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 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
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 69,226 67,885 67,580 12,419 8,962
Adjustment to Total Debt
Total debt (as reported) 1,721 2,468 2,467 313 330
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating lease liabilities, current portion (included in Other current liabilities) 109 106 93 71 41
Add: Long-term operating lease liabilities 491 535 396 348 201
Total debt (adjusted) 2,321 3,109 2,956 732 572

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).

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 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
Total Asset Turnover1
Reported total asset turnover 0.37 0.33 0.35 1.32 1.09
Adjusted total asset turnover 0.37 0.33 0.35 1.32 1.09
Debt to Equity2
Reported debt to equity 0.03 0.04 0.05 0.04 0.06
Adjusted debt to equity 0.04 0.06 0.05 0.10 0.10
Return on Assets3 (ROA)
Reported ROA 2.37% 1.26% 1.95% 25.46% 27.78%
Adjusted ROA 2.37% 1.26% 1.95% 25.46% 27.78%

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

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


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 Operating Leases
Selected Financial Data (US$ in millions)
Net revenue 25,785 22,680 23,601 16,434 9,763
Adjusted total assets 69,226 67,885 67,580 12,419 8,962
Activity Ratio
Adjusted total asset turnover2 0.37 0.33 0.35 1.32 1.09

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 ÷ 69,226 = 0.37

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 Debt to Equity

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 debt 1,721 2,468 2,467 313 330
Stockholders’ equity 57,568 55,892 54,750 7,497 5,837
Solvency Ratio
Debt to equity1 0.03 0.04 0.05 0.04 0.06
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 2,321 3,109 2,956 732 572
Stockholders’ equity 57,568 55,892 54,750 7,497 5,837
Solvency Ratio
Adjusted debt to equity2 0.04 0.06 0.05 0.10 0.10

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 Debt to equity = Total debt ÷ Stockholders’ equity
= 1,721 ÷ 57,568 = 0.03

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 2,321 ÷ 57,568 = 0.04

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

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 Operating Leases
Selected Financial Data (US$ in millions)
Net income 1,641 854 1,320 3,162 2,490
Adjusted total assets 69,226 67,885 67,580 12,419 8,962
Profitability Ratio
Adjusted ROA2 2.37% 1.26% 1.95% 25.46% 27.78%

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 × Net income ÷ Adjusted total assets
= 100 × 1,641 ÷ 69,226 = 2.37%

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