2Q07
Quarterly
Management Report July 26, 2007 |
| Revenue Analysis | |
| Capacity | |
| Profit & Expense Analysis | |
| Financial Condition Review | |
| Cash Flow & CapEx | |
| Recap of Recent Important Events & Announcements |
(Amounts are on consolidated basis and are in | ||||||||||||||||||||
NT billions except noted otherwise) | 2Q07 | 1Q07 | 2Q06 | QoQ | YoY | |||||||||||||||
EPS (NT$ per common share) |
0.96 | 0.71 | 1.29 | 35.3 | % | (25.1 | %) | |||||||||||||
(US$ per ADR unit) |
0.15 | 0.11 | 0.20 | |||||||||||||||||
Consolidated Net Sales |
74.92 | 64.90 | 82.12 | 15.4 | % | (8.8 | %) | |||||||||||||
Gross Profit |
32.18 | 24.61 | 42.50 | 30.8 | % | (24.3 | %) | |||||||||||||
Gross Margin |
43.0 | % | 37.9 | % | 51.8 | % | ||||||||||||||
Operating Expense |
(7.45 | ) | (6.73 | ) | (7.18 | ) | 10.6 | % | 3.8 | % | ||||||||||
Non-Operating Items |
3.29 | 2.19 | 0.95 | 50.2 | % | 246.7 | % | |||||||||||||
Net Income |
25.48 | 18.84 | 34.00 | 35.3 | % | (25.1 | %) | |||||||||||||
Net Profit Margin |
34.0 | % | 29.0 | % | 41.4 | % | ||||||||||||||
Wafer Shipment (kpcs 8 inch-equiv.) |
1,856 | 1,566 | 1,869 | 18.5 | % | (0.7 | %) |
TSMC July 26, 2007 |
Page 2 |
By Application | 2Q07 | 1Q07 | 2Q06 | |||||||||
Computer |
29 | % | 30 | % | 30 | % | ||||||
Communication |
44 | % | 42 | % | 44 | % | ||||||
Consumer |
18 | % | 17 | % | 20 | % | ||||||
Industrial/Others |
6 | % | 7 | % | 5 | % | ||||||
Memory |
3 | % | 4 | % | 1 | % |
By Technology | 2Q07 | 1Q07 | 2Q06 | |||||||||
65nm and below |
3 | % | 1 | % | | |||||||
90nm |
26 | % | 22 | % | 24 | % | ||||||
0.11/0.13um |
24 | % | 26 | % | 25 | % | ||||||
0.15/0.18um |
30 | % | 30 | % | 32 | % | ||||||
0.25/0.35um |
12 | % | 15 | % | 14 | % | ||||||
0.50um+ |
5 | % | 6 | % | 5 | % |
By Customer Type | 2Q07 | 1Q07 | 2Q06 | |||||||||
Fabless/System |
68 | % | 65 | % | 72 | % | ||||||
IDM |
32 | % | 35 | % | 28 | % |
By Geography | 2Q07 | 1Q07 | 2Q06 | |||||||||
North America |
74 | % | 77 | % | 77 | % | ||||||
Asia Pacific |
13 | % | 11 | % | 10 | % | ||||||
Europe |
9 | % | 7 | % | 9 | % | ||||||
Japan |
4 | % | 5 | % | 4 | % |
TSMC July 26, 2007 |
Page 3 |
1Q07 | 2Q07 | 3Q07 | 4Q07 | 2007 | ||||||||||||||||
Fab / (Wafer size) | (A) | (A) | (F) | (F) | (F) | |||||||||||||||
Fab-2 (6)1 |
257 | 257 | 273 | 273 | 1,060 | |||||||||||||||
Fab-3 (8) |
259 | 262 | 267 | 269 | 1,057 | |||||||||||||||
Fab-5 (8) |
144 | 155 | 163 | 166 | 627 | |||||||||||||||
Fab-6 (8) |
245 | 255 | 274 | 279 | 1,053 | |||||||||||||||
Fab-8 (8) |
239 | 239 | 260 | 265 | 1,004 | |||||||||||||||
Fab-12 (12)2 |
169 | 180 | 198 | 221 | 768 | |||||||||||||||
Fab-14 (12)2 |
103 | 113 | 154 | 176 | 546 | |||||||||||||||
WaferTech (8) |
104 | 105 | 106 | 106 | 419 | |||||||||||||||
TSMC (Shanghai) (8) |
90 | 94 | 99 | 106 | 389 | |||||||||||||||
TSMC total capacity (8
equiv. Kpcs) |
1,836 | 1,913 | 2,113 | 2,237 | 8,099 | |||||||||||||||
SSMC (8) |
53 | 55 | 56 | 61 | 226 | |||||||||||||||
Total managed capacity
(8 equiv. Kpcs) |
1,890 | 1,967 | 2,169 | 2,298 | 8,325 |
Note: 1. | Figues represent number of 6 wafers. Conversion to 8-equivalent wafers is by dividing this number by 1.78 | |
2. | Figues represent number of 12 wafers. Conversion to 8-equivalent wafers is by multiplying this number by 2.25 |
(In NT billions) | 2Q07 | 1Q07 | 2Q06 | |||||||||
COGS |
42.7 | 40.3 | 39.6 | |||||||||
Depreciation |
17.9 | 18.5 | 16.5 | |||||||||
Other MFG Cost |
24.8 | 21.8 | 23.1 | |||||||||
Gross Profit |
32.2 | 24.6 | 42.5 | |||||||||
Gross Margin |
43.0 | % | 37.9 | % | 51.8 | % |
TSMC July 26, 2007 |
Page 4 |
(In NT billions) | 2Q07 | 1Q07 | 2Q06 | |||||||||
Total Operating Exp. |
7.45 | 6.73 | 7.18 | |||||||||
SG&A |
3.15 | 2.79 | 3.08 | |||||||||
Research & Development |
4.30 | 3.94 | 4.10 |
* | Certain prior period amounts have been reclassified to conform with current period presentation. |
(In NT millions) | 2Q07 | 1Q07 | 2Q06 | |||||||||
Non-Operating Income/(Exp.) |
2,802 | 1,830 | 299 | |||||||||
Net Interest Income/(Exp.) |
1,338 | 1,162 | 924 | |||||||||
Other Non-Operating |
1,464 | 668 | (625 | ) | ||||||||
L-T Investments |
488 | 361 | 650 | |||||||||
SSMC |
233 | 70 | 471 | |||||||||
Others |
255 | 291 | 179 | |||||||||
Total Non-Operating Items |
3,290 | 2,191 | 949 |
TSMC July 26, 2007 |
Page 5 |
(In NT billions) | 2Q07 | 1Q07 | 2Q06 | |||||||||
Cash & Marketable Securities |
233.1 | 217.4 | 211.6 | |||||||||
Accounts Receivable Trade |
37.1 | 33.1 | 38.0 | |||||||||
Inventory |
24.0 | 22.3 | 20.1 | |||||||||
Total Current Assets |
304.6 | 286.1 | 279.7 | |||||||||
Accounts Payable |
28.2 | 19.2 | 27.5 | |||||||||
Current Portion of Bonds Payable |
4.5 | 4.5 | 2.5 | |||||||||
Accrued Cash Dividend & Profit Sharing |
82.1 | 0.0 | 65.2 | |||||||||
Accrued Liabilities and Others |
17.6 | 21.4 | 15.1 | |||||||||
Total Current Liabilities |
132.4 | 45.1 | 110.3 | |||||||||
Current Ratio (x) |
2.3 | 6.3 | 2.5 | |||||||||
Net Working Capital |
172.2 | 241.0 | 169.4 |
2Q07 | 1Q07 | 2Q06 | ||||||||||
Days of Receivable |
44 | 47 | 44 | |||||||||
Days of Inventory |
52 | 52 | 47 |
(In NT billions) | 2Q07 | 1Q07 | 2Q06 | |||||||||
Cash & Marketable Securities |
233.1 | 217.4 | 211.6 | |||||||||
Interest-Bearing Debt |
26.3 | 26.2 | 27.2 | |||||||||
Net Cash Reserves |
206.8 | 191.2 | 184.4 |
(In NT billions) | 2Q07 | 1Q07 | 2Q06 | |||||||||
Net Income |
25.5 | 18.8 | 34.0 | |||||||||
Depreciation & Amortization |
19.6 | 20.3 | 17.9 | |||||||||
Other Op Sources/(Uses) |
(10.4 | ) | (1.0 | ) | (1.5 | ) | ||||||
Total Op Sources/(Uses) |
34.7 | 38.1 | 50.4 | |||||||||
Capital Expenditure |
(25.3 | ) | (14.0 | ) | (21.4 | ) | ||||||
Marketable Financial Instruments |
15.8 | 3.5 | (7.8 | ) | ||||||||
Other Investing Sources/(Uses) |
(0.7 | ) | (2.9 | ) | (1.1 | ) | ||||||
Net Investing Sources/(Uses) |
(10.2 | ) | (13.4 | ) | (30.3 | ) | ||||||
Repayment of Bonds Payable |
0.0 | (2.5 | ) | 0.0 | ||||||||
Other Financing Sources/(Uses) |
(0.5 | ) | (0.3 | ) | 0.1 | |||||||
Net Financing Sources/(Uses) |
(0.5 | ) | (2.8 | ) | 0.1 | |||||||
Net Cash Position Changes |
24.0 | 21.9 | 20.2 | |||||||||
Exchange Rate Changes & Others |
(0.9 | ) | 0.6 | (0.0 | ) | |||||||
Ending Cash Balance |
163.4 | 140.3 | 141.5 |
(In US millions) | 2Q07 | 1Q07 | YTD | |||||||||
TSMC |
747 | 419 | 1,166 | |||||||||
XinTec and GUC |
13 | 3 | 16 | |||||||||
TSMC Shanghai & WaferTech |
4 | 2 | 6 | |||||||||
Other TSMC Subsidiaries |
2 | 0 | 2 | |||||||||
Total TSMC |
766 | 424 | 1,190 |
l | TSMC Announces Winners of Second TSMC Outstanding Student Research Award (2007/06/29) | |
l | TSMC Announces Active Accuracy Assurance Initiative (2007/06/04) | |
l | TSMC Unveils Reference Flow 8.0 to Address 45nm Design Challenges (2007/06/04) | |
l | AMD Chooses TSMC 65nm Process for GPU Product Line (2007/05/22) | |
l | TSMC Successfully Completes Secondary Offering of 240 Million ADSs Priced at US$10.68 Per Share (2007/05/18) | |
l | TSMC and Spansion Sign Joint Development
Agreement to Expand MirrorBit Technology Applicability at 40nm and
Below (2007/05/15) |
|
l | TSMC Board Approves Expansion of 45 Nanometer Capacity (2007/05/08) | |
l | TSMC Shareholders Approve 3.0 Cash and 0.5% Stock Dividend (2007/05/07) |
* | Please visit TSMCs Web site (http://www.tsmc.com) for details about these and other announcements. |
June 30, 2007 (audited) | March 31, 2007 (unaudited) | June 30, 2006 (audited) | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||||||||||||||||
Current Assets |
||||||||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents |
$ | 4,991 | $ | 163,391 | 25.6 | $ | 140,274 | 23.0 | $ | 141,452 | 23.8 | $ | 23,117 | 16.5 | $ | 21,939 | 15.5 | |||||||||||||||||||||||||||||
Investments in Marketable Financial Instruments |
2,129 | 69,685 | 10.9 | 77,096 | 12.7 | 70,139 | 11.8 | (7,411 | ) | -9.6 | (454 | ) | (0.6 | ) | ||||||||||||||||||||||||||||||||
Accounts Receivable Trade |
1,132 | 37,054 | 5.8 | 33,094 | 5.4 | 37,969 | 6.4 | 3,960 | 12.0 | (915 | ) | -2.4 | ||||||||||||||||||||||||||||||||||
Inventories, Net |
735 | 24,045 | 3.8 | 22,259 | 3.7 | 20,051 | 3.4 | 1,786 | 8.0 | 3,994 | 19.9 | |||||||||||||||||||||||||||||||||||
Other Current Assets |
319 | 10,464 | 1.7 | 13,356 | 2.2 | 10,079 | 1.7 | (2,892 | ) | (21.6 | ) | 385 | 3.8 | |||||||||||||||||||||||||||||||||
Total Current Assets |
9,306 | 304,639 | 47.8 | 286,079 | 47.0 | 279,690 | 47.1 | 18,560 | 6.5 | 24,949 | 8.9 | |||||||||||||||||||||||||||||||||||
Long-Term Investments |
1,379 | 45,153 | 7.1 | 52,185 | 8.6 | 42,778 | 7.2 | (7,032 | ) | -13.5 | 2,375 | 5.6 | ||||||||||||||||||||||||||||||||||
Property, Plant and Equipment |
23,434 | 767,100 | 120.3 | 734,182 | 120.6 | 681,123 | 114.7 | 32,918 | 4.5 | 85,977 | 12.6 | |||||||||||||||||||||||||||||||||||
Less: Accumulated Depreciation |
(15,351 | ) | (502,495 | ) | -78.8 | (483,834 | ) | -79.5 | (429,993 | ) | -72.4 | (18,661 | ) | 3.9 | (72,502 | ) | 16.9 | |||||||||||||||||||||||||||||
Property, Plant and Equipment, Net |
8,083 | 264,605 | 41.5 | 250,348 | 41.1 | 251,130 | 42.3 | 14,257 | 5.7 | 13,475 | 5.4 | |||||||||||||||||||||||||||||||||||
Other Assets |
705 | 23,037 | 3.6 | 20,159 | 3.3 | 20,145 | 3.4 | 2,878 | 14.3 | 2,892 | 14.4 | |||||||||||||||||||||||||||||||||||
Total Assets |
$ | 19,473 | $ | 637,434 | 100.0 | $ | 608,771 | 100.0 | $ | 593,743 | 100.0 | $ | 28,663 | 4.7 | $ | 43,691 | 7.4 | |||||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities |
||||||||||||||||||||||||||||||||||||||||||||||
Short-Term Bank Loans |
$ | 3 | $ | 99 | | $ | 79 | | $ | | | $ | 20 | 24.4 | $ | 99 | ||||||||||||||||||||||||||||||
Accounts Payables |
341 | 11,157 | 1.8 | 10,129 | 1.7 | 10,282 | 1.7 | 1,028 | 10.2 | 875 | 8.5 | |||||||||||||||||||||||||||||||||||
Payables to Contractors and Equipment Suppliers |
520 | 17,010 | 2.7 | 9,094 | 1.5 | 17,214 | 2.9 | 7,916 | 87.1 | (204 | ) | -1.2 | ||||||||||||||||||||||||||||||||||
Accrued Expenses and Other Current Liabilities |
3,035 | 99,365 | 15.5 | 21,101 | 3.4 | 80,300 | 13.6 | 78,264 | 370.9 | 19,065 | 23.7 | |||||||||||||||||||||||||||||||||||
Current Portion of Bonds Payable and Long-Term liabilities |
146 | 4,782 | 0.8 | 4,714 | 0.8 | 2,505 | 0.4 | 68 | 1.4 | 2,277 | 90.8 | |||||||||||||||||||||||||||||||||||
Total Current Liabilities |
4,045 | 132,413 | 20.8 | 45,117 | 7.4 | 110,301 | 18.6 | 87,296 | 193.5 | 22,112 | 20.0 | |||||||||||||||||||||||||||||||||||
Bonds Payable |
382 | 12,500 | 2.0 | 12,500 | 2.1 | 17,000 | 2.9 | | 0.0 | (4,500 | ) | -26.5 | ||||||||||||||||||||||||||||||||||
Other Long-Term Liabilities |
570 | 18,649 | 2.9 | 19,415 | 3.2 | 18,943 | 3.1 | (766 | ) | (3.9 | ) | (294 | ) | (1.6 | ) | |||||||||||||||||||||||||||||||
Total Liabilities |
4,997 | 163,562 | 25.7 | 77,032 | 12.7 | 146,244 | 24.6 | 86,530 | 112.3 | 17,318 | 11.8 | |||||||||||||||||||||||||||||||||||
Shareholders Equity Attributable to Shareholders of the Parent |
||||||||||||||||||||||||||||||||||||||||||||||
Capital Stock |
8,072 | 264,235 | 41.5 | 258,330 | 42.4 | 258,234 | 43.5 | 5,905 | 2.3 | 6,001 | 2.3 | |||||||||||||||||||||||||||||||||||
Capital Surplus |
1,641 | 53,726 | 8.4 | 54,231 | 8.9 | 53,822 | 9.1 | (505 | ) | (0.9 | ) | (96 | ) | -0.2 | ||||||||||||||||||||||||||||||||
Retained Earnings |
4,705 | 154,010 | 24.2 | 215,963 | 35.5 | 136,723 | 23.0 | (61,953 | ) | (28.7 | ) | 17,287 | 12.6 | |||||||||||||||||||||||||||||||||
Treasury Stock |
(28 | ) | (918 | ) | -0.1 | (918 | ) | -0.2 | (918 | ) | -0.1 | | 0.0 | | | |||||||||||||||||||||||||||||||
Others |
(5 | ) | (167 | ) | -0.1 | 1,020 | 0.2 | (1,029 | ) | -0.2 | (1,187 | ) | -116.3 | 862 | -83.8 | |||||||||||||||||||||||||||||||
Total Equity Attributable to Shareholders of the Parent |
14,385 | 470,886 | 73.9 | 528,626 | 86.8 | 446,832 | 75.3 | (57,740 | ) | (10.9 | ) | 24,054 | 5.4 | |||||||||||||||||||||||||||||||||
Minority Interest |
91 | 2,986 | 0.4 | 3,113 | 0.5 | 667 | 0.1 | (127 | ) | (4.1 | ) | 2,319 | 347.7 | |||||||||||||||||||||||||||||||||
Total Shareholders Equity |
14,476 | 473,872 | 74.3 | 531,739 | 87.3 | 447,499 | 75.4 | (57,867 | ) | (10.9 | ) | 26,373 | 5.9 | |||||||||||||||||||||||||||||||||
Total Liabilities & Shareholders Equity |
$ | 19,473 | $ | 637,434 | 100.0 | $ | 608,771 | 100.0 | $ | 593,743 | 100.0 | $ | 28,663 | 4.7 | $ | 43,691 | 7.4 | |||||||||||||||||||||||||||||
Note: | (1) Amounts in New Taiwan dollars have been translated into U.S. dollars at the rate of NT$32.735 as of June 30, 2007. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES Unaudited Consolidated Condensed Income Statements For the Three Months Ended June 30, 2007, March 31, 2007, and June 30, 2006 (Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD) (1) Except for Per Share Amounts and Shares Outstanding) |
Q2 2007 | Q1 2007 | Q2 2006 | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
Net Sales |
$ | 2,261 | $ | 74,918 | 100.0 | $ | 64,897 | 100.0 | $ | 82,118 | 100.0 | $ | 10,021 | 15.4 | ($7,200 | ) | -8.8 | |||||||||||||||||||||||||||
Cost of Sales |
(1,290 | ) | (42,738 | ) | -57.0 | (40,287 | ) | -62.1 | (39,620 | ) | -48.2 | (2,451 | ) | 6.1 | (3,118 | ) | 7.9 | |||||||||||||||||||||||||||
Gross Profit |
971 | 32,180 | 43.0 | 24,610 | 37.9 | 42,498 | 51.8 | 7,570 | 30.8 | (10,318 | ) | -24.3 | ||||||||||||||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||||||||||||||||
Research and Development Expenses (4) |
(130 | ) | (4,301 | ) | -5.7 | (3,942 | ) | -6.1 | (4,096 | ) | -5.0 | (359 | ) | 9.1 | (205 | ) | 5.0 | |||||||||||||||||||||||||||
General and Administrative Expenses (4) |
(65 | ) | (2,151 | ) | -2.9 | (1,902 | ) | -2.9 | (2,086 | ) | -2.5 | (249 | ) | 13.1 | (65 | ) | 3.1 | |||||||||||||||||||||||||||
Sales and Marketing Expenses (4) |
(30 | ) | (994 | ) | -1.4 | (889 | ) | -1.4 | (993 | ) | -1.3 | (105 | ) | 11.7 | (1 | ) | 0.1 | |||||||||||||||||||||||||||
Total Operating Expenses |
(225 | ) | (7,446 | ) | -10.0 | (6,733 | ) | -10.4 | (7,175 | ) | -8.8 | (713 | ) | 10.6 | (271 | ) | 3.8 | |||||||||||||||||||||||||||
Income from Operations |
746 | 24,734 | 33.0 | 17,877 | 27.5 | 35,323 | 43.0 | 6,857 | 38.4 | (10,589 | ) | -30.0 | ||||||||||||||||||||||||||||||||
Non-Operating Income, Net |
85 | 2,802 | 3.7 | 1,830 | 2.8 | 299 | 0.4 | 972 | 53.1 | 2,503 | 835.4 | |||||||||||||||||||||||||||||||||
Investment Gains |
15 | 488 | 0.7 | 361 | 0.6 | 650 | 0.8 | 127 | 35.4 | (162 | ) | -24.8 | ||||||||||||||||||||||||||||||||
Income before Income Tax |
846 | 28,024 | 37.4 | 20,068 | 30.9 | 36,272 | 44.2 | 7,956 | 39.6 | (8,248 | ) | -22.7 | ||||||||||||||||||||||||||||||||
Income Tax (Expenses) Benefits |
(73 | ) | (2,394 | ) | -3.2 | (1,107 | ) | -1.7 | (2,281 | ) | -2.8 | (1,287 | ) | 116.2 | (113 | ) | 5.0 | |||||||||||||||||||||||||||
Net Income Before Cumulative Effect of Changes in Accounting Principles |
773 | 25,630 | 34.2 | 18,961 | 29.2 | 33,991 | 41.4 | 6,669 | 35.2 | (8,361 | ) | -24.6 | ||||||||||||||||||||||||||||||||
Cumulative Effect of Changes in Accounting Principles (Net of Tax) |
| | | | | | | | | | | |||||||||||||||||||||||||||||||||
Net Income |
773 | 25,630 | 34.2 | 18,961 | 29.2 | 33,991 | 41.4 | 6,669 | 35.2 | (8,361 | ) | -24.6 | ||||||||||||||||||||||||||||||||
Minority Interest |
(4 | ) | (146 | ) | -0.2 | (122 | ) | -0.2 | 11 | 0.0 | (24 | ) | 19.9 | (157 | ) | | ||||||||||||||||||||||||||||
Net Income Attributable to Shareholders of the Parent |
769 | 25,484 | 34.0 | 18,839 | 29.0 | 34,002 | 41.4 | 6,645 | 35.3 | (8,518 | ) | -25.1 | ||||||||||||||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.03 | $ | 0.96 | $ | 0.71 | $ | 1.29 | $ | 0.25 | 35.3 | -$0.32 | -25.1 | |||||||||||||||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.15 | $ | 4.82 | $ | 3.57 | $ | 6.44 | $ | 1.26 | 35.3 | -$1.62 | -25.1 | |||||||||||||||||||||||||||||||
Weighted Average Outstanding Shares Diluted (M) (3) |
26,409 | 26,406 | 26,394 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD33.142 for the second quarter of 2007. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 26,394M shares for 2Q06 after the retroactive adjustments for stock dividends and stock bonus. | |
(4) | Certain prior period balances have been reclassified to conform to the current period presentation. |
For The Six Months Ended June 30 | ||||||||||||||||||||||||||||
2007 | 2006 | YoY | ||||||||||||||||||||||||||
USD | NTD | % | NTD | % | Amount | % | ||||||||||||||||||||||
Net Sales |
$ | 4,235 | $ | 139,815 | 100.0 | $ | 159,968 | 100.0 | ($20,153 | ) | -12.6 | |||||||||||||||||
Cost of Sales |
(2,515 | ) | (83,025 | ) | -59.4 | (79,743 | ) | -49.8 | (3,282 | ) | 4.1 | |||||||||||||||||
Gross Profit |
1,720 | 56,790 | 40.6 | 80,225 | 50.2 | (23,435 | ) | -29.2 | ||||||||||||||||||||
Operating Expenses
|
||||||||||||||||||||||||||||
Research and Development Expenses (4) |
(250 | ) | (8,243 | ) | -5.9 | (7,936 | ) | -5.0 | (307 | ) | 3.9 | |||||||||||||||||
General and Administrative Expenses (4) |
(123 | ) | (4,053 | ) | -2.9 | (3,950 | ) | -2.5 | (103 | ) | 2.6 | |||||||||||||||||
Sales and Marketing Expenses (4) |
(56 | ) | (1,883 | ) | -1.3 | (2,114 | ) | -1.3 | 231 | -10.9 | ||||||||||||||||||
Total Operating Expenses |
(429 | ) | (14,179 | ) | -10.1 | (14,000 | ) | -8.8 | (179 | ) | 1.3 | |||||||||||||||||
Income from Operations |
1,291 | 42,611 | 30.5 | 66,225 | 41.4 | (23,614 | ) | -35.7 | ||||||||||||||||||||
Non-Operating Income, Net |
140 | 4,632 | 3.3 | 1,716 | 1.1 | 2,916 | 170.0 | |||||||||||||||||||||
Investment Gains |
26 | 849 | 0.6 | 1,250 | 0.8 | (401 | ) | -32.1 | ||||||||||||||||||||
Income before Income Tax |
1,457 | 48,092 | 34.4 | 69,191 | 43.3 | (21,099 | ) | -30.5 | ||||||||||||||||||||
Income Tax (Expenses) Benefits |
(106 | ) | (3,501 | ) | -2.5 | (4,136 | ) | -2.6 | 635 | -15.3 | ||||||||||||||||||
Net Income before Cumulative Effect of Changes in
Accounting Principles |
1,351 | 44,591 | 31.9 | 65,055 | 40.7 | (20,464 | ) | -31.5 | ||||||||||||||||||||
Cumulative Effect of Changes in Accounting
Principles (Net of Tax) |
0 | 0 | 0.0 | 1,607 | 1.0 | (1,607 | ) | -100.0 | ||||||||||||||||||||
Net Income |
1,351 | 44,591 | 31.9 | 66,662 | 41.7 | (22,071 | ) | -33.1 | ||||||||||||||||||||
Minority Interest |
(9 | ) | (268 | ) | -0.2 | (53 | ) | -0.1 | (215 | ) | 403.9 | |||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
1,342 | 44,323 | 31.7 | 66,609 | 41.6 | (22,286 | ) | -33.5 | ||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.05 | $ | 1.68 | $ | 2.52 | -$0.85 | -33.5 | ||||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.25 | $ | 8.39 | $ | 12.62 | -$4.23 | -33.5 | ||||||||||||||||||||
Weighted Average Outstanding Shares Diluted (M) (3) |
26,409 | 26,394 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD 33.015 for six months ended June 30, 2007. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 26,394M shares for the six months ended June 30, 2006 | |
after the retroactive adjustments for stock dividends and stock bonus. | ||
(4) | Certain prior period balances have been reclassified to conform to the current period presentation. |
2.Financial StatementIS (YTD)
Six Months 2007 | 2Q 2007 | 1Q 2007 | 2Q 2006 | |||||||||||||||||
(Audited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||
USD | NTD | NTD | NTD | NTD | ||||||||||||||||
Cash Flows from Operating Activities: |
||||||||||||||||||||
Net Income |
$ | 1,342 | $ | 44,323 | $ | 25,484 | $ | 18,839 | $ | 34,002 | ||||||||||
Net Income Attributable to Minority Interest |
8 | 268 | 146 | 122 | (11 | ) | ||||||||||||||
Depreciation & Amortization |
1,208 | 39,867 | 19,616 | 20,251 | 17,888 | |||||||||||||||
Deferred Income Tax |
(18 | ) | (601 | ) | 371 | (972 | ) | 860 | ||||||||||||
Equity in Earnings of Equity Method Investees, Net |
(26 | ) | (849 | ) | (488 | ) | (361 | ) | (650 | ) | ||||||||||
Changes in Working Capital & Others |
(306 | ) | (10,119 | ) | (10,384 | ) | 265 | (1,698 | ) | |||||||||||
Net Cash Provided by Operating Activities |
2,208 | 72,889 | 34,745 | 38,144 | 50,391 | |||||||||||||||
Cash Flows from Investing Activities: |
||||||||||||||||||||
Acquisitions of: |
||||||||||||||||||||
Marketable Financial Instruments |
(910 | ) | (30,030 | ) | (14,234 | ) | (15,796 | ) | (39,850 | ) | ||||||||||
Investments Accounted for Using Equity Method |
| | | | (48 | ) | ||||||||||||||
Property, Plant and Equipment |
(1,190 | ) | (39,303 | ) | (25,345 | ) | (13,959 | ) | (21,391 | ) | ||||||||||
Financial Assets Carried at Cost |
(13 | ) | (430 | ) | (218 | ) | (212 | ) | (168 | ) | ||||||||||
Proceeds from Disposal or maturity of: |
||||||||||||||||||||
Marketable Financial Instruments |
1,492 | 49,272 | 30,013 | 19,259 | 32,075 | |||||||||||||||
Investments Accounted for Using Equity Method |
| | | | | |||||||||||||||
Property, Plant and Equipment |
| 11 | 10 | 1 | (215 | ) | ||||||||||||||
Financial Assets Carried at Cost |
| 14 | 0 | 14 | | |||||||||||||||
Others |
(93 | ) | (3,101 | ) | (383 | ) | (2,717 | ) | (653 | ) | ||||||||||
Net Cash Used In Investing Activities |
(714 | ) | (23,567 | ) | (10,157 | ) | (13,410 | ) | (30,250 | ) | ||||||||||
Cash Flows from Financing Activities: |
||||||||||||||||||||
Increase (Decrease) in Guarantee Deposits |
(24 | ) | (806 | ) | (418 | ) | (388 | ) | 139 | |||||||||||
Proceeds from Exercise of Stock Options |
9 | 297 | 175 | 122 | 209 | |||||||||||||||
Bonus Paid to Directors and Supervisors |
(9 | ) | (286 | ) | (286 | ) | | (257 | ) | |||||||||||
Repayment of Long-Term Bonds Payable |
(76 | ) | (2,500 | ) | | (2,500 | ) | (2 | ) | |||||||||||
Cash Dividends Paid for Common Stock |
| | | | | |||||||||||||||
Cash Bonus Paid to Employees |
| | | | | |||||||||||||||
Others |
(1 | ) | (26 | ) | 2 | (28 | ) | (15 | ) | |||||||||||
Net Cash Provided by (Used in) Financing Activities |
(101 | ) | (3,321 | ) | (527 | ) | (2,794 | ) | 74 | |||||||||||
Net Increase in Cash and Cash Equivalents |
1,393 | 46,001 | 24,061 | 21,940 | 20,215 | |||||||||||||||
Effect of Exchange Rate Changes and Others |
(13 | ) | (447 | ) | (944 | ) | 497 | (14 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Period |
3,569 | 117,837 | 140,274 | 117,837 | 121,251 | |||||||||||||||
Cash and Cash Equivalents at End of Period |
$ | 4,949 | $ | 163,391 | $ | 163,391 | $ | 140,274 | $ | 141,452 | ||||||||||
Note: | (1) Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD33.015 for the six months ended June 30, 2007. |
2.Financial StatementCF
TSMC 2007 Second Quarter Results Investor Conference July 26, 2007 |
Agenda Welcome 2007 2Q Consolidated Financial Results Q&A |
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 20, 2007 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. |
Net Income attributable to shareholders of the parent company Annualized ROE for the quarter based on average equity attributable to shareholders of the parent 2Q'07 Result Highlights |
Income Statements Net Income attributable to shareholders of the parent company |
Balance Sheets & Key Indices |
Cash Flows |
Note: 1 Figures represent number of 6" wafers. Conversion to 8"-equivalent wafers is by dividing this number by 1.78. 2 Figures represent number of 12" wafers. Conversion to 8"-equivalent wafers is by multiplying this number by 2.25. Installed Capacity |
Capital Expenditures 2007 CapEx to be in the range of US$2.6-2.8 billion |
Sales Breakdown by Technology |
Sales Breakdown by Application |
Note: This chart does not reflect the actual shipment destination of sales. Sales Breakdown by Geography |
Sales Breakdown by Customer |
3Q'07 Guidance Revenue is expected to be between NT$85 billion and NT$87 billion Gross profit margin is expected to be between 43% and 45%; Operating profit margin is expected to be between 33% and 35%. |
Recap of Recent Major Events TSMC Announces Winners of Second TSMC Outstanding Student Research Award (2007/06/29) TSMC Announces Active Accuracy Assurance Initiative (2007/06/04) TSMC Unveils Reference Flow 8.0 to Address 45nm Design Challenges (2007/06/04) AMD Chooses TSMC 65nm Process for GPU Product Line (2007/05/22) TSMC Successfully Completes Secondary Offering of 240 Million ADSs Priced at US$10.68 Per Share (2007/05/18) TSMC and Spansion Sign Joint Development Agreement to Expand MirrorBit Technology Applicability at 40nm and Below (2007/05/15) TSMC Board Approves Expansion of 45 Nanometer Capacity (2007/05/08) TSMC Shareholders Approve NT$3.0 Cash and 0.5% Stock Dividend (2007/05/07) * Please visit TSMC's Web site (http://www.tsmc.com) for details about these and other announcements. |
http://www.tsmc.com invest@tsmc.com |
SIGNATURES |
Taiwan Semiconductor Manufacturing Company Ltd. |
||||
Date: July 26, 2007 | By | /s/ Lora Ho | ||
Lora Ho | ||||
Vice President & Chief Financial Officer | ||||