EX-99 5 ifrsq22005final.htm EXHIBIT 99.3 - SUMMARY IFRS CONSOL. STATE. OF OPS Ex. 99.3

Exhibit 99.3




ASML — Summary IFRS Consolidated Statements of Operations1


  Three months ended, Six months ended,    
 
  June 27, 2004 June 26, 2005 June 27, 2004 June 26, 2005
(Amounts in thousands EUR except per share data)        

 
Net sales   616,258   763,265   1,069,743   1,447,944  
Cost of sales   396,938   467,249   704,775   881,652  

Gross profit on sales   219,320   296,016   364,968   566,292  
 
Research costs   73,902   61,747   149,110   132,077  
Research credits   (5,000 ) (6,894 ) (9,822 ) (12,366 )
Selling, general and administrative expenses   50,663   55,797   98,985   107,985  
Restructuring expenses   0   0   (5,862 ) 0  

Total expenses   119,565   110,650   232,411   227,696  
 
Operating income   99,755   185,366   132,557   338,596  
 
Financial income/(expense), net   (4,399 ) (11,511 ) (8,457 ) (23,557 )

 
Income before income taxes   95,356   173,855   124,100   315,039  
Provision for income taxes   (30,847 ) (50,881 ) (40,195 ) (91,120 )

Net income   64,509   122,974   83,905   223,919  

ASML — Summary IFRS Consolidated Balance Sheets1


  Jan. 1, Jun 27, Dec. 31, March 27, June 26,
  2004 2004 2004 2005 2005
(Amounts in thousands EUR)          

ASSETS            
Cash and cash equivalents   1,027,806   1,235,611   1,228,130   1,319,651   1,544,078  
Accounts receivable, net   314,495   396,721   503,153   483,898   485,352  
Inventories, net   595,017   591,146   717,688   728,378   695,330  
Other current assets   212,509   198,972   230,346   223,768   211,583  

Total current assets   2,149,827   2,422,450   2,679,317   2,755,695   2,936,343  
 
Deferred tax asset   326,514   337,286   202,279   212,970   143,837  
Other assets   30,711   31,358   27,840   30,266   30,932  
Intangible assets   14,590   12,727   31,818   45,882   69,519  
Property, plant and equipment   347,883   321,577   303,691   310,316   306,919  

Total assets   2,869,525   3,125,398   3,244,945   3,355,129   3,487,550  
 
LIABILITIES AND SHAREHOLDERS' EQUITY  
Current liabilities   686,519   832,980   813,141   765,667   776,784  
Convertible subordinated bonds   842,543   856,038   802,810   708,059   749,169  
Long term debt and deferred liabilities   198,013   194,736   236,213   313,805   272,974  
Shareholders' equity   1,142,450   1,241,644   1,392,781   1,567,598   1,688,623  

Total liabilities and Shareholders' equity   2,869,525   3,125,398   3,244,945   3,355,129   3,487,550  


1.)             All figures are unaudited.


ASML — Summary IFRS Consolidated Statements of Cash Flows1


  Three months ended, Six months ended    
 
  June 27, 2004 June 26, 2005 June 27, 2004 June 26, 2005
(Amounts in thousands EUR) EUR EUR EUR EUR

 
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net income   64,509   122,974   83,905   223,919  
Depreciation and amortization   24,538   27,358   50,272   50,606  
Change in tax assets and liabilities   30,693   49,438   33,958   126,123  
Change in assets and liabilities   (36,532 ) 53,378   25,786   (26,377 )

Net cash provided by operating activities   83,208   253,148   193,921   374,271  
CASH FLOWS FROM INVESTING ACTIVITIES:  
Capital expenditures   (7,631 ) (46,400 ) (18,927 ) (86,417 )
Disposals   464   2,505   12,355   4,015  

Net cash used in investing activities   (7,167 ) (43,895 ) (6,572 ) (82,402 )
 

Net cash provided by operating and  
investing activities   76,041   209,253   187,349   291,869  
 
CASH FLOWS FROM FINANCING ACTIVITIES:  
Redemption and/or repayment of loans   (232 ) (291 ) (536 ) (573 )
Proceeds from share issuance   7,364   4,660   15,042   6,910  

Net cash provided by financing activities   7,132   4,369   14,506   6,337  
Net cash flow   83,173   213,622   201,855   298,206  
Effect of changes in exchange rates on cash   416   10,805   5,950   17,742  

Net increase in cash and cash equivalents   83,589   224,427   207,805   315,948  


ASML — Quarterly Summary IFRS Consolidated Statements of operations1


                    Three months ended,        
 
  June 27, Sep. 26, Dec. 31, March 27, June 26,
  2004 2004 2004 2005 2005
(Amounts in millions EUR)          

 
Net sales   616 .2 610 .5 785 .1 684 .7 763 .3
Cost of sales   396 .9 380 .5 477 .7 414 .4 467 .3

Gross profit on sales   219 .3 232 .0 307 .4 270 .3 296 .0
 
Research costs, net of credits   68 .9 119 .2 75 .2 64 .9 54 .8
Selling, general and administrative expenses   50 .7 52 .6 52 .8 52 .2 55 .8

Total expenses   119 .6 171 .8 128 .0 117 .1 110 .6
 
Operating income   99 .7 58 .2 179 .4 153 .2 185 .4
Financial income/(expense), net   (4 .4) (3 .0) (4 .5) (12 .0) (11 .5)

Income before Income taxes   95 .3 55 .2 174 .9 141 .2 173 .9
Provision for income taxes   (30 .8) (19 .8) (67 .2) (40 .3) (50 .9)

Net income   64 .5 35 .4 107 .7 100 .9 123 .0

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”) in order to satisfy European Union requirements applicable to companies quoted on a European Stock Exchange. 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.

ASML intends to continue publishing U.S. GAAP financial statements, as has been its historical practice.

Principles of consolidation

The accompanying consolidated financial statements include the accounts of ASML Holding N.V. and all of its majority-owned subsidiaries. All inter-company profits, transactions and balances have been eliminated in the consolidation.

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; the 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 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 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 premises.

The fair value of installation services provided to the customers is initially deferred and is recognized when the installation is completed. Sales from service contracts are recognized when performed. Revenue from prepaid service contracts is recognized over the life of the contract.

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.

Pensions

Under IFRS, ASML applies IAS 19, “Employee benefits”, in accounting for its multi-employer defined benefit plans. In accordance with IAS 19, ASML accounts for its multi-employer defined benefit plan as if it were a defined contribution plan as the pension union managing the plan is not able to provide ASML with sufficient information to enable ASML to account for the plan as a defined benefit plan.


ASML – IFRS Reconciliation U.S. GAAP – IFRS1


Quarterly Net income June 27, Sep. 26, Dec. 31, March 27, June 26,
  2004 2004 2004 2005 2005
(Amounts in thousands EUR)

Quarterly Net income under U.S. GAAP   65,358   40,912   108,637   100,262   111,815  
Share Based Payments (see Note 1)   (758 ) (5,087 ) (1,464 ) (6,734 ) (1,950 )
Capitalization of development costs (see Note 2)   -   -   -   16,110   25,683  
Convertible bonds (see Note 3)   -   -   -   (7,445 ) (7,712 )
Taxes (see Note 4)   (91 ) (459 ) 507   (1,248 ) (4,862 )

Quarterly Net income under IFRS   64,509   35,366   107,680   100,945   122,974  



Shareholders' Equity Jan. 1, June 27, Dec. 31, March 27, June 26,
  2004 2004 2004 2005 2005
(Amounts in thousands EUR)          

Shareholders' equity under U.S. GAAP   1,141,207   1,240,417   1,391,602   1,482,661   1,590,510  
Share Based Payments (see Note 1)   0   0   0   0   0  
Capitalization of development costs (see Note 2)   -   -   -   16,110   41,793  
Convertible subordinated bonds (see Note 3)   -   -   -   118,735   111,024  
Taxes (see Note 4)   1,243   1,227   1,179   (49,908 ) (54,704 )

Shareholders' equity under IFRS   1,142,450   1,241,644   1,392,781   1,567,598   1,688,623  


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 US-GAAP, ASML accounts for stock option plans using the intrinsic value method in accordance with APB 25 “Accounting for stock issued to employees” and provides pro forma disclosure of the impact of the fair value method on net income and earnings per share in accordance with SFAS 123 “Accounting for stock based compensation”.

Note 2 Capitalization of development costs

Under IFRS, ASML applies IAS 38, “Intangible Assets” beginning from January 1, 2005. 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 relating to development costs under IFRS before January 1, 2005 is not available. Under IAS 38, capitalized development costs 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 US-GAAP, ASML applies SFAS 2, “Accounting for Research and Development Costs”. In accordance with SFAS 2, ASML charges costs relating to research and development to operating expense as incurred.

Note 3 Convertible subordinated bonds

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 bonds. The equity component relates to the grant of a conversion option to shares to the holder of the bond. The liability component creates a financial liability that is measured at amortized cost which results in additional interest charges.

Under US-GAAP, ASML accounts for its convertible bonds as a liability at the principal amount outstanding.

Note 4 Taxes

Differences between IFRS and US-GAAP relate to the differences discussed under note 1, 2 and 3.


“Safe Harbor” Statement under the U.S. Private Securities Litigation Reform Act of 1995: the matters discussed in this document may include forward-looking statements that 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, ability to enforce patents, the outcome of intellectual property litigation, availability of raw materials and critical manufacturing equipment, trade environment, and other risks indicated in the risk factors included in ASML’s Annual Report on Form 20-F and other filings with the U.S. Securities and Exchange Commission.