EX-99.4 5 u07716exv99w4.htm EX-99.4 exv99w4
Exhibit 99.4
ASML — Summary IFRS Consolidated Income Statement 1
                                 
    Three months ended,   Nine months ended,
(in thousands EUR)   Sep 28, 2008   Sep 27, 2009   Sep 28, 2008   Sep 27, 2009
 
Net system sales
    590,723       458,691       2,136,296       743,050  
Net service and field option sales
    105,770       96,581       323,562       272,447  
 
Total net sales
    696,493       555,272       2,459,858       1,015,497  
 
                               
Cost of sales
    452,713       333,716       1,539,628       778,645  
 
Gross profit on sales
    243,780       221,556       920,230       236,852  
 
                               
Research and development costs, net of credits
    88,571       74,536       258,360       235,072  
Selling, general and administrative costs
    52,245       36,810       165,272       117,695  
 
Operating income (loss)
    102,964       110,210       496,598       (115,915 )
 
                               
Interest income (charges)
    6,599       (2,231 )     15,147       (261 )
 
Income (loss) before income taxes
    109,563       107,979       511,745       (116,176 )
 
                               
Provision for income taxes
    (27,013 )     (35,162 )     (52,244 )     (37 )
 
Net income (loss)
    82,550       72,817       459,501       (116,213 )

 


 

ASML — Summary IFRS Consolidated Statement of Financial Position 1
                 
(in thousands EUR)   Dec 31, 2008   Sep 27, 2009
 
 
               
ASSETS
               
 
               
Property, plant and equipment
    550,921       569,396  
Goodwill
    139,626       136,590  
Other intangible assets
    289,530       359,149  
Deferred tax assets
    225,544       258,677  
Finance receivables
    31,030        
Derivative financial instruments
    53,206       48,507  
Other assets
    29,449       14,572  
 
Total non-current assets
    1,319,306       1,386,891  
 
               
Inventories
    999,150       920,636  
Current tax assets
    87,560        
Derivative financial instruments
    39,240       44,584  
Finance receivables
    6,225       21,151  
Accounts receivable
    463,273       382,065  
Other assets
    170,680       159,051  
Cash and cash equivalents
    1,109,184       1,018,028  
 
Total current assets
    2,875,312       2,545,515  
 
               
Total assets
    4,194,618       3,932,406  
 
               
EQUITY AND LIABILITIES
               
 
               
Equity
    2,188,743       1,995,355  
 
               
Long-term debt
    661,483       667,188  
Derivative financial instruments
    19,743       1,665  
Deferred and other tax liabilities
    260,360       266,709  
Provisions
    15,495       13,506  
Accrued liabilities and other liabilities
    50,293       43,044  
 
Total non-current liabilities
    1,007,374       992,112  
 
               
Accounts payable
    193,690       222,206  
Accrued liabilities and other liabilities
    732,043       661,489  
Current tax liabilities
    20,039       35,367  
Derivative financial instruments
    48,051       23,469  
Provisions
    4,678       2,408  
 
Total current liabilities
    998,501       944,939  
 
Total equity and liabilities
    4,194,618       3,932,406  

 


 

ASML — Summary IFRS Consolidated Statement of Cash Flows 1
                                 
    Three months ended,   Nine months ended,
(in thousands EUR)   Sep 28, 2008   Sep 27, 2009   Sep 28, 2008   Sep 27, 2009
 
 
                               
CASH FLOWS FROM OPERATING ACTIVITIES
                               
 
                               
Net income (loss)
    82,550       72,817       459,501       (116,213 )
 
                               
Depreciation and amortization
    50,110       47,942       140,051       150,323  
Impairment charges
    552       9,050       2,196       16,029  
Loss on disposals of property, plant and equipment
    1,413       859       3,827       3,037  
Share-based payments
    3,581       2,786       9,858       8,879  
Allowance for doubtful debts
    (206 )     672       (313 )     1,836  
Allowance for obsolete inventory
    21,295       (17,427 )     53,851       48,605  
Change in assets and liabilities
    (98,921 )     (139,019 )     (116,686 )     88,688  
 
Net cash provided by (used in) operating activities
    60,374       (22,320 )     552,285       201,184  
 
                               
CASH FLOWS FROM INVESTING ACTIVITIES
                               
 
                               
Purchases of property, plant and equipment
    (68,237 )     (13,511 )     (188,710 )     (97,267 )
Proceeds from sale of property, plant and equipment
                      6,877  
Purchases of intangible assets
    (41,502 )     (40,631 )     (130,111 )     (116,300 )
 
Net cash used in investing activities
    (109,739 )     (54,142 )     (318,821 )     (206,690 )
 
                               
CASH FLOWS FROM FINANCING ACTIVITIES
                               
 
                               
Purchase of shares in conjunction with share-based payment plans
                (87,605 )      
Net proceeds from issuance of shares and stock options
    1,439       4,183       4,966       4,714  
Dividend paid
    (394 )           (107,841 )     (86,486 )
Net proceeds from other long term debt
                      32  
Redemption and / or repayment of debt
    (1,280 )     (1,739 )     (1,280 )     (5,219 )
 
Net cash provided by (used in) financing activities
    (235 )     2,444       (191,760 )     (86,959 )
 
 
Net cash flows
    (49,600 )     (74,018 )     41,704       (92,465 )
 
                               
Effect of changes in exchange rates on cash
    1,695       (614 )     (347 )     1,309  
 
Net increase (decrease) in cash & cash equivalents
    (47,905 )     (74,632 )     41,357       (91,156 )

 


 

ASML — Quarterly Summary IFRS Consolidated Income Statement 1
                                         
    Three months ended,                          
    Sep 28,     Dec 31,     Mar 29,     Jun 28,     Sep 27,  
(in millions EUR)   2008     2008     2009     2009     2009  
 
 
                                       
Net system sales
    590.7       380.5       101.1       183.3       458.7  
Net service and field option sales
    105.8       113.3       82.5       93.3       96.6  
 
Total net sales
    696.5       493.8       183.6       276.6       555.3  
 
                                       
Cost of sales
    452.7       476.5       196.3       248.6       333.7  
 
Gross profit (loss) on sales
    243.8       17.3       (12.7 )     28.0       221.6  
 
                                       
Research and development costs, net of credits
    88.6       95.8       78.0       82.5       74.5  
Selling, general and administrative costs
    52.2       47.7       42.0       38.9       36.9  
 
Operating income (loss)
    103.0       (126.2 )     (132.7 )     (93.4 )     110.2  
 
                                       
Interest income (charges)
    6.6       2.8       3.2       (1.3 )     (2.2 )
 
Income (loss) before income taxes
    109.6       (123.4 )     (129.5 )     (94.7 )     108.0  
 
                                       
(Provision for) benefit from income taxes
    (27.0 )     40.8       21.7       13.4       (35.2 )
 
Net income (loss)
    82.6       (82.6 )     (107.8 )     (81.3 )     72.8  

 


 

ASML — Quarterly Summary IFRS Consolidated Statement of Financial Position 1
                                         
    Sep 28,     Dec 31,     Mar 29,     Jun 28,     Sep 27,  
(in millions EUR)   2008     2008     2009     2009     2009  
 
 
                                       
ASSETS
                                       
Property, plant and equipment
    503.1       550.9       596.1       600.5       569.4  
Goodwill
    137.3       139.6       148.4       142.9       136.6  
Other intangible assets
    281.3       289.5       306.1       330.4       359.1  
Deferred tax assets
    228.6       225.6       244.6       268.7       258.7  
Finance receivables
    30.7       31.0       29.2       20.6        
Derivative financial instruments
    12.3       53.2       70.0       33.4       48.5  
Other assets
    32.6       29.5       14.2       15.2       14.6  
 
Total non-current assets
    1,225.9       1,319.3       1,408.6       1,411.7       1,386.9  
 
                                       
Inventories
    1,134.0       999.1       936.8       926.1       920.6  
Current tax assets
          87.6                    
Derivative financial instruments
    21.0       39.2       33.6       37.9       44.6  
Finance receivables
    7.4       6.2       6.2       0.1       21.1  
Accounts receivable
    536.1       463.3       291.6       213.5       382.1  
Other assets
    210.6       170.7       186.0       162.1       159.1  
Cash and cash equivalents
    1,313.0       1,109.2       1,151.0       1,092.7       1,018.0  
 
Total current assets
    3,222.1       2,875.3       2,605.2       2,432.4       2,545.5  
 
                                       
Total assets
    4,448.0       4,194.6       4,013.8       3,844.1       3,932.4  
 
                                       
EQUITY AND LIABILITIES
                                       
Equity
    2,314.7       2,188.7       2,007.7       1,925.1       1,995.4  
 
                                       
Long-term debt
    591.0       661.5       671.5       660.5       667.2  
Derivative financial instruments
    0.9       19.7       1.6       1.0       1.7  
Deferred and other tax liabilities
    256.9       260.4       258.1       263.6       266.7  
Provisions
          15.5       16.9       14.8       13.5  
Accrued liabilities and other liabilities
    7.8       50.3       46.7       44.6       43.0  
 
Total non-current liabilities
    856.6       1,007.4       994.8       984.5       992.1  
 
                                       
Accounts payable
    271.0       193.7       165.2       234.6       222.2  
Accrued liabilities and other liabilities
    948.1       732.0       789.8       652.4       661.5  
Current tax liabilities
    42.4       20.0       11.2       19.9       35.3  
Derivative financial instruments
    15.2       48.1       40.6       25.0       23.5  
Provisions
          4.7       4.5       2.6       2.4  
 
Total current liabilities
    1,276.7       998.5       1,011.3       934.5       944.9  
 
                                       
Total equity and liabilities
    4,448.0       4,194.6       4,013.8       3,844.1       3,932.4  

 


 

ASML — Quarterly Summary IFRS Consolidated Statement of Cash Flows 1
                                         
    Three months ended,                          
    Sep 28,     Dec 31,     Mar 29,     Jun 28,     Sep 27,  
(in millions EUR)   2008     2008     2009     2009     2009  
 
 
                                       
CASH FLOWS FROM OPERATING ACTIVITIES
                                       
Net income (loss)
    82.6       (82.6 )     (107.8 )     (81.3 )     72.8  
 
                                       
Depreciation and amortization
    50.1       57.2       63.6       38.7       47.9  
Impairment charges
    0.6       41.2       2.6       4.4       9.1  
Loss on disposals of property, plant and equipment
    1.4       0.4       2.6       (0.4 )     0.9  
Share-based payments
    3.6       3.0       3.5       2.6       2.8  
Allowance for doubtful debts
    (0.2 )     0.5             1.2       0.7  
Allowance for obsolete inventory
    21.3       85.8       22.1       43.9       (17.4 )
Change in assets and liabilities
    (99.0 )     (215.3 )     137.4       90.4       (139.1 )
 
Net cash provided by (used in) operating activities
    60.4       (109.8 )     124.0       99.5       (22.3 )
 
                                       
CASH FLOWS FROM INVESTING ACTIVITIES
                                       
Purchases of property, plant and equipment
    (68.3 )     (71.1 )     (43.9 )     (39.9 )     (13.5 )
Proceeds from sale of property, plant and equipment
                1.2       5.7        
Purchases of intangible assets
    (41.4 )     (49.4 )     (40.3 )     (35.4 )     (40.6 )
 
Net cash used in investing activities
    (109.7 )     (120.5 )     (83.0 )     (69.6 )     (54.1 )
 
                                       
CASH FLOWS FROM FINANCING ACTIVITIES
                                       
Dividend paid
    (0.4 )                 (86.5 )      
Net proceeds from issuance of shares and stock options
    1.4       6.5       0.1       0.4       4.2  
Net proceeds from other long-term debt
          19.9             0.1        
Redemption and/or repayment of debt
    (1.3 )     (1.1 )     (1.7 )     (1.7 )     (1.8 )
 
Net cash provided by (used in) financing activities
    (0.3 )     25.3       (1.6 )     (87.7 )     2.4  
 
                                       
 
Net cash flows
    (49.6 )     (205.0 )     39.4       (57.8 )     (74.0 )
 
                                       
Effect of changes in exchange rates on cash
    1.7       1.2       2.4       (0.5 )     (0.7 )
 
Net increase (decrease) in cash & cash equivalents
    (47.9 )     (203.8 )     41.8       (58.3 )     (74.7 )

 


 

ASML — Notes to the Summary IFRS Consolidated Financial Statements
Basis of Presentation
ASML has prepared the accompanying summary consolidated financial statements in accordance with International Financial Reporting Standards (“IFRS”) as adopted by the EU — accounting principles generally accepted in the Netherlands for companies quoted on Euronext Amsterdam. Further disclosures, as required under IFRS in annual reports and interim reporting (IAS 34), are not included. The accompanying consolidated financial statements are stated in thousands of euros (‘EUR’), except otherwise indicated.
For internal and external reporting purposes, ASML follows accounting principles generally accepted in the United States of America (“U.S. GAAP”). U.S. GAAP is ASML’s primary accounting standard for the Company’s setting of financial and operational performance targets.
Principles of consolidation
The consolidated financial statements include the accounts of ASML Holding N.V. and all of its majority-owned subsidiaries. Subsidiaries are all entities over which ASML has the power to govern the financial and operating policies generally accompanying a shareholding of more than one half of the voting rights. All intercompany profits, balances and transactions have been eliminated in the consolidation.
Use of estimates
The preparation of ASML’s consolidated financial statements in conformity with IFRS requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities on the balance sheet dates and the reported amounts of revenue and expense during the reported periods. Actual results could differ from those estimates.
Recognition of revenues
In general, ASML recognizes the revenue from the sale of a system upon shipment and the revenue from the installation of a system upon completion of that installation at the customer site. Each system undergoes, prior to shipment, a “Factory Acceptance Test” in our clean room facilities, effectively replicating the operating conditions that will be present on the customer’s site, in order to verify whether the system will meet its standard specifications and any additional technical and performance criteria agreed with the customer. A system is shipped, and revenue is recognized, only after all specifications are met and customer sign-off is received or waived. Although each system’s performance is re-tested upon installation at the customer’s site, we have never failed to successfully complete installation of a system at a customer’s premises.
A portion of our revenue is derived from contractual arrangements with our customers that have multiple deliverables, such as installation and training services, prepaid service contracts and prepaid extended optic warranty contracts. The revenue relating to the undelivered elements of the arrangements is deferred until delivery of these elements. Revenue from installation and training services is recognized when the services are completed. Revenue from prepaid service contracts and prepaid extended optic warranty contracts is recognized over the term of the contract.
Foreign currency risk management
The Company uses the euro as its invoicing currency in order to limit the exposure to foreign currency movements. Exceptions may occur on a customer by customer basis. To the extent that invoicing is done in a currency other than the euro, the Company is exposed to foreign currency risk.
It is the Company’s policy to hedge material transaction exposures, such as sales transactions and forecasted purchase transactions. The Company hedges these exposures through the use of foreign exchange options and forward contracts. The use of a mix of foreign exchange options and forward contracts is aimed at reflecting the likelihood of the transactions occurring.

 


 

It is the Company’s policy to hedge material remeasurement exposures. These net exposures from certain monetary assets and liabilities in non-functional currencies are hedged with forward contracts.
As of September 27, 2009 EUR 39.8 million loss is classified as other comprehensive income, net of taxes, representing the total anticipated loss to be charged to net sales, and EUR 0.9 million loss representing the total anticipated gain to be released to cost of sales when the forecasted revenue and purchase transactions occur.
ASML — Reconciliation U.S. GAAP — IFRS 1
                                 
Net income   Three months ended,   Nine months ended,
(in thousands EUR)   Sep 28, 2008   Sep 27, 2009   Sep 28, 2008   Sep 27, 2009
 
Net income (loss) under U.S. GAAP
    73,294       19,739       410,394       (201,405 )
Share-based payments (see Note 1)
    (2,492 )     1,415       (3,009 )     2,311  
Capitalization of development costs (see Note 2)
    14,867       24,504       55,197       57,779  
Reversal of write-downs (see Note 3)
          28,509             28,509  
Income taxes (see Note 4)
    (3,119 )     (1,350 )     (3,081 )     (3,407 )
 
Net income (loss) under IFRS
    82,550       72,817       459,501       (116,213 )
                                         
Shareholders' equity   Sep 28,   Dec 31,   Mar 29,   Jun 28,   Sep 27,
(in thousands EUR)   2008   2008   2009   2009   2009
 
Shareholders’ equity under U.S. GAAP
    2,122,848       1,988,769       1,795,951       1,691,240       1,706,271  
Share-based payments (see Note 1)
    (7,904 )     (6,537 )     (7,088 )     (4,918 )     (460 )
Capitalization of development costs (see Note 2)
    193,780       201,717       215,452       235,945       259,665  
Reversal of write-downs (see Note 3)
                            28,509  
Income taxes (see Note 4)
    5,969       4,794       3,361       2,797       1,370  
 
Shareholders’ equity under IFRS
    2,314,693       2,188,743       2,007,676       1,925,064       1,995,355  
Notes to the reconciliation from U.S. GAAP to IFRS
Note 1 Share-based Payments
Under IFRS, ASML applies IFRS 2, “Share-based Payments” beginning from January 1, 2004. In accordance with IFRS 2, ASML records as an expense the fair value of its share-based payments with respect to stock options and stock granted to its employees after November 7, 2002. Under IFRS, at period end a deferred tax asset is computed on the basis of the tax deduction for the share-based payments under the applicable tax law and is recognized to the extent it is probable that future taxable profit will be available against which these deductible temporary differences will be utilized. Therefore, changes in the Company’s share price do affect the deferred tax asset at period-end and result in adjustments to the deferred tax asset.
As of January 1, 2006, ASML applies ASC 718 “Share-Based Payment” which requires companies to recognize the cost of employee services received in exchange for awards of equity instruments based upon the grant-date fair value of those instruments. ASC 718’s general principle is that a deferred tax asset is established as the Company recognizes compensation costs for commercial purposes for awards that are expected to result in a tax deduction under existing tax law. Under U.S. GAAP, the deferred tax recorded on share-based compensation is computed on the basis of the expense recognized in the financial statements. Therefore, changes in the Company’s share price do not affect the deferred tax asset recorded in the Company’s financial statements.

 


 

Note 2 Capitalization of development costs
Under IFRS, ASML applies IAS 38, “Intangible Assets”. In accordance with IAS 38, ASML capitalizes certain development expenditures which are amortized over the expected useful life of the related product generally ranging between one and three years. Amortization starts when the developed product is ready for volume production. In 2008, we recognized an impairment charge for an amount of EUR 18.3 million.
Under U.S. GAAP, ASML applies ASC 730, “Accounting for Research and Development Costs”. In accordance with ASC 730, ASML charges costs relating to research and development to operating expense as incurred.
Note 3 Reversal of write-downs
Under IFRS, ASML applies IAS 2 (revised), “Inventories”. In accordance with IAS 2, reversal of a prior period write-down as a result of a subsequent increase in value of inventory should be recognized in the period in which the value increase occurs.
Under U.S. GAAP, ASML applies ASC 330 Inventory. In accordance with ASC 330 reversal of a write-down is prohibited as a write-down creates a new cost basis.
Note 4 Income taxes
Under IFRS, ASML applies IAS 12, “Income Taxes” beginning from January 1, 2005. In accordance with IAS 12 unrealized net income resulting from intercompany transactions that are eliminated from the carrying amount of assets in consolidation, give rise to a temporary difference for which deferred taxes must be recognized in consolidation. The deferred taxes are calculated based on the tax rate applicable in the purchaser’s tax jurisdiction.
Under U.S. GAAP, the elimination of unrealized net income from intercompany transactions that are eliminated from the carrying amount of assets in consolidation, give rise to a temporary difference for which prepaid taxes must be recognized in consolidation. Contrary to IFRS, the prepaid taxes under U.S. GAAP are calculated based on the tax rate applicable in the seller’s rather than the purchaser’s tax jurisdiction.
“Safe Harbor” Statement under the US Private Securities Litigation Reform Act of 1995: the matters discussed in this document may include forward-looking statements, including statements made about our outlook, realization of backlog, IC unit demand, financial results, average selling price, gross margin and expenses. These forward looking statements are subject to risks and uncertainties including, but not limited to: economic conditions, product demand and semiconductor equipment industry capacity, worldwide demand and manufacturing capacity utilization for semiconductors (the principal product of our customer base), including the impact of credit market deterioration on consumer confidence and demand for our customers’ products, competitive products and pricing, manufacturing efficiencies, new product development and customer acceptance of new products, ability to enforce patents and protect intellectual property rights, the outcome of intellectual property litigation, availability of raw materials and critical manufacturing equipment, trade environment, changes in exchange rates and other risks indicated in the risk factors included in ASML’s Annual Report on Form 20-F and other filings with the US Securities and Exchange Commission.
 
1   All quarterly information in this press release is unaudited.