Rating Type Rating Outlook Last Rating Action Long-Term IDR BBB+ Stable Affirmed 20 January 2017

Similar documents
Rating Type Rating Outlook Last Rating Action Long-Term IDR BBB+ Stable Affirmed 30 August Senior Unsecured Rating BBB+ Affirmed 30 August 2017

Rating Type Rating Outlook Last Rating Action. Long-Term IDR A Stable Affirmed 21 May Short-Term IDR F1 Affirmed 21 May 2018

Rating Type Rating Outlook Last Rating Action Long-Term IDR BB Stable Affirmed 4 July Senior Secured rating BB+ Affirmed 4 July 2017

Saudi Basic Industries Corporation (SABIC)

Rating Type Rating Outlook Last Rating Action Long-Term IDR BBB Stable Affirmed 31 July Short-Term IDR F3 Affirmed 31 July 2017

FITCH AFFIRMS CESKA TELEKOMUNIKACNI INFRASTRUCTURA AT 'BBB'/STABLE

Banks. Banco Cooperativo Español, S.A. Spain. Update. Key Rating Drivers. Rating Sensitivities. Ratings

FITCH PUBLISHES ROYAL FRIESLANDCAMPINA NV'S FIRST-TIME IDR 'BBB+'; STABLE OUTLOOK

FITCH AFFIRMS AVIANCA HOLDINGS S.A.'S IDRS AT 'B'; OUTLOOK REMAINS NEGATIVE

Supranationals. Asian Development Bank (AsDB) Philippines. Update. Key Rating Drivers. Rating Sensitivities. Ratings

FITCH PUBLISHES ENGIE S.A.'S 'A' RATING; OUTLOOK STABLE

Public Finance. Spain. Update. Key Rating Drivers. Rating Sensitivities. Ratings

FITCH AFFIRMS ISA CAPITAL'S IDRS AT 'BB+'; CTEEP'S NAT'L SCALE RATING UPGRADED TO 'AAA(BRA)'

FITCH AFFIRMS POLAND'S PGE AT 'BBB+'; OUTLOOK STABLE

Corporates Corporates

Fitch Affirms Suzano at 'BB+'; Outlook Positive

FITCH REVISES TAURON'S OUTLOOK TO STABLE; AFFIRMS AT 'BBB'

Generali, Fitch affirms rating A- and outlook stable

Fitch Affirms Munich Re's IFS Rating at 'AA'; Outlook Stable

FITCH AFFIRMS ABN AMRO BANK AT 'A+'; OUTLOOK STABLE

FITCH AFFIRMS RATINGS ON JAPANESE MAJOR BANKS

Fitch Upgrades KA Finanz's Subordinated Debt to 'A'; off Rating Watch

FITCH AFFIRMS HSH NORDBANK'S IDR AT 'BBB-'; VR AT 'B'; OFF RWP

Supranationals. Inter-American Investment Corporation (IIC) United States. Update. Key Rating Drivers. Rating Sensitivities.

FITCH AFFIRMS SANTEE COOPER AT 'A+'; OUTLOOK REVISED TO STABLE; REMOVED FROM NEGATIVE WATCH

FITCH AFFIRMS ABN AMRO BANK AT 'A+'; OUTLOOK STABLE

FITCH AFFIRMS RABOBANK AT 'AA-'; OUTLOOK STABLE

FITCH UPGRADES BANK OF IRELAND GROUP PLC, BANK OF IRELAND AND BANK OF IRELAND (UK) TO 'BBB'

FITCH RATES MASSACHUSETTS SCHOOL BUILDING AUTH'S $395MM SUBORDINATE DEDICATED SALES TAX BONDS 'AA+'

FITCH AFFIRMS BAYERISCHE LANDESBANK'S IDR AT 'A-'/STABLE; UPGRADES VR TO 'BBB+'

Fitch Downgrades USB's Long-Term IDR to 'AA-'; Outlook Stable

FITCH RATES METRO WATER DIST OF SOUTHERN CA SUB LIEN REVS 'AA+' & SIFMA INDEX BONDS 'AA+/F1+'

FITCH RATES LONG ISLAND POWER AUTHORITY, NY'S SER 2017 ELECTRIC SYSTEM GEN REVS 'A-'; OUTLOOK STABLE

Fitch Rates Iowa Finance Auth's Series 2017 Revolving Fund Bonds 'AAA'; Outlook Stable

FITCH AFFIRMS MAINE TURNPIKE AUTHORITY REV BONDS AT 'AA-'; OUTLOOK STABLE

Corporates. Gas Natural de Lima y Callao S.A. Calidda. Natural Gas & Propane / Peru. Full Rating Report

Fund & Asset Manager Rating Group

FITCH AFFIRMS S- FINANZGRUPPE HESSEN- THUERINGEN AT 'A+'; OUTLOOK STABLE

Corporates. DP World Limited. Transportation / United Arab Emirates. Update. Key Rating Drivers. What Could Trigger a Rating Action

Fitch Rates DB Privat- und Firmenkundenbank 'BBB+'; Withdraws Postbank's Ratings

MTA EMMA Filing Material Event Notice Ratings Change on Certain Variable Rate Bonds

FITCH AFFIRMS DANSKE BANK AT 'A'; OUTLOOK STABLE

FITCH AFFIRMS FLAGLER COUNTY SCHOOL DISTRICT, FL'S COPS AT 'A+'; OUTLOOK STABLE

FITCH AFFIRMS 5 UAE BANKS

FITCH UPGRADES NEW ORLEANS, LA'S WATER & SEWERAGE REVS TO 'A-'; OUTLOOK STABLE

Public Finance. Fitch Focus on Munis: Pensions. States Use Financial Engineering to Lower Contributions Comment U.S.A. Pensions

Fitch Affirms Suzano and Fibria's IDRs at 'BBB-' Following Merger Announcement

Fitch Affirms Manatee County School Board, FL's IDR at 'A-'; Outlook Revised to Positive

FITCH DOWNGRADES DEUTSCHE BANK TO 'BBB+'; OUTLOOK STABLE

FITCH RATES OGLETHORPE POWER CORP., GA 'A-' & REMOVES NEGATIVE WATCH; OUTLOOK STABLE

[ Press Release ] Fitch Affirms North Hudson Sewerage Auth, NJ's Gross Rev Pledge Lea... Page 2 of 10 projected for the last three fiscal years, even

FITCH REVISES DEUTSCHE BANK'S OUTLOOK TO NEGATIVE; AFFIRMS AT 'BBB+'

Banks. National Development Bank PLC. Sri Lanka. Full Rating Report. Key Rating Drivers. Rating Sensitivities. Disclaimer

FITCH RATES UNIV OF MASSACHUSETTS SR. SERIES & REVS AND RFDG REVS 'AA'

FITCH AFFIRMS PHILADELPHIA SCHOOL DISTRICT'S IDR AT 'BB-'; OUTLOOK STABLE

Fitch Rates Orange County School Board Corp, FL's $60MM COPs 'AA'; Outlook Stable

Fitch Affirms Nine Sri Lankan Banks

FITCH AFFIRMS IDRS OF PROCREDIT HOLDING AND 6 SUBSIDIARY BANKS, TAKES VARIOUS ACTIONS ON VRS

Fitch Assigns 'BBB+' IDR to South Nassau Communities Hospital (NY)

FITCH AFFIRMS 6 GERMAN DEVELOPMENT BANKS AT 'AAA'; OUTLOOK STABLE

Interpreting the Sector Credit Factor Reports for Corporates. Publications: To date, India Ratings has published 5 SCFs.

Fitch Affirms JFK IAT (NY) Project Bonds at 'BBB+'; Outlook Stable

Supranationals. United States. Full Rating Report. Key Rating Drivers. Rating Sensitivities. Ratings Long-Term IDR Short-Term IDR F1+

What Could Change the Outlook

Banks. Hatton National Bank PLC. Sri Lanka. Full Rating Report. Key Rating Drivers. Rating Sensitivities. Disclaimer

San Bernardino County Investment Pool

Financial Institutions

FITCH AFFIRMS CHICAGO MIDWAY AIRPORT'S (IL) SECOND-LIEN REVS AT 'A'; OUTLOOK STABLE

Financial Institutions

Fitch Rates Hillsborough County FL School District's $166MM Ser 2017 Rfdg COPs 'AA'; Outlook Stable

Rating Type Rating Outlook Last Rating Action Long Term IDR B- Negative Downgrade 3 November 2017

Fitch States National Ratings for Corficolombiana and Fiduciaria Corficolombiana; Stable Outlook

--Improvement in the political environment that facilitates policy initiatives to address medium term public debt sustainability;

FITCH AFFIRMS CREDIT SUISSE GROUP AT 'A-'; OUTLOOK STABLE

Banks. KA Finanz AG. Austria. Update. Key Rating Drivers. What Could Trigger a Rating Action. Ratings

Credit Card Index: Canada

Structured Finance. Inside Commercial Vehicle Loan ABS. Reaffirming a Few Credit Assumptions Special Report. Asset-Backed Securities

Banks. Wema Bank PLC. Nigeria. Full Rating Report. Key Rating Drivers. Rating Sensitivities. 1 June 2017.

FITCH AFFIRMS THE ROYAL BANK OF SCOTLAND GROUP AT 'BBB+'; ASSIGNS EXP'D 'A-(EXP)' IDR TO ADAM & CO

Corporates. Corporate Rating Methodology. India. Master Criteria. Scope. Key Rating Drivers

Public Finance. Revenue-Supported Rating Criteria. Revenue Supported. Master Criteria

Public Finance. Virginia Beach, Virginia. Tax-Supported / U.S.A. New Issue Report. New Issue Summary. Analytical Conclusion. Key Rating Drivers

Banks. Commonwealth Bank of Australia. Australia. Full Rating Report. Key Rating Drivers. Rating Sensitivities. Ratings

In addition, Fitch assigned Siyapatha's proposed subordinated debentures an expected rating of 'BBB+(lka)(EXP)'.

Banks. Caja Rural de Navarra, Sociedad Cooperativa de Credito. Full Rating Report. Key Rating Drivers. Rating Sensitivities. S Spain.

Insurance. Ethias SA. Composite Insurers / Belgium. Full Rating Report. Key Rating Drivers. Rating Sensitivities. Ratings

Corporate Finance. U.S. Corporate Bond Market: A Review of Second-Quarter 2007 Rating and Issuance Activity. Credit Market Research.

Sovereigns. Australia. Australia Credit Update. Rating Rationale. Key Rating Drivers. Outlook. Financial Data. Analysts.

Corporates. Asian Property Development Public Company Limited. Property/Real Estate Thailand Full Rating Report. Rating Rationale

Insurance. VIVAT NV Insurance Entities. Composite Insurers / The Netherlands. Full Rating Report. Key Rating Drivers. Rating Sensitivities.

Public Finance. New Zealand Local Government Funding Agency Limited (LGFA) New Zealand. Full Rating Report. Key Rating Drivers. Rating Sensitivities

Does Your Company s Credit Rating Need You?

Structured Finance. U.S. RMBS Sustainable Home Price Report. First-Quarter 2017 Update Special Report RMBS / U.S.A.

2013 Outlook: Indian Telecommunication Services. What Could Change the Outlook

Public Finance. Rating of Public Sector Entities. Sector-Specific Criteria Report

Corporates. How India Ratings Uses Commodity Prices in its Projections. India. Special Report. Rating Through the Cycle

Corporates. Credit Quality Weakens for Loan- Financed LBOs. Credit Market Research

Structured Finance. CMBS YE 2009 Servicing Update. Resolution Trends, Special Servicing Loan Volume, and Staffing Levels

Structured Finance. Foncaixa FTPYME 1, FONDO DE TITULIZACIÓN DE ACTIVOS. CDO/Spain New Issue

Banks. Banco de los Trabajadores. Bantrab Full Rating Report. Guatemala. Key Rating Factors. Rating Sensitivities.

Transcription:

Corporates Amendment This report first published on 10 February 2017 has been reissued to update the text in the Liquidity section, the debt maturity and liquidity figures, and the organisation chart. Rating Type Rating Outlook Last Rating Action Long-Term IDR BBB+ Stable Affirmed 20 January 2017 Financial Summary 2015 2016 2017F 2018F Gross Revenues (EURm) 6,287 6,795 7,679 8,346 Operating EBITDAR Margin (%) 30.3 30.3 29.7 30.0 FFO Margin (%) 31.9 28.9 28.1 29.0 FFO Fixed Charge Coverage (x) 23.5 19.7 18.7 20.5 FFO Adjusted Net Leverage (x) -0.9-0.2 0.1 0.0 Source: Fitch Key Rating Drivers Strong Market Position: ASML's ratings are supported by a strong market position and technological leadership in the supply of lithography systems. This is reflected in a revenue market share of around 80%. The company sustains its position through R&D and working closely with its key customers on product evolution, roadmap and delivery. ASML manages its cyclical and technological exposure by maintaining a scalable business model and by maintaining sufficient resources to continue R&D through periods of economic downturn. Product and Customer Concentration: ASML's focus on one cyclically exposed, technology-driven product segment, with high R&D costs, supplied to few large semiconductor manufacturers raises the company's operating risk and is a constraint on the ratings. This is partially offset by the company's revenue mix, improving stability from end-customer consolidation and customer shareholding. Investments for the Future: ASML invested EUR2.75bn in 2016 on acquiring 100% of HMI and intends to invest EUR1bn for a 24.9% stake in Carl Zeiss SMT in 2017. Both investments are aimed at bolstering R&D capabilities and are intended to lay the medium- to long-term foundations for future product developments. ASML has funded the investments predominantly with debt and with some use of equity and existing cash resources. Fitch expects ASML's funds from operations (FFO)-adjusted net leverage to increase to between 0.0x and 0.2x by end-2017 from a positive net cash position of (0.2x) at end-2016. The increase remains comfortably within ASML's 'BBB+' rating. Commensurate Increase in Debt: Fitch views ASML's use of the balance sheet to strengthen the company's operating profile as credit-supportive compared with other options such as increased share buybacks. We also believe the increase in gross debt is being undertaken at an appropriate time in the evolution of the business and in a manner that preserves cash reserves for liquidity. ASML has maintained gross debt at around EUR1.1bn for the past three years, which has now increased to EUR3.3bn as a result of the recent acquisitions. The increase in debt comes after a period of gradual and sustainable improvement in the company's operating and credit risk profiles. Sustained Improvements in Operating Profile: ASML's operating and credit profiles have improved over the past two to three years, in our opinion. This reflects the fruition of EUV technology following years of investment in R&D, a near 90% market share in high-end lithography machines, and increased collaboration with key customers such as Intel, TSMC and Samsung. It also takes into account increasing diversification of end-customer applications, expansion in holistic lithography, a growing proportion of revenues from service and field option sales, and semiconductor industry consolidation that is likely to lead to greater stability in overall industry capacity planning. Conservative Financial Policy: At end-4q16, ASML had a net cash position with EUR4.1bn of cash and short-term investments and EUR3.1bn of long-term debt. We expect ASML to maintain a cash liquidity buffer of between EUR2bn and EUR2.5bn. The company has a strong cash-generative capability with a pre-dividend free cash flow 15 February 2017 1

(FCF) margin of 12%-15%. ASML's dividend payout ratio is likely to remain between 45% and 60% of pre-dividend FCF despite strong dividend growth. This enables the company to retain sufficient capacity and flexibility to manage its leverage profile. Key Industry Sector: ASML's prospects are intrinsically linked to those of the semiconductor industry. Cyclicality will continue to be a feature, but the medium- to long-term trend is likely to be robust given that semiconductors are central to almost all electronic equipment and devices and their innovation. Growth for ASML will be driven by an increase in electronic equipment and device sales, increase in lithography intensity for greater semiconductor shrink, and a growing proportion of silicon content in electronic devices. Rating Derivation Relative Table Rating Derivation versus Peers Peer Comparison Parent/Subsidiary Linkage Country Ceiling Operating Environment Other Factors ASML has one of the strongest cash-generative capabilities in the technology sector, which is supported by an 80% market share in its niche segment. The company's technology supports and drives the development of a much larger semiconductor manufacturing sector. Barriers to entry are driven by know-how, technology expertise, capital investment requirements and customer partnerships. The ability to manage a leveraged balance sheet is constrained by cyclical exposure and customer and product concentration risks. No parent/subsidiary linkage is applicable. No Country Ceiling constraint was in effect for these ratings. No operating environment influence was in effect for these ratings. N/A Source: Fitch Rating Sensitivities Future Developments That May, Individually or Collectively, Lead to Positive Rating Action Positive rating action is unlikely in the near term. The unique nature of ASML's business, including the cyclicality in its customers' end- markets, technology migrations that drive the need for high R&D investment and the company's limited diversification, are a constraint on the ratings. Future Developments That May, Individually or Collectively, Lead to Negative Rating Action Operating margins materially below 10%-15% in downturns and below 25%-30% at the peak of upcycles. Fitch, however, recognises that operating losses may be incurred during extreme cyclical contractions. Liquidity (defined as gross cash plus undrawn, committed RCF facilities beyond two years less any debt maturities occurring within two years) consistently below EUR1.5bn. The company's public commitment is to a strong cash balance. Major loss of market share. Revenue market share is currently estimated at around 75%-80% (up from 65% in 2009). A decline to 55%, albeit still strong, would signal a rapid shift in market position and one that would probably reflect a sustained negative trend. Mid-cycle FFO adjusted gross leverage remaining above 2.0x (equivalent to 1.0x FFO adjusted net leverage) on a sustained basis. Liquidity and Debt Structure ASML Maintains Strong Liquidity: ASML maintains a strong cash position, which covers all debt maturities for at least the next five years. The company targets a minimum cash buffer of EUR2bn to EUR2.5bn. As of end-2016, ASML had a cash position of EUR2.91bn and short-term investments of EUR1.15bn and an undrawn RCF of EUR700m maturing in 2021. Debt Structure: ASML s debt comprises the following bonds (confirmation that the 2017 bond will be repaid in cash): EUR238m 5.75% notes due 13 June 2017 EUR500m 0.625% notes due 7 July 2022 EUR750m 3.375% notes due 19 Sept 2023 EUR1bn 1.375% notes due 7 July 2026 EUR750m 1.625% notes due 28 May 2027 15 February 2017 2

Debt Maturities and Liquidity at FYE16 Debt Maturities as of Dec 2016 (EURm) 2017 238 2018 0 2019 0 2020 0 After 2020 3,000 Total debt 3,238 Liquidity Analysis (EURm) Unrestricted cash + Equivalent 4,057 Committed banking facilities 700 Available undrawn portion 700 Forecast FCF (post dividend) 2017 491 Short-term debt 242* Total liquidity 5,006 Liquidity score (x) Strong Source: Fitch *Includes EUR238m nominal value of short-term debt plus 4m of other items. 15 February 2017 3

Trends and Forecasts Developed BBB+ Median Technology Median Note: Including Fitch expectations Source: Fitch Definitions FFO Interest Cover: FFO + Gross Interest paid minus interest received + Preferred Dividends paid divided by Gross Interest Paid + Preferred Dividends Paid. Revenue Growth: Percentage growth in revenues since previous reporting period. FFO Margin: FFO divided by Revenues. FFO Adjusted Net Leverage: Total Debt with Equity Credit + Lease equivalent Debt + Other off Balance Sheet Debt - Readily Available Cash & Equivalents divided by Funds From Operations [FFO] + Gross Interest (Paid) - Interest Received + Preferred Dividends (Paid) + Operating Lease Expense for Capitalised Leased Assets. 15 February 2017 4

Key Assumptions Fitch's key assumptions within our rating case for the issuer include: Revenue growth of 13% in 2017, driven by growth in field option and services, net equipment sales and full consolidation of HMI. R&D expenditure around EUR1.3bn in 2017. EBITDA margin of 29% in 2017, expanding to 31% by 2019. Capital expenditure of 5% to 5.5% of sales between 2017 and 2019. Dividend increases of 10% per year from 2017 to 2019. Share buybacks of EUR400m in 2017 and EUR500m in 2018. Financial Data (EURm) Historical Forecast 2014 2015 2016 2017F 2018F 2019F SUMMARY INCOME STATEMENT Gross Revenues 5,857 6,287 6,795 7,679 8,346 8,903 Revenue Growth (%) 11.7 7.4 8.1 13.0 8.7 6.7 Operating EBITDA (before income from associates) 1,537 1,862 2,015 2,229 2,445 2,787 Operating EBITDA Margin (%) 26.2 29.6 29.7 29.0 29.3 31.3 Operating EBITDAR 1,581 1,907 2,060 2,283 2,504 2,849 Operating EBITDAR Margin (%) 27.0 30.3 30.3 29.7 30.0 32.0 Operating EBIT 1,283 1,565 1,658 1,822 2,003 2,332 Operating EBIT Margin (%) 21.9 24.9 24.4 23.7 24.0 26.2 Gross Interest Expense -27-27 -38-68 -65-65 Pre-Tax Income (Including Associate Income/Loss) 1,270 1,549 1,692 1,768 1,948 2,279 SUMMARY BALANCE SHEET Readily Available Cash & Equivalents 2,754 3,409 4,057 3,246 3,460 3,957 Total Debt with Equity Credit 1,154 1,130 3,320 3,113 3,085 3,084 Total Adjusted Debt with Equity Credit 1,505 1,490 3,680 3,543 3,553 3,582 Net Debt -1,600-2,279-737 -133-375 -873 SUMMARY CASH FLOW STATEMENT Operating EBITDA 1,537 1,862 2,015 2,229 2,445 2,787 Cash Interest Paid -42-44 -56-68 -65-65 Cash Tax -124-127 -116-198 -223-274 Dividends Received Less Dividends Paid to Minorities (Inflow/Outflow) 0 0 0 60 60 60 Other Items Before FFO 247 306 46 124 196 285 Funds Flow from Operations 1,633 2,008 1,961 2,160 2,424 2,804 Change in Working Capital -607 18-295 -384-668 -623 Cash Flow from Operations (Fitch Defined) Total Non-Operating/Non-Recurring Cash Flow 1,025 2,026 1,666 1,776 1,756 2,181 0 0 0 15 February 2017 5

Capital Expenditure -361-373 -324 Capital Intensity (Capex/Revenues) 6.2 5.9 4.8 Common Dividends -268-302 -446 Net Acquisitions & Divestitures 0 0-2,641 Other Investing and Financing Cash Flow Items 357-776 -214 0 0 0 Net Debt Proceeds -4-4 2,226-238 -28-2 Net Equity Proceeds -660-532 183-400 -500-600 Total Change in Cash 89 39 450-811 214 496 DETAIL CASH FLOW STATEMENT FFO Margin (%) 27.9 31.9 28.9 28.1 29.0 31.5 Calculations for Forecast Publication Capex, Dividends, Acquisitions & Other Items before FCF Free Cash Flow after Acquisitions & Divestitures Free Cash Flow Margin (after net acquisitions) (%) -382-369 -3,365-1,825-818 -797 396 1,350-1,745-173 742 1,098 6.8 21.5-25.7-2.3 8.9 12.3 COVERAGE RATIOS FFO Interest Coverage (x) 39.1 46.7 34.7 32.6 38.1 44.1 FFO Fixed Charge Coverage (x) 19.7 23.5 19.7 18.7 20.5 23.0 Operating EBITDAR/Gross Interest Expense + Rents (x) Operating EBITDA/Gross Interest Expense (x) 22.2 26.3 24.8 19.3 20.8 22.9 36.2 42.6 36.0 33.7 38.5 43.9 LEVERAGES RATIOS Total Adjusted Debt/Operating EBITDAR (x) Total Adjusted Net Debt/Operating EBITDAR (x) Total Debt with Equity Credit/Operating EBITDA (x) 1.0 0.8 1.8 1.5 1.4 1.2-0.8-1.0-0.2 0.1 0.0-0.1 0.8 0.6 1.6 1.4 1.2 1.1 FFO Adjusted Leverage (x) 0.9 0.7 1.8 1.6 1.4 1.2 FFO Adjusted Net Leverage (x) -0.7-0.9-0.2 0.1 0.0-0.1 How to Interpret the Forecast Presented The forecast presented is based on the agency s internally produced, conservative rating case forecast. It does not represent the forecast of the rated issuer. The forecast set out above is only one component used by Fitch to assign a rating or determine a rating outlook, and the information in the forecast reflects material but not exhaustive elements of Fitch s rating assumptions for the issuer s financial performance. As such, it cannot be used to establish a rating, and it should not be relied on for that purpose. Fitch s forecasts are constructed using a proprietary internal forecasting tool, which employs Fitch s own assumptions on operating and financial performance that may not reflect the assumptions that you would make. Fitch s own definitions of financial terms such as EBITDA, debt or free cash flow may differ from your own such definitions. Fitch may be granted access, from time to time, to confidential information on certain elements of the issuer s forward planning. Certain elements of such information may be omitted from this forecast, even where they are included in Fitch s own internal deliberations, where Fitch, at its sole discretion, considers the data may be potentially sensitive in a commercial, legal or regulatory context. The forecast (as with the entirety of this report) is produced strictly subject to the disclaimers set out at the end of this report. Fitch may update the forecast in future reports but assumes no responsibility to do so. 15 February 2017 6

Rating Navigator Factor Levels Sector Risk Profile Operating Environment Management and Corporate Governance Sector Competitive Intensity Business Profile Sector Trend Company's Market Position Diversification Profitability Corporates Ratings Navigator Technology Financial Profile Financial Structure Financial Flexibility Issuer Default Rating aaa AAA Stable aa+ AA+ Stable aa AA Stable aa- AA- Stable a+ A+ Stable a A Stable a- A- Stable bbb+ BBB+ Stable bbb BBB Stable bbb- BBB- Stable bb+ BB+ Stable bb BB Stable bb- BB- Stable b+ B+ Stable b B Stable b- B- Stable ccc CCC Stable cc CC Stable c C Stable d or rd D or RD Stable 15 February 2017 7

15 February 2017 8

Peer Financial Summary Company Date IDR Gross Operating FFO Margin FFO Fixed FFO Adjusted Revenues (EURm) EBITDAR Margin (%) (%) Charge Coverage (x) Net Leverage (x) 2016 BBB+ 6,795 30.3 28.9 19.7-0.2 2015 BBB+ 6,287 30.3 31.9 23.5-0.9 2014 BBB+ 5,857 27.0 27.9 19.7-0.7 2013 BBB+ 5,245 25.1 27.8 16.6-1.0 Intel Corporation 2015 A+ 50,567 44.5 38.2 49.2 0.4 2014 A+ 44,696 45.8 38.7 51.7 0.5 2013 A+ 38,240 41.6 37.0 42.0 0.2 KLA-Tencor Corp. 2016 BBB- 2,688 37.4 27.9 7.3 2.5 2015 BBB- 2,515 30.3 24.7 7.7 3.0 2014 BBB 2,145 32.3 26.8 13.6-1.3 STMicroelectronics N.V. 2016 BBB- 6,701 15.9 11.8 13.5 0.0 Source: Fitch 2015 BBB- 6,335 14.0 10.4 11.1 0.1 2014 BBB- 6,099 15.3 10.6 11.2 0.1 15 February 2017 9

Simplified Group Structure Diagram BBB+/Stable EBITDA - EUR2,060 EUR700m Unsecured Revolver due 2021 BBB+ Outstanding:0m EUR238m Unsecured Bonds due 2017 BBB+ Outstanding:238m EUR500m Unsecured Bonds due 2022 BBB+ Outstanding:500m EUR750m Unsecured Bonds due 2023 BBB+ Outstanding:750m EUR1000m Unsecured Bonds due 2026 BBB+ Outstanding:1000m EUR750m Unsecured Bonds due 2027 BBB+ Outstanding:750m ASML Hong Kong Ltd ASML Systems B.V. ASML Netherlands B.V. ASML US Inc Source: Company, As at Dec 2016 15 February 2017 10

Reconciliation of Key Financial Metrics (EUR Millions) 31 Dec 2016 Income Statement Summary Operating EBITDA 2,015 + Recurring Dividends Paid to Non-controlling Interest 0 + Recurring Dividends Received from Associates 0 + Additional Analyst Adjustment for Recurring I/S Minorities and Associates 0 = Operating EBITDA After Associates and Minorities (k) 2,015 + Operating Lease Expense Treated as Capitalised (h) 45 = Operating EBITDAR after Associates and Minorities (j) 2,060 Debt & Cash Summary Total Debt w ith Equity Credit (l) 3,320 + Lease-Equivalent Debt (Op. Lease Expense Treated as Capitalised * Capit. Lease Multiple) (h*i) 360 + Other Off-Balance-Sheet Debt 0 = Total Adjusted Debt w ith Equity Credit (a) 3,680 Readily Available Cash [Fitch-Defined] 2,907 + Readily Available Marketable Securities [Fitch-Defined] 1,150 = Readily Available Cash & Equivalents (o) 4,057 Total Adjusted Net Debt (b) -377 Cash-Flow Summary Preferred Dividends (Paid) (f) 0 Interest Received 72 + Interest (Paid) (d) -56 = Net Finance Charge (e) 16 Funds From Operations [FFO] ( c) 1,961 + Change in Working Capital [Fitch-Defined] -295 = Cash Flow from Operations [CFO] (n) 1,666 Capital Expenditures (m) -324 Multiple applied to Capitalised Leases (i) 8.0 Gross Leverage Total Adjusted Debt / Op. EBITDAR* [x] (a/j) 1.8 FFO Adjusted Gross Leverage [x] (a/(c-e+h-f)) 1.8 Total Adjusted Debt/(FFO - Net Finance Charge + Capitalised Leases - Pref. Div. Paid) Total Debt With Equity Credit / Op. EBITDA* [x] (l/k) 1.6 Net Leverage Total Adjusted Net Debt / Op. EBITDAR* [x] (b/j) -0.2 FFO Adjusted Net Leverage [x] (b/(c-e+h-f)) -0.2 Total Adjusted Net Debt/(FFO - Net Finance Charge + Capitalised Leases - Pref. Div. Paid) Total Net Debt / (CFO - Capex) [x] ((l-o)/(n+m)) -0.5 Coverage Op. EBITDAR / (Interest Paid + Lease Expense)* [x] (j/-d+h) 20.4 Op. EBITDA / Interest Paid* [x] (k/(-d)) 36.0 FFO Fixed Charge Cover [x] ((c-e+h-f)/(-d+h-f)) 19.7 (FFO - Net Finance Charge + Capit. Leases - Pref. Div Paid) / (Gross Int. Paid + Capit. Leases - Pref. Div. Paid) FFO Gross Interest Coverage [x] ((c-e-f)/(-d-f)) 34.7 (FFO - Net Finance Charge - Pref. Div Paid) / (Gross Int. Paid - Pref. Div. Paid) * EBITDA/R after Dividends to Associates and M inorities Source: Fitch based on company reports 15 February 2017 11

Fitch Adjustment Reconciliation (EURMillions) Income Statement Summary Reported Values 31 Dec 16 Sum of Fitch Adjustments Adjusted Values Revenue 6,795 0 6,795 Operating EBITDAR 2,060 0 2,060 Operating EBITDAR after Associates and Minorities 2,060 0 2,060 Operating Lease Expense 45 0 45 Operating EBITDA 2,015 0 2,015 Operating EBITDA after Associates and Minorities 2,015 0 2,015 Operating EBIT 1,658 0 1,658 Debt & Cash Summary Total Debt With Equity Credit 3,320 0 3,320 Total Adjusted Debt With Equity Credit 3,680 0 3,680 Lease-Equivalent Debt 360 0 360 Other Off-Balance Sheet Debt 0 0 0 Readily Available Cash & Equivalents 4,057 0 4,057 Not Readily Available Cash & Equivalents 0 0 0 Cash-Flow Summary Preferred Dividends (Paid) 0 0 0 Interest Received 72 0 72 Interest (Paid) -56 0-56 Funds From Operations [FFO] 1,961 0 1,961 Change in Working Capital [Fitch-Defined] -295 0-295 Cash Flow from Operations [CFO] 1,666 0 1,666 Non-Operating/Non-Recurring Cash Flow 0 0 0 Capital (Expenditures) -324 0-324 Common Dividends (Paid) -446 0-446 Free Cash Flow [FCF] 896 0 896 Gross Leverage Total Adjusted Debt / Op. EBITDAR* [x] 1.8 1.8 FFO Adjusted Leverage [x] 1.8 1.8 Total Debt With Equity Credit / Op. EBITDA* [x] 1.6 1.6 Net Leverage Total Adjusted Net Debt / Op. EBITDAR* [x] -0.2-0.2 FFO Adjusted Net Leverage [x] -0.2-0.2 Total Net Debt / (CFO - Capex) [x] -0.5-0.5 Coverage Op. EBITDAR / (Interest Paid + Lease Expense)* [x] 20.4 20.4 Op. EBITDA / Interest Paid* [x] 36.0 36.0 FFO Fixed Charge Coverage [x] 19.7 19.7 FFO Interest Coverage [x] 34.7 34.7 *EBITDA/R after Dividends to Associates and Minorities 15 February 2017 12

Full List of Ratings Rating Outlook Last Rating Action Long-Term IDR BBB+ Stable Affirmed 20 January 2017 Related Research & Criteria Criteria for Rating Non-Financial Corporates (September 2016) Analysts Tajesh Tailor +44 20 3530 1726 tajesh.tailor@fitchratings.com Joe Howes +44 20 3530 1382 joe.howes@fitchratings.com 15 February 2017 13

The ratings above were solicited by, or on behalf of, the issuer, and therefore, Fitch has been compensated for the provision of the ratings. ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND DISCLAIMERS. PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING THIS LINK: HTTPS://FITCHRATINGS.COM/UNDERSTANDINGCREDITRATINGS. IN ADDITION, RATING DEFINITIONS AND THE TERMS OF USE OF SUCH RATINGS ARE AVAILABLE ON THE AGENCY'S PUBLIC WEB SITE AT WWW.FITCHRATINGS.COM. PUBLISHED RATINGS, CRITERIA, AND METHODOLOGIES ARE AVAILABLE FROM THIS SITE AT ALL TIMES. FITCH'S CODE OF CONDUCT, CONFIDENTIALITY, CONFLICTS OF INTEREST, AFFILIATE FIREWALL, COMPLIANCE, AND OTHER RELEVANT POLICIES AND PROCEDURES ARE ALSO AVAILABLE FROM THE CODE OF CONDUCT SECTION OF THIS SITE. FITCH MAY HAVE PROVIDED ANOTHER PERMISSIBLE SERVICE TO THE RATED ENTITY OR ITS RELATED THIRD PARTIES. DETAILS OF THIS SERVICE FOR RATINGS FOR WHICH THE LEAD ANALYST IS BASED IN AN EU-REGISTERED ENTITY CAN BE FOUND ON THE ENTITY SUMMARY PAGE FOR THIS ISSUER ON THE FITCH WEBSITE. Copyright 2017 by Fitch, Inc., Fitch Ratings Ltd. and its subsidiaries. 33 Whitehall Street, New York, NY 10004. Telephone: 1-800-753-4824, (212) 908-0500. Fax: (212) 480-4435. Reproduction or retransmission in whole or in part is prohibited except by permission. All rights reserved. In issuing and maintaining its ratings and in making other reports (including forecast information), Fitch relies on factual information it receives from issuers and underwriters and from other sources Fitch believes to be credible. Fitch conducts a reasonable investigation of the factual information relied upon by it in accordance with its ratings methodology, and obtains reasonable verification of that information from independent sources, to the extent such sources are available for a given security or in a given jurisdiction. The manner of Fitch s factual investigation and the scope of the third-party verification it obtains will vary depending on the nature of the rated security and its issuer, the requirements and practices in the jurisdiction in which the rated security is offered and sold and/or the issuer is located, the availability and nature of relevant public information, access to the management of the issuer and its advisers, the availability of pre-existing third-party verifications such as audit reports, agreed-upon procedures letters, appraisals, actuarial reports, engineering reports, legal opinions and other reports provided by third parties, the availability of independent and competent third-party verification sources with respect to the particular security or in the particular jurisdiction of the issuer, and a variety of other factors. Users of Fitch s ratings and reports should understand that neither an enhanced factual investigation nor any third-party verification can ensure that all of the information Fitch relies on in connection with a rating or a report will be accurate and complete. Ultimately, the issuer and its advisers are responsible for the accuracy of the information they provide to Fitch and to the market in offering documents and other reports. In issuing its ratings and its reports, Fitch must rely on the work of experts, including independent auditors with respect to financial statements and attorneys with respect to legal and tax matters. Further, ratings and forecasts of financial and other information are inherently forward-looking and embody assumptions and predictions about future events that by their nature cannot be verified as facts. As a result, despite any verification of current facts, ratings and forecasts can be affected by future events or conditions that were not anticipated at the time a rating or forecast was issued or affirmed. The information in this report is provided as is without any representation or warranty of any kind. A Fitch rating is an opinion as to the creditworthiness of a security. This opinion is based on established criteria and methodologies that Fitch is continuously evaluating and updating. Therefore, ratings are the collective work product of Fitch and no individual, or group of individuals, is solely responsible for a rating. The rating does not address the risk of loss due to risks other than credit risk, unless such risk is specifically mentioned. Fitch is not engaged in the offer or sale of any security. All Fitch reports have shared authorship. Individuals identified in a Fitch report were involved in, but are not solely responsible for, the opinions stated therein. The individuals are named for contact purposes only. A report providing a Fitch rating is neither a prospectus nor a substitute for the information assembled, verified and presented to investors by the issuer and its agents in connection with the sale of the securities. Ratings may be changed or withdrawn at any time for any reason in the sole discretion of Fitch. Fitch does not provide investment advice of any sort. Ratings are not a recommendation to buy, sell, or hold any security. Ratings do not comment on the adequacy of market price, the suitability of any security for a particular investor, or the tax-exempt nature or taxability of payments made in respect to any security. Fitch receives fees from issuers, insurers, guarantors, other obligors, and underwriters for rating securities. Such fees generally vary from US$1,000 to US$750,000 (or the applicable currency equivalent) per issue. In certain cases, Fitch will rate all or a number of issues issued by a particular issuer, or insured or guaranteed by a particular insurer or guarantor, for a single annual fee. Such fees are expected to vary from US$10,000 to US$1,500,000 (or the applicable currency equivalent). The assignment, publication, or dissemination of a rating by Fitch shall not constitute a consent by Fitch to use its name as an expert in connection with any registration statement filed under the United States securities laws, the Financial Services and Markets Act 2000 of the United Kingdom, or the securities laws of any particular jurisdiction. Due to the relative efficiency of electronic publishing and distribution, Fitch research may be available to electronic subscribers up to three days earlier than to print subscribers. For Australia, New Zealand, Taiwan and South Korea only: Fitch Australia Pty Ltd holds an Australian financial services license (AFS license no. 337123) which authorizes it to provide credit ratings to wholesale clients only. Credit ratings information published by Fitch is not intended to be used by persons who are retail clients within the meaning of the Corporations Act 2001. 15 February 2017 14