ASML Holding N.V.
ENXTAM-ASML
Dec '05
Dec '09
Dec '13
Dec '17
Dec '21
LTM
| Income Statement | LTM | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | Dec '15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | 32,212 | 28,262.9 | 27,558.5 | 21,173.4 | 18,611 | 13,978.5 | 11,820 | 10,944 | 8,962.7 | 6,875.1 | 6,287.4 |
Total Revenues %Chg | 22.8% | 2.6% | 30.2% | 13.8% | 33.1% | 18.3% | 8% | 22.1% | 30.4% | 9.3% | 7.4% |
Cost of Sales | 15,232.7 | 13,770.9 | 13,422.4 | 10,473.3 | 8,802 | 7,181.3 | 6,540.2 | 5,914.8 | 4,942.5 | 3,729.8 | 3,391.7 |
Gross Profit | 16,979.3 | 14,492 | 14,136.1 | 10,700.1 | 9,809 | 6,797.2 | 5,279.8 | 5,029.2 | 4,020.2 | 3,145.3 | 2,895.7 |
Gross Profit Margin | 52.5% | 51.3% | 51.3% | 50.5% | 52.7% | 48.6% | 44.7% | 46% | 44.9% | 45.7% | 46.1% |
Selling, General & Administrative Expenses | 1,201 | 1,165.7 | 1,113.2 | 945.9 | 725.6 | 544.9 | 520.5 | 488 | 416.6 | 374.8 | 345.7 |
Research & Development Expenses | 4,552.5 | 4,303.7 | 3,980.6 | 3,253.5 | 2,547 | 2,200.8 | 1,968.5 | 1,575.9 | 1,259.7 | 1,105.8 | 1,068.1 |
Other Operating Expenses | — | — | — | — | -213.7 | — | — | — | -95.8 | -93.8 | -83.2 |
Operating Profit | 11,225.8 | 9,022.6 | 9,042.3 | 6,500.7 | 6,750.1 | 4,051.5 | 2,790.8 | 2,965.3 | 2,439.7 | 1,758.5 | 1,565.1 |
Operating Margin | 35.2% | 31.9% | 32.8% | 30.7% | 36.3% | 29% | 23.6% | 27.1% | 27.2% | 25.6% | 24.9% |
Interest and Investment Income | — | — | — | — | — | — | — | — | — | — | — |
Interest Expense | — | — | — | — | — | — | — | — | — | — | — |
Non-Operating Income | 99.7 | 19.8 | 41.2 | -44.6 | -44.6 | -34.9 | -25 | -28.3 | -50.3 | 33.7 | -16.5 |
Total Non-Operating Income | 99.7 | 19.8 | 41.2 | -44.6 | -44.6 | -34.9 | -25 | -28.3 | -50.3 | 33.7 | -16.5 |
Income Before Provision for Income Taxes | 11,325.5 | 9,042.4 | 9,083.5 | 6,456.1 | 6,705.5 | 4,016.6 | 2,765.8 | 2,937 | 2,389.4 | 1,792.2 | 1,548.6 |
Provision for Income Taxes | 2,118.5 | 1,680.6 | 1,435.8 | 969.9 | 1,021.4 | 551.5 | 191.7 | 351.6 | 306 | 234.4 | 161.4 |
Consolidated Net Income | 9,207 | 7,361.8 | 7,647.7 | 5,486.2 | 5,684.1 | 3,465.1 | 2,574.1 | 2,585.4 | 2,083.4 | 1,557.8 | 1,387.2 |
Net Income Attributable to Minority Interests and Other | -256.2 | -209.8 | -191.3 | -138 | -199.1 | -88.6 | -18.2 | -6.2 | 16.7 | — | — |
Net Income Attributable to Common Shareholders | 9,463.2 | 7,571.6 | 7,839 | 5,624.2 | 5,883.2 | 3,553.7 | 2,592.3 | 2,591.6 | 2,066.7 | 1,557.8 | 1,387.2 |
Basic EPS | 24.2 | 19.7 | 14.1 | 14.1 | 14.4 | 8.5 | 6.2 | 6.1 | 5.1 | 3.9 | 3.8 |
Diluted EPS | 24.2 | 19.7 | 14.1 | 14.1 | 14.3 | 8.5 | 6.2 | 6.1 | 5 | 3.8 | 3.7 |
Basic Weighted Average Shares Outstanding | 390.3 | 397.5 | 403 | 397.7 | 409.8 | 418.3 | 420.8 | 424.9 | 429.8 | 425.6 | 430.6 |
Total Shares Outstanding | 387.4 | 393.3 | 393.4 | 394.6 | 402.6 | 416.5 | 419.8 | 421.1 | 427.4 | 429.9 | 428 |
Diluted Weighted Average Shares Outstanding | 390.5 | 398.6 | 404 | 398 | 410.4 | 419.1 | 421.6 | 426.4 | 431.6 | 427.7 | 432.6 |
EBITDA | 11,018.8 | 10,222.7 | 9,782.1 | 7,084.3 | 7,221.1 | 4,969.9 | 3,619.1 | 3,388 | 2,857.2 | 2,115.4 | 1,925 |
Effective Tax Rate | 18.2% | 18.6% | 15.8% | 15% | 15.2% | 13.7% | 6.9% | 12% | 12.8% | 13.1% | 10.4% |