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 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
U.S. federal 1,338 496 1,191 112
U.S. state and local 64 27 31 11 5
Non-U.S. 142 150 161 82 8
Current 1,544 673 1,383 205 13
U.S. federal (311) (860) (1,365) 320 (1,193)
U.S. state and local 6 (29) (26) (7) (28)
Non-U.S. (858) (130) (114) (5) (2)
Deferred (1,163) (1,019) (1,505) 308 (1,223)
Income tax provision (benefit) 381 (346) (122) 513 (1,210)

Based on: 10-K (reporting date: 2024-12-28), 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).

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 decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Advanced Micro Devices Inc. deferred increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
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 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Effective Income Tax Rate (EITR)

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

Microsoft Excel
Dec 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
Statutory federal income tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Effective income tax rate 18.84% -68.00% -10.00% 14.00% -95.00%

Based on: 10-K (reporting date: 2024-12-28), 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).

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 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Components of Deferred Tax Assets and Liabilities

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

US$ in millions

Microsoft Excel
Dec 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
Capitalized R&D 2,892 1,753 943
Net operating loss carryovers 962 992 1,031 920 1,029
Accruals and reserves not currently deductible 829 574 835 631 514
Federal and state tax credit carryovers 679 660 631 319 569
Foreign R&D and investment tax credits 579 597 578 547 489
Employee benefits not currently deductible 334 302 214 164 122
Lease liability 182 181 161 124 72
Foreign tax credits 77 71 46
Other 111 96 104 148 203
Deferred tax assets 6,645 5,226 4,543 2,853 2,998
Valuation allowance (2,136) (2,124) (2,078) (1,735) (1,576)
Deferred tax assets, net of valuation allowance 4,509 3,102 2,465 1,118 1,422
Acquired intangibles (3,614) (3,104) (3,430) (50) (1)
GILTI (222) (524) (633)
Right-of-use assets (182) (175) (151) (110) (62)
Discount of convertible notes (2)
Other (152) (135) (127) (39) (123)
Deferred tax liabilities (4,170) (3,938) (4,341) (199) (188)
Net deferred tax assets (liabilities) 339 (836) (1,876) 919 1,234

Based on: 10-K (reporting date: 2024-12-28), 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).

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 2022 to 2023 and from 2023 to 2024.
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 2022 to 2023 and from 2023 to 2024.
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) increased from 2022 to 2023 and from 2023 to 2024.

Deferred Tax Assets and Liabilities, Classification

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

US$ in millions

Microsoft Excel
Dec 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
Deferred tax assets 688 366 58 931 1,245
Deferred tax liabilities 349 1,202 1,934 12 11

Based on: 10-K (reporting date: 2024-12-28), 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).

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 increased from 2022 to 2023 and from 2023 to 2024.
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 decreased from 2022 to 2023 and from 2023 to 2024.

Adjustments to Financial Statements: Removal of Deferred Taxes

Advanced Micro Devices Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
Adjustment to Total Assets
Total assets (as reported) 69,226 67,885 67,580 12,419 8,962
Less: Noncurrent deferred tax assets, net 688 366 58 931 1,245
Total assets (adjusted) 68,538 67,519 67,522 11,488 7,717
Adjustment to Total Liabilities
Total liabilities (as reported) 11,658 11,993 12,830 4,922 3,125
Less: Noncurrent deferred tax liabilities, net 349 1,202 1,934 12 11
Total liabilities (adjusted) 11,309 10,791 10,896 4,910 3,114
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 57,568 55,892 54,750 7,497 5,837
Less: Net deferred tax assets (liabilities) 339 (836) (1,876) 919 1,234
Stockholders’ equity (adjusted) 57,229 56,728 56,626 6,578 4,603
Adjustment to Net Income
Net income (as reported) 1,641 854 1,320 3,162 2,490
Add: Deferred income tax expense (benefit) (1,163) (1,019) (1,505) 308 (1,223)
Net income (adjusted) 478 (165) (185) 3,470 1,267

Based on: 10-K (reporting date: 2024-12-28), 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).


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 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
Net Profit Margin
Reported net profit margin 6.36% 3.77% 5.59% 19.24% 25.50%
Adjusted net profit margin 1.85% -0.73% -0.78% 21.11% 12.98%
Total Asset Turnover
Reported total asset turnover 0.37 0.33 0.35 1.32 1.09
Adjusted total asset turnover 0.38 0.34 0.35 1.43 1.27
Financial Leverage
Reported financial leverage 1.20 1.21 1.23 1.66 1.54
Adjusted financial leverage 1.20 1.19 1.19 1.75 1.68
Return on Equity (ROE)
Reported ROE 2.85% 1.53% 2.41% 42.18% 42.66%
Adjusted ROE 0.84% -0.29% -0.33% 52.75% 27.53%
Return on Assets (ROA)
Reported ROA 2.37% 1.26% 1.95% 25.46% 27.78%
Adjusted ROA 0.70% -0.24% -0.27% 30.21% 16.42%

Based on: 10-K (reporting date: 2024-12-28), 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).

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 improved from 2022 to 2023 and from 2023 to 2024.
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 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
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 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Advanced Micro Devices Inc. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Advanced Micro Devices Inc. adjusted ROA improved from 2022 to 2023 and from 2023 to 2024.

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


Adjusted Net Profit Margin

Microsoft Excel
Dec 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 1,641 854 1,320 3,162 2,490
Net revenue 25,785 22,680 23,601 16,434 9,763
Profitability Ratio
Net profit margin1 6.36% 3.77% 5.59% 19.24% 25.50%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 478 (165) (185) 3,470 1,267
Net revenue 25,785 22,680 23,601 16,434 9,763
Profitability Ratio
Adjusted net profit margin2 1.85% -0.73% -0.78% 21.11% 12.98%

Based on: 10-K (reporting date: 2024-12-28), 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).

2024 Calculations

1 Net profit margin = 100 × Net income ÷ Net revenue
= 100 × 1,641 ÷ 25,785 = 6.36%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Net revenue
= 100 × 478 ÷ 25,785 = 1.85%

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 improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Net revenue 25,785 22,680 23,601 16,434 9,763
Total assets 69,226 67,885 67,580 12,419 8,962
Activity Ratio
Total asset turnover1 0.37 0.33 0.35 1.32 1.09
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Net revenue 25,785 22,680 23,601 16,434 9,763
Adjusted total assets 68,538 67,519 67,522 11,488 7,717
Activity Ratio
Adjusted total asset turnover2 0.38 0.34 0.35 1.43 1.27

Based on: 10-K (reporting date: 2024-12-28), 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).

2024 Calculations

1 Total asset turnover = Net revenue ÷ Total assets
= 25,785 ÷ 69,226 = 0.37

2 Adjusted total asset turnover = Net revenue ÷ Adjusted total assets
= 25,785 ÷ 68,538 = 0.38

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 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Financial Leverage

Microsoft Excel
Dec 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 69,226 67,885 67,580 12,419 8,962
Stockholders’ equity 57,568 55,892 54,750 7,497 5,837
Solvency Ratio
Financial leverage1 1.20 1.21 1.23 1.66 1.54
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 68,538 67,519 67,522 11,488 7,717
Adjusted stockholders’ equity 57,229 56,728 56,626 6,578 4,603
Solvency Ratio
Adjusted financial leverage2 1.20 1.19 1.19 1.75 1.68

Based on: 10-K (reporting date: 2024-12-28), 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).

2024 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 69,226 ÷ 57,568 = 1.20

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 68,538 ÷ 57,229 = 1.20

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 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 1,641 854 1,320 3,162 2,490
Stockholders’ equity 57,568 55,892 54,750 7,497 5,837
Profitability Ratio
ROE1 2.85% 1.53% 2.41% 42.18% 42.66%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 478 (165) (185) 3,470 1,267
Adjusted stockholders’ equity 57,229 56,728 56,626 6,578 4,603
Profitability Ratio
Adjusted ROE2 0.84% -0.29% -0.33% 52.75% 27.53%

Based on: 10-K (reporting date: 2024-12-28), 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).

2024 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 1,641 ÷ 57,568 = 2.85%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 478 ÷ 57,229 = 0.84%

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 improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 1,641 854 1,320 3,162 2,490
Total assets 69,226 67,885 67,580 12,419 8,962
Profitability Ratio
ROA1 2.37% 1.26% 1.95% 25.46% 27.78%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 478 (165) (185) 3,470 1,267
Adjusted total assets 68,538 67,519 67,522 11,488 7,717
Profitability Ratio
Adjusted ROA2 0.70% -0.24% -0.27% 30.21% 16.42%

Based on: 10-K (reporting date: 2024-12-28), 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).

2024 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 1,641 ÷ 69,226 = 2.37%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 478 ÷ 68,538 = 0.70%

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 improved from 2022 to 2023 and from 2023 to 2024.