Taiwan Semiconductor Manufacturing Company Ltd. | ||||||||
Date: October 26, 2006
|
By | /s/ Lora Ho
|
||||||
Lora Ho | ||||||||
Vice President & Chief Financial Officer |
3Q06 Quarterly Management Report October 26, 2006 |
| Revenue Analysis | |
| Capacity | |
| Profit & Expense Analysis | |
| Financial Condition Review | |
| Cash Flow & CapEx | |
| Recap of Recent Important Events & Announcements |
(Amounts are on consolidated basis and are in | ||||||||||||||||||||
NT$ billion except noted otherwise) | 3Q06 | 2Q06 | 3Q05 | QoQ | YoY | |||||||||||||||
EPS (NT$ per com. shr.) |
1.26 | 1.32 | 0.95 | (4.4 | %) | 32.5 | % | |||||||||||||
(US$ per ADR unit) |
0.19 | 0.20 | 0.15 | |||||||||||||||||
Consolidated Net Sales |
82.48 | 82.12 | 70.50 | 0.4 | % | 17.0 | % | |||||||||||||
Gross Profit |
41.13 | 42.50 | 30.96 | (3.2 | %) | 32.9 | % | |||||||||||||
Gross Margin |
49.9 | % | 51.8 | % | 43.9 | % | ||||||||||||||
Operating Expense |
(7.50 | ) | (7.18 | ) | (6.78 | ) | 4.5 | % | 10.6 | % | ||||||||||
Non-Operating Items |
1.03 | 0.95 | 0.29 | 8.7 | % | 254.9 | % | |||||||||||||
Consolidated Net Income |
32.49 | 34.00 | 24.49 | (4.4 | %) | 32.7 | % | |||||||||||||
Net Profit Margin |
39.4 | % | 41.4 | % | 34.7 | % | ||||||||||||||
Wafer Shipment (kpcs 8 inch-equiv.) |
1,890 | 1,869 | 1,527 | 1.2 | % | 23.8 | % |
TSMC October 26, 2006 |
Page 2 |
By Application | 3Q06 | 2Q06 | 3Q05 | |||||||||
Computer |
28 | % | 30 | % | 30 | % | ||||||
Communication |
45 | % | 44 | % | 41 | % | ||||||
Consumer |
20 | % | 20 | % | 23 | % | ||||||
Industrial/Others |
5 | % | 5 | % | 5 | % | ||||||
Memory |
2 | % | 1 | % | 1 | % |
By Technology | 3Q06 | 2Q06 | 3Q05 | |||||||||
N90- |
24 | % | 24 | % | 10 | % | ||||||
0.11/0.13um |
25 | % | 25 | % | 33 | % | ||||||
0.15/0.18um |
33 | % | 32 | % | 35 | % | ||||||
0.25/0.35um |
13 | % | 14 | % | 16 | % | ||||||
0.50um+ |
5 | % | 5 | % | 6 | % |
By Customer Type | 3Q06 | 2Q06 | 3Q05 | |||||||||
Fabless/System |
71 | % | 72 | % | 71 | % | ||||||
IDM |
29 | % | 28 | % | 29 | % |
By Geography | 3Q06 | 2Q06 | 3Q05 | |||||||||
North America |
78 | % | 77 | % | 75 | % | ||||||
Asia Pacific |
10 | % | 10 | % | 11 | % | ||||||
Europe |
8 | % | 9 | % | 9 | % | ||||||
Japan |
4 | % | 4 | % | 5 | % |
TSMC October 26, 2006 |
Page 3 |
1Q06 | 2Q06 | 3Q06 | 4Q06 | 2006 | ||||||||||||||||
Fab / (Wafer size) | (A) | (A) | (A) | (Est.) | (Est.) | |||||||||||||||
Fab-2 (6'')1 |
244 | 258 | 258 | 266 | 1,025 | |||||||||||||||
Fab-3 (8'') |
246 | 252 | 265 | 258 | 1,021 | |||||||||||||||
Fab-5 (8'') |
135 | 138 | 147 | 153 | 573 | |||||||||||||||
Fab-6 (8'') |
215 | 222 | 233 | 248 | 918 | |||||||||||||||
Fab-7 (8'') |
33 | 23 | 4 | 0 | 60 | |||||||||||||||
Fab-8 (8'') |
231 | 233 | 234 | 248 | 946 | |||||||||||||||
Fab-12 (12'')2 |
142 | 150 | 157 | 166 | 616 | |||||||||||||||
Fab-14 (12'')2 |
61 | 66 | 86 | 105 | 318 | |||||||||||||||
WaferTech (8'') |
99 | 100 | 101 | 104 | 404 | |||||||||||||||
TSMC (Shanghai) (8'') |
48 | 52 | 73 | 90 | 262 | |||||||||||||||
TSMC total capacity (8''
equiv. Kpcs) |
1,602 | 1,650 | 1,748 | 1,860 | 6,860 | |||||||||||||||
SSMC (8'') |
49 | 50 | 51 | 52 | 202 | |||||||||||||||
Total managed capacity
(8'' equiv. Kpcs) |
1,651 | 1,700 | 1,799 | 1,912 | 7,062 |
Note: 1. | Figues represent number of 6'' wafers. Conversion to 8''-equivalent wafers is by dividing this number by 1.78 | |
2. | Figues represent number of 12'' wafers. Conversion to 8''-equivalent wafers is by multiplying this number by 2.25 |
(Amount: NT$ billion) | 3Q06 | 2Q06 | 3Q05 | |||||||||
COGS |
41.3 | 39.6 | 39.5 | |||||||||
Depreciation |
16.8 | 16.5 | 17.2 | |||||||||
Other MFG Cost |
24.5 | 23.1 | 22.3 | |||||||||
Gross Profit |
41.1 | 42.5 | 31.0 | |||||||||
Gross Margin |
49.9 | % | 51.8 | % | 43.9 | % |
TSMC | ||
October 26, 2006 | Page 4 |
(Amount: NT$ billion) | 3Q06 | 2Q06 | 3Q05 | |||||||||
Total Operating Exp. |
7.50 | 7.18 | 6.78 | |||||||||
SG&A |
3.27 | 3.13 | 3.31 | |||||||||
Research & Development |
4.23 | 4.05 | 3.47 |
(Amount: NT$ million) | 3Q06 | 2Q06 | 3Q05 | |||||||||
Non-Operating Income/(Exp.) |
322 | 299 | 19 | |||||||||
Net Interest Income/(Exp.) |
923 | 924 | 280 | |||||||||
Other Non-Operating |
(601 | ) | (625 | ) | (261 | ) | ||||||
L-T Investments |
709 | 650 | 271 | |||||||||
SSMC |
403 | 471 | 210 | |||||||||
Others |
306 | 179 | 61 | |||||||||
Total Non-Operating Items |
1,031 | 949 | 290 |
TSMC | ||
October 26, 2006 | Page 5 |
(Amount: NT$ Billion) | 3Q06 | 2Q06 | 3Q05 | |||||||||
Cash & Marketable Securities |
164.1 | 211.6 | 119.0 | |||||||||
Accounts Receivable Trade |
37.7 | 38.0 | 39.1 | |||||||||
Inventory |
20.3 | 20.1 | 16.2 | |||||||||
Total Current Assets |
228.3 | 279.7 | 179.1 | |||||||||
Accounts Payable |
26.2 | 27.5 | 21.1 | |||||||||
Accrued Liabilities and Others |
19.4 | 82.8 | 25.5 | |||||||||
Total Current Liabilities |
45.6 | 110.3 | 46.6 | |||||||||
Current Ratio (x) |
5.0 | 2.5 | 3.8 | |||||||||
Net Working Capital |
182.7 | 169.4 | 132.6 |
* | Certain prior period amounts have been reclassified to conform with current period presentation. |
3Q06 | 2Q06 | 3Q05 | ||||||||||
Days of Receivable |
43 | 44 | 47 | |||||||||
Days of Inventory |
48 | 47 | 38 |
(Amount: NT$ Billion) | 3Q06 | 2Q06 | 3Q05 | |||||||||
Cash & Marketable Securities |
164.1 | 211.6 | 119.0 | |||||||||
Interest-Bearing Debt |
27.6 | 27.2 | 39.0 | |||||||||
Net Cash Reserves |
136.5 | 184.4 | 80.0 |
* | Certain prior period amounts have been reclassified to conform with current period presentation. |
TSMC | ||
October 26, 2006 | Page 6 |
(Amount: NT$ billion) | 3Q06 | 2Q06 | 3Q05 | |||||||||
Net Income |
32.5 | 34.0 | 24.5 | |||||||||
Depreciation & Amortization |
18.4 | 17.9 | 19.1 | |||||||||
Other Op Sources/(Uses) |
1.8 | (1.5 | ) | (3.7 | ) | |||||||
Total Op Sources/(Uses) |
52.7 | 50.4 | 39.9 | |||||||||
Capital Expenditure |
(28.3 | ) | (21.4 | ) | (10.5 | ) | ||||||
Marketable Financial Instruments |
(8.6 | ) | (7.8 | ) | (0.2 | ) | ||||||
Other Investing Sources/(Uses) |
(0.1 | ) | (1.1 | ) | (0.1 | ) | ||||||
Net Investing Sources/(Uses) |
(37.0 | ) | (30.3 | ) | (10.8 | ) | ||||||
Cash Dividends |
(61.7 | ) | 0.0 | (46.4 | ) | |||||||
Employee Profit Sharing |
(3.2 | ) | (0.3 | ) | (3.1 | ) | ||||||
Other Financing Sources/(Uses) |
0.2 | 0.4 | 1.5 | |||||||||
Net Financing Sources/(Uses) |
(64.7 | ) | 0.1 | (48.0 | ) | |||||||
Net Cash Position Changes |
(49.0 | ) | 20.2 | (18.9 | ) | |||||||
Exchange Rate Changes & Others |
0.5 | (0.0 | ) | 0.1 | ||||||||
Ending Cash Balance |
92.9 | 141.5 | 69.6 |
* | Certain prior period amounts have been reclassified to conform with the current period presentation. |
(Amount: US$ Million) | 1Q06 | 2Q06 | 3Q06 | YTD | ||||||||||||
TSMC |
344 | 653 | 852 | 1,849 | ||||||||||||
TSMC (Shanghai) & WaferTech |
12 | 11 | 14 | 37 | ||||||||||||
Total TSMC |
356 | 664 | 866 | 1,886 |
TSMC | ||
October 26, 2006 | Page 7 |
| TSMC and Nvidia Celebrate New Milestone: 500 Million Processors (2006/10/24) | |
| TSMC is Voted by the CommonWealth Magazine as the Most Admired Company in Taiwan for the Tenth Consecutive Time (2006/10/16) | |
| TSMC is Ranked the Highest in Taiwan Among Asia Top 200 by The Wall Street Journal Asia (2006/10/16) | |
| TSMC Holds 2006 Supply Chain Management Forum and Recognizes Outstanding Suppliers (2006/09/14) | |
| TSMC Receives Outstanding Corporate Innovation Award from the Ministry of Economic Affairs (2006/09/07) | |
| TSMC Files Lawsuit Against SMIC for Breach of the 2005 Settlement Agreement with TSMC and Misappropriation of TSMCs Trade Secrets (2006/08/25) | |
| TSMC Announces Winners of First TSMC Outstanding Student Research Award (2006/08/03) | |
| TSMC Reaffirms Strong Foundry Partnership with ATI (2006/07/24) |
* | Please visit TSMCs Web site (http://www.tsmc.com) for details about these and other announcements. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES Condensed Balance Sheets (Consolidated) (Figures in Million of New Taiwan Dollars (NTD) and U.S. Dollars (USD)) (1) |
September 30, 2006 (Unaudited) | June 30, 2006 (Audited) | September 30, 2005 (Unaudited) (2) | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||||||||||||||||||
Current Assets |
||||||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents |
$ | 2,807 | $ | 92,903 | 16.5 | $ | 141,452 | 23.8 | $ | 69,582 | 14.0 | $ | (48,549 | ) | (34.3 | ) | $ | 23,321 | 33.5 | |||||||||||||||||||||||||
Investments in Marketable Financial Instruments |
2,151 | 71,192 | 12.6 | 70,139 | 11.8 | 49,410 | 10.0 | 1,053 | 1.5 | 21,782 | 44.1 | |||||||||||||||||||||||||||||||||
Accounts Receivable Trade |
1,140 | 37,726 | 6.7 | 37,969 | 6.4 | 39,140 | 7.9 | (243 | ) | (0.6 | ) | (1,414 | ) | (3.6 | ) | |||||||||||||||||||||||||||||
Inventories, Net |
614 | 20,338 | 3.6 | 20,051 | 3.4 | 16,239 | 3.3 | 287 | 1.4 | 4,099 | 25.2 | |||||||||||||||||||||||||||||||||
Other Current Assets |
186 | 6,149 | 1.1 | 10,079 | 1.7 | 4,776 | 0.9 | (3,930 | ) | (39.0 | ) | 1,373 | 28.8 | |||||||||||||||||||||||||||||||
Total Current Assets |
6,898 | 228,308 | 40.5 | 279,690 | 47.1 | 179,147 | 36.1 | (51,382 | ) | (18.4 | ) | 49,161 | 27.4 | |||||||||||||||||||||||||||||||
Long-Term Investments |
1,543 | 51,060 | 9.1 | 42,778 | 7.2 | 40,285 | 8.1 | 8,282 | 19.4 | 10,775 | 26.7 | |||||||||||||||||||||||||||||||||
Property, Plant and Equipment |
21,336 | 706,191 | 125.4 | 681,123 | 114.7 | 635,513 | 128.1 | 25,068 | 3.7 | 70,678 | 11.1 | |||||||||||||||||||||||||||||||||
Less: Accumulated Depreciation |
(13,460 | ) | (445,525 | ) | (79.1 | ) | (429,993 | ) | (72.4 | ) | (384,200 | ) | (77.4 | ) | (15,532 | ) | 3.6 | (61,325 | ) | 16.0 | ||||||||||||||||||||||||
Property, Plant and Equipment, Net |
7,876 | 260,666 | 46.3 | 251,130 | 42.3 | 251,313 | 50.7 | 9,536 | 3.8 | 9,353 | 3.7 | |||||||||||||||||||||||||||||||||
Other Assets |
704 | 23,314 | 4.1 | 20,145 | 3.4 | 25,371 | 5.1 | 3,169 | 15.7 | (2,057 | ) | (8.1 | ) | |||||||||||||||||||||||||||||||
Total Assets |
$ | 17,021 | $ | 563,348 | 100.0 | $ | 593,743 | 100.0 | $ | 496,116 | 100.0 | $ | (30,395 | ) | (5.1 | ) | $ | 67,232 | 13.6 | |||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities |
||||||||||||||||||||||||||||||||||||||||||||
Short-Term Bank Loans |
$ | | $ | | | $ | | | $ | 1,124 | 0.2 | $ | | | $ | (1,124 | ) | (100.0 | ) | |||||||||||||||||||||||||
Accounts Payables |
322 | 10,669 | 1.9 | 10,282 | 1.7 | 9,851 | 2.0 | 387 | 3.8 | 818 | 9.1 | |||||||||||||||||||||||||||||||||
Payables to Contractors and Equipment Suppliers |
469 | 15,507 | 2.8 | 17,214 | 2.9 | 11,247 | 2.3 | (1,707 | ) | (9.9 | ) | 4,260 | 37.9 | |||||||||||||||||||||||||||||||
Accrued Expenses and Other Current Liabilities |
510 | 16,885 | 3.0 | 80,300 | 13.6 | 13,848 | 2.8 | (63,415 | ) | (79.0 | ) | 3,037 | 21.4 | |||||||||||||||||||||||||||||||
Current Portion of Bonds Payable |
76 | 2,505 | 0.4 | 2,505 | 0.4 | 10,505 | 2.1 | 0 | (0.0 | ) | (8,000 | ) | (76.2 | ) | ||||||||||||||||||||||||||||||
Total Current Liabilities |
1,377 | 45,566 | 8.1 | 110,301 | 18.6 | 46,575 | 9.4 | (64,735 | ) | (58.7 | ) | (1,009 | ) | (2.2 | ) | |||||||||||||||||||||||||||||
Bonds Payable |
514 | 17,000 | 3.0 | 17,000 | 2.9 | 19,500 | 3.9 | | | (2,500 | ) | (12.8 | ) | |||||||||||||||||||||||||||||||
Other Long-Term Liabilities |
571 | 18,919 | 3.4 | 18,943 | 3.1 | 18,144 | 3.7 | (24 | ) | (0.1 | ) | 775 | 4.3 | |||||||||||||||||||||||||||||||
Total Liabilities |
2,462 | 81,485 | 14.5 | 146,244 | 24.6 | 84,219 | 17.0 | (64,759 | ) | (44.3 | ) | (2,734 | ) | (3.2 | ) | |||||||||||||||||||||||||||||
Shareholders Equity Attributable to Shareholders of the Parent |
||||||||||||||||||||||||||||||||||||||||||||
Capital Stock |
7,803 | 258,258 | 45.8 | 258,234 | 43.5 | 247,273 | 49.8 | 24 | 0.0 | 10,985 | 4.4 | |||||||||||||||||||||||||||||||||
Capital Surplus |
1,627 | 53,858 | 9.6 | 53,822 | 9.1 | 56,777 | 11.4 | 36 | 0.1 | (2,919 | ) | (5.1 | ) | |||||||||||||||||||||||||||||||
Retained Earnings |
5,112 | 169,213 | 30.0 | 136,723 | 23.0 | 108,871 | 21.9 | 32,490 | 23.8 | 60,342 | 55.4 | |||||||||||||||||||||||||||||||||
Treasury Stock |
(28 | ) | (918 | ) | (0.2 | ) | (918 | ) | (0.2 | ) | (1,550 | ) | (0.3 | ) | | | 632 | (40.8 | ) | |||||||||||||||||||||||||
Others |
23 | 725 | 0.1 | (1,029 | ) | (0.1 | ) | (260 | ) | (0.1 | ) | 1,754 | (170.5 | ) | 985 | (378.8 | ) | |||||||||||||||||||||||||||
Total Equity Attributable to Shareholders of the Parent |
14,537 | 481,136 | 85.4 | 446,832 | 75.3 | 411,111 | 82.9 | 34,304 | 7.7 | 70,025 | 17.0 | |||||||||||||||||||||||||||||||||
Minority Interest |
22 | 727 | 0.1 | 667 | 0.1 | 786 | 0.2 | 60 | 9.1 | (59 | ) | (7.4 | ) | |||||||||||||||||||||||||||||||
Total Shareholders Equity |
14,559 | 481,863 | 85.5 | 447,499 | 75.4 | 411,897 | 83.0 | 34,364 | 7.7 | 69,966 | 17.0 | |||||||||||||||||||||||||||||||||
Total Liabilities & Shareholders Equity |
$ | 17,021 | $ | 563,348 | 100.0 | $ | 593,743 | 100.0 | $ | 496,116 | 100.0 | $ | (30,395 | ) | (5.1 | ) | $ | 67,232 | 13.6 | |||||||||||||||||||||||||
Note: | (1) Amounts in NTD have been translated into USD at the
rate of NT$33.098 as of September 30,
2006. (2) Certain prior period balances have been reclassified to conform to the current period presentation. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES Unaudited Condensed Income Statements (Consolidated) For the Three Months Ended September 30, 2006, June 30, 2006, and September 30, 2005 (Expressed in Million New Taiwan Dollars (NTD) and U.S. Dollars (USD) (1) Except for Per Share Amounts and Shares Outstanding) |
Q3 2006 | Q2 2006 | Q3 2005 | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
Net Sales |
$ | 2,518 | $ | 82,476 | 100.0 | $ | 82,118 | 100.0 | $ | 70,501 | 100.0 | $ | 358 | 0.4 | $ | 11,975 | 17.0 | |||||||||||||||||||||||||||
Cost of Sales |
(1,262 | ) | (41,344 | ) | -50.1 | (39,620 | ) | -48.2 | (39,544 | ) | -56.1 | (1,724 | ) | 4.4 | (1,800 | ) | 4.5 | |||||||||||||||||||||||||||
Gross Profit |
1,256 | 41,132 | 49.9 | 42,498 | 51.8 | 30,957 | 43.9 | (1,366 | ) | -3.2 | 10,175 | 32.9 | ||||||||||||||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||||||||||||||||
Research and Development Expenses |
(129 | ) | (4,231 | ) | -5.1 | (4,053 | ) | -4.9 | (3,473 | ) | -4.9 | (178 | ) | 4.4 | (758 | ) | 21.8 | |||||||||||||||||||||||||||
General and Administrative Expenses |
(74 | ) | (2,424 | ) | -2.9 | (2,226 | ) | -2.7 | (2,410 | ) | -3.4 | (198 | ) | 8.9 | (14 | ) | 0.6 | |||||||||||||||||||||||||||
Sales and Marketing Expenses |
(26 | ) | (845 | ) | -1.0 | (896 | ) | -1.2 | (897 | ) | -1.3 | 51 | -5.9 | 52 | -5.9 | |||||||||||||||||||||||||||||
Total Operating Expenses |
(229 | ) | (7,500 | ) | -9.1 | (7,175 | ) | -8.8 | (6,780 | ) | -9.6 | (325 | ) | 4.5 | (720 | ) | 10.6 | |||||||||||||||||||||||||||
Income from Operations |
1,027 | 33,632 | 40.8 | 35,323 | 43.0 | 24,177 | 34.3 | (1,691 | ) | -4.8 | 9,455 | 39.1 | ||||||||||||||||||||||||||||||||
Non-Operating Income, Net |
10 | 322 | 0.4 | 299 | 0.4 | 19 | 0.0 | 23 | 7.6 | 303 | 1,544.2 | |||||||||||||||||||||||||||||||||
Investment Gains |
22 | 709 | 0.9 | 650 | 0.8 | 271 | 0.4 | 59 | 9.2 | 438 | 161.7 | |||||||||||||||||||||||||||||||||
Income before Income Tax |
1,058 | 34,663 | 42.0 | 36,272 | 44.2 | 24,467 | 34.7 | (1,609 | ) | -4.4 | 10,196 | 41.7 | ||||||||||||||||||||||||||||||||
Income Tax (Expenses) Benefits |
(65 | ) | (2,144 | ) | -2.6 | (2,281 | ) | -2.8 | 57 | 0.1 | 137 | -6.0 | (2,201 | ) | -3,839.2 | |||||||||||||||||||||||||||||
Net Income |
993 | 32,519 | 39.4 | 33,991 | 41.4 | 24,524 | 34.8 | (1,472 | ) | -4.3 | 7,995 | 32.6 | ||||||||||||||||||||||||||||||||
Attributable to: |
||||||||||||||||||||||||||||||||||||||||||||
Shareholders of the parent |
992 | 32,489 | 39.4 | 34,002 | 41.4 | 24,488 | 34.7 | (1,513 | ) | -4.4 | 8,001 | 32.7 | ||||||||||||||||||||||||||||||||
Minority Interest |
1 | 30 | 0.0 | (11 | ) | 0.0 | 36 | 0.1 | 41 | -379.6 | (6 | ) | -18.9 | |||||||||||||||||||||||||||||||
$ | 993 | $ | 32,519 | 39.4 | $ | 33,991 | 41.4 | $ | 24,524 | 34.8 | $ | (1,472 | ) | -4.3 | $ | 7,995 | 32.6 | |||||||||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.04 | $ | 1.26 | $ | 1.32 | $ | 0.95 | - | $ | 0.06 | -4.4 | $ | 0.31 | 32.5 | |||||||||||||||||||||||||||||
Earnings per ADR (2) |
$ | 0.19 | $ | 6.29 | $ | 6.59 | $ | 4.75 | - | $ | 0.29 | -4.4 | $ | 1.54 | 32.5 | |||||||||||||||||||||||||||||
Weighted Average Outstanding Shares Diluted (M) (3) |
25,809 | 25,809 | 25,776 |
(1) | Amounts in NTD have been translated into USD at the weighted average rate of NTD32.751 for the third quarter of 2006. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 25,776M shares for 3Q05 after the retroactive adjustments for stock dividends and stock bonus. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES Unaudited Condensed Income Statements (Consolidated) For the Nine Months End September 30, 2006 and 2005 (Expressed in Million New Taiwan Dollars (NTD) and U.S. Dollars (USD) (1) Except for Per Share Amounts and Shares Outstanding) |
Nine Months Ended September 30 | ||||||||||||||||||||||||||||
2006 | 2005 | YoY | ||||||||||||||||||||||||||
USD | NTD | % | NTD | % | Amount | % | ||||||||||||||||||||||
Net Sales |
$ | 7,478 | $ | 242,444 | 100.0 | $ | 187,337 | 100.0 | $ | 55,107 | 29.4 | |||||||||||||||||
Cost of Sales |
(3,735 | ) | (121,087 | ) | -49.9 | (110,448 | ) | -59.0 | (10,639 | ) | 9.6 | |||||||||||||||||
Gross Profit |
3,743 | 121,357 | 50.1 | 76,889 | 41.0 | 44,468 | 57.8 | |||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||
Research and Development Expenses |
(372 | ) | (12,071 | ) | -5.0 | (10,446 | ) | -5.6 | (1,625 | ) | 15.6 | |||||||||||||||||
General and Administrative Expenses |
(200 | ) | (6,471 | ) | -2.7 | (7,176 | ) | -3.8 | 705 | -9.8 | ||||||||||||||||||
Sales and Marketing Expenses |
(91 | ) | (2,958 | ) | -1.2 | (2,708 | ) | -1.4 | (250 | ) | 9.2 | |||||||||||||||||
Total Operating Expenses |
(663 | ) | (21,500 | ) | -8.9 | (20,330 | ) | -10.9 | (1,170 | ) | 5.8 | |||||||||||||||||
Income from Operations |
3,080 | 99,857 | 41.2 | 56,559 | 30.2 | 43,298 | 76.6 | |||||||||||||||||||||
Non-Operating Income, Net |
63 | 2,038 | 0.8 | 1,222 | 0.6 | 816 | 66.7 | |||||||||||||||||||||
Investment Gains |
60 | 1,959 | 0.8 | 894 | 0.5 | 1,065 | 119.1 | |||||||||||||||||||||
Income before Income Tax |
3,203 | 103,854 | 42.8 | 58,675 | 31.3 | 45,179 | 77.0 | |||||||||||||||||||||
Income Tax (Expenses) Benefits |
(194 | ) | (6,280 | ) | -2.6 | 1,061 | 0.6 | (7,341 | ) | -691.8 | ||||||||||||||||||
Net Income before Cumulative Effect of Changes in Accounting Principles |
3,010 | 97,574 | 40.2 | 59,736 | 31.9 | 37,838 | 63.3 | |||||||||||||||||||||
Cumulative Effect of Changes in Accounting Principles (Net of Tax) |
50 | 1,607 | 0.7 | | | 1,607 | | |||||||||||||||||||||
Net Income |
3,059 | 99,181 | 40.9 | 59,736 | 31.9 | 39,445 | 66.0 | |||||||||||||||||||||
Attributable to: |
||||||||||||||||||||||||||||
Shareholders of the Parent |
3,057 | 99,098 | 40.9 | 59,675 | 31.9 | 39,423 | 66.1 | |||||||||||||||||||||
Minority Interest |
3 | 83 | 0.0 | 61 | 0.0 | 22 | 36.3 | |||||||||||||||||||||
$ | 3,059 | $ | 99,181 | 40.9 | $ | 59,736 | 31.9 | $ | 39,445 | 66.0 | ||||||||||||||||||
Earnings per Share Diluted |
$ | 0.12 | $ | 3.84 | $ | 2.32 | $ | 1.52 | 65.8 | |||||||||||||||||||
Earnings per ADR (2) |
$ | 0.59 | $ | 19.20 | $ | 11.58 | $ | 7.62 | 65.8 | |||||||||||||||||||
Weighted Average Outstanding Shares Diluted (M) (3) |
25,810 | 25,773 |
(1) | Amounts in NTD have been translated into USD at the weighted average rate of NTD 32.421 for the nine months ended September 30, 2006. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 25,773M shares for the nine months ended September 30, 2005 after the retroactive adjustments for stock dividends and stock bonus. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES Condensed Statements of Cash Flows (Consolidated) For the Nine Months Ended September 30, 2006 and for the Three Months Ended September 30, 2006, June 30, 2006, and September 30, 2005 (Figures in Million of New Taiwan Dollars (NTD) and U.S. Dollars (USD)) (1) |
Nine Months 2006 | 3Q 2006 | 2Q 2006 | 3Q 2005 (2) | |||||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||
USD | NTD | NTD | NTD | NTD | ||||||||||||||||
Cash Flows from Operating Activities: |
||||||||||||||||||||
Net Income |
$ | 3,057 | $ | 99,098 | $ | 32,489 | $ | 34,002 | $ | 24,488 | ||||||||||
Net Income Attributable to Minority Interest |
3 | 83 | 30 | (11 | ) | 36 | ||||||||||||||
Depreciation & Amortization |
1,667 | 54,033 | 18,411 | 17,888 | 19,068 | |||||||||||||||
Deferred Income Tax |
4 | 115 | (136 | ) | 860 | (1,220 | ) | |||||||||||||
Investment Income From Equity Method Investees |
(60 | ) | (1,959 | ) | (709 | ) | (650 | ) | (271 | ) | ||||||||||
Changes in Working Capital & Others |
17 | 613 | 2,593 | (1,698 | ) | (2,192 | ) | |||||||||||||
Net Cash Provided by Operating Activities |
4,688 | 151,983 | 52,678 | 50,391 | 39,909 | |||||||||||||||
Cash Flows from Investing Activities: |
||||||||||||||||||||
Acquistions: |
||||||||||||||||||||
Marketable Financial Instruments |
(3,073 | ) | (99,635 | ) | (27,054 | ) | (39,850 | ) | (32,540 | ) | ||||||||||
Financial Assets Carried at Cost |
(15 | ) | (495 | ) | (205 | ) | (168 | ) | (14 | ) | ||||||||||
Property, Plant and Equipment |
(1,886 | ) | (61,157 | ) | (28,256 | ) | (21,391 | ) | (10,491 | ) | ||||||||||
Long-Term Investments by Equity Method |
(6 | ) | (180 | ) | (132 | ) | (48 | ) | | |||||||||||
Proceeds from Disposal or maturity of: |
||||||||||||||||||||
Marketable Financial Instruments |
2,174 | 70,492 | 18,486 | 32,075 | 32,317 | |||||||||||||||
Financial Assets Carried at Cost |
3 | 105 | 105 | | 36 | |||||||||||||||
Property, Plant and Equipment |
14 | 464 | 217 | (215 | ) | 147 | ||||||||||||||
Long-Term Investments by Equity Method |
| | | | | |||||||||||||||
Others |
(29 | ) | (942 | ) | (147 | ) | (653 | ) | (243 | ) | ||||||||||
Net Cash Used In Investing Activities |
(2,818 | ) | (91,348 | ) | (36,986 | ) | (30,250 | ) | (10,788 | ) | ||||||||||
Cash Flows from Financing Activities: |
||||||||||||||||||||
Repurchase of Treasury Stock |
| | | | | |||||||||||||||
Cash Dividends |
(1,904 | ) | (61,743 | ) | (61,743 | ) | | (46,420 | ) | |||||||||||
Bonus Paid to Employees, Directors and Supervisors |
(106 | ) | (3,432 | ) | (3,175 | ) | (257 | ) | (3,086 | ) | ||||||||||
Repayment of Long-Term Bonds Payable |
| (4 | ) | (1 | ) | (2 | ) | (52 | ) | |||||||||||
Increase in Guarantee Deposits |
24 | 788 | 327 | 139 | 847 | |||||||||||||||
Proceeds from Exercise of Stock Options |
13 | 423 | 97 | 209 | 49 | |||||||||||||||
Others |
(18 | ) | (580 | ) | (243 | ) | (15 | ) | 666 | |||||||||||
Net Cash (Used in) Provided by Financing Activities |
(1,991 | ) | (64,548 | ) | (64,738 | ) | 74 | (47,996 | ) | |||||||||||
Net Increase (Decrease) in Cash and Cash Equivalents |
(121 | ) | (3,913 | ) | (49,046 | ) | 20,215 | (18,875 | ) | |||||||||||
Effect of Exchange Rate Changes and Others |
11 | 332 | 497 | (14 | ) | 52 | ||||||||||||||
Cash and Cash Equivalents at Beginning of Period |
2,976 | 96,484 | 141,452 | 121,251 | 88,405 | |||||||||||||||
Cash and Cash Equivalents at End of Period |
$ | 2,866 | $ | 92,903 | $ | 92,903 | $ | 141,452 | $ | 69,582 | ||||||||||
Note: | (1) Amounts in NTD have been translated into USD at
the rate of NTD32.421, the weighted average rate for the nine months
ended September 30, 2006.
|
|
(2) Certain prior period balances have been reclassified to
conform to the current period presentation. |
TSMC 2006 Third Quarter Results Investor Conference October 26th, 2006 |
Agenda Welcome 2006 3Q Consolidated Financial Results Q&A |
Safe Harbor Notice TSMC's statements of its current expectations are forward- looking statements subject to significant risks and uncertainties and actual results may differ materially from those contained in the forward-looking statements. Information as to those factors that could cause actual results to vary can be found in TSMC's Annual Report on Form 20-F filed with the United States Securities and Exchange Commission (the "SEC") on April 20, 2006 and such other documents as TSMC may file with, or submit to, the SEC from time to time. Except as required by law, we undertake no obligation to update any forward-looking statement, whether as a result of new information, future events, or otherwise. |
Net Income attributable to shareholders of the parent company Annualized ROE for the quarter 3Q'06 Result Highlights |
Income Statements Net Income attributable to shareholders of the parent company |
Balance Sheets & Key Indices * Certain prior period balances have been reclassified to conform to the current period presentation * |
Cash Flows * * Certain prior period balances have been reclassified to conform to the current period presentation |
Note: 1 Figures represent number of 6" wafers. Conversion to 8"-equivalent wafers is by dividing this number by 1.78. 2 Figures represent number of 12" wafers. Conversion to 8"-equivalent wafers is by multiplying this number by 2.25. Installed Capacity |
Capital Expenditures 2006 CapEx to be about US$2.6 billion * |
Sales Breakdown by Technology |
Sales Breakdown by Application |
Note: This chart does not reflect the actual shipment destination of sales. Sales Breakdown by Geography |
Sales Breakdown by Customer |
4Q'06 Guidance Revenues to be between NT$74 billion and NT$76 billion Gross profit margin to be between 45% and 47% Operating profit margin to be between 35% and 37% |
Recap of Recent Major Events TSMC and Nvidia Celebrate New Milestone: 500 Million Processors (2006/10/24) TSMC is Voted by the CommonWealth Magazine as the Most Admired Company in Taiwan for the Tenth Consecutive Time (2006/10/16) TSMC is Ranked the Highest in Taiwan Among Asia Top 200 by The Wall Street Journal Asia (2006/10/16) TSMC Holds 2006 Supply Chain Management Forum and Recognizes Outstanding Suppliers (2006/09/14) TSMC Receives Outstanding Corporate Innovation Award from the Ministry of Economic Affairs (2006/09/07) TSMC Files Lawsuit Against SMIC for Breach of the 2005 Settlement Agreement with TSMC and Misappropriation of TSMC's Trade Secrets (2006/08/25) TSMC Announces Winners of First TSMC Outstanding Student Research Award (2006/08/03) TSMC Reaffirms Strong Foundry Partnership with ATI (2006/07/24) * Please visit TSMC's Web site (http://www.tsmc.com) for details and other announcements. |
http://www.tsmc.com invest@tsmc.com |