Stock Analysis on Net

Advanced Micro Devices Inc. (NASDAQ:AMD)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Advanced Micro Devices Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020 Dec 28, 2019
U.S. federal 496 1,191 112 (13)
U.S. state and local 27 31 11 5 1
Non-U.S. 150 161 82 8 50
Current 673 1,383 205 13 38
U.S. federal (860) (1,365) 320 (1,193)
U.S. state and local (29) (26) (7) (28)
Non-U.S. (130) (114) (5) (2) (7)
Deferred (1,019) (1,505) 308 (1,223) (7)
Income tax provision (benefit) (346) (122) 513 (1,210) 31

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26), 10-K (reporting date: 2019-12-28).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Advanced Micro Devices Inc. current increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Advanced Micro Devices Inc. deferred decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.
Income tax provision (benefit) Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Advanced Micro Devices Inc. income tax provision (benefit) decreased from 2021 to 2022 and from 2022 to 2023.

Effective Income Tax Rate (EITR)

Advanced Micro Devices Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020 Dec 28, 2019
Statutory federal income tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Effective income tax rate -68.00% -10.00% 14.00% -95.00% 11.83%

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26), 10-K (reporting date: 2019-12-28).

Item Description The company
Effective income tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Advanced Micro Devices Inc. effective income tax rate decreased from 2021 to 2022 and from 2022 to 2023.

Components of Deferred Tax Assets and Liabilities

Advanced Micro Devices Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020 Dec 28, 2019
Net operating loss carryovers 992 1,031 920 1,029 1,455
Accruals and reserves not currently deductible 574 835 631 514 245
Employee benefits not currently deductible 302 214 164 122
Acquired intangibles and goodwill 45
Federal and state tax credit carryovers 660 631 319 569 617
Foreign R&D and investment tax credits 597 578 547 489 429
Foreign tax credits 71 46
Lease liability 181 161 124 72
Capitalized R&D 1,753 943
Other 96 104 148 203 159
Deferred tax assets 5,226 4,543 2,853 2,998 2,950
Valuation allowance (2,124) (2,078) (1,735) (1,576) (2,743)
Deferred tax assets, net of valuation allowance 3,102 2,465 1,118 1,422 207
Acquired intangibles (3,104) (3,430) (50) (1)
Right-of-use assets (175) (151) (110) (62)
Discount of convertible notes (2) (22)
GILTI (524) (633)
Other (135) (127) (39) (123) (174)
Deferred tax liabilities (3,938) (4,341) (199) (188) (196)
Net deferred tax assets (liabilities) (836) (1,876) 919 1,234 11

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26), 10-K (reporting date: 2019-12-28).

Item Description The company
Deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Advanced Micro Devices Inc. deferred tax assets increased from 2021 to 2022 and from 2022 to 2023.
Deferred tax assets, net of valuation allowance Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Advanced Micro Devices Inc. deferred tax assets, net of valuation allowance increased from 2021 to 2022 and from 2022 to 2023.
Net deferred tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Advanced Micro Devices Inc. net deferred tax assets (liabilities) decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.

Deferred Tax Assets and Liabilities, Classification

Advanced Micro Devices Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020 Dec 28, 2019
Deferred tax assets 366 58 931 1,245 22
Deferred tax liabilities 1,202 1,934 12 11 11

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26), 10-K (reporting date: 2019-12-28).

Item Description The company
Deferred tax assets Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Advanced Micro Devices Inc. deferred tax assets decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.
Deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Advanced Micro Devices Inc. deferred tax liabilities increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

Adjustments to Financial Statements: Removal of Deferred Taxes

Advanced Micro Devices Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020 Dec 28, 2019
Adjustment to Total Assets
Total assets (as reported) 67,885 67,580 12,419 8,962 6,028
Less: Noncurrent deferred tax assets, net 366 58 931 1,245 22
Total assets (adjusted) 67,519 67,522 11,488 7,717 6,006
Adjustment to Total Liabilities
Total liabilities (as reported) 11,993 12,830 4,922 3,125 3,201
Less: Noncurrent deferred tax liabilities, net 1,202 1,934 12 11 11
Total liabilities (adjusted) 10,791 10,896 4,910 3,114 3,190
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 55,892 54,750 7,497 5,837 2,827
Less: Net deferred tax assets (liabilities) (836) (1,876) 919 1,234 11
Stockholders’ equity (adjusted) 56,728 56,626 6,578 4,603 2,816
Adjustment to Net Income
Net income (as reported) 854 1,320 3,162 2,490 341
Add: Deferred income tax expense (benefit) (1,019) (1,505) 308 (1,223) (7)
Net income (adjusted) (165) (185) 3,470 1,267 334

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26), 10-K (reporting date: 2019-12-28).


Advanced Micro Devices Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Advanced Micro Devices Inc., adjusted financial ratios

Microsoft Excel
Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020 Dec 28, 2019
Net Profit Margin
Reported net profit margin 3.77% 5.59% 19.24% 25.50% 5.07%
Adjusted net profit margin -0.73% -0.78% 21.11% 12.98% 4.96%
Total Asset Turnover
Reported total asset turnover 0.33 0.35 1.32 1.09 1.12
Adjusted total asset turnover 0.34 0.35 1.43 1.27 1.12
Financial Leverage
Reported financial leverage 1.21 1.23 1.66 1.54 2.13
Adjusted financial leverage 1.19 1.19 1.75 1.68 2.13
Return on Equity (ROE)
Reported ROE 1.53% 2.41% 42.18% 42.66% 12.06%
Adjusted ROE -0.29% -0.33% 52.75% 27.53% 11.86%
Return on Assets (ROA)
Reported ROA 1.26% 1.95% 25.46% 27.78% 5.66%
Adjusted ROA -0.24% -0.27% 30.21% 16.42% 5.56%

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26), 10-K (reporting date: 2019-12-28).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Advanced Micro Devices Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Advanced Micro Devices Inc. adjusted total asset turnover ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Advanced Micro Devices Inc. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Advanced Micro Devices Inc. adjusted ROE deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Advanced Micro Devices Inc. adjusted ROA deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Advanced Micro Devices Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020 Dec 28, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 854 1,320 3,162 2,490 341
Net revenue 22,680 23,601 16,434 9,763 6,731
Profitability Ratio
Net profit margin1 3.77% 5.59% 19.24% 25.50% 5.07%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (165) (185) 3,470 1,267 334
Net revenue 22,680 23,601 16,434 9,763 6,731
Profitability Ratio
Adjusted net profit margin2 -0.73% -0.78% 21.11% 12.98% 4.96%

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26), 10-K (reporting date: 2019-12-28).

2023 Calculations

1 Net profit margin = 100 × Net income ÷ Net revenue
= 100 × 854 ÷ 22,680 = 3.77%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Net revenue
= 100 × -165 ÷ 22,680 = -0.73%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Advanced Micro Devices Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020 Dec 28, 2019
As Reported
Selected Financial Data (US$ in millions)
Net revenue 22,680 23,601 16,434 9,763 6,731
Total assets 67,885 67,580 12,419 8,962 6,028
Activity Ratio
Total asset turnover1 0.33 0.35 1.32 1.09 1.12
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net revenue 22,680 23,601 16,434 9,763 6,731
Adjusted total assets 67,519 67,522 11,488 7,717 6,006
Activity Ratio
Adjusted total asset turnover2 0.34 0.35 1.43 1.27 1.12

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26), 10-K (reporting date: 2019-12-28).

2023 Calculations

1 Total asset turnover = Net revenue ÷ Total assets
= 22,680 ÷ 67,885 = 0.33

2 Adjusted total asset turnover = Net revenue ÷ Adjusted total assets
= 22,680 ÷ 67,519 = 0.34

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Advanced Micro Devices Inc. adjusted total asset turnover ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020 Dec 28, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 67,885 67,580 12,419 8,962 6,028
Stockholders’ equity 55,892 54,750 7,497 5,837 2,827
Solvency Ratio
Financial leverage1 1.21 1.23 1.66 1.54 2.13
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 67,519 67,522 11,488 7,717 6,006
Adjusted stockholders’ equity 56,728 56,626 6,578 4,603 2,816
Solvency Ratio
Adjusted financial leverage2 1.19 1.19 1.75 1.68 2.13

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26), 10-K (reporting date: 2019-12-28).

2023 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 67,885 ÷ 55,892 = 1.21

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 67,519 ÷ 56,728 = 1.19

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Advanced Micro Devices Inc. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020 Dec 28, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 854 1,320 3,162 2,490 341
Stockholders’ equity 55,892 54,750 7,497 5,837 2,827
Profitability Ratio
ROE1 1.53% 2.41% 42.18% 42.66% 12.06%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (165) (185) 3,470 1,267 334
Adjusted stockholders’ equity 56,728 56,626 6,578 4,603 2,816
Profitability Ratio
Adjusted ROE2 -0.29% -0.33% 52.75% 27.53% 11.86%

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26), 10-K (reporting date: 2019-12-28).

2023 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 854 ÷ 55,892 = 1.53%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × -165 ÷ 56,728 = -0.29%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Advanced Micro Devices Inc. adjusted ROE deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020 Dec 28, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 854 1,320 3,162 2,490 341
Total assets 67,885 67,580 12,419 8,962 6,028
Profitability Ratio
ROA1 1.26% 1.95% 25.46% 27.78% 5.66%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (165) (185) 3,470 1,267 334
Adjusted total assets 67,519 67,522 11,488 7,717 6,006
Profitability Ratio
Adjusted ROA2 -0.24% -0.27% 30.21% 16.42% 5.56%

Based on: 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26), 10-K (reporting date: 2019-12-28).

2023 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 854 ÷ 67,885 = 1.26%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × -165 ÷ 67,519 = -0.24%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Advanced Micro Devices Inc. adjusted ROA deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.