| Revenue Analysis | |
| Profit & Expense Analysis | |
| Financial Condition Review | |
| Cash Flow | |
| CapEx & Capacity | |
| Recap of Recent Important Events & Announcements |
2Q09 | 1Q09 | 2Q08 | QoQ | YoY | ||||||||||||||||
EPS (NT$ per common
share) |
0.94 | 0.06 | 1.09 | 1466.5 | % | (13.9 | %) | |||||||||||||
(US$ per ADR
unit) |
0.14 | 0.01 | 0.18 | |||||||||||||||||
Consolidated Net
Sales |
74.21 | 39.50 | 88.14 | 87.9 | % | (15.8 | %) | |||||||||||||
Gross Profit |
34.30 | 7.48 | 40.22 | 358.5 | % | (14.7 | %) | |||||||||||||
Gross Margin |
46.2 | % | 18.9 | % | 45.6 | % | ||||||||||||||
Operating Expense |
(9.17 | ) | (6.27 | ) | (9.85 | ) | 46.2 | % | (6.9 | %) | ||||||||||
Operating Income |
25.13 | 1.21 | 30.37 | 1977.7 | % | (17.3 | %) | |||||||||||||
Operating Margin |
33.9 | % | 3.1 | % | 34.5 | % | ||||||||||||||
Non-Operating Items |
1.26 | (0.46 | ) | 2.00 | ||||||||||||||||
Net Income |
24.44 | 1.56 | 28.77 | 1467.9 | % | (15.0 | %) | |||||||||||||
Net Profit Margin |
32.9 | % | 3.9 | % | 32.6 | % | ||||||||||||||
Wafer Shipment
(kpcs 8
inch-equiv.) |
1,971 | 892 | 2,329 | 121.0 | % | (15.4 | %) |
| Consolidated net sales were NT$74.21 billion, representing a 87.9% sequential growth from 1Q09 and a 15.8% decline compared to 2Q08; | |
| Gross margin was 46.2%, 27.3 percentage points higher than 1Q09 and 0.6 percentage point higher than 2Q08. | |
| Operating margin was 33.9%, 30.8 percentage points higher than 1Q09 and 0.6 percentage point lower than 2Q08. Operating expenses were NT$9.17 billion, NT$2.90 billion higher than the previous quarter. | |
| The combined result from non-operating income and long-term investment gains was a gain of NT$1.26 billion, compared to a loss of NT$0.46 billion in 1Q09 and a gain of NT$2.00 billion in 2Q08; | |
| Consolidated net income attributable to shareholders of the parent company was NT$24.44 billion, with net profit margin of 32.9% and diluted EPS of NT$0.94. |
TSMC | ||
July 30, 2009 | Page 2 |
By Application | 2Q09 | 1Q09 | 2Q08 | |||||||||
Computer |
28 | % | 26 | % | 31 | % | ||||||
Communication |
45 | % | 46 | % | 41 | % | ||||||
Consumer |
21 | % | 21 | % | 21 | % | ||||||
Industrial/Others |
6 | % | 7 | % | 7 | % |
By Technology | 2Q09 | 1Q09 | 2Q08 | |||||||||
45/40nm |
1 | % | 1 | % | 0 | % | ||||||
65nm |
28 | % | 23 | % | 18 | % | ||||||
90nm |
23 | % | 25 | % | 28 | % | ||||||
0.11/0.13um |
13 | % | 16 | % | 17 | % | ||||||
0.15/0.18um |
23 | % | 21 | % | 23 | % | ||||||
0.25/0.35um |
9 | % | 11 | % | 10 | % | ||||||
0.50um+ |
3 | % | 3 | % | 4 | % |
By Customer Type | 2Q09 | 1Q09 | 2Q08 | |||||||||
Fabless/System |
82 | % | 77 | % | 71 | % | ||||||
IDM |
18 | % | 23 | % | 29 | % |
By Geography | 2Q09 | 1Q09 | 2Q08 | |||||||||
North America |
65 | % | 68 | % | 72 | % | ||||||
Asia Pacific |
18 | % | 14 | % | 12 | % | ||||||
China |
3 | % | 3 | % | 2 | % | ||||||
Europe |
11 | % | 12 | % | 11 | % | ||||||
Japan |
3 | % | 3 | % | 3 | % |
TSMC | ||
July 30, 2009 | Page 3 |
(In NT billions) | 2Q09 | 1Q09 | 2Q08 | |||||||||
COGS |
39.91 | 32.02 | 47.92 | |||||||||
Depreciation |
18.54 | 18.97 | 18.23 | |||||||||
Other MFG Cost |
21.37 | 13.05 | 29.69 | |||||||||
Gross Profit |
34.30 | 7.48 | 40.22 | |||||||||
Gross Margin |
46.2 | % | 18.9 | % | 45.6 | % |
1Q09 Gross Margin |
18.9 | % | ||
Impact to Gross Margin |
ppts | |||
Higher utilization |
48.2 | |||
Less non-wafer-related business |
-8.4 | |||
One-time and miscellaneous |
-6.7 | |||
Higher profit sharing expense |
-2.0 | |||
Inventory valuation impact |
-1.5 | |||
Declined standard margin |
-1.4 | |||
Price decline: -1.7 ppts |
||||
Cost improvement: +1.4 ppts |
||||
Unfavorable mix: -1.1 ppts |
||||
Unfavorable FX rate |
-0.9 | |||
2Q09 Gross Margin |
46.2 | % |
2Q08 Gross Margin |
45.6 | % | ||
Impact to Gross Margin |
ppts | |||
Favorable FX rate |
3.7 | |||
One-time and miscellaneous |
2.8 | |||
Lower utilization |
-4.1 | |||
Inventory valuation impact |
-1.5 | |||
Declined standard margin |
-0.3 | |||
Price decline: -5.1 ppts |
||||
Cost improvement: +5.9 ppts |
||||
Unfavorable mix: -1.1 ppts |
||||
2Q09 Gross Margin |
46.2 | % |
TSMC | ||
July 30, 2009 | Page 4 |
(In NT billions) | 2Q09 | 1Q09 | 2Q08 | |||||||||
Total Operating Exp. |
9.17 | 6.27 | 9.85 | |||||||||
SG&A |
4.07 | 2.54 | 4.45 | |||||||||
Research & Development |
5.10 | 3.73 | 5.40 | |||||||||
Total Operating Exp. as a % of Sales |
12.3 | % | 15.9 | % | 11.1 | % |
(In NT billions) | 2Q09 | 1Q09 | 2Q08 | |||||||||
Non-Operating Inc./(Exp.) |
1.15 | 0.35 | 1.72 | |||||||||
Net Interest Income/(Exp.) |
0.56 | 0.88 | 1.24 | |||||||||
Other Non-Operating |
0.59 | (0.53 | ) | 0.48 | ||||||||
L-T Investments |
0.11 | (0.81 | ) | 0.28 | ||||||||
SSMC |
0.19 | (0.32 | ) | 0.30 | ||||||||
Others |
(0.08 | ) | (0.49 | ) | (0.02 | ) | ||||||
Total Non-Operating Items |
1.26 | (0.46 | ) | 2.00 |
(In NT billions) | 2Q09 | 1Q09 | 2Q08 | |||||||||
Cash & Marketable Securities |
246.77 | 229.79 | 223.99 | |||||||||
Accounts Receivable Trade |
33.38 | 13.82 | 41.86 | |||||||||
Inventory |
18.97 | 14.78 | 23.36 | |||||||||
Total Current Assets |
309.42 | 268.56 | 299.76 | |||||||||
Accounts Payable |
25.96 | 10.97 | 21.14 | |||||||||
Current Portion of Bonds Payable |
0.00 | 0.00 | 8.00 | |||||||||
Dividends Payable |
77.17 | 0.00 | 77.04 | |||||||||
Accrued Bonus
to Employees, Directors and
Supervisors |
11.70 | 15.64 | 12.96 | |||||||||
Accrued Liabilities and Others |
14.80 | 18.76 | 27.84 | |||||||||
Total Current Liabilities |
129.63 | 45.37 | 146.98 | |||||||||
Current Ratio (x) |
2.4 | 5.9 | 2.0 | |||||||||
Net Working Capital |
179.79 | 223.19 | 152.78 |
TSMC July 30, 2009 |
Page 5 |
(In Number of Days) | 2Q09 | 1Q09 | 2Q08 | |||||||||
Days of Receivable |
30 | 38 | 42 | |||||||||
Days of Inventory |
42 | 44 | 47 |
(In NT billions) | 2Q09 | 1Q09 | 2Q08 | |||||||||
Cash & Marketable Securities |
246.77 | 229.79 | 223.99 | |||||||||
Interest-Bearing Debt |
15.57 | 16.00 | 22.90 | |||||||||
Net Cash Reserves |
231.20 | 213.79 | 201.09 |
(In NT billions) | 2Q09 | 1Q09 | 2Q08 | |||||||||
Net Income |
24.44 | 1.56 | 28.77 | |||||||||
Depreciation & Amortization |
20.05 | 20.48 | 20.03 | |||||||||
Other Operating Sources/(Uses) |
(19.97 | ) | 4.75 | (3.75 | ) | |||||||
Total Operating Sources/(Uses) |
24.52 | 26.79 | 45.05 | |||||||||
Capital Expenditure |
(7.42 | ) | (5.62 | ) | (22.27 | ) | ||||||
Marketable Financial Instruments |
1.68 | 13.80 | 27.20 | |||||||||
Other Investing Sources/(Uses) |
(0.25 | ) | (0.04 | ) | (1.33 | ) | ||||||
Net Investing Sources/(Uses) |
(5.99 | ) | 8.14 | 3.60 | ||||||||
Repayment of Bonds Payable |
0.00 | (8.00 | ) | 0.00 | ||||||||
Purchase of Treasury Stock |
0.00 | 0.00 | (6.62 | ) | ||||||||
Other Financing Sources/(Uses) |
(0.34 | ) | 0.12 | (0.23 | ) | |||||||
Net Financing Sources/(Uses) |
(0.34 | ) | (7.88 | ) | (6.85 | ) | ||||||
Net Cash Position Changes |
18.19 | 27.05 | 41.80 | |||||||||
Exchange Rate Changes & Others |
(1.93 | ) | 1.60 | (0.73 | ) | |||||||
Ending Cash Balance |
239.52 | 223.26 | 185.35 |
TSMC July 30, 2009 |
Page 6 |
(In US millions) | 1Q09 | 2Q09 | YTD | |||||||||
TSMC |
161 | 218 | 379 | |||||||||
XinTec and GUC |
2 | 3 | 5 | |||||||||
TSMC China & WaferTech |
3 | 3 | 6 | |||||||||
Other TSMC Subsidiaries |
0 | 0 | 0 | |||||||||
Total TSMC |
166 | 224 | 390 |
4Q08 | 1Q09 | 2Q09 | 3Q09 | 4Q09 | 2009 | |||||||||||||||||||
Fab / (Wafer size) | (A) | (A) | (A) | (F) | (F) | (F) | ||||||||||||||||||
Fab-2 (6)(1) |
272 | 274 | 280 | 283 | 283 | 1,121 | ||||||||||||||||||
Fab-3 (8) |
274 | 286 | 289 | 292 | 283 | 1,150 | ||||||||||||||||||
Fab-5 (8) |
161 | 162 | 149 | 144 | 144 | 599 | ||||||||||||||||||
Fab-6 (8) |
282 | 295 | 284 | 287 | 287 | 1,154 | ||||||||||||||||||
Fab-8 (8) |
272 | 275 | 271 | 265 | 255 | 1,066 | ||||||||||||||||||
Fab-12 (12)(2) |
221 | 218 | 219 | 199 | 241 | 878 | ||||||||||||||||||
Fab-14 (12)(2) |
236 | 238 | 238 | 237 | 240 | 952 | ||||||||||||||||||
WaferTech (8) |
106 | 106 | 107 | 109 | 109 | 431 | ||||||||||||||||||
TSMC China (8) |
128 | 128 | 134 | 135 | 135 | 531 | ||||||||||||||||||
TSMC total capacity (8
equiv. Kpcs) |
2,405 | 2,431 | 2,419 | 2,373 | 2,455 | 9,678 | ||||||||||||||||||
SSMC (8) |
73 | 64 | 65 | 65 | 65 | 259 | ||||||||||||||||||
Total
managed capacity (8 equiv. Kpcs) |
2,478 | 2,495 | 2,483 | 2,438 | 2,520 | 9,937 |
(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 July 30, 2009 |
Page 7 |
| TSMC Enhances 0.13µm Family to Enable Area Reduction and Performance Gain with Slim Platform for Analog and Power Management System-on-Chip Applications ( 2009/06/29 ) | |
| TSMC Sets July 21 as Record Date and July 15th as Ex-dividend Date for Common Share Dividends ( 2009/06/25 and 2009/6/30 ) | |
| TSMC Reports Foundrys First 28 Nanometer Low Power Platform Technology with Fully Functional 64Mb SRAM ( 2009/06/17 ) | |
| TSMC Board of Directors Unanimously Re-elects and Appoints Dr. Morris Chang as Chairman. Dr. Chang Returns as Chief Executive Officer, Effective June 12, 2009. ( 2009/06/11 ) | |
| TSMC Shareholders Approve NT$3.0 Cash and 0.5% Stock Dividend, and Elect TSMCs 11th Board of Directors , Including Four Independent Directors ( 2009/06/10 ) | |
| TSMC Launches Unified Interconnect Modeling Format for Advanced Process Technologies ( 2009/05/27 ) | |
| Fujitsu Microelectronics and TSMC to Collaborate on Leading-edge Process Technology ( 2009/04/30 ) | |
| TSMC Launches Integrated Sign-Off Flow To Shorten Design Cycle, Enhance Tape-Out Quality ( 2009/04/21 ) | |
| TSMC Announces Foundrys First Mixed Signal/RF Referenced Design Kit ( 2009/04/21 ) | |
| TSMC/GUC 65LP ARM 1176JZF hardened cores Open Doors for 65nm Designers ( 2009/04/20 ) |
* | Please visit TSMCs Web site (http://www.tsmc.com) for details about these and other announcements. |
June 30, 2009 (audited) | March 31, 2009 (unaudited) | June 30, 2008 (audited) | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||||||||||||||
Current Assets |
||||||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents |
$ | 7,298 | $ | 239,517 | 40.8 | $ | 223,262 | 40.4 | $ | 185,346 | 30.1 | $ | 16,255 | 7.3 | $ | 54,171 | 29.2 | |||||||||||||||||||||||||||
Investments in Marketable Financial Instruments |
221 | 7,252 | 1.2 | 6,527 | 1.2 | 38,642 | 6.3 | 725 | 11.1 | (31,390 | ) | (81.2 | ) | |||||||||||||||||||||||||||||||
Accounts Receivable Trade |
1,017 | 33,384 | 5.7 | 13,822 | 2.5 | 41,858 | 6.8 | 19,562 | 141.5 | (8,474 | ) | (20.2 | ) | |||||||||||||||||||||||||||||||
Inventories, Net |
578 | 18,974 | 3.2 | 14,775 | 2.7 | 23,359 | 3.8 | 4,199 | 28.4 | (4,385 | ) | (18.8 | ) | |||||||||||||||||||||||||||||||
Other Current Assets |
314 | 10,292 | 1.8 | 10,171 | 1.8 | 10,558 | 1.7 | 121 | 1.2 | (266 | ) | (2.5 | ) | |||||||||||||||||||||||||||||||
Total Current Assets |
9,428 | 309,419 | 52.7 | 268,557 | 48.6 | 299,763 | 48.7 | 40,862 | 15.2 | 9,656 | 3.2 | |||||||||||||||||||||||||||||||||
Long-Term Investments |
990 | 32,498 | 5.5 | 35,682 | 6.5 | 31,937 | 5.2 | (3,184 | ) | (8.9 | ) | 561 | 1.8 | |||||||||||||||||||||||||||||||
Properties, Plant and Equipment |
26,872 | 881,897 | 150.1 | 867,199 | 156.9 | 836,936 | 136.0 | 14,698 | 1.7 | 44,961 | 5.4 | |||||||||||||||||||||||||||||||||
Less: Accumulated Depreciation |
(20,014 | ) | (656,826 | ) | (111.8 | ) | (640,121 | ) | (115.8 | ) | (574,738 | ) | (93.4 | ) | (16,705 | ) | 2.6 | (82,088 | ) | 14.3 | ||||||||||||||||||||||||
Properties, Plant and Equipment, Net |
6,858 | 225,071 | 38.3 | 227,078 | 41.1 | 262,198 | 42.6 | (2,007 | ) | (0.9 | ) | (37,127 | ) | (14.2 | ) | |||||||||||||||||||||||||||||
Other Assets |
627 | 20,555 | 3.5 | 21,458 | 3.8 | 21,325 | 3.5 | (903 | ) | (4.2 | ) | (770 | ) | (3.6 | ) | |||||||||||||||||||||||||||||
Total Assets |
$ | 17,903 | $ | 587,543 | 100.0 | $ | 552,775 | 100.0 | $ | 615,223 | 100.0 | $ | 34,768 | 6.3 | ($27,680 | ) | (4.5 | ) | ||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities |
||||||||||||||||||||||||||||||||||||||||||||
Accounts Payables |
$ | 308 | $ | 10,105 | 1.7 | $ | 5,824 | 1.1 | $ | 11,632 | 1.9 | $ | 4,281 | 73.5 | ($1,527 | ) | (13.1 | ) | ||||||||||||||||||||||||||
Payables to Contractors and Equipment Suppliers |
483 | 15,853 | 2.7 | 5,145 | 0.9 | 9,511 | 1.5 | 10,708 | 208.1 | 6,342 | 66.7 | |||||||||||||||||||||||||||||||||
Accrued Expenses and Other Current Liabilities |
3,150 | 103,363 | 17.6 | 34,120 | 6.1 | 117,576 | 19.2 | 69,243 | 202.9 | (14,213 | ) | (12.1 | ) | |||||||||||||||||||||||||||||||
Current Portion of Bonds Payable and Long-Term Liabilities |
9 | 309 | 0.1 | 286 | 0.1 | 8,262 | 1.3 | 23 | 7.8 | (7,953 | ) | (96.3 | ) | |||||||||||||||||||||||||||||||
Total Current Liabilities |
3,950 | 129,630 | 22.1 | 45,375 | 8.2 | 146,981 | 23.9 | 84,255 | 185.7 | (17,351 | ) | (11.8 | ) | |||||||||||||||||||||||||||||||
Bonds Payable |
137 | 4,500 | 0.8 | 4,500 | 0.8 | 4,500 | 0.7 | | | | | |||||||||||||||||||||||||||||||||
Other Long-Term Liabilities |
489 | 16,060 | 2.7 | 17,587 | 3.2 | 17,055 | 2.8 | (1,527 | ) | (8.7 | ) | (995 | ) | (5.8 | ) | |||||||||||||||||||||||||||||
Total Liabilities |
4,576 | 150,190 | 25.6 | 67,462 | 12.2 | 168,536 | 27.4 | 82,728 | 122.6 | (18,346 | ) | (10.9 | ) | |||||||||||||||||||||||||||||||
Shareholders Equity Attributable to Shareholders of the Parent |
||||||||||||||||||||||||||||||||||||||||||||
Capital Stock at Par Value |
7,891 | 258,964 | 44.1 | 256,260 | 46.4 | 261,535 | 42.5 | 2,704 | 1.1 | (2,571 | ) | (1.0 | ) | |||||||||||||||||||||||||||||||
Capital Surplus |
1,686 | 55,331 | 9.4 | 49,965 | 9.0 | 50,917 | 8.3 | 5,366 | 10.7 | 4,414 | 8.7 | |||||||||||||||||||||||||||||||||
Legal Capital Reserve (2) |
2,356 | 77,317 | 13.2 | 67,324 | 12.2 | 67,324 | 10.9 | 9,993 | 14.8 | 9,993 | 14.8 | |||||||||||||||||||||||||||||||||
Special Capital Reserve (2) |
| | | 392 | 0.1 | 392 | 0.1 | (392 | ) | (100.0 | ) | (392 | ) | (100.0 | ) | |||||||||||||||||||||||||||||
Unappropriated Earnings (2) |
1,260 | 41,348 | 7.0 | 103,896 | 18.8 | 84,237 | 13.7 | (62,548 | ) | (60.2 | ) | (42,889 | ) | (50.9 | ) | |||||||||||||||||||||||||||||
Treasury Stock |
| | | | | (14,845 | ) | (2.4 | ) | | | 14,845 | (100.0 | ) | ||||||||||||||||||||||||||||||
Others |
24 | 801 | 0.1 | 3,710 | 0.6 | (6,319 | ) | (1.1 | ) | (2,909 | ) | (78.4 | ) | 7,120 | (112.7 | ) | ||||||||||||||||||||||||||||
Total Equity Attributable to Shareholders of the Parent |
13,217 | 433,761 | 73.8 | 481,547 | 87.1 | 443,241 | 72.0 | (47,786 | ) | (9.9 | ) | (9,480 | ) | (2.1 | ) | |||||||||||||||||||||||||||||
Minority Interests |
110 | 3,592 | 0.6 | 3,766 | 0.7 | 3,446 | 0.6 | (174 | ) | (4.6 | ) | 146 | 4.2 | |||||||||||||||||||||||||||||||
Total Shareholders Equity |
13,327 | 437,353 | 74.4 | 485,313 | 87.8 | 446,687 | 72.6 | (47,960 | ) | (9.9 | ) | (9,334 | ) | (2.1 | ) | |||||||||||||||||||||||||||||
Total Liabilities & Shareholders Equity |
$ | 17,903 | $ | 587,543 | 100.0 | $ | 552,775 | 100.0 | $ | 615,223 | 100.0 | $ | 34,768 | 6.3 | ($27,680 | ) | (4.5 | ) | ||||||||||||||||||||||||||
Note : | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the rate of NT$32.818 as of June 30, 2009. | |
(2) | Certain prior period balances have been reclassified to conform to the current period presentation. |
2Q 2009 | 1Q 2009 | 2Q 2008 | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
Net Sales |
$ | 2,242 | $ | 74,212 | 100.0 | $ | 39,500 | 100.0 | $ | 88,137 | 100.0 | $ | 34,712 | 87.9 | ($13,925 | ) | (15.8 | ) | ||||||||||||||||||||||||||
Cost of Sales |
(1,206 | ) | (39,916 | ) | (53.8 | ) | (32,020 | ) | (81.1 | ) | (47,916 | ) | (54.4 | ) | (7,896 | ) | 24.7 | 8,000 | (16.7 | ) | ||||||||||||||||||||||||
Gross Profit |
1,036 | 34,296 | 46.2 | 7,480 | 18.9 | 40,221 | 45.6 | 26,816 | 358.5 | (5,925 | ) | (14.7 | ) | |||||||||||||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||||||||||||||||
Research and Development Expenses |
(154 | ) | (5,096 | ) | (6.9 | ) | (3,729 | ) | (9.4 | ) | (5,404 | ) | (6.1 | ) | (1,367 | ) | 36.7 | 308 | (5.7 | ) | ||||||||||||||||||||||||
General and Administrative Expenses |
(87 | ) | (2,881 | ) | (3.8 | ) | (1,595 | ) | (4.0 | ) | (3,170 | ) | (3.6 | ) | (1,286 | ) | 80.7 | 289 | (9.1 | ) | ||||||||||||||||||||||||
Sales and Marketing Expenses |
(36 | ) | (1,192 | ) | (1.6 | ) | (947 | ) | (2.4 | ) | (1,274 | ) | (1.4 | ) | (245 | ) | 25.8 | 82 | (6.5 | ) | ||||||||||||||||||||||||
Total Operating Expenses |
(277 | ) | (9,169 | ) | (12.3 | ) | (6,271 | ) | (15.9 | ) | (9,848 | ) | (11.1 | ) | (2,898 | ) | 46.2 | 679 | (6.9 | ) | ||||||||||||||||||||||||
Income from Operations |
759 | 25,127 | 33.9 | 1,209 | 3.1 | 30,373 | 34.5 | 23,918 | 1,977.7 | (5,246 | ) | (17.3 | ) | |||||||||||||||||||||||||||||||
Non-Operating Income, Net |
35 | 1,156 | 1.6 | 353 | 0.9 | 1,725 | 1.9 | 803 | 228.9 | (569 | ) | (32.9 | ) | |||||||||||||||||||||||||||||||
Investment Gains (Losses) |
3 | 106 | 0.1 | (813 | ) | (2.1 | ) | 279 | 0.3 | 919 | (113.0 | ) | (173 | ) | (62.1 | ) | ||||||||||||||||||||||||||||
Income before Income Tax |
797 | 26,389 | 35.6 | 749 | 1.9 | 32,377 | 36.7 | 25,640 | 3,425.6 | (5,988 | ) | (18.5 | ) | |||||||||||||||||||||||||||||||
Income Tax Benefits (Expenses) |
(59 | ) | (1,943 | ) | (2.7 | ) | 739 | 1.9 | (3,503 | ) | (4.0 | ) | (2,682 | ) | (362.9 | ) | 1,560 | (44.5 | ) | |||||||||||||||||||||||||
Net Income |
738 | 24,446 | 32.9 | 1,488 | 3.8 | 28,874 | 32.7 | 22,958 | 1,543.1 | (4,428 | ) | (15.3 | ) | |||||||||||||||||||||||||||||||
Minority Interests |
0 | (4 | ) | | 71 | 0.1 | (103 | ) | (0.1 | ) | (75 | ) | (105.4 | ) | 99 | (96.3 | ) | |||||||||||||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
738 | 24,442 | 32.9 | 1,559 | 3.9 | 28,771 | 32.6 | 22,883 | 1,467.9 | (4,329 | ) | (15.0 | ) | |||||||||||||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.03 | $ | 0.94 | $ | 0.06 | $ | 1.09 | $ | 0.88 | 1,466.5 | ($0.15 | ) | (13.9 | ) | |||||||||||||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.14 | $ | 4.71 | $ | 0.30 | $ | 5.47 | $ | 4.41 | 1,466.5 | ($0.76 | ) | (13.9 | ) | |||||||||||||||||||||||||||||
Weighted Average Outstanding Shares Diluted (M) (3) |
25,944 | 25,920 | 26,286 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD33.104 for the second quarter of 2009. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 25,920M and 26,286M shares for 1Q09 and 2Q08 after the retroactive adjustments for stock dividends |
For the Six Months Ended June 30 | ||||||||||||||||||||||||||||
2009 | 2008 | YoY | ||||||||||||||||||||||||||
USD | NTD | % | NTD | % | Amount | % | ||||||||||||||||||||||
Net Sales |
$ | 3,406 | $ | 113,712 | 100.0 | $ | 175,617 | 100.0 | ($61,905 | ) | (35.2 | ) | ||||||||||||||||
Cost of Sales |
(2,155 | ) | (71,936 | ) | (63.3 | ) | (97,156 | ) | (55.3 | ) | 25,220 | (26.0 | ) | |||||||||||||||
Gross Profit |
1,251 | 41,776 | 36.7 | 78,461 | 44.7 | (36,685 | ) | (46.8 | ) | |||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||
Research and Development Expenses |
(264 | ) | (8,825 | ) | (7.8 | ) | (10,674 | ) | (6.1 | ) | 1,849 | (17.3 | ) | |||||||||||||||
General and Administrative Expenses |
(134 | ) | (4,476 | ) | (3.9 | ) | (5,833 | ) | (3.3 | ) | 1,357 | (23.3 | ) | |||||||||||||||
Sales and Marketing Expenses |
(64 | ) | (2,139 | ) | (1.8 | ) | (2,458 | ) | (1.4 | ) | 319 | (13.0 | ) | |||||||||||||||
Total Operating Expenses |
(462 | ) | (15,440 | ) | (13.5 | ) | (18,965 | ) | (10.8 | ) | 3,525 | (18.6 | ) | |||||||||||||||
Income from Operations |
789 | 26,336 | 23.2 | 59,496 | 33.9 | (33,160 | ) | (55.7 | ) | |||||||||||||||||||
Non-Operating Income, Net |
45 | 1,508 | 1.3 | 3,596 | 2.0 | (2,088 | ) | (58.1 | ) | |||||||||||||||||||
Investment Gains (Losses) |
(21 | ) | (707 | ) | (0.6 | ) | 857 | 0.5 | (1,564 | ) | (182.5 | ) | ||||||||||||||||
Income before Income Tax |
813 | 27,137 | 23.9 | 63,949 | 36.4 | (36,812 | ) | (57.6 | ) | |||||||||||||||||||
Income Tax Expenses |
(36 | ) | (1,204 | ) | (1.1 | ) | (6,839 | ) | (3.9 | ) | 5,635 | (82.4 | ) | |||||||||||||||
Net Income |
777 | 25,933 | 22.8 | 57,110 | 32.5 | (31,177 | ) | (54.6 | ) | |||||||||||||||||||
Minority Interests |
2 | 68 | 0.1 | (196 | ) | (0.1 | ) | 264 | (134.3 | ) | ||||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
779 | 26,001 | 22.9 | 56,914 | 32.4 | (30,913 | ) | (54.3 | ) | |||||||||||||||||||
Earnings per Share Diluted |
$ | 0.03 | $ | 1.00 | $ | 2.16 | ($1.16 | ) | (53.6 | ) | ||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.15 | $ | 5.01 | $ | 10.81 | ($5.80 | ) | (53.6 | ) | ||||||||||||||||||
Weighted Average Outstanding Shares Diluted (M) (3) |
25,944 | 26,332 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD 33.384 for the six months ended June 30, 2009. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 26,332M shares for for the six months ended June 30, 2008 after the retroactive adjustment for stock dividends. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES Consolidated Condensed Statements of Cash Flows For the Six Months Ended June 30, 2009 and for the Three Months Ended June 30, 2009, March 31, 2009, and June 30, 2008 |
||
(Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD)) (1) |
Six Months 2009 | 2Q 2009 | 1Q 2009 | 2Q 2008 | |||||||||||||||||
(Audited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||
USD | NTD | NTD | NTD | NTD | ||||||||||||||||
Cash Flows from Operating Activities: |
||||||||||||||||||||
Net Income |
$ | 779 | $ | 26,001 | $ | 24,442 | $ | 1,559 | $ | 28,771 | ||||||||||
Net Income (Loss) Attributable to Minority Interest |
(2 | ) | (67 | ) | 4 | (71 | ) | 103 | ||||||||||||
Depreciation & Amortization |
1,214 | 40,536 | 20,053 | 20,483 | 20,034 | |||||||||||||||
Deferred Income Tax |
(21 | ) | (697 | ) | 697 | (1,394 | ) | 1,280 | ||||||||||||
Equity in Losses (Earnings) of Equity Method Investees, Net |
21 | 707 | (106 | ) | 813 | (280 | ) | |||||||||||||
Changes in Working Capital & Others |
(454 | ) | (15,168 | ) | (20,566 | ) | 5,398 | (4,857 | ) | |||||||||||
Net Cash Provided by Operating Activities |
1,537 | 51,312 | 24,524 | 26,788 | 45,051 | |||||||||||||||
Cash Flows from Investing Activities: |
||||||||||||||||||||
Acquisitions of: |
||||||||||||||||||||
Marketable Financial Instruments |
(306 | ) | (10,219 | ) | (968 | ) | (9,251 | ) | (14,635 | ) | ||||||||||
Property, Plant and Equipment |
(390 | ) | (13,032 | ) | (7,415 | ) | (5,617 | ) | (22,274 | ) | ||||||||||
Financial Assets Carried at Cost |
(4 | ) | (131 | ) | (48 | ) | (83 | ) | (90 | ) | ||||||||||
Proceeds from Disposal or maturity of: |
||||||||||||||||||||
Marketable Financial Instruments |
770 | 25,704 | 2,651 | 23,053 | 41,840 | |||||||||||||||
Property, Plant and Equipment |
| 5 | 3 | 2 | 30 | |||||||||||||||
Financial Assets Carried at Cost |
2 | 75 | 75 | | 35 | |||||||||||||||
Others |
(8 | ) | (259 | ) | (291 | ) | 32 | (1,310 | ) | |||||||||||
Net Cash Provided by (Used In) Investing Activities |
64 | 2,143 | (5,993 | ) | 8,136 | 3,596 | ||||||||||||||
Cash Flows from Financing Activities: |
||||||||||||||||||||
Decrease in Guarantee Deposits |
(7 | ) | (251 | ) | (86 | ) | (165 | ) | (164 | ) | ||||||||||
Proceeds from Exercise of Stock Options |
1 | 29 | 14 | 15 | 91 | |||||||||||||||
Repayment of Long-Term Bonds Payable |
(240 | ) | (8,000 | ) | | (8,000 | ) | | ||||||||||||
Repurchase of Treasury Stock |
| | | | (6,615 | ) | ||||||||||||||
Others |
| 10 | (265 | ) | 275 | (159 | ) | |||||||||||||
Net Cash Used in Financing Activities |
(246 | ) | (8,212 | ) | (337 | ) | (7,875 | ) | (6,847 | ) | ||||||||||
Net Increase in Cash and Cash Equivalents |
1,355 | 45,243 | 18,194 | 27,049 | 41,800 | |||||||||||||||
Effect of Exchange Rate Changes and Others |
(10 | ) | (340 | ) | (1,939 | ) | 1,599 | (731 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Period |
5,830 | 194,614 | 223,262 | 194,614 | 144,277 | |||||||||||||||
Cash and Cash Equivalents at End of Period |
$ | 7,175 | $ | 239,517 | $ | 239,517 | $ | 223,262 | $ | 185,346 | ||||||||||
NOTE: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD33.384 for the six months ended June 30, 2009. |
TSMC 2009 Second Quarter Investor Conference July 30, 2009 |
Agenda Welcome Elizabeth Sun 2Q09 Financial Results and 3Q09 Outlook Lora Ho CEO Comments Morris Chang Q&A Morris Chang / 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 17, 2009 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. |
2Q09 Financial Highlights 4Q07 2Q09 1Q09 4Q07 2Q08 2Q09 Guidance Actual ActualQoQ QoQ YoYYoY (In (In NT NT billions billions except except otherwise otherwise noted)noted) Results Guidance Net Sales 74.21 71 74 39.50 88.14 87.9% -15.8% Net Sales 93.86 92 94 5.5% 25.2% Gross Margin 46.2% 43.5% 45.5% 18.9% 45.6% +27.3 ppt +0.6 ppt Gross Margin 47.8% 46% 48% +2 ppt +1.8 ppt Operating Margin 33.9% 30.5% 32.5% 3.1% 34.5% +30.8 ppt -0.6 ppt Operating Margin (1) 39.2% 37% 39% +2.8 ppt +2.6 ppt EPS Diluted (NT$) 0.94 0.06 1.09 1466.5% -13.9% EPS Diluted (NT$) 1.31 14.3% 24.3% Free Cash Flow 17.10 21.17 22.78 -19.2% -24.9% Free Cash Flow 39.98 51.9% 12.9% ROE (%) (2) 21.4% 1.3% 24.2% +20.1 ppt -2.8 ppt ROE (%) (1) 27.9% +2.9 ppt +5.3 ppt Shipment (Kpcs, 8"-equiv. 1,971 892 2,329 121.0% -15.4% Wafer) Average Exchange Rate 2,357 5.9% 37.2% Shipment (Kpcs, 8"-equiv. Wafer) 33.10 33.92 30.44 -2.4% 8.8% NTD/USD Total outstanding shares were 25,626mn units on 6/30/09 Annualized ROE for the quarter based on average equity attributable to shareholders of the parent. |
Income Statements (In NT billions except otherwise noted) 2Q09 1Q09 2Q08 QoQ YoY Net Sales 74.21 39.50 88.14 87.9% -15.8% Gross Margin 46.2% 18.9% 45.6% +27.3 ppt +0.6 ppt Operating Expenses (9.17) (6.27) (9.85) 46.2% -6.9% Operating Margin 33.9% 3.1% 34.5% +30.8 ppt -0.6 ppt Non-Operating Items 1.15 0.35 1.72 228.9% -32.9% Long-Term Investment Gains (Losses) 0.11 (0.81) 0.28 -113.0% -62.1% Taxes (1.94) 0.74 (3.50) -362.9% -44.5% Net Income 24.44 1.56 28.77 1467.9% -15.0% Net Margin 32.9% 3.9% 32.6% +29.0 ppt +0.3 ppt EPS (NT Dollar) 0.94 0.06 1.09 1466.5% -13.9% |
Gross Margin Analysis Gross Margin Analysis - QoQ Gross Margin Analysis - YoY 1Q09 Gross Margin 18.9% 2Q08 Gross Margin 45.6% Impact to Gross Margin ppts Impact to Gross Margin ppts Higher utilization 48.2 Favorable FX rate 3.7 Less non-wafer-related business -8.4 One-time and miscellaneous 2.8 One-time and miscellaneous -6.7 Lower utilization -4.1 Higher profit sharing expense -2.0 Inventory valuation impact* -1.5 Inventory valuation impact* -1.5 Declined standard margin -0.3 Declined standard margin -1.4 Price decline: -5.1 ppts Price decline: -1.7 ppts Cost improvement: +5.9 ppts Cost improvement: +1.4 ppts Unfavorable mix: -1.1 ppts Unfavorable mix: -1.1 ppts 2Q09 Gross Margin 46.2% Unfavorable FX rate -0.9 2Q09 Gross Margin 46.2% *Inventory valuation impacted by the adoption of ROC SFAS No. 10 |
2Q09 Revenue by Applications Industrial/Others 6% Consumer 21% Computer 28% Communications 45% Communications Computer Consumer 40.0 40.0 40.0 QoQ +100% $ B) B) B) (NT $ (NT (NT $ QoQ +128% Revenue Revenue Revenue QoQ +99% 0.0 0.0 0.0 1Q09 2Q09 1Q09 2Q09 1Q09 2Q09 |
2Q09 Revenue by Technology 65nm/40nm Revenue 0.25/0.35um 0.5um+ 9% 40nm 25 30% 3% 1% 25% 20 0.15/0.18um B) 20% % $ 15 of (NT 23% 65nm 15% Sales 28% 10 0.11/0.13um 90nm Revenue 10% (%) 13% 23% 5 5% 0 0% 1Q07 2Q07 3Q07 4Q07 1Q08 2Q08 3Q08 4Q08 1Q09 2Q09 Rev (NT$B) % of Sales |
Balance Sheets & Key Indices Selected Items from Balance Sheets 2Q09 1Q09 2Q08 (In NT billions excepted otherwise noted) Amount % Amount % Amount % Cash & Marketable Securities 246.77 42.0% 229.79 41.6% 223.99 36.4% Accounts Receivable Trade 33.38 5.7% 13.82 2.5% 41.86 6.8% Inventory 18.97 3.2% 14.78 2.7% 23.36 3.8% Long-Term Investment 32.50 5.5% 35.68 6.5% 31.94 5.2% Net PP&E 225.07 38.3% 227.08 41.1% 262.20 42.6% Total Assets 587.54 100.0% 552.78 100.0% 615.22 100.0% Current Liabilities 129.63 22.1% 45.37 8.2% 146.98 23.9% Long-Term Interest-bearing Debt 14.58 2.5% 15.72 2.8% 14.64 2.4% Total Liabilities 150.19 25.6% 67.46 12.2% 168.54 27.4% Total Shareholders Equity 437.35 74.4% 485.32 87.8% 446.68 72.6% Key Indices A/R Turnover Days 30 38 42 Inventory Turnover Days 42 44 47 Current Ratio (x) 2.4 5.9 2.0 Asset productivity = Annualized net sales / Average net fixed assets. (1) |
Cash Flows (In NT billions except otherwise noted) 2Q09 1Q09 2Q08 Beginning Balance 223.26 194.61 144.28 Cash from operating activities 24.52 26.79 45.05 Capital expenditures (7.42) (5.62) (22.27) Share buyback 0.00 0.00 (6.62) Repayment of corporate bonds 0.00 (8.00) 0.00 Short-term investments/others (0.84) 15.48 24.91 Ending Balance 239.52 223.26 185.35 Free Cash Flow (1) 17.10 21.17 22.78 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 2009 Overall Capacity +6%; Advanced Capacity +10% 2008 1Q09 2Q09 3Q09 4Q09 2009 FAB / (Wafer size) (A) (A) (A) (F) (F) (F) Fab-2 ( 6) (1) 1,056 274 280 283 283 1,121 Fab-3 ( 8) 1,100 286 289 292 283 1,150 Fab-5 ( 8) 650 162 149 144 144 599 Fab-6 ( 8) 1,082 295 284 287 287 1,154 Fab-8 ( 8) 1,076 275 271 265 255 1,066 Fab-12 ( 12) (2) 840 218 219 199 241 878 Fab-14 ( 12) (2) 818 238 238 237 240 952 WaferTech ( 8) 420 106 107 109 109 431 TSMC (Shanghai) ( 8) 453 128 134 135 135 531 TSMC & Subsidiaries 9,104 2,431 2,419 2,373 2,455 9,678 (8 Equivalent Kpcs) SSMC ( 8) 272 64 65 65 65 259 Total TSMC-managed 9,377 2,495 2,483 2,438 2,520 9,937 (8 Equivalent Kpcs) |
Capital Expenditures (In US millions) 1Q09 2Q09 YTD TSMC 161 218 379 XinTec and GUC 2 3 5 TSMC Shanghai & WaferTech 3 3 6 Other TSMC Subsidiaries 0 0 0 TSMC Consolidated 166 224 390 Note: 2009 CapEx was based on the weighted average exchange rate of NT$33.384 per US dollar. |
3Q09 Guidance Revenue is expected to be between NT$88 billion and NT$90 billion, at a forecast exchange rate of 32.84 NT dollars to 1 US dollar averaged over 3Q09. Gross profit margin is expected to be between 46.5% and 48.5 %. Operating profit margin is expected to be between 35 % and 37 %. 2009 capital expenditure will be increased to around US$2.3 billion |
Recap of Recent Major Events TSMC Enhances 0.13^m Family to Enable Area Reduction and Performance Gain with Slim Platform for Analog and Power Management System-on-Chip Applications ( 2009/06/29 ) TSMC Sets July 21 as Record Date and July 15th as Ex-dividend Date for Common Share Dividends ( 2009/06/25 and 2009/6/30 ) TSMC Reports Foundry's First 28 Nanometer Low Power Platform Technology with Fully Functional 64Mb SRAM ( 2009/06/17 ) TSMC Board of Directors Unanimously Re-elects and Appoints Dr. Morris Chang as Chairman. Dr. Chang Returns as Chief Executive Officer, Effective June 12, 2009. ( 2009/06/11 ) TSMC Shareholders Approve NT$3.0 Cash and 0.5% Stock Dividend, and Elect TSMC's 11th Board of Directors , Including Four Independent Directors ( 2009/06/10 ) TSMC Launches Unified Interconnect Modeling Format for Advanced Process Technologies ( 2009/05/27 ) Fujitsu Microelectronics and TSMC to Collaborate on Leading-edge Process Technology ( 2009/04/30 ) TSMC Launches Integrated Sign-Off Flow To Shorten Design Cycle, Enhance Tape-Out Quality ( 2009/04/21 ) TSMC Announces Foundry's First Mixed Signal/RF Referenced Design Kit ( 2009/04/21 ) TSMC/GUC 65LP ARM 1176JZF hardened cores Open Doors for 65nm Designers ( 2009/04/20 ) * 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 30, 2009 | By | /s/ Lora Ho | ||
Lora Ho | ||||
Vice President & Chief Financial Officer | ||||