Stock Analysis on Net

Amgen Inc. (NASDAQ:AMGN)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Amgen Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Federal 965 1,524 1,721 865 921
State 33 43 44 18 34
Foreign 759 786 304 359 277
Current provision 1,757 2,353 2,069 1,242 1,232
Federal (860) (1,124) (1,185) (308) (321)
State (18) (25) (27) (9) 9
Foreign (360) (66) (63) (117) (51)
Deferred benefit (1,238) (1,215) (1,275) (434) (363)
Provision for income taxes 519 1,138 794 808 869

Based on: 10-K (reporting date: 2024-12-31), 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).

Item Description The company
Current provision Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Amgen Inc. current provision increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
Deferred benefit Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Amgen Inc. deferred benefit increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Provision for income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Amgen Inc. provision for income taxes increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Effective Income Tax Rate (EITR)

Amgen Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Foreign earnings -5.80% -5.10% -5.60% -7.80% -4.70%
Foreign-derived intangible income -3.00% -1.30% -1.30% -1.00% -0.70%
Credits, Puerto Rico excise tax 0.00% 0.30% -2.80% -3.40% -2.90%
Interest on uncertain tax positions 4.20% 2.60% 1.90% 1.10% 1.10%
Credits, primarily federal R&D -5.40% -3.50% -2.00% -2.10% -1.40%
Acquisition IPR&D 0.00% 0.00% 0.00% 4.90% 0.00%
Audit settlements 0.00% 0.00% 0.00% 0.00% -1.00%
Other, net 0.30% 0.50% -0.40% -0.60% -0.70%
Effective tax rate 11.30% 14.50% 10.80% 12.10% 10.70%

Based on: 10-K (reporting date: 2024-12-31), 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).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Amgen Inc. effective tax rate increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.

Components of Deferred Tax Assets and Liabilities

Amgen Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
NOL and credit carryforwards 1,352 1,465 1,344 1,065 794
Accrued expenses 693 668 584 600 561
Capitalized research and development expenses 1,762 1,333 515
Investments 1 270
Expenses capitalized for tax 200 210 211 244 144
Earnings of foreign subsidiaries 1,496 1,260 192
Stock-based compensation 130 159 104 96 92
Other 361 416 317 326 301
Deferred income tax assets 5,995 5,511 3,537 2,331 1,892
Valuation allowance (1,019) (957) (718) (663) (571)
Net deferred income tax assets 4,976 4,554 2,819 1,668 1,321
Acquired intangible assets (2,573) (3,028) (1,238) (824) (903)
Debt (264) (268) (272) (275) (282)
Fixed assets (143) (140) (112) (129) (148)
Fair value of acquired inventory (114) (349) (5)
Investments (99)
Other (244) (224) (249) (221) (189)
Deferred income tax liabilities (3,338) (4,108) (1,876) (1,449) (1,522)
Deferred income taxes, net 1,638 446 943 219 (201)

Based on: 10-K (reporting date: 2024-12-31), 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).

Item Description The company
Deferred income tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Amgen Inc. deferred income tax assets increased from 2022 to 2023 and from 2023 to 2024.
Net deferred income tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Amgen Inc. net deferred income tax assets increased from 2022 to 2023 and from 2023 to 2024.
Deferred income taxes, net Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Amgen Inc. deferred income taxes, net decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Deferred Tax Assets and Liabilities, Classification

Amgen Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Deferred income tax assets 3,254 2,800 954 219
Deferred income tax liabilities 1,616 2,354 11 201

Based on: 10-K (reporting date: 2024-12-31), 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).

Item Description The company
Deferred income 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. Amgen Inc. deferred income tax assets increased from 2022 to 2023 and from 2023 to 2024.
Deferred income tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Amgen Inc. deferred income tax liabilities increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Adjustments to Financial Statements: Removal of Deferred Taxes

Amgen Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 91,839 97,154 65,121 61,165 62,948
Less: Noncurrent deferred tax assets, net 3,254 2,800 954 219
Total assets (adjusted) 88,585 94,354 64,167 60,946 62,948
Adjustment to Total Liabilities
Total liabilities (as reported) 85,962 90,922 61,460 54,465 53,539
Less: Noncurrent deferred tax liabilities, net 1,616 2,354 11 201
Total liabilities (adjusted) 84,346 88,568 61,449 54,465 53,338
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 5,877 6,232 3,661 6,700 9,409
Less: Net deferred tax assets (liabilities) 1,638 446 943 219 (201)
Stockholders’ equity (adjusted) 4,239 5,786 2,718 6,481 9,610
Adjustment to Net Income
Net income (as reported) 4,090 6,717 6,552 5,893 7,264
Add: Deferred income tax expense (benefit) (1,238) (1,215) (1,275) (434) (363)
Net income (adjusted) 2,852 5,502 5,277 5,459 6,901

Based on: 10-K (reporting date: 2024-12-31), 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).


Amgen Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Amgen Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 12.77% 24.96% 26.42% 24.25% 29.97%
Adjusted net profit margin 8.91% 20.45% 21.28% 22.47% 28.47%
Total Asset Turnover
Reported total asset turnover 0.35 0.28 0.38 0.40 0.39
Adjusted total asset turnover 0.36 0.29 0.39 0.40 0.39
Financial Leverage
Reported financial leverage 15.63 15.59 17.79 9.13 6.69
Adjusted financial leverage 20.90 16.31 23.61 9.40 6.55
Return on Equity (ROE)
Reported ROE 69.59% 107.78% 178.97% 87.96% 77.20%
Adjusted ROE 67.28% 95.09% 194.15% 84.23% 71.81%
Return on Assets (ROA)
Reported ROA 4.45% 6.91% 10.06% 9.63% 11.54%
Adjusted ROA 3.22% 5.83% 8.22% 8.96% 10.96%

Based on: 10-K (reporting date: 2024-12-31), 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).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Amgen Inc. adjusted net profit margin ratio deteriorated 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. Amgen Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 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.
Amgen Inc. adjusted financial leverage ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 not reaching 2022 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Amgen Inc. adjusted ROE deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Amgen Inc. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.

Amgen Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 4,090 6,717 6,552 5,893 7,264
Product sales 32,026 26,910 24,801 24,297 24,240
Profitability Ratio
Net profit margin1 12.77% 24.96% 26.42% 24.25% 29.97%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 2,852 5,502 5,277 5,459 6,901
Product sales 32,026 26,910 24,801 24,297 24,240
Profitability Ratio
Adjusted net profit margin2 8.91% 20.45% 21.28% 22.47% 28.47%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Net profit margin = 100 × Net income ÷ Product sales
= 100 × 4,090 ÷ 32,026 = 12.77%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Product sales
= 100 × 2,852 ÷ 32,026 = 8.91%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Amgen Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Product sales 32,026 26,910 24,801 24,297 24,240
Total assets 91,839 97,154 65,121 61,165 62,948
Activity Ratio
Total asset turnover1 0.35 0.28 0.38 0.40 0.39
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Product sales 32,026 26,910 24,801 24,297 24,240
Adjusted total assets 88,585 94,354 64,167 60,946 62,948
Activity Ratio
Adjusted total asset turnover2 0.36 0.29 0.39 0.40 0.39

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Total asset turnover = Product sales ÷ Total assets
= 32,026 ÷ 91,839 = 0.35

2 Adjusted total asset turnover = Product sales ÷ Adjusted total assets
= 32,026 ÷ 88,585 = 0.36

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Amgen Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 91,839 97,154 65,121 61,165 62,948
Stockholders’ equity 5,877 6,232 3,661 6,700 9,409
Solvency Ratio
Financial leverage1 15.63 15.59 17.79 9.13 6.69
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 88,585 94,354 64,167 60,946 62,948
Adjusted stockholders’ equity 4,239 5,786 2,718 6,481 9,610
Solvency Ratio
Adjusted financial leverage2 20.90 16.31 23.61 9.40 6.55

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 91,839 ÷ 5,877 = 15.63

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 88,585 ÷ 4,239 = 20.90

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.
Amgen Inc. adjusted financial leverage ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 not reaching 2022 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 4,090 6,717 6,552 5,893 7,264
Stockholders’ equity 5,877 6,232 3,661 6,700 9,409
Profitability Ratio
ROE1 69.59% 107.78% 178.97% 87.96% 77.20%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 2,852 5,502 5,277 5,459 6,901
Adjusted stockholders’ equity 4,239 5,786 2,718 6,481 9,610
Profitability Ratio
Adjusted ROE2 67.28% 95.09% 194.15% 84.23% 71.81%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 4,090 ÷ 5,877 = 69.59%

2 Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 2,852 ÷ 4,239 = 67.28%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Amgen Inc. adjusted ROE deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 4,090 6,717 6,552 5,893 7,264
Total assets 91,839 97,154 65,121 61,165 62,948
Profitability Ratio
ROA1 4.45% 6.91% 10.06% 9.63% 11.54%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income 2,852 5,502 5,277 5,459 6,901
Adjusted total assets 88,585 94,354 64,167 60,946 62,948
Profitability Ratio
Adjusted ROA2 3.22% 5.83% 8.22% 8.96% 10.96%

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 4,090 ÷ 91,839 = 4.45%

2 Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 2,852 ÷ 88,585 = 3.22%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Amgen Inc. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.