Advanced Micro Devices, Inc. Financial Ratios — AMD Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	37.73	-111.18	-15.34	-110.26	- -	- -	-6.52	36.2	16.66	57.48	47.43	4.24	1.54	2.89	7.19
Return on Assets (%)	9.9	-26.42	-1.99	-9.95	-19.27	-15.55	-0.96	8.31	6.44	33.22	29.58	3.3	1.26	2.39	5.93
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	14.07	- -	43.94	- -	- -	2.89	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	19.06	- -	43.2	- -	- -	2.84	- -
Gross Margin (%)	44.76	22.78	37.33	33.4	27.06	23.22	34.02	37.79	42.61	44.53	48.25	44.93	46.12	49.35	49.52
EBITDA Margin (%)	11.92	-12.84	6.06	6.39	-4.64	-5.79	5.16	9.59	13.21	17.65	25.02	23.41	16.99	19.97	19.34
Operating Margin (%)	7.1	-17.63	1.6	2.71	-8.82	-8.87	2.42	6.97	9.37	14.02	22.2	5.36	1.77	8.09	10.66
Incremental Operating Margin (%)	-128.38	- -	-846.34	30.92	- -	- -	54.6	26.51	70.31	24.34	34.16	-33.26	93.7	54.27	18.16
Pretax Margin (%)	-0.02	-22.45	-1.4	-7.23	-16.19	-10.4	-0.15	5.1	5.53	13.06	22.33	5.02	2.17	7.71	11.95
Profit Margin (%)	7.48	-21.82	-1.57	-7.32	-16.54	-11.53	-0.63	5.2	5.07	25.5	19.24	5.59	3.77	6.36	12.51
Net Income to Common Margin (%)	7.48	-21.82	-1.57	-7.32	-16.54	-11.53	-0.63	5.2	5.07	25.5	19.24	5.59	3.77	6.36	12.51
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	8.33	- -	13.98	- -	- -	19.16	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	37.73	-111.18	-15.34	-110.26	- -	- -	-6.52	36.2	16.66	57.48	47.43	4.24	1.54	2.89	7.19

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2,016	2,042	2,058	2,212	2,237	1,435	1,395	1,250	728	531	661	2,863	3,003	2,212	3,847
ST Debt	489	5	60	177	230	- -	70	136	43	- -	312	- -	751	- -	874
LT Debt	1,527	2,037	1,998	2,035	2,007	1,435	1,325	1,114	685	531	349	2,863	2,252	2,212	2,973
Total Debt/EBITDA	2.57	-2.93	6.41	6.28	-12.09	-5.74	5.15	2.01	0.82	0.31	0.16	0.52	0.78	0.43	0.57
Net Debt/EBITDA	1.46	-2.15	3.7	4	-7.85	-0.68	0.77	0.28	-1.1	-0.73	-0.54	-0.43	-0.38	-0.4	-0.35
Total Debt/EBIT	4.33	-2.14	24.21	14.85	-6.36	-3.75	10.98	2.77	1.15	0.39	0.18	2.27	7.49	1.06	1.04
Net Debt/EBIT	2.46	-1.56	13.99	9.44	-4.12	-0.45	1.65	0.38	-1.55	-0.92	-0.61	-1.87	-3.65	-0.99	-0.63
EBITDA to Interest Expense	4.35	-3.98	1.81	1.99	-1.16	-1.6	2.15	5.13	9.46	36.66	120.91	62.8	36.36	55.98	51.13
EBITDA-CapEx/Interest Expense	2.96	-4.74	1.34	1.45	-1.76	-2.1	1.25	3.79	7.15	30.4	112.06	57.68	31.21	49.07	43.69
EBIT to Interest Expense	2.59	-5.46	0.48	0.84	-2.2	-2.46	1.01	3.73	6.71	29.13	107.29	14.36	3.78	22.67	28.2
Interest Expense	180	175	177	177	160	156	126	121	94	47	34	88	106	92	131
Common Equity/Total Assets	32.1	13.45	12.54	4.96	-13.36	12.53	16.78	27.79	46.9	65.13	60.37	81.02	82.33	83.16	81.9
Long-Term Debt/Equity (%)	96.04	378.62	367.28	1,088.24	- -	344.95	222.32	87.99	24.23	9.1	4.66	5.23	4.03	3.84	4.72
Long-Term Debt/Capital (%)	42.35	78.95	76.79	84.83	109.97	77.53	66.55	44.28	19.27	8.34	4.28	4.97	3.82	3.7	4.45
Long-Term Debt/Total Assets (%)	30.82	50.92	46.07	54.02	65.08	43.21	37.3	24.45	11.36	5.93	2.81	4.24	3.32	3.2	3.86
Total Debt/Equity (%)	126.79	379.55	378.31	1,182.89	-542.96	344.95	234.06	98.74	25.75	9.1	8.82	5.23	5.37	3.84	6.11
Total Debt/Capital (%)	55.91	79.15	79.09	92.21	122.58	77.53	70.07	49.68	20.48	8.34	8.1	4.97	5.1	3.7	5.76
Total Debt/Total Assets (%)	40.69	51.05	47.45	58.72	72.54	43.21	39.27	27.44	12.08	5.93	5.32	4.24	4.42	3.2	5
Net Debt to Equity	72.14	277.51	218.57	752.41	-352.43	41.11	35.23	13.59	-34.67	-21.67	-29.64	-4.33	-2.62	-3.59	-3.68
Net Debt/Capital (%)	41.91	73.51	68.61	88.27	139.62	29.13	26.05	11.96	-46.91	-26.5	-39.52	-4.49	-2.67	-3.69	-3.78
EBITDA	783	-696	321	352	-185	-250	271	621	889	1,723	4,111	5,526	3,854	5,150	6,698
EBITDA-CapEx	533	-829	237	257	-281	-327	158	458	672	1,429	3,810	5,076	3,308	4,514	5,724
Operating Income (Loss)	466	-956	85	149	-352	-383	127	451	631	1,369	3,648	1,264	401	2,086	3,694

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.99	0.72	0.68	0.72	0.56	0.94	0.78	0.58	0.64	0.95	0.85	0.92	0.86	0.7	1.12
Current Ratio	1.82	1.62	1.78	1.9	1.65	1.88	1.74	1.78	1.95	2.54	2.02	2.36	2.51	2.62	2.85
Quick Ratio	1.51	1.17	1.19	1.37	0.96	1.19	1.11	1.22	1.43	1.81	1.49	1.57	1.67	1.56	1.78
CFO/Avg Current Liab	0.22	-0.21	-0.1	-0.06	-0.16	0.06	0.01	0.02	0.23	0.45	1.06	0.67	0.26	0.44	0.92
Common Equity/Total Assets	32.1	13.45	12.54	4.96	-13.36	12.53	16.78	27.79	46.9	65.13	60.37	81.02	82.33	83.16	81.9
Long-Term Debt/Equity (%)	96.04	378.62	367.28	1,088.24	- -	344.95	222.32	87.99	24.23	9.1	4.66	5.23	4.03	3.84	4.72
Long-Term Debt/Capital (%)	42.35	78.95	76.79	84.83	109.97	77.53	66.55	44.28	19.27	8.34	4.28	4.97	3.82	3.7	4.45
Long-Term Debt/Total Assets (%)	30.82	50.92	46.07	54.02	65.08	43.21	37.3	24.45	11.36	5.93	2.81	4.24	3.32	3.2	3.86
Total Debt/Equity (%)	126.79	379.55	378.31	1,182.89	-542.96	344.95	234.06	98.74	25.75	9.1	8.82	5.23	5.37	3.84	6.11
Total Debt/Capital (%)	55.91	79.15	79.09	92.21	122.58	77.53	70.07	49.68	20.48	8.34	8.1	4.97	5.1	3.7	5.76
Total Debt/Total Assets (%)	40.69	51.05	47.45	58.72	72.54	43.21	39.27	27.44	12.08	5.93	5.32	4.24	4.42	3.2	5
CFO/Total Liabilities	11.36	-9.76	-3.9	-2.74	-6.46	2.79	0.41	1.03	15.4	34.27	71.54	27.79	13.9	26.09	55.35
CFO/CapEx	1.53	-2.54	-1.76	-1.03	-2.35	1.05	0.11	0.21	2.27	3.64	11.7	7.92	3.05	4.78	7.91
Altman's Z-Score	1.3	-1.37	-0.04	-0.21	-2.02	-0.11	0.74	3.24	10.34	22.78	23.85	6.85	13.58	12.05	17.24

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	6.96	7	7.25	6.67	5.91	10.23	13.73	7.67	4.35	4.97	6.89	6.91	5.37	4.9	5.54
Days Sales Outstanding	52.43	52.14	50.35	54.69	61.78	35.66	26.58	47.61	83.89	73.37	52.99	52.83	67.99	74.42	65.89
Inventory Turnover	6.55	8.07	4.59	4.67	4.27	4.64	4.8	5.23	4.23	4.55	5.07	4.54	3.01	2.59	2.56
Days Inventory Outstanding	55.74	45.24	79.46	78.09	85.45	78.65	76.09	69.73	86.31	80.23	71.97	80.4	121.3	140.93	142.5
Accounts Payable Turnover	7.36	13.33	9.14	7.43	8.37	9.43	8.27	6.86	4.39	8.01	10.13	7.77	5.63	6.39	7.29
Accounts Payable Turnover Days	49.62	27.38	39.93	49.15	43.61	38.72	44.11	53.19	83.13	45.55	36.03	46.99	64.84	57.13	50.05
Cash Conversion Cycle	58.55	70	89.89	83.63	103.62	75.59	58.55	64.14	87.07	108.05	88.93	86.24	124.44	158.22	158.34
Inventory to Cash Days	-3.3	6.89	-29.11	-23.4	-23.67	-42.98	-49.51	-22.12	-2.42	-6.86	-18.98	-27.57	-53.31	-66.5	-76.6
Inventories	476	562	884	685	678	751	694	845	982	1,399	1,955	3,771	4,351	5,734	7,920
Raw Materials	25	29	30	40	16	11	34	134	94	93	82	231	279	351	909
Work In Process	295	357	727	431	482	564	446	354	691	1,139	1,676	2,648	3,260	4,289	4,768
Finished Goods	156	176	127	214	180	176	214	357	197	167	197	892	812	1,094	2,243
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	3,769	1,711	2,806	2,072	2,273	10,603	9,941	18,552	53,656	111,061	173,687	104,409	238,215	195,921	349,081
- Cash & Cash Equivalents	869	549	869	805	785	1,264	1,185	1,078	1,466	1,595	2,535	4,835	3,933	3,787	5,539
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2,016	2,042	2,058	2,212	2,237	1,435	1,395	1,250	728	531	661	2,863	3,003	2,212	3,847
Enterprise Value	4,020	2,751	3,767	3,244	3,725	10,774	10,151	18,646	52,881	109,302	170,740	101,417	235,445	193,001	342,376
Total Capital	3,606	2,580	2,602	2,399	1,825	1,851	1,991	2,516	3,555	6,368	8,158	57,613	58,895	59,780	66,846
Total Debt/Capital (%)	55.91	79.15	79.09	92.21	122.58	77.53	70.07	49.68	20.48	8.34	8.1	4.97	5.1	3.7	5.76
Total Debt / EV	0.5	0.74	0.55	0.68	0.6	0.13	0.14	0.07	0.01	- -	- -	0.03	0.01	0.01	0.01
EV/Sales	0.61	0.51	0.71	0.59	0.93	2.49	1.93	2.88	7.86	11.2	10.39	4.3	10.38	7.49	9.88
EV/EBITDA	5.13	- -	11.73	9.22	- -	- -	37.46	30.03	59.48	63.44	41.53	18.35	61.09	37.48	51.12
EV/EBIT	8.63	- -	44.31	21.77	- -	- -	79.93	41.34	83.81	79.84	46.8	80.24	587.14	92.52	92.68
EV/Cash Flow to Firm	- -	- -	74.55	39.94	- -	43	24.08	117.79	91.31	94.01	48.09	27.69	127.44	61.95	43.65
EV/Free Cash Flow to Firm	43.7	- -	28	18.41	111.3	32.89	18.99	58.03	66.42	75.04	44.33	24.66	98.37	51.45	38.83
Diluted Market Cap	4,007	1,778	2,918	2,051	2,247	9,469	10,681	19,641	51,363	110,694	176,853	101,754	239,541	197,733	350,366
Diluted Enterprise Value	5,154	3,271	4,107	3,458	3,699	9,640	10,891	19,813	50,625	109,630	174,979	99,782	238,611	196,158	348,674
EV per Share	5.76	3.86	5.2	4.18	4.7	11.52	10.5	18.55	45.2	90.26	141.46	62.91	145.7	118.99	210.05
TTM Sales	6,568	5,422	5,299	5,506	3,991	4,319	5,253	6,475	6,731	9,763	16,434	23,601	22,680	25,785	34,639
TTM EBITDA	783	-696	321	352	-185	-250	271	621	889	1,723	4,111	5,526	3,854	5,150	6,698
TTM Operating Income	466	-956	85	149	-352	-383	127	451	631	1,369	3,648	1,264	401	2,086	3,694
TTM Cash Flow to Firm	-158	-168	51	81	-63	251	422	158	579	1,163	3,550	3,662	1,848	3,115	7,843
TTM Free Cash Flow to Firm	92	-35	135	176	33	328	534	321	796	1,457	3,851	4,112	2,394	3,751	8,817

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	6.34	-8.68	-45.59	-683.52	-17.29	59.93	85.45	99.7	72.34	81.09	46.27	25.34	108.24	53.78	40.35
EV/EBIT	8.63	- -	44.31	21.77	- -	- -	79.93	41.34	83.81	79.84	46.8	80.24	587.14	92.52	92.68
Enterprise Value	4,020	2,751	3,767	3,244	3,725	10,774	10,151	18,646	52,881	109,302	170,740	101,417	235,445	193,001	342,376
Low Price	4.31	1.81	2.26	2.35	1.61	1.75	9.42	9.04	16.94	36.75	72.5	54.57	60.05	117.9	76.48
EV/Sales	0.61	0.51	0.71	0.59	0.93	2.49	1.93	2.88	7.86	11.2	10.39	4.3	10.38	7.49	9.88
EV/EBITDA	5.13	- -	11.73	9.22	- -	- -	37.46	30.03	59.48	63.44	41.53	18.35	61.09	37.48	51.12
Price/Earnings	8	- -	- -	- -	- -	- -	- -	53.79	146.73	43.61	55.2	76.6	278.59	119.24	80.23
Price/Earnings Average	10.57	-3.18	-30.69	-6.98	-2.77	-8.81	-358.06	50.16	95.79	31.2	38.8	107.48	194.72	155.65	57.13
Price/Earnings High	14.18	-5.23	-42.24	-9.15	-4	-20.82	-451.48	99.48	151.36	46.59	63.09	180.25	285.47	224.39	100.05
Price/Earnings Low	6.38	-1.13	-20.53	-4.48	-1.91	-2.93	-271.75	26.34	54.2	17.47	27.81	64.53	113.49	116.39	28.65
Price/Book Value	2.37	3.18	5.16	11.08	-5.52	25.49	16.68	14.65	18.98	19.03	23.17	1.91	4.26	3.4	5.54
Price/Book Value Average	3.13	6.72	4.5	15.2	-4.48	11.81	20.14	13.67	12.39	13.61	16.28	2.68	2.98	4.44	3.95
Price/Book Value High	4.21	11.07	6.2	19.92	-6.48	27.92	25.39	27.1	19.58	20.33	26.48	4.49	4.37	6.4	6.91
Price/Book Value Low	1.89	2.4	3.01	9.75	-3.09	3.93	15.28	7.18	7.01	7.62	11.67	1.61	1.74	3.32	1.98
Price/Tangible Book Value	2.99	-6.43	-7.65	-4.97	-2.59	-99.09	146.19	24.7	23.05	20.88	25.23	16.17	23.2	14.2	16.49
Price/Tangible Book Value Average	3.96	-13.59	-6.67	-6.81	-2.1	-45.92	176.5	23.04	15.05	14.94	17.73	22.7	16.22	18.53	11.74
Price/Tangible Book Value High	5.31	-22.38	-9.19	-8.93	-3.04	-108.53	222.55	45.69	23.78	22.31	28.83	38.06	23.77	26.72	20.57
Price/Tangible Book Value Low	2.39	-4.85	-4.46	-4.37	-1.45	-15.29	133.96	12.1	8.51	8.37	12.71	13.63	9.45	13.86	5.89
Price/Sales	0.6	0.33	0.55	0.37	0.56	2.19	1.86	2.8	7.43	11.12	10.62	4.28	10.49	7.59	10.04
Price/Sales Average	0.79	0.69	0.48	0.51	0.46	1.02	2.25	2.61	4.85	7.96	7.47	6.01	7.33	9.91	7.15
Price/Sales High	1.06	1.14	0.66	0.67	0.66	2.4	2.84	5.18	7.67	11.88	12.14	10.08	10.75	14.28	12.52
Price/Sales Low	0.48	0.25	0.32	0.33	0.32	0.34	1.71	1.37	2.75	4.46	5.35	3.61	4.27	7.41	3.59
Price/Cash Flow	10.28	-5.26	-19.72	-20.92	-9.94	116.9	815.55	533.17	101.49	101.39	49.57	28.36	142.72	64.35	45.12
Price/Cash Flow Average	13.59	-11.12	-17.21	-28.7	-8.08	54.17	984.65	497.2	66.26	72.54	34.85	39.8	99.75	83.99	32.13
Price/Cash Flow High	18.23	-18.31	-23.69	-37.62	-11.68	128.03	1,241.57	986.04	104.7	108.32	56.66	66.74	146.25	121.09	56.26
Price/Cash Flow Low	8.2	-3.97	-11.51	-18.42	-5.58	18.04	747.32	261.1	37.49	40.63	24.98	23.89	58.14	62.81	16.11
Price/Free Cash Flow Average	8.38	-18.33	-39.8	-937.49	-14.04	27.77	103.17	92.98	47.23	58.02	32.52	35.56	75.65	70.19	28.73
Price/Free Cash Flow High	11.25	-30.18	-54.78	-1,228.8	-20.3	65.64	130.08	184.39	74.63	86.64	52.88	59.64	110.92	101.19	50.32
Price/Free Cash Flow Low	5.06	-6.54	-26.63	-601.6	-9.7	9.25	78.3	48.83	26.72	32.5	23.31	21.35	44.09	52.49	14.41
EV/Sales Average	0.93	0.94	0.69	0.77	0.83	1.18	2.32	2.7	5.09	8.03	7.31	6.12	7.3	9.86	7.13
EV/Sales High	1.19	1.37	0.86	0.93	1.03	2.73	2.92	5.33	8.11	12.04	11.96	10.33	10.72	14.24	12.52
EV/Sales Low	0.63	0.51	0.53	0.59	0.68	0.42	1.77	1.43	2.83	4.45	5.21	3.64	4.24	7.36	3.55
EV/EBITDA Average	7.83	-7.34	11.33	12.07	-17.83	-20.34	45.06	28.14	38.57	45.5	29.24	26.16	42.96	49.35	36.86
EV/EBITDA High	10	-10.7	14.21	14.58	-22.28	-47.13	56.62	55.53	61.43	68.25	47.83	44.11	63.09	71.28	64.74
EV/EBITDA Low	5.31	-4	8.81	9.18	-14.74	-7.23	34.39	14.91	21.46	25.21	20.83	15.56	24.94	36.83	18.36
EV/EBIT Average	13.15	-5.34	42.81	28.52	-9.37	-13.27	96.16	38.74	54.35	57.27	32.95	114.35	412.88	121.84	66.83
EV/EBIT High	16.81	-7.79	53.65	34.44	-11.71	-30.77	120.82	76.46	86.55	85.89	53.9	192.82	606.4	175.99	117.39
EV/EBIT Low	8.92	-2.91	33.26	21.68	-7.75	-4.72	73.38	20.53	30.24	31.73	23.47	68.03	239.68	90.92	33.29
Last Price	5.4	2.4	3.87	2.67	2.87	11.34	10.28	18.46	45.86	91.71	143.9	64.77	147.41	120.79	214.16
High Price	9.58	8.35	4.65	4.8	3.37	12.42	15.65	34.14	47.31	97.98	164.46	152.42	151.05	227.3	267.08
Enterprise Value Average	6,130	5,109	3,638	4,249	3,299	5,084	12,212	17,473	34,293	78,401	120,209	144,539	165,565	254,157	246,875
Enterprise Value High	7,834	7,447	4,560	5,132	4,121	11,784	15,344	34,483	54,615	117,590	196,629	243,729	243,167	367,106	433,648
Enterprise Value Low	4,155	2,784	2,828	3,231	2,727	1,807	9,319	9,257	19,082	43,440	85,634	85,995	96,111	189,659	122,970

Shares Outstanding	698	713	725	776	792	935	967	1,005	1,170	1,211	1,207	1,612	1,616	1,622	1,630
Diluted Weighted Avg Shares	742	741	754	768	783	835	1,039	1,064	1,120	1,207	1,229	1,571	1,625	1,637	1,636
Basic Weighted Avg Shares	727	741	754	768	783	835	952	982	1,091	1,184	1,213	1,561	1,614	1,620	1,624
Revenue per Share	9.03	7.32	7.03	7.17	5.1	5.17	5.52	6.59	6.17	8.25	13.55	15.12	14.05	15.92	21.33
EBITDA per Share	1.08	-0.94	0.43	0.46	-0.24	-0.3	0.28	0.63	0.81	1.46	3.39	3.54	2.39	3.18	4.12
Operating Income per Share	0.64	-1.29	0.11	0.19	-0.45	-0.46	0.13	0.46	0.58	1.16	3.01	0.81	0.25	1.29	2.27
Basic EPS, GAAP	0.68	-1.6	-0.11	-0.52	-0.84	-0.6	-0.03	0.34	0.31	2.1	2.61	0.85	0.53	1.01	2.67
Basic EPS from Cont Ops	0.68	-1.6	-0.11	-0.52	-0.84	-0.6	-0.03	0.34	0.31	2.1	2.61	0.85	0.53	1.01	2.63
Diluted EPS, GAAP	0.66	-1.6	-0.11	-0.52	-0.84	-0.6	-0.03	0.32	0.3	2.06	2.57	0.84	0.53	1	2.65
Diluted EPS from Cont Ops	0.67	-1.6	-0.11	-0.52	-0.84	-0.6	-0.03	0.32	0.3	2.06	2.57	0.84	0.53	1	2.61
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.53	-0.46	-0.2	-0.13	-0.29	0.1	0.01	0.03	0.45	0.9	2.9	2.28	1.03	1.88	4.75
Free Cash Flow per Basic Share	0.18	-0.64	-0.31	-0.25	-0.41	- -	-0.11	-0.13	0.25	0.66	2.65	2	0.69	1.48	4.15
Cash & Equivalents per Share	2.53	1.41	1.51	1.34	0.99	1.35	1.23	1.15	1.28	1.89	2.99	3.63	3.57	3.16	6.47
Book Value per Share	2.28	0.75	0.75	0.24	-0.52	0.44	0.62	1.26	2.42	4.82	6.21	33.96	34.59	35.49	38.65
Tangible Book Value per Share	1.8	-0.37	-0.51	-0.54	-1.11	-0.11	0.07	0.75	1.99	4.39	5.7	4	6.35	8.51	12.99

Advanced Micro Devices, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)