EX-99.3 4 u55414exv99w3.htm EX-99.3 EX-99.3
 

Exhibit 99.3
ASML — Summary IFRS Consolidated Income Statements1,2
                 
    Three months ended,  
(in thousands EUR)   Apr 1, 2007     Mar 30, 2008  
 
 
               
Net system sales
    847,376       819,986  
Net service and field option sales
    101,295       99,222  
 
Total net sales
    948,671       919,208  
 
               
Cost of sales
    580,104       561,687  
 
Gross profit on sales
    368,567       357,521  
 
               
Research and development costs, net of credits
    93,658       82,723  
Selling, general and administrative costs
    56,156       57,696  
 
Operating income
    218,753       217,102  
 
               
Interest income
    7,316       3,575  
 
Income before income taxes
    226,069       220,677  
 
               
Provision for income taxes
    (60,414 )     (54,217 )
 
Net income
    165,655       166,460  

 


 

ASML — Summary IFRS Consolidated Balance Sheets1,2
                 
(in thousands EUR)   Dec 31, 2007     Mar 30, 2008  
 
ASSETS
               
Property, plant and equipment
    380,894       401,359  
Goodwill
    136,246       127,160  
Other intangible assets
    216,908       238,059  
Deferred tax assets
    220,863       213,317  
Derivative financial instruments
    20,930       47,690  
Other non-current assets
    32,828       31,804  
 
Total non-current assets
    1,008,669       1,059,389  
 
               
Inventories
    1,102,210       1,152,010  
Derivative financial instruments
    12,319       36,464  
Accounts receivables
    637,975       741,514  
Other current assets
    193,415       202,329  
Cash and cash equivalents
    1,271,636       1,397,144  
 
Total current assets
    3,217,555       3,529,461  
 
               
Total assets
    4,226,224       4,588,850  
 
               
EQUITY AND LIABILITIES
               
Equity
    2,039,006       2,121,820  
 
               
Other long-term debt
    595,783       609,106  
Deferred tax and other liabilities
    257,325       282,896  
Other deferred liabilities
    7,935       7,170  
 
Total non-current liabilities
    861,043       899,172  
 
               
Accounts payable
    282,953       479,581  
Accrued liabilities and other
    927,841       957,636  
Current tax liabilities
    104,100       111,543  
Derivative financial instruments
    11,281       19,098  
 
Total current liabilities
    1,326,175       1,567,858  
 
               
Total equity and liabilities
    4,226,224       4,588,850  

 


 

ASML — Summary IFRS Consolidated Statements of Cash Flows1,2
                 
    Three months ended,  
(in thousands EUR)   Apr 1, 2007     Mar 30, 2008  
 
CASH FLOWS FROM OPERATING ACTIVITIES:
               
Net income
    165,655       166,460  
Depreciation and amortization
    53,081       46,769  
Change in tax assets and liabilities
    27,356       33,035  
Change in assets and liabilities
    (56,493 )     65,390  
 
Net cash provided by operating activities
    189,599       311,654  
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Purchases of property, plant and equipment
    (35,789 )     (55,032 )
Proceeds from sale of property, plant and equipment
    4,306       1,103  
Purchase of intangible assets
    (22,462 )     (45,526 )
Acquisition of subsidiary (net of cash acquired)
    (188,011 )      
 
Net cash used in investing activities
    (241,956 )     (99,455 )
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Capital repayment
    (156,253 )     (87,603 )
Net proceeds from issuance of shares and stock options
    18,073       3,098  
Redemption and/or repayment of debt
    (234 )      
 
Net cash used in financing activities
    (138,414 )     (84,505 )
 
Net cash flows
    (190,771 )     127,694  
Effect of changes in exchange rates on cash
    (1,874 )     (2,186 )
 
Net increase (decrease) in cash and cash equivalents
    (192,645 )     125,508  
ASML — Quarterly Summary IFRS Consolidated Income Statements1,2
                                         
    Three months ended,  
    Apr 1,     Jul 1,     Sep 30,     Dec 31,     Mar 30,  
(in millions EUR)   2007     2007     2007     2007     2008  
 
 
                                       
Net system sales
    847.4       825.8       843.2       834.9       820.0  
Net service and field option sales
    101.3       104.4       91.2       120.0       99.2  
 
Total net sales
    948.7       930.2       934.4       954.9       919.2  
 
                                       
Cost of sales
    580.1       573.1       581.9       583.7       561.7  
 
Gross profit on sales
    368.6       357.1       352.5       371.2       357.5  
 
                                       
Research & development costs, net of credits
    93.7       97.7       76.8       84.7       82.7  
Selling, general and administrative costs
    56.1       56.3       56.0       73.5       57.7  
 
Operating income
    218.8       203.1       219.7       213.0       217.1  
 
                                       
Interest income (charges)
    7.3       5.2       9.1       (2.2 )     3.6  
 
Income before income taxes
    226.1       208.3       228.8       210.8       220.7  
 
                                       
Provision for income taxes
    (60.4 )     (53.8 )     (54.9 )     18.5       (54.2 )
 
Net income
    165.7       154.5       173.9       229.3       166.5  

 


 

ASML — Summary IFRS Consolidated Balance Sheets1,2
                                         
    Apr 1,     Jul 1,     Sep 30,     Dec 31,     Mar 30,  
(in millions EUR)   2007     2007     2007     2007     2008  
 
ASSETS
                                       
Property, plant and equipment
    288.5       313.5       343.3       380.9       401.4  
Goodwill
    150.5       148.9       141.7       136.3       127.2  
Other intangible assets
    197.3       190.6       198.4       216.9       238.0  
Deferred tax assets
    293.0       312.2       252.3       220.9       213.3  
Derivative financial instruments
    6.2       0.2       9.9       20.9       47.7  
Other non-current assets
    33.4       33.2       33.3       32.8       31.8  
 
Total non-current assets
    968.9       998.6       978.9       1,008.7       1,059.4  
 
                                       
Inventories
    906.7       972.9       1,021.2       1,102.2       1,152.0  
Derivative financial instruments
    6.9       12.8       23.5       12.3       36.5  
Accounts receivables
    648.6       567.8       611.7       638.0       741.5  
Other current assets
    168.8       184.6       211.8       193.4       202.3  
Cash and cash equivalents
    1,463.2       2,299.2       2,445.2       1,271.6       1,397.2  
 
Total current assets
    3,194.2       4,037.3       4,313.4       3,217.5       3,529.5  
 
                                       
Total assets
    4,163.1       5,035.9       5,292.3       4,226.2       4,588.9  
 
                                       
EQUITY AND LIABILITIES
                                       
 
                                       
Equity
    2,291.0       2,459.7       1,961.8       2,039.0       2,121.8  
 
                                       
Convertible subordinated debt
    336.5       339.8       40.1              
Other long-term debt
    1.3       587.6       597.8       595.8       609.1  
Derivative financial instruments
          15.6       0.7              
Deferred tax and other liabilities
    340.1       293.1       259.3       257.3       282.9  
Other deferred liabilities
    9.4       8.1       8.2       7.9       7.2  
 
Total non-current liabilities
    687.3       1,244.2       906.1       861.0       899.2  
 
                                       
Accounts payable
    297.6       311.4       320.9       283.0       479.6  
Accrued liabilities and other
    774.1       828.8       1,932.9       927.8       957.7  
Current tax liabilities
    110.1       184.2       151.9       104.1       111.5  
Derivative financial instruments
    3.0       7.6       18.7       11.3       19.1  
 
Total current liabilities
    1,184.8       1,332.0       2,424.4       1,326.2       1,567.9  
 
                                       
Total equity and liabilities
    4,163.1       5,035.9       5,292.3       4,226.2       4,588.9  

 


 

ASML — Summary IFRS Consolidated Statements of Cash Flows1,2
                                         
    Three months ended,  
    Apr 1,     Jul 1,     Sep 30,     Dec 31,     Mar 30,  
(in millions EUR)   2007     2007     2007     2007     2008  
 
CASH FLOWS FROM OPERATING ACTIVITIES:
                                       
Net income
    165.7       154.5       173.9       229.3       166.5  
Depreciation and amortization
    53.1       49.8       58.4       49.2       46.8  
Change in tax assets and liabilities
    27.3       (2.8 )     3.9       (26.7 )     33.0  
Change in assets and liabilities
    (56.5 )     69.1       (6.3 )     (126.0 )     65.4  
 
Net cash provided by operating activities
    189.6       270.6       229.9       125.8       311.7  
CASH FLOWS FROM INVESTING ACTIVITIES:
                                       
Purchases of property, plant and equipment
    (35.8 )     (39.7 )     (49.7 )     (54.0 )     (55.1 )
Proceeds from property, plant and equipment
    4.3       9.9       1.7       3.3       1.1  
Purchases of intangible assets
    (22.5 )     (13.0 )     (60.7 )     (40.4 )     (45.5 )
Acquisition of subsidiary (net of cash acquired)
    (188.0 )                        
 
Net cash used in investing activities
    (242.0 )     (42.8 )     (108.7 )     (91.1 )     (99.5 )
CASH FLOWS FROM FINANCING ACTIVITIES:
                                       
Capital repayment
    (156.3 )                 (855.6 )     (87.6 )
Purchase of shares in conjunction with conversion rights of bond holders and stock options
                      (359.9 )      
Net proceeds from issuance of shares and stock options
    18.1       15.0       29.1       17.6       3.1  
Net proceeds from issuance of bonds
          593.7                    
Redemption and/or repayment of debt
    (0.2 )     (0.1 )     (1.5 )     (7.8 )      
 
Net cash provided by (used in) financing activities
    (138.4 )     608.6       27.6       (1,205.7 )     (84.5 )
 
Net cash flows
    (190.8 )     836.4       148.8       (1,171.0 )     127.7  
Effect of changes in exchange rates on cash
    (1.8 )     (0.4 )     (2.8 )     (2.6 )     (2.2 )
 
Net increase (decrease) in cash and cash equivalents
    (192.6 )     836.0       146.0       (1,173.6 )     125.5  

 


 

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
ASML recognizes revenue when all four revenue recognition criteria are met: persuasive evidence of an arrangement exists; delivery has occurred or services have been rendered; seller’s price to the buyer is fixed or determinable; and collectibility is reasonably assured. At ASML, this policy generally results in revenue recognition from the sale of a system upon shipment. The revenue from the installation of a system is generally recognized upon completion of that installation at the customer site. Each system undergoes, prior to shipment, a “Factory Acceptance Test” in ASML’s 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 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, ASML has never failed to successfully complete installation of a system at a customer’s premises.
For arrangements containing multiple elements, the revenue relating to the undelivered elements is deferred at estimated fair value until delivery of these elements. Revenue from installation services and service contracts provided to our customers is initially deferred and is recognized when the installation is completed and, in case of service contracts, over the life of those contracts. Revenue from extended and enhanced warranties is recognized in income on a straight-line basis over the contract period. The costs of providing services under extended and enhanced warranties are recognized when they occur.

 


 

ASML — Reconciliation U.S. GAAP — IFRS1,2
                 
Net income   Three months ended,  
(in thousands EUR)   Apr 1, 2007     Mar 30, 2008  
 
Net income under U.S. GAAP
    152,675       145,123  
Share-based payments (see Note 1)
    122       (762 )
Capitalization of development costs (see Note 2)
    22,682       21,681  
Convertible subordinated notes (see Note 3)
    (2,176 )      
Income taxes (see Note 4)
    (7,648 )     418  
 
Net income under IFRS
    165,655       166,460  
                                         
Shareholders’ equity                              
    Apr 1,     Jul 1,     Sep 30,     Dec 31,     Mar 30,  
(in thousands EUR)   2007     2007     2007     2007     2008  
 
Shareholders’ equity under U.S. GAAP
    2,147,730       2,317,997       1,831,433       1,890,943       1,958,154  
Share-based payments (see Note 1)
    523       3,924       7,126       787       (3,420 )
Capitalization of development costs (see Note 2)
    113,451       110,749       120,344       138,424       157,900  
Convertible subordinated notes (see Note 3)
    29,239       27,019       2,894              
Income taxes (see Note 4)
                      8,852       9,186  
 
Shareholders’ equity under IFRS
    2,290,943       2,459,689       1,961,797       2,039,006       2,121,820  
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 granted to its employees after November 7, 2002.
Under U.S. GAAP, until December 31, 2005, ASML accounted for stock option plans using the intrinsic value method in accordance with APB 25 “Accounting for stock issued to employees” and provided pro forma disclosure of the impact of the fair value method on net income and earnings per share in accordance with SFAS No. 123 “Accounting for Stock Based Compensation”. As of January 1, 2006, ASML applies SFAS No. 123(R) “Share-Based Payment” which is a revision of SFAS No.123. SFAS 123(R) 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.
Note 2 Capitalization of development costs
Under IFRS, ASML applies IAS 38, “Intangible Assets”. During the second half of 2004, ASML made changes to its administrative systems in order to provide sufficient information to comply with IFRS beginning from January 1, 2005. Sufficient reliable information to account for capitalization of development expenditures under IFRS before January 1, 2005 is not available. Under IAS 38, capitalized development expenditures are amortized over the expected useful life of the related product generally ranging between 2 and 3 years. Amortization starts when the developed product is ready for volume production.
Under U.S. GAAP, ASML applies SFAS No. 2, “Accounting for Research and Development Costs”. In accordance with SFAS No. 2, ASML charges costs relating to research and development to operating expense as incurred.

 


 

Note 3 Convertible Subordinated Notes
Under IFRS, ASML applies IAS 32 “Financial instruments: Disclosure and presentation” and IAS 39 “Financial instruments: Recognition and measurement” beginning from January 1, 2005. In accordance with IAS 32 and IAS 39, ASML accounts separately for the equity and liability component of its convertible notes (“Split accounting”). The equity component relates to the grant of a conversion option to shares to the holder of the bond. Split accounting results in additional interest charges.
Under U.S. GAAP, ASML accounts for its convertible bonds as a liability at the principal amount outstanding. As of December 31, 2007 ASML has no Convertible Subordinated Notes outstanding.
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 is eliminated from the carrying amount of assets on consolidation gives rise to a temporary difference for which deferred taxes must be recognized on 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 on consolidation, give rise to a temporary difference for which prepaid taxes must be recognized on consolidation. Contrary to IFRS, the prepaid taxes under U.S. GAAP are calculated based on the tax rate applicable in the seller’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 sales 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), 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.
 
2   As of January 1, 2008 ASML has early adopted IFRIC 13 “Customer Loyalty Programmes”. IFRIC 13 requires award credits offered to its customers as part of a volume purchase agreement to be accounted for using the deferred revenue model. Until December 31, 2007 cost accrual method was used. ASML early adopted this interpretation because the deferred revenue model better reflects the business rationale for offering award credits. Comparative figures for 2007 were adjusted to reflect this change in accounting policy. The impact of this change on equity as per January 1, 2007 amounted to EUR 8.1 million (decrease) and on net income for the year 2007 and the first quarter of 2008 amounted to EUR 8.6 million (decrease) and EUR 0.1 million (increase) respectively.