Stock Analysis on Net

Amgen Inc. (NASDAQ:AMGN)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Amgen Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 30,332 22,186 19,385 21,144 18,440
Adjustments
Add: Allowance for doubtful accounts 28 22 26 32 26
After Adjustment
Adjusted current assets 30,360 22,208 19,411 21,176 18,466

Based on: 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), 10-K (reporting date: 2019-12-31).


Adjustments to Total Assets

Amgen Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 97,154 65,121 61,165 62,948 59,707
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts 28 22 26 32 26
After Adjustment
Adjusted total assets 97,182 65,143 61,191 62,980 59,733

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »


Adjustments to Total Liabilities

Amgen Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 90,922 61,460 54,465 53,539 50,034
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Long-term deferred tax liabilities2 2,354 11
After Adjustment
Adjusted total liabilities 88,568 61,449 54,465 53,539 50,034

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Long-term deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Amgen Inc., adjusted stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Stockholders’ equity 6,232 3,661 6,700 9,409 9,673
Adjustments
Less: Deferred income taxes, net1 446 943 219 (201) (514)
Add: Allowance for doubtful accounts 28 22 26 32 26
After Adjustment
Adjusted stockholders’ equity 5,814 2,740 6,507 9,642 10,213

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Deferred income taxes, net. See details »


Adjustments to Capitalization Table

Amgen Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current portion of long-term debt 1,443 1,591 87 91 2,953
Long-term debt, excluding current portion 63,170 37,354 33,222 32,895 26,950
Total reported debt 64,613 38,945 33,309 32,986 29,903
Stockholders’ equity 6,232 3,661 6,700 9,409 9,673
Total reported capital 70,845 42,606 40,009 42,395 39,576
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities (included in Accrued liabilities)2 119 156 145 153 140
Add: Noncurrent operating lease liabilities (included in Other noncurrent liabilities)3 691 539 525 306 388
Adjusted total debt 65,423 39,640 33,979 33,445 30,431
Adjustments to Equity
Less: Deferred income taxes, net4 446 943 219 (201) (514)
Add: Allowance for doubtful accounts 28 22 26 32 26
Adjusted stockholders’ equity 5,814 2,740 6,507 9,642 10,213
After Adjustment
Adjusted total capital 71,237 42,380 40,486 43,087 40,644

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities (included in Accrued liabilities). See details »

3 Noncurrent operating lease liabilities (included in Other noncurrent liabilities). See details »

4 Deferred income taxes, net. See details »


Adjustments to Reported Income

Amgen Inc., adjusted net income

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income 6,717 6,552 5,893 7,264 7,842
Adjustments
Add: Deferred income tax expense (benefit)1 (1,215) (1,275) (434) (363) (304)
Add: Increase (decrease) in allowance for doubtful accounts 6 (4) (6) 6 (22)
Add: Other comprehensive income (loss), net of taxes (58) 565 189 (457) 241
After Adjustment
Adjusted net income 5,450 5,838 5,642 6,450 7,757

Based on: 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), 10-K (reporting date: 2019-12-31).

1 Deferred income tax expense (benefit). See details »