AMD Reports 2014 Third Quarter Results

SUNNYVALE, CA -- (Marketwired) -- 10/16/14 -- AMD (NYSE: AMD)

  • Q3 2014 Results
    • Revenue of $1.43 billion, flat sequentially and a decrease of 2 percent year-over-year
    • Gross margin of 35 percent
    • Operating income of $63 million and non-GAAP(1) operating income of $66 million
    • Net income of $17 million, earnings per share of $0.02 and non-GAAP(1) net income of $20 million, non-GAAP earnings per share of $0.03
  • Announces restructuring plan to better position the company for profitability and long-term growth

AMD (NYSE: AMD) today announced revenue for the third quarter of 2014 of $1.43 billion, operating income of $63 million and net income of $17 million, or $0.02 per share. Non-GAAP (1) operating income was $66 million and non-GAAP (1) net income was $20 million, or $0.03 per share.

"AMD's third quarter financial performance reflects progess in diversifying our business," said Dr. Lisa Su, AMD president and CEO. "Our Enterprise, Embedded and Semi-Custom segment results were strong; however, performance in our Computing and Graphics segment was mixed based on challenging market conditions that require us to take further steps to evolve and strengthen the financial performance of this business. Our top priority is to deliver leadership technologies and products as we continue to transform AMD."


                           GAAP Financial Results

----------------------------------------------------------------------------
                                        Q3-14         Q2-14         Q3-13
----------------------------------------------------------------------------
 Revenue                               $1.43B        $1.44B        $1.46B
----------------------------------------------------------------------------
 Operating income                       $63M          $63M          $95M
----------------------------------------------------------------------------
 Net income (loss) / Earnings (loss)
 per share                           $17M/$0.02  $(36)M/$(0.05)  $48M/$0.06
----------------------------------------------------------------------------


                        Non-GAAP Financial Results(1)


----------------------------------------------------------------------------
                                          Q3-14        Q2-14        Q3-13
----------------------------------------------------------------------------
 Revenue                                 $1.43B       $1.44B       $1.46B
----------------------------------------------------------------------------
 Operating income                         $66M         $67M         $78M
----------------------------------------------------------------------------
 Net income / Earnings per share       $20M/$0.03   $17M/$0.02   $31M/$0.04
----------------------------------------------------------------------------

Effective July 1, 2014, AMD reorganized into two business groups, one focused on the traditional PC market and the second focused on adjacent high-growth opportunities.

Accordingly, AMD has two reportable segments:

  • Computing and Graphics, which primarily includes desktop and notebook processors and chipsets, discrete GPUs and professional graphics; and
  • Enterprise, Embedded and Semi-Custom, which primarily includes server and embedded processors, dense servers, semi-custom SoC products, engineering services and royalties.

Quarterly Financial Summary

  • Gross margin was 35 percent in Q3 2014.
    • Gross margin was flat sequentially and included a $27 million, or 2 percent benefit, from revenue related to technology licensing.
  • Cash, cash equivalents and marketable securities were $938 million at the end of the quarter, essentially flat from the prior quarter.
  • Total debt at the end of the quarter was $2.20 billion.
  • Computing and Graphics segment revenue decreased 6 percent sequentially and decreased 16 percent year-over-year. The sequential decrease was primarily driven by lower chipset and GPU sales. The year-over-year decline was primarily due to decreased notebook processor and chipset sales.
    • Operating loss was $17 million, compared with an operating loss of $6 million in Q2 2014 and operating income of $9 million in Q3 2013. The sequential decrease was primarily driven by lower revenue while the year-over-year decrease was primarily driven by lower revenue partially offset by lower operating expenses.
    • Client average selling price (ASP) increased sequentially and year-over-year primarily driven by a richer mix of notebook processor sales.
    • GPU ASP decreased sequentially due to lower desktop GPU ASP and increased year-over-year.
  • Enterprise, Embedded and Semi-Custom segment revenue increased 6 percent sequentially and 21 percent year-over-year primarily driven by increased sales of semi-custom SoCs.
    • Operating income was $108 million compared with $97 million in Q2 2014 and $92 million in Q3 2013. The sequential and year-over-year increase was primarily due to increased sales of semi-custom SoCs.
    • Embedded revenue grew by double digits on a percentage basis sequentially.

Q4 2014 Restructuring and Transformation Initiatives
As a part of AMD's ongoing transformation work, the company has developed a targeted restructuring plan to better position AMD for profitability and long-term growth while aligning investments and resources with high-priority opportunities.

The restructuring plan, which will be largely implemented in Q4 2014, is expected to:

  • Reduce global headcount by 7 percent, largely expected to be completed by the end of Q4 2014;
  • Align AMD's real estate footprint with its reduced headcount;
  • Result in a restructuring and impairment charge of approximately $57 million in Q4 2014, primarily related to severance, and a restructuring charge of approximately $13 million in 1H 2015, primarily related to real estate actions;
    • The company expects to make cash payments related to these actions of approximately $34 million in Q4 2014 and $20 million in 1H 2015;
  • Result in operational savings, primarily in operating expenses, of approximately $9 million in Q4 2014 and approximately $85 million in 2015.

"While decisions that impact the size of our global team are never entered into lightly, this is the right step to ensure we prioritize our resources and engineering investments in our highest-priority opportunities that can drive improved profitability and long-term growth," said Dr. Su.

Recent Highlights

  • AMD appointed Dr. Lisa Su as president and CEO and a member of the board of directors, succeeding Mr. Rory Read who will remain with the company through 2014 to advise on the transition. Mr. Joseph Householder was also appointed to the company's board. Mr. Householder currently serves as executive vice president and chief financial officer of Sempra Energy.
  • AMD and Synopsys announced a multi-year agreement, with Synopsys acquiring rights to AMD's interface and foundation IP. The IP partnership will provide AMD with access to a range of Synopsys tools and IP for advanced FinFET process nodes.
  • AMD expanded its award-winning AMD Radeon™ R9 series graphics family with the launch of the AMD Radeon™ R9 285 graphics card designed to run the most demanding games at the highest settings.
  • AMD completed its most advanced APU lineup to-date for the component channel with the introduction of new AMD A-Series APUs with HSA features and GCN architecture for the system builder and DIY market, along with new APUs designed for smaller form factor gaming and home theater PC (HTPC) systems.
  • Demonstrating its leadership in building a robust software ecosystem for 64-bit ARM servers, AMD announced immediate availability of the AMD Opteron™ A1100-Series development kit, featuring AMD's first 64-bit ARM®-based processor, and showcased the first public demonstration of Apache™ Hadoop® running on an ARM® Cortex®-A57-based AMD Opteron™ A-Series processor. AMD is the first company to provide a standard ARM Cortex®-A57-based server platform for software developers and integrators.
  • AMD expanded its AMD FirePro™ professional graphics offerings with the introduction of 4 new next-generation AMD FirePro™ W-series professional graphics cards that deliver at least 2x(2) more graphics memory over the previous generation, multi-display 4K capability and increased compute performance. AMD secured several new design wins with tier-1 OEMs, including multiple HP mobile and desktop workstations. AMD also introduced the most powerful server GPU ever built for High Performance Computing with the AMD FirePro™ S9150(3).
  • Mentor Graphics announced the availability of commercial Embedded Linux® software enabling developers to easily migrate to new commercially-supported versions for the AMD Embedded G-Series SoC and CPU, and the AMD Embedded R-Series APU.
  • AMD announced a new technology partnership with OCZ Storage Solutions, a Toshiba Group Company, for AMD Radeon™-branded Solid State Drives (SSDs).
  • In collaboration with Canonical®, AMD announced a ready-to-deploy OpenStack private cloud based on the SeaMicro SM15000™ server. The "out of the box" experience is meant to ease the complexities of deploying OpenStack technology and automates complex configuration tasks, simplifies management, and provides a graphical user interface to dynamically deploy new services on demand.
  • Dow Jones named AMD to the Dow Jones Sustainability Index (DJSI) North America, marking more than a decade-long appearance on the list and exemplifying the company's legacy of corporate responsibility and commitment to social, economic and environmental issues.

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.

For Q4 2014, AMD expects revenue to decrease 13 percent, plus or minus 3 percent, sequentially.

For additional details regarding AMD's results and outlook please see the CFO commentary posted at quarterlyearnings.amd.com.

AMD Teleconference
AMD will hold a conference call for the financial community at 2:30 p.m. PT (5:30 p.m. ET) today to discuss its third 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 12 months after the conference call.

Reconciliation of GAAP to Non-GAAP Operating Income(1)


                                                ----------------------------
(Millions)                                        Q3-14     Q2-14     Q3-13
----------------------------------------------------------------------------
GAAP operating income                           $     63  $    435  $    426
----------------------------------------------------------------------------
  Amortization of acquired intangible assets           3         4         5
----------------------------------------------------------------------------
  Restructuring and other special charges
   (gains), net                                        -         -      (22)
----------------------------------------------------------------------------
Non-GAAP operating income                       $     66  $    431  $    443
----------------------------------------------------------------------------

Reconciliation of GAAP Net Income (Loss) to Non-GAAP Net Income



                             -----------------------------------------------
(Millions except per share
 amounts)                         Q3-14           Q2-14           Q3-13
----------------------------------------------------------------------------
GAAP net income (loss) /
 Earnings (loss) per share   $    17 $  0.02 $  (36) $(0.05) $    48 $  0.06
----------------------------------------------------------------------------
  Amortization of acquired
   intangible assets               3    0.00       4    0.01       5    0.01
----------------------------------------------------------------------------
  Loss on debt redemption          -       -      49    0.06       -       -
----------------------------------------------------------------------------
  Restructuring and other
   special charges (gains),
   net                             -       -       -       -    (22)  (0.03)
----------------------------------------------------------------------------
Non-GAAP net income /
 Earnings per share          $    20 $  0.03 $    17 $  0.02 $    31 $  0.04
----------------------------------------------------------------------------

About AMD
AMD (NYSE: AMD) designs and integrates technology that powers millions of intelligent devices, including personal computers, tablets, game consoles and cloud servers that define the new era of surround computing. AMD solutions enable people everywhere to realize the full potential of their favorite devices and applications to push the boundaries of what is possible. For more information, visit www.amd.com.

Cautionary Statement
This earnings press release and the conference call remarks contain forward-looking statements concerning AMD; its ability to increase profitability and improve financial performance; its restructuring plan, including the timing of actions implemented in connection with the plan and expected restructuring and impairment charges, cash payments and operational savings; expected benefits of its restructuring plan and transformation initiatives; its expected fourth quarter of 2014 revenue; and timing of and expected revenue in connection with its future products, 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 "believes," "expects," "may," "will," "should," "seeks," "intends," "pro forma," "estimates," "anticipates," "plans," "projects," "would" 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 may negatively impact AMD's plans; that AMD will require additional funding and may be unable to raise sufficient capital on favorable terms, or at all; that customers stop buying AMD's products or materially reduce their operations or demand for AMD's products; that AMD may be unable to develop, launch and ramp new products and technologies in the volumes that are required by the market at mature yields on a timely basis; that AMD's third-party foundry suppliers will be unable to transition AMD's products to advanced manufacturing process technologies in a timely and effective way or to manufacture AMD's products on a timely basis in sufficient quantities and using competitive process technologies; that AMD will be unable to obtain sufficient manufacturing capacity or components to meet demand for its products or will not fully utilize its projected manufacturing capacity needs at GLOBALFOUNDRIES, Inc. (GF) microprocessor manufacturing facilities; that AMD's requirements for wafers will be less than the fixed number of wafers that it agreed to purchase from GF or GF encounters problems that significantly reduce the number of functional die it receives from each wafer; that AMD is unable to successfully implement its long-term business strategy; that AMD inaccurately estimates the quantity or type of products that its customers will want in the future or will ultimately end up purchasing, resulting in excess or obsolete inventory; that AMD is unable to manage the risks related to the use of its third-party distributors and add-in-board (AIB) partners or offer the appropriate incentives to focus them on the sale of AMD's products; that AMD may be unable to maintain the level of investment in research and development that is required to remain competitive; that there may be unexpected variations in market growth and demand for AMD's products and technologies in light of the product mix that it may have available at any particular time; that global business and economic conditions will not improve or will worsen; that PC market conditions will not improve or will worsen; that demand for computers will be lower than currently expected; and the effect of political or economic instability, domestically or internationally, on AMD's sales or supply chain. Investors are urged to review in detail the risks and uncertainties in AMD's Securities and Exchange Commission filings, including but not limited to the Quarterly Report on Form 10-Q for the quarter ended June 28, 2014.

AMD, the AMD Arrow logo, AMD Opteron, AMD Radeon and combinations thereof, 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.  In this earnings press release, in addition to GAAP financial results,
    AMD has provided non-GAAP financial measures including non-GAAP
    operating income, non-GAAP net income (loss) and non-GAAP earnings
    (loss) per share. These non-GAAP financial measures reflect certain
    adjustments as presented in the tables in this earnings press release.
    AMD also provided Adjusted EBITDA and non-GAAP free cash flow as
    supplemental measures of its performance. These items are defined in the
    footnotes to the selected corporate data tables provided at the end of
    this earnings press release. AMD is providing these financial measures
    because it believes this non-GAAP presentation makes it easier for
    investors to compare its operating results for current and historical
    periods and also because AMD believes it assists investors in comparing
    AMD's performance across reporting periods on a consistent basis by
    excluding items that it does not believe are indicative of its core
    operating performance and for the other reasons described in the
    footnotes to the selected data tables. Refer to the data tables at the
    end of this earnings.

2.  Compared to the previous generation of AMD FirePro™ professional
    graphics.

3.  AMD FirePro™ S9150 max power is 235W and delivers up to 2.53 TFLOPS peak
    double and up to 5.07 peak single precision floating point performance.
    Nvidia's highest performing server cards in the market as of June 2014
    are the Tesla K40, max power of 235W, with up to 1.43 TFLOPS peak double
    and up to 4.29 peak single, and the K10, max power 225W, with up to 4.58
    TFLOPS peak single and 190 GFLOPS peak double precision. Visit
    http://www.nvidia.com/object/tesla-servers.html for Nvidia product
    specs. FP-97


ADVANCED MICRO DEVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Millions except per share amounts and percentages)

                                Three Months Ended        Nine Months Ended
                           ----------------------------  ------------------
                           Sep. 27,  Jun. 28,  Sep. 28,  Sep. 27,  Sep. 28,
                             2014      2014      2013      2014      2013

                           --------  --------  --------  --------  --------

Net revenue                $  1,429  $  1,441  $  1,461  $  4,267  $  3,710

Cost of sales                   935       943       940  $  2,788     2,285

                           --------  --------  --------  --------  --------

Gross margin                    494       498       521     1,479     1,425

Gross margin%                    35%       35%       36%       35%       38%

Research and development        278       277       288       834       908

Marketing, general and
 administrative                 150       154       155       460       505

Amortization of acquired
 intangible assets                3         4         5        10        14

Restructuring and other
 special charges (gains),
 net                              -         -       (22)        -        30

                           --------  --------  --------  --------  --------

Operating income (loss)          63        63        95       175       (32)

Interest income                   1         -         1         2         4
Interest expense                (43)      (46)      (47)     (136)     (133)
Other income (expense),
 net                             (2)      (49)        2       (72)       (3)

                           --------  --------  --------  --------  --------

Income (loss) before
 income taxes                    19       (32)       51       (31)     (164)

Provision for income taxes        2         4         3         8         8

                           --------  --------  --------  --------  --------

Net income (loss)          $     17  $    (36) $     48  $    (39) $   (172)


Net income (loss) per
 share

  Basic                    $   0.02  $  (0.05) $   0.06  $  (0.05) $  (0.23)

  Diluted                  $   0.02  $  (0.05) $   0.06  $  (0.05) $  (0.23)

                           --------  --------  --------  --------  --------

Shares used in per share
 calculation

  Basic                         770       764       757       765       753

  Diluted                       785       764       764       765       753

                           --------  --------  --------  --------  --------


ADVANCED MICRO DEVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Millions)

                                Three Months Ended        Nine Months Ended
                           ----------------------------  ------------------
                           Sep. 27,  Jun. 28,  Sep. 28,  Sep. 27,  Sep. 28,
                             2014      2014      2013      2014      2013

                           --------  --------  --------  --------  --------

Total comprehensive income
 (loss)                    $     15  $    (32) $     52  $    (38) $   (171)

                           --------  --------  --------  --------  --------



ADVANCED MICRO DEVICES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Millions)

                                            ---------  ---------  ---------
                                             Sep. 27,   Jun. 28,   Dec. 28,
                                               2014       2014       2013

                                            ---------  ---------  ---------

Assets

Current assets:
  Cash and cash equivalents                 $     640  $     503  $     869
  Marketable securities                           298        445        228
  Accounts receivable, net                        973        872        832
  Inventories, net                                897        960        884
  Prepaid expenses and other current assets       212        152         71

                                            ---------  ---------  ---------

      Total current assets                      3,020      2,932      2,884

Long-term marketable securities                     -          -         90
Property, plant and equipment, net                328        329        346
Acquisition related intangible assets, net         69         72         78
Goodwill                                          553        553        553
Other assets                                      355        360        386
                                            ---------  ---------  ---------

Total Assets                                $   4,325  $   4,246  $   4,337
                                            =========  =========  =========

Liabilities and Stockholders' Equity

Current liabilities:
  Short-term debt                           $     102  $     101  $      60
  Accounts payable                                498        511        519
  Payable to GLOBALFOUNDRIES                      317        295        364
  Accrued and other current liabilities           555        480        530
  Deferred income on shipments to
   distributors                                    94        118        145

                                            ---------  ---------  ---------

      Total current liabilities                 1,566      1,505      1,618

Long-term debt                                  2,106      2,109      1,998
Other long-term liabilities                       118        131        177

Stockholders' equity:
  Capital stock:
    Common stock, par value                         8          8          7
    Additional paid-in capital                  6,928      6,905      6,894
    Treasury stock, at cost                      (118)      (114)      (112)
  Accumulated deficit                          (6,282)    (6,299)    (6,243)
  Accumulated other comprehensive income
   (loss)                                          (1)         1         (2)

                                            ---------  ---------  ---------

      Total stockholders' equity                  535        501        544

                                            ---------  ---------  ---------

Total Liabilities and Stockholders' Equity  $   4,325  $   4,246  $   4,337
                                            =========  =========  =========



ADVANCED MICRO DEVICES, INC.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(Millions)
                                     Three Months Ended   Nine Months Ended
                                     ------------------  ------------------
                                          Sep. 27,            Sep. 27,
                                            2014                2014

                                     ------------------  ------------------

Cash flows from operating
 activities:
  Net Income (loss)                  $               17  $              (39)
  Adjustments to reconcile net
   income (loss) to net cash
   provided by (used in) operating
   activities:
    Depreciation and amortization                    49                 155
    Employee stock-based
     compensation expense                            21                  65
    Non-cash interest expense                         2                  11
    Loss on debt redemptions                          -                  64
    Other                                            (6)                 (9)
  Changes in operating assets and
   liabilities:
    Accounts receivable                            (104)               (144)
    Inventories                                      62                 (14)
    Prepaid expenses and other
     assets                                         (71)               (156)
    Payable to GLOBALFOUNDRIES                       22                 (47)
    Accounts payable, accrued
     liabilities and other                           26                (100)
                                     ------------------  ------------------
Net cash provided by (used in)
 operating activities                $               18  $             (214)
                                     ------------------  ------------------

Cash flows from investing
 activities:
  Purchases of property, plant and
   equipment                                        (29)                (73)
  Purchases of available-for-sale
   securities                                       (28)               (646)
  Proceeds from sale and maturity of
   available-for-sale securities                    176                 664
                                     ------------------  ------------------
Net cash provided by (used in)
 investing activities                $              119  $              (55)
                                     ------------------  ------------------

Cash flows from financing
 activities:
  Net proceeds from foreign grants
   and allowances                    $                3  $                5
  Proceeds from issuance of common
   stock                                              2                   4
  Proceeds from borrowings, net                       -               1,080
  Repayments of long-term debt and
   capital lease obligations                         (1)             (1,043)
  Other                                              (4)                 (6)
                                     ------------------  ------------------
Net cash provided by financing
 activities                          $                -  $               40
                                     ------------------  ------------------
Net increase (decrease) in cash and
 cash equivalents                                   137                (229)
                                     ------------------  ------------------
Cash and cash equivalents at
 beginning of period                 $              503  $              869
                                     ------------------  ------------------
Cash and cash equivalents at end of
 period                              $              640  $              640
                                     ------------------  ------------------


ADVANCED MICRO DEVICES, INC.
SELECTED CORPORATE DATA
(Millions except headcount)


                            Three Months Ended            Nine Months Ended
----------------------------------------------------     -------------------
                       Sep. 27,  Jun. 28,  Sep. 28,      Sep. 27,  Sep. 28,
Segment and Category
 Information             2014      2014      2013          2014      2013

----------------------------------------------------     -------------------

  Computing and
   Graphics (1)
    Net revenue        $    781  $    828  $    925      $  2,470  $  2,832
    Operating income
     (loss)            $    (17) $     (6) $      9      $    (20) $    (86)

  Enterprise, Embedded
   and Semi-Custom (2)
    Net revenue             648       613       536         1,797       878
    Operating income        108        97        92           290       166

  All Other (3)
    Operating loss          (28)      (28)       (6)          (95)     (112)

  Total
    Net revenue        $  1,429  $  1,441  $  1,461      $  4,267  $  3,710
    Operating income
     (loss)            $     63  $     63  $     95      $    175  $    (32)

----------------------------------------------------     -------------------

Other Data

  Depreciation and
   amortization,
   excluding
   amortization of
   acquired intangible
   assets              $     46  $     49  $     52      $    145  $    168
  Capital additions    $     29  $     23  $     15      $     73  $     63
  Adjusted EBITDA (4)  $    133  $    137  $    153      $    409  $    247
  Cash, cash
   equivalents and
   marketable
   securities,
   including long-term
   marketable
   securities          $    938  $    948  $  1,181      $    938  $  1,181
  Non-GAAP free cash
   flow (5)            $    (11) $    (51) $      6      $   (287) $   (232)
  Total assets         $  4,325  $  4,246  $  4,317      $  4,325  $  4,317
  Total debt           $  2,208  $  2,210  $  2,049      $  2,208  $  2,049
  Headcount              10,149    10,300    10,330        10,149    10,330

----------------------------------------------------     -------------------


(1)  Computing and Graphics segment primarily includes desktop and notebook
      processors and chipsets, discrete graphics processing units (GPUs) and
      professional graphics.

(2)  Enterprise, Embedded and Semi-Custom segment primarily includes server
      and embedded processors, dense servers, semi-custom System-on-Chip
      (SoC) products, engineering services and royalties.

(3)  All Other category primarily includes certain expenses and credits that
      are not allocated to any of the operating segments. Also included in
      this category are amortization of acquired intangible assets and
      employee stock-based compensation expense. In addition, the Company
      also included the following adjustments for the indicated periods: for
      the nine months ended September 27, 2014, the Company included an
      adjustment for workforce rebalancing severance charges; and for the
      third quarter of 2013 and nine months ended September 28, 2013, the
      Company included an adjustment for net restructuring and other special
      charges (gains.)

(4)  Reconciliation of GAAP operating income (loss) to Adjusted EBITDA*
                                    Three Months Ended     Nine Months Ended
                               --------------------------- -----------------
                               Sep. 27,  Jun. 28, Sep. 28, Sep. 27, Sep. 28,
                                 2014      2014     2013     2014     2013
                               --------  -------- -------- -------- --------
     GAAP operating income
      (loss)                   $     63  $     63 $     95 $    175 $   (32)
       Workforce rebalancing
        severance charges             -         -        -       14        -
       Depreciation and
        amortization                 46        49       52      145      168
       Employee stock-based
        compensation expense         21        21       23       65       67
       Amortization of acquired
        intangible assets             3         4        5       10       14
       Restructuring and other
        special charges
        (gains), net                  -         -      (22)       -       30
                               --------  -------- -------- -------- --------
     Adjusted EBITDA           $    133  $    137 $    153 $    409 $    247
                               ========  ======== ======== ======== ========


(5)  Non-GAAP free cash flow reconciliation**
                                    Three Months Ended     Nine Months Ended
                               --------------------------- -----------------
                               Sep. 27,  Jun. 28, Sep. 28, Sep. 27, Sep. 28,
                                 2014      2014     2013     2014     2013
                               --------  -------- -------- -------- --------
     GAAP net cash provided by
      (used in) operating
      activities               $     18  $   (28) $     21 $  (214) $  (169)
       Purchases of property,
        plant and equipment         (29)     (23)     (15)     (73)     (63)
                               --------  -------- -------- -------- --------
     Non-GAAP free cash flow   $    (11) $   (51) $      6 $  (287) $  (232)
                               ========  ======== ======== ======== ========


     * The Company presents Adjusted EBITDA as a supplemental measure of its
     performance. Adjusted EBITDA for the Company is determined by adjusting
     operating income (loss) for depreciation and amortization, employee
     stock-based compensation expense and amortization of acquired
     intangible assets. In addition, the Company also included the following
     adjustments for the indicated periods: for the nine months ended
     September 27, 2014, the Company included an adjustment for workforce
     rebalancing severance charges; and for the third quarter of 2013 and
     nine months ended September 28, 2013, the Company included an
     adjustment for net restructuring and other special charges (gains). The
     Company calculates and communicates Adjusted EBITDA in the earnings
     press release because the Company's management believes it is of
     importance to investors and lenders in relation to its overall capital
     structure and its ability to borrow additional funds. In addition, the
     Company presents Adjusted EBITDA because it believes this measure
     assists investors in comparing its performance across reporting periods
     on a consistent basis by excluding items that the Company does not
     believe are indicative of its core operating performance. 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 GAAP
     operating measure of operating income (loss) or 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.

     ** The Company also presents non-GAAP free cash flow in the earnings
     press release as a supplemental measure of its performance. Non-GAAP
     free cash flow is determined by adjusting GAAP net cash used in
     operating activities for capital expenditures. The Company calculates
     and communicates non-GAAP free cash flow in the financial earnings
     press release because the Company's management believes it is of
     importance to investors to understand the nature of these cash flows.
     The Company's calculation of non-GAAP free cash flow may or may not be
     consistent with the calculation of this measure by other companies in
     the same industry. Investors should not view non-GAAP free cash flow as
     an alternative to GAAP liquidity measures of cash flows from operating
     activities. The Company has provided reconciliations within the
     earnings press release of these non-GAAP financial measures to the most
     directly comparable GAAP financial measures.


Media Contact
Drew Prairie
512-602-4425
drew.prairie@amd.com

Investor Contact
Ruth Cotter
408-749-3887
ruth.cotter@amd.com

Source: Advanced Micro Devices