TSMC Annual Report >  2015 > Financial Highlights and Analysis > Financial Highlights

Financial Highlights

Condensed Balance Sheet

Condensed Balance Sheet from 2012 to 2015 (Consolidated) (Note 1)

Unit: NT$ thousands

Item

2012

2013

2014
(Adjusted)

2015

Current Assets

250,325,436

358,486,654

626,565,639

746,743,991

Long-term Investments (Note 2)

65,717,240

89,183,810

30,056,279

34,993,583

Property, Plant and Equipment

617,562,188

792,665,913

818,198,801

853,470,392

Intangible Assets

10,959,569

11,490,383

13,531,510

14,065,880

Other Assets (Note 3)

16,790,075

11,228,217

6,696,857

8,244,452

Total Assets

961,354,508

1,263,054,977

1,495,049,086

1,657,518,298

Current Liabilities

   

   

   

   

Before Distribution

148,473,947

189,777,934

201,013,629

212,228,594

After Distribution

226,247,254

267,563,785

317,697,110

(Note 4)

Noncurrent Liabilities

89,786,655

225,501,958

247,707,125

222,655,225

Total Liabilities

   

   

   

   

Before Distribution

238,260,602

415,279,892

448,720,754

434,883,819

After Distribution

316,033,909

493,065,743

565,404,235

(Note 4)

Equity Attributable to Shareholders of the Parent

 

 

 

 

Capital Stock

259,244,357

259,286,171

259,296,624

259,303,805

Capital Surplus

55,675,340

55,858,626

55,989,922

56,300,215

Retained Earnings

   

   

   

   

Before Distribution

408,411,468

518,193,152

705,165,274

894,293,586

After Distribution

330,638,161

440,407,301

588,481,793

(Note 4)

Others

(2,780,485)

14,170,306

25,749,291

11,774,113

Equity Attributable to Shareholders of the Parent

   

   

   

   

Before Distribution

720,550,680

847,508,255

1,046,201,111

1,221,671,719

After Distribution

642,777,373

769,722,404

929,517,630

(Note 4)

Noncontrolling Interests

2,543,226

266,830

127,221

962,760

Total Equity

   

   

   

   

Before Distribution

723,093,906

847,775,085

1,046,328,332

1,222,634,479

After Distribution

645,320,599

769,989,234

929,644,851

(Note 4)

Note 1:

2012-2013 financial statements are prepared in accordance with 2010 Taiwan-IFRSs version. Starting in 2015, financial statements are prepared in accordance with 2013 Taiwan-IFRSs version; financial statements are adjusted to retrospectively apply newly effected GAAP. Adjustments for the retrospective application of newly effected GAAP for 2014 include a decrease of NT$84,759 thousand in total assets, a decrease of NT$737,344 thousand in total liabilities before distribution and an increase of NT$652,585 thousand in total equity before distribution.

Note 2:

Long-term investments consist of noncurrent available-for-sale financial assets, held-to-maturity financial assets, financial assets carried at cost and investments accounted for using equity method.

Note 3:

Other assets consist of deferred income tax assets, refundable deposits, and other noncurrent assets.

Note 4:

Pending for shareholders’ approval.

Condensed Balance Sheet - 2011 (Consolidated)-R.O.C. GAAP

Unit: NT$ thousands

Item

2011

Current Assets

225,260,396

Long-term Investments

34,458,504

Fixed Assets

490,374,916

Other Assets

24,171,126

Total Assets

774,264,942

Current Liabilities

 

Before Distribution

117,006,687

After Distribution

194,755,355

Long-term Liabilities

20,458,493

Other Liabilities

4,756,211

Total Liabilities

 

Before Distribution

142,221,391

After Distribution

219,970,059

Capital Stock

259,162,226

Capital Surplus

55,846,357

Retained Earnings

 

Before Distribution

322,191,155

After Distribution

244,442,487

Cumulative Transaction Adjustments

(6,433,369)

Unrealized Gain/Loss on Financial Instruments

(1,172,855)

Equity Attributable to Shareholders of the Parent

 

Before Distribution

629,593,514

After Distribution

551,844,846

Minority Interests

2,450,037

Total Equity

 

Before Distribution

632,043,551

After Distribution

554,294,883

Condensed Balance Sheet from 2012 to 2015 (Unconsolidated) (Note 1)

Unit: NT$ thousands

Item

2012

2013

2014
(Adjusted)

2015

Current Assets

205,819,614

257,623,763

370,949,497

426,913,080

Long-term Investments (Note 2)

139,634,200

165,545,159

242,395,596

326,330,737

Property, Plant and Equipment

586,636,036

770,443,494

796,684,361

831,784,912

Intangible Assets

6,449,837

7,069,456

8,996,810

9,391,418

Other Assets (Note 3)

13,597,966

7,897,131

3,935,389

5,265,368

Total Assets

952,137,653

1,208,579,003

1,422,961,653

1,599,685,515

Current Liabilities

 

 

 

 

Before Distribution

144,528,616

187,195,744

178,261,092

194,299,278

After Distribution

222,301,923

264,981,595

294,944,573

(Note 4)

Noncurrent Liabilities

87,058,357

173,875,004

198,499,450

183,714,518

Total Liabilities

 

 

 

 

Before Distribution

231,586,973

361,070,748

376,760,542

378,013,796

After Distribution

309,360,280

438,856,599

493,444,023

(Note 4)

Equity

 

 

 

 

Capital Stock

259,244,357

259,286,171

259,296,624

259,303,805

Capital Surplus

55,675,340

55,858,626

55,989,922

56,300,215

Retained Earnings

 

 

 

 

Before Distribution

408,411,468

518,193,152

705,165,274

894,293,586

After Distribution

330,638,161

440,407,301

588,481,793

(Note 4)

Others

(2,780,485)

14,170,306

25,749,291

11,774,113

Total Equity

 

 

 

 

Before Distribution

720,550,680

847,508,255

1,046,201,111

1,221,671,719

After Distribution

642,777,373

769,722,404

929,517,630

(Note 4)

Note 1:

2012-2013 financial statements are prepared in accordance with 2010 Taiwan-IFRSs version. Starting in 2015, financial statements are prepared in accordance with 2013 Taiwan-IFRSs version; financial statements are adjusted to retrospectively apply newly effected GAAP. Adjustments for the retrospective application of newly effected GAAP for 2014 include a decrease of NT$82,771 thousand in total assets, a decrease of NT$735,381 thousand in total liabilities before distribution and an increase of NT$652,610 thousand in total equity before distribution.

Note 2:

Long-term investments consist of held-to-maturity financial assets, financial assets carried at cost and investments accounted for using equity method.

Note 3:

Other assets consist of deferred income tax assets, refundable deposits, and other noncurrent assets.

Note 4:

Pending for shareholders’ approval.

Condensed Balance Sheet - 2011 (Unconsolidated)-R.O.C. GAAP

Unit: NT$ thousands

Item

2011

Current Assets

158,563,352

Long-term Investments

129,400,844

Fixed Assets

454,373,533

Other Assets

 19,070,145

Total Assets

761,407,874

Current Liabilities

 

Before Distribution

109,514,430

After Distribution

187,263,098

Long-term Liabilities

  18,000,000

Other Liabilities

     4,299,930

Total Liabilities

 

Before Distribution

131,814,360

After Distribution

209,563,028

Capital Stock

259,162,226

Capital Surplus

 55,846,357

Retained Earnings

 

Before Distribution

322,191,155

After Distribution

244,442,487

Cumulative Transaction Adjustments

(6,433,369)

Unrealized Gain/Loss on Financial Instruments

(1,172,855)

Total Equity

 

Before Distribution

629,593,514

After Distribution

551,844,846

Condensed Statement of Comprehensive Income / Condensed Statement of Income

Condensed Statement of Comprehensive Income from 2012 to 2015 (Consolidated) (Note 1)

Unit: NT$ thousands (Except EPS: NT$)

Item

2012

2013

2014
(Adjusted)

2015

Net Revenue

506,745,234

597,024,197

762,806,465

843,497,368

Gross Profit

244,137,107

280,945,507

377,722,016

410,394,893

Income from Operations

181,176,868

209,429,363

295,870,309

320,047,775

Non-operating Income and Expenses

499,588

 6,057,759

 6,208,048

30,381,136

Income before Income Tax

181,676,456

215,487,122

302,078,357

350,428,911

Net Income

166,123,802

188,018,937

263,763,958

306,556,167

Other Comprehensive Income for the Year, Net of Income Tax

 4,252,632

16,352,248

11,805,021

(14,714,182)

Total Comprehensive Income for the Year

170,376,434

204,371,185

275,568,979

291,841,985

Net Income (Loss) Attributable to:

 

 

 

 

Shareholders of the Parent

166,318,286

188,146,790

263,881,771

306,573,837

Noncontrolling Interests

(194,484)

(127,853)

(117,813)

(17,670)

Total Comprehensive Income (Loss) Attributable to:

 

 

 

 

Shareholders of the Parent

170,521,543

204,505,782

275,670,991

291,867,757

Noncontrolling Interests

(145,109)

(134,597)

(102,012)

(25,772)

Basic Earnings Per Share (Note 2)

6.42

7.26

10.18

11.82

Note 1:

2012-2013 financial statements are prepared in accordance with 2010 Taiwan-IFRSs version. Starting in 2015, financial statements are prepared in accordance with 2013 Taiwan-IFRSs version; financial statements are adjusted to retrospectively apply newly effected GAAP. Adjustments for the retrospective application of newly effected GAAP for 2014 include a decrease of NT$12,359 thousand in gross profit,a decrease of NT$19,984 thousand in income from operations, a decrease of NT$16,911 thousand in net income and a decrease of NT$46,054 thousand in total comprehensive income for the year.

Note 2:

Based on weighted average shares outstanding in each year.

Condensed Statement of Income - 2011 (Consolidated)-R.O.C. GAAP

Unit: NT$ thousands (Except EPS: NT$)

Item

2011

Net Sales

427,080,645

Gross Profit

194,069,228

Income from Operations

141,557,418

Non-operating Income and Gains

5,358,527

Non-operating Expenses and Losses

1,768,268

Interest Revenue

1,479,514

Interest Expense

626,725

Income before Income Tax

145,147,677

Net Income

134,453,260

Net Income Attributable to Shareholders of the Parent

134,201,279

Basic Earnings Per Share (Note)

 5.18

Note:

Based on weighted average shares outstanding in each year.

Condensed Statement of Comprehensive Income from 2012 to 2015 (Unconsolidated) (Note 1)

Unit: NT$ thousands (Except EPS: NT$)

Item

2012

2013

2014
(Adjusted)

2015

Net Revenue

500,369,525

591,087,600

757,152,389

837,046,888

Gross Profit

234,850,311

271,644,860

366,899,120

397,708,840

Income from Operations

176,820,141

204,653,892

290,640,302

313,408,698

Non-operating Income and Expenses

  6,932,246

 11,062,658

 10,363,515

 36,579,970

Income before Income Tax

183,752,387

215,716,550

301,003,817

349,988,668

Net Income

166,318,286

188,146,790

263,881,771

306,573,837

Other Comprehensive Income for the Year, Net of Income Tax

  4,203,257

 16,358,992

 11,789,220

(14,706,080)

Total Comprehensive Income for the Year

170,521,543

204,505,782

275,670,991

291,867,757

Basic Earnings Per Share (Note 2)

6.42

7.26

10.18

11.82

Note 1:

2012-2013 financial statements are prepared in accordance with 2010 Taiwan-IFRSs version. Starting in 2015, financial statements are prepared in accordance with 2013 Taiwan-IFRSs version; financial statements are adjusted to retrospectively apply newly effected GAAP. Adjustments for the retrospective application of newly effected GAAP for 2014 include a decrease of NT$12,583 thousand in gross profit,a decrease of NT$19,356 thousand in income from operations, a decrease of NT$17,023 thousand in net income and a decrease of NT$46,150 thousand in total comprehensive income for the year.

Note 2:

Based on weighted average shares outstanding in each year.

Condensed Statement of Income - 2011 (Unconsolidated)-R.O.C. GAAP

Unit: NT$ thousands (Except EPS: NT$)

Item

2011

Net Sales

418,245,493

Gross Profit

185,560,865

Income from Operations

138,905,763

Non-operating Income and Gains

7,287,046

Non-operating Expenses and Losses

1,484,965

Interest Revenue

697,196

Interest Expense

445,887

Income before Income Tax

144,707,844

Net Income

134,201,279

Basic Earnings Per Share (Note)

5.18

Note:

Based on weighted average shares outstanding in each year.

Financial Analysis

Financial Analysis from 2012 to 2015 (Consolidated) (Note 1)

 

2012

2013

2014
(Adjusted)

2015
(Note 2)

Capital Structure Analysis

Debts Ratio (%)

24.78

32.88

30.01

26.24

Long-term Fund to Property, Plant and Equipment (%)

131.63

135.40

158.16

169.34

Liquidity Analysis

Current Ratio (%)

168.60

188.90

311.70

351.86

Quick Ratio (%)

142.39

168.57

278.03

319.58

Times Interest Earned (Times)

177.92

82.41

94.34

110.84

Operating Performance Analysis

Average Collection Turnover (Times)

9.64

9.11

8.12

8.37

Days Sales Outstanding

37.86

40.06

44.95

43.61

Average Inventory Turnover (Times)

8.38

8.39

7.42

6.49

Average Inventory Turnover Days

43.56

43.49

49.19

56.24

Average Payment Turnover (Times)

19.38

20.01

19.39

20.10

Property, Plant and Equipment Turnover (Times)

0.91

0.85

0.95

1.01

Total Assets Turnover (Times)

0.58

0.54

0.55

0.54

Profitability Analysis

Return on Total Assets (%)

19.19

17.11

19.33

19.62

Return on Equity attributable to Shareholders of
the Parent (%)

24.68

24.00

27.86

27.04

Operating Income to Paid-in Capital Ratio (%)

69.89

80.77

114.10

123.43

Pre-tax Income to Paid-in Capital Ratio (%)

70.08

83.11

116.50

135.14

Net Margin (%)

32.78

31.49

34.58

36.34

Basic Earnings Per Share (NT$)

6.42

7.26

10.18

11.82

Diluted Earnings Per Share (NT$)

6.41

7.26

10.18

11.82

Cash Flow

Cash Flow Ratio (%)

191.93

183.05

209.70

249.67

Cash Flow Adequacy Ratio (%)

94.71

88.35

92.15

103.82

Cash Flow Reinvestment Ratio (%)

11.46

12.16

13.04

13.76

Leverage

 

Operating Leverage

2.32

2.40

2.15

2.26

Financial Leverage

1.01

1.01

1.01

1.01

Industry Specific Key Performance Indicator

Billing Utilization Rate (%) (Note 3)

91

91

97

93

Advanced Technologies (28-nanometer and below)
Percentage of Wafer Sales (%)

12

30

42

48

Sales Growth (%)

18.7

17.82

27.77

10.58

Net Income Growth (%)

23.9

13.12

40.25

16.18

Note 1:

Before 2012, financial statements are prepared in accordance with R.O.C. GAAP. 2012-2013 financial statements are prepared in accordance with 2010 Taiwan-IFRSs version. 2014-2015 financial statements are prepared in accordance with 2013 Taiwan-IFRSs version.

Note 2:

The deviation of 2015 vs. 2014 is less than 20%. No further analysis is required.

Note 3:

Capacity includes wafers committed by Vanguard and SSMC.

*Glossary

  • Capital Structure Analysis
    (1) Debt Ratio = Total Liabilities / Total Assets
    (2) Long-term Fund to Property, Plant and Equipment Ratio = (Shareholders’ Equity + Noncurrent Liabilities) / Net Property, Plant and Equipment
  • Liquidity Analysis
    (1) Current Ratio = Current Assets / Current Liabilities
    (2) Quick Ratio = (Current Assets - Inventories - Prepaid Expenses) / Current Liabilities
    (3) Times Interest Earned = Earnings before Interest and Taxes / Interest Expenses
  • Operating Performance Analysis
    (1) Average Collection Turnover = Net Sales / Average Trade Receivables
    (2) Days Sales Outstanding = 365 / Average Collection Turnover
    (3) Average Inventory Turnover = Cost of Sales / Average Inventory
    (4) Average Inventory Turnover Days = 365 / Average Inventory Turnover
    (5) Average Payment Turnover = Cost of Sales / Average Trade Payables
    (6) Property, Plant and Equipment Turnover = Net Sales / Average Net Property, Plant and Equipment
    (7) Total Assets Turnover = Net Sales / Average Total Assets
  • Profitability Analysis
    (1) Return on Total Assets = (Net Income + Interest Expenses * (1 - Effective Tax Rate)) / Average Total Assets
    (2) Return on Equity Attributable to Shareholders of the Parent = Net Income Attributable to Shareholders of the Parent / Average Equity
    Attributable to Shareholders of the Parent
    (3) Operating Income to Paid-in Capital Ratio= Operating Income / Paid-in Capital
    (4) Pre-tax Income to Paid-in Capital Ratio = Income before Tax / Paid-in Capital
    (5) Net Margin = Net Income / Net Sales
    (6) Earnings Per Share = (Net Income Attributable to Shareholders of the Parent - Preferred Stock Dividend) / Weighted Average Number of
    Shares Outstanding
  • Cash Flow
    (1) Cash Flow Ratio = Net Cash Provided by Operating Activities / Current Liabilities
    (2) Cash Flow Adequacy Ratio = Five-year Sum of Cash from Operations / Five-year Sum of Capital Expenditures, Inventory Additions, and Cash
    Dividend
    (3) Cash Flow Reinvestment Ratio = (Cash Provided by Operating Activities - Cash Dividends)/ (Gross Property, Plant and Equipment +
    Long-term Investments + Other Noncurrent Assets + Working Capital)
  • Leverage
    (1) Operating Leverage = (Net Sales - Variable Cost) / Income from Operations
    (2) Financial Leverage = Income from Operations / (Income from Operations - Interest Expenses)

Financial Analysis - 2011 (Consolidated)-R.O.C. GAAP

 

2011

Capital Structure Analysis

Debts Ratio (%)

18.37

Long-term Fund to Property, Plant and Equipment (%)

133.06

Liquidity Analysis

Current Ratio (%)

192.52

Quick Ratio (%)

170.06

Times Interest Earned (Times)

229.27

Operating Performance Analysis

Average Collection Turnover (Times)

10.06

Days Sales Outstanding

36.29

Average Inventory Turnover (Times)

8.75

Average Inventory Turnover Days

41.70

Average Payment Turnover (Times)

18.77

Fixed Assets Turnover (Times)

0.97

Total Assets Turnover (Times)

0.57

Profitability Analysis

Return on Total Assets (%)

18.08

Return on Equity (%)

22.30

Operating Income to Paid-in Capital Ratio (%)

54.62

Pre-tax Income to Paid-in Capital Ratio (%)

56.01

Net Margin (%)

31.48

Basic Earnings Per Share (NT$)

5.18

Diluted Earnings Per Share (NT$)

5.18

Cash Flow

Cash Flow Ratio (%)

211.60

Cash Flow Adequacy Ratio (%)

101.93

Cash Flow Reinvestment Ratio (%)

11.12

Leverage

Operating Leverage

2.50

Financial Leverage

1.00

Industry Specific Key Performance Indicator

Billing Utilization Rate (%) (Note)

91

Advanced Technologies (28-nanometer and below) Percentage of Wafer Sales (%)

1

Sales Growth (%)

1.8

Net Income Growth (%)

-17.0

Note:

Capacity includes wafers committed by Vanguard and SSMC.

*Glossary

  • Capital Structure Analysis
    (1) Debt Ratio = Total Liabilities / Total Assets
    (2) Long-term Fund to Fixed Assets Ratio = (Shareholders’ Equity + Long-term Liabilities) / Net Fixed Assets
  • Liquidity Analysis
    (1) Current Ratio = Current Assets / Current Liabilities
    (2) Quick Ratio = (Current Assets - Inventories - Prepaid Expenses) / Current Liabilities
    (3) Times Interest Earned = Earnings before Interest and Taxes / Interest Expenses
  • Operating Performance Analysis
    (1) Average Collection Turnover = Net Sales / Average Trade Receivables
    (2) Days Sales Outstanding = 365 / Average Collection Turnover
    (3) Average Inventory Turnover = Cost of Sales / Average Inventory
    (4) Average Inventory Turnover Days = 365 / Average Inventory Turnover
    (5) Average Payment Turnover = Cost of Sales / Average Trade Payables
    (6) Fixed Assets Turnover = Net Sales / Average Net Fixed Assets
    (7) Total Assets Turnover = Net Sales / Average Total Assets
  • Profitability Analysis
    (1) Return on Total Assets = (Net Income + Interest Expenses * (1 - Effective Tax Rate)) / Average Total Assets
    (2) Return on Equity = Net Income / Average Shareholders’ Equity
    (3) Operating Income to Paid-in Capital Ratio= Operating Income / Paid-in Capital
    (4) Pre-tax Income to Paid-in Capital Ratio = Income before Tax / Paid-in Capital
    (5) Net Margin = Net Income / Net Sales
    (6) Earnings Per Share = (Net Income - Preferred Stock Dividend) / Weighted Average Number of Shares Outstanding
  • Cash Flow
    (1) Cash Flow Ratio = Net Cash Provided by Operating Activities / Current Liabilities
    (2) Cash Flow Adequacy Ratio = Five-year Sum of Cash from Operations / Five-year Sum of Capital Expenditures, Inventory Additions, and Cash
    Dividend
    (3) Cash Flow Reinvestment Ratio = (Cash Provided by Operating Activities - Cash Dividends) / (Gross Fixed Assets + Long-term Investments +
    Other Assets + Working Capital)
  • Leverage
    (1) Operating Leverage = (Net Sales - Variable Cost) / Income from Operations
    (2) Financial Leverage = Income from Operations / (Income from Operations - Interest Expenses)

Financial Analysis from 2012 to 2015 (Unconsolidated) (Note)

 

2012

2013

2014
(Adjusted)

2015

Capital Structure Analysis

Debts Ratio (%)

24.32

29.88

26.48

23.63

Long-term Fund to Property, Plant and Equipment (%)

137.67

132.57

156.24

168.96

Liquidity Analysis

Current Ratio (%)

142.41

137.62

208.09

219.72

Quick Ratio (%)

117.49

118.35

171.82

186.00

Times Interest Earned (Times)

195.42

104.10

120.82

144.41

Operating Performance Analysis

Average Collection Turnover (Times)

9.87

9.26

8.29

8.58

Days Sales Outstanding

36.98

39.40

44.02

42.54

Average Inventory Turnover (Times)

9.13

9.06

7.90

6.87

Average Inventory Turnover Days

39.97

40.30

46.18

53.11

Average Payment Turnover (Times)

18.22

18.55

18.64

19.73

Property, Plant and Equipment Turnover (Times)

0.96

0.87

0.97

1.03

Total Assets Turnover (Times)

0.58

0.55

0.58

0.55

Profitability Analysis

Return on Total Assets (%)

19.45

17.58

20.22

20.42

Return on Equity (%)

24.68

24.00

27.86

27.04

Operating Income to Paid-in Capital Ratio (%)

68.21

78.93

112.09

120.87

Pre-tax Income to Paid-in Capital Ratio (%)

70.88

83.20

116.08

134.97

Net Margin (%)

33.24

31.83

34.85

36.63

Basic Earnings Per Share (NT$)

6.42

7.26

10.18

11.82

Diluted Earnings Per Share (NT$)

6.41

7.26

10.18

11.82

Cash Flow

Cash Flow Ratio (%)

189.88

179.11

230.29

264.94

Cash Flow Adequacy Ratio (%)

93.23

86.78

90.72

102.35

Cash Flow Reinvestment Ratio (%)

11.36

12.32

13.30

13.85

Leverage

Operating Leverage

2.37

2.46

2.19

2.31

Financial Leverage

1.01

1.01

1.01

1.01

Analysis of deviation of 2015 vs. 2014 over 20%:
Times Interest Earned (Times) increased by 20% mainly due to increase in pre-tax income.

Note:

Before 2012, financial statements are prepared in accordance with R.O.C. GAAP. 2012-2013 financial statements are prepared in accordance with 2010 Taiwan-IFRSs version. 2014-2015 financial statements are prepared in accordance with 2013 Taiwan-IFRSs version.

*Glossary

  • Capital Structure Analysis
    (1) Debt Ratio = Total Liabilities / Total Assets
    (2) Long-term Fund to Property, Plant and Equipment Ratio = (Shareholders’ Equity + Noncurrent Liabilities) / Net Property, Plant and Equipment
  • Liquidity Analysis
    (1) Current Ratio = Current Assets / Current Liabilities
    (2) Quick Ratio = (Current Assets - Inventories - Prepaid Expenses) / Current Liabilities
    (3) Times Interest Earned = Earnings before Interest and Taxes / Interest Expenses
  • Operating Performance Analysis
    (1) Average Collection Turnover = Net Sales / Average Trade Receivables
    (2) Days Sales Outstanding = 365 / Average Collection Turnover
    (3) Average Inventory Turnover = Cost of Sales / Average Inventory
    (4) Average Inventory Turnover Days = 365 / Average Inventory Turnover
    (5) Average Payment Turnover = Cost of Sales / Average Trade Payables
    (6) Property, Plant and Equipment Turnover = Net Sales / Average Net Property, Plant and Equipment
    (7) Total Assets Turnover = Net Sales / Average Total Assets
  • Profitability Analysis
    (1) Return on Total Assets = (Net Income + Interest Expenses * (1 - Effective Tax Rate)) / Average Total Assets
    (2) Return on Equity = Net Income / Average Shareholders’ Equity
    (3) Operating Income to Paid-in Capital Ratio= Operating Income / Paid-in Capital
    (4) Pre-tax Income to Paid-in Capital Ratio = Income before Tax / Paid-in Capital
    (5) Net Margin = Net Income / Net Sales
    (6) Earnings Per Share = (Net Income - Preferred Stock Dividend) /Weighted Average Number of Shares Outstanding
  • Cash Flow
    (1) Cash Flow Ratio = Net Cash Provided by Operating Activities / Current Liabilities
    (2) Cash Flow Adequacy Ratio = Five-year Sum of Cash from Operations / Five-year Sum of Capital Expenditures, Inventory Additions, and Cash
    Dividend
    (3) Cash Flow Reinvestment Ratio = (Cash Provided by Operating Activities - Cash Dividends)/ (Gross Property, Plant and Equipment +
    Long-term Investments + Other Noncurrent Assets + Working Capital)
  • Leverage
    (1) Operating Leverage = (Net Sales - Variable Cost) / Income from Operations
    (2) Financial Leverage = Income from Operations / (Income from Operations - Interest Expenses)

Financial Analysis - 2011 (Unconsolidated)-R.O.C. GAAP

 

2011

Capital Structure Analysis

Debts Ratio (%)

17.31

Long-term Fund to Fixed Assets Ratio (%)

142.52

Liquidity Analysis

Current Ratio (%)

144.79

Quick Ratio (%)

122.41

Times Interest Earned (Times)

325.54

Operating Performance Analysis

Average Collection Turnover (Times)

10.40

Days Sales Outstanding

35.09

Average Inventory Turnover (Times)

9.61

Average Inventory Turnover Days

37.97

Average Payment Turnover (Times)

18.17

Fixed Assets Turnover (Times)

1.02

Total Assets Turnover (Times)

0.57

Profitability Analysis

Return on Total Assets (%)

18.40

Return on Equity (%)

22.30

Operating Income to Paid-in Capital Ratio (%)

53.60

Pre-tax Income to Paid-in Capital Ratio (%)

55.84

Net Margin (%)

32.09

Basic Earnings Per Share (NT$)

5.18

Diluted Earnings Per Share (NT$)

5.18

Cash Flow

Cash Flow Ratio (%)

217.99

Cash Flow Adequacy Ratio (%)

99.13

Cash Flow Reinvestment Ratio (%)

11.07

Leverage

Operating Leverage

2.54

Financial Leverage

1.00

*Glossary

  • Capital Structure Analysis
    (1) Debt Ratio = Total Liabilities / Total Assets
    (2) Long-term Fund to Fixed Assets Ratio = (Shareholders’ Equity + Long-term Liabilities) / Net Fixed Assets
  • Liquidity Analysis
    (1) Current Ratio = Current Assets / Current Liabilities
    (2) Quick Ratio = (Current Assets - Inventories - Prepaid Expenses) / Current Liabilities
    (3) Times Interest Earned = Earnings before Interest and Taxes / Interest Expenses
  • Operating Performance Analysis
    (1) Average Collection Turnover = Net Sales / Average Trade Receivables
    (2) Days Sales Outstanding = 365 / Average Collection Turnover
    (3) Average Inventory Turnover = Cost of Sales / Average Inventory
    (4) Average Inventory Turnover Days = 365 / Average Inventory Turnover
    (5) Average Payment Turnover = Cost of Sales / Average Trade Payables
    (6) Fixed Assets Turnover = Net Sales / Average Net Fixed Assets
    (7) Total Assets Turnover = Net Sales / Average Total Assets
  • Profitability Analysis
    (1) Return on Total Assets = (Net Income + Interest Expenses * (1 - Effective Tax Rate)) / Average Total Assets
    (2) Return on Equity = Net Income / Average Shareholders’ Equity
    (3) Operating Income to Paid-in Capital Ratio= Operating Income / Paid-in Capital
    (4) Pre-tax Income to Paid-in Capital Ratio = Income before Tax / Paid-in Capital
    (5) Net Margin = Net Income / Net Sales
    (6) Earnings Per Share = (Net Income - Preferred Stock Dividend) / Weighted Average Number of Shares Outstanding
  • Cash Flow
    (1) Cash Flow Ratio = Net Cash Provided by Operating Activities / Current Liabilities
    (2) Cash Flow Adequacy Ratio = Five-year Sum of Cash from Operations / Five-year Sum of Capital Expenditures, Inventory Additions, and Cash
    Dividend
    (3) Cash Flow Reinvestment Ratio = (Cash Provided by Operating Activities - Cash Dividends) / (Gross Fixed Assets + Long-term Investments +
    Other Assets + Working Capital)
  • Leverage
    (1) Operating Leverage = (Net Sales - Variable Cost) / Income from Operations
    (2) Financial Leverage = Income from Operations / (Income from Operations - Interest Expenses)

Auditors’ Opinions from 2011 to 2015

Year

CPA

Audit Opinion

2011

Hung-Peng Lin, Shu-Chieh Huang

An UnqualifiedOpinion

2012

Hung-Peng Lin, Shu-Chieh Huang

An UnqualifiedOpinion

2013

Yi-Hsin Kao, Hung-Wen Huang

An UnqualifiedOpinion

2014

Yi-Hsin Kao, Hung-Wen Huang

An UnqualifiedOpinion

2015

Yi-Hsin Kao, Hung-Wen Huang

An UnqualifiedOpinion

Deloitte & Touche
12F, No. 156, Sec. 3, Min-Sheng E. Rd., Taipei, Taiwan, R.O.C.
Tel: 886-2-2545-9988

Audit Committee’s Review Report

The Board of Directors has prepared the Company’s 2015 Business Report, Financial Statements, and proposal for allocation of profits. The CPA firm of Deloitte & Touche was retained to audit TSMC’s Financial Statements and has issued an audit report relating to the Financial Statements. The Business Report, Financial Statements, and profit allocation proposal have been reviewed and determined to be correct and accurate by the Audit Committee members of Taiwan Semiconductor Manufacturing Company Limited. According to Article 14-4 of the Securities and Exchange Act and Article 219 of the Company Law, we hereby submit this report.

Taiwan Semiconductor Manufacturing Company Limited

Chairman of the Audit Committee: Sir Peter Leahy Bonfield

signature (image)

February 2, 2016

Financial Difficulties

The Company should disclose the financial impact to the Company if the Company and its affiliated companies have incurred any financial or cash flow difficulties in 2015 and as of the date of this Annual Report: None.

Consolidated Financial Statements and Independent Auditors’ Report along with Parent Company Only Financial Statements and Independent Auditors’ Report

Please refer to Annual Report section (II), Financial Statements.