TSMC | ||
January 31, 2008 | Page 2 |
By Application | 4Q07 | 3Q07 | 4Q06 | |||||||||
Computer |
35 | % | 32 | % | 32 | % | ||||||
Communication |
42 | % | 42 | % | 42 | % | ||||||
Consumer |
15 | % | 17 | % | 16 | % | ||||||
Industrial/Others |
5 | % | 5 | % | 7 | % | ||||||
Memory |
3 | % | 4 | % | 3 | % |
By Technology | 4Q07 | 3Q07 | 4Q06 | |||||||||
65nm and below |
10 | % | 7 | % | | |||||||
90nm |
29 | % | 27 | % | 23 | % | ||||||
0.11/0.13um |
20 | % | 22 | % | 25 | % | ||||||
0.15/0.18um |
27 | % | 28 | % | 33 | % | ||||||
0.25/0.35um |
10 | % | 11 | % | 14 | % | ||||||
0.50um+ |
4 | % | 5 | % | 5 | % |
By Customer Type | 4Q07 | 3Q07 | 4Q06 | |||||||||
Fabless/System |
68 | % | 66 | % | 72 | % | ||||||
IDM |
32 | % | 34 | % | 28 | % |
By Geography | 4Q07 | 3Q07 | 4Q06 | |||||||||
North America |
79 | % | 74 | % | 78 | % | ||||||
Asia Pacific |
11 | % | 13 | % | 11 | % | ||||||
Europe |
8 | % | 10 | % | 7 | % | ||||||
Japan |
2 | % | 3 | % | 4 | % |
(In NT billions) | 4Q07 | 3Q07 | 4Q06 | 2007 | 2006 | |||||||||||||||
COGS |
49.0 | 48.2 | 40.5 | 180.3 | 161.6 | |||||||||||||||
Depreciation |
18.5 | 18.2 | 18.2 | 73.1 | 67.7 | |||||||||||||||
Other MFG Cost |
30.5 | 30.0 | 22.3 | 107.2 | 93.9 | |||||||||||||||
Gross Profit |
44.8 | 40.7 | 34.5 | 142.4 | 155.8 | |||||||||||||||
Gross Margin |
47.8 | % | 45.8 | % | 46.0 | % | 44.1 | % | 49.1 | % |
TSMC | ||
January 31, 2008 | Page 3 |
(In NT billions) | 4Q07 | 3Q07 | 4Q06 | 2007 | 2006 | |||||||||||||||
Total Operating Exp. |
8.08 | 8.37 | 7.05 | 30.63 | 28.55 | |||||||||||||||
SG&A |
3.07 | 3.68 | 3.22 | 12.68 | 12.47 | |||||||||||||||
Research & Development |
5.01 | 4.69 | 3.83 | 17.95 | 16.08 | |||||||||||||||
Total Operating Exp. as a
% of Sales |
8.6 | % | 9.4 | % | 9.4 | % | 9.5 | % | 9.0 | % |
* | Certain prior period amounts have been reclassified to conform with current period presentation. |
(In NT billions) | 4Q07 | 3Q07 | 4Q06 | 2007 | 2006 | |||||||||||||||
Non-Operating Inc./(Exp.) |
1.7 | 1.1 | 1.7 | 7.4 | 3.8 | |||||||||||||||
Net Interest
Income/(Exp.) |
1.2 | 1.1 | 1.0 | 4.8 | 3.7 | |||||||||||||||
Other Non-Operating |
0.5 | (0.0 | ) | 0.7 | 2.6 | 0.1 | ||||||||||||||
L-T Investments |
0.9 | 0.8 | 0.4 | 2.5 | 2.3 | |||||||||||||||
SSMC |
0.5 | 0.4 | 0.1 | 1.2 | 1.4 | |||||||||||||||
Others |
0.4 | 0.4 | 0.3 | 1.3 | 0.9 | |||||||||||||||
Total Non-Operating Items |
2.6 | 1.9 | 2.1 | 9.9 | 6.1 |
TSMC January 31, 2008 |
Page 4 |
(In NT billions) | 4Q07 | 3Q07 | 4Q06 | |||||||||
Cash & Marketable Securities |
174.8 | 176.4 | 195.1 | |||||||||
Accounts Receivable Trade |
42.4 | 42.4 | 31.6 | |||||||||
Inventory |
23.9 | 24.5 | 21.4 | |||||||||
Total Current Assets |
249.8 | 250.1 | 260.3 | |||||||||
Accounts Payable |
19.3 | 24.2 | 20.6 | |||||||||
Current Portion of Bonds Payable |
0.0 | 4.5 | 7.0 | |||||||||
Accrued Liabilities and Others |
29.4 | 22.2 | 19.3 | |||||||||
Total Current Liabilities |
48.7 | 50.9 | 46.9 | |||||||||
Current Ratio (x) |
5.1 | 4.9 | 5.6 | |||||||||
Net Working Capital |
201.1 | 199.2 | 213.5 |
(In Number of Days) | 4Q07 | 3Q07 | 4Q06 | |||||||||
Days of Receivable |
42 | 42 | 43 | |||||||||
Days of Inventory |
48 | 48 | 50 |
(In NT billions) | 4Q07 | 3Q07 | 4Q06 | |||||||||
Cash & Marketable Securities |
174.8 | 176.4 | 195.1 | |||||||||
Interest-Bearing Debt |
23.1 | 26.7 | 27.6 | |||||||||
Net Cash Reserves |
151.7 | 149.7 | 167.5 |
TSMC January 31, 2008 |
Page 5 |
(In NT billions) | 4Q07 | 3Q07 | 4Q06 | |||||||||
Net Income |
34.5 | 30.4 | 27.9 | |||||||||
Depreciation & Amortization |
20.3 | 19.9 | 19.7 | |||||||||
Other Operating Sources/(Uses) |
5.0 | 0.8 | 5.4 | |||||||||
Total Operating Sources/(Uses) |
59.8 | 51.1 | 53.0 | |||||||||
Capital Expenditure |
(19.8 | ) | (24.9 | ) | (17.6 | ) | ||||||
Marketable Financial Instruments |
8.2 | (2.8 | ) | (6.7 | ) | |||||||
Other Investing Sources/(Uses) |
(1.1 | ) | (6.8 | ) | (4.1 | ) | ||||||
Net Investing Sources/(Uses) |
(12.7 | ) | (34.5 | ) | (28.4 | ) | ||||||
Cash Dividends |
0.0 | (77.4 | ) | 0.0 | ||||||||
Employee Profit Sharing |
0.0 | (4.6 | ) | 0.0 | ||||||||
Repayment of Bonds Payable |
(4.5 | ) | 0.0 | 0.0 | ||||||||
Repurchase of Treasury Stock |
(45.4 | ) | 0.0 | 0.0 | ||||||||
Other Financing Sources/(Uses) |
(0.2 | ) | (0.0 | ) | 0.8 | |||||||
Net Financing Sources/(Uses) |
(50.1 | ) | (82.0 | ) | 0.8 | |||||||
Net Cash Position Changes |
(3.0 | ) | (65.4 | ) | 25.4 | |||||||
Exchange Rate Changes & Others |
(0.3 | ) | 0.3 | (0.5 | ) | |||||||
Ending Cash Balance |
95.0 | 98.3 | 117.8 |
(In NT billions) | 2007 | 2006 | ||||||
Net Income |
109.2 | 127.0 | ||||||
Depreciation & Amortization |
80.0 | 73.7 | ||||||
Other Operating Sources/(Uses) |
(5.4 | ) | 4.3 | |||||
Total Operating Sources/(Uses) |
183.8 | 205.0 | ||||||
Capital Expenditure |
(84.0 | ) | (78.7 | ) | ||||
Marketable Financial Instruments |
24.7 | (35.8 | ) | |||||
Other Investing Sources/(Uses) |
(11.4 | ) | (5.2 | ) | ||||
Net Investing Sources/(Uses) |
(70.7 | ) | (119.7 | ) | ||||
Cash Dividends |
(77.4 | ) | (61.7 | ) | ||||
Employee Profit Sharing |
(4.6 | ) | (3.4 | ) | ||||
Repayment of Bonds Payable |
(7.0 | ) | 0.0 | |||||
Repurchase of Treasury Stock |
(45.4 | ) | 0.0 | |||||
Other Financing Sources/(Uses) |
(1.0 | ) | 1.3 | |||||
Net Financing Sources/(Uses) |
(135.4 | ) | (63.8 | ) | ||||
Net Cash Position Changes |
(22.3 | ) | 21.5 | |||||
Exchange Rate Changes & Others |
(0.5 | ) | (0.1 | ) | ||||
Ending Cash Balance |
95.0 | 117.8 |
TSMC | ||
January 31, 2008 | Page 6 |
(In US millions) | 1Q07 | 2Q07 | 3Q07 | 4Q07 | 2007 | 2006 | ||||||||||||||||||||||
TSMC |
419 | 747 | 732 | 577 | 2,475 | 2,410 | ||||||||||||||||||||||
XinTec and GUC |
3 | 13 | 15 | 16 | 47 | 3 | ||||||||||||||||||||||
TSMC
Shanghai & WaferTech |
2 | 4 | 8 | 17 | 31 | 42 | ||||||||||||||||||||||
Other TSMC Subsidiaries |
0 | 2 | 1 | 1 | 4 | 2 | ||||||||||||||||||||||
Total TSMC |
424 | 766 | 756 | 611 | 2,557 | 2,457 |
Fab / (Wafer size) | 1Q07 (A) |
2Q07 (A) |
3Q07 (A) |
4Q07 (A) |
2007 (A) |
1Q08 (F) |
||||||||||||||||||
Fab-2 (6")1 |
257 | 257 | 273 | 273 | 1,060 | 248 | ||||||||||||||||||
Fab-3 (8") |
259 | 262 | 267 | 269 | 1,057 | 277 | ||||||||||||||||||
Fab-5 (8") |
144 | 155 | 163 | 166 | 627 | 165 | ||||||||||||||||||
Fab-6 (8") |
245 | 255 | 274 | 279 | 1,053 | 265 | ||||||||||||||||||
Fab-8 (8") |
239 | 239 | 260 | 265 | 1,004 | 262 | ||||||||||||||||||
Fab-12
(12")2 |
169 | 180 | 198 | 212 | 759 | 197 | ||||||||||||||||||
Fab-14
(12")2 |
103 | 113 | 154 | 176 | 546 | 167 | ||||||||||||||||||
WaferTech (8") |
104 | 105 | 106 | 106 | 419 | 105 | ||||||||||||||||||
TSMC (Shanghai) (8") |
90 | 94 | 99 | 92 | 375 | 88 | ||||||||||||||||||
TSMC total capacity
(8" equiv. Kpcs) |
1,836 | 1,913 | 2,113 | 2,202 | 8,064 | 2,120 | ||||||||||||||||||
SSMC (8") |
53 | 55 | 56 | 61 | 226 | 63 | ||||||||||||||||||
Total managed capacity
(8" equiv. Kpcs) |
1,890 | 1,967 | 2,169 | 2,263 | 8,290 | 2,182 |
Note: | 1. | Figues represent number of 6" wafers. Conversion to 8"-equivalent wafers is obtained by dividing this number by 1.78 | ||
2. | Figues represent number of 12" wafers. Conversion to 8"-equivalent wafers is obtained by multiplying this number by 2.25 |
TSMC | ||
January 31, 2008 | Page 7 |
l |
TSMC Completes Share Buyback Plan (2007/12/31) | |
l |
TSMC Announces Multi-layer Mask Service (2007/12/27) | |
l |
TSMC Ships One-Millionth 12-Inch 90NM Wafer (2007/12/03) | |
l |
TSMC Unveils New 65-Nanometer Mixed-Signal and RF Tool Qualification Program (2007/12/13) | |
l |
TSMC and NXP Unveil Seven Innovations at IEDM Conference (2007/12/12) | |
l |
TSMC Reports Foundrys First 32-Nanometer Technology with Functional SRAM (2007/12/11) | |
l |
NetLogic Microsystems and TSMC Collaborate on Industry-Leading 55nm Technology for Advanced Low-Power Knowledge-based Processors (2007/11/27) | |
l |
TSMC Appoints Maria Marced President of TSMC Europe (2007/11/16) | |
l |
Qualcomm Makes First Call with Chips Using TSMCs 45nm Technology (2007/11/14) | |
l |
TSMC Board of Directors Approves Plan to Buy Back Shares from Open Market (2007/11/13) | |
l |
TSMC Recognizes Outstanding Suppliers at Supply Chain Management Forum (2007/11/02) |
* | Please visit TSMCs Web site (http://www.tsmc.com) for details about these and other announcements. |
TSMC 2007 Fourth Quarter Investor Conference January 31, 2008 |
Agenda Welcome Elizabeth Sun 4Q07 Financial Results and 1Q08 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 20, 2007, TSMC's registration statement on Form F-3, filed with the SEC on May 8, 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. |
4Q07 Financial Highlights Annualized ROE for the quarter based on average equity attributable to shareholders of the parent. |
4Q07 Revenue by Applications 3Q07 4Q07 QoQ Communications 34.801 36.502 Use total w/o adj Computer Communication Consumer Memory Others Rev % 35 42 15 3 5 Communications 42% Consumer 15% Computer 35% Industrial/Others 5% Memory 3% QoQ +5% 3Q07 4Q07 QoQ Computer 26.315 30.176 Use total w/o adj QoQ +15% 3Q07 4Q07 QoQ Consumer 14.247 13.187 Use total w/o adj QoQ -7% Computer Communications Consumer |
4Q07 Revenue by Technology 65nm 90nm 0.11/0.13um 0.15/0.18um 0.25/0.35um 0.5um+ Tech 10 29 20 27 10 4 0.11/0.13um 20% 0.15/0.18um 27% 90nm 29% 0.5um+ 4% 0.25/0.35um 10% 65nm 10% 1Q07 2Q07 3Q07 4Q07 Rev (NT$B) 0.46 2.324 5.582 8.625 % of Sales 0.01 0.03 0.07 0.1 65nm revenue increased by more than 17 folds in 4 quarters 17X |
Margin Expansion Driven by Cost Improvement and Operating Leverage |
Strong Balance Sheet Entering 2008 Asset productivity is defined as annualized net sales/average net fixed assets. |
Continued Strong Cash Flows Free cash flow is defined as operating cash flow - capital expenditures. |
Note: 1 Figures represent number of 6" wafers. Conversion to 8"-equivalent wafers is obtained by dividing this number by 1.78. 2 Figures represent number of 12" wafers. Conversion to 8"-equivalent wafers is obtained by multiplying this number by 2.25. Installed Capacity |
Capital Expenditures |
2007 Financial Highlights Delivered 6th consecutive year of top line growth Profitability declined due to lower utilization and lower ASP Record amount of cash returned to shareholders Financial strength to support growth and shareholder return ROE > 20% for the 4th consecutive year |
2004 2007 Total Share buyback (US$B) 0.211 1.475 1.686 Share buyback (NT$M) 7060 48467 55527 Cash Returned to Shareholders Cumulative NT$253B (US$7.8B) Since 2004 Increasing Cash Dividend 1 2007 share buyback amount includes buybacks executed in 2007 but settled in 2008 (US$0.1B). Share Buybacks 2004 2005 2006 2007 Total Dividend Per Share 0.6 2 2.5 3 Total Paid (NT$M) 12160 46504 61743 77387 197794 Total Paid (US$M) 364 1446 1898 2356 6064 |
1Q08 Guidance Revenue is expected to be between NT$87 billion and NT$89 billion Gross profit margin is expected to be between 42% and 44%, including approximately 2.5ppt impact from the expensing of employee profit sharing Operating profit margin is expected to be between 32% and 34%, including approximately 4.7ppt impact from the expensing of employee profit sharing 2008 capital expenditure will be around US$1.8 billion |
Recap of Recent Major Events TSMC Completes Share Buyback Plan (2007/12/31) TSMC Announces Multi-layer Mask Service (2007/12/27) TSMC Ships One-Millionth 12-Inch 90NM Wafer (2007/12/03) TSMC Unveils New 65-Nanometer Mixed-Signal and RF Tool Qualification Program (2007/12/13) TSMC and NXP Unveil Seven Innovations at IEDM Conference (2007/12/12) TSMC Reports Foundry's First 32-Nanometer Technology with Functional SRAM (2007/12/11) TSMC and NetLogic Microsystems Collaborate on Industry-Leading 55nm Technology for Advanced Low-Power Knowledge-based Processors (2007/11/27) TSMC Appoints Maria Marced President of TSMC Europe (2007/11/16) Qualcomm Makes First Call with Chips Using TSMC's 45nm Technology (2007/11/14) TSMC Board of Directors Approves Plan to Buy Back Shares from Open Market (2007/11/13) TSMC Recognizes Outstanding Suppliers at Supply Chain Management Forum (2007/11/02) * Please visit TSMC's Web site (http://www.tsmc.com) for details and other announcements. |
http://www.tsmc.com invest@tsmc.com |
December 31, 2007 (audited) | September 30, 2007 (unaudited) | December 31, 2006 (audited) | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
ASSETS | USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | |||||||||||||||||||||||||||||||||
Current Assets |
||||||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents |
$ | 2,928 | $ | 94,986 | 16.6 | $ | 98,328 | 16.8 | $ | 117,837 | 20.1 | ($3,342 | ) | -3.4 | ($22,851 | ) | (19.4 | ) | ||||||||||||||||||||||||||
Investments in Marketable Financial Instruments |
2,461 | 79,848 | 14.0 | 78,064 | 13.3 | 77,242 | 13.1 | 1,784 | 2.3 | 2,606 | 3.4 | |||||||||||||||||||||||||||||||||
Accounts Receivable Trade |
1,308 | 42,424 | 7.4 | 42,357 | 7.2 | 31,589 | 5.4 | 67 | 0.2 | 10,835 | 34.3 | |||||||||||||||||||||||||||||||||
Inventories, Net |
735 | 23,862 | 4.2 | 24,532 | 4.2 | 21,431 | 3.6 | (670 | ) | (2.7 | ) | 2,431 | 11.3 | |||||||||||||||||||||||||||||||
Other Current Assets |
268 | 8,702 | 1.5 | 6,775 | 1.2 | 12,218 | 2.1 | 1,927 | 28.4 | (3,516 | ) | (28.8 | ) | |||||||||||||||||||||||||||||||
Total Current Assets |
7,700 | 249,822 | 43.7 | 250,056 | 42.7 | 260,317 | 44.3 | (234 | ) | -0.1 | (10,495 | ) | (4.0 | ) | ||||||||||||||||||||||||||||||
Long-Term Investments |
1,124 | 36,461 | 6.4 | 45,991 | 7.8 | 53,895 | 9.2 | (9,530 | ) | -20.7 | (17,434 | ) | -32.3 | |||||||||||||||||||||||||||||||
Property, Plant and Equipment |
24,670 | 800,352 | 140.2 | 786,850 | 134.2 | 717,132 | 122.1 | 13,502 | 1.7 | 83,220 | 11.6 | |||||||||||||||||||||||||||||||||
Less: Accumulated Depreciation |
(16,648 | ) | (540,100 | ) | -94.6 | (521,614 | ) | -89.0 | (463,038 | ) | -78.8 | (18,486 | ) | 3.5 | (77,062 | ) | 16.6 | |||||||||||||||||||||||||||
Property, Plant and Equipment, Net |
8,022 | 260,252 | 45.6 | 265,236 | 45.2 | 254,094 | 43.3 | (4,984 | ) | -1.9 | 6,158 | 2.4 | ||||||||||||||||||||||||||||||||
Other Assets |
750 | 24,330 | 4.3 | 25,124 | 4.3 | 19,179 | 3.2 | (794 | ) | -3.2 | 5,151 | 26.9 | ||||||||||||||||||||||||||||||||
Total Assets |
$ | 17,596 | $ | 570,865 | 100.0 | $ | 586,407 | 100.0 | $ | 587,485 | 100.0 | ($15,542 | ) | -2.7 | ($16,620 | ) | (2.8 | ) | ||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities Short-Term Bank Loans |
$ | | $ | | | $ | 98 | | $ | | | ($98 | ) | -100.0 | $ | | ||||||||||||||||||||||||||||
Accounts Payables |
403 | 13,078 | 2.3 | 12,492 | 2.1 | 9,802 | 1.7 | 586 | 4.7 | 3,276 | 33.4 | |||||||||||||||||||||||||||||||||
Payables to Contractors and Equipment Suppliers |
193 | 6,257 | 1.1 | 11,745 | 2.0 | 10,769 | 1.8 | (5,488 | ) | -46.7 | (4,512 | ) | -41.9 | |||||||||||||||||||||||||||||||
Accrued Expenses and Other Current Liabilities |
896 | 29,090 | 5.1 | 21,776 | 3.8 | 19,286 | 3.3 | 7,314 | 33.6 | 9,804 | 50.8 | |||||||||||||||||||||||||||||||||
Current Portion of Bonds Payable and Long-Term liabilities |
9 | 281 | | 4,782 | 0.8 | 7,004 | 1.2 | (4,501 | ) | -94.1 | (6,723 | ) | (96.0 | ) | ||||||||||||||||||||||||||||||
Total Current Liabilities |
1,501 | 48,706 | 8.5 | 50,893 | 8.7 | 46,861 | 8.0 | (2,187 | ) | -4.3 | 1,845 | 3.9 | ||||||||||||||||||||||||||||||||
Bonds Payable |
385 | 12,500 | 2.2 | 12,500 | 2.1 | 12,500 | 2.1 | | 0.0 | | 0.0 | |||||||||||||||||||||||||||||||||
Other Long-Term Liabilities |
585 | 18,973 | 3.3 | 18,395 | 3.1 | 18,986 | 3.2 | 578 | 3.1 | (13 | ) | -0.1 | ||||||||||||||||||||||||||||||||
Total Liabilities |
2,471 | 80,179 | 14.0 | 81,788 | 13.9 | 78,347 | 13.3 | (1,609 | ) | -2.0 | 1,832 | 2.3 | ||||||||||||||||||||||||||||||||
Shareholders Equity Attributable to Shareholders of the Parent |
||||||||||||||||||||||||||||||||||||||||||||
Capital Stock |
8,146 | 264,271 | 46.3 | 264,262 | 45.1 | 258,297 | 44.0 | 9 | 0.0 | 5,974 | 2.3 | |||||||||||||||||||||||||||||||||
Capital Surplus |
1,656 | 53,733 | 9.4 | 53,713 | 9.2 | 54,107 | 9.2 | 20 | 0.0 | (374 | ) | -0.7 | ||||||||||||||||||||||||||||||||
Retained Earnings |
6,746 | 218,864 | 38.3 | 184,380 | 31.4 | 197,125 | 33.6 | 34,485 | 18.7 | 21,740 | 11.0 | |||||||||||||||||||||||||||||||||
Treasury Stock |
(1,522 | ) | (49,385 | ) | -8.7 | (918 | ) | -0.2 | (918 | ) | -0.2 | (48,467 | ) | 5,279.6 | (48,467 | ) | 5279.6 | |||||||||||||||||||||||||||
Others |
(12 | ) | (391 | ) | 0.0 | (162 | ) | 0.0 | (630 | ) | -0.1 | (230 | ) | 142.0 | 238 | -37.8 | ||||||||||||||||||||||||||||
Total Equity Attributable to Shareholders of the Parent |
15,014 | 487,092 | 85.3 | 501,275 | 85.5 | 507,981 | 86.5 | (14,183 | ) | (2.8 | ) | (20,889 | ) | (4.1 | ) | |||||||||||||||||||||||||||||
Minority Interest |
111 | 3,594 | 0.7 | 3,344 | 0.6 | 1,157 | 0.2 | 250 | 7.5 | 2,437 | 210.6 | |||||||||||||||||||||||||||||||||
Total Shareholders Equity |
15,125 | 490,686 | 86.0 | 504,619 | 86.1 | 509,138 | 86.7 | (13,933 | ) | (2.8 | ) | (18,452 | ) | (3.6 | ) | |||||||||||||||||||||||||||||
Total Liabilities & Shareholders Equity |
$ | 17,596 | $ | 570,865 | 100.0 | $ | 586,407 | 100.0 | $ | 587,485 | 100.0 | ($15,542 | ) | -2.7 | ($16,620 | ) | (2.8 | ) | ||||||||||||||||||||||||||
Note: | (1) Amounts in New Taiwan dollars have been translated into U.S. dollars at the rate of NT$32.443 as of December 31, 2007. |
Q4 2007 | Q3 2007 | Q4 2006 | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
Net Sales |
$ | 2,894 | $ | 93,860 | 100.0 | $ | 88,955 | 100.0 | $ | 74,963 | 100.0 | $ | 4,905 | 5.5 | $ | 18,897 | 25.2 | |||||||||||||||||||||||||||
Cost of Sales |
(1,512 | ) | (49,024 | ) | -52.2 | (48,231 | ) | -54.2 | (40,510 | ) | -54.0 | (793 | ) | 1.6 | (8,514 | ) | 21.0 | |||||||||||||||||||||||||||
Gross Profit |
1,382 | 44,836 | 47.8 | 40,724 | 45.8 | 34,453 | 46.0 | 4,112 | 10.1 | 10,383 | 30.1 | |||||||||||||||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||||||||||||||||
Research and Development Expenses (4) |
(154 | ) | (5,012 | ) | -5.3 | (4,691 | ) | -5.3 | (3,831 | ) | -5.1 | (321 | ) | 6.9 | (1,181 | ) | 30.8 | |||||||||||||||||||||||||||
General and Administrative Expenses (4) |
(63 | ) | (2,039 | ) | -2.2 | (2,872 | ) | -3.2 | (2,421 | ) | -3.2 | 833 | -29.0 | 382 | -15.8 | |||||||||||||||||||||||||||||
Sales and Marketing Expenses |
(32 | ) | (1,027 | ) | -1.1 | (808 | ) | -0.9 | (794 | ) | -1.1 | (219 | ) | 27.1 | (233 | ) | 29.3 | |||||||||||||||||||||||||||
Total Operating Expenses |
(249 | ) | (8,078 | ) | -8.6 | (8,371 | ) | -9.4 | (7,046 | ) | -9.4 | 293 | -3.5 | (1,032 | ) | 14.7 | ||||||||||||||||||||||||||||
Income from Operations |
1,133 | 36,758 | 39.2 | 32,353 | 36.4 | 27,407 | 36.6 | 4,405 | 13.6 | 9,351 | 34.1 | |||||||||||||||||||||||||||||||||
Non-Operating Income, Net |
52 | 1,697 | 1.8 | 1,083 | 1.2 | 1,713 | 2.3 | 614 | 56.7 | (16 | ) | -0.9 | ||||||||||||||||||||||||||||||||
Investment Gains |
27 | 877 | 0.9 | 782 | 0.9 | 388 | 0.5 | 95 | 12.1 | 489 | 125.9 | |||||||||||||||||||||||||||||||||
Income before Income Tax |
1,212 | 39,332 | 41.9 | 34,218 | 38.5 | 29,508 | 39.4 | 5,114 | 14.9 | 9,824 | 33.3 | |||||||||||||||||||||||||||||||||
Income Tax (Expenses) Benefits |
(142 | ) | (4,608 | ) | -4.9 | (3,600 | ) | -4.1 | (1,494 | ) | -2.0 | (1,008 | ) | 28.0 | (3,114 | ) | 208.4 | |||||||||||||||||||||||||||
Net Income |
1,070 | 34,724 | 37.0 | 30,618 | 34.4 | 28,014 | 37.4 | 4,106 | 13.4 | 6,710 | 23.9 | |||||||||||||||||||||||||||||||||
Minority Interest |
(7 | ) | (239 | ) | -0.3 | (248 | ) | -0.3 | (102 | ) | -0.2 | 9 | -3.7 | (137 | ) | 132.7 | ||||||||||||||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
1,063 | 34,485 | 36.7 | 30,370 | 34.1 | 27,912 | 37.2 | 4,115 | 13.5 | 6,573 | 23.5 | |||||||||||||||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.04 | $ | 1.31 | $ | 1.15 | $ | 1.06 | $ | 0.16 | 14.3 | $ | 0.26 | 24.3 | ||||||||||||||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.20 | $ | 6.57 | $ | 5.75 | $ | 5.29 | $ | 0.82 | 14.3 | $ | 1.28 | 24.3 | ||||||||||||||||||||||||||||||
Weighted Average Outstanding Shares Diluted (M) (3) |
26,243 | 26,410 | 26,401 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD32.435 for the fourth quarter of 2007. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 26,401M shares for 4Q06 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. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES | ||
Audited Consolidated Condensed Income Statements | ||
For the Year Ended December 31, 2007 and 2006 | ||
(Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD)(1) | ||
Except for Per Share Amounts and Shares Outstanding) |
For The Year Ended December 31 | ||||||||||||||||||||||||||||
2007 | 2006 | YoY | ||||||||||||||||||||||||||
USD | NTD | % | NTD | % | Amount | % | ||||||||||||||||||||||
Net Sales |
$ | 9,820 | $ | 322,630 | 100.0 | $ | 317,407 | 100.0 | $ | 5,224 | 1.6 | |||||||||||||||||
Cost of Sales |
(5,487 | ) | (180,280 | ) | -55.9 | (161,597 | ) | -50.9 | (18,684 | ) | 11.6 | |||||||||||||||||
Gross Profit |
4,333 | 142,350 | 44.1 | 155,810 | 49.1 | (13,460 | ) | -8.6 | ||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||
Research and Development Expenses |
(546 | ) | (17,946 | ) | -5.5 | (16,076 | ) | -5.1 | (1,870 | ) | 11.6 | |||||||||||||||||
General and Administrative Expenses |
(273 | ) | (8,964 | ) | -2.8 | (8,717 | ) | -2.7 | (247 | ) | 2.8 | |||||||||||||||||
Sales and Marketing Expenses |
(113 | ) | (3,718 | ) | -1.2 | (3,752 | ) | -1.2 | 34 | -0.9 | ||||||||||||||||||
Total Operating Expenses |
(932 | ) | (30,628 | ) | -9.5 | (28,545 | ) | -9.0 | (2,083 | ) | 7.3 | |||||||||||||||||
Income from Operations |
3,401 | 111,722 | 34.6 | 127,265 | 40.1 | (15,543 | ) | -12.2 | ||||||||||||||||||||
Non-Operating Income, Net |
226 | 7,412 | 2.3 | 3,750 | 1.2 | 3,662 | 97.6 | |||||||||||||||||||||
Investment Gains |
76 | 2,508 | 0.8 | 2,347 | 0.7 | 161 | 6.8 | |||||||||||||||||||||
Income before Income Tax |
3,703 | 121,642 | 37.7 | 133,362 | 42.0 | (11,720 | ) | -8.8 | ||||||||||||||||||||
Income Tax (Expenses) Benefits |
(357 | ) | (11,710 | ) | -3.6 | (7,774 | ) | -2.4 | (3,936 | ) | 50.6 | |||||||||||||||||
Net Income before Cumulative Effect of Changes in Accounting Principles |
3,346 | 109,932 | 34.1 | 125,588 | 39.6 | (15,656 | ) | -12.5 | ||||||||||||||||||||
Cumulative Effect of Changes in Accounting Principles (Net of Tax) |
0 | 0 | 0.0 | 1,607 | 0.5 | (1,607 | ) | -100.0 | ||||||||||||||||||||
Net Income |
3,346 | 109,932 | 34.1 | 127,195 | 40.1 | (17,263 | ) | -13.6 | ||||||||||||||||||||
Minority Interest |
(23 | ) | (755 | ) | -0.3 | (185 | ) | -0.1 | (570 | ) | 307.1 | |||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
3,323 | 109,177 | 33.8 | 127,010 | 40.0 | (17,833 | ) | -14.0 | ||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.13 | $ | 4.14 | $ | 4.81 | -$0.67 | -13.9 | ||||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.63 | $ | 20.70 | $ | 24.06 | -$3.35 | -13.9 | ||||||||||||||||||||
Weighted Average Outstanding Shares Diluted (M) (3) |
26,368 | 26,399 |
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD 32.853 for the year ended December 31, 2007. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 26,399M shares for the year ended December 31, 2006 after the retroactive adjustments for stock dividends and stock bonus. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES | ||
Consolidated Condensed Statements of Cash Flows | ||
For the The Year Ended December 31, 2007 and for the Three Months Ended December 31, 2007, September 30, 2007, and December 31, 2006 | ||
(Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD)) (1) |
Twelve Months 2007 | 4Q 2007 | 3Q 2007 | 4Q 2006 | |||||||||||||||||
(Audited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||
USD | NTD | NTD | NTD | NTD | ||||||||||||||||
Cash Flows from Operating Activities: |
||||||||||||||||||||
Net Income |
$ | 3,323 | $ | 109,177 | $ | 34,485 | $ | 30,369 | $ | 27,912 | ||||||||||
Net Income Attributable to Minority Interest |
23 | 755 | 239 | 248 | 103 | |||||||||||||||
Depreciation & Amortization |
2,435 | 80,005 | 20,281 | 19,857 | 19,682 | |||||||||||||||
Deferred Income Tax |
29 | 944 | 877 | 668 | 7 | |||||||||||||||
Equity in Earnings of Equity Method Investees, Net |
(76 | ) | (2,508 | ) | (877 | ) | (782 | ) | (388 | ) | ||||||||||
Changes in Working Capital & Others |
(140 | ) | (4,607 | ) | 4,754 | 758 | 5,698 | |||||||||||||
Net Cash Provided by Operating Activities |
5,594 | 183,766 | 59,759 | 51,118 | 53,014 | |||||||||||||||
Cash Flows from Investing Activities: |
||||||||||||||||||||
Acquisitions of: |
||||||||||||||||||||
Marketable Financial Instruments |
(2,665 | ) | (87,550 | ) | (32,478 | ) | (25,042 | ) | (38,210 | ) | ||||||||||
Investments Accounted for Using Equity Method |
(177 | ) | (5,804 | ) | 6 | (5,810 | ) | (2,433 | ) | |||||||||||
Property, Plant and Equipment |
(2,557 | ) | (84,001 | ) | (19,781 | ) | (24,917 | ) | (17,580 | ) | ||||||||||
Financial Assets Carried at Cost |
(28 | ) | (911 | ) | (103 | ) | (378 | ) | (16 | ) | ||||||||||
Proceeds from Disposal or maturity of: |
||||||||||||||||||||
Marketable Financial Instruments |
3,416 | 112,234 | 40,680 | 22,282 | 31,539 | |||||||||||||||
Investments Accounted for Using Equity Method |
| | | | | |||||||||||||||
Property, Plant and Equipment |
2 | 61 | 34 | 15 | 54 | |||||||||||||||
Financial Assets Carried at Cost |
12 | 410 | 141 | 255 | 21 | |||||||||||||||
Others |
(155 | ) | (5,128 | ) | (1,160 | ) | (866 | ) | (1,750 | ) | ||||||||||
Net Cash Used In Investing Activities |
(2,152 | ) | (70,689 | ) | (12,661 | ) | (34,461 | ) | (28,375 | ) | ||||||||||
Cash Flows from Financing Activities: |
||||||||||||||||||||
Increase (Decrease) in Guarantee Deposits |
(48 | ) | (1,574 | ) | (321 | ) | (447 | ) | 133 | |||||||||||
Proceeds from Exercise of Stock Options |
13 | 437 | 35 | 105 | 152 | |||||||||||||||
Bonus Paid to Directors and Supervisors |
(9 | ) | (286 | ) | | | | |||||||||||||
Repayment of Long-Term Bonds Payable |
(213 | ) | (7,000 | ) | (4,500 | ) | | | ||||||||||||
Cash Dividends Paid for Common Stock |
(2,356 | ) | (77,387 | ) | | (77,387 | ) | | ||||||||||||
Repurchase of Treasury Stock |
(1,382 | ) | (45,413 | ) | (45,413 | ) | | | ||||||||||||
Cash Bonus Paid to Employees |
(139 | ) | (4,573 | ) | | (4,573 | ) | | ||||||||||||
Others |
12 | 386 | 90 | 322 | 480 | |||||||||||||||
Net Cash Provided by (Used in) Financing Activities |
(4,122 | ) | (135,410 | ) | (50,109 | ) | (81,980 | ) | 765 | |||||||||||
Net Increase (Decrease) in Cash and Cash Equivalents |
(680 | ) | (22,333 | ) | (3,011 | ) | (65,323 | ) | 25,404 | |||||||||||
Effect of Exchange Rate Changes and Others |
(16 | ) | (518 | ) | (331 | ) | 260 | (470 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Period |
3,587 | 117,837 | 98,328 | 163,391 | 92,903 | |||||||||||||||
Cash and Cash Equivalents at End of Period |
$ | 2,891 | $ | 94,986 | $ | 94,986 | $ | 98,328 | $ | 117,837 | ||||||||||
Note: (1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD32.853 for the year ended December 31, 2007. |
Taiwan Semiconductor Manufacturing Company Ltd. |
||||
Date: January 31, 2008 | By | /s/ Lora Ho | ||
Lora Ho | ||||
Vice President & Chief Financial Officer | ||||