Page 1 of 25
Taiwan Semiconductor Manufacturing Company
(In $NT Millions)
PRO FORMA FREE CASH FLOWS
2000 2001 2002 2003 2004 2005 2006 2007
Revenues 166,198 125,885 158,645 192,817 248,116 259,777 271,987 284,770
-24.3% 26.0% 21.5% 28.7% 4.7% 4.7% 4.7%
Cost Of Goods Sold (89,682) (92,228) (116,229) (141,265) (181,779) (187,299) (193,111) (197,915)
Cost Of Goods Sold Margin 54.0% 73.3% 73.3% 73.3% 73.3% 72.1% 71.0% 69.5%
Operating Expenses:
Research and development (5,132) (10,649) (13,420) (16,311) (20,989) (21,975) (23,008) (24,090)
General and administrative (7,408) (7,940) (8,599) (9,313) (10,086) (10,923) (11,829) (12,811)
Marketing (2,682) (2,290) (2,886) (3,508) (4,514) (4,726) (4,948) (5,181)
Total Operating Expenses (15,221) (20,879) (24,905) (29,131) (35,588) (37,624) (39,785) (42,081)
EBIT 61,295 12,778 17,510 22,421 30,748 34,854 39,091 44,774
Depreciation & Amortization (41,446) (55,323) (66,941) (76,045) (86,387) (98,135) (111,138) (122,586)
EBITDA 102,741 68,101 84,451 98,465 117,135 132,989 150,229 167,359
Tax Benefit (Provision) 1,168 3,741 4,714 5,730 7,373 7,719 8,082 8,462
Tax Shield On Facility Loan - - - - 2 2 2 2
Operating Cash Flow 103,909 71,842 89,165 104,195 124,510 140,711 158,313 175,823
NetWorking Capital (12,502) 8,297 (4,149) (5,601) (19,004) (7,537) (8,072) (8,758)
Capital Expenditures (2,107) (5,121) (6,196) (7,039) (39,210) (9,083) (10,287) (11,346)
Free Cash Flow 89,299 75,018 78,821 91,556 66,296 124,090 139,954 155,719
Note: Chinese Manufacturing Facility Assumed To Be Fully Operational By 2005.
Page 2 of 25
Taiwan Semiconductor Manufacturing Company
(In $NT Millions)
DISCOUNTED CASH FLOWS - CASE 1 - PRECEDENT TRANSACTIONS
2002 2003 2004 2005 2006 2007
Free Cash Flow 78,821 91,556 66,296 124,090 139,954 155,719
Terminal Value 2,040,111
Discounted Free Cash Flows 78,821 86,960 59,807 106,326 113,899 1,697,340
Entity Value 2,143,153
Less: Debt (56,343)
Equity Value 2,086,810
Shares Outstanding 18,623
Equity Value Per Share 112.06
PRECEDENT TRANSACTIONS COMPS: SENSITIVITY - DISCOUNT RATE VS. TERMINAL VALUE:
TARGET: ACQUIRER: PP / EBITDA: 112.06 3.28% 4.28% 5.28% 6.28% 7.28%
Dallas Semiconductor Maxim Integrated Products 12.19x 6.19x 76.41 73.32 70.39 67.62 64.98
Telcom Semiconductor Microchip Technology 17.94x 9.19x 99.35 95.18 91.24 87.50 83.96
Jumptec Industrielle Computer Kontron AG 34.96x 12.19x 122.30 117.05 112.08 107.38 102.93
15.19x 145.24 138.91 132.92 127.26 121.90
Max 34.96x 18.19x 168.18 160.77 153.77 147.14 140.88
Mean 21.70x 21.19x 191.13 182.64 174.61 167.03 159.85
Median 17.94x 24.19x 214.07 204.50 195.46 186.91 178.82
Min 12.19x
* All transactions completed after Yr. 2001 .
Page 3 of 25
Taiwan Semiconductor Manufacturing Company
(In $NT Millions)
DISCOUNTED CASH FLOWS - CASE 2 - TECHNOLOGY INDUSTRY MULTIPLE
2002 2003 2004 2005 2006 2007
Free Cash Flow 78,821 91,556 66,296 124,090 139,954 155,719
Terminal Value 1,171,516
Discounted Free Cash Flows 78,821 86,960 59,807 106,326 113,899 1,025,930
Entity Value 1,471,744
Less: Debt (56,343)
Equity Value 1,415,401
Shares Outstanding 18,623
Equity Value Per Share 76.00
TECHNOLOGY INDUSTRY TERMINAL VALUE MULTIPLE: 7.00x SENSITIVITY - DISCOUNT RATE VS. TERMINAL VALUE:
76.00 3.28% 4.28% 5.28% 6.28% 7.28%
6.00x 74.96 71.93 69.07 66.36 63.78
6.50x 78.78 75.58 72.54 69.67 66.95
7.00x 82.61 79.22 76.02 72.98 70.11
7.50x 86.43 82.87 79.49 76.30 73.27
8.00x 90.25 86.51 82.97 79.61 76.43
8.50x 94.08 90.15 86.44 82.92 79.59
Page 4 of 25
Taiwan Semiconductor Manufacturing Company
(In $NT Millions)
DISCOUNTED CASH FLOWS - CASE 3 - GORDON GROWTH MODEL
2002 2003 2004 2005 2006 2007
Free Cash Flow 78,821 91,556 66,296 124,090 139,954 155,719
Terminal Value 4,740,487
Discounted Free Cash Flows 78,821 86,960 59,807 106,326 113,899 3,784,685
Entity Value 4,230,499
Less: Debt (56,343)
Equity Value 4,174,156
Shares Outstanding 18,623
Equity Value Per Share 224.14
LT GROWTH ASSUMPTION: 2.00% SENSITIVITY - DISCOUNT RATE VS. LT GROWTH:
224.14 3.28% 4.28% 5.28% 6.28% 7.28%
0.50% 285.03 207.60 162.63 133.28 112.63
1.00% 341.16 234.94 178.43 143.38 119.54
1.50% 428.83 272.13 198.41 155.60 127.64
2.00% 584.98 325.62 224.48 170.67 137.28
2.50% 941.33 409.16 259.93 189.73 148.94
Page 5 of 25
Taiwan Semiconductor Manufacturing Company
(In $NT Millions)
WEIGHTED AVERAGE COST OF CAPITAL
COST OF EQUITY - GOLDMAN INTEGRATED MODEL: WEIGHTED AVERAGE COST OF CAPITAL:
US Treasury 10-Yr Bond 3.96% Cost of Equity 5.80%
Taiwan Government 10-Yr Bond 2.16% Cost of Debt 3.06%
Beta (TSMC VS S&P 500) 0.9 Debt 56,343
S&P Historical Returns 8.00% Equity 295,853
Cost of Equity (Taiwan) 5.80% WACC 5.28%
COST OF DEBT: 2002 DEBT / EQUITY PROJECTION:
Taiwan Government 10-Yr Bond 2.16% Yr. 2001:
Bridge Ratings Spread For AA+ 0.90% Debt (Incl. Minority Interest) 52,789
Cost Of Debt 3.06% Equity 277,190
Debt / Equity Ratio 0.19
Altman Z-Score: 4.52
Working Capital / Total Assets (X1) 0.10 Yr. 2002:
Re / Total Assets (X2) 0.10 Debt (Incl. Minority Interest) 56,343
EBIT / Total Assets (X3) 0.03 Equity - From Press Release 295,853
BV / Total Liabilities (X4) 3.11
Comparable Bond Rating AA+ * Year Over Year Debt / Equity Ratio Constant
CHINESE MANUFACTURING FACILITY COST STRUCTURE
USD NTD
Cost of Factory (898) (31,214) Exchange Ratio - NTD/USD 34.8
Sources of Funds:
Headquarters (Cash) (371) (12,896) Tax Shield Assumptions:
Loans (418) (14,530) Interest Rate on Loans = Cost of Debt 3.06%
Retained Earnings (109) (3,789) Tax Rate 15.00%
Page 6 of 25
Taiwan Semiconductor Manufacturing Company
(In $NT Millions)
GROWTH ASSUMPTIONS
2002 2003 2004 2005 2006 2007
Revenue NM NM NM 4.70% 4.70% 4.70%
COGS 26.0% 21.5% 28.7% 3.04% 3.10% 2.49%
R&D Projected Expense (% of Sales) 26.0% 21.5% 28.7% 4.70% 4.70% 4.70%
SG&A Projected Expense (% of Sales) 8.30% 8.30% 8.30% 8.30% 8.30% 8.30%
Marketing Projected Expense (% of Sales) 26.02% 21.54% 28.68% 4.70% 4.70% 4.70%
D&A Projected Expense (% of Sales) 21.00% 13.60% 13.60% 13.60% 13.25% 10.30%
Working Capital Projected -150.00% 35.00% 17.00% -58.00% 13.00% 14.00%
CAPEX Projected 21.0% 13.60% 13.60% 13.60% 13.25% 10.30%
* Yr. 2002 - 2004 Revenue Projections Taken From Bloomberg. Yr. 2005 - 2007 Growth Rates Are Slight Modifications Of Prof. Damodaran's Industry Growth Rate.
** Yr. 2004 Working Capital Includes Cash Used For Manufacturing Facility Construction. Yrs. 2004 - 2007 Includes Interest Payments On Debt Financing For Facility.
*** Yr. 2004 CAPEX Includes Manufacturing Facility Investment.
Page 7 of 25
Taiwan Semiconductor Manufacturing Company
Comparable Companies Analysis
Price/Earnings Price/Book Price/Sales EV/EBITDA
Taiwan Semiconductor Manufacturing 60.43x 3.16x 6.95x 13.06x
Winbond Electronics NM 0.94x 2.59x NM
United Microelectronics NM 0.05x 0.15x 0.46x
Advanced Micro Devices NM 0.63x 0.57x 3.01x
Tower Seminconductor NM 0.48x 2.31x NM
ASE Test NM 0.49x 0.98x 3.78x
Chartered Semiconductor NM 0.59x 2.03x 16.56x
ON Semiconductor NM NM 0.20x 19.07x
Advanced Semiconductor Engineering NM 0.21x 0.23x 4.25x
Max NM 3.16x 6.95x 19.07x
Mean NM 0.73x 1.78x 6.69x
Median NM 0.54x 0.98x 4.25x
Min NM 0.05x 0.15x 0.46x
Industry Sales Growth Analysis
(In $US Millions)
1999 2000 2001 CAGR
Taiwan Semiconductor Manufacturing 2,195.2 4,781.3 3,621.5 18.16%
Winbond Electronics 930.6 1,414.2 694.2 -9.30%
United Microelectronics 970.5 3,325.9 2,008.5 27.44%
Advanced Micro Devices 2,857.6 4,644.2 3,891.8 10.84%
Tower Seminconductor 69.8 104.8 52.4 -9.14%
ASE Test 270.3 440.3 298.5 3.37%
Chartered Semiconductor 694.3 1,134.1 462.7 -12.65%
ON Semiconductor 798.7 2,073.9 1,214.6 15.00%
Advanced Semiconductor Engineering 938.1 1,464.1 1,103.8 5.57%
Average 5.48%
* Sales Normalized By Conversion to US Dollars.
Taiwan Semiconductor Manufacturing Company
Black-Scholes Options Valuation Analysis
Assumptions: Intinsic Value of Call:
Current Stock Price (S) $ 7.75 Call Price $ 0.35
Exercise Price (E) 7.50
Yrs. Till Exp. (t) 0.33 d1 1.81
d2 1.78
10-Yr Treasury 3.96% NormDist(d1) 0.965
Variance 0.20% NormDist(d2) 0.963
Prevailing Market Call Price $ 0.95
Formulas:
a. Call Price = [S * NormDist(d1)] - [E * e(-rt) * NormDist(d2)]
b. d1 = [ln(S/E) + t * (r + .5(Var))] / (Var * t).5
c. d2 = d1 - (Var * t).5
Taiwan Semiconductor Manufacturing Company
Variance Analysis
Date Closing Price Daily Returns Date Closing Price Daily Returns Date Closing Price Daily Returns
4/8/02 17.80 NM 8/15/02 9.61 3.33% 12/12/02 8.08 -3.81%
4/9/02 17.42 -2.13% 8/16/02 9.95 3.54% 12/13/02 7.70 -4.70%
4/10/02 17.05 -2.12% 8/19/02 10.01 0.60% 12/16/02 7.94 3.12%
4/11/02 16.72 -1.94% 8/20/02 9.33 -6.79% 12/30/02 6.99 -3.59%
4/12/02 17.27 3.29% 8/21/02 9.45 1.29% 12/31/02 7.05 0.86%
4/15/02 17.45 1.04% 8/22/02 9.18 -2.86% 1/2/03 7.28 3.26%
4/16/02 18.36 5.21% 8/23/02 8.75 -4.68% 1/3/03 7.45 2.34%
4/17/02 18.73 2.02% 8/26/02 8.85 1.14% 1/6/03 7.65 2.68%
4/18/02 18.23 -2.67% 8/27/02 8.48 -4.18% 1/7/03 7.68 0.39%
4/19/02 17.85 -2.08% 8/28/02 8.25 -2.71% 1/8/03 7.35 -4.30%
4/22/02 17.58 -1.51% 8/29/02 8.35 1.21% 1/9/03 7.75 5.44%
4/23/02 17.61 0.17% 8/30/02 8.17 -2.16% 1/10/03 8.00 3.23%
4/24/02 17.36 -1.42% 9/3/02 7.71 -5.63% 1/13/03 8.30 3.75%
4/25/02 16.82 -3.11% 9/4/02 7.97 3.37% 1/14/03 8.27 -0.36%
4/26/02 16.32 -2.97% 9/5/02 7.51 -5.77% 1/15/03 8.56 3.51%
4/29/02 16.11 -1.29% 9/6/02 7.72 2.80% 1/16/03 8.10 -5.37%
4/30/02 16.09 -0.12% 9/9/02 7.89 2.20% 1/17/03 7.59 -6.30%
5/1/02 16.55 2.86% 9/10/02 8.48 7.48% 1/21/03 7.55 -0.53%
5/2/02 15.70 -5.14% 9/11/02 8.15 -3.89% 1/22/03 7.60 0.66%
5/3/02 14.95 -4.78% 9/12/02 7.72 -5.28% 1/23/03 8.20 7.89%
5/6/02 14.68 -1.81% 9/13/02 7.55 -2.20% 1/24/03 7.74 -5.61%
5/7/02 15.16 3.27% 9/16/02 7.32 -3.05% 1/27/03 7.49 -3.23%
5/8/02 16.67 9.96% 9/17/02 7.22 -1.37% 1/28/03 7.15 -4.54%
5/9/02 16.01 -3.96% 9/18/02 7.10 -1.66% 1/29/03 7.20 0.70%
5/10/02 16.24 1.44% 9/19/02 6.95 -2.11% 1/30/03 6.85 -4.86%
5/13/02 16.36 0.74% 9/20/02 6.65 -4.32% 1/31/03 6.70 -2.19%
5/14/02 17.14 4.77% 9/23/02 6.45 -3.01% 2/3/03 6.88 2.69%
5/15/02 16.68 -2.68% 9/24/02 6.62 2.64% 2/4/03 6.80 -1.16%
5/16/02 16.68 0.00% 9/25/02 6.88 3.93% 2/5/03 7.12 4.71%
5/17/02 17.14 2.76% 9/26/02 6.59 -4.22% 2/6/03 6.79 -4.63%
5/20/02 16.54 -3.50% 9/27/02 6.36 -3.49% 2/7/03 6.68 -1.62%
5/21/02 16.09 -2.72% 9/30/02 6.35 -0.16% 2/10/03 6.47 -3.14%
5/22/02 16.00 -0.56% 10/1/02 6.52 2.68% 2/11/03 6.47 0.00%
5/23/02 15.87 -0.81% 10/2/02 6.23 -4.45% 2/12/03 6.51 0.62%
5/24/02 15.81 -0.38% 10/3/02 5.89 -5.46% 2/13/03 6.40 -1.69%
5/28/02 15.71 -0.63% 10/4/02 5.78 -1.87% 2/14/03 6.85 7.03%
5/29/02 15.32 -2.48% 10/7/02 5.40 -6.57% 2/18/03 7.07 3.21%
Taiwan Semiconductor Manufacturing Company
Variance Analysis
Date Closing Price Daily Returns Date Closing Price Daily Returns Date Closing Price Daily Returns
5/30/02 15.18 -0.91% 10/8/02 5.50 1.85% 2/19/03 6.98 -1.27%
5/31/02 15.07 -0.72% 10/9/02 5.35 -2.73% 2/20/03 7.41 6.16%
6/3/02 14.09 -6.50% 10/10/02 5.70 6.54% 2/21/03 7.47 0.81%
6/4/02 13.92 -1.21% 10/11/02 6.01 5.44% 2/24/03 7.27 -2.68%
6/5/02 13.95 0.22% 10/14/02 6.06 0.83% 2/25/03 7.20 -0.96%
6/6/02 13.10 -6.09% 10/15/02 7.24 19.47% 2/26/03 7.06 -1.94%
6/7/02 13.05 -0.38% 10/16/02 6.89 -4.83% 2/27/03 6.99 -0.99%
6/10/02 13.05 0.00% 10/17/02 7.35 6.68% 2/28/03 7.09 1.43%
6/11/02 12.86 -1.46% 10/18/02 7.35 0.00% 3/3/03 7.27 2.54%
6/12/02 13.27 3.19% 10/21/02 7.48 1.77% 3/4/03 6.98 -3.99%
6/13/02 13.55 2.11% 10/22/02 6.95 -7.09% 3/5/03 6.77 -3.01%
6/14/02 13.36 -1.40% 10/23/02 7.76 11.65% 3/6/03 6.84 1.03%
6/17/02 13.50 1.05% 10/24/02 7.67 -1.16% 3/7/03 6.96 1.75%
6/18/02 13.35 -1.11% 10/25/02 8.02 4.56% 3/10/03 6.86 -1.44%
6/19/02 12.59 -5.69% 10/28/02 8.06 0.50% 3/11/03 7.01 2.19%
6/20/02 12.56 -0.24% 10/29/02 7.67 -4.84% 3/12/03 7.17 2.28%
6/21/02 12.36 -1.59% 10/30/02 7.95 3.65% 3/13/03 7.72 7.67%
6/24/02 12.70 2.75% 12/17/02 7.78 -2.02% 3/14/03 7.70 -0.26%
6/25/02 12.99 2.28% 12/18/02 7.35 -5.53% 3/17/03 7.87 2.21%
6/26/02 12.90 -0.69% 12/19/02 7.34 -0.14% 3/18/03 8.21 4.32%
6/27/02 12.90 0.00% 12/20/02 7.44 1.36% 3/19/03 8.19 -0.24%
6/28/02 13.00 0.78% 12/23/02 7.45 0.13% 3/20/03 8.31 1.47%
7/1/02 12.05 -7.31% 12/24/02 7.38 -0.94% 3/21/03 8.49 2.17%
7/2/02 11.11 -7.80% 12/26/02 7.42 0.54% 3/24/03 7.95 -6.36%
7/3/02 12.15 9.36% 12/27/02 7.25 -2.29% 3/25/03 8.09 1.76%
7/5/02 13.65 12.35% 10/31/02 7.82 -1.64% 3/26/03 7.58 -6.30%
7/8/02 13.50 -1.10% 11/1/02 8.09 3.45% 3/27/03 7.65 0.92%
7/9/02 12.91 -4.37% 11/4/02 8.85 9.39% 3/28/03 7.40 -3.27%
7/10/02 12.71 -1.55% 11/5/02 8.44 -4.63% 3/31/03 6.84 -7.57%
7/11/02 13.52 6.37% 11/6/02 9.31 10.31% 4/1/03 6.90 0.88%
7/12/02 13.45 -0.52% 11/7/02 8.85 -4.94% 4/2/03 7.46 8.12%
7/15/02 13.69 1.78% 11/8/02 8.68 -1.92% 4/3/03 7.50 0.54%
7/16/02 13.54 -1.10% 11/11/02 7.83 -9.79% 4/4/03 7.49 -0.13%
7/17/02 13.30 -1.77% 11/12/02 8.20 4.73% 4/7/03 7.75 3.47%
7/18/02 12.30 -7.52% 11/13/02 7.85 -4.27%
7/19/02 11.25 -8.54% 11/14/02 8.40 7.01%
7/22/02 11.20 -0.44% 11/15/02 8.54 1.67%
Taiwan Semiconductor Manufacturing Company
Variance Analysis
Date Closing Price Daily Returns Date Closing Price Daily Returns Date Closing Price Daily Returns
7/23/02 10.71 -4.37% 11/18/02 8.38 -1.87%
7/24/02 11.14 4.01% 11/19/02 8.00 -4.53% Std. Dev. 4.44%
7/25/02 9.08 -18.49% 11/20/02 8.32 4.00% Variance 0.20%
7/26/02 8.85 -2.53% 11/21/02 8.80 5.77%
7/29/02 9.15 3.39% 11/22/02 8.98 2.05%
7/30/02 9.10 -0.55% 11/25/02 8.86 -1.34%
7/31/02 9.12 0.22% 11/26/02 8.50 -4.06%
8/1/02 8.86 -2.85% 11/27/02 9.09 6.94%
8/2/02 8.35 -5.76% 11/29/02 9.25 1.76%
8/5/02 7.10 -14.97% 12/2/02 9.44 2.05%
8/6/02 8.21 15.63% 12/3/02 9.14 -3.18%
8/7/02 8.45 2.92% 12/4/02 8.98 -1.75%
8/8/02 8.80 4.14% 12/5/02 8.67 -3.45%
8/9/02 9.12 3.64% 12/6/02 8.80 1.50%
8/12/02 8.83 -3.18% 12/9/02 8.45 -3.98%
8/13/02 8.89 0.68% 12/10/02 8.55 1.18%
8/14/02 9.30 4.61% 12/11/02 8.40 -1.75%
Taiwan Semiconductor Manufacturing Company
Earnings Per Share Analysis
(In $NT Millions)
1998 1999 2000 2001 2002 (E) 2003 (E)
EARNINGS PER SHARE 1.35 2.21 5.71 0.86 1.25 1.72
PRICE/EARNINGS 21.68 38.37 8.93 92.45 33.97 26.86
PRICE 29.28 84.72 50.97 79.55 42.60 46.20
Earnings Per Share Analysis
$6.00 100.00x
90.00x
$5.00
80.00x
70.00x
$4.00
60.00x
$3.00 50.00x
40.00x
$2.00
30.00x
20.00x
$1.00
10.00x
$0.00 0.00x
1998 1999 2000 2001 2002 (E) 2003 (E) 2004 (E)
Enterprise Value/EBITDA
25.00x
20.00x
15.00x
10.00x
5.00x
0.00x
1999 2000 2001
Enterprise Value 674783 611110 1352864
EBITDA 47467.9 102741 68100.8
Enterprise Value/EBITDA 14.2156 5.94808 19.8656
Shares Outstanding 7670.88 11689.4 16832.6
mpany
2004 (E)
3.15
14.66
Price/Earnings Analysis
100.00x
90.00x
80.00x
70.00x
60.00x
50.00x
40.00x
30.00x
20.00x
10.00x
0.00x
1998 1999 2000 2001 2002 (E) 2003 (E) 2004 (E)
Taiwan Semiconductor Manufacturing Company
Comparable Ratio Analyses
TSMC UMC
1999 2000 2001 1999 2000 2001
RISK RATIOS:
Current Ratio 2.261 1.965 2.124 0.893 2.298 2.919
Quick Ratio 1.623 1.389 1.620 0.734 1.955 2.522
Operating Cash Flow to Current Liabilities Ratio 1.810 2.531 1.878 0.655 1.572 1.038
Accounts Receivable Turnover 7.603 8.232 5.787 8.135 9.147 4.857
Days Receiveable Outstanding 48.007 44.338 63.075 44.869 39.902 75.149
Inventory Turnover 9.342 9.018 8.157 8.037 8.291 7.338
Days Inventory Outstanding 39.070 40.475 44.748 45.415 21.862 49.740
Accounts Payable Turnover 18.818 16.188 18.024 N/A 3.177 3.015
Days Payable Outstanding 19.396 22.547 20.251 N/A 114.890 121.052
Debt/Equity Ratio 0.363 0.216 0.190 0.301 0.183 0.259
Liabilities Assets Ratio 0.320 0.293 0.243 0.459 0.260 0.286
Interest Coverage Ratio 9.535 24.519 4.431 0.599 21.757 -0.104
Operating Cash Flow to Total Liabilities Ratio 0.758 1.015 0.766 0.344 1.168 0.984
Operating Cash Flow to Capital Expenditures Ratio 0.736 0.882 1.007 0.383 0.770 0.919
PROFITABILITY RATIOS:
Profit Margin 0.339 0.404 0.133 0.659 0.469 -0.023
Total Asset Turnover 0.470 0.548 0.341 0.272 0.505 0.221
Return On Assets 0.159 0.222 0.046 0.179 0.237 -0.005
Capital Structure Leverage Ratio 1.584 1.463 1.368 1.423 1.096 1.112
Return On Common Equity 0.230 0.314 0.054 0.120 0.243 -0.011
Selling and Administrative Expenses 0.037 0.045 0.063 0.500 0.038 0.096
Accounts Receivable Turnover 7.603 8.232 5.787 8.135 9.147 4.857
Inventory Turnover 9.342 9.018 8.157 8.037 8.291 7.338
Fixed Asset Turnover 0.696 0.842 0.508 0.976 1.116 0.420
Taiwan Semiconductor Manufacturing Company
Consolidated Balance Sheet
(In $NT Millions)
Year Ended December 31,
1999 2000 2001
CURRENT ASSETS:
Cash and Cash Equivalents 29,517.7 38,840.2 37,556.3
Pledged time deposits 3,161.0 - -
Short-term investments 965.4 2,351.6 1,398.1
Receivables - net 13,322.0 27,055.5 16,452.2
Receivable from related parties 340.9 948.7 494.7
Inventories - net 7,104.0 12,785.7 9,828.3
Deferred income tax assets - net 2,616.6 8,178.0 2,350.1
Prepaid expenses and other current assets 2,630.0 3,034.6 2,721.4
Total Current Assets 59,657.6 93,194.3 70,801.1
Long-term investments 16,164.7 9,814.3 11,599.2
Property, plant and equipment - net 150,059.9 244,747.9 251,287.6
Goodwill - 11,531.0 11,437.6
OTHER ASSETS:
Rental Assets - 625.6 -
Deferred income tax assets - net 7,006.7 6,629.8 16,245.8
Deferred charges - net 2,380.8 3,335.7 3,769.8
Refundable deposits 59.4 979.1 784.1
Assests leased to others - - 555.1
Miscellaneous 106.4 28.3 37.4
Total Other Assets 9,553.3 11,598.5 21,392.2
TOTAL ASSETS 235,435.5 370,886.0 366,517.7
Taiwan Semiconductor Manufacturing Company
Consolidated Balance Sheet
(In $NT Millions)
CURRENT LIABILITIES:
Short-term bank loans 5,026.6 3,833.8 6,269.2
Commercial paper payable 94.8 - -
Accounts payable 3,273.9 8,507.8 1,397.9
Payable to related parties 1,036.4 2,606.3 1,048.3
Income tax payable 155.1 3.3 -
Payables to contractors and equipment suppliers 12,593.7 25,550.3 12,867.2
Current portion of long-term liabilities 1.0 51.1 5,000.0
Accrued expenses and other current liabilities 4,208.9 6,872.4 6,746.4
Total Current Liabilities 26,390.4 47,425.0 33,329.0
LONG-TERM LIABILITIES:
Long-term bank loans 22,743.5 23,339.4 22,399.3
Long-term bonds payable 20,000.0 29,000.0 24,000.0
Total Long-term liabilities 42,743.5 52,339.4 46,399.3
OTHER LIABILITIES:
Accrued pension cost 1,013.8 1,511.3 1,856.6
Deferred gain on sale - leaseback - 434.2 268.2
Lease obligation payable 4.4 3.3
Guarantee deposits 5,188.7 7,097.4 7,212.7
Others - - 141.5
Total Other Liabilities 6,206.9 9,046.2 9,479.0
TOTAL LIABILITIES 75,340.8 108,810.6 89,207.3
Taiwan Semiconductor Manufacturing Company
Consolidated Balance Sheet
(In $NT Millions)
MINORITY INTEREST IN SUBSIDIARIES 7,524.2 321.7 120.2
SHAREHOLDERS' EQUITY:
Capital Stock - $10 par value
Issued Preferred - 13,000.0 13,000.0
Issued Common 85,208.8 116,893.7 168,325.6
Suscribed Capital 13,118.0 - -
Capital Surplus 23,951.4 57,089.0 57,128.4
Retained Earnings 31,382.4 75,121.0 37,507.5
Unrealized loss on long-term investments - (71.6) -
Cumulative translation adjustments (1,090.1) (278.4) 1,228.7
Total Shareholders' Equity 152,570.5 261,753.7 277,190.2
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 235,435.5 370,886.0 366,517.7
Taiwan Semiconductor Manufacturing Company
Consolidated Statements of Income
(In $NT Millions)
Year Ended December 31,
1998 1999 2000 2001
NET SALES 50,524.5 76,305.1 166,197.6 125,884.9
COST OF SALES 33,009.3 46,237.4 89,681.7 92,228.1
GROSS PROFIT 17,515.2 30,067.7 76,515.9 33,656.8
OPERATING EXPENSES
Research and development 2,314.0 3,090.8 5,131.5 10,649.0
General and administrative 2,128.2 2,845.3 7,408.1 7,939.9
Marketing 767.5 1,861.6 2,681.6 2,290.1
Total Operating Expenses 5,209.7 7,797.7 15,221.2 20,879.0
INCOME FROM OPERATIONS 12,305.5 22,270.0 61,294.7 12,777.8
NON-OPERATING INCOME
Gain on sales of short-term investments - net 11.9 48.6 1,060.9 1,619.1
Interest 1,111.9 1,114.5 1,679.7 1,486.7
Royalty Income - - - 1,301.6
Insurance compensation - net - 184.6 1,623.8 860.8
Premium income-net 8.3 63.8 640.5 234.7
Gain on sales of long-term investments - net 781.6 67.8 15.1 105.4
Technical service income - - 138.5 55.1
Gain on sales of property, plant, and equipment 3.3 4.0 62.9 52.4
Reversal of allowance for losses on shoter-term investment - net - 140.1 0.7 -
Foreign exchange gain - net - - 828.0 -
Other 59.6 58.9 177.8 759.8
Total Non-Operating Income 1,976.6 1,682.3 6,227.9 6,475.6
Taiwan Semiconductor Manufacturing Company
Consolidated Statements of Income
(In $NT Millions)
NON-OPERATING EXPENSES
Investments loss recognized by equity method - net 1,400.0 288.5 187.2 3,959.0
Interest 1,191.7 2,417.0 2,717.0 3,144.1
Foreign exchange loss - net 259.5 119.1 - 695.6
Loss on sales of property, plant, and equipment 4.4 164.4 114.7 235.6
Amortization of issuance costs of bonds 143.7 114.8 32.7 12.5
Premium expenses - net - 86.8 108.1 -
Permanent loss on long-term investments 5.8 31.6 - -
Provision for loss in short-term investments 121.9 - - -
Other 99.9 101.8 461.4 420.1
Total Non-Operating Expenses 3,226.9 3,324.0 3,621.1 8,466.9
INCOME BEFORE INCOME TAX 11,055.2 20,628.3 63,901.5 10,786.5
INCOME TAX BENEFIT 2,318.4 2,382.8 1,167.9 3,740.7
INCOME BEFORE MINORITY INTEREST 13,373.6 23,011.1 65,069.4 14,527.2
MINORITY INTEREST IN LOSS (INCOME) OF SUBSIDIARIES 1,015.6 515.9 36.8 (44.0)
NET INCOME 14,389.2 23,527.0 65,106.2 14,483.2
EARNINGS PER SHARE 1.35 2.21 5.71 0.86
EARNINGS PER EQUIVALENT ADS 6.75 11.04 28.55 4.17
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING 10,656.0 10,656.0 11,400.9 16,832.6
WEIGHTED AVERAGE NUMBER OF EQUIVALENT ADS OUTSTANDING 2,131.2 2,131.2 2,280.2 3,473.2
Taiwan Semiconductor Manufacturing Company
Consolidated Statement Of Cash Flows
(In $NT Millions)
Year Ended December 31,
1998 1999 2000 2001
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income 14,389.2 23,527.0 65,106.2 14,483.2
Adjustments To Reconcile Net Income To Cash:
Depreciation and amortization 15,522.0 25,197.9 41,446.1 55,323.0
Deferred income tax (3,007.9) (2,481.8) (956.1) (3,788.1)
Investment loss recognized by equity method - net 1,400.0 288.5 187.2 3,959.0
Gain on sale of long term investments (781.6) (67.8) (15.1) (105.4)
Loss on sale of properties - net 1.1 160.4 51.8 183.2
Reversal of provision for losses on short-term investments - net - - - (13.2)
Permanent loss on long term investments 5.8 31.6 - -
Accretion in redemption value of bonds 875.8 585.6 - -
Accrued pension cost 264.3 260.4 370.3 345.3
Allowance for doubtful receivables (10.0) 148.6 524.5 153.8
Allowance for sales returns and others (93.2) 402.1 1,679.3 123.3
Transfer property into expenses - 39.1 - -
Minority interest in loss of subsidiaries (1,015.6) (515.9) (36.8) 44.0
Changes In Operating Assets and Liabilities:
Short-term investments (124.8) 5,049.7 (1,373.6) -
Forward exchange contract receivable - - (113.7) 49.5
Receivables 1,640.5 (6,391.8) (15,428.2) 10,326.2
Receivables from related parties 215.6 (273.2) (737.1) 454.0
Inventories 537.5 (2,765.2) (4,033.8) 2,957.4
Prepaid expenses and other current liabilities 221.8 (1,278.1) 352.0 202.3
Accounts payables (929.0) 985.9 3,170.7 (7,109.9)
Payables to related parties (46.8) 878.4 2,334.2 (1,558.0)
Income tax payable 746.8 (622.3) (151.8) -
Forward exchange contract payable - 6.1 (987.6) 218.1
Accrued expenses and other current liabilities 318.4 2,137.2 2,024.1 (430.0)
Net Cash Provided By Operating Activities 30,129.9 45,302.4 93,412.6 75,817.7
Taiwan Semiconductor Manufacturing Company
Consolidated Statement Of Cash Flows
(In $NT Millions)
CASH FLOWS FROM INVESTING ACTIVITIES:
Decrease (Increase) in short-term investments - - - 117.1
Acquisitions Of:
Long-term investments (1,555.8) (10,057.9) (2,107.3) (5,120.6)
Properties (55,780.5) (51,459.1) (103,761.9) (70,201.2)
Proceeds From Sales Of:
Long-term investments 1,523.5 150.0 49.4 559.1
Properties 3.5 413.1 364.9 301.4
Decrease (Increase) in restricted cash (7.3) 7.2 - -
Decrease (Increase) in pledge time deposits (209.6) (2,290.0) 3,161.7 -
Increase in deferred charges (1,187.5) (1,179.3) (1,793.2) (1,805.2)
Decrease (Increase) In refundable deposits (9.7) 61.4 (915.6) 195.0
Decrease (Increase) in other assets - miscellaneous (0.8) 13.5 77.4 (9.1)
Decrease in minority interest in subsidiaries (86.6) (1,660.8) (15,386.9) (249.2)
Increase in goodwill (1,019.2)
Cash of TASMC as of July 1, 2000 - - 736.6 -
Net Cash Used In Investing Activites (57,310.8) (66,001.9) (119,574.9) (77,231.9)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds From Issuance Of:
Short-term bank borrowings 2,109.2 2,917.4 - 2,435.4
Commercial paper 98.2 - - -
Long-term bonds 9,772.5 9,450.6 9,000.0 -
Long-term bank borrowings 6,903.8 7,997.6 - -
Capital Stock 530.0 20,618.0 39,204.5 -
Payments On:
Short-term bank borrowings - - (8,592.8) -
Commercial paper - - (4,241.0) -
Short-term notes - (253.4) - -
Long-term bank borrowings - - (2,648.9) (940.1)
Increase (Decrease) in guarantee deposits and other liabilities (2,318.9) (1,010.4) 2,977.9 75.0
Issuance costs of financing (78.3) (63.3) (118.3) (47.7)
Cash dividends paid on preferred shares - - - (41.1)
Bonus to directors and supervisors (161.6) (138.1) (215.1) (584.3)
Net Cash Provided By Financing Activites 16,854.9 39,518.4 35,366.3 897.2
Effects Of Changes In Foreign Exchange Rate (657.6) (173.1) 118.5 (766.9)
Taiwan Semiconductor Manufacturing Company
Consolidated Statement Of Cash Flows
(In $NT Millions)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (10,983.6) 18,645.8 9,322.5 (1,283.9)
BEGINNING BALANCE - CASH AND CASH EQUIVALENTS 21,855.5 10,871.9 29,517.7 38,840.2
ENDING BALANCE - CASH AND CASH EQUIVALENTS 10,871.9 29,517.7 38,840.2 37,556.3
Date
1/2/98
TSMC Taiwanese Market Volume 1/5/98
1/6/98
1/7/98
500,000
1/8/98
1/9/98
450,000
1/12/98
1/13/98
400,000
1/14/98
1/15/98
350,000
1/16/98
1/16/98
300,000
1/19/98
Volume
1/20/98
250,000
1/21/98
1/22/98
200,000
2/2/98
2/3/98
150,000
2/4/98
2/5/98
100,000
2/6/98
2/6/98
50,000
2/9/98
2/10/98
0
2/11/98
Jan-98 Jul-98 Jan-99 Jul-99 Jan-00 Jul-00 Jan-01 Jul-01 Jan-02 Jul-02 Jan-03
2/12/98
2/13/98
2/16/98
2/17/98
TSMC United States Market Volume 2/18/98
2/19/98
2/20/98
35,000,000 2/20/98
2/23/98
2/24/98
30,000,000 2/25/98
2/26/98
2/27/98
25,000,000
3/2/98
3/3/98
20,000,000 3/4/98
Volume
3/5/98
3/6/98
15,000,000 3/6/98
3/9/98
3/10/98
10,000,000 3/11/98