Stock Analysis on Net

Micron Technology Inc. (NASDAQ:MU)

Analysis of Investments

Microsoft Excel

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

Micron Technology Inc., adjustment to net income (loss) attributable to Micron

US$ in millions

Microsoft Excel
12 months ended: Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
Net income (loss) attributable to Micron (as reported) (5,833) 8,687 5,861 2,687 6,313 14,135
Add: Unrealized gains (losses) on investments 6 (48) (7) 1 9 (2)
Net income (loss) attributable to Micron (adjusted) (5,827) 8,639 5,854 2,688 6,322 14,133

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).


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

Micron Technology Inc., adjusted profitability ratios

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
Net Profit Margin
Reported net profit margin -37.54% 28.24% 21.16% 12.54% 26.97% 46.51%
Adjusted net profit margin -37.50% 28.09% 21.13% 12.54% 27.01% 46.50%
Return on Equity (ROE)
Reported ROE -13.22% 17.41% 13.34% 6.89% 17.59% 43.77%
Adjusted ROE -13.21% 17.31% 13.32% 6.89% 17.62% 43.76%
Return on Assets (ROA)
Reported ROA -9.08% 13.11% 9.96% 5.01% 12.91% 32.59%
Adjusted ROA -9.07% 13.03% 9.95% 5.01% 12.93% 32.58%

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Micron Technology Inc. adjusted net profit margin ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Micron Technology Inc. adjusted ROE improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Micron Technology Inc. adjusted ROA improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Micron Technology Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Micron (5,833) 8,687 5,861 2,687 6,313 14,135
Revenue 15,540 30,758 27,705 21,435 23,406 30,391
Profitability Ratio
Net profit margin1 -37.54% 28.24% 21.16% 12.54% 26.97% 46.51%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Micron (5,827) 8,639 5,854 2,688 6,322 14,133
Revenue 15,540 30,758 27,705 21,435 23,406 30,391
Profitability Ratio
Adjusted net profit margin2 -37.50% 28.09% 21.13% 12.54% 27.01% 46.50%

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

2023 Calculations

1 Net profit margin = 100 × Net income (loss) attributable to Micron ÷ Revenue
= 100 × -5,833 ÷ 15,540 = -37.54%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) attributable to Micron ÷ Revenue
= 100 × -5,827 ÷ 15,540 = -37.50%

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

Adjusted Return on Equity (ROE)

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Micron (5,833) 8,687 5,861 2,687 6,313 14,135
Total Micron shareholders’ equity 44,120 49,907 43,933 38,996 35,881 32,294
Profitability Ratio
ROE1 -13.22% 17.41% 13.34% 6.89% 17.59% 43.77%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Micron (5,827) 8,639 5,854 2,688 6,322 14,133
Total Micron shareholders’ equity 44,120 49,907 43,933 38,996 35,881 32,294
Profitability Ratio
Adjusted ROE2 -13.21% 17.31% 13.32% 6.89% 17.62% 43.76%

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

2023 Calculations

1 ROE = 100 × Net income (loss) attributable to Micron ÷ Total Micron shareholders’ equity
= 100 × -5,833 ÷ 44,120 = -13.22%

2 Adjusted ROE = 100 × Adjusted net income (loss) attributable to Micron ÷ Total Micron shareholders’ equity
= 100 × -5,827 ÷ 44,120 = -13.21%

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

Adjusted Return on Assets (ROA)

Microsoft Excel
Aug 31, 2023 Sep 1, 2022 Sep 2, 2021 Sep 3, 2020 Aug 29, 2019 Aug 30, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) attributable to Micron (5,833) 8,687 5,861 2,687 6,313 14,135
Total assets 64,254 66,283 58,849 53,678 48,887 43,376
Profitability Ratio
ROA1 -9.08% 13.11% 9.96% 5.01% 12.91% 32.59%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) attributable to Micron (5,827) 8,639 5,854 2,688 6,322 14,133
Total assets 64,254 66,283 58,849 53,678 48,887 43,376
Profitability Ratio
Adjusted ROA2 -9.07% 13.03% 9.95% 5.01% 12.93% 32.58%

Based on: 10-K (reporting date: 2023-08-31), 10-K (reporting date: 2022-09-01), 10-K (reporting date: 2021-09-02), 10-K (reporting date: 2020-09-03), 10-K (reporting date: 2019-08-29), 10-K (reporting date: 2018-08-30).

2023 Calculations

1 ROA = 100 × Net income (loss) attributable to Micron ÷ Total assets
= 100 × -5,833 ÷ 64,254 = -9.08%

2 Adjusted ROA = 100 × Adjusted net income (loss) attributable to Micron ÷ Total assets
= 100 × -5,827 ÷ 64,254 = -9.07%

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