Taiwan Semiconductor Manufacturing Company Ltd. |
||||
Date: July 29, 2010 | By | /s/ Lora Ho | ||
Lora Ho | ||||
Vice President & Chief Financial Officer | ||||
2Q10 | Quarterly Management Report July 29, 2010 |
| 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) |
2Q10 | 1Q10 | 2Q09 | QoQ | YoY | |||||||||||||||
EPS (NT$ per common share) |
1.55 | 1.30 | 0.94 | 19.7 | % | 65.0 | % | |||||||||||||
(US$ per ADR unit) |
0.24 | 0.20 | 0.14 | |||||||||||||||||
Consolidated Net Sales |
104.96 | 92.19 | 74.21 | 13.9 | % | 41.4 | % | |||||||||||||
Gross Profit |
51.93 | 44.19 | 34.30 | 17.5 | % | 51.4 | % | |||||||||||||
Gross Margin |
49.5 | % | 47.9 | % | 46.2 | % | ||||||||||||||
Operating Expense |
(11.46 | ) | (10.06 | ) | (9.17 | ) | 13.9 | % | 25.0 | % | ||||||||||
Operating Income |
40.47 | 34.13 | 25.13 | 18.6 | % | 61.1 | % | |||||||||||||
Operating Margin |
38.6 | % | 37.0 | % | 33.9 | % | ||||||||||||||
Non-Operating Items |
1.94 | 1.18 | 1.26 | |||||||||||||||||
Net Income |
40.28 | 33.66 | 24.44 | 19.7 | % | 64.8 | % | |||||||||||||
Net Profit Margin |
38.4 | % | 36.5 | % | 32.9 | % | ||||||||||||||
Wafer Shipment (kpcs 8 inch-equiv.) |
2,927 | 2,547 | 1,971 | 14.9 | % | 48.5 | % |
| Consolidated net sales were NT$104.96 billion, representing a 13.9% increase from NT$92.19 billion in 1Q10 and a 41.4% increase from NT$74.21 billion in 2Q09. | |
| Gross margin was 49.5%, up 1.6 percentage points from 1Q10, and up 3.3 percentage points from 2Q09. | |
| Operating margin was 38.6%, 1.6 percentage points higher than 1Q10 and 4.7 percentage points higher than 2Q09. | |
| Non-operating income and long-term investment combined were a gain of NT$1.94 billion, compared to a gain of NT$1.18 billion in 1Q10, and NT$1.26 billion in 2Q09. | |
| Consolidated net income attributable to shareholders of the parent company was NT$40.28 billion, up 19.7% from 1Q10. Net profit margin was 38.4% and diluted EPS was NT$1.55. |
TSMC | ||
July 29, 2010 | Page 2 |
By Application | 2Q10 | 1Q10 | 2Q09 | |||||||||
Computer |
29 | % | 32 | % | 26 | % | ||||||
Communication |
41 | % | 39 | % | 42 | % | ||||||
Consumer |
15 | % | 14 | % | 18 | % | ||||||
Industrial/Others |
15 | % | 15 | % | 14 | % |
By Technology | 2Q10 | 1Q10 | 2Q09 | |||||||||
40/45nm |
16 | % | 14 | % | 1 | % | ||||||
65nm |
27 | % | 27 | % | 28 | % | ||||||
90nm |
16 | % | 17 | % | 23 | % | ||||||
0.11/0.13um |
13 | % | 13 | % | 13 | % | ||||||
0.15/0.18um |
17 | % | 18 | % | 23 | % | ||||||
0.25/0.35um |
8 | % | 8 | % | 9 | % | ||||||
0.50um+ |
3 | % | 3 | % | 3 | % |
By Customer Type | 2Q10 | 1Q10 | 2Q09 | |||||||||
Fabless/System |
79 | % | 77 | % | 82 | % | ||||||
IDM |
21 | % | 23 | % | 18 | % |
By Geography | 2Q10 | 1Q10 | 2Q09 | |||||||||
North America |
66 | % | 68 | % | 65 | % | ||||||
Asia Pacific |
15 | % | 15 | % | 18 | % | ||||||
China |
3 | % | 2 | % | 3 | % | ||||||
Europe |
11 | % | 11 | % | 11 | % | ||||||
Japan |
5 | % | 4 | % | 3 | % |
(In NT billions) | 2Q10 | 1Q10 | 2Q09 | |||||||||
COGS |
53.03 | 48.00 | 39.91 | |||||||||
Depreciation |
19.26 | 19.22 | 18.54 | |||||||||
Other MFG Cost |
33.77 | 28.78 | 21.37 | |||||||||
Gross Profit |
51.93 | 44.19 | 34.30 | |||||||||
Gross Margin |
49.5 | % | 47.9 | % | 46.2 | % |
TSMC | ||
July 29, 2010 | Page 3 |
(In NT billions) | 2Q10 | 1Q10 | 2Q09 | |||||||||
Total Operating Exp. |
11.46 | 10.06 | 9.17 | |||||||||
SG&A |
4.27 | 3.65 | 4.07 | |||||||||
Research & Development |
7.19 | 6.41 | 5.10 | |||||||||
Total Operating Exp. as a
% of Sales |
10.9 | % | 10.9 | % | 12.3 | % |
(In NT billions) | 2Q10 | 1Q10 | 2Q09 | |||||||||
Non-Operating Inc./(Exp.) |
1.41 | 1.00 | 1.15 | |||||||||
Net Interest Income/(Exp.) |
0.33 | 0.32 | 0.56 | |||||||||
Other Non-Operating |
1.08 | 0.68 | 0.59 | |||||||||
L-T Investments |
0.53 | 0.18 | 0.11 | |||||||||
SSMC |
0.33 | 0.19 | 0.19 | |||||||||
Others |
0.20 | (0.01 | ) | (0.08 | ) | |||||||
Total Non-Operating Items |
1.94 | 1.18 | 1.26 |
(In NT billions) | 2Q10 | 1Q10 | 2Q09 | |||||||||
Cash & Marketable Securities |
206.54 | 192.01 | 246.77 | |||||||||
Accounts Receivable Trade |
48.06 | 39.77 | 33.38 | |||||||||
Inventory |
24.80 | 22.69 | 18.97 | |||||||||
Total Current Assets |
286.62 | 265.62 | 309.42 | |||||||||
Short-term Loans |
18.08 | 0.32 | 0.00 | |||||||||
Accounts Payable |
38.79 | 40.41 | 25.96 | |||||||||
Dividends Payable |
77.89 | 0.00 | 77.17 | |||||||||
Accrued Employee Profit Sharing / Bonus |
14.57 | 11.39 | 11.49 | |||||||||
Accrued Liabilities and Others |
16.94 | 26.06 | 15.01 | |||||||||
Total Current Liabilities |
166.27 | 78.18 | 129.63 | |||||||||
Current Ratio (x) |
1.7 | 3.4 | 2.4 | |||||||||
Net Working Capital |
120.35 | 187.44 | 179.79 |
TSMC | ||
July 29, 2010 | Page 4 |
(In Number of Days) | 2Q10 | 1Q10 | 2Q09 | |||||||||
Days of Receivable |
39 | 38 | 30 | |||||||||
Days of Inventory |
45 | 45 | 42 |
(In NT billions) | 2Q10 | 1Q10 | 2Q09 | |||||||||
Cash & Marketable Securities |
206.54 | 192.01 | 246.77 | |||||||||
Interest-bearing Debt |
31.96 | 14.18 | 15.57 | |||||||||
Net Cash Reserves |
174.58 | 177.83 | 231.20 |
(In NT billions) | 2Q10 | 1Q10 | 2Q09 | |||||||||
Net Income |
40.28 | 33.66 | 24.44 | |||||||||
Depreciation & Amortization |
21.13 | 21.00 | 20.05 | |||||||||
Other Operating Sources/(Uses) |
(12.48 | ) | (8.63 | ) | (19.97 | ) | ||||||
Total Operating Sources/(Uses) |
48.93 | 46.03 | 24.52 | |||||||||
Capital Expenditure |
(52.72 | ) | (46.14 | ) | (7.42 | ) | ||||||
Marketable Financial Instruments |
0.17 | (3.64 | ) | 1.68 | ||||||||
Long Term Investment |
(1.62 | ) | (6.23 | ) | n.a | |||||||
Other Investing Sources/(Uses) |
(0.04 | ) | (0.28 | ) | (0.25 | ) | ||||||
Net Investing Sources/(Uses) |
(54.21 | ) | (56.29 | ) | (5.99 | ) | ||||||
Proceeds from Short Term Loans |
17.76 | 0.32 | 0.00 | |||||||||
Other Financing Sources/(Uses) |
(0.15 | ) | (1.16 | ) | (0.34 | ) | ||||||
Net Financing Sources/(Uses) |
17.61 | (0.84 | ) | (0.34 | ) | |||||||
Net Cash Position Changes |
12.33 | (11.10 | ) | 18.19 | ||||||||
Exchange Rate Changes & Others |
0.36 | (0.38 | ) | (1.93 | ) | |||||||
Ending Cash Balance |
172.49 | 159.80 | 239.52 |
TSMC | ||
July 29, 2010 | Page 5 |
(In US millions) | 1Q10 | 2Q10 | YTD | |||||||||
TSMC |
1,433 | 1,645 | 3,078 | |||||||||
XinTec and GUC |
2 | 4 | 6 | |||||||||
TSMC China & WaferTech |
8 | 7 | 15 | |||||||||
Other TSMC Subsidiaries |
1 | 1 | 2 | |||||||||
Total TSMC |
1,444 | 1,657 | 3,101 |
2009 | 1Q10 | 2Q10 | 3Q10 | 4Q10 | 2010 | |||||||||||||||||||
Fab / (Wafer size) | (A) | (A) | (A) | (F) | (F) | (F) | ||||||||||||||||||
Fab-2 (6")(1) |
1,121 | 254 | 236 | 255 | 255 | 1,000 | ||||||||||||||||||
Fab-3 (8") |
1,150 | 267 | 282 | 300 | 300 | 1,149 | ||||||||||||||||||
Fab-5 (8") |
599 | 139 | 144 | 141 | 141 | 564 | ||||||||||||||||||
Fab-6 (8") |
1,154 | 269 | 280 | 282 | 282 | 1,113 | ||||||||||||||||||
Fab-8 (8") |
1,066 | 247 | 253 | 254 | 255 | 1,009 | ||||||||||||||||||
Fab-12 (12")(2) |
879 | 269 | 300 | 309 | 315 | 1,194 | ||||||||||||||||||
Fab-14 (12")(2) |
958 | 261 | 299 | 357 | 395 | 1,313 | ||||||||||||||||||
WaferTech (8") |
431 | 106 | 107 | 108 | 108 | 429 | ||||||||||||||||||
TSMC China (8") |
531 | 132 | 134 | 145 | 147 | 557 | ||||||||||||||||||
TSMC total capacity (8"
equiv. Kpcs) |
9,695 | 2,497 | 2,680 | 2,872 | 2,974 | 11,023 | ||||||||||||||||||
SSMC (8") |
259 | 69 | 69 | 69 | 69 | 276 | ||||||||||||||||||
Total managed capacity
(8" equiv. Kpcs) |
9,955 | 2,566 | 2,749 | 2,941 | 3,043 | 11,299 |
(1) | Figures represent number of 6" wafers. Conversion to 8"-equivalent wafers is obtained by dividing this number by 1.78 | |
(2) | Figures represent number of 12" wafers. Conversion to 8"-equivalent wafers is obtained by multiplying this number by 2.25 |
TSMC | ||
July 29, 2010 | Page 6 |
| TSMC Announces Automotive Qualified 0.25-Micron One-Time-Programmable IP (2010/06/30) | |
| TSMC Sets July 6th as Common Share Ex-dividend Date (2010/06/21) | |
| TSMC and Stion Sign Technology and Supply Agreement (2010/06/16) | |
| TSMC Shareholders Approve NT$3.0 Cash Dividend and Sets July 12 as Record Date for Common Share Dividends (2010/06/15) | |
| TSMC New Standard Cell Slim Library Reduces Logic Area 15% (2010/06/15) | |
| TSMC Extends Open Innovation Platform and Unveils Three Immediate Design Enablement Initiatives (2010/06/07) | |
| TSMC Announces 0.18-Micron Automotive Grade Embedded Flash IP (2010/05/27) | |
| TSMC Board of Directors Approved Capital Appropriations to Expand Capacity and the Full Conversion of TSMCs Common Shares into Paperless Form (2010/05/11) | |
| TSMC Ships 600,000 0.25-Micron Automotive-Qualified Embedded Flash Wafers (2010/04/21) | |
| TSMC Announces Move to 20nm Process (2010/04/14) | |
| TSMC Delivers Interoperable EDA Formats for Advanced Process Technologies (2010/04/07) |
June 30, 2010 (audited) | March 31, 2010 (unaudited) | June 30, 2009 (audited) | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||||||||||||||
Current Assets |
||||||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents |
$ | 5,344 | $ | 172,486 | 25.3 | $ | 159,800 | 25.5 | $ | 239,517 | 40.8 | $ | 12,686 | 7.9 | $ | (67,031 | ) | (28.0 | ) | |||||||||||||||||||||||||
Investments in Marketable Financial Instruments |
1,055 | 34,056 | 5.0 | 32,210 | 5.1 | 7,252 | 1.2 | 1,846 | 5.7 | 26,804 | 369.6 | |||||||||||||||||||||||||||||||||
Accounts Receivable Trade |
1,489 | 48,062 | 7.1 | 39,771 | 6.3 | 33,384 | 5.7 | 8,291 | 20.8 | 14,678 | 44.0 | |||||||||||||||||||||||||||||||||
Inventories |
768 | 24,800 | 3.6 | 22,694 | 3.6 | 18,974 | 3.2 | 2,106 | 9.3 | 5,826 | 30.7 | |||||||||||||||||||||||||||||||||
Other Current Assets |
224 | 7,211 | 1.1 | 11,141 | 1.9 | 10,292 | 1.8 | (3,930 | ) | (35.3 | ) | (3,081 | ) | (29.9 | ) | |||||||||||||||||||||||||||||
Total Current Assets |
8,880 | 286,615 | 42.1 | 265,616 | 42.4 | 309,419 | 52.7 | 20,999 | 7.9 | (22,804 | ) | (7.4 | ) | |||||||||||||||||||||||||||||||
Long-term Investments |
1,269 | 40,962 | 6.0 | 39,763 | 6.3 | 32,498 | 5.5 | 1,199 | 3.0 | 8,464 | 26.0 | |||||||||||||||||||||||||||||||||
Properties, Plant and Equipment |
32,930 | 1,062,915 | 156.1 | 1,012,982 | 161.6 | 881,897 | 150.1 | 49,933 | 4.9 | 181,018 | 20.5 | |||||||||||||||||||||||||||||||||
Less: Accumulated Depreciation |
(22,754 | ) | (734,445 | ) | (107.8 | ) | (713,353 | ) | (113.8 | ) | (656,826 | ) | (111.8 | ) | (21,092 | ) | 3.0 | (77,619 | ) | 11.8 | ||||||||||||||||||||||||
Properties, Plant and Equipment, Net |
10,176 | 328,470 | 48.3 | 299,629 | 47.8 | 225,071 | 38.3 | 28,841 | 9.6 | 103,399 | 45.9 | |||||||||||||||||||||||||||||||||
Intangible and Other Assets |
766 | 24,729 | 3.6 | 21,821 | 3.5 | 20,555 | 3.5 | 2,908 | 13.3 | 4,174 | 20.3 | |||||||||||||||||||||||||||||||||
Total Assets |
$ | 21,091 | $ | 680,776 | 100.0 | $ | 626,829 | 100.0 | $ | 587,543 | 100.0 | $ | 53,947 | 8.6 | $ | 93,233 | 15.9 | |||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities |
||||||||||||||||||||||||||||||||||||||||||||
Short-term Loans |
$ | 560 | $ | 18,083 | 2.7 | $ | 318 | | $ | | | $ | 17,765 | 5582.0 | $ | 18,083 | ||||||||||||||||||||||||||||
Accounts Payables |
398 | 12,867 | 1.9 | 11,626 | 1.9 | 10,105 | 1.7 | 1,241 | 10.7 | 2,762 | 27.3 | |||||||||||||||||||||||||||||||||
Payables to Contractors and Equipment Suppliers |
803 | 25,922 | 3.8 | 28,785 | 4.6 | 15,853 | 2.7 | (2,863 | ) | (9.9 | ) | 10,069 | 63.5 | |||||||||||||||||||||||||||||||
Accrued Expenses and Other Current Liabilities |
3,362 | 108,504 | 15.9 | 36,501 | 5.9 | 103,363 | 17.6 | 72,003 | 197.3 | 5,141 | 5.0 | |||||||||||||||||||||||||||||||||
Current Portion of Bonds Payable and Long-term Debts |
28 | 889 | 0.1 | 945 | 0.1 | 309 | 0.1 | (56 | ) | (5.9 | ) | 580 | 187.8 | |||||||||||||||||||||||||||||||
Total Current Liabilities |
5,151 | 166,265 | 24.4 | 78,175 | 12.5 | 129,630 | 22.1 | 88,090 | 112.7 | 36,635 | 28.3 | |||||||||||||||||||||||||||||||||
Bonds Payable |
139 | 4,500 | 0.7 | 4,500 | 0.7 | 4,500 | 0.8 | | | | | |||||||||||||||||||||||||||||||||
Other Long-term Liabilities |
407 | 13,138 | 1.9 | 11,849 | 1.9 | 16,060 | 2.7 | 1,289 | 10.9 | (2,922 | ) | (18.2 | ) | |||||||||||||||||||||||||||||||
Total Liabilities |
5,697 | 183,903 | 27.0 | 94,524 | 15.1 | 150,190 | 25.6 | 89,379 | 94.6 | 33,713 | 22.4 | |||||||||||||||||||||||||||||||||
Shareholders Equity Attributable to Shareholders of the Parent |
||||||||||||||||||||||||||||||||||||||||||||
Capital Stock at Par Value |
8,026 | 259,050 | 38.0 | 259,038 | 41.3 | 258,964 | 44.1 | 12 | 0.0 | 86 | 0.0 | |||||||||||||||||||||||||||||||||
Capital Surplus |
1,721 | 55,567 | 8.2 | 55,531 | 8.9 | 55,331 | 9.4 | 36 | 0.1 | 236 | 0.4 | |||||||||||||||||||||||||||||||||
Legal Capital Reserve (2) |
2,672 | 86,239 | 12.7 | 77,317 | 12.3 | 77,317 | 13.2 | 8,922 | 11.5 | 8,922 | 11.5 | |||||||||||||||||||||||||||||||||
Special Capital Reserve (2) |
41 | 1,313 | 0.2 | | | | | 1,313 | 1,313 | |||||||||||||||||||||||||||||||||||
Unappropriated Earnings (2) |
2,806 | 90,567 | 13.3 | 138,228 | 22.1 | 41,348 | 7.0 | (47,661 | ) | (34.5 | ) | 49,219 | 119.0 | |||||||||||||||||||||||||||||||
Treasury Stock |
| | | | | | | | | |||||||||||||||||||||||||||||||||||
Others |
(2 | ) | (52 | ) | | (1,976 | ) | (0.3 | ) | 801 | 0.1 | 1,924 | (97.4 | ) | (853 | ) | (106.5 | ) | ||||||||||||||||||||||||||
Equity Attributable to Shareholders of the Parent |
15,264 | 492,684 | 72.4 | 528,138 | 84.3 | 433,761 | 73.8 | (35,454 | ) | (6.7 | ) | 58,923 | 13.6 | |||||||||||||||||||||||||||||||
Minority Interests |
130 | 4,189 | 0.6 | 4,167 | 0.6 | 3,592 | 0.6 | 22 | 0.5 | 597 | 16.6 | |||||||||||||||||||||||||||||||||
Total Shareholders Equity |
15,394 | 496,873 | 73.0 | 532,305 | 84.9 | 437,353 | 74.4 | (35,432 | ) | (6.7 | ) | 59,520 | 13.6 | |||||||||||||||||||||||||||||||
Total Liabilities & Shareholders Equity |
$ | 21,091 | $ | 680,776 | 100.0 | $ | 626,829 | 100.0 | $ | 587,543 | 100.0 | $ | 53,947 | 8.6 | $ | 93,233 | 15.9 | |||||||||||||||||||||||||||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the rate of NT$32.278 as of June 30, 2010. | |
(2) | Certain prior period balances have been reclassified to conform to the current period presentation. |
2Q 2010 | 1Q 2010 | 2Q 2009 | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
Net Sales |
$ | 3,299 | $ | 104,962 | 100.0 | $ | 92,187 | 100.0 | $ | 74,212 | 100.0 | $ | 12,775 | 13.9 | $ | 30,750 | 41.4 | |||||||||||||||||||||||||||
Cost of Sales |
(1,667 | ) | (53,036 | ) | (50.5 | ) | (48,002 | ) | (52.1 | ) | (39,916 | ) | (53.8 | ) | (5,034 | ) | 10.5 | (13,120 | ) | 32.9 | ||||||||||||||||||||||||
Gross Profit |
1,632 | 51,926 | 49.5 | 44,185 | 47.9 | 34,296 | 46.2 | 7,741 | 17.5 | 17,630 | 51.4 | |||||||||||||||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||||||||||||||||
Research and Development Expenses |
(226 | ) | (7,190 | ) | (6.9 | ) | (6,410 | ) | (7.0 | ) | (5,096 | ) | (6.9 | ) | (780 | ) | 12.2 | (2,094 | ) | 41.1 | ||||||||||||||||||||||||
General and Administrative Expenses |
(92 | ) | (2,931 | ) | (2.8 | ) | (2,472 | ) | (2.6 | ) | (2,881 | ) | (3.8 | ) | (459 | ) | 18.6 | (50 | ) | 1.7 | ||||||||||||||||||||||||
Sales and Marketing Expenses |
(42 | ) | (1,337 | ) | (1.2 | ) | (1,175 | ) | (1.3 | ) | (1,192 | ) | (1.6 | ) | (162 | ) | 13.6 | (145 | ) | 12.1 | ||||||||||||||||||||||||
Total Operating Expenses |
(360 | ) | (11,458 | ) | (10.9 | ) | (10,057 | ) | (10.9 | ) | (9,169 | ) | (12.3 | ) | (1,401 | ) | 13.9 | (2,289 | ) | 25.0 | ||||||||||||||||||||||||
Income from Operations |
1,272 | 40,468 | 38.6 | 34,128 | 37.0 | 25,127 | 33.9 | 6,340 | 18.6 | 15,341 | 61.1 | |||||||||||||||||||||||||||||||||
Non-Operating Income, Net |
44 | 1,413 | 1.3 | 998 | 1.1 | 1,156 | 1.6 | 415 | 41.5 | 257 | 22.1 | |||||||||||||||||||||||||||||||||
Equity in Earnings of Equity Method
Investees, Net |
17 | 529 | 0.5 | 177 | 0.2 | 106 | 0.1 | 352 | 198.8 | 423 | 400.3 | |||||||||||||||||||||||||||||||||
Income before Income Tax |
1,333 | 42,410 | 40.4 | 35,303 | 38.3 | 26,389 | 35.6 | 7,107 | 20.1 | 16,021 | 60.7 | |||||||||||||||||||||||||||||||||
Income Tax Expenses |
(61 | ) | (1,943 | ) | (1.8 | ) | (1,478 | ) | (1.6 | ) | (1,943 | ) | (2.7 | ) | (465 | ) | 31.6 | 0 | 0.0 | |||||||||||||||||||||||||
Net Income |
1,272 | 40,467 | 38.6 | 33,825 | 36.7 | 24,446 | 32.9 | 6,642 | 19.6 | 16,021 | 65.5 | |||||||||||||||||||||||||||||||||
Net Income Attributable to Minority Interests |
(6 | ) | (185 | ) | (0.2 | ) | (162 | ) | (0.2 | ) | (4 | ) | | (23 | ) | 13.6 | (181 | ) | 4693.7 | |||||||||||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
1,266 | 40,282 | 38.4 | 33,663 | 36.5 | 24,442 | 32.9 | 6,619 | 19.7 | 15,840 | 64.8 | |||||||||||||||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.05 | $ | 1.55 | $ | 1.30 | $ | 0.94 | $ | 0.25 | 19.7 | $ | 0.61 | 65.0 | ||||||||||||||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.24 | $ | 7.77 | $ | 6.49 | $ | 4.71 | $ | 1.28 | 19.7 | $ | 3.06 | 65.0 | ||||||||||||||||||||||||||||||
Weighted Average Outstanding Shares -
Diluted (M) (3) |
25,917 | 25,916 | 25,943 |
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD31.813 for the second quarter of 2010. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 25,916M and 25,943M shares for 1Q10 and 2Q09 after the retroactive adjustments for stock dividends and stock bonus. |
For The Six Months Ended June 30 | ||||||||||||||||||||||||||||
2010 | 2009 | YoY | ||||||||||||||||||||||||||
USD | NTD | % | NTD | % | Amount | % | ||||||||||||||||||||||
Net Sales |
$ | 6,184 | $ | 197,149 | 100.0 | $ | 113,712 | 100.0 | $ | 83,437 | 73.4 | |||||||||||||||||
Cost of Sales |
(3,169 | ) | (101,038 | ) | (51.2 | ) | (71,936 | ) | (63.3 | ) | (29,102 | ) | 40.5 | |||||||||||||||
Gross Profit |
3,015 | 96,111 | 48.8 | 41,776 | 36.7 | 54,335 | 130.1 | |||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||
Research and Development Expenses |
(427 | ) | (13,600 | ) | (6.9 | ) | (8,825 | ) | (7.8 | ) | (4,775 | ) | 54.1 | |||||||||||||||
General and Administrative Expenses |
(169 | ) | (5,403 | ) | (2.7 | ) | (4,476 | ) | (3.9 | ) | (927 | ) | 20.7 | |||||||||||||||
Sales and Marketing Expenses |
(79 | ) | (2,512 | ) | (1.4 | ) | (2,139 | ) | (1.8 | ) | (373 | ) | 17.4 | |||||||||||||||
Total Operating Expenses |
(675 | ) | (21,515 | ) | (11.0 | ) | (15,440 | ) | (13.5 | ) | (6,075 | ) | 39.3 | |||||||||||||||
Income from Operations |
2,340 | 74,596 | 37.8 | 26,336 | 23.2 | 48,260 | 183.2 | |||||||||||||||||||||
Non-Operating Income, Net |
76 | 2,411 | 1.2 | 1,508 | 1.3 | 903 | 59.8 | |||||||||||||||||||||
Equity in Earnings (Losses) of Equity Method
Investees, Net |
22 | 706 | 0.4 | (707 | ) | (0.6 | ) | 1,413 | (199.9 | ) | ||||||||||||||||||
Income before Income Tax |
2,438 | 77,713 | 39.4 | 27,137 | 23.9 | 50,576 | 186.4 | |||||||||||||||||||||
Income Tax Expenses |
(107 | ) | (3,421 | ) | (1.7 | ) | (1,204 | ) | (1.1 | ) | (2,217 | ) | 184.1 | |||||||||||||||
Net Income |
2,331 | 74,292 | 37.7 | 25,933 | 22.8 | 48,359 | 186.5 | |||||||||||||||||||||
Net Income Attributable to Minority Interests |
(11 | ) | (347 | ) | (0.2 | ) | 68 | 0.1 | (415 | ) | (614.9 | ) | ||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
2,320 | 73,945 | 37.5 | 26,001 | 22.9 | 47,944 | 184.4 | |||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.09 | $ | 2.85 | $ | 1.00 | $ | 1.85 | 184.7 | |||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.45 | $ | 14.27 | $ | 5.01 | $ | 9.26 | 184.7 | |||||||||||||||||||
Weighted Average Outstanding Shares -
Diluted (M) (3) |
25,917 | 25,944 |
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD 31.879 for the six months ended June 30, 2010. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 25,944M shares for the six months ended June 30, 2009 after the retroactive adjustment for stock dividends. |
Six Months 2010 | 2Q 2010 | 1Q 2010 | 2Q 2009 | |||||||||||||||||
(Audited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||||||
USD | NTD | NTD | NTD | NTD | ||||||||||||||||
Cash Flows from Operating Activities: |
||||||||||||||||||||
Net Income Attributable to Shareholders of the Parent |
$ | 2,320 | $ | 73,945 | $ | 40,282 | $ | 33,663 | $ | 24,442 | ||||||||||
Net Income Attributable to Minority Interest |
11 | 347 | 185 | 162 | 4 | |||||||||||||||
Depreciation & Amortization |
1,322 | 42,134 | 21,131 | 21,003 | 20,053 | |||||||||||||||
Deferred Income Tax |
(27 | ) | (856 | ) | (138 | ) | (718 | ) | 697 | |||||||||||
Equity in Earnings of Equity Method Investees, Net |
(22 | ) | (706 | ) | (529 | ) | (177 | ) | (106 | ) | ||||||||||
Changes in Working Capital & Others |
(625 | ) | (19,904 | ) | (12,005 | ) | (7,899 | ) | (20,566 | ) | ||||||||||
Net Cash Provided by Operating Activities |
2,979 | 94,960 | 48,926 | 46,034 | 24,524 | |||||||||||||||
Cash Flows from Investing Activities: |
||||||||||||||||||||
Acquisitions of: |
||||||||||||||||||||
Marketable Financial Instruments |
(1,143 | ) | (36,435 | ) | (10,577 | ) | (25,858 | ) | (968 | ) | ||||||||||
Investments Accounted for Using Equity Method |
(196 | ) | (6,242 | ) | (13 | ) | (6,229 | ) | | |||||||||||
Property, Plant and Equipment |
(3,101 | ) | (98,857 | ) | (52,721 | ) | (46,136 | ) | (7,415 | ) | ||||||||||
Financial Assets Carried at Cost |
(54 | ) | (1,723 | ) | (1,612 | ) | (111 | ) | (48 | ) | ||||||||||
Proceeds from Disposal or Redemption of: |
||||||||||||||||||||
Marketable Financial Instruments |
1,034 | 32,970 | 10,750 | 22,220 | 2,651 | |||||||||||||||
Property, Plant and Equipment |
4 | 112 | 76 | 36 | 3 | |||||||||||||||
Financial Assets Carried at Cost |
6 | 180 | 154 | 26 | 75 | |||||||||||||||
Others |
(16 | ) | (503 | ) | (266 | ) | (237 | ) | (291 | ) | ||||||||||
Net Cash Used In Investing Activities |
(3,466 | ) | (110,498 | ) | (54,209 | ) | (56,289 | ) | (5,993 | ) | ||||||||||
Cash Flows from Financing Activities: |
||||||||||||||||||||
Increase in Short-term Loans |
567 | 18,083 | 17,765 | 318 | | |||||||||||||||
Decrease in Guarantee Deposits |
(4 | ) | (128 | ) | (38 | ) | (90 | ) | (86 | ) | ||||||||||
Proceeds from Exercise of Employee Stock Options |
3 | 86 | 49 | 37 | 14 | |||||||||||||||
Others |
(40 | ) | (1,268 | ) | (160 | ) | (1,108 | ) | (265 | ) | ||||||||||
Net Cash Provided by (Used in) Financing Activities |
526 | 16,773 | 17,616 | (843 | ) | (337 | ) | |||||||||||||
Net Increase (Decrease) in Cash and Cash Equivalents |
39 | 1,235 | 12,333 | (11,098 | ) | 18,194 | ||||||||||||||
Effect of Exchange Rate Changes on Cash and Cash Equivalents |
(1 | ) | (25 | ) | 353 | (378 | ) | (1,939 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Period |
5,373 | 171,276 | 159,800 | 171,276 | 223,262 | |||||||||||||||
Cash and Cash Equivalents at End of Period |
$ | 5,411 | $ | 172,486 | $ | 172,486 | $ | 159,800 | $ | 239,517 | ||||||||||
Note: |
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD31.879 for the six months ended June 30, 2010. |
TSMC 2010 Second Quarter Investor Conference July 29, 2010 |
Agenda Welcome Elizabeth Sun 2Q10 Financial Results and 3Q10 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 15, 2010 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. |
2Q10 Financial Highlights |
Income Statements |
2Q10 Revenue by Applications |
2Q10 Revenue by Technology |
Balance Sheets & Key Indices Asset productivity = Annualized net sales / Average net fixed assets. (1) |
Cash Flows Free cash flow = Operating cash flow - Capital expenditures. (1) |
Figures represent number of 6" wafers. Conversion to 8"-equivalent wafers is obtained by dividing this number by 1.78. Figures represent number of 12" wafers. Conversion to 8"-equivalent wafers is obtained by multiplying this number by 2.25. Installed Capacity 2010 Overall Capacity +14%; Advanced Capacity +36% |
Capital Expenditures |
3Q10 Guidance Revenue to be between NT$109 billion and NT$111 billion, at a forecast exchange rate of 31.87 NT dollars to 1 US dollar Gross profit margin to be between 48% and 50% Operating profit margin to be between 36% and 38% |
Recap of Recent Major Events TSMC Announces Automotive Qualified 0.25-Micron One-Time-Programmable IP ( 2010/06/30 ) TSMC Sets July 6th as Common Share Ex-dividend Date ( 2010/06/21 ) TSMC and Stion Sign Technology and Supply Agreement ( 2010/06/16 ) TSMC Shareholders Approve NT$3.0 Cash Dividend and Sets July 12 as Record Date for Common Share Dividends ( 2010/06/15 ) TSMC New Standard Cell Slim Library Reduces Logic Area 15% ( 2010/06/15 ) TSMC Extends Open Innovation Platform(tm) and Unveils Three Immediate Design Enablement Initiatives ( 2010/06/07 ) TSMC Announces 0.18-Micron Automotive Grade Embedded Flash IP ( 2010/05/27 ) TSMC Board of Directors Approved Capital Appropriations to Expand Capacity and the Full Conversion of TSMC's Common Shares into Paperless Form ( 2010/05/11 ) TSMC Ships 600,000 0.25-Micron Automotive-Qualified Embedded Flash Wafers ( 2010/04/21 ) TSMC Announces Move to 20nm Process ( 2010/04/14 ) TSMC Delivers Interoperable EDA Formats for Advanced Process Technologies ( 2010/04/07 ) * Please visit TSMC's Web site (http://www.tsmc.com) for details and other announcements |
http://www.tsmc.com invest@tsmc.com |