AMD Reports Second Quarter Results
SUNNYVALE, Calif.--(BUSINESS WIRE)-- AMD1 (NYSE:AMD) today reported second quarter 2009 results.
AMD reported revenue for the second quarter of 2009 of $1.184 billion. Second quarter 2009 revenue was flat compared to the first quarter of 2009 and decreased 13 percent compared to the second quarter of 2008.
"The AMD Product Company successfully executed its product and technology roadmaps in the first half of the year, including introducing the Six-Core AMD Opteron(TM) processor months ahead of schedule. While we increased cash, exceeded our revenue plan and reduced operating expenses in the second quarter, gross margin was disappointing," said Dirk Meyer, AMD president and CEO. "New platform, microprocessor and graphics introductions planned for the second half of 2009 position us well to improve margins and meet our financial goals for the year."
In the second quarter of 2009, AMD reported a net loss attributable to AMD common stockholders of $330 million or $0.49 per share, which includes the net favorable impact of $86 million, or $0.13 per share, primarily from the sale of inventory written-down in the fourth fiscal quarter of 2008 as described in the table below2. AMD's operating loss was $249 million.
In the first quarter of 2009, AMD had revenue of $1.177 billion, a net loss attributable to AMD common stockholders of $416 million and an operating loss of $298 million. In the second quarter of 2008, AMD had revenue from continuing operations of $1.362 billion, a net loss attributable to AMD common stockholders of $1.195 billion and an operating loss of $569 million.
In the second quarter of 2009, AMD Product Company reported a non-GAAP net loss of $244 million and a non-GAAP operating loss of $205 million. In the first quarter of 2009, AMD Product Company reported a non-GAAP net loss of $189 million and a non-GAAP operating loss of $123 million3.
Second quarter 2009 AMD gross margin was 37 percent, including a positive impact of 8 percentage points due to a $98 million benefit from the sale of inventory written down in the fourth quarter of 2008. First quarter 2009 AMD gross margin was 43 percent, including a positive impact of 5 percentage points due to a $64 million benefit from the sale of inventory written down in the fourth quarter of 2008. Second quarter 2009 AMD Product Company non-GAAP gross margin was 27 percent compared to 35 percent in the prior quarter.
Current Outlook
AMD's outlook statements are based on current expectations. The following statements are forward looking, and actual results could differ materially depending on market conditions and the factors set forth under "Cautionary Statement" below.
Considering current macroeconomic conditions, limited visibility and historical seasonal patterns, AMD expects its Product Company revenue to be up slightly for the third quarter of 2009.
Additional Highlights
-- Leading enterprise computing providers, including Dell, HP, IBM and Sun
Microsystems announced new servers based on the Six-Core AMD Opteron
processor, which is a drop-in replacement for the Quad-Core AMD Opteron
processor and delivers up to 34 percent more performance-per-watt in the
exact same platform.
-- AMD introduced the first 40nm desktop graphics processor, the first 1
GHz graphics processor and held the first public preview of working
silicon and drivers supporting Microsoft's upcoming DirectX(R) 11
technology featured in Windows 7.
-- Customer adoption of AMD's graphics products for the professional market
continued, with Dell, HP and Lenovo offering workstations featuring ATI
FirePro(TM) professional graphics accelerators.
-- HP, Acer, BenQ, and Medion announced solutions powered by the AMD Neo
(TM) and ATI Radeon(TM) family of low-power technologies, including
delivering the industry's first affordable, full-featured HD computing
experiences to the increasingly popular ultrathin notebook and
all-in-one desktop markets.
-- AMD refreshed its Dragon platform technology for desktop PCs, including
the introduction of the AMD Phenom(TM) II X4 955 Black Edition
processor, the company's fastest quad-core processor. The stability of
AMD Phenom II processors on Dragon technology provides an ideal platform
for overclocking, resulting in the industry's first known CPU to break
the 7GHz barrier.
-- Adobe, ArcSoft and Cyberlink began offering optimized versions of their
video editing and processing applications that use ATI Stream technology
to intelligently combine the computing power of AMD's CPUs and GPUs to
greatly accelerate the time-intensive activity of video encoding.
-- AMD's vision to bring a leading-edge semiconductor manufacturing
facility and thousands of jobs to upstate New York is being fulfilled as
GLOBALFOUNDRIES prepares to break ground on the construction of the Fab
2 project in New York. Fab 2 is expected to be the world's most
technologically-advanced semiconductor manufacturing facility, expanding
AMD's access to world-class manufacturing expertise.
AMD Teleconference
AMD will hold a conference call for the financial community at 2:00 p.m. PT (5:00 p.m. ET) today to discuss its second quarter financial results. AMD will provide a real-time audio broadcast of the teleconference on the Investor Relations page of its Web site at www.amd.com. The webcast will be available for 10 days after the conference call.
Reconciliation of GAAP Net Income (Loss) Attributable to AMD Common Stockholders to AMD Product Company Non-GAAP Net Income (Loss)1,2,3,4 (Millions except per Q2-09 Q1-09 Q2-08 share amounts) GAAP net income (loss) attributable to $ (330 ) $ (0.49 ) $ (416 ) $ (0.66 ) $ (1,195 ) $ (1.97 ) AMD common stockholders / EPS Loss from discontinued - - - - (494 ) (0.81 ) operations Income (loss) attributable to AMD $ (330 ) $ (0.49 ) $ (416 ) $ (0.66 ) $ (701 ) $ (1.16 ) stockholders from continuing operations Gross margin benefit from sales of 98 0.15 64 0.10 - - inventory written down in Q4-08 Amortization of acquired (17 ) (0.03 ) (18 ) (0.03 ) (37 ) (0.06 ) intangibles ATI impairment of goodwill and acquired - - - - (403 ) (0.66 ) intangible assets Restructuring (1 ) - (60 ) (0.10 ) (31 ) (0.05 ) charges AMD Product Company formation costs - - (21 ) (0.03 ) - - associated with GLOBALFOUNDRIES Gain on sale of 200 millimeter - - - - 193 0.32 equipment Investment net - - (9 ) (0.01 ) (36 ) (0.06 ) charges Gain on debt 6 0.01 108 0.17 - - buyback Gain on sale of - - 28 0.04 - - Handheld assets Incremental tax provision related to the - - (114 ) (0.18 ) - - formation of GLOBALFOUNDRIES Net favorable (unfavorable) $ 86 $ 0.13 $ (22 ) $ (0.04 ) $ (314 ) $ (0.52 ) impact subtotal Non-GAAP net income (loss) attributable to $ (416 ) - $ (394 ) - $ (387 ) - AMD common stockholders Net income (loss) from Foundry segment (177 ) (0.27 ) (317 ) (0.51 ) - - and intersegment eliminations Incremental tax provision related to the - - 114 0.18 - - formation of GLOBALFOUNDRIES Net (income) loss attributable to 25 0.04 6 0.01 - - noncontrolling interest Class B preferred (20 ) (0.03 ) (8 ) (0.01 ) - - accretion AMD Product Company $ (244 ) - $ (189 ) - - - non-GAAP net income (loss)
Reconciliation of GAAP to AMD Product Company Non-GAAP Operating Income (Loss)1,2,3,4 (Millions) Q2-09 Q1-09 Q2-08 GAAP operating income (loss) $ (249 ) $ (298 ) $ (569 ) Gross margin benefit from sales of inventory 98 64 - written down in Q4-08 Amortization of acquired intangibles (17 ) (18 ) (37 ) ATI impairment of goodwill and acquired intangible - - (403 ) assets Restructuring charges (1 ) (60 ) (31 ) AMD Product Company formation costs associated - (21 ) - with GLOBALFOUNDRIES Gain on sale of 200 millimeter equipment - - 193 Non-GAAP operating income (loss) $ (329 ) $ (263 ) $ (291 ) Operating income (loss) from Foundry segment and (124 ) (140 ) - intersegment eliminations AMD Product Company non-GAAP operating income $ (205 ) $ (123 ) - (loss)
Reconciliation of GAAP to AMD Product Company Non-GAAP Gross Margin1,2,3,4 (Millions, except percentages) Q2-09 Q1-09 Q2-08 GAAP Gross Margin $ 441 $ 511 $ 511 GAAP Gross Margin % 37 % 43 % 38 % Gross margin benefit from sales of inventory written 98 64 - down in Q4-08 Non-GAAP Gross Margin $ 343 $ 447 $ 511 Non-GAAP Gross Margin % 29 % 38 % 38 % Gross margin from Foundry segment and intersegment 20 34 - eliminations AMD Product Company non-GAAP Gross Margin $ 323 $ 413 - AMD Product Company non-GAAP Gross Margin % 27 % 35 % -
Select Segment Information4 (Millions, except percentages) Q2-09 vs Q1-09 vs Q2-08 Computing Solutions Revenue $ 910 -3 % -17 % Microprocessor Units flat down Microprocessor Average Selling Prices (ASP) down down Graphics Revenue $ 251 13 % 1 % Graphic Processor Units up up Graphic Processor Average Selling Prices (ASP) down down
About AMD
Advanced Micro Devices (NYSE:AMD) is an innovative technology company dedicated to collaborating with customers and technology partners to ignite the next generation of computing and graphics solutions at work, home and play. For more information, visit http://www.amd.com.
Cautionary Statement
This release contains forward-looking statements concerning AMD Product Company, its third quarter 2009 revenue, its gross margins and financials for 2009, the planned availability of its future products and technologies and assumptions regarding the future economic environment, which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are commonly identified by words such as "would," "may," "expects," "believes," "plans," "intends," "projects," and other terms with similar meaning. Investors are cautioned that the forward-looking statements in this release are based on current beliefs, assumptions and expectations, speak only as of the date of this release and involve risks and uncertainties that could cause actual results to differ materially from current expectations. Risks include the possibility that Intel Corporation's pricing, marketing and rebating programs, product bundling, standard setting, new product introductions or other activities targeting the company's business will prevent attainment of the company's current plans; global business and economic conditions will continue in their current state or worsen resulting in lower than currently expected revenue in the third quarter of 2009 and beyond; demand for computers and consumer electronics products and, in turn, demand for the company's products will be lower than currently expected; customers stop buying the company's products or materially reduce their demand for its products; the company will require additional funding and may not be able to raise funds on favorable terms or at all; the company will be unable to develop, launch and ramp new products and technologies in the volumes and mix required by the market and at mature yields on a timely basis; there will be unexpected variations in market growth and demand for the company's products and technologies in light of the product mix that it may have available at any particular time or a decline in demand; the company will be unable to transition its products to advanced manufacturing process technologies in a timely and effective way; the company will be unable to maintain the level of investment in research and development and capacity that is required to remain competitive; and the company will be unable to obtain sufficient manufacturing capacity or components to meet demand for its products or will under-utilize its commitment with respect to GLOBALFOUNDRIES' microprocessor manufacturing facilities. Investors are urged to review in detail the risks and uncertainties in the company's Securities and Exchange Commission filings, including but not limited to the Quarterly Report on Form 10-Q for the quarter ended March 28, 2009.
AMD, the AMD Arrow logo, AMD Opteron and AMD Neo and combinations thereof, and ATI, the ATI logo, and Radeon are trademarks of Advanced Micro Devices, Inc. Other names are for informational purposes only and used to identify companies and products and may be trademarks of their respective owner.
1 For financial reporting purposes, AMD consolidates the operating results of GLOBALFOUNDRIES Inc. in its results as of March 2, 2009 and created the Foundry segment as of the start of the fiscal year. References to "AMD" in this announcement include these consolidated operating results which are reported for GAAP purposes. "AMD Product Company" refers to AMD, excluding the operating results of the Foundry segment and Intersegment eliminations. Foundry segment includes the operating results attributable to the front end wafer manufacturing operations and related activities as of the beginning of the first quarter of 2009, which includes the operating results of GLOBALFOUNDRIES from March 2, 2009 through June 27, 2009. Intersegment eliminations consist of revenues, cost of sales and profits on inventory between AMD Product Company and the Foundry segment.
2 In this press release, in addition to GAAP financial results, the Company has provided non-GAAP financial measures for AMD net income (loss) attributable to AMD common stockholders, operating income (loss) and gross margin. These non-GAAP financial measures reflect certain adjustments as presented in the tables in this press release. Management believes this non-GAAP presentation makes it easier for investors to compare current and historical period operating results by, among other things, excluding items that are not indicative of ongoing operating performance.
3 The Company is providing non-GAAP financial measures for AMD Product Company such as a statement of operations and selected balance sheet items as reflected in this press release. In addition, for AMD Product Company, the Company is providing non-GAAP financial measures such as net income (loss), operating income (loss) and gross margin which exclude certain adjustments as reflected in the tables above. AMD is providing these financial measures because it believes it is important for investors to have visibility into AMD's financial results excluding the Foundry segment, intersegment eliminations and certain adjustments as reflected in the tables in this press release and to better understand the Company's financial results absent the requirement to consolidate the financial results of GLOBALFOUNDRIES.
4 Refer to corresponding tables at the end of this press release for additional AMD and AMD Product Company data.
ADVANCED MICRO DEVICES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Millions except per share amounts and percentages)
Quarter Ended Six Months Ended
June 27, March 28, June 28, June 27, June 28,
2009 2009 2008 2009 2008(1)
(1)
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Net revenue $ 1,184 $ 1,177 $ 1,362 $ 2,361 $ 2,849
Cost of sales 743 666 851 1,409 1,717
Gross margin 441 511 511 952 1,132
Gross margin % 37 % 43 % 38 % 40 % 40 %
Research and 425 444 467 869 945
development
Marketing,
general and 247 287 335 534 672
administrative
Amortization
of acquired 17 18 37 35 77
intangible
assets
Impairment of
goodwill and
acquired - - 403 - 403
intangible
assets
Restructuring 1 60 31 61 31
charges
Gain on sale
of 200 - - (193 ) - (193 )
millimeter
equipment
Operating (249 ) (298 ) (569 ) (547 ) (803 )
income (loss)
Interest 6 3 10 9 25
income
Interest (108 ) (97 ) (101 ) (205 ) (202 )
expense
Other income 6 94 (34 ) 100 (35 )
(expense), net
Income (loss)
before income (345 ) (298 ) (694 ) (643 ) (1,015 )
taxes
Provision
(benefit) for (10 ) 116 - 106 -
income taxes
Income (loss)
from (335 ) (414 ) (694 ) (749 ) (1,015 )
continuing
operations
Income (loss)
from
discontinued - - (494 ) - (524 )
operations,
net of tax
Net income $ (335 ) $ (414 ) $ (1,188 ) $ (749 ) $ (1,539 )
(loss)
Net (income)
loss
attributable 25 6 (7 ) 31 (20 )
to
noncontrolling
interest
Class B
preferred (20 ) (8 ) - (28 ) -
accretion
Net Income
(loss)
attributable $ (330 ) $ (416 ) $ (1,195 ) $ (746 ) $ (1,559 )
to AMD common
stockholders
Net income (loss)
attributable to AMD common
stockholders per common
share
Basic and
diluted
Continuing $ (0.49 ) $ (0.66 ) $ (1.16 ) $ (1.15 ) $ (1.71 )
operations
Discontinued - - (0.81 ) - (0.86 )
operations
Basic and
diluted net
income (loss)
attributable $ (0.49 ) $ (0.66 ) $ (1.97 ) $ (1.15 ) $ (2.57 )
to AMD common
stockholders
per common
share
Shares used in
per share
calculation
Basic and 667 626 607 647 606
diluted
(1) Includes retrospective adoption of FASB Staff Position Accounting Principles
Board No. 14-1, Accounting for Convertible Debt Instruments That May Be Settled
in Cash upon Conversion (Including Partial Cash Settlement) (FSP APB 14-1) and
FASB Statement No. 160, Noncontrolling Interests in Consolidated Financial
Statements - An Amendment of ARB No. 51 (SFAS 160) in the first quarter of 2009.
ADVANCED MICRO DEVICES, INC.
AMD NON-GAAP AND RECONCILIATIONS TO CONSOLIDATED STATEMENTS OF OPERATIONS(2)
(Millions except per share amounts and percentages)
Quarter Ended Six Months Ended
June 27, 2009 March 28, 2009 June 27, 2009
AMD Foundry AMD Foundry AMD Foundry
Product segment and Product segment and Product segment and
Company intersegment AMD Company intersegment AMD Company intersegment AMD
(3) eliminations (3) eliminations (3) eliminations
(4) (4) (4)
Net revenue $ 1,184 $ - $ 1,184 $ 1,177 $ - $ 1,177 $ 2,361 $ - $ 2,361
Cost of sales 763 (20 ) 743 700 (34 ) 666 1,463 (54 ) 1,409
Gross margin 421 20 441 477 34 511 898 54 952
Gross margin % 36 % 37 % 41 % 43 % 38 % 40 %
Research and 306 119 425 305 139 444 611 258 869
development
Marketing,
general and 222 25 247 252 35 287 474 60 534
administrative
Amortization
of acquired 17 - 17 18 - 18 35 - 35
intangible
assets
Restructuring 1 - 1 60 - 60 61 - 61
charges
Operating (125 ) (124 ) (249 ) (158 ) (140 ) (298 ) (283 ) (264 ) (547 )
income (loss)
Interest 3 3 6 6 (3 ) 3 9 - 9
income
Interest (71 ) (37 ) (108 ) (74 ) (23 ) (97 ) (145 ) (60 ) (205 )
expense
Other income 16 (10 ) 6 128 (34 ) 94 144 (44 ) 100
(expense), net
Income (loss)
before income (177 ) (168 ) (345 ) (98 ) (200 ) (298 ) (275 ) (368 ) (643 )
taxes
Provision
(benefit) for (19 ) 9 (10 ) (1 ) 117 116 (20 ) 126 106
income taxes
Net income $ (158 ) $ (177 ) $ (335 ) $ (97 ) $ (317 ) $ (414 ) $ (255 ) $ (494 ) $ (749 )
(loss)
Net (income)
loss
attributable 25 6 31
to
noncontrolling
interest
Class B
preferred (20 ) (8 ) (28 )
accretion
Net income
(loss)
attributable $ (330 ) $ (416 ) $ (746 )
to AMD common
stockholders
(2) The Company believes this non-GAAP presentation makes it easier for investors to understand what AMD financial results
would be if it were not required to consolidate the operations of GLOBALFOUNDRIES.
(3) Consists of the results of the Computing Solutions and Graphics segments and the All other category.
(4) See footnotes 3 and 5 in Selected Corporate Data
ADVANCED MICRO DEVICES, INC.
CONSOLIDATED BALANCE SHEETS
(Millions)
June 27, Dec. 27,
2009 2008(5)
(Unaudited)
Assets
Current assets:
Cash, cash equivalents and marketable securities $ 2,514 $ 1,096
Accounts receivable, net 366 320
Inventories 493 656
Prepaid expenses and other current assets 302 279
Deferred income taxes 38 28
Total current assets 3,713 2,379
Property, plant and equipment, net 4,042 4,296
Goodwill 323 323
Acquisition related intangible assets, net 133 168
Other assets 472 506
Total Assets $ 8,683 $ 7,672
Liabilities and Stockholders' Equity (Deficit)
Current liabilities:
Accounts payable $ 571 $ 631
Accrued compensation and benefits 162 162
Accrued liabilities 642 785
Deferred income on shipments to distributors 87 50
Current portion of long-term debt and capital lease 289 286
obligations
Other short-term obligations 89 86
Other current liabilities 182 226
Total current liabilities 2,022 2,226
Deferred income taxes 221 91
Long-term debt and capital lease obligations, less 5,243 4,490
current portion
Other long-term liabilities 577 569
Noncontrolling interest 1,085 169
Stockholders' equity (deficit):
Capital stock:
Common stock, par value 7 6
Capital in excess of par value 6,398 6,264
Retained earnings (deficit) (6,997 ) (6,251 )
Accumulated other comprehensive income 127 108
Total stockholders' equity (deficit) (465 ) 127
Total Liabilities and Stockholders' Equity (Deficit) $ 8,683 $ 7,672
(5) Amounts for the year ended December 27, 2008 were derived from the
December 27, 2008 audited financial statements, including retrospective
adoption of FSP APB 14-1 and SFAS 160 implemented in the first quarter of
2009.
ADVANCED MICRO DEVICES, INC.
SELECTED CORPORATE DATA
(Unaudited)
(Millions except headcount and percentages)
Quarter Ended Six Months Ended
June 27, March 28, June 28, June 27, June 28,
Segment and
Category
Information from 2009 2009 2008 2009 2008
Continuing
Operations
Computing Solutions
(1)
Net revenue $ 910 $ 938 $ 1,101 $ 1,848 $ 2,295
Operating income $ (72 ) $ (35 ) $ (9 ) $ (107 ) $ (173 )
(loss)
Graphics (2)
Net revenue 251 222 248 473 510
Operating income (12 ) 1 (38 ) (11 ) (25 )
(loss)
Foundry (3)
Net revenue 253 283 536
Operating income (101 ) (132 ) (233 )
(loss)
All Other (4)
Net revenue 23 17 13 40 44
Operating income (41 ) (124 ) (522 ) (165 ) (605 )
(loss)
Intersegment
eliminations (5)
Net revenue (253 ) (283 ) (536 )
Operating income (23 ) (8 ) (31 )
(loss)
Total from
Continuing
Operations
Net revenue $ 1,184 $ 1,177 $ 1,362 $ 2,361 $ 2,849
Operating income $ (249 ) $ (298 ) $ (569 ) $ (547 ) $ (803 )
(loss)
Revenue
Reconciliation
Revenue from
continuing $ 1,184 $ 1,177 $ 1,362 $ 2,361 $ 2,849
operations
Revenue from
discontinued - - 24 - 42
operations
Total revenue $ 1,184 $ 1,177 $ 1,386 $ 2,361 $ 2,891
Other Data
AMD Product Company (excludes Foundry segment and intersegment eliminations)
Depreciation and
amortization
(excluding
amortization of $ 103 $ 105 $ 208
acquired intangible
assets)
Capital additions $ 15 $ 17 $ 32
Adjusted EBITDA (6) $ 14 $ 99 $ 113
Cash, cash
equivalents and $ 1,637 $ 1,599 $ 1,637
marketable
securities (7)
Total assets (7) $ 4,405 $ 4,536 $ 4,405
Long-term debt (7) $ 3,703 $ 3,711 $ 3,703
Headcount 10,366 10,511 10,366
AMD
Depreciation and
amortization
(excluding
amortization of $ 265 $ 262 $ 265 $ 527 $ 531
acquired intangible
assets)
Capital additions $ 112 $ 84 $ 104 $ 196 $ 426
Adjusted EBITDA (6) $ 50 $ 77 $ 105 $ 127 $ 178
Headcount 13,281 13,408 15,653 13,281 15,653
See footnotes on
the next page
(1) Computing Solutions segment includes microprocessors, chipsets and embedded processors.
Graphics segment includes graphics, video and multimedia products developed for use in desktop and
(2) notebook computers, including home media PCs, professional workstations, servers and also includes
royalties received in connection with the sale of game console systems that incorporate the Company's
graphics technology.
Foundry segment includes the operating results attributable to the front end wafer manufacturing
(3) operations and related activities as of the beginning of the first quarter of 2009, which includes the
operating results of GLOBALFOUNDRIES from March 2, 2009 onward. Prior periods have not been recast.
All Other category includes non-Foundry segment employee stock-based compensation expense and certain
operating expenses and credits that are not allocated to the operating segments. Also included in this
(4) category are charges for the impairment of goodwill and acquired intangible assets for prior periods,
amortization of acquired intangible assets, restructuring and AMD Product Company formation costs
associated with GLOBALFOUNDRIES. Details of these significant items are shown below. The All Other
category also includes the results of our Handheld business unit.
Employee stock-based compensation expense, ATI acquisition-related charges, restructuring charges and
AMD Product Company formation costs associated with GLOBALFOUNDRIES:
Quarter Ended Six Months Ended
Q209 Q109 Q208 Q209 Q208
Employee
stock-based $ 18 $ 17 $ 18 $ 35 $ 38
compensation
expense
Impairment of
goodwill and
acquired - - 403 - 403
intangible
assets
Amortization of
acquired 17 18 37 35 77
intangible
assets
Restructuring 1 60 31 61 31
charges
AMD Product
Company
formation costs - 21 - 21 -
associated with
GLOBALFOUNDRIES
$ 36 $ 116 $ 489 $ 152 $ 549
Represents intersegment eliminations in revenue and in cost of sales and profits on inventory between
AMD Product Company and the Foundry segment. For the quarters ended June 27, 2009, March 28, 2009 and
(5) six months ended June 27, 2009, intersegment eliminations of revenue was $253 million, $283 million and
$536 million, respectively. For the quarters ended June 27, 2009, March 28, 2009 and six months ended
June 27, 2009, intersegment eliminations of cost of sales and profits on inventory was $230 million,
$275 million and $505 million, respectively.
(6) AMD reconciliation of net income (loss) attributable to AMD common stockholders to AMD Product Company
(excluding Foundry segment and intersegment eliminations) Adjusted EBITDA*
Six
Quarter Ended Months
Ended
Q209 Q109 Q209
Net income
(loss)
attributable to $ (330 ) $ (416 ) $ (746 )
AMD common
stockholders
Net income
(loss)
attributable to (25 ) (6 ) (31 )
noncontrolling
interest
Class B
preferred 20 8 28
accretion
Foundry segment
and
intersegment 177 317 494
eliminations
net loss
AMD Product
Company net $ (158 ) $ (97 ) $ (255 )
income (loss)
Depreciation
and 103 105 208
amortization
Amortization of
acquired 17 18 35
intangible
assets
Interest 71 74 145
expense
Provision
(benefit) for (19 ) (1 ) (20 )
income taxes
Adjusted EBITDA $ 14 $ 99 $ 113
AMD reconciliation of net income (loss) attributable to AMD common stockholders to Adjusted EBITDA*
Quarter Ended Six Months Ended
Q209 Q109 Q208 Q209 Q208
Net income
(loss)
attributable to $ (330 ) $ (416 ) $ (1,195 ) $ (746 ) $ (1,559 )
AMD common
stockholders
Impairment of
goodwill and
acquired - - 403 - 403
intangible
assets
Depreciation
and 265 262 265 527 531
amortization
Amortization of
acquired 17 18 37 35 77
intangible
assets
Interest 108 97 101 205 202
expense
Provision
(benefit) for (10 ) 116 - 106 -
income taxes
Income (loss)
from
discontinued - - 494 - 524
operations, net
of tax
Adjusted EBITDA $ 50 $ 77 $ 105 $ 127 $ 178
(7) Reconciliation of select balance sheet items
Q209 Q109
Cash, cash Cash, cash
equivalents and Total equivalents Total Long-term
marketable Assets Long-term debt** and Assets debt**
securities marketable
securities
AMD Product $ 1,637 $ 4,405 $ 3,703 $ 1,599 $ 4,536 $ 3,711
Company
Foundry segment
and 877 4,278 1,829 1,120 4,516 1,852
intersegment
eliminations
AMD $ 2,514 $ 8,683 $ 5,532 $ 2,719 $ 9,052 $ 5,563
* The Company defines Adjusted EBITDA as net income (loss) attributable to AMD common stockholders adjusted for impairment of goodwill and acquired intangible assets, depreciation and amortization, amortization of acquired intangible assets, interest expense, taxes and discontinued operations. AMD Product Company's adjusted EBITDA is also adjusted for the Foundry segment and intersegment eliminations net income (loss), net income (loss) attributable to noncontrolling interest and class B preferred accretion. The Company calculates and communicates Adjusted EBITDA because management believes it is of interest to investors and lenders in relation to its overall capital structure and its ability to borrow additional funds. The Company's calculation of Adjusted EBITDA may or may not be consistent with the calculation of this measure by other companies in the same industry. Investors should not view Adjusted EBITDA as an alternative to the U.S. GAAP operating measure of net income or U.S. GAAP liquidity measures of cash flows from operating, investing and financing activities. In addition, Adjusted EBITDA does not take into account changes in certain assets and liabilities as well as interest and income taxes that can affect cash flows.
** Long-term debt also includes the current portion of long-term debt and capital lease obligations.
Source: Advanced Micro Devices
Released July 21, 2009