |
21.82 | 23.36 | 24.53 | |||||||||
Total Current Assets |
232.35 | 299.76 | 250.06 | |||||||||
Accounts Payable |
17.75 | 21.14 | 24.24 | |||||||||
Current Portion of Bonds Payable |
8.00 | 8.00 | 4.50 | |||||||||
Dividends Payable |
0.00 | 77.04 | 0.00 | |||||||||
Accrued Bonus to Employees,
Directors and Supervisors |
13.46 | 12.96 | 0.00 | |||||||||
Accrued Liabilities and Others |
22.92 | 27.84 | 22.15 | |||||||||
Total Current Liabilities |
62.13 | 146.98 | 50.89 | |||||||||
Current Ratio (x) |
3.7 | 2.0 | 4.9 | |||||||||
Net Working Capital |
170.22 | 152.78 | 199.17 |
(In Number of Days) | 3Q08 | 2Q08 | 3Q07 | |||||||||
Days of Receivable |
43 | 42 | 42 | |||||||||
Days of Inventory |
45 | 47 | 48 |
(In NT billions) | 3Q08 | 2Q08 | 3Q07 | |||||||||
Cash & Marketable Securities |
158.17 | 223.99 | 176.39 | |||||||||
Interest-Bearing Debt |
23.41 | 22.90 | 26.66 | |||||||||
Net Cash Reserves |
134.76 | 201.09 | 149.73 |
TSMC October 30, 2008 |
Page 5 |
(In NT billions) | 3Q08 | 2Q08 | 3Q07 | |||||||||
Net Income |
30.57 | 28.77 | 30.37 | |||||||||
Depreciation & Amortization |
20.69 | 20.03 | 19.86 | |||||||||
Other Operating Sources/(Uses) |
4.64 | (3.75 | ) | 0.98 | ||||||||
Total Operating Sources/(Uses) |
55.90 | 45.05 | 51.21 | |||||||||
Capital Expenditure |
(10.38 | ) | (22.27 | ) | (24.92 | ) | ||||||
Marketable Financial Instruments |
(18.07 | ) | 27.20 | (2.76 | ) | |||||||
Other Investing Sources/(Uses) |
1.93 | (1.33 | ) | (6.78 | ) | |||||||
Net Investing Sources/(Uses) |
(26.52 | ) | 3.60 | (34.46 | ) | |||||||
Cash Dividends |
(76.78 | ) | 0.00 | (77.39 | ) | |||||||
Employee Profit Sharing |
(3.94 | ) | 0.00 | (4.57 | ) | |||||||
Purchase of Treasury Stock |
(23.81 | ) | (6.62 | ) | 0.00 | |||||||
Other Financing Sources/(Uses) |
(0.43 | ) | (0.23 | ) | (0.02 | ) | ||||||
Net Financing Sources/(Uses) |
(104.96 | ) | (6.85 | ) | (81.98 | ) | ||||||
Net Cash Position Changes |
(75.58 | ) | 41.80 | (65.23 | ) | |||||||
Exchange Rate Changes & Others |
2.68 | (0.73 | ) | 0.17 | ||||||||
Ending Cash Balance |
112.45 | 185.35 | 98.33 |
TSMC October 30, 2008 |
Page 6 |
(In US millions) | 1Q08 | 2Q08 | 3Q08 | YTD | ||||||||||||
TSMC |
452 | 712 | 317 | 1,481 | ||||||||||||
XinTec and GUC |
13 | 5 | 3 | 21 | ||||||||||||
TSMC Shanghai & WaferTech |
18 | 11 | 11 | 40 | ||||||||||||
Other TSMC Subsidiaries |
1 | 0 | 1 | 2 | ||||||||||||
Total TSMC |
484 | 728 | 332 | 1,544 |
1Q08 | 2Q08 | 3Q08 | 4Q08 | 2008 | ||||||||||||||||
Fab / (Wafer size) | (A) | (A) | (A) | (F) | (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. | 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 |
TSMC October 30, 2008 |
Page 7 |
l | TSMC Wins Asias Best Companies Poll 2008 Held by FinanceAsia to Be Taiwans Best Managed Companies, Best Corporate Governance, Best Investor Relations, And Most Committed to a Strong Dividend Policy (2008/09/30) | |
l | TSMCs 28nm Will Be a Full Node Process to Provide First Comprehensive Manufacturing Platform Featuring Both High-K Metal Gate And Silicon Oxynitride (2008/09/29) | |
l | TSMC Was Selected As DJSI Member For Eighth Straight Year and Joins Carbon Disclosure Leadership Index For First Time (2008/09/26) | |
l | Philips Completes Exit of TSMC Shareholding (2008/08/14) | |
l | TSMC Board Approves Plan to Buy Back Shares Up to NT$16.5 Billion (Approximately US$542 Million), or No More Than 283 Million Shares, of The Companys Common Shares from The Open Market (2008/08/12) | |
l | TSMC Fab 14, Phase 3 Wins LEED Green Building Certification With Gold Class Score (2008/08/07) | |
l | TSMC Announces Material Information About Clarification of TSMCs Business Outlook for The Second And Third Quarters 2008 (2008/07/03) | |
l | TSMC Announces Common Share Ex-dividend Date at July 16th, 2008 (2008/07/01) |
* | Please visit TSMCs Web site (http://www.tsmc.com) for details about these and other announcements. |
September 30, 2008 (unaudited) | June 30, 2008 (audited) | September 30, 2007 (unaudited) | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||||||||||||||
Current Assets |
||||||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents |
$ | 3,500 | $ | 112,446 | 20.4 | $ | 185,346 | 30.1 | $ | 98,328 | 16.8 | ($ | 72,900 | ) | (39.3 | ) | $ | 14,118 | 14.4 | |||||||||||||||||||||||||
Investments in Marketable Financial Instruments |
1,423 | 45,724 | 8.3 | 38,642 | 6.3 | 78,064 | 13.3 | 7,082 | 18.3 | (32,340 | ) | (41.4 | ) | |||||||||||||||||||||||||||||||
Accounts Receivable Trade |
1,411 | 45,333 | 8.2 | 41,858 | 6.8 | 42,357 | 7.2 | 3,475 | 8.3 | 2,976 | 7.0 | |||||||||||||||||||||||||||||||||
Inventories, Net |
679 | 21,817 | 4.0 | 23,359 | 3.8 | 24,532 | 4.2 | (1,542 | ) | (6.6 | ) | (2,715 | ) | (11.1 | ) | |||||||||||||||||||||||||||||
Other Current Assets |
219 | 7,029 | 1.3 | 10,558 | 1.7 | 6,775 | 1.2 | (3,529 | ) | (33.4 | ) | 254 | 3.8 | |||||||||||||||||||||||||||||||
Total Current Assets |
7,232 | 232,349 | 42.2 | 299,763 | 48.7 | 250,056 | 42.7 | (67,414 | ) | (22.5 | ) | (17,707 | ) | (7.1 | ) | |||||||||||||||||||||||||||||
Long-Term Investments |
1,303 | 41,874 | 7.6 | 31,937 | 5.2 | 45,991 | 7.8 | 9,937 | 31.1 | (4,117 | ) | (9.0 | ) | |||||||||||||||||||||||||||||||
Property, Plant and Equipment |
26,449 | 849,818 | 154.5 | 836,936 | 136.0 | 786,850 | 134.2 | 12,882 | 1.5 | 62,968 | 8.0 | |||||||||||||||||||||||||||||||||
Less: Accumulated Depreciation |
(18,597 | ) | (597,523 | ) | (108.6 | ) | (574,738 | ) | (93.4 | ) | (521,614 | ) | (89.0 | ) | (22,785 | ) | 4.0 | (75,909 | ) | 14.6 | ||||||||||||||||||||||||
Property, Plant and Equipment, Net |
7,852 | 252,295 | 45.9 | 262,198 | 42.6 | 265,236 | 45.2 | (9,903 | ) | (3.8 | ) | (12,941 | ) | (4.9 | ) | |||||||||||||||||||||||||||||
Other Assets |
731 | 23,481 | 4.3 | 21,325 | 3.5 | 25,124 | 4.3 | 2,156 | 10.1 | (1,643 | ) | (6.5 | ) | |||||||||||||||||||||||||||||||
Total Assets |
$ | 17,118 | $ | 549,999 | 100.0 | $ | 615,223 | 100.0 | $ | 586,407 | 100.0 | ($ | 65,224 | ) | (10.6 | ) | ($ | 36,408 | ) | (6.2 | ) | |||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities |
||||||||||||||||||||||||||||||||||||||||||||
Short-Term Bank Loans |
$ | | $ | | | $ | | | $ | 98 | | $ | | | ($ | 98 | ) | (100.0 | ) | |||||||||||||||||||||||||
Accounts Payable |
301 | 9,671 | 1.8 | 11,632 | 1.9 | 12,492 | 2.1 | (1,961 | ) | (16.9 | ) | (2,821 | ) | (22.6 | ) | |||||||||||||||||||||||||||||
Payables to Contractors and Equipment Suppliers |
252 | 8,082 | 1.4 | 9,511 | 1.5 | 11,745 | 2.0 | (1,429 | ) | (15.0 | ) | (3,663 | ) | (31.2 | ) | |||||||||||||||||||||||||||||
Accrued Expenses and Other Current Liabilities |
1,124 | 36,124 | 6.6 | 117,576 | 19.2 | 21,776 | 3.8 | (81,452 | ) | (69.3 | ) | 14,348 | 65.9 | |||||||||||||||||||||||||||||||
Current Portion of Bonds Payable and Long-Term Liabilities |
257 | 8,258 | 1.5 | 8,262 | 1.3 | 4,782 | 0.8 | (4 | ) | (0.0 | ) | 3,476 | 72.7 | |||||||||||||||||||||||||||||||
Total Current Liabilities |
1,934 | 62,135 | 11.3 | 146,981 | 23.9 | 50,893 | 8.7 | (84,846 | ) | (57.7 | ) | 11,242 | 22.1 | |||||||||||||||||||||||||||||||
Bonds Payable |
140 | 4,500 | 0.8 | 4,500 | 0.7 | 12,500 | 2.1 | | | (8,000 | ) | (64.0 | ) | |||||||||||||||||||||||||||||||
Other Long-Term Liabilities |
546 | 17,541 | 3.2 | 17,055 | 2.8 | 18,395 | 3.1 | 486 | 2.9 | (854 | ) | (4.6 | ) | |||||||||||||||||||||||||||||||
Total Liabilities |
2,620 | 84,176 | 15.3 | 168,536 | 27.4 | 81,788 | 13.9 | (84,360 | ) | (50.1 | ) | 2,388 | 2.9 | |||||||||||||||||||||||||||||||
Shareholders Equity Attributable to Shareholders of the Parent |
||||||||||||||||||||||||||||||||||||||||||||
Capital Stock |
8,062 | 259,042 | 47.1 | 261,535 | 42.5 | 264,262 | 45.1 | (2,493 | ) | (1.0 | ) | (5,220 | ) | (2.0 | ) | |||||||||||||||||||||||||||||
Capital Surplus |
1,571 | 50,463 | 9.2 | 50,917 | 8.3 | 53,713 | 9.2 | (454 | ) | (0.9 | ) | (3,250 | ) | (6.1 | ) | |||||||||||||||||||||||||||||
Retained Earnings |
5,315 | 170,779 | 31.0 | 151,953 | 24.7 | 184,380 | 31.4 | 18,826 | 12.4 | (13,601 | ) | (7.4 | ) | |||||||||||||||||||||||||||||||
Treasury Stock |
(514 | ) | (16,500 | ) | (3.0 | ) | (14,845 | ) | (2.4 | ) | (918 | ) | (0.2 | ) | (1,655 | ) | 11.1 | (15,582 | ) | 1697.2 | ||||||||||||||||||||||||
Others |
(53 | ) | (1,708 | ) | (0.3 | ) | (6,319 | ) | (1.1 | ) | (162 | ) | | 4,611 | (73.0 | ) | (1,546 | ) | 954.2 | |||||||||||||||||||||||||
Total Equity Attributable to Shareholders of the Parent |
14,381 | 462,076 | 84.0 | 443,241 | 72.0 | 501,275 | 85.5 | 18,835 | 4.2 | (39,199 | ) | (7.8 | ) | |||||||||||||||||||||||||||||||
Minority Interests |
117 | 3,747 | 0.7 | 3,446 | 0.6 | 3,344 | 0.6 | 301 | 8.7 | 403 | 12.1 | |||||||||||||||||||||||||||||||||
Total Shareholders Equity |
14,498 | 465,823 | 84.7 | 446,687 | 72.6 | 504,619 | 86.1 | 19,136 | 4.3 | (38,796 | ) | (7.7 | ) | |||||||||||||||||||||||||||||||
Total Liabilities & Shareholders Equity |
$ | 17,118 | $ | 549,999 | 100.0 | $ | 615,223 | 100.0 | $ | 586,407 | 100.0 | ($ | 65,224 | ) | (10.6 | ) | ($ | 36,408 | ) | (6.2 | ) | |||||||||||||||||||||||
Note : | (1) Amounts in New Taiwan dollars have been translated into U.S. dollars at the rate of NT$32.130 as of September 30, 2008. |
3Q 2008 | 2Q 2008 | 3Q 2007 | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
Net Sales |
$ | 2,984 | $ | 92,979 | 100.0 | $ | 88,137 | 100.0 | $ | 88,955 | 100.0 | $ | 4,842 | 5.5 | $ | 4,024 | 4.5 | |||||||||||||||||||||||||||
Cost of Sales |
(1,601 | ) | (49,885 | ) | (53.7 | ) | (47,916 | ) | (54.4 | ) | (48,231 | ) | (54.2 | ) | (1,969 | ) | 4.1 | (1,654 | ) | 3.4 | ||||||||||||||||||||||||
Gross Profit |
1,383 | 43,094 | 46.3 | 40,221 | 45.6 | 40,724 | 45.8 | 2,873 | 7.1 | 2,370 | 5.8 | |||||||||||||||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||||||||||||||||
Research and Development Expenses |
(192 | ) | (5,981 | ) | (6.4 | ) | (5,404 | ) | (6.1 | ) | (4,691 | ) | (5.3 | ) | (577 | ) | 10.7 | (1,290 | ) | 27.5 | ||||||||||||||||||||||||
General and Administrative Expenses |
(96 | ) | (2,979 | ) | (3.2 | ) | (3,170 | ) | (3.6 | ) | (2,872 | ) | (3.2 | ) | 191 | (6.0 | ) | (107 | ) | 3.7 | ||||||||||||||||||||||||
Sales and Marketing Expenses |
(39 | ) | (1,217 | ) | (1.3 | ) | (1,274 | ) | (1.4 | ) | (808 | ) | (0.9 | ) | 57 | (4.5 | ) | (409 | ) | 50.5 | ||||||||||||||||||||||||
Total Operating Expenses |
(327 | ) | (10,177 | ) | (10.9 | ) | (9,848 | ) | (11.1 | ) | (8,371 | ) | (9.4 | ) | (329 | ) | 3.3 | (1,806 | ) | 21.6 | ||||||||||||||||||||||||
Income from Operations |
1,056 | 32,917 | 35.4 | 30,373 | 34.5 | 32,353 | 36.4 | 2,544 | 8.4 | 564 | 1.7 | |||||||||||||||||||||||||||||||||
Non-Operating Income, Net |
43 | 1,328 | 1.4 | 1,725 | 1.9 | 1,083 | 1.2 | (397 | ) | (23.0 | ) | 245 | 22.5 | |||||||||||||||||||||||||||||||
Investment Gains |
6 | 185 | 0.2 | 279 | 0.3 | 782 | 0.9 | (94 | ) | (33.6 | ) | (597 | ) | (76.3 | ) | |||||||||||||||||||||||||||||
Income before Income Tax |
1,105 | 34,430 | 37.0 | 32,377 | 36.7 | 34,218 | 38.5 | 2,053 | 6.3 | 212 | 0.6 | |||||||||||||||||||||||||||||||||
Income Tax Expenses |
(118 | ) | (3,658 | ) | (3.9 | ) | (3,503 | ) | (4.0 | ) | (3,600 | ) | (4.1 | ) | (155 | ) | 4.4 | (58 | ) | 1.6 | ||||||||||||||||||||||||
Net Income |
987 | 30,772 | 33.1 | 28,874 | 32.7 | 30,618 | 34.4 | 1,898 | 6.6 | 154 | 0.5 | |||||||||||||||||||||||||||||||||
Minority Interests |
(6 | ) | (198 | ) | (0.2 | ) | (103 | ) | (0.1 | ) | (248 | ) | (0.3 | ) | (95 | ) | 91.4 | 50 | (20.2 | ) | ||||||||||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
981 | 30,574 | 32.9 | 28,771 | 32.6 | 30,370 | 34.1 | 1,803 | 6.3 | 204 | 0.7 | |||||||||||||||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.04 | $ | 1.18 | $ | 1.10 | $ | 1.13 | $ | 0.08 | 7.5 | $ | 0.05 | 4.9 | ||||||||||||||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.19 | $ | 5.91 | $ | 5.50 | $ | 5.64 | $ | 0.41 | 7.5 | $ | 0.27 | 4.9 | ||||||||||||||||||||||||||||||
Weighted
Average Outstanding Shares Diluted (M) (3) |
25,850 | 26,153 | 26,932 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD31.162 for the third quarter of 2008. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 26,153M and 26,932M shares for 2Q08 and 3Q07 respectively after the retroactive adjustments for stock dividends and stock bonus. |
For the Nine Months Ended September 30 | ||||||||||||||||||||||||||||
2008 | 2007 | YoY | ||||||||||||||||||||||||||
USD | NTD | % | NTD | % | Amount | % | ||||||||||||||||||||||
Net Sales |
$ | 8,647 | $ | 268,595 | 100.0 | $ | 228,771 | 100.0 | $ | 39,824 | 17.4 | |||||||||||||||||
Cost of Sales |
(4,734 | ) | (147,041 | ) | (54.7 | ) | (131,256 | ) | (57.4 | ) | (15,785 | ) | 12.0 | |||||||||||||||
Gross Profit |
3,913 | 121,554 | 45.3 | 97,515 | 42.6 | 24,039 | 24.7 | |||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||
Research and Development Expenses |
(536 | ) | (16,655 | ) | (6.2 | ) | (12,934 | ) | (5.7 | ) | (3,721 | ) | 28.8 | |||||||||||||||
General and Administrative Expenses |
(284 | ) | (8,811 | ) | (3.3 | ) | (6,926 | ) | (3.0 | ) | (1,885 | ) | 27.2 | |||||||||||||||
Sales and Marketing Expenses |
(118 | ) | (3,674 | ) | (1.4 | ) | (2,691 | ) | (1.1 | ) | (983 | ) | 36.5 | |||||||||||||||
Total Operating Expenses |
(938 | ) | (29,140 | ) | (10.9 | ) | (22,551 | ) | (9.8 | ) | (6,589 | ) | 29.2 | |||||||||||||||
Income from Operations |
2,975 | 92,414 | 34.4 | 74,964 | 32.8 | 17,450 | 23.3 | |||||||||||||||||||||
Non-Operating Income, Net |
158 | 4,923 | 1.8 | 5,715 | 2.5 | (792 | ) | (13.9 | ) | |||||||||||||||||||
Investment Gains |
34 | 1,042 | 0.4 | 1,631 | 0.7 | (589 | ) | (36.1 | ) | |||||||||||||||||||
Income before Income Tax |
3,167 | 98,379 | 36.6 | 82,310 | 36.0 | 16,069 | 19.5 | |||||||||||||||||||||
Income Tax Expenses |
(338 | ) | (10,497 | ) | (3.9 | ) | (7,102 | ) | (3.1 | ) | (3,395 | ) | 47.8 | |||||||||||||||
Net Income |
2,829 | 87,882 | 32.7 | 75,208 | 32.9 | 12,674 | 16.9 | |||||||||||||||||||||
Minority Interest |
(13 | ) | (395 | ) | (0.1 | ) | (516 | ) | (0.2 | ) | 121 | (23.7 | ) | |||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
2,816 | 87,487 | 32.6 | 74,692 | 32.7 | 12,795 | 17.1 | |||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.11 | $ | 3.34 | $ | 2.77 | $ | 0.57 | 20.6 | |||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.54 | $ | 16.72 | $ | 13.87 | $ | 2.85 | 20.6 | |||||||||||||||||||
Weighted
Average Outstanding Shares Diluted (M) (3) |
26,156 | 26,932 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD 31.064 for nine month ended September 30, 2008. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 26,932M shares for the nine months ended September 30, 2007 after the retroactive adjustments for stock dividends and stock bonus. |
Nine Months 2008 | 3Q 2008 | 2Q 2008 | 3Q 2007 | |||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||||||
USD | NTD | NTD | NTD | NTD | ||||||||||||||||
Cash Flows from Operating Activities: |
||||||||||||||||||||
Net Income |
$ | 2,816 | $ | 87,487 | $ | 30,574 | $ | 28,771 | $ | 30,369 | ||||||||||
Net Income Attributable to Minority Interest |
13 | 394 | 198 | 103 | 248 | |||||||||||||||
Depreciation & Amortization |
1,949 | 60,551 | 20,686 | 20,034 | 19,857 | |||||||||||||||
Deferred Income Tax |
68 | 2,125 | 410 | 1,280 | 668 | |||||||||||||||
Equity in Earnings of Equity Method Investees, Net |
(34 | ) | (1,042 | ) | (185 | ) | (280 | ) | (782 | ) | ||||||||||
Changes in Working Capital & Others (2) |
282 | 8,735 | 4,220 | (4,857 | ) | 852 | ||||||||||||||
Net Cash Provided by Operating Activities |
5,094 | 158,250 | 55,903 | 45,051 | 51,212 | |||||||||||||||
Cash Flows from Investing Activities: |
||||||||||||||||||||
Acquisitions of: |
||||||||||||||||||||
Marketable Financial Instruments |
(2,213 | ) | (68,738 | ) | (40,201 | ) | (14,635 | ) | (25,042 | ) | ||||||||||
Investments Accounted for Using Equity Method |
(2 | ) | (55 | ) | (55 | ) | | (5,810 | ) | |||||||||||
Property, Plant and Equipment |
(1,544 | ) | (47,965 | ) | (10,378 | ) | (22,274 | ) | (24,917 | ) | ||||||||||
Financial Assets Carried at Cost |
(12 | ) | (390 | ) | (87 | ) | (90 | ) | (378 | ) | ||||||||||
Proceeds from Disposal or maturity of: |
||||||||||||||||||||
Marketable Financial Instruments |
2,922 | 90,782 | 22,126 | 41,840 | 22,282 | |||||||||||||||
Investments Accounted for Using Equity Method |
| | | | | |||||||||||||||
Property, Plant and Equipment |
6 | 171 | 140 | 30 | 15 | |||||||||||||||
Financial Assets Carried at Cost |
4 | 126 | | 35 | 255 | |||||||||||||||
Others |
| 14 | 1,930 | (1,310 | ) | (866 | ) | |||||||||||||
Net Cash Provided by (Used In) Investing Activities |
(839 | ) | (26,055 | ) | (26,525 | ) | 3,596 | (34,461 | ) | |||||||||||
Cash Flows from Financing Activities: |
||||||||||||||||||||
Decrease in Guarantee Deposits |
(20 | ) | (619 | ) | (83 | ) | (164 | ) | (447 | ) | ||||||||||
Proceeds from Exercise of Stock Options |
8 | 223 | 51 | 91 | 105 | |||||||||||||||
Bonus Paid to Directors and Supervisors |
(6 | ) | (177 | ) | (177 | ) | | | ||||||||||||
Repayment of Long-Term Bonds Payable |
| | | | | |||||||||||||||
Cash Dividends Paid for Common Stock |
(2,472 | ) | (76,779 | ) | (76,779 | ) | | (77,387 | ) | |||||||||||
Repurchase of Treasury Stock |
(1,078 | ) | (33,481 | ) | (23,812 | ) | (6,615 | ) | | |||||||||||
Cash Bonus Paid to Employees |
(127 | ) | (3,940 | ) | (3,940 | ) | | (4,573 | ) | |||||||||||
Others |
(10 | ) | (322 | ) | (222 | ) | (159 | ) | 322 | |||||||||||
Net Cash Used in Financing Activities |
(3,705 | ) | (115,095 | ) | (104,962 | ) | (6,847 | ) | (81,980 | ) | ||||||||||
Net Increase (Decrease) in Cash and Cash Equivalents |
550 | 17,100 | (75,584 | ) | 41,800 | (65,229 | ) | |||||||||||||
Effect of Exchange Rate Changes and Others (2) |
12 | 360 | 2,684 | (731 | ) | 166 | ||||||||||||||
Cash and Cash Equivalents at Beginning of Period |
3,058 | 94,986 | 185,346 | 144,277 | 163,391 | |||||||||||||||
Cash and Cash Equivalents at End of Period |
$ | 3,620 | $ | 112,446 | $ | 112,446 | $ | 185,346 | $ | 98,328 | ||||||||||
Note: (1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted
average rate of NTD 31.064 for the nine months ended
September 30, 2008. |
|
(2) | Certain prior period balances have been reclassified to conform to the current period presentation. |
TSMC 2008 Third Quarter Investor Conference October 30, 2008 |
Agenda Welcome Elizabeth Sun 3Q08 Financial Results and 4Q08 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. |
3Q08 Financial Highlights Before expensing of employee profit sharing Total outstanding shares were 25,625mn units on 9/30/08 Annualized ROE for the quarter based on average equity attributable to shareholders of the parent. |
Income Statements 3Q07 results do not include expenses of employee profit sharing. (1) |
3Q08 Revenue by Applications |
3Q08 Revenue by Technology |
Balance Sheets & Key Indices Asset productivity = Annualized net sales / Average net fixed assets. (1) |
Cash Flows Free cash flow = Operating cash flow - Capital expenditures. (1) |
Figures represent number of 6" wafers. Conversion to 8"-equivalent wafers is obtained by dividing this number by 1.78. 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 |
4Q08 Guidance Revenue is expected to be between NT$69 billion and NT$71 billion, at a forecast exchange rate of 32.73 NT dollars to 1 US dollar averaged over 4Q08. Gross profit margin is expected to be between 34% and 36%. Operating profit margin is expected to be between 21% and 23%. |
Recap of Recent Major Events TSMC Wins Asia's Best Companies Poll 2008 Held by FinanceAsia to Be Taiwan's Best Managed Companies, Best Corporate Governance, Best Investor Relations, And Most Committed to a Strong Dividend Policy (2008/09/30) TSMC's 28nm to Be a Full Node Process (2008/09/29) TSMC Selected As DJSI Member For Eighth Straight Year and Joins Carbon Disclosure Leadership Index For First Time (2008/09/26) Philips Completes Exit of TSMC Shareholding (2008/08/14) TSMC Board Approves Plan to Buy Back Shares (2008/08/12) TSMC Fab 14, Phase 3 Wins LEED Green Building Certification With "Gold Class" Score (2008/08/07) TSMC Announces Common Share Ex-dividend Date at July 16th, 2008 (2008/07/01) * 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: October 30, 2008 | By | /s/ Lora Ho | ||
Lora Ho | ||||
Vice President & Chief Financial Officer | ||||