| 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) | 3Q10 | 2Q10 | 3Q09 | QoQ | YoY | |||||||||||||||
EPS (NT$ per common share) |
1.81 | 1.55 | 1.18 | 16.5 | % | 54.0 | % | |||||||||||||
(US$ per ADR unit) |
0.28 | 0.24 | 0.18 | |||||||||||||||||
Consolidated Net Sales |
112.25 | 104.96 | 89.94 | 6.9 | % | 24.8 | % | |||||||||||||
Gross Profit |
56.13 | 51.93 | 42.86 | 8.1 | % | 31.0 | % | |||||||||||||
Gross Margin |
50.0 | % | 49.5 | % | 47.7 | % | ||||||||||||||
Operating Expense |
(13.06 | ) | (11.46 | ) | (10.87 | ) | 14.0 | % | 20.1 | % | ||||||||||
Operating Income |
43.07 | 40.47 | 31.99 | 6.4 | % | 34.6 | % | |||||||||||||
Operating Margin |
38.4 | % | 38.6 | % | 35.6 | % | ||||||||||||||
Non-Operating Items |
6.61 | 1.94 | 0.97 | |||||||||||||||||
Net Income |
46.94 | 40.28 | 30.55 | 16.5 | % | 53.6 | % | |||||||||||||
Net Profit Margin |
41.8 | % | 38.4 | % | 34.0 | % | ||||||||||||||
Wafer Shipment (kpcs 8 inch-equiv.) |
3,191 | 2,927 | 2,445 | 9.0 | % | 30.5 | % |
| Consolidated net sales were NT$112.25 billion, representing a 6.9% increase from NT$104.96 billion in 2Q10 and a 24.8% increase from NT$89.94 billion in 3Q09. | |
| Gross margin was 50.0%, 0.5 percentage point higher than 2Q10 and 2.3 percentage points higher than 3Q09 level. | |
| Operating margin was 38.4%, down 0.2 percentage point from 2Q10, and up 2.8 percentage points from 3Q09. | |
| Non-operating income and long-term investment combined were a gain of NT$6.61 billion, compared to a gain of NT$1.94 billion in 2Q10, and NT$0.97 billion in 3Q09. | |
| Consolidated net income attributable to shareholders of the parent company was NT$46.94 billion, up 16.5% from 2Q10. Net profit margin was 41.8% and diluted EPS was NT$1.81. |
TSMC | ||
October 28, 2010 | Page 2 |
By Application | 3Q10 | 2Q10 | 3Q09 | |||||||||
Computer |
25 | % | 29 | % | 28 | % | ||||||
Communication |
44 | % | 41 | % | 42 | % | ||||||
Consumer |
14 | % | 15 | % | 16 | % | ||||||
Industrial/Others |
17 | % | 15 | % | 14 | % |
By Technology | 3Q10 | 2Q10 | 3Q09 | |||||||||
40/45nm |
17 | % | 16 | % | 4 | % | ||||||
65nm |
29 | % | 27 | % | 31 | % | ||||||
90nm |
14 | % | 16 | % | 18 | % | ||||||
0.11/0.13um |
12 | % | 13 | % | 14 | % | ||||||
0.15/0.18um |
17 | % | 17 | % | 21 | % | ||||||
0.25/0.35um |
8 | % | 8 | % | 9 | % | ||||||
0.50um+ |
3 | % | 3 | % | 3 | % |
By Customer Type | 3Q10 | 2Q10 | 3Q09 | |||||||||
Fabless/System |
78 | % | 79 | % | 80 | % | ||||||
IDM |
22 | % | 21 | % | 20 | % |
By Geography | 3Q10 | 2Q10 | 3Q09 | |||||||||
North America |
67 | % | 66 | % | 70 | % | ||||||
Asia Pacific |
15 | % | 15 | % | 13 | % | ||||||
China |
3 | % | 3 | % | 3 | % | ||||||
Europe |
11 | % | 11 | % | 11 | % | ||||||
Japan |
4 | % | 5 | % | 3 | % |
(In NT billions) | 3Q10 | 2Q10 | 3Q09 | |||||||||
COGS |
56.12 | 53.03 | 47.08 | |||||||||
Depreciation |
20.40 | 19.26 | 18.37 | |||||||||
Other MFG Cost |
35.72 | 33.77 | 28.71 | |||||||||
Gross Profit |
56.13 | 51.93 | 42.86 | |||||||||
Gross Margin |
50.0 | % | 49.5 | % | 47.7 | % |
TSMC | ||
October 28, 2010 | Page 3 |
(In NT billions) | 3Q10 | 2Q10 | 3Q09 | |||||||||
Total Operating Exp. |
13.06 | 11.46 | 10.87 | |||||||||
SG&A |
5.02 | 4.27 | 4.67 | |||||||||
Research & Development |
8.04 | 7.19 | 6.20 | |||||||||
Total Operating Exp. as a %
of Sales |
11.6 | % | 10.9 | % | 12.1 | % |
(In NT billions) | 3Q10 | 2Q10 | 3Q09 | |||||||||
Non-Operating Inc./(Exp.) |
5.71 | 1.41 | 0.52 | |||||||||
Net Interest Income/(Exp.) |
0.30 | 0.33 | 0.42 | |||||||||
Other Non-Operating |
5.41 | 1.08 | 0.10 | |||||||||
L-T Investments |
0.90 | 0.53 | 0.45 | |||||||||
SSMC |
0.35 | 0.33 | 0.26 | |||||||||
Others |
0.55 | 0.20 | 0.19 | |||||||||
Total Non-Operating Items |
6.61 | 1.94 | 0.97 |
(In NT billions) | 3Q10 | 2Q10 | 3Q09 | |||||||||
Cash & Marketable Securities |
167.21 | 206.54 | 180.32 | |||||||||
Accounts Receivable Trade |
47.38 | 48.06 | 35.88 | |||||||||
Inventory |
26.66 | 24.80 | 19.18 | |||||||||
Other Current Assets |
5.39 | 7.22 | 8.86 | |||||||||
Total Current Assets |
246.64 | 286.62 | 244.24 | |||||||||
Short Term Loans |
37.91 | 18.08 | 0.00 | |||||||||
Accounts Payable |
39.74 | 38.79 | 26.30 | |||||||||
Dividends Payable |
0.00 | 77.89 | 0.00 | |||||||||
Accrued Employee Profit Sharing/Bonus |
11.50 | 14.57 | 8.62 | |||||||||
Accrued Liabilities and Others |
20.09 | 16.94 | 20.09 | |||||||||
Total Current Liabilities |
109.24 | 166.27 | 55.01 | |||||||||
Current Ratio (x) |
2.3 | 1.7 | 4.4 | |||||||||
Net Working Capital |
137.40 | 120.35 | 189.23 |
TSMC October 28, 2010 |
Page 4 |
(In Number of Days) | 3Q10 | 2Q10 | 3Q09 | |||||||||
Days of Receivable |
39 | 39 | 36 | |||||||||
Days of Inventory |
47 | 45 | 41 |
(In NT billions) | 3Q10 | 2Q10 | 3Q09 | |||||||||
Cash & Marketable Securities |
167.21 | 206.54 | 180.32 | |||||||||
Interest-Bearing Debt |
51.59 | 31.96 | 15.33 | |||||||||
Net Cash Reserves |
115.62 | 174.58 | 164.99 |
(In NT billions) | 3Q10 | 2Q10 | 3Q09 | |||||||||
Net Income |
46.94 | 40.28 | 30.55 | |||||||||
Depreciation & Amortization |
22.37 | 21.13 | 20.00 | |||||||||
Employee Profit Sharing Payment |
n.a | n.a | (7.49 | ) | ||||||||
Other Operating Sources/(Uses) |
(5.36 | ) | (12.48 | ) | 3.60 | |||||||
Total Operating Sources/(Uses) |
63.95 | 48.93 | 46.66 | |||||||||
Capital Expenditure |
(42.15 | ) | (52.72 | ) | (32.04 | ) | ||||||
Marketable Financial Instruments |
4.37 | 0.17 | (18.94 | ) | ||||||||
Long Term Investment |
0.00 | (1.62 | ) | n.a | ||||||||
Other Investing Sources/(Uses) |
(7.25 | ) | (0.04 | ) | (0.53 | ) | ||||||
Net Investing Sources/(Uses) |
(45.03 | ) | (54.21 | ) | (51.51 | ) | ||||||
Proceeds from Short Term Loans |
19.83 | 17.76 | 0.00 | |||||||||
Cash Dividends |
(77.71 | ) | 0.00 | (76.88 | ) | |||||||
Other Financing Sources/(Uses) |
(0.23 | ) | (0.15 | ) | (0.11 | ) | ||||||
Net Financing Sources/(Uses) |
(58.11 | ) | 17.61 | (76.99 | ) | |||||||
Net Cash Position Changes |
(39.19 | ) | 12.33 | (81.84 | ) | |||||||
Exchange Rate Changes & Others |
(1.03 | ) | 0.36 | (0.74 | ) | |||||||
Ending Cash Balance |
132.27 | 172.49 | 156.94 |
TSMC October 28, 2010 |
Page 5 |
(In US millions) | 1Q10 | 2Q10 | 3Q10 | YTD | ||||||||||||
TSMC |
1,433 | 1,645 | 1,275 | 4,353 | ||||||||||||
XinTec and GUC |
2 | 4 | 10 | 16 | ||||||||||||
TSMC China & WaferTech |
8 | 7 | 34 | 49 | ||||||||||||
Other TSMC Subsidiaries |
1 | 1 | 0 | 2 | ||||||||||||
Total TSMC |
1,444 | 1,657 | 1,319 | 4,420 |
2009 | 1Q10 | 2Q10 | 3Q10 | 4Q10 | 2010 | |||||||||||||||||||
Fab / (Wafer size) | (A) | (A) | (A) | (A) | (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 | 360 | 406 | 1,326 | ||||||||||||||||||
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 | 2,879 | 2,997 | 11,053 | ||||||||||||||||||
SSMC (8") |
259 | 69 | 69 | 69 | 69 | 276 | ||||||||||||||||||
Total managed capacity (8"
equiv. Kpcs) |
9,955 | 2,566 | 2,749 | 2,948 | 3,066 | 11,329 |
(1) | Figures represent number of 6" wafers. Conversion to 8"-equivalent wafers is obtained by dividing this number by 1.78 | |
(2) | Figures represent number of 12" wafers. Conversion to 8"-equivalent wafers is obtained by multiplying this number by 2.25 |
TSMC October 28, 2010 |
Page 6 |
| TSMC Begins Building Solar R&D Center and Fab in Central Taiwan ( 2010/09/16 ) | |
| TSMC Was Named the Semiconductor Sector Leader in 2010 Dow Jones Sustainability Index (DJSI) Survey and Included as Index Component for the 10th Consecutive Year ( 2010/09/09 ) | |
| ARM and TSMC Sign Long-Term Strategic Agreement That Enables Broad Processor and Physical IP Optimization on TSMCs Most Advanced Technology Nodes ( 2010/07/20 ) | |
| TSMC Begins Construction on GigafabTM In Central Taiwan ( 2010/07/16 ) |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES | ||
Consolidated Condensed Balance Sheets | ||
(Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD)) (1) |
September
30, 2010 (unaudited) |
June 30, 2010 (audited) |
September 30, 2009 (unaudited) |
QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||||||||||||||
Current Assets |
||||||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents |
$ | 4,222 | $ | 132,269 | 19.8 | $ | 172,486 | 25.3 | $ | 156,935 | 29.0 | ($40,217 | ) | (23.3 | ) | ($24,666 | ) | (15.7 | ) | |||||||||||||||||||||||||
Investments in Marketable Financial Instruments |
1,115 | 34,940 | 5.2 | 34,056 | 5.0 | 23,384 | 4.3 | 884 | 2.6 | 11,556 | 49.4 | |||||||||||||||||||||||||||||||||
Accounts Receivable Trade |
1,512 | 47,381 | 7.1 | 48,062 | 7.1 | 35,881 | 6.6 | (681 | ) | (1.4 | ) | 11,500 | 32.1 | |||||||||||||||||||||||||||||||
Inventories |
851 | 26,663 | 4.0 | 24,800 | 3.6 | 19,176 | 3.5 | 1,863 | 7.5 | 7,487 | 39.0 | |||||||||||||||||||||||||||||||||
Other Current Assets |
172 | 5,384 | 0.8 | 7,211 | 1.1 | 8,865 | 1.7 | (1,827 | ) | (25.3 | ) | (3,481 | ) | (39.3 | ) | |||||||||||||||||||||||||||||
Total Current Assets |
7,872 | 246,637 | 36.9 | 286,615 | 42.1 | 244,241 | 45.1 | (39,978 | ) | (13.9 | ) | 2,396 | 1.0 | |||||||||||||||||||||||||||||||
Long-term Investments |
1,270 | 39,784 | 6.0 | 40,962 | 6.0 | 38,553 | 7.1 | (1,178 | ) | (2.9 | ) | 1,231 | 3.2 | |||||||||||||||||||||||||||||||
Properties, Plant and Equipment |
35,197 | 1,102,720 | 165.2 | 1,062,915 | 156.1 | 911,844 | 168.3 | 39,805 | 3.7 | 190,876 | 20.9 | |||||||||||||||||||||||||||||||||
Less: Accumulated Depreciation |
(24,052 | ) | (753,541 | ) | (112.9 | ) | (734,445 | ) | (107.8 | ) | (675,028 | ) | (124.6 | ) | (19,096 | ) | 2.6 | (78,513 | ) | 11.6 | ||||||||||||||||||||||||
Properties, Plant and Equipment, Net |
11,145 | 349,179 | 52.3 | 328,470 | 48.3 | 236,816 | 43.7 | 20,709 | 6.3 | 112,363 | 47.4 | |||||||||||||||||||||||||||||||||
Intangible and Other Assets |
1,020 | 31,952 | 4.8 | 24,729 | 3.6 | 22,287 | 4.1 | 7,223 | 29.2 | 9,665 | 43.4 | |||||||||||||||||||||||||||||||||
Total Assets |
$ | 21,307 | $ | 667,552 | 100.0 | $ | 680,776 | 100.0 | $ | 541,897 | 100.0 | ($13,224 | ) | (1.9 | ) | $ | 125,655 | 23.2 | ||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities |
||||||||||||||||||||||||||||||||||||||||||||
Short-term Loans |
$ | 1,210 | $ | 37,910 | 5.7 | $ | 18,083 | 2.7 | $ | | | $ | 19,827 | 109.7 | $ | 37,910 | | |||||||||||||||||||||||||||
Accounts Payables |
418 | 13,092 | 2.0 | 12,867 | 1.9 | 10,633 | 2.0 | 225 | 1.8 | 2,459 | 23.1 | |||||||||||||||||||||||||||||||||
Payables to Contractors and Equipment Suppliers |
850 | 26,645 | 4.0 | 25,922 | 3.8 | 15,666 | 2.9 | 723 | 2.8 | 10,979 | 70.1 | |||||||||||||||||||||||||||||||||
Accrued Expenses and Other Current Liabilities |
980 | 30,718 | 4.6 | 108,504 | 15.9 | 28,401 | 5.2 | (77,786 | ) | (71.7 | ) | 2,317 | 8.2 | |||||||||||||||||||||||||||||||
Current Portion of Bonds Payable and Long-term Debts |
28 | 871 | 0.1 | 889 | 0.1 | 309 | 0.1 | (18 | ) | (2.1 | ) | 562 | 182.2 | |||||||||||||||||||||||||||||||
Total Current Liabilities |
3,486 | 109,236 | 16.4 | 166,265 | 24.4 | 55,009 | 10.2 | (57,029 | ) | (34.3 | ) | 54,227 | 98.6 | |||||||||||||||||||||||||||||||
Bonds Payable |
144 | 4,500 | 0.7 | 4,500 | 0.7 | 4,500 | 0.8 | | | | | |||||||||||||||||||||||||||||||||
Other Long-term Liabilities |
412 | 12,912 | 1.9 | 13,138 | 1.9 | 15,761 | 2.9 | (226 | ) | (1.7 | ) | (2,849 | ) | (18.1 | ) | |||||||||||||||||||||||||||||
Total Liabilities |
4,042 | 126,648 | 19.0 | 183,903 | 27.0 | 75,270 | 13.9 | (57,255 | ) | (31.1 | ) | 51,378 | 68.3 | |||||||||||||||||||||||||||||||
Shareholders Equity Attributable to Shareholders of the Parent |
||||||||||||||||||||||||||||||||||||||||||||
Capital Stock at Par Value |
8,269 | 259,074 | 38.8 | 259,050 | 38.0 | 259,007 | 47.8 | 23 | 0.0 | 66 | 0.0 | |||||||||||||||||||||||||||||||||
Capital Surplus |
1,776 | 55,634 | 8.3 | 55,567 | 8.2 | 55,440 | 10.2 | 67 | 0.1 | 194 | 0.4 | |||||||||||||||||||||||||||||||||
Legal Capital Reserve (2) |
2,753 | 86,239 | 12.9 | 86,239 | 12.7 | 77,317 | 14.3 | | | 8,922 | 11.5 | |||||||||||||||||||||||||||||||||
Special Capital Reserve (2) |
42 | 1,313 | 0.2 | 1,313 | 0.2 | | | | | 1,313 | | |||||||||||||||||||||||||||||||||
Unappropriated Earnings (2) |
4,389 | 137,506 | 20.6 | 90,567 | 13.3 | 71,899 | 13.3 | 46,940 | 51.8 | 65,608 | 91.2 | |||||||||||||||||||||||||||||||||
Others |
(104 | ) | (3,243 | ) | (0.5 | ) | (52 | ) | | (778 | ) | (0.2 | ) | (3,190 | ) | 6091.5 | (2,464 | ) | 316.9 | |||||||||||||||||||||||||
Equity Attributable to Shareholders of the Parent |
17,125 | 536,523 | 80.3 | 492,684 | 72.4 | 462,885 | 85.4 | 43,840 | 8.9 | 73,639 | 15.9 | |||||||||||||||||||||||||||||||||
Minority Interests |
140 | 4,381 | 0.7 | 4,189 | 0.6 | 3,742 | 0.7 | 191 | 4.6 | 638 | 17.1 | |||||||||||||||||||||||||||||||||
Total Shareholders Equity |
17,265 | 540,904 | 81.0 | 496,873 | 73.0 | 466,627 | 86.1 | 44,031 | 8.9 | 74,277 | 15.9 | |||||||||||||||||||||||||||||||||
Total Liabilities & Shareholders Equity |
$ | 21,307 | $ | 667,552 | 100.0 | $ | 680,776 | 100.0 | $ | 541,897 | 100.0 | ($13,224 | ) | (1.9 | ) | $ | 125,655 | 23.2 | ||||||||||||||||||||||||||
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the rate of NT$31.330 as of September 30, 2010. | |
(2) | Certain prior period balances have been reclassified to conform to the current period presentation. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES | ||
Unaudited Consolidated Condensed Income Statements | ||
For the Three Months Ended September 30, 2010, June 30, 2010, September 30, 2009 | ||
(Expressed in Millions of New Taiwan Dollars ("NTD") and U.S. Dollars ("USD") (1) | ||
Except for Per Share Amounts and Shares Outstanding) |
3Q 2010 | 2Q 2010 | 3Q 2009 | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
Net Sales |
$ | 3,515 | $ | 112,247 | 100.0 | $ | 104,962 | 100.0 | $ | 89,936 | 100.0 | $ | 7,285 | 6.9 | $ | 22,311 | 24.8 | |||||||||||||||||||||||||||
Cost of Sales |
(1,758 | ) | (56,122 | ) | (50.0 | ) | (53,036 | ) | (50.5 | ) | (47,078 | ) | (52.3 | ) | (3,086 | ) | 5.8 | (9,044 | ) | 19.2 | ||||||||||||||||||||||||
Gross Profit |
1,757 | 56,125 | 50.0 | 51,926 | 49.5 | 42,858 | 47.7 | 4,199 | 8.1 | 13,267 | 31.0 | |||||||||||||||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||||||||||||||||
Research and Development Expenses |
(252 | ) | (8,035 | ) | (7.2 | ) | (7,190 | ) | (6.9 | ) | (6,202 | ) | (6.9 | ) | (845 | ) | 11.7 | (1,833 | ) | 29.6 | ||||||||||||||||||||||||
General and Administrative Expenses |
(112 | ) | (3,575 | ) | (3.1 | ) | (2,931 | ) | (2.8 | ) | (3,541 | ) | (3.9 | ) | (644 | ) | 22.0 | (34 | ) | 1.0 | ||||||||||||||||||||||||
Sales and Marketing Expenses |
(45 | ) | (1,449 | ) | (1.3 | ) | (1,337 | ) | (1.2 | ) | (1,131 | ) | (1.3 | ) | (112 | ) | 8.4 | (318 | ) | 28.1 | ||||||||||||||||||||||||
Total Operating Expenses |
(409 | ) | (13,059 | ) | (11.6 | ) | (11,458 | ) | (10.9 | ) | (10,874 | ) | (12.1 | ) | (1,601 | ) | 14.0 | (2,185 | ) | 20.1 | ||||||||||||||||||||||||
Income from Operations |
1,348 | 43,066 | 38.4 | 40,468 | 38.6 | 31,984 | 35.6 | 2,598 | 6.4 | 11,082 | 34.6 | |||||||||||||||||||||||||||||||||
Non-Operating Income, Net |
179 | 5,707 | 5.1 | 1,413 | 1.3 | 519 | 0.5 | 4,294 | 304.1 | 5,188 | 998.6 | |||||||||||||||||||||||||||||||||
Equity in Earnings of Equity Method
Investees, Net |
28 | 902 | 0.8 | 529 | 0.5 | 454 | 0.5 | 373 | 70.5 | 448 | 98.9 | |||||||||||||||||||||||||||||||||
Income before Income Tax |
1,555 | 49,675 | 44.3 | 42,410 | 40.4 | 32,957 | 36.6 | 7,265 | 17.1 | 16,718 | 50.7 | |||||||||||||||||||||||||||||||||
Income Tax Expenses |
(79 | ) | (2,552 | ) | (2.3 | ) | (1,943 | ) | (1.8 | ) | (2,285 | ) | (2.5 | ) | (609 | ) | 31.3 | (267 | ) | 11.7 | ||||||||||||||||||||||||
Net Income |
1,476 | 47,123 | 42.0 | 40,467 | 38.6 | 30,672 | 34.1 | 6,656 | 16.5 | 16,451 | 53.6 | |||||||||||||||||||||||||||||||||
Net Income Attributable to Minority Interests |
(6 | ) | (183 | ) | (0.2 | ) | (185 | ) | (0.2 | ) | (121 | ) | (0.1 | ) | 2 | (0.2 | ) | (62 | ) | 51.6 | ||||||||||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
1,470 | 46,940 | 41.8 | 40,282 | 38.4 | 30,551 | 34.0 | 6,658 | 16.5 | 16,389 | 53.6 | |||||||||||||||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.06 | $ | 1.81 | $ | 1.55 | $ | 1.18 | $ | 0.26 | 16.5 | $ | 0.63 | 54.0 | ||||||||||||||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.28 | $ | 9.06 | $ | 7.77 | $ | 5.88 | $ | 1.29 | 16.5 | $ | 3.18 | 54.0 | ||||||||||||||||||||||||||||||
Weighted
Average Outstanding Shares - Diluted ("M)(3) |
25,919 | 25,917 | 25,983 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD31.936 for the third quarter of 2010. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 25,917M and 25,983M shares for 2Q10 and 3Q09 after the retroactive adjustments for exercise price of stock option. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES | ||
Unaudited Consolidated Condensed Income Statements | ||
For the Nine Months Ended September 30, 2010 and 2009 | ||
(Expressed in Millions of New Taiwan Dollars ("NTD") and U.S. Dollars ("USD") (1) | ||
Except for Per Share Amounts and Shares Outstanding) |
For The Nine Months Ended September 30 | ||||||||||||||||||||||||||||
2010 | 2009 | YoY | ||||||||||||||||||||||||||
USD | NTD | % | NTD | % | Amount | % | ||||||||||||||||||||||
Net Sales |
$ | 9,699 | $ | 309,396 | 100.0 | $ | 203,648 | 100.0 | $ | 105,748 | 51.9 | |||||||||||||||||
Cost of Sales |
(4,927 | ) | (157,160 | ) | (50.8 | ) | (119,014 | ) | (58.4 | ) | (38,146 | ) | 32.1 | |||||||||||||||
Gross Profit |
4,772 | 152,236 | 49.2 | 84,634 | 41.6 | 67,602 | 79.9 | |||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||
Research and Development Expenses |
(678 | ) | (21,635 | ) | (7.0 | ) | (15,026 | ) | (7.4 | ) | (6,609 | ) | 44.0 | |||||||||||||||
General and Administrative Expenses |
(281 | ) | (8,978 | ) | (2.9 | ) | (8,017 | ) | (4.0 | ) | (961 | ) | 12.0 | |||||||||||||||
Sales and Marketing Expenses |
(125 | ) | (3,961 | ) | (1.3 | ) | (3,271 | ) | (1.6 | ) | (690 | ) | 21.1 | |||||||||||||||
Total Operating Expenses |
(1,084 | ) | (34,574 | ) | (11.2 | ) | (26,314 | ) | (13.0 | ) | (8,260 | ) | 31.4 | |||||||||||||||
Income from Operations |
3,688 | 117,662 | 38.0 | 58,320 | 28.6 | 59,342 | 101.8 | |||||||||||||||||||||
Non-Operating Income, Net |
254 | 8,118 | 2.7 | 2,028 | 1.0 | 6,090 | 300.3 | |||||||||||||||||||||
Equity in Earnings (Losses) of Equity Method
Investees, Net |
51 | 1,608 | 0.5 | (253 | ) | (0.1 | ) | 1,861 | (735.3 | ) | ||||||||||||||||||
Income before Income Tax |
3,993 | 127,388 | 41.2 | 60,095 | 29.5 | 67,293 | 112.0 | |||||||||||||||||||||
Income Tax Expenses |
(187 | ) | (5,973 | ) | (1.9 | ) | (3,489 | ) | (1.7 | ) | (2,484 | ) | 71.2 | |||||||||||||||
Net Income |
3,806 | 121,415 | 39.3 | 56,606 | 27.8 | 64,809 | 114.5 | |||||||||||||||||||||
Net Income Attributable to Minority Interests |
(17 | ) | (530 | ) | (0.2 | ) | (54 | ) | - | (476 | ) | 881.9 | ||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
3,789 | 120,885 | 39.1 | 56,552 | 27.8 | 64,333 | 113.8 | |||||||||||||||||||||
Earnings per
Share - Diluted |
$ | 0.15 | $ | 4.66 | $ | 2.18 | $ | 2.48 | 114.3 | |||||||||||||||||||
Earnings per
ADR - Diluted (2) |
$ | 0.73 | $ | 23.32 | $ | 10.88 | $ | 12.44 | 114.3 | |||||||||||||||||||
Weighted
Average Outstanding Shares - Diluted ("M) (3) |
25,918 | 25,981 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD 31.900 for the nine months ended September 30, 2010. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 25,981M shares for the nine months ended September 30, 2009 after the retroactive adjustment for exercise price of stock option. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES | ||
Consolidated Condensed Statements of Cash Flows | ||
For the Nine Months Ended September 30, 2010, and for the Three Months Ended September 30, 2010, June 30, 2010 and September 30, 2009 | ||
(Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD)) (1) |
Nine Months 2010 | 3Q 2010 | 2Q 2010 | 3Q 2009 | |||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||||||
USD | NTD | NTD | NTD | NTD | ||||||||||||||||
Cash Flows from Operating Activities: |
||||||||||||||||||||
Net Income Attributable to Shareholders of the Parent |
$ | 3,789 | $ | 120,885 | $ | 46,940 | $ | 40,282 | $ | 30,551 | ||||||||||
Net Income Attributable to Minority Interest |
17 | 530 | 183 | 185 | 121 | |||||||||||||||
Depreciation & Amortization |
2,022 | 64,506 | 22,372 | 21,131 | 20,001 | |||||||||||||||
Deferred Income Tax |
(8 | ) | (257 | ) | 599 | (138 | ) | (426 | ) | |||||||||||
Equity in Earnings of Equity Method Investees, Net |
(50 | ) | (1,608 | ) | (902 | ) | (529 | ) | (454 | ) | ||||||||||
Changes in Working Capital & Others |
(788 | ) | (25,144 | ) | (5,240 | ) | (12,005 | ) | (3,138 | ) | ||||||||||
Net Cash Provided by Operating Activities |
4,982 | 158,912 | 63,952 | 48,926 | 46,655 | |||||||||||||||
Cash Flows from Investing Activities: |
||||||||||||||||||||
Acquisitions of: |
||||||||||||||||||||
Marketable Financial Instruments |
(1,427 | ) | (45,509 | ) | (9,074 | ) | (10,577 | ) | (20,827 | ) | ||||||||||
Investments Accounted for Using Equity Method |
(196 | ) | (6,242 | ) | | (13 | ) | (32 | ) | |||||||||||
Property, Plant and Equipment |
(4,420 | ) | (141,008 | ) | (42,151 | ) | (52,721 | ) | (32,038 | ) | ||||||||||
Financial Assets Carried at Cost |
(55 | ) | (1,754 | ) | (31 | ) | (1,612 | ) | (139 | ) | ||||||||||
Proceeds from Disposal or Redemption of: |
||||||||||||||||||||
Marketable Financial Instruments |
1,455 | 46,413 | 13,443 | 10,750 | 1,886 | |||||||||||||||
Property, Plant and Equipment |
4 | 133 | 21 | 76 | 2 | |||||||||||||||
Financial Assets Carried at Cost |
7 | 222 | 42 | 154 | 19 | |||||||||||||||
Others |
(244 | ) | (7,784 | ) | (7,281 | ) | (266 | ) | (381 | ) | ||||||||||
Net Cash Used In Investing Activities |
(4,876 | ) | (155,529 | ) | (45,031 | ) | (54,209 | ) | (51,510 | ) | ||||||||||
Cash Flows from Financing Activities: |
||||||||||||||||||||
Increase in Short-term Loans |
1,188 | 37,910 | 19,827 | 17,765 | | |||||||||||||||
Decrease in Guarantee Deposits |
(6 | ) | (185 | ) | (57 | ) | (38 | ) | (77 | ) | ||||||||||
Proceeds from Exercise of Employee Stock Options |
5 | 151 | 65 | 49 | 162 | |||||||||||||||
Cash Dividends Paid for Common Stock |
(2,436 | ) | (77,708 | ) | (77,708 | ) | | (76,876 | ) | |||||||||||
Others |
(47 | ) | (1,503 | ) | (235 | ) | (160 | ) | (191 | ) | ||||||||||
Net Cash Provided by (Used in) Financing Activities |
(1,296 | ) | (41,335 | ) | (58,108 | ) | 17,616 | (76,982 | ) | |||||||||||
Net Increase (Decrease) in Cash and Cash Equivalents |
(1,190 | ) | (37,952 | ) | (39,187 | ) | 12,333 | (81,837 | ) | |||||||||||
Effect of Exchange Rate Changes on Cash and Cash Equivalents |
(33 | ) | (1,055 | ) | (1,030 | ) | 353 | (745 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Period |
5,369 | 171,276 | 172,486 | 159,800 | 239,517 | |||||||||||||||
Cash and Cash Equivalents at End of Period |
$ | 4,146 | $ | 132,269 | $ | 132,269 | $ | 172,486 | $ | 156,935 | ||||||||||
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD31.900 for the nine months ended September 30, 2010. |
TSMC Property TSMC 2010 Third Quarter Investor Conference October 28, 2010 © 2010 TSMC, Ltd |
Agenda Welcome 3Q10 Financial Results and 4Q10 Outlook ??CEO Comments ??Q&A Elizabeth Sun Lora Ho Morris Chang Morris Chang / Lora Ho © 2010 TSMC, Ltd |
TSMC Property TSMC Property Safe Harbor Notice |
TSMCs 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 TSMCs 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. |
© 2010 TSMC, Ltd |
3Q10 Financial Highlights TSMC Property |
3Q104Q072Q104Q07 3Q09 3Q10 QoQ QoQ YoYYoY (In(InNTNTbillionsbillionsexceptexceptotherwiseotherwisenoted) noted) GuidanceResults ActualGuidanceActual Net NetSales Sales112.25109 93.86 111 104.96 92 94 89.94 5.5% 6.9% 25.2% 24.8% Gross Margin50.0%48% 50% 49.5% 47.7% +0.5 ppt +2.3 ppts Gross Margin 47.8%46% 48% +2 ppt +1.8 ppt Operating Margin38.4%36% 38% 38.6% 35.6% -0.2 ppt +2.8 ppts Operating Margin 39.2%37% 39% +2.8 ppt +2.6 ppt EPS Diluted (NT$)1.81 1.55 1.18 16.5% 54.0% EPS Diluted (NT$) 1.31 14.3% 24.3% Free Cash Flow21.80 -3.79 14.62 675.2% 49.1% Free Cash Flow 39.98 51.9% 12.9% ROE (%)36.5% 31.6%27.3% +4.9 ppts +9.2 ppts ShipmentROE (%)(Kpcs, (1) 8"-equiv. 27.9% +2.9 ppt +5.3 ppt Wafer)3,191 2,9272,445 9.0% 30.5% Average Exchange Rate 2,357 5.9% 37.2% NTD/USD Shipment (Kpcs, 8"-equiv. Wafer)31.94 31.81 32.80 0.4% -2.6% |
* Total outstanding shares were 25,907mn units at 9/30/10 |
** ROE figures are annualized based on average equity attributable to shareholders of the parent. |
© 2010 TSMC, Ltd |
Income Statements |
TSMC Property |
(In NT billions except otherwise noted) 3Q10 2Q10 3Q09 QoQ YoY Net Sales112.25 104.96 89.94 6.9% 24.8% Gross Margin 50.0% 49.5% 47.7% +0.5 ppt +2.3 ppts Operating Expenses (13.06) (11.46) (10.87) 14.0% 20.1% Operating Margin 38.4% 38.6% 35.6% -0.2 ppt +2.8 ppts Non-Operating Items 5.71 1.41 0.52 304.1% 998.6% Long-Term Investment Gains 0.90 0.53 0.45 70.5% 98.9% Taxes(2.55) (1.94) (2.28) 31.3% 11.7% Net Income 46.94 40.28 30.55 16.5% 53.6% Net Margin 41.8% 38.4% 34.0% +3.4 ppt +7.8 ppts EPS (NT Dollar) 1.81 1.55 1.18 16.5% 54.0% |
© 2010 TSMC, Ltd |
3Q10 Revenue by Applications |
TSMC Property |
Industrial/Others Consumer 17% Computer 14% 25% |
Communications 44% |
Communications Computer Consumer 50.0 QoQ +13% 50.0 50.0 B) B) $ $ B) (NT $ (NT (NT |
QoQ -7% |
Revenue Revenue Revenue QoQ +4% 0.0 0.0 0.0 |
2Q10 3Q10 2Q10 3Q10 2Q10 3Q10 |
© 2010 TSMC, Ltd |
3Q10 Revenue by Technology |
TSMC Property |
0.25/0.35um 0.5um+ 8% 3% |
65nm/40nm Revenue |
50 50% 45 40 40% 35 B) % |
$30 30% of (NT |
25 Sales Revenue 20 20% (%) 15 |
10 10% 5 0 0% 1Q08 3Q08 1Q09 3Q09 1Q10 3Q10 65nm 40nm Rev Rev (NT (NT$ $B) B) 40/65nm combined as % of Sales |
0.15/0.18um 40nm 17% 17% 0.11/0.13um 12% 65nm 90nm 29% 14% |
© 2010 TSMC, Ltd |
Balance Sheets & Key Indices |
TSMC Property |
Selected Items from Balance Sheets 3Q10 2Q10 3Q09 (In NT billions excepted otherwise noted) Amount % Amount % Amount % Cash & Marketable Securities 167.21 25.0% 206.54 30.3% 180.32 33.3% Accounts Receivable Trade 47.38 7.1% 48.06 7.1% 35.88 6.6% Inventory26.664.0% 24.80 3.6% 19.18 3.5% Long-Term Investment 39.78 6.0% 40.96 6.0% 38.55 7.1% Net PP&E349.1852.3% 328.47 48.3% 236.82 43.7% Total Assets667.55 100.0% 680.78 100.0% 541.90 100.0% Current Liabilities109.24 16.4% 166.27 24.4% 55.01 10.2% Long-Term Interest-bearing Debt 12.18 1.8% 12.35 1.8% 14.35 2.6% Total Liabilities126.65 19.0% 183.90 27.0% 75.27 13.9% Total Shareholders Equity 540.90 81.0% 496.87 73.0% 466.63 86.1% Key Indices A/R Turnover Days39 39 36 Inventory Turnover Days 47 45 41 Current Ratio (x)2.3 1.7 4.4 Asset Productivity (x)(1) 1.3 1.3 1.6 |
(1) Asset productivity = Annualized net sales / Average net fixed assets. |
© 2010 TSMC, Ltd |
Cash Flows |
TSMC Property |
(In NT billions except otherwise noted) 3Q10 2Q10 3Q09 Beginning Balance 172.49 159.80 239.52 Cash from operating activities 63.95 48.93 46.66 Capital expenditures (42.15) (52.72) (32.04) Cash dividends (77.71) 0.00 (76.88) Proceeds from short-term loans 19.83 17.76 0.00 Investments and others (4.14) (1.28) (20.32) Ending Balance 132.27 172.49 156.94 Free Cash Flow (1) 21.80 (3.79) 14.62 |
(1) Free cash flow = Operating cash flow Capital expenditures. |
© 2010 TSMC, Ltd |
Installed Capacity |
2010 Overall Capacity +14%; Advanced Capacity +37% |
TSMC Property |
| | | | | | |
2009 1Q10 2Q10 3Q10 4Q10 2010 |
FAB / (Wafer size)(A) (A) (A) (A) (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)958 261 299 360 406 1,326 |
WaferTech( 8)431 106 107 108 108 429 TSMC China( 8) 531 132 134 145 147 557 TSMC & Subsidiaries 9,695 2,497 2,680 2,879 2,997 11,053 (8 Equivalent Kpcs) SSMC( 8)259 69 69 69 69 276 Total TSMC-managed 9,955 2,566 2,749 2,948 3,066 11,329 (8 Equivalent Kpcs) |
(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. |
© 2010 TSMC, Ltd |
Capital Expenditures |
TSMC Property |
(In US millions) 1Q10 2Q10 3Q10 YTD TSMC1,433 1,645 1,275 4,353 XinTec and GUC 2 4 10 16 TSMC China & WaferTech 8 7 34 49 Other TSMC Subsidiaries 1 1 0 2 TSMC Consolidated 1,444 1,657 1,319 4,420 |
Note: 2010 CapEx was based on the weighted average exchange rate of NT$31.900 per US dollar. |
© 2010 TSMC, Ltd |
4Q10 Guidance |
Revenue to be between NT$107 billion and NT$109 billion, at a forecast exchange rate of 30.60 NT dollars to 1 US dollar |
Gross profit margin to be between 48% and 50% Operating profit margin to be between 35.5% and 37.5% |
TSMC Property |
© 2010 TSMC, Ltd |
Recap of Recent Major Events |
TSMC Begins Building Solar R&D Center and Fab in Central Taiwan ( 2010/09/16 ) TSMC Was Named the Semiconductor Sector Leader in 2010 Dow Jones |
Sustainability Index (DJSI) Survey and Included as Index Component for the 10th Consecutive Year ( 2010/09/09 ) |
ARM and TSMC Sign Long-Term Strategic Agreement That Enables Broad Processor and Physical IP Optimization on TSMCs Most Advanced Technology Nodes ( 2010/07/20 ) |
TSMC Begins Construction on GigafabTM In Central Taiwan ( 2010/07/16 ) |
TSMC Property |
* Please visit TSMCs Web site (http://www.tsmc.com) for details and other announcements |
© 2010 TSMC, Ltd |
CEO Message |
I. 3Q, 4Q and Year 2010 II. Supply Chain Inventory and 2011 Outlook III. Mission and Strategy IV. New Technologies V. New Businesses (LED and Solar) |
http://www.tsmc.com invest@tsmc.com |
TSMC Property |
© 2010 TSMC, Ltd |
Taiwan Semiconductor Manufacturing Company Ltd. |
||||
Date: October 28, 2010 | By | /s/ Lora Ho | ||
Lora Ho | ||||
Senior Vice President & Chief Financial Officer | ||||