| 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) | 3Q09 | 2Q09 | 3Q08 | QoQ | YoY | |||||||||||||||
EPS (NT$ per common share) |
1.18 | 0.94 | 1.17 | 24.8 | % | 0.3 | % | |||||||||||||
(US$ per ADR unit) |
0.18 | 0.14 | 0.19 | |||||||||||||||||
Consolidated Net Sales |
89.94 | 74.21 | 92.98 | 21.2 | % | (3.3 | %) | |||||||||||||
Gross Profit |
42.86 | 34.30 | 43.09 | 25.0 | % | (0.5 | %) | |||||||||||||
Gross Margin |
47.7 | % | 46.2 | % | 46.3 | % | ||||||||||||||
Operating Expense |
(10.87 | ) | (9.17 | ) | (10.18 | ) | 18.6 | % | 6.9 | % | ||||||||||
Operating Income |
31.99 | 25.13 | 32.91 | 27.3 | % | (2.8 | %) | |||||||||||||
Operating Margin |
35.6 | % | 33.9 | % | 35.4 | % | ||||||||||||||
Non-Operating Items |
0.97 | 1.26 | 1.51 | |||||||||||||||||
Net Income |
30.55 | 24.44 | 30.57 | 25.0 | % | (0.1 | %) | |||||||||||||
Net Profit Margin |
34.0 | % | 32.9 | % | 32.9 | % | ||||||||||||||
Wafer Shipment (kpcs 8 inch-equiv.) |
2,445 | 1,971 | 2,411 | 24.0 | % | 1.4 | % |
| Consolidated net sales were NT$89.94 billion, representing a 21.2% growth from NT$74.21 billion in 2Q09 and a 3.3% decline from NT$92.98 billion in 3Q08. | |
| Gross margin was 47.7%, 1.5 percentage points higher than 2Q09 and 1.4 percentage points higher than 3Q08. | |
| Operating margin was 35.6%, 1.7 percentage points higher than 2Q09 and 0.2 percentage point higher than 3Q08. Operating expenses were NT$10.87 billion, NT$1.7 billion and NT$0.69 billion higher than prior and year-ago quarter, respectively. | |
| The combined result from non-operating income and long-term investments was a gain of NT$0.97 billion, comparing with a gain of NT$1.26 billion in 2Q09 and a gain of NT$1.51 billion in 3Q08. | |
| Consolidated net income attributable to shareholders of the parent company was NT$30.55 billion, 25.0% increase from prior quarter. Net profit margin was 34.0% and diluted EPS was NT$1.18. |
TSMC October 29, 2009 |
Page 2 |
By Application | 3Q09 | 2Q09 | 3Q08 | |||||||||
Computer |
30 | % | 28 | % | 33 | % | ||||||
Communication |
46 | % | 45 | % | 41 | % | ||||||
Consumer |
18 | % | 21 | % | 20 | % | ||||||
Industrial/Others |
6 | % | 6 | % | 6 | % |
By Technology | 3Q09 | 2Q09 | 3Q08 | |||||||||
40/45nm |
4 | % | 1 | % | 0 | % | ||||||
65nm |
31 | % | 28 | % | 25 | % | ||||||
90nm |
18 | % | 23 | % | 26 | % | ||||||
0.11/0.13um |
14 | % | 13 | % | 15 | % | ||||||
0.15/0.18um |
21 | % | 23 | % | 22 | % | ||||||
0.25/0.35um |
9 | % | 9 | % | 9 | % | ||||||
0.50um+ |
3 | % | 3 | % | 3 | % |
By Customer Type | 3Q09 | 2Q09 | 3Q08 | |||||||||
Fabless/System |
80 | % | 82 | % | 70 | % | ||||||
IDM |
20 | % | 18 | % | 30 | % |
By Geography | 3Q09 | 2Q09 | 3Q08 | |||||||||
North America |
70 | % | 65 | % | 74 | % | ||||||
Asia Pacific |
13 | % | 18 | % | 11 | % | ||||||
China |
3 | % | 3 | % | 1 | % | ||||||
Europe |
11 | % | 11 | % | 11 | % | ||||||
Japan |
3 | % | 3 | % | 3 | % |
(In NT billions) | 3Q09 | 2Q09 | 3Q08 | |||||||||
COGS |
47.08 | 39.91 | 49.89 | |||||||||
Depreciation |
18.37 | 18.54 | 19.06 | |||||||||
Other MFG Cost |
28.71 | 21.37 | 30.83 | |||||||||
Gross Profit |
42.86 | 34.30 | 43.09 | |||||||||
Gross Margin |
47.7 | % | 46.2 | % | 46.3 | % |
TSMC | ||
October 29, 2009 | Page 3 |
(In NT billions) | 3Q09 | 2Q09 | 3Q08 | |||||||||
Total Operating Exp. |
10.87 | 9.17 | 10.18 | |||||||||
SG&A |
4.67 | 4.07 | 4.20 | |||||||||
Research & Development |
6.20 | 5.10 | 5.98 | |||||||||
Total Operating Exp. as a % of Sales |
12.1 | % | 12.3 | % | 10.9 | % |
(In NT billions) | 3Q09 | 2Q09 | 3Q08 | |||||||||
Non-Operating Inc./(Exp.) |
0.52 | 1.15 | 1.33 | |||||||||
Net Interest Income/(Exp.) |
0.42 | 0.56 | 1.15 | |||||||||
Other Non-Operating |
0.10 | 0.59 | 0.18 | |||||||||
L-T Investments |
0.45 | 0.11 | 0.18 | |||||||||
SSMC |
0.26 | 0.19 | 0.15 | |||||||||
Others |
0.19 | (0.08 | ) | 0.03 | ||||||||
Total Non-Operating Items |
0.97 | 1.26 | 1.51 |
(In NT billions) | 3Q09 | 2Q09 | 3Q08 | |||||||||
Cash & Marketable Securities |
180.32 | 246.77 | 158.17 | |||||||||
Accounts Receivable Trade |
35.88 | 33.38 | 45.33 | |||||||||
Inventory |
19.18 | 18.97 | 21.82 | |||||||||
Total Current Assets |
244.24 | 309.42 | 232.35 | |||||||||
Accounts Payable |
26.30 | 25.96 | 17.75 | |||||||||
Current Portion of Bonds Payable |
0.00 | 0.00 | 8.00 | |||||||||
Dividends Payable |
0.00 | 77.17 | 0.00 | |||||||||
Accrued Employee Profit Sharing |
8.62 | 11.49 | 13.28 | |||||||||
Accrued Liabilities and Others |
20.09 | 15.01 | 23.10 | |||||||||
Total Current Liabilities |
55.01 | 129.63 | 62.13 | |||||||||
Current Ratio (x) |
4.4 | 2.4 | 3.7 | |||||||||
Net Working Capital |
189.23 | 179.79 | 170.22 |
TSMC | ||
October 29, 2009 | Page 4 |
(In Number of Days) | 3Q09 | 2Q09 | 3Q08 | |||||||||
Days of Receivable |
36 | 30 | 43 | |||||||||
Days of Inventory |
41 | 42 | 45 |
(In NT billions) | 3Q09 | 2Q09 | 3Q08 | |||||||||
Cash & Marketable Securities |
180.32 | 246.77 | 158.17 | |||||||||
Interest-Bearing Debt |
15.33 | 15.57 | 23.41 | |||||||||
Net Cash Reserves |
164.99 | 231.20 | 134.76 |
(In NT billions) | 3Q09 | 2Q09 | 3Q08 | |||||||||
Net Income |
30.55 | 24.44 | 30.57 | |||||||||
Depreciation & Amortization |
20.00 | 20.05 | 20.69 | |||||||||
Employee Profit Sharing Payment* |
(7.49 | ) | n.a | n.a | ||||||||
Other Operating Sources/(Uses) |
3.60 | (19.97 | ) | 4.64 | ||||||||
Total Operating Sources/(Uses) |
46.66 | 24.52 | 55.90 | |||||||||
Capital Expenditure |
(32.04 | ) | (7.42 | ) | (10.38 | ) | ||||||
Marketable Financial Instruments |
(18.94 | ) | 1.68 | (18.07 | ) | |||||||
Other Investing Sources/(Uses) |
(0.53 | ) | (0.25 | ) | 1.93 | |||||||
Net Investing Sources/(Uses) |
(51.51 | ) | (5.99 | ) | (26.52 | ) | ||||||
Cash Dividends |
(76.88 | ) | 0.00 | (76.78 | ) | |||||||
Employee Profit Sharing Payment* |
n.a | n.a | (3.94 | ) | ||||||||
Purchase of Treasury Stock |
0.00 | 0.00 | (23.81 | ) | ||||||||
Other Financing Sources/(Uses) |
(0.11 | ) | (0.34 | ) | (0.43 | ) | ||||||
Net Financing Sources/(Uses) |
(76.99 | ) | (0.34 | ) | (104.96 | ) | ||||||
Net Cash Position Changes |
(81.84 | ) | 18.19 | (75.58 | ) | |||||||
Exchange Rate Changes & Others |
(0.74 | ) | (1.93 | ) | 2.68 | |||||||
Ending Cash Balance |
156.94 | 239.52 | 112.45 |
* | Starting 2008, Taiwan accounting rule requires company to expense employee profit sharing |
TSMC | ||
October 29, 2009 | Page 5 |
(In US millions) | 1Q09 | 2Q09 | 3Q09 | YTD | ||||||||||||
TSMC |
161 | 218 | 963 | 1,342 | ||||||||||||
XinTec and GUC |
2 | 3 | 6 | 11 | ||||||||||||
TSMC China & WaferTech |
3 | 3 | 0 | 6 | ||||||||||||
Other TSMC Subsidiaries |
0 | 0 | 2 | 2 | ||||||||||||
Total TSMC |
166 | 224 | 971 | 1,361 |
2008 | 1Q09 | 2Q09 | 3Q09 | 4Q09 | 2009 | |||||||||||||||||||
Fab / (Wafer size) | (A) | (A) | (A) | (A) | (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 | 243 | 879 | ||||||||||||||||||
Fab-14 (12)(2) |
818 | 238 | 238 | 239 | 243 | 958 | ||||||||||||||||||
WaferTech (8) |
420 | 106 | 107 | 109 | 109 | 431 | ||||||||||||||||||
TSMC China (8) |
453 | 128 | 134 | 135 | 135 | 531 | ||||||||||||||||||
TSMC total capacity (8 equiv. Kpcs) |
9,104 | 2,431 | 2,419 | 2,379 | 2,467 | 9,695 | ||||||||||||||||||
SSMC (8) |
272 | 64 | 65 | 65 | 65 | 259 | ||||||||||||||||||
Total managed capacity (8 equiv.
Kpcs) |
9,377 | 2,495 | 2,483 | 2,444 | 2,532 | 9,955 |
(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 29, 2009 | Page 6 |
| TSMC Collaborates With Suppliers To Complete Taiwans First Supply Chain Carbon Inventory. (2009/09/21) | |
| Fujitsu Microelectronics and TSMC To Collaborate On 28nm Process Technology. (2009/08/27) | |
| TSMC Has Become the First Foundry Not Only To Achieve 28nm Functional 64Mb SRAM Yield, But Also To Achieve It Across All Three 28nm Nodes. (2009/8/24) | |
| TSMC Adds High-K Metal Gate Low Power Process To 28nm Road Map. Risk Production Is Expected In Q3 2010. (2009/08/24) | |
| IDT And TSMC Enter Product Fabrication Agreement. (2009/08/06) | |
| TSMC Extends Design Methodology Leadership To 28nm With Reference Flow 10.0. (2009/07/22) |
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) |
September 30, | June 30, | September 30, | ||||||||||||||||||||||||||||||||||||||||||
2009 (unaudited) | 2009 (audited) | 2008 (unaudited) | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||||||||||||||
Current Assets |
||||||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents |
$ | 4,874 | $ | 156,935 | 29.0 | $ | 239,517 | 40.8 | $ | 112,446 | 20.4 | ($82,582 | ) | (34.5 | ) | $ | 44,489 | 39.6 | ||||||||||||||||||||||||||
Investments in Marketable Financial Instruments |
726 | 23,384 | 4.3 | 7,252 | 1.2 | 45,724 | 8.3 | 16,132 | 222.4 | (22,340 | ) | (48.9 | ) | |||||||||||||||||||||||||||||||
Accounts Receivable Trade |
1,114 | 35,881 | 6.6 | 33,384 | 5.7 | 45,333 | 8.2 | 2,497 | 7.5 | (9,452 | ) | (20.9 | ) | |||||||||||||||||||||||||||||||
Inventories, Net |
596 | 19,176 | 3.5 | 18,974 | 3.2 | 21,817 | 4.0 | 202 | 1.1 | (2,641 | ) | (12.1 | ) | |||||||||||||||||||||||||||||||
Other Current Assets |
275 | 8,865 | 1.7 | 10,292 | 1.8 | 7,029 | 1.3 | (1,427 | ) | (13.9 | ) | 1,836 | 26.1 | |||||||||||||||||||||||||||||||
Total Current Assets |
7,585 | 244,241 | 45.1 | 309,419 | 52.7 | 232,349 | 42.2 | (65,178 | ) | (21.1 | ) | 11,892 | 5.1 | |||||||||||||||||||||||||||||||
Long-Term Investments |
1,197 | 38,553 | 7.1 | 32,498 | 5.5 | 41,874 | 7.6 | 6,055 | 18.6 | (3,321 | ) | (7.9 | ) | |||||||||||||||||||||||||||||||
Properties, Plant and Equipment |
28,318 | 911,844 | 168.3 | 881,897 | 150.1 | 849,818 | 154.5 | 29,947 | 3.4 | 62,026 | 7.3 | |||||||||||||||||||||||||||||||||
Less: Accumulated Depreciation |
(20,963 | ) | (675,028 | ) | (124.6 | ) | (656,826 | ) | (111.8 | ) | (597,523 | ) | (108.6 | ) | (18,202 | ) | 2.8 | (77,505 | ) | 13.0 | ||||||||||||||||||||||||
Properties, Plant and Equipment, Net |
7,355 | 236,816 | 43.7 | 225,071 | 38.3 | 252,295 | 45.9 | 11,745 | 5.2 | (15,479 | ) | (6.1 | ) | |||||||||||||||||||||||||||||||
Other Assets |
692 | 22,287 | 4.1 | 20,555 | 3.5 | 23,481 | 4.3 | 1,732 | 8.4 | (1,194 | ) | (5.1 | ) | |||||||||||||||||||||||||||||||
Total Assets |
$ | 16,829 | $ | 541,897 | 100.0 | $ | 587,543 | 100.0 | $ | 549,999 | 100.0 | ($45,646 | ) | (7.8 | ) | ($8,102 | ) | (1.5 | ) | |||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities |
||||||||||||||||||||||||||||||||||||||||||||
Accounts Payables |
$ | 330 | $ | 10,633 | 2.0 | $ | 10,105 | 1.7 | $ | 9,671 | 1.8 | $ | 528 | 5.2 | $ | 962 | 10.0 | |||||||||||||||||||||||||||
Payables to Contractors and Equipment Suppliers |
486 | 15,666 | 2.9 | 15,853 | 2.7 | 8,082 | 1.4 | (187 | ) | (1.2 | ) | 7,584 | 93.8 | |||||||||||||||||||||||||||||||
Accrued Expenses and Other Current Liabilities |
882 | 28,401 | 5.2 | 103,363 | 17.6 | 36,124 | 6.6 | (74,962 | ) | (72.5 | ) | (7,723 | ) | (21.4 | ) | |||||||||||||||||||||||||||||
Current Portion of Bonds Payable and Long-Term Debts |
10 | 309 | 0.1 | 309 | 0.1 | 8,258 | 1.5 | | (0.1 | ) | (7,949 | ) | (96.3 | ) | ||||||||||||||||||||||||||||||
Total Current Liabilities |
1,708 | 55,009 | 10.2 | 129,630 | 22.1 | 62,135 | 11.3 | (74,621 | ) | (57.6 | ) | (7,126 | ) | (11.5 | ) | |||||||||||||||||||||||||||||
Bonds Payable |
140 | 4,500 | 0.8 | 4,500 | 0.8 | 4,500 | 0.8 | | | | | |||||||||||||||||||||||||||||||||
Other Long-Term Liabilities |
489 | 15,761 | 2.9 | 16,060 | 2.7 | 17,541 | 3.2 | (299 | ) | (1.9 | ) | (1,780 | ) | (10.1 | ) | |||||||||||||||||||||||||||||
Total Liabilities |
2,337 | 75,270 | 13.9 | 150,190 | 25.6 | 84,176 | 15.3 | (74,920 | ) | (49.9 | ) | (8,906 | ) | (10.6 | ) | |||||||||||||||||||||||||||||
Shareholders Equity Attributable to Shareholders of the Parent |
||||||||||||||||||||||||||||||||||||||||||||
Capital Stock at Par Value |
8,044 | 259,007 | 47.8 | 258,964 | 44.1 | 259,042 | 47.1 | 43 | 0.0 | (35 | ) | (0.0 | ) | |||||||||||||||||||||||||||||||
Capital Surplus |
1,722 | 55,440 | 10.2 | 55,331 | 9.4 | 50,463 | 9.2 | 109 | 0.2 | 4,977 | 9.9 | |||||||||||||||||||||||||||||||||
Legal Capital Reserve (2) |
2,401 | 77,317 | 14.3 | 77,317 | 13.2 | 67,324 | 12.2 | | | 9,993 | 14.8 | |||||||||||||||||||||||||||||||||
Special Capital Reserve (2) |
| | | | | 392 | 0.1 | | (392 | ) | (100.0 | ) | ||||||||||||||||||||||||||||||||
Unappropriated Earnings (2) |
2,233 | 71,899 | 13.3 | 41,348 | 7.0 | 103,063 | 18.7 | 30,551 | 73.9 | (31,164 | ) | (30.2 | ) | |||||||||||||||||||||||||||||||
Treasury Stock |
| | | | | (16,500 | ) | (3.0 | ) | | 16,500 | (100.0 | ) | |||||||||||||||||||||||||||||||
Others |
(24 | ) | (778 | ) | (0.2 | ) | 801 | 0.1 | (1,708 | ) | (0.3 | ) | (1,579 | ) | (197.1 | ) | 930 | (54.5 | ) | |||||||||||||||||||||||||
Total Equity Attributable to Shareholders of the Parent |
14,376 | 462,885 | 85.4 | 433,761 | 73.8 | 462,076 | 84.0 | 29,124 | 6.7 | 809 | 0.2 | |||||||||||||||||||||||||||||||||
Minority Interests |
116 | 3,742 | 0.7 | 3,592 | 0.6 | 3,747 | 0.7 | 150 | 4.2 | (5 | ) | (0.2 | ) | |||||||||||||||||||||||||||||||
Total Shareholders Equity |
14,492 | 466,627 | 86.1 | 437,353 | 74.4 | 465,823 | 84.7 | 29,274 | 6.7 | 804 | 0.2 | |||||||||||||||||||||||||||||||||
Total Liabilities & Shareholders Equity |
$ | 16,829 | $ | 541,897 | 100.0 | $ | 587,543 | 100.0 | $ | 549,999 | 100.0 | ($45,646 | ) | (7.8 | ) | ($8,102 | ) | (1.5 | ) | |||||||||||||||||||||||||
Note : | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the rate of NT$32.2 as of September 30, 2009. | |
(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 September 30, 2009, June 30, 2009, September 30, 2008 (Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD) (1) Except for Per Share Amounts and Shares Outstanding) |
3Q 2009 | 2Q 2009 | 3Q 2008 | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
Net Sales |
$ | 2,742 | $ | 89,936 | 100.0 | $ | 74,212 | 100.0 | $ | 92,979 | 100.0 | $ | 15,724 | 21.2 | ($3,043 | ) | (3.3 | ) | ||||||||||||||||||||||||||
Cost of Sales |
(1,435 | ) | (47,078 | ) | (52.3 | ) | (39,916 | ) | (53.8 | ) | (49,885 | ) | (53.7 | ) | (7,162 | ) | 17.9 | 2,807 | (5.6 | ) | ||||||||||||||||||||||||
Gross Profit |
1,307 | 42,858 | 47.7 | 34,296 | 46.2 | 43,094 | 46.3 | 8,562 | 25.0 | (236 | ) | (0.5 | ) | |||||||||||||||||||||||||||||||
Operating Expenses
Research and Development Expenses |
(189 | ) | (6,202 | ) | (6.9 | ) | (5,096 | ) | (6.9 | ) | (5,981 | ) | (6.4 | ) | (1,106 | ) | 21.7 | (221 | ) | 3.7 | ||||||||||||||||||||||||
General and Administrative Expenses |
(108 | ) | (3,541 | ) | (3.9 | ) | (2,881 | ) | (3.8 | ) | (2,979 | ) | (3.2 | ) | (660 | ) | 22.9 | (562 | ) | 18.9 | ||||||||||||||||||||||||
Sales and Marketing Expenses |
(35 | ) | (1,131 | ) | (1.3 | ) | (1,192 | ) | (1.6 | ) | (1,217 | ) | (1.3 | ) | 61 | (5.1 | ) | 86 | (7.0 | ) | ||||||||||||||||||||||||
Total Operating Expenses |
(332 | ) | (10,874 | ) | (12.1 | ) | (9,169 | ) | (12.3 | ) | (10,177 | ) | (10.9 | ) | (1,705 | ) | 18.6 | (697 | ) | 6.9 | ||||||||||||||||||||||||
Income from Operations |
975 | 31,984 | 35.6 | 25,127 | 33.9 | 32,917 | 35.4 | 6,857 | 27.3 | (933 | ) | (2.8 | ) | |||||||||||||||||||||||||||||||
Non-Operating Income, Net |
16 | 519 | 0.5 | 1,156 | 1.6 | 1,328 | 1.4 | (637 | ) | (55.1 | ) | (809 | ) | (60.9 | ) | |||||||||||||||||||||||||||||
Investment Gains |
14 | 454 | 0.5 | 106 | 0.1 | 185 | 0.2 | 348 | 328.8 | 269 | 144.5 | |||||||||||||||||||||||||||||||||
Income before Income Tax |
1,005 | 32,957 | 36.6 | 26,389 | 35.6 | 34,430 | 37.0 | 6,568 | 24.9 | (1,473 | ) | (4.3 | ) | |||||||||||||||||||||||||||||||
Income Tax Expenses |
(70 | ) | (2,285 | ) | (2.5 | ) | (1,943 | ) | (2.7 | ) | (3,658 | ) | (3.9 | ) | (342 | ) | 17.6 | 1,373 | (37.5 | ) | ||||||||||||||||||||||||
Net Income |
935 | 30,672 | 34.1 | 24,446 | 32.9 | 30,772 | 33.1 | 6,226 | 25.5 | (100 | ) | (0.3 | ) | |||||||||||||||||||||||||||||||
Minority Interests |
(3 | ) | (121 | ) | (0.1 | ) | (4 | ) | | (198 | ) | (0.2 | ) | (117 | ) | 3055.4 | 77 | (38.8 | ) | |||||||||||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
932 | 30,551 | 34.0 | 24,442 | 32.9 | 30,574 | 32.9 | 6,109 | 25.0 | (23 | ) | (0.1 | ) | |||||||||||||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.04 | $ | 1.18 | $ | 0.94 | $ | 1.17 | $ | 0.24 | 24.8 | $ | 0.01 | 0.3 | ||||||||||||||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.18 | $ | 5.88 | $ | 4.71 | $ | 5.86 | $ | 1.17 | 24.8 | $ | 0.02 | 0.3 | ||||||||||||||||||||||||||||||
Weighted Average Outstanding Shares -
Diluted (M) (3) |
25,984 | 25,944 | 26,070 |
Note : | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD32.797 for the third quarter of 2009. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 26,070M shares for 3Q08 after the retroactive adjustments for stock dividends |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES Audited Consolidated Condensed Income Statements For the Nine Months Ended September 30, 2009 and 2008 (Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD) (1) Except for Per Share Amounts and Shares Outstanding) |
For the Nine Months Ended September 30 | ||||||||||||||||||||||||||||
2009 | 2008 | YoY | ||||||||||||||||||||||||||
USD | NTD | % | NTD | % | Amount | % | ||||||||||||||||||||||
Net Sales |
$ | 6,148 | $ | 203,648 | 100.0 | $ | 268,595 | 100.0 | ($64,947 | ) | (24.2 | ) | ||||||||||||||||
Cost of Sales |
(3,593 | ) | (119,014 | ) | (58.4 | ) | (147,041 | ) | (54.7 | ) | 28,027 | (19.1 | ) | |||||||||||||||
Gross Profit |
2,555 | 84,634 | 41.6 | 121,554 | 45.3 | (36,920 | ) | (30.4 | ) | |||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||
Research and Development Expenses |
(454 | ) | (15,026 | ) | (7.4 | ) | (16,655 | ) | (6.2 | ) | 1,629 | (9.8 | ) | |||||||||||||||
General and Administrative Expenses |
(242 | ) | (8,017 | ) | (4.0 | ) | (8,811 | ) | (3.3 | ) | 794 | (9.0 | ) | |||||||||||||||
Sales and Marketing Expenses |
(98 | ) | (3,271 | ) | (1.6 | ) | (3,674 | ) | (1.4 | ) | 403 | (11.0 | ) | |||||||||||||||
Total Operating Expenses |
(794 | ) | (26,314 | ) | (13.0 | ) | (29,140 | ) | (10.9 | ) | 2,826 | (9.7 | ) | |||||||||||||||
Income from Operations |
1,761 | 58,320 | 28.6 | 92,414 | 34.4 | (34,094 | ) | (36.9 | ) | |||||||||||||||||||
Non-Operating Income, Net |
61 | 2,028 | 1.0 | 4,923 | 1.8 | (2,895 | ) | (58.8 | ) | |||||||||||||||||||
Investment Gains (Losses) |
(8 | ) | (253 | ) | (0.1 | ) | 1,042 | 0.4 | (1,295 | ) | (124.3 | ) | ||||||||||||||||
Income before Income Tax |
1,814 | 60,095 | 29.5 | 98,379 | 36.6 | (38,284 | ) | (38.9 | ) | |||||||||||||||||||
Income Tax Expenses |
(105 | ) | (3,489 | ) | (1.7 | ) | (10,497 | ) | (3.9 | ) | 7,008 | (66.8 | ) | |||||||||||||||
Net Income |
1,709 | 56,606 | 27.8 | 87,882 | 32.7 | (31,276 | ) | (35.6 | ) | |||||||||||||||||||
Minority Interests |
(2 | ) | (54 | ) | | (395 | ) | (0.1 | ) | 341 | (86.3 | ) | ||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
1,707 | 56,552 | 27.8 | 87,487 | 32.6 | (30,935 | ) | (35.4 | ) | |||||||||||||||||||
Earnings per Share Diluted |
$ | 0.07 | $ | 2.18 | $ | 3.33 | ($1.15 | ) | (34.6 | ) | ||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.33 | $ | 10.88 | $ | 16.64 | ($5.76 | ) | (34.6 | ) | ||||||||||||||||||
Weighted Average Outstanding Shares Diluted (M) (3) |
25,981 | 26,290 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD 33.122 for the nine months ended September 30, 2009. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 26,290M shares for for the nine months ended September 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 September 30, 2009 and for the Three Months Ended September 30, 2009, June 30, 2009, and September 30, 2008 (Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD)) (1) |
Nine Months 2009 | 3Q 2009 | 2Q 2009 | 3Q 2008 | |||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||||||
USD | NTD | NTD | NTD | NTD | ||||||||||||||||
Cash Flows from Operating Activities: |
||||||||||||||||||||
Net Income |
$ | 1,707 | $ | 56,552 | $ | 30,551 | $ | 24,442 | $ | 30,574 | ||||||||||
Net Income Attributable to Minority Interest |
2 | 54 | 121 | 4 | 198 | |||||||||||||||
Depreciation & Amortization |
1,828 | 60,537 | 20,001 | 20,053 | 20,686 | |||||||||||||||
Deferred Income Tax |
(34 | ) | (1,122 | ) | (426 | ) | 697 | 410 | ||||||||||||
Equity in Losses (Earnings) of Equity Method Investees, Net |
8 | 253 | (454 | ) | (106 | ) | (185 | ) | ||||||||||||
Changes in Working Capital & Others |
(553 | ) | (18,307 | ) | (3,138 | ) | (20,566 | ) | 4,220 | |||||||||||
Net Cash Provided by Operating Activities |
2,958 | 97,967 | 46,655 | 24,524 | 55,903 | |||||||||||||||
Cash Flows from Investing Activities: |
||||||||||||||||||||
Acquisitions of: |
||||||||||||||||||||
Marketable Financial Instruments |
(937 | ) | (31,046 | ) | (20,827 | ) | (968 | ) | (40,201 | ) | ||||||||||
Investments Accounted for Using Equity Method |
(1 | ) | (32 | ) | (32 | ) | | (55 | ) | |||||||||||
Property, Plant and Equipment |
(1,361 | ) | (45,070 | ) | (32,038 | ) | (7,415 | ) | (10,378 | ) | ||||||||||
Financial Assets Carried at Cost |
(8 | ) | (271 | ) | (139 | ) | (48 | ) | (87 | ) | ||||||||||
Proceeds from Disposal or maturity of: |
||||||||||||||||||||
Marketable Financial Instruments |
833 | 27,591 | 1,886 | 2,651 | 22,126 | |||||||||||||||
Property, Plant and Equipment |
| 7 | 2 | 3 | 140 | |||||||||||||||
Financial Assets Carried at Cost |
3 | 94 | 19 | 75 | | |||||||||||||||
Others |
(20 | ) | (640 | ) | (381 | ) | (291 | ) | 1,930 | |||||||||||
Net Cash Used In Investing Activities |
(1,491 | ) | (49,367 | ) | (51,510 | ) | (5,993 | ) | (26,525 | ) | ||||||||||
Cash Flows from Financing Activities: |
||||||||||||||||||||
Decrease in Guarantee Deposits |
(10 | ) | (327 | ) | (77 | ) | (86 | ) | (83 | ) | ||||||||||
Proceeds from Exercise of Stock Options |
6 | 191 | 162 | 14 | 51 | |||||||||||||||
Bonus Paid to Directors and Supervisors |
| | | | (177 | ) | ||||||||||||||
Repayment of Long-Term Bonds Payable |
(242 | ) | (8,000 | ) | | | | |||||||||||||
Cash Dividends Paid for Common Stock |
(2,321 | ) | (76,876 | ) | (76,876 | ) | | (76,779 | ) | |||||||||||
Repurchase of Treasury Stock |
| | | | (23,812 | ) | ||||||||||||||
Cash Bonus Paid to Employees |
| | | | (3,940 | ) | ||||||||||||||
Others |
(5 | ) | (182 | ) | (191 | ) | (265 | ) | (222 | ) | ||||||||||
Net Cash Used in Financing Activities |
(2,572 | ) | (85,194 | ) | (76,982 | ) | (337 | ) | (104,962 | ) | ||||||||||
Net Increase (Decrease) in Cash and Cash Equivalents |
(1,105 | ) | (36,594 | ) | (81,837 | ) | 18,194 | (75,584 | ) | |||||||||||
Effect of Exchange Rate Changes and Others |
(33 | ) | (1,085 | ) | (745 | ) | (1,939 | ) | 2,684 | |||||||||||
Cash and Cash Equivalents at Beginning of Period |
5,876 | 194,614 | 239,517 | 223,262 | 185,346 | |||||||||||||||
Cash and Cash Equivalents at End of Period |
$ | 4,738 | $ | 156,935 | $ | 156,935 | $ | 239,517 | $ | 112,446 | ||||||||||
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD33.122 for the nine months ended September 30, 2009. |
TSMC 2009 Third Quarter Investor Conference October 29, 2009 |
Agenda Welcome Elizabeth Sun 3Q09 Financial Results and 4Q09 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. |
TSMC Property 3Q09 Financial HighligQ g ghts 4Q07 4Q07 QoQ YoY 3Q09 3Q09 2Q09 3Q08 QoQ YoY (In NT billions except otherwise noted) Results Guidance Net Sales 93.86 92 - 94 5.5% 25.2% 47 8% 46% +2 +1 8 (In NT billions except otherwise noted) Guidance Actual Actual Net Sales 89.94 88 - 90 74.21 92.98 21.2% -3.3% Gross Margin 47.7% 46.5% - 48.5% 46.2% 46.3% +1.5 ppt +1.4 ppt Gross Margin 47.8% - 48% ppt 1.8 ppt Operating Margin 39.2% 37% - 39% +2.8 ppt +2.6 ppt EPS - Diluted (NT$) 1.31 14.3% 24.3% Operating Margin 35.6% 35% - 37% 33.9% 35.4% +1.7 ppt +0.2 ppt EPS - Diluted (NT$) 1.18 0.94 1.17 24.8% 0.3% Flow 14.62 17.10 45.53 -14.5% -67.9% Free Cash Flow 39.98 51.9% 12.9% (1) Free Cash ROE (%) 27.3% 21.4% 27.0% +5.9 ppt +0.3 ppt SRhOipEm (e%nt) ((K1)pcs 8" equiv 27.9% +2.9 ppt +5.3 ppt Shipment (Kpcs, 8"-equiv. Wafer) 2,357 5.9% 37.2% Shipment (Kpcs, 8 -equiv. Wafer) 2,445 1,971 2,411 24.0% 1.4% Average Exchange Rate-- NTD/USD( 32.8)0 33.10 31.16 -0.9% 5.2% * Total outstanding shares were 25,901mn units at 9/30/09 (C) 2009 TSMC, Ltd g , ** ROE figures are annualized based on average equity attributable to shareholders of the parent. |
Income Statements TSMC Property (In NT billions except otherwise noted) 3Q09 2Q09 3Q08 QoQ YoY Net Sales 89.94 74.21 92.98 21.2% -3.3% Gross Margin 47.7% 46.2% 46.3% +1.5 ppt +1.4 ppt Operating Expenses (10.87) (9.17) (10.18) 18.6% 6.9% Operating Margin 35.6% 33.9% 35.4% +1.7 ppt +0.2 ppt Non-Operating Items 0.52 1.15 1.33 -55.1% -60.9% Long-Term Investment Gains 0.45 0.11 0.18 328.8% 144.5% Taxes (2.28) (1.94) (3.66) 17.6% -37.5% Net Income 30.55 24.44 30.57 25.0% -0.1% Net Margin 34.0% 32.9% 32.9% +1.1 ppt +1.1 ppt EPS (NT Dollar) 1.18 0.94 1.17 24.8% 0.3% (c) 2009 TSMC, Ltd |
TSMC Property 3Q09 Revenue by Q y Applications Cons mer Industrial/Others 6% Consumer 18% Computer 30% Communications 46% 40.0 QoQ +25% Communications 40.0 Computer 40.0 Consumer e (NT$B) e (NT$B) QoQ +29% e (NT$B) Revenu Revenu Revenu QoQ +11% (C) 2009 TSMC, Ltd 0.0 2Q09 3Q09 0.0 2Q09 3Q09 0.0 2Q09 3Q09 |
TSMC Property 3Q09 Revenue by Technology 0.5um+ 3% 0.25/0.35um 9% 40nm 4% 30 40% 65nm/40nm Revenue 0.15/0.18um 21% 65nm 15 20 25 e (NT$B) 20% 30% % of Sa 0.11/0.13um 14% 90nm 18% 31% 5 10 Revenue 10% ales (%) 0 1Q07 3Q07 1Q08 3Q08 1Q09 3Q09 0% Rev (NT$B) % of Sales (C) 2009 TSMC, Ltd |
TSMC Property Balance Sheets & Key Indices Selected Items from Balance Sheets ( In NT billions excepted otherwise noted) Amount % Amount % Amount % 3Q09 2Q09 3Q08 p ) Cash & Marketable Securities 180.32 33.3% 246.77 42.0% 158.17 28.7% Accounts Receivable - Trade 35.88 6.6% 33.38 5.7% 45.33 8.2% Inventory 19.18 3.5% 18.97 3.2% 21.82 4.0% L T I t t 38 55 7 1% 32 50 5 5% 41 87 Long-Term Investment 38.55 7.1% 32.50 5.5% 41.87 7.6% Net PP&E 236.82 43.7% 225.07 38.3% 252.29 45.9% Total Assets 541.90 100.0% 587.54 100.0% 550.00 100.0% Current Liabilities 55.01 10.2% 129.63 22.1% 62.13 11.3% Long-Term Interest-bearing Debt 14.35 2.6% 14.58 2.5% 15.15 2.8% Total Liabilities 75.27 13.9% 150.19 25.6% 84.18 15.3% Total Shareholders' Equity 466.63 86.1% 437.35 74.4% 465.82 84.7% Key Indices A/R Turnover Days 36 30 43 Inventory Turnover Days Current Ratio (x) Asset Productivity (x) 1.6 1.3 1.4 41 42 45 4.4 2.4 3.7 (1) (c) 2009 TSMC, Ltd (1) Asset productivity = Annualized net sales / Average net fixed assets. |
TSMC Property Cash Flows (In NT billions except otherwise noted) 3Q09 2Q09 3Q08 Beginning Balance 239.52 223.26 185.35 Cash from operating activities 46.66 24.52 55.90 Capital expenditures (32.04) (7.42) (10.38) Cash dividends (76.88) 0.00 (76.78) Share buyback 0.00 0.00 (23.81) Short-term investments/others (20.32) (0.84) (17.83) Ending Balance 156 94 239 52 112 45 (1) 156.94 239.52 112.45 Free Cash Flow 14.62 17.10 45.53 (1) Free cash flow Operating cash flow Capital expenditures. (C) 2009 TSMC, Ltd |
TSMC Property Installed Capacity 2009 6%; Overall Capacity +Advanced Capacity +11% 2009 (F) 1Q09 (A) 2Q09 (A) 3Q09 (A) 4Q09 FAB / (Wafer size) 2008 (F) (A) 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) 840 218 219 199 243 879 Fab-14 ( 12") (2) 818 238 238 239 243 958 WaferTech ( 8") 420 106 107 109 109 431 TTSSMMCC (CShhainnaghai) ( 8") 453 128 134 135 135 531 TSMC & Subsidiaries 9,104 2,431 2,419 2,379 2,467 9,695 (8" Equivalent Kpcs) SSMC ( 8") 272 64 65 65 65 259 Total TSMC-managed 9,377 2,495 2,483 2,444 2,532 9,955 (8" Equivalent Kpcs) (C) 2009 TSMC, Ltd (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 Property Capital Expenditures (In US millions) 1Q09 2Q09 3Q09 YTD TSMC 161 218 963 1,342 XinTec and GUC 2 3 6 11 TTSSMMCC CShhai ng&haWi & fWaTaferhTech 3 3 0 6 Other TSMC Subsidiaries 0 0 2 2 TSMC China & WaferTech TSMC Consolidated 166 224 971 1,361 Note: 2009 CapEx was based on the weighted average exchange rate of NT$33.122 per US dollar. (C) 2009 TSMC, Ltd |
4Q09 Guidance Revenue is expected to be between NT$90 billion and NT$92 billion, at a forecast exchange rate of 32.10 NT dollars to 1 US dollar averaged over 4Q09. Gross profit margin is expected to be between 47% and 48.5 %. Operating profit margin is expected to be between 35.5 % and 37 %. 2009 capital expenditure will be increased to around US$2.7 billion |
Recap of Recent Major Events TSMC Collaborates With Suppliers To Complete Taiwan's First Supply Chain Carbon Inventory (2009/09/21) Fujitsu Microelectronics and TSMC To Collaborate On 28nm Process Technology (2009/08/27) TSMC Has Become the First Foundry Not Only To Achieve 28nm Functional 64Mb SRAM Yield, But Also To Achieve It Across All Three 28nm Nodes (2009/8/24) TSMC Adds High-K Metal Gate Low Power Process To 28nm Road Map. Risk Production Is Expected In Q3 2010 (2009/08/24) IDT And TSMC Enter Product Fabrication Agreement (2009/08/06) TSMC Extends Design Methodology Leadership To 28nm With Reference Flow 10.0 (2009/07/22) * 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 29, 2009 | By | /s/ Lora Ho | ||
Lora Ho | ||||
Vice President & Chief Financial Officer | ||||