4Q06
|
Quarterly Management Report January 25, 2007 |
| 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) | 4Q06 | 3Q06 | 4Q05 | QoQ | YoY | |||||||||||||||
EPS (NT$ per com. shr.) |
1.08 | 1.26 | 1.31 | (14.1 | %) | (17.8 | %) | |||||||||||||
(US$ per ADR unit) |
0.16 | 0.19 | 0.20 | |||||||||||||||||
Consolidated Net Sales |
74.96 | 82.48 | 79.23 | (9.1 | %) | (5.4 | %) | |||||||||||||
Gross Profit |
34.45 | 41.13 | 41.31 | (16.2 | %) | (16.6 | %) | |||||||||||||
Gross Margin |
46.0 | % | 49.9 | % | 52.1 | % | ||||||||||||||
Operating Expense |
(7.05 | ) | (7.50 | ) | (6.90 | ) | (6.1 | %) | 2.1 | % | ||||||||||
Non-Operating Items |
2.10 | 1.03 | 1.18 | 103.7 | % | 78.2 | % | |||||||||||||
Net Income |
27.91 | 32.49 | 33.90 | (14.1 | %) | (17.7 | %) | |||||||||||||
Net Profit Margin |
37.2 | % | 39.4 | % | 42.8 | % | ||||||||||||||
Wafer Shipment (kpcs 8 inch-equiv.) |
1,718 | 1,890 | 1,707 | (9.1 | %) | 0.6 | % |
TSMC | ||
January 25, 2007 | Page 2 |
By Application | 4Q06 | 3Q06 | 4Q05 | |||||||||
Computer |
32 | % | 28 | % | 32 | % | ||||||
Communication |
42 | % | 45 | % | 41 | % | ||||||
Consumer |
16 | % | 20 | % | 21 | % | ||||||
Industrial/Others |
7 | % | 5 | % | 5 | % | ||||||
Memory |
3 | % | 2 | % | 1 | % |
By Technology | 4Q06 | 3Q06 | 4Q05 | |||||||||
N90- |
23 | % | 24 | % | 17 | % | ||||||
0.11/0.13um |
25 | % | 25 | % | 32 | % | ||||||
0.15/0.18um |
33 | % | 33 | % | 32 | % | ||||||
0.25/0.35um |
14 | % | 13 | % | 14 | % | ||||||
0.50um+ |
5 | % | 5 | % | 5 | % |
By Customer Type | 4Q06 | 3Q06 | 4Q05 | |||||||||
Fabless/System |
72 | % | 71 | % | 72 | % | ||||||
IDM |
28 | % | 29 | % | 28 | % |
By Geography | 4Q06 | 3Q06 | 4Q05 | |||||||||
North America |
78 | % | 78 | % | 77 | % | ||||||
Asia Pacific |
11 | % | 10 | % | 11 | % | ||||||
Europe |
7 | % | 8 | % | 8 | % | ||||||
Japan |
4 | % | 4 | % | 4 | % |
TSMC | ||
January 25, 2007 | Page 3 |
Fab / (Wafer size) | 1Q06 | 2Q06 | 3Q06 | 4Q06 | 2006 | 1Q07 | ||||||||||||||||||
(A) | (A) | (A) | (A) | (A) | (Est) | |||||||||||||||||||
Fab-2 (6")1 |
244 | 258 | 258 | 266 | 1,025 | 257 | ||||||||||||||||||
Fab-3 (8") |
246 | 252 | 265 | 258 | 1,021 | 259 | ||||||||||||||||||
Fab-5 (8") |
135 | 138 | 147 | 153 | 573 | 144 | ||||||||||||||||||
Fab-6 (8") |
215 | 222 | 233 | 248 | 918 | 235 | ||||||||||||||||||
Fab-7 (8") |
33 | 23 | 4 | 0 | 60 | 0 | ||||||||||||||||||
Fab-8 (8") |
231 | 233 | 234 | 248 | 946 | 239 | ||||||||||||||||||
Fab-12 (12")2 |
142 | 150 | 157 | 166 | 616 | 169 | ||||||||||||||||||
Fab-14 (12")2 |
61 | 66 | 86 | 105 | 318 | 103 | ||||||||||||||||||
WaferTech (8") |
99 | 100 | 101 | 104 | 404 | 104 | ||||||||||||||||||
TSMC (Shanghai) (8") |
48 | 52 | 73 | 90 | 262 | 90 | ||||||||||||||||||
TSMC total capacity (8" equiv.
Kpcs) |
1,602 | 1,650 | 1,748 | 1,860 | 6,860 | 1,826 | ||||||||||||||||||
SSMC (8") |
49 | 50 | 51 | 52 | 202 | 54 | ||||||||||||||||||
Total managed capacity (8"
equiv. Kpcs) |
1,651 | 1,700 | 1,799 | 1,912 | 7,062 | 1,880 |
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) | 4Q06 | 3Q06 | 4Q05 | |||||||||
COGS |
40.5 | 41.3 | 37.9 | |||||||||
Depreciation |
18.2 | 16.8 | 16.7 | |||||||||
Other MFG Cost |
22.3 | 24.5 | 21.2 | |||||||||
Gross Profit |
34.5 | 41.1 | 41.3 | |||||||||
Gross Margin |
46.0 | % | 49.9 | % | 52.1 | % |
TSMC | ||
January 25, 2007 | Page 4 |
(Amount: NT$ billion) | 4Q06 | 3Q06 | 4Q05 | |||||||||
Total Operating Exp. |
7.05 | 7.50 | 6.90 | |||||||||
SG&A |
3.04 | 3.27 | 3.33 | |||||||||
Research & Development |
4.01 | 4.23 | 3.57 |
(Amount: NT$ million) | 4Q06 | 3Q06 | 4Q05 | |||||||||
Non-Operating Income/(Exp.) |
1,713 | 322 | 640 | |||||||||
Net Interest Income/(Exp.) |
1,030 | 923 | 525 | |||||||||
Other Non-Operating |
683 | (601 | ) | 115 | ||||||||
L-T Investments |
388 | 709 | 540 | |||||||||
SSMC |
59 | 403 | 348 | |||||||||
Others |
329 | 306 | 193 | |||||||||
Total Non-Operating Items |
2,101 | 1,031 | 1,180 |
TSMC | ||
January 25, 2007 | Page 5 |
IV - 1. | Liquidity Analysis * (Selected Balance Sheet Items) |
(Amount: NT$ billion) | 4Q06 | 3Q06 | 4Q05 | |||||||||
Cash & Marketable Securities |
195.1 | 164.1 | 145.3 | |||||||||
Accounts Receivable Trade |
31.6 | 37.7 | 38.5 | |||||||||
Inventory |
21.4 | 20.3 | 17.7 | |||||||||
Total Current Assets |
260.3 | 228.3 | 212.3 | |||||||||
Accounts Payable |
20.6 | 26.2 | 20.2 | |||||||||
Current Portion of Bonds Payable |
7.0 | 2.5 | 0.0 | |||||||||
Accrued Liabilities and Others |
19.3 | 16.9 | 14.9 | |||||||||
Total Current Liabilities |
46.9 | 45.6 | 35.1 | |||||||||
Current Ratio (x) |
5.6 | 5.0 | 6.0 | |||||||||
Net Working Capital |
213.5 | 182.7 | 177.2 |
4Q06 | 3Q06 | 4Q05 | ||||||||||
Days of Receivable |
43 | 43 | 46 | |||||||||
Days of Inventory |
50 | 48 | 44 |
(Amount: NT$ Billion) | 4Q06 | 3Q06 | 4Q05 | |||||||||
Cash & Marketable Securities |
195.1 | 164.1 | 145.3 | |||||||||
Interest-Bearing Debt |
27.6 | 27.6 | 27.5 | |||||||||
Net Cash Reserves |
167.5 | 136.5 | 117.8 |
TSMC | ||
January 25, 2007 | Page 6 |
(Amount: NT$ billion) | 4Q06 | 3Q06 | 4Q05 | |||||||||
Net Income |
27.9 | 32.5 | 33.9 | |||||||||
Depreciation & Amortization |
19.7 | 18.4 | 18.7 | |||||||||
Other Op Sources/(Uses) |
5.4 | 1.8 | (2.5 | ) | ||||||||
Total Op Sources/(Uses) |
53.0 | 52.7 | 50.1 | |||||||||
Capital Expenditure |
(17.6 | ) | (28.3 | ) | (13.6 | ) | ||||||
Marketable Financial Instruments |
(6.7 | ) | (8.6 | ) | 1.0 | |||||||
Other Investing Sources/(Uses) |
(4.1 | ) | (0.1 | ) | (0.7 | ) | ||||||
Net Investing Sources/(Uses) |
(28.4 | ) | (37.0 | ) | (13.3 | ) | ||||||
Cash Dividends |
0.0 | (61.7 | ) | 0.0 | ||||||||
Employee Profit Sharing |
0.0 | (3.2 | ) | 0.0 | ||||||||
Other Financing Sources/(Uses) |
0.8 | 0.2 | (10.0 | ) | ||||||||
Net Financing Sources/(Uses) |
0.8 | (64.7 | ) | (10.0 | ) | |||||||
Net Cash Position Changes |
25.4 | (49.0 | ) | 26.8 | ||||||||
Exchange Rate Changes & Others |
(0.5 | ) | 0.5 | 0.1 | ||||||||
Ending Cash Balance |
117.8 | 92.9 | 96.5 |
(In US$ Million) | 1Q06 | 2Q06 | 3Q06 | 4Q06 | YTD | |||||||||||||||
TSMC |
344 | 653 | 852 | 561 | 2,410 | |||||||||||||||
TSMC (Shanghai) & WaferTech |
12 | 11 | 14 | 10 | 47 | |||||||||||||||
Total TSMC |
356 | 664 | 866 | 571 | 2,457 |
TSMC | ||
January 25, 2007 | Page 7 |
| NXP Semiconductors and TSMC Strengthen R&D Cooperation and Manufacturing Partnership (2007/01/16) | |
| TSMC Welcomes Government Approval for 0.18 Micron Generation Technology Transfer to China (2006/12/29) | |
| TSMC won 6 awards at the IR Magazine Hong Kong and Taiwan Awards, including Grand Prix for Best Overall Investor Relations Large Cap (Taiwan region) and Best Corporate Governance (Hong Kong and Taiwan regions) (2006/12/11) | |
| TSMC R&D Team Won 2006 IEEE Taipei Section Best Impact Award (2006/12/08) | |
| TSMC Board Approves Capital Appropriation for 65nm and 90nm Capacity (2006/11/07) |
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) |
December 31, 2006 (Audited) | September 30, 2006 (Unaudited) | December 31, 2005 (Audited) (2) | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
ASSETS | USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | |||||||||||||||||||||||||||||||||
Current Assets |
||||||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents |
$ | 3,615 | $ | 117,837 | 20.1 | $ | 92,903 | 16.5 | $ | 96,484 | 18.6 | $ | 24,934 | 26.8 | $ | 21,353 | 22.1 | |||||||||||||||||||||||||||
Investments in Marketable Financial Instruments |
2,370 | 77,242 | 13.1 | 71,192 | 12.6 | 48,826 | 9.4 | 6,050 | 8.5 | 28,416 | 58.2 | |||||||||||||||||||||||||||||||||
Accounts Receivable Trade |
969 | 31,589 | 5.4 | 37,726 | 6.7 | 38,478 | 7.4 | (6,137 | ) | -16.3 | (6,889 | ) | -17.9 | |||||||||||||||||||||||||||||||
Inventories, Net |
657 | 21,431 | 3.6 | 20,338 | 3.6 | 17,728 | 3.4 | 1,093 | 5.4 | 3,703 | 20.9 | |||||||||||||||||||||||||||||||||
Other Current Assets |
375 | 12,218 | 2.1 | 6,149 | 1.1 | 10,785 | 2.1 | 6,069 | 98.7 | 1,433 | 13.3 | |||||||||||||||||||||||||||||||||
Total Current Assets |
7,986 | 260,317 | 44.3 | 228,308 | 40.5 | 212,301 | 40.9 | 32,009 | 14.0 | 48,016 | 22.6 | |||||||||||||||||||||||||||||||||
- | ||||||||||||||||||||||||||||||||||||||||||||
Long-Term Investments |
1,653 | 53,895 | 9.2 | 51,060 | 9.1 | 42,382 | 8.2 | 2,835 | 5.6 | 11,513 | 27.2 | |||||||||||||||||||||||||||||||||
- | ||||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment |
22,001 | 717,132 | 122.1 | 706,191 | 125.4 | 642,948 | 123.8 | 10,941 | 1.5 | 74,184 | 11.5 | |||||||||||||||||||||||||||||||||
Less: Accumulated Depreciation |
(14,205 | ) | (463,038 | ) | -78.8 | (445,525 | ) | -79.1 | (398,125 | ) | -76.7 | (17,513 | ) | 3.9 | (64,913 | ) | 16.3 | |||||||||||||||||||||||||||
Property, Plant and Equipment, Net |
7,796 | 254,094 | 43.3 | 260,666 | 46.3 | 244,823 | 47.1 | (6,572 | ) | -2.5 | 9,271 | 3.8 | ||||||||||||||||||||||||||||||||
- | ||||||||||||||||||||||||||||||||||||||||||||
Other Assets |
588 | 19,179 | 3.2 | 23,314 | 4.1 | 20,004 | 3.8 | (4,135 | ) | -17.7 | (825 | ) | -4.1 | |||||||||||||||||||||||||||||||
Total Assets |
$ | 18,023 | $ | 587,485 | 100.0 | $ | 563,348 | 100.0 | $ | 519,510 | 100.0 | $ | 24,137 | 4.3 | $ | 67,975 | 13.1 | |||||||||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities |
||||||||||||||||||||||||||||||||||||||||||||
Short-Term Bank Loans |
$ | | $ | | | $ | | | $ | 328 | 0.1 | $ | | | ($328 | ) | -100.0 | |||||||||||||||||||||||||||
Accounts Payables |
301 | 9,802 | 1.7 | 10,669 | 1.9 | 11,165 | 2.1 | (867 | ) | -8.1 | (1,363 | ) | -12.2 | |||||||||||||||||||||||||||||||
Payables to Contractors and Equipment Suppliers |
330 | 10,769 | 1.8 | 15,507 | 2.8 | 9,066 | 1.7 | (4,738 | ) | -30.6 | 1,703 | 18.8 | ||||||||||||||||||||||||||||||||
Accrued Expenses and Other Current Liabilities |
592 | 19,286 | 3.3 | 16,885 | 3.0 | 14,558 | 2.8 | 2,401 | 14.2 | 4,728 | 32.5 | |||||||||||||||||||||||||||||||||
Current Portion of Bonds Payable and Long-Term liabilities |
215 | 7,004 | 1.2 | 2,505 | 0.4 | 5 | | 4,499 | 179.6 | 6,999 | 127,503.2 | |||||||||||||||||||||||||||||||||
Total Current Liabilities |
1,438 | 46,861 | 8.0 | 45,566 | 8.1 | 35,122 | 6.7 | 1,295 | 2.8 | 11,739 | 33.4 | |||||||||||||||||||||||||||||||||
Bonds Payable |
383 | 12,500 | 2.1 | 17,000 | 3.0 | 19,500 | 3.8 | (4,500 | ) | -26.5 | (7,000 | ) | -35.9 | |||||||||||||||||||||||||||||||
Other Long-Term Liabilities |
583 | 18,986 | 3.2 | 18,919 | 3.4 | 18,649 | 3.6 | 67 | 0.4 | 337 | 1.8 | |||||||||||||||||||||||||||||||||
Total Liabilities |
2,404 | 78,347 | 13.3 | 81,485 | 14.5 | 73,271 | 14.1 | (3,138 | ) | -3.9 | 5,076 | 6.9 | ||||||||||||||||||||||||||||||||
Shareholders Equity Attributable to Shareholders of the Parent |
||||||||||||||||||||||||||||||||||||||||||||
Capital Stock |
7,924 | 258,297 | 44.0 | 258,258 | 45.8 | 247,300 | 47.6 | 39 | 0.0 | 10,997 | 4.4 | |||||||||||||||||||||||||||||||||
Capital Surplus |
1,660 | 54,107 | 9.2 | 53,858 | 9.6 | 57,118 | 11.0 | 249 | 0.5 | (3,011 | ) | -5.3 | ||||||||||||||||||||||||||||||||
Retained Earnings |
6,048 | 197,125 | 33.6 | 169,213 | 30.0 | 142,771 | 27.5 | 27,912 | 16.5 | 54,354 | 38.1 | |||||||||||||||||||||||||||||||||
Treasury Stock |
(28 | ) | (918 | ) | -0.2 | (918 | ) | -0.2 | (918 | ) | -0.2 | | 0.0 | | | |||||||||||||||||||||||||||||
Others |
(20 | ) | (630 | ) | -0.1 | 725 | 0.2 | (640 | ) | -0.1 | (1,355 | ) | | 10 | -1.7 | |||||||||||||||||||||||||||||
Total Equity Attributable to Shareholders of the Parent |
15,584 | 507,981 | 86.5 | 481,136 | 85.4 | 445,631 | 85.8 | 26,845 | 5.6 | 62,350 | 14.0 | |||||||||||||||||||||||||||||||||
Minority Interest |
35 | 1,157 | 0.2 | 727 | 0.1 | 608 | 0.1 | 430 | 59.1 | 549 | 90.2 | |||||||||||||||||||||||||||||||||
Total Shareholders Equity |
15,619 | 509,138 | 86.7 | 481,863 | 85.5 | 446,239 | 85.9 | 27,275 | 5.7 | 62,899 | 14.1 | |||||||||||||||||||||||||||||||||
Total Liabilities & Shareholders Equity |
$ | 18,023 | $ | 587,485 | 100.0 | $ | 563,348 | 100.0 | $ | 519,510 | 100.0 | $ | 24,137 | 4.3 | $ | 67,975 | 13.1 | |||||||||||||||||||||||||||
Note : | (1) Amounts in New Taiwan dollars have been translated into U.S. dollars at the rate of NT$32.596 as of December 31, 2006. | |
(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 December 31, 2006,
September 30, 2006, and December 31, 2005
(Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD) (1) Except for Per Share Amounts and Shares Outstanding) |
Q4 2006 | Q3 2006 | Q4 2005 | QoQ | YoY | ||||||||||||||||||||||||||||||||||||||||
USD | NTD | % | NTD | % | NTD | % | Amount | % | Amount | % | ||||||||||||||||||||||||||||||||||
Net Sales |
$ | 2,283 | $ | 74,963 | 100.0 | $ | 82,476 | 100.0 | $ | 79,228 | 100.0 | ($7,513 | ) | -9.1 | ($4,265 | ) | -5.4 | |||||||||||||||||||||||||||
Cost of Sales |
(1,234 | ) | (40,510 | ) | -54.0 | (41,344 | ) | -50.1 | (37,915 | ) | -47.9 | 834 | -2.0 | (2,595 | ) | 6.8 | ||||||||||||||||||||||||||||
Gross Profit |
1,049 | 34,453 | 46.0 | 41,132 | 49.9 | 41,313 | 52.1 | (6,679 | ) | -16.2 | (6,860 | ) | -16.6 | |||||||||||||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||||||||||||||||
Research and Development Expenses |
(122 | ) | (4,006 | ) | -5.3 | (4,231 | ) | -5.1 | (3,570 | ) | -4.5 | 225 | -5.3 | (436 | ) | 12.2 | ||||||||||||||||||||||||||||
General and Administrative Expenses |
(68 | ) | (2,246 | ) | -3.0 | (2,424 | ) | -2.9 | (1,910 | ) | -2.4 | 178 | -7.4 | (336 | ) | 17.6 | ||||||||||||||||||||||||||||
Sales and Marketing Expenses |
(24 | ) | (794 | ) | -1.1 | (845 | ) | -1.1 | (1,424 | ) | -1.8 | 51 | -5.9 | 630 | -44.2 | |||||||||||||||||||||||||||||
Total Operating Expenses |
(214 | ) | (7,046 | ) | -9.4 | (7,500 | ) | -9.1 | (6,904 | ) | -8.7 | 454 | -6.1 | (142 | ) | 2.1 | ||||||||||||||||||||||||||||
Income from Operations |
835 | 27,407 | 36.6 | 33,632 | 40.8 | 34,409 | 43.4 | (6,225 | ) | -18.5 | (7,002 | ) | -20.3 | |||||||||||||||||||||||||||||||
Non-Operating Income, Net |
52 | 1,713 | 2.3 | 322 | 0.3 | 640 | 0.8 | 1,391 | 431.5 | 1,073 | 167.9 | |||||||||||||||||||||||||||||||||
Investment Gains |
12 | 388 | 0.5 | 709 | 0.9 | 540 | 0.7 | (321 | ) | -45.3 | (152 | ) | -28.0 | |||||||||||||||||||||||||||||||
Income before Income Tax |
899 | 29,508 | 39.4 | 34,663 | 42.0 | 35,589 | 44.9 | (5,155 | ) | -14.9 | (6,081 | ) | -17.1 | |||||||||||||||||||||||||||||||
Income Tax (Expenses) Benefits |
(46 | ) | (1,494 | ) | -2.0 | (2,144 | ) | -2.6 | (1,692 | ) | -2.1 | 650 | -30.3 | 198 | -11.7 | |||||||||||||||||||||||||||||
Net Income |
853 | 28,014 | 37.4 | 32,519 | 39.4 | 33,897 | 42.8 | (4,505 | ) | -13.9 | (5,883 | ) | -17.4 | |||||||||||||||||||||||||||||||
Minority Interest |
(3 | ) | (102 | ) | -0.2 | (30 | ) | 0.0 | 3 | 0.0 | (72 | ) | 246.7 | (105 | ) | | ||||||||||||||||||||||||||||
Net Income
Attributable to Shareholders of the Parent |
850 | 27,912 | 37.2 | 32,489 | 39.4 | 33,900 | 42.8 | (4,577 | ) | -14.1 | (5,988 | ) | -17.7 | |||||||||||||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.03 | $ | 1.08 | $ | 1.26 | $ | 1.31 | -$0.18 | -14.1 | -$0.23 | -17.8 | ||||||||||||||||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.16 | $ | 5.41 | $ | 6.29 | $ | 6.57 | -$0.89 | -14.1 | -$1.17 | -17.8 | ||||||||||||||||||||||||||||||||
Weighted Average Outstanding Shares Diluted (M) (3) |
25,815 | 25,809 | 25,787 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD32.831 for the fourth quarter of 2006. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were 25,787M shares for 4Q05 after the retroactive adjustments for stock dividends and stock bonus. |
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED AND SUBSIDIARIES Audited Consolidated Condensed Income Statements For the Year End December 31, 2006 and 2005 (Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD) (1) Except for Per Share Amounts and Shares Outstanding) |
For The Year Ended December 31 | ||||||||||||||||||||||||||||
2006 | 2005 | YoY | ||||||||||||||||||||||||||
USD | NTD | % | NTD | % | Amount | % | ||||||||||||||||||||||
Net Sales |
$ | 9,759 | $ | 317,407 | 100.0 | $ | 266,565 | 100.0 | $ | 50,842 | 19.1 | |||||||||||||||||
Cost of Sales |
(4,969 | ) | (161,597 | ) | -50.9 | (148,362 | ) | -55.7 | (13,235 | ) | 8.9 | |||||||||||||||||
Gross Profit |
4,790 | 155,810 | 49.1 | 118,203 | 44.3 | 37,607 | 31.8 | |||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||
Research and Development Expenses |
(494 | ) | (16,076 | ) | -5.1 | (14,017 | ) | -5.3 | (2,059 | ) | 14.7 | |||||||||||||||||
General and Administrative Expenses |
(268 | ) | (8,717 | ) | -2.7 | (9,086 | ) | -3.4 | 369 | -4.1 | ||||||||||||||||||
Sales and Marketing Expenses |
(115 | ) | (3,752 | ) | -1.2 | (4,132 | ) | -1.5 | 380 | -9.2 | ||||||||||||||||||
Total Operating Expenses |
(877 | ) | (28,545 | ) | -9.0 | (27,235 | ) | -10.2 | (1,310 | ) | 4.8 | |||||||||||||||||
Income from Operations |
3,913 | 127,265 | 40.1 | 90,968 | 34.1 | 36,297 | 39.9 | |||||||||||||||||||||
Non-Operating Income, Net |
115 | 3,750 | 1.2 | 1,862 | 0.7 | 1,888 | 101.5 | |||||||||||||||||||||
Investment Gains |
72 | 2,347 | 0.7 | 1,434 | 0.6 | 913 | 63.8 | |||||||||||||||||||||
Income before Income Tax |
4,100 | 133,362 | 42.0 | 94,264 | 35.4 | 39,098 | 41.5 | |||||||||||||||||||||
Income Tax (Expenses) Benefits |
(239 | ) | (7,774 | ) | -2.4 | (631 | ) | -0.3 | (7,143 | ) | 1,132.8 | |||||||||||||||||
Net Income before Cumulative Effect of Changes in Accounting
Principles |
3,861 | 125,588 | 39.6 | 93,633 | 35.1 | 31,955 | 34.1 | |||||||||||||||||||||
Cumulative Effect of Changes in Accounting Principles (Net of
Tax) |
49 | 1,607 | 0.5 | | | 1,607 | | |||||||||||||||||||||
Net Income |
3,910 | 127,195 | 40.1 | 93,633 | 35.1 | 33,562 | 35.8 | |||||||||||||||||||||
Minority Interest |
(5 | ) | (185 | ) | -0.1 | (58 | ) | 0.0 | (127 | ) | 221.9 | |||||||||||||||||
Net Income Attributable to Shareholders of
the Parent |
3,905 | 127,010 | 40.0 | 93,575 | 35.1 | 33,435 | 35.7 | |||||||||||||||||||||
Earnings per Share Diluted |
$ | 0.15 | $ | 4.92 | $ | 3.63 | $ | 1.29 | 35.5 | |||||||||||||||||||
Earnings per ADR Diluted (2) |
$ | 0.76 | $ | 24.60 | $ | 18.15 | $ | 6.45 | 35.5 | |||||||||||||||||||
Weighted Average Outstanding Shares Diluted (M) (3) |
25,813 | 25,776 |
Note: | ||
(1) | Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD 32.523 for the year ended December 31, 2006. | |
(2) | 1 ADR equals 5 ordinary shares. | |
(3) | Total diluted weighted average outstanding shares were
25,776M shares for the year ended December 31, 2005 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 Year Ended December 31, 2006 and for the Three Months Ended December 31, 2006, September 30, 2006, and December 31, 2005 (Expressed in Millions of New Taiwan Dollars (NTD) and U.S. Dollars (USD))(1) |
Twelve Months 2006 | 4Q 2006 | 3Q 2006 | 4Q 2005 (2) | |||||||||||||||||
(Audited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||
USD | NTD | NTD | NTD | NTD | ||||||||||||||||
Cash Flows from Operating Activities: |
||||||||||||||||||||
Net Income |
$ | 3,905 | $ | 127,010 | $ | 27,912 | $ | 32,489 | $ | 33,900 | ||||||||||
Net Income Attributable to Minority Interest |
6 | 186 | 103 | 30 | (3 | ) | ||||||||||||||
Depreciation & Amortization |
2,267 | 73,715 | 19,682 | 18,411 | 18,663 | |||||||||||||||
Deferred Income Tax |
4 | 122 | 7 | (136 | ) | (953 | ) | |||||||||||||
Equity in Losses (Earnings) of Equity Method Investees, Net |
(72 | ) | (2,347 | ) | (388 | ) | (709 | ) | (539 | ) | ||||||||||
Changes in Working Capital & Others |
193 | 6,311 | 5,698 | 2,593 | (993 | ) | ||||||||||||||
Net Cash Provided by Operating Activities |
6,303 | 204,997 | 53,014 | 52,678 | 50,075 | |||||||||||||||
Cash Flows from Investing Activities: |
||||||||||||||||||||
Acquisitions: |
||||||||||||||||||||
Marketable Financial Instruments |
(4,238 | ) | (137,846 | ) | (38,210 | ) | (27,054 | ) | (34,697 | ) | ||||||||||
Investments Accounted for Using Equity Method |
(80 | ) | (2,613 | ) | (2,433 | ) | (132 | ) | (622 | ) | ||||||||||
Property, Plant and Equipment |
(2,421 | ) | (78,737 | ) | (17,580 | ) | (28,256 | ) | (13,618 | ) | ||||||||||
Financial Assets Carried at Cost |
(16 | ) | (512 | ) | (16 | ) | (205 | ) | (258 | ) | ||||||||||
Proceeds from Disposal or maturity of: |
||||||||||||||||||||
Marketable Financial Instruments |
3,137 | 102,030 | 31,539 | 18,486 | 35,697 | |||||||||||||||
Investments Accounted for Using Equity Method |
| | | | 65 | |||||||||||||||
Property, Plant and Equipment |
16 | 519 | 54 | 217 | 206 | |||||||||||||||
Financial Assets Carried at Cost |
4 | 126 | 21 | 105 | 20 | |||||||||||||||
Others |
(83 | ) | (2,691 | ) | (1,750 | ) | (147 | ) | (101 | ) | ||||||||||
Net Cash Used In Investing Activities |
(3,681 | ) | (119,724 | ) | (28,375 | ) | (36,986 | ) | (13,308 | ) | ||||||||||
Cash Flows from Financing Activities: |
||||||||||||||||||||
Increase (Decrease) in Guarantee Deposits |
28 | 921 | 133 | 327 | 531 | |||||||||||||||
Proceeds from Exercise of Stock Options |
18 | 575 | 152 | 97 | 105 | |||||||||||||||
Bonus Paid to Directors and Supervisors |
(8 | ) | (257 | ) | | (257 | ) | | ||||||||||||
Issuance (Repayment) of Long-Term Bonds Payable |
| | | | (9,504 | ) | ||||||||||||||
Cash Dividends Paid for Common Stock |
(1,898 | ) | (61,743 | ) | | (61,743 | ) | | ||||||||||||
Cash Bonus Paid to Employees |
(106 | ) | (3,432 | ) | | (3,432 | ) | | ||||||||||||
Others |
5 | 153 | 480 | 270 | (1,149 | ) | ||||||||||||||
Net Cash (Used in) Provided by Financing Activities |
(1,961 | ) | (63,783 | ) | 765 | (64,738 | ) | (10,017 | ) | |||||||||||
Net Increase (Decrease) in Cash and Cash Equivalents |
661 | 21,490 | 25,404 | (49,046 | ) | 26,750 | ||||||||||||||
Effect of Exchange Rate Changes and Others |
(5 | ) | (137 | ) | (470 | ) | 497 | 152 | ||||||||||||
Cash and Cash Equivalents at Beginning of Period |
2,967 | 96,484 | 92,903 | 141,452 | 69,582 | |||||||||||||||
Cash and Cash Equivalents at End of Period |
$ | 3,623 | $ | 117,837 | $ | 117,837 | $ | 92,903 | $ | 96,484 | ||||||||||
Note: | (1) Amounts in New Taiwan dollars have been translated into U.S. dollars at the weighted average rate of NTD32.523 for the year ended December 31, 2006. | |
(2) Certain prior period balances have been reclassified to conform to the current period presentation. |
TSMC 2006 Fourth Quarter Results Investor Conference January 25, 2007 |
Agenda Welcome 2006 4Q 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 4Q'06 Result Highlights |
Income Statements Net Income attributable to shareholders of the parent company |
Balance Sheets & Key Indices Note: Certain prior period balances have been reclassified to conform to the current period presentation |
Cash Flows Note: 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 |
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 |
2006 Highlights Note: Certain prior period balances have been reclassified to conform to the current period presentation. |
1Q'07 Guidance Revenue to be between NT$62 billion and NT$64 billion Gross profit margin to be between 37% and 39% Operating profit margin to be between 26% and 28% 2007 capital expenditure to be in the range of US$2.6 billion to US$2.8 billion |
Recap of Recent Major Events NXP Semiconductors and TSMC Strengthen R&D Cooperation and Manufacturing Partnership (2007/01/16) TSMC Welcomes Government Approval for 0.18 Micron Generation Technology Transfer to China (2006/12/29) TSMC won 6 awards at the IR Magazine Hong Kong and Taiwan Awards, including Grand Prix for Best Overall Investor Relations - Large Cap (Taiwan region) and Best Corporate Governance (Hong Kong and Taiwan regions) (2006/12/11) TSMC R&D Team Won 2006 IEEE Taipei Section Best Impact Award (2006/12/08) TSMC Board Approves Capital Appropriation for 65nm and 90nm Capacity (2006/11/07) * Please visit TSMC's Web site (http://www.tsmc.com) for details and other announcements. |
http://www.tsmc.com invest@tsmc.com |
Taiwan Semiconductor Manufacturing Company Ltd. |
||||
Date: January 25, 2007 | By: | /s/ Lora Ho | ||
Lora Ho | ||||
Vice President & Chief Financial Officer | ||||