Stock Analysis on Net

Amgen Inc. (NASDAQ:AMGN)

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Amgen Inc., adjustment to net income

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (as reported) 6,717 6,552 5,893 7,264 7,842
Add: Gains (losses) on available-for-sale securities (1) (21) 360
Net income (adjusted) 6,717 6,552 5,892 7,243 8,202

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


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Amgen Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 24.96% 26.42% 24.25% 29.97% 35.32%
Adjusted net profit margin 24.96% 26.42% 24.25% 29.88% 36.94%
Return on Equity (ROE)
Reported ROE 107.78% 178.97% 87.96% 77.20% 81.07%
Adjusted ROE 107.78% 178.97% 87.94% 76.98% 84.79%
Return on Assets (ROA)
Reported ROA 6.91% 10.06% 9.63% 11.54% 13.13%
Adjusted ROA 6.91% 10.06% 9.63% 11.51% 13.74%

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

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Amgen Inc. adjusted net profit margin ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Amgen Inc. adjusted ROE improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Amgen Inc. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Amgen Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 6,717 6,552 5,893 7,264 7,842
Product sales 26,910 24,801 24,297 24,240 22,204
Profitability Ratio
Net profit margin1 24.96% 26.42% 24.25% 29.97% 35.32%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income 6,717 6,552 5,892 7,243 8,202
Product sales 26,910 24,801 24,297 24,240 22,204
Profitability Ratio
Adjusted net profit margin2 24.96% 26.42% 24.25% 29.88% 36.94%

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

2023 Calculations

1 Net profit margin = 100 × Net income ÷ Product sales
= 100 × 6,717 ÷ 26,910 = 24.96%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Product sales
= 100 × 6,717 ÷ 26,910 = 24.96%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Amgen Inc. adjusted net profit margin ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 6,717 6,552 5,893 7,264 7,842
Stockholders’ equity 6,232 3,661 6,700 9,409 9,673
Profitability Ratio
ROE1 107.78% 178.97% 87.96% 77.20% 81.07%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income 6,717 6,552 5,892 7,243 8,202
Stockholders’ equity 6,232 3,661 6,700 9,409 9,673
Profitability Ratio
Adjusted ROE2 107.78% 178.97% 87.94% 76.98% 84.79%

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

2023 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 6,717 ÷ 6,232 = 107.78%

2 Adjusted ROE = 100 × Adjusted net income ÷ Stockholders’ equity
= 100 × 6,717 ÷ 6,232 = 107.78%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Amgen Inc. adjusted ROE improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 6,717 6,552 5,893 7,264 7,842
Total assets 97,154 65,121 61,165 62,948 59,707
Profitability Ratio
ROA1 6.91% 10.06% 9.63% 11.54% 13.13%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income 6,717 6,552 5,892 7,243 8,202
Total assets 97,154 65,121 61,165 62,948 59,707
Profitability Ratio
Adjusted ROA2 6.91% 10.06% 9.63% 11.51% 13.74%

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

2023 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 6,717 ÷ 97,154 = 6.91%

2 Adjusted ROA = 100 × Adjusted net income ÷ Total assets
= 100 × 6,717 ÷ 97,154 = 6.91%

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