Stock Analysis on Net

Advanced Micro Devices Inc. (NASDAQ:AMD)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

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
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 67,885 67,580 12,419 8,962 6,028
Adjustment to Total Debt
Total debt (as reported) 2,468 2,467 313 330 486
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating lease liabilities, current portion (included in Other current liabilities) 106 93 71 41 43
Add: Long-term operating lease liabilities 535 396 348 201 199
Total debt (adjusted) 3,109 2,956 732 572 728

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).

1, 2 Equal to total present value of future operating lease payments.


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


Adjusted Financial Ratios for Operating Leases (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
Total Asset Turnover1
Reported total asset turnover 0.33 0.35 1.32 1.09 1.12
Adjusted total asset turnover 0.33 0.35 1.32 1.09 1.12
Debt to Equity2
Reported debt to equity 0.04 0.05 0.04 0.06 0.17
Adjusted debt to equity 0.06 0.05 0.10 0.10 0.26
Return on Assets3 (ROA)
Reported ROA 1.26% 1.95% 25.46% 27.78% 5.66%
Adjusted ROA 1.26% 1.95% 25.46% 27.78% 5.66%

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 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 debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Advanced Micro Devices Inc. adjusted debt to equity ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Advanced Micro Devices Inc. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.

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


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 Operating Leases
Selected Financial Data (US$ in millions)
Net revenue 22,680 23,601 16,434 9,763 6,731
Adjusted total assets 67,885 67,580 12,419 8,962 6,028
Activity Ratio
Adjusted total asset turnover2 0.33 0.35 1.32 1.09 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 ÷ 67,885 = 0.33

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 Debt to Equity

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 debt 2,468 2,467 313 330 486
Stockholders’ equity 55,892 54,750 7,497 5,837 2,827
Solvency Ratio
Debt to equity1 0.04 0.05 0.04 0.06 0.17
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 3,109 2,956 732 572 728
Stockholders’ equity 55,892 54,750 7,497 5,837 2,827
Solvency Ratio
Adjusted debt to equity2 0.06 0.05 0.10 0.10 0.26

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 Debt to equity = Total debt ÷ Stockholders’ equity
= 2,468 ÷ 55,892 = 0.04

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 3,109 ÷ 55,892 = 0.06

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Advanced Micro Devices Inc. adjusted debt-to-equity ratio improved from 2021 to 2022 but then slightly deteriorated 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 Operating Leases
Selected Financial Data (US$ in millions)
Net income 854 1,320 3,162 2,490 341
Adjusted total assets 67,885 67,580 12,419 8,962 6,028
Profitability Ratio
Adjusted ROA2 1.26% 1.95% 25.46% 27.78% 5.66%

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 × Net income ÷ Adjusted total assets
= 100 × 854 ÷ 67,885 = 1.26%

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