1Q08 | Quarterly Management Report April 29, 2008 |
| Revenue Analysis | |
| Profit & Expense Analysis | |
| Financial Condition Review | |
| Cash Flow | |
| CapEx & Capacity | |
| Recap of Recent Important Events & Announcements |
(Amounts are on consolidated basis and are in NT billions except otherwise noted) | 1Q08 | 4Q07 | 1Q07 | QoQ | YoY | |||||||||||||||
EPS (NT$ per common share) |
1.10 | 1.31 | 0.71 | (16.4 | %) | 54.0 | % | |||||||||||||
(US$ per ADR unit) |
0.17 | 0.20 | 0.11 | |||||||||||||||||
Consolidated Net Sales |
87.48 | 93.86 | 64.90 | (6.8 | %) | 34.8 | % | |||||||||||||
Gross Profit |
38.24 | 44.84 | 24.61 | (14.7 | %) | 55.4 | % | |||||||||||||
Gross Margin |
43.7 | % | 47.8 | % | 37.9 | % | ||||||||||||||
Operating Expense |
(9.12 | ) | (8.08 | ) | (6.73 | ) | 12.9 | % | 35.4 | % | ||||||||||
Operating Income |
29.12 | 36.76 | 17.88 | (20.8 | %) | 62.9 | % | |||||||||||||
Operating Margin |
33.3 | % | 39.2 | % | 27.5 | % | ||||||||||||||
Non-Operating Items |
2.45 | 2.57 | 2.19 | (4.9 | %) | 11.8 | % | |||||||||||||
Net Income |
28.14 | 34.48 | 18.84 | (18.4 | %) | 49.4 | % | |||||||||||||
Net Profit Margin |
32.2 | % | 36.7 | % | 29.0 | % | ||||||||||||||
Wafer Shipment (kpcs 8
inch-equiv.) |
2,196 | 2,357 | 1,566 | (6.8 | %) | 40.3 | % |
TSMC |
||||
April 29, 2008 |
Page 2 |
By Application | 1Q08 | 4Q07 | 1Q07 | |||||||||
Computer |
34 | % | 35 | % | 30 | % | ||||||
Communication |
42 | % | 42 | % | 42 | % | ||||||
Consumer |
17 | % | 15 | % | 17 | % | ||||||
Industrial/Others |
5 | % | 5 | % | 7 | % | ||||||
Memory |
2 | % | 3 | % | 4 | % |
By Technology | 1Q08 | 4Q07 | 1Q07 | |||||||||
65nm and below |
15 | % | 10 | % | 1 | % | ||||||
90nm |
28 | % | 29 | % | 22 | % | ||||||
0.11/0.13um |
20 | % | 20 | % | 26 | % | ||||||
0.15/0.18um |
23 | % | 27 | % | 30 | % | ||||||
0.25/0.35um |
10 | % | 10 | % | 15 | % | ||||||
0.50um+ |
4 | % | 4 | % | 6 | % |
By Customer Type | 1Q08 | 4Q07 | 1Q07 | |||||||||
Fabless/System |
71 | % | 68 | % | 65 | % | ||||||
IDM |
29 | % | 32 | % | 35 | % |
By Geography | 1Q08 | 4Q07 | 1Q07 | |||||||||
North America |
76 | % | 79 | % | 77 | % | ||||||
Asia Pacific |
12 | % | 11 | % | 11 | % | ||||||
Europe |
9 | % | 8 | % | 7 | % | ||||||
Japan |
3 | % | 2 | % | 5 | % |
(In NT billions) | 1Q08 | 4Q07 | 1Q07 | |||||||||
COGS |
49.2 | 49.0 | 40.3 | |||||||||
Depreciation |
18.1 | 18.5 | 18.5 | |||||||||
Other MFG Cost |
31.1 | 30.5 | 21.8 | |||||||||
Gross Profit |
38.2 | 44.8 | 24.6 | |||||||||
Gross Margin |
43.7 | % | 47.8 | % | 37.9 | % |
TSMC |
||||
April 29, 2008 |
Page 3 |
(In NT billions) | 1Q08 | 4Q07 | 1Q07 | |||||||||
Total Operating Exp. |
9.12 | 8.08 | 6.73 | |||||||||
SG&A |
3.85 | 3.07 | 2.79 | |||||||||
Research & Development |
5.27 | 5.01 | 3.94 | |||||||||
Total Operating Exp. as a % of Sales |
10.4 | % | 8.6 | % | 10.4 | % |
(In NT billions) | 1Q08 | 4Q07 | 1Q07 | |||||||||
Non-Operating Inc./(Exp.) |
1.8 | 1.7 | 1.8 | |||||||||
Net Interest Income/(Exp.) |
1.2 | 1.2 | 1.2 | |||||||||
Other Non-Operating |
0.6 | 0.5 | 0.6 | |||||||||
L-T Investments |
0.6 | 0.9 | 0.4 | |||||||||
SSMC |
0.4 | 0.5 | 0.1 | |||||||||
Others |
0.2 | 0.4 | 0.3 | |||||||||
Total Non-Operating Items |
2.4 | 2.6 | 2.2 |
1Q08 | 4Q07 | 1Q07 | ||||||||||
Gross Margin w/ PSE |
43.7 | % | 43.2 | % | 34.3 | % | ||||||
Gross Margin w/o PSE |
46.2 | % | 47.8 | % | 37.9 | % | ||||||
PSE Impact |
-2.5 | % | -4.6 | % | -3.6 | % | ||||||
Operating Margin w/ PSE |
33.3 | % | 30.2 | % | 20.4 | % | ||||||
Operating Margin w/o PSE |
38.1 | % | 39.2 | % | 27.5 | % | ||||||
PSE Impact |
-4.8 | % | -9.0 | % | -7.1 | % |
* | PSE: Profit Sharing Expenses | |
** | 2007 PSE impact is estimated using the 12/31/2007 closing share price adjusted for dividends |
TSMC April 29, 2008 |
Page 4 |
III 1. | Liquidity Analysis (Selected Balance Sheet Items) |
(In NT billions) | 1Q08 | 4Q07 | 1Q07 | |||||||||
Cash & Marketable Securities |
210.3 | 174.8 | 217.4 | |||||||||
Accounts Receivable Trade |
38.0 | 42.4 | 33.1 | |||||||||
Inventory |
21.9 | 23.9 | 22.3 | |||||||||
Total Current Assets |
281.5 | 249.8 | 286.1 | |||||||||
Accounts Payable |
22.6 | 19.3 | 19.2 | |||||||||
Current Portion of Bonds Payable |
8.0 | 0.0 | 4.5 | |||||||||
Accrued Liabilities and Others |
31.4 | 29.4 | 21.4 | |||||||||
Total Current Liabilities |
62.0 | 48.7 | 45.1 | |||||||||
Current Ratio (x) |
4.5 | 5.1 | 6.3 | |||||||||
Net Working Capital |
219.4 | 201.1 | 241.0 |
III 2. | Receivable/Inventory Days |
1Q08 | 4Q07 | 1Q07 | ||||||||||
Days of Receivable |
43 | 42 | 47 | |||||||||
Days of Inventory |
46 | 48 | 52 |
IlI 3. | Debt Service |
(In NT billions) | 1Q08 | 4Q07 | 1Q07 | |||||||||
Cash & Marketable Securities |
210.3 | 174.8 | 217.4 | |||||||||
Interest-Bearing Debt |
22.9 | 23.1 | 26.2 | |||||||||
Net Cash Reserves |
187.4 | 151.7 | 191.2 |
TSMC April 29, 2008 |
Page 5 |
(In NT billions) | 1Q08 | 4Q07 | 1Q07 | |||||||||
Net Income |
28.1 | 34.5 | 18.8 | |||||||||
Depreciation & Amortization |
19.8 | 20.3 | 20.3 | |||||||||
Other Operating Sources/(Uses) |
9.4 | 5.0 | (1.0 | ) | ||||||||
Total Operating Sources/(Uses) |
57.3 | 59.8 | 38.1 | |||||||||
Capital Expenditure |
(15.3 | ) | (19.8 | ) | (14.0 | ) | ||||||
Marketable Financial Instruments |
12.9 | 8.2 | 3.5 | |||||||||
Other Investing Sources/(Uses) |
(0.7 | ) | (1.1 | ) | (2.9 | ) | ||||||
Net Investing Sources/(Uses) |
(3.1 | ) | (12.7 | ) | (13.4 | ) | ||||||
Repayment of Bonds Payable |
0.0 | (4.5 | ) | (2.5 | ) | |||||||
Repurchase of Treasury Stock |
(3.1 | ) | (45.4 | ) | 0.0 | |||||||
Other Financing Sources/(Uses) |
(0.2 | ) | (0.2 | ) | (0.3 | ) | ||||||
Net Financing Sources/(Uses) |
(3.3 | ) | (50.1 | ) | (2.8 | ) | ||||||
Net Cash Position Changes |
50.9 | (3.0 | ) | 21.9 | ||||||||
Exchange Rate Changes & Others |
(1.6 | ) | (0.3 | ) | 0.6 | |||||||
Ending Cash Balance |
144.3 | 95.0 | 140.3 |
TSMC April 29, 2008 |
Page 6 |
(In US millions) | 1Q08 | 4Q07 | ||||||
TSMC |
452 | 577 | ||||||
XinTec and GUC |
13 | 16 | ||||||
TSMC Shanghai & WaferTech |
18 | 17 | ||||||
Other TSMC Subsidiaries |
1 | 1 | ||||||
Total TSMC |
484 | 611 |
1Q08 | 2Q08 | 3Q08 | 4Q08 | 2008 | ||||||||||||||||
Fab / (Wafer size) | (A) | (F) | (F) | (F) | (F) | |||||||||||||||
Fab-2 (6")1 |
248 | 267 | 269 | 272 | 1,056 | |||||||||||||||
Fab-3 (8") |
277 | 283 | 274 | 274 | 1,109 | |||||||||||||||
Fab-5 (8") |
163 | 165 | 167 | 167 | 662 | |||||||||||||||
Fab-6 (8") |
265 | 272 | 280 | 277 | 1,094 | |||||||||||||||
Fab-8 (8") |
262 | 275 | 278 | 278 | 1,094 | |||||||||||||||
Fab-12 (12")2 |
197 | 206 | 210 | 214 | 828 | |||||||||||||||
Fab-14 (12")2 |
167 | 185 | 225 | 229 | 806 | |||||||||||||||
WaferTech (8") |
105 | 105 | 106 | 106 | 420 | |||||||||||||||
TSMC (Shanghai) (8") |
88 | 110 | 128 | 128 | 453 | |||||||||||||||
TSMC total capacity
(8" equiv. Kpcs) |
2,117 | 2,241 | 2,363 | 2,380 | 9,101 | |||||||||||||||
SSMC (8") |
63 | 67 | 69 | 73 | 272 | |||||||||||||||
Total managed capacity
(8" equiv. Kpcs) |
2,180 | 2,308 | 2,433 | 2,454 | 9,374 |
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 April 29, 2008 |
Page 7 |
| TSMC First to Deliver 40nm Process Technology, including Embedded DRAM, Mixed Signal & RF and Regular MPW Prototyping Service (2008/03/24) |
| TSMC Announces Reorganization of Advanced and Mainstream Business Units to Improve Structural Profitability and Strengthen Customer Partnership (2008/02/29) |
| TSMC Board Proposes Dividend of NT$3.0 Cash and 0.5% Stock Per Share (2008/02/19) |
| TSMC Board Approves The Cancellation of 800 million Treasury Shares Purchased from The Open Market and Reduction of Capital Stock by NT$8,000 million. (2008/02/19) | |
| Sun Selects TSMC to Fab 45-nanometer and Future Generation Processors (2008/02/19) |
* | Please visit TSMCs Web site (http://www.tsmc.com) for details about these and other announcements. |
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) |
March 31, 2008 (unaudited) | December 31, 2007 (audited) | March 31, 2007 (unaudited) | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||||||||||||||||
Current Assets |
||||||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents |
$ | 4,745 | $ | 144,277 | 24.2 | $ | 94,986 | 16.6 | $ | 140,274 | 23.0 | $ | 49,291 | 51.9 | $ | 4,003 | 2.9 | |||||||||||||||||||||||||||
Investments in Marketable Financial Instruments |
2,172 | 66,034 | 11.1 | 79,848 | 14.0 | 77,096 | 12.7 | (13,814 | ) | (17.3 | ) | (11,062 | ) | (14.3 | ) | |||||||||||||||||||||||||||||
Accounts Receivable Trade |
1,248 | 37,950 | 6.3 | 42,424 | 7.4 | 33,094 | 5.4 | (4,474 | ) | (10.5 | ) | 4,856 | 14.7 | |||||||||||||||||||||||||||||||
Inventories, Net |
720 | 21,890 | 3.7 | 23,862 | 4.2 | 22,259 | 3.7 | (1,972 | ) | (8.3 | ) | (369 | ) | (1.7 | ) | |||||||||||||||||||||||||||||
Other Current Assets |
372 | 11,304 | 1.9 | 8,702 | 1.5 | 13,356 | 2.2 | 2,602 | 29.9 | (2,052 | ) | (15.4 | ) | |||||||||||||||||||||||||||||||
Total Current Assets |
9,257 | 281,455 | 47.2 | 249,822 | 43.7 | 286,079 | 47.0 | 31,633 | 12.7 | (4,624 | ) | (1.6 | ) | |||||||||||||||||||||||||||||||
Long-Term Investments |
1,108 | 33,693 | 5.6 | 36,461 | 6.4 | 52,185 | 8.6 | (2,768 | ) | (7.6 | ) | (18,492 | ) | (35.4 | ) | |||||||||||||||||||||||||||||
Property, Plant and Equipment |
26,886 | 817,464 | 136.9 | 800,352 | 140.2 | 734,182 | 120.6 | 17,112 | 2.1 | 83,282 | 11.3 | |||||||||||||||||||||||||||||||||
Less: Accumulated Depreciation |
(18,282 | ) | (555,854 | ) | (93.1 | ) | (540,100 | ) | (94.6 | ) | (483,834 | ) | (79.5 | ) | (15,754 | ) | 2.9 | (72,020 | ) | 14.9 | ||||||||||||||||||||||||
Property, Plant and Equipment, Net |
8,604 | 261,610 | 43.8 | 260,252 | 45.6 | 250,348 | 41.1 | 1,358 | 0.5 | 11,262 | 4.5 | |||||||||||||||||||||||||||||||||
Other Assets |
667 | 20,285 | 3.4 | 24,330 | 4.3 | 20,159 | 3.3 | (4,045 | ) | (16.6 | ) | 126 | 0.6 | |||||||||||||||||||||||||||||||
Total Assets |
$ | 19,636 | $ | 597,043 | 100.0 | $ | 570,865 | 100.0 | $ | 608,771 | 100.0 | $ | 26,178 | 4.6 | ($11,728 | ) | (1.9 | ) | ||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities |
||||||||||||||||||||||||||||||||||||||||||||
Short-Term Bank Loans |
$ | | $ | | | $ | | | $ | 79 | | $ | | | ($79 | ) | (100.0 | ) | ||||||||||||||||||||||||||
Accounts Payables |
340 | 10,338 | 1.7 | 13,078 | 2.3 | 10,129 | 1.7 | (2,740 | ) | (21.0 | ) | 209 | 2.1 | |||||||||||||||||||||||||||||||
Payables to Contractors and Equipment Suppliers |
403 | 12,256 | 2.1 | 6,257 | 1.1 | 9,094 | 1.5 | 5,999 | 95.9 | 3,162 | 34.8 | |||||||||||||||||||||||||||||||||
Accrued Expenses and Other Current Liabilities |
1,025 | 31,162 | 5.2 | 29,090 | 5.1 | 21,101 | 3.4 | 2,072 | 7.1 | 10,061 | 47.7 | |||||||||||||||||||||||||||||||||
Current Portion of Bonds Payable and Long-Term liabilities |
272 | 8,280 | 1.4 | 281 | | 4,714 | 0.8 | 7,999 | 2,848.4 | 3,566 | 75.6 | |||||||||||||||||||||||||||||||||
Total Current Liabilities |
2,040 | 62,036 | 10.4 | 48,706 | 8.5 | 45,117 | 7.4 | 13,330 | 27.4 | 16,919 | 37.5 | |||||||||||||||||||||||||||||||||
Bonds Payable |
148 | 4,500 | 0.8 | 12,500 | 2.2 | 12,500 | 2.1 | (8,000 | ) | (64.0 | ) | (8,000 | ) | (64.0 | ) | |||||||||||||||||||||||||||||
Other Long-Term Liabilities |
577 | 17,537 | 2.9 | 18,973 | 3.3 | 19,415 | 3.2 | (1,436 | ) | (7.6 | ) | (1,878 | ) | (9.7 | ) | |||||||||||||||||||||||||||||
Total Liabilities |
2,765 | 84,073 | 14.1 | 80,179 | 14.0 | 77,032 | 12.7 | 3,894 | 4.9 | 7,041 | 9.1 | |||||||||||||||||||||||||||||||||
Shareholders Equity Attributable to Shareholders of the Parent |
||||||||||||||||||||||||||||||||||||||||||||
Capital Stock |
8,429 | 256,292 | 42.9 | 264,271 | 46.3 | 258,330 | 42.4 | (7,979 | ) | (3.0 | ) | (2,038 | ) | (0.8 | ) | |||||||||||||||||||||||||||||
Capital Surplus |
1,700 | 51,696 | 8.7 | 53,733 | 9.4 | 54,231 | 8.9 | (2,037 | ) | (3.8 | ) | (2,535 | ) | (4.7 | ) | |||||||||||||||||||||||||||||
Retained Earnings |
6,862 | 208,633 | 34.9 | 218,864 | 38.3 | 215,963 | 35.5 | (10,231 | ) | (4.7 | ) | (7,330 | ) | (3.4 | ) | |||||||||||||||||||||||||||||
Treasury Stock |
(30 | ) | (918 | ) | (0.2 | ) | (49,385 | ) | (8.7 | ) | (918 | ) | (0.2 | ) | 48,467 | (98.1 | ) | | | |||||||||||||||||||||||||
Others |
(211 | ) | (6,410 | ) | (1.0 | ) | (391 | ) | 0.0 | 1,020 | 0.2 | (6,019 | ) | 1,535.8 | (7,430 | ) | (728.7 | ) | ||||||||||||||||||||||||||
Total Equity Attributable to Shareholders of the Parent |
16,750 | 509,293 | 85.3 | 487,092 | 85.3 | 528,626 | 86.8 | 22,201 | 4.6 | (19,333 | ) | (3.7 | ) | |||||||||||||||||||||||||||||||
Minority Interest |
121 | 3,677 | 0.6 | 3,594 | 0.7 | 3,113 | 0.5 | 83 | 2.3 | 564 | 18.1 | |||||||||||||||||||||||||||||||||
Total Shareholders Equity |
16,871 | 512,970 | 85.9 | 490,686 | 86.0 | 531,739 | 87.3 | 22,284 | 4.5 | (18,769 | ) | (3.5 | ) | |||||||||||||||||||||||||||||||
Total Liabilities & Shareholders Equity |
$ | 19,636 | $ | 597,043 | 100.0 | $ | 570,865 | 100.0 | $ | 608,771 | 100.0 | $ | 26,178 | 4.6 | ($11,728 | ) | (1.9 | ) | ||||||||||||||||||||||||||
Note | : | (1) Amounts in New Taiwan dollars have been translated into U.S. dollars at the rate of NT$30.405 as of March 31, 2008. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES Unaudited Consolidated Condensed Income Statements |
||
For the Three Months Ended March 31, 2008, December 31, 2007, and March 31, 2007 |
||
(Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD) (1) Except for Per Share Amounts and Shares Outstanding) |
Q1 2008 | Q4 2007 | Q1 2007 | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
Net Sales |
$ | 2,767 | $ | 87,480 | 100.0 | $ | 93,860 | 100.0 | $ | 64,897 | 100.0 | ($6,380 | ) | (6.8 | ) | $ | 22,583 | 34.8 | ||||||||||||||||||||||||||
Cost of Sales |
(1,557 | ) | (49,241 | ) | (56.3 | ) | (49,024 | ) | (52.2 | ) | (40,287 | ) | (62.1 | ) | (217 | ) | 0.4 | (8,954 | ) | 22.2 | ||||||||||||||||||||||||
Gross Profit |
1,210 | 38,239 | 43.7 | 44,836 | 47.8 | 24,610 | 37.9 | (6,597 | ) | (14.7 | ) | 13,629 | 55.4 | |||||||||||||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||||||||||||||||
Research and Development Expenses |
(167 | ) | (5,270 | ) | (6.0 | ) | (5,012 | ) | (5.3 | ) | (3,942 | ) | (6.1 | ) | (258 | ) | 5.1 | (1,328 | ) | 33.7 | ||||||||||||||||||||||||
General and Administrative Expenses |
(84 | ) | (2,662 | ) | (3.0 | ) | (2,039 | ) | (2.2 | ) | (1,902 | ) | (2.9 | ) | (623 | ) | 30.6 | (760 | ) | 40.0 | ||||||||||||||||||||||||
Sales and Marketing Expenses |
(37 | ) | (1,184 | ) | (1.4 | ) | (1,027 | ) | (1.1 | ) | (889 | ) | (1.4 | ) | (157 | ) | 15.2 | (295 | ) | 33.1 | ||||||||||||||||||||||||
Total Operating Expenses |
(288 | ) | (9,116 | ) | (10.4 | ) | (8,078 | ) | (8.6 | ) | (6,733 | ) | (10.4 | ) | (1,038 | ) | 12.9 | (2,383 | ) | 35.4 | ||||||||||||||||||||||||
Income from Operations |
922 | 29,123 | 33.3 | 36,758 | 39.2 | 17,877 | 27.5 | (7,635 | ) | (20.8 | ) | 11,246 | 62.9 | |||||||||||||||||||||||||||||||
Non-Operating Income, Net |
59 | 1,872 | 2.1 | 1,697 | 1.8 | 1,830 | 2.8 | 175 | 10.3 | 42 | 2.3 | |||||||||||||||||||||||||||||||||
Investment Gains |
18 | 577 | 0.7 | 877 | 0.9 | 361 | 0.6 | (300 | ) | (34.1 | ) | 216 | 60.1 | |||||||||||||||||||||||||||||||
Income before Income Tax |
999 | 31,572 | 36.1 | 39,332 | 41.9 | 20,068 | 30.9 | (7,760 | ) | (19.7 | ) | 11,504 | 57.3 | |||||||||||||||||||||||||||||||
Income Tax (Expenses) Benefits |
(106 | ) | (3,336 | ) | (3.8 | ) | (4,608 | ) | (4.9 | ) | (1,107 | ) | (1.7 | ) | 1,272 | (27.6 | ) | (2,229 | ) | 201.3 | ||||||||||||||||||||||||
Net Income |
893 | 28,236 | 32.3 | 34,724 | 37.0 | 18,961 | 29.2 | (6,488 | ) | (18.7 | ) | 9,275 | 48.9 | |||||||||||||||||||||||||||||||
Minority Interest |
(3 | ) | (93 | ) | (0.1 | ) | (239 | ) | (0.3 | ) | (122 | ) | (0.2 | ) | 146 | (61.2 | ) | 29 | (24.1 | ) | ||||||||||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
890 | 28,143 | 32.2 | 34,485 | 36.7 | 18,839 | 29.0 | (6,342 | ) | (18.4 | ) | 9,304 | 49.4 | |||||||||||||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.03 | $ | 1.10 | $ | 1.31 | $ | 0.71 | ($0.22 | ) | (16.4 | ) | $ | 0.39 | 54.0 | |||||||||||||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.17 | $ | 5.49 | $ | 6.57 | $ | 3.57 | ($1.08 | ) | (16.4 | ) | $ | 1.93 | 54.0 | |||||||||||||||||||||||||||||
Weighted Average Outstanding Shares
Diluted (M)(3) |
25,610 | 26,243 | 26,406 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NT$31.614 for the first quarter of 2008. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 26,406M shares for 1Q07 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 Three Months Ended March 31, 2008, December 31, 2007, and March 31, 2007 | ||
(Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD)) (1) |
1Q 2008 | 4Q 2007 | 1Q 2007 | ||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||
USD | NTD | NTD | NTD | |||||||||||||
Cash Flows from Operating Activities: |
||||||||||||||||
Net Income |
$ | 890 | $ | 28,143 | $ | 34,485 | $ | 18,839 | ||||||||
Net Income Attributable to Minority Interest |
3 | 93 | 239 | 122 | ||||||||||||
Depreciation & Amortization |
627 | 19,831 | 20,281 | 20,251 | ||||||||||||
Deferred Income Tax |
14 | 435 | 877 | (972 | ) | |||||||||||
Equity in Earnings of Equity Method Investees, Net |
(18 | ) | (577 | ) | (877 | ) | (361 | ) | ||||||||
Changes in Working Capital & Others |
296 | 9,370 | 4,754 | 265 | ||||||||||||
Net Cash Provided by Operating Activities |
1,812 | 57,295 | 59,759 | 38,144 | ||||||||||||
Cash Flows from Investing Activities: |
||||||||||||||||
Acquisitions of: |
||||||||||||||||
Marketable Financial Instruments |
(440 | ) | (13,902 | ) | (32,478 | ) | (15,796 | ) | ||||||||
Investments Accounted for Using Equity Method |
| | 6 | | ||||||||||||
Property, Plant and Equipment |
(484 | ) | (15,313 | ) | (19,781 | ) | (13,959 | ) | ||||||||
Financial Assets Carried at Cost |
(7 | ) | (213 | ) | (103 | ) | (212 | ) | ||||||||
Proceeds from Disposal or maturity of: |
||||||||||||||||
Marketable Financial Instruments |
848 | 26,816 | 40,680 | 19,259 | ||||||||||||
Property, Plant and Equipment |
| 1 | 34 | 1 | ||||||||||||
Financial Assets Carried at Cost |
3 | 93 | 141 | 14 | ||||||||||||
Others |
(19 | ) | (607 | ) | (1,160 | ) | (2,717 | ) | ||||||||
Net Cash Used In Investing Activities |
(99 | ) | (3,125 | ) | (12,661 | ) | (13,410 | ) | ||||||||
Cash Flows from Financing Activities: |
||||||||||||||||
Increase (Decrease) in Guarantee Deposits |
(12 | ) | (371 | ) | (321 | ) | (388 | ) | ||||||||
Proceeds from Exercise of Stock Options |
3 | 81 | 35 | 122 | ||||||||||||
Repayment of Long-Term Bonds Payable |
| | (4,500 | ) | (2,500 | ) | ||||||||||
Repurchase of Treasury Stock |
(97 | ) | (3,054 | ) | (45,413 | ) | | |||||||||
Others |
2 | 58 | 90 | (28 | ) | |||||||||||
Net Cash Used in Financing Activities |
(104 | ) | (3,286 | ) | (50,109 | ) | (2,794 | ) | ||||||||
Net Increase (Decrease) in Cash and Cash Equivalents |
1,609 | 50,884 | (3,011 | ) | 21,940 | |||||||||||
Effect of Exchange Rate Changes and Others |
(50 | ) | (1,593 | ) | (331 | ) | 497 | |||||||||
Cash and Cash Equivalents at Beginning of Period |
3,005 | 94,986 | 98,328 | 117,837 | ||||||||||||
Cash and Cash Equivalents at End of Period |
$ | 4,564 | $ | 144,277 | $ | 94,986 | $ | 140,274 | ||||||||
Note: | (1) Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD31.614 for the three months ended March 31, 2008. |
Taiwan Semiconductor Manufacturing Company Ltd. |
||||
Date: April 29, 2008 | By | /s/ Lora Ho | ||
Lora Ho | ||||
Vice President & Chief Financial Officer | ||||