Calculate the cost of debt, weights of equity and debt for AMD

AMD
Historical Data
Date	Open	High	Low	Close	Adj Close	Volume		Fiscal Year
2018-12-01	22.48	23.75	16.030001	18.459999	18.459999	1981674300
2019-01-01	18.01	25.139999	16.940001	24.41	24.41	2311913200
2019-02-01	24.610001	25.52	22.27	23.530001	23.530001	1301360800
2019-03-01	23.969999	28.110001	21.040001	25.52	25.52	1499160400
2019-04-01	26.42	29.950001	25.83	27.629999	27.629999	1275793800
2019-05-01	28.950001	29.67	26.030001	27.41	27.41	1675142900
2019-06-01	28.75	34.299999	27.290001	30.370001	30.370001	1578306600
2019-07-01	31.790001	34.860001	30.1	30.450001	30.450001	1155856000
2019-08-01	30.5	35.549999	27.65	31.450001	31.450001	1645672800
2019-09-01	30.83	32.049999	28.35	28.99	28.99	1012749700
2019-10-01	29.049999	34.34	27.43	33.93	33.93	1067281800
2019-11-01	34.369999	41.790001	34.099998	39.150002	39.150002	1202279900
2019-12-01	39.32	47.310001	37.150002	45.860001	45.860001	982440800
Income Statement
Breakdown	TTM	12/31/2019	12/31/2018	12/31/2017	12/31/2016
Total Revenue	746,000	6,731,000	6,475,000	5,329,000	4,272,000
Cost of Revenue	4,254,000	3,863,000	4,028,000	3,506,000	3,274,000
Gross Profit	3,392,000	2,868,000	2,447,000	1,823,000	998,000
Operating Expense	2,508,000	2,237,000	1,996,000	1,619,000	1,380,000
Operating Income	884,000	631,000	451,000	204,000	-382,000
Net Non Operating Interest	-54,000	-79000	-103,000	-120,000	-154,000
Other Income Expense	-171,000	-180000	-18,000	-15,000	88,000
Pretax Income	659,000	372,000	330,000	69,000	-448,000
Tax Provision	52,000	31,000	-9,000	19,000	39,000
Earnings from Equity Interest	2,000	0	-2,000	-7000	-10,000
Net Income Common Stockholders	609,000	341,000	337,000	43,000	-497,000
Diluted NI Available to Common Stock	616,000	341,000	337,000	43,000	-497,000
Basic EPS	-	0	0	0	0
Diluted EPS	-	0	0	0	0
Basic Average Shares	-	1,091,000	982,000	952,000	835,000
Diluted Average Shares	-	1,120,000	1,064,000	1,039,000	835,000
Total Operating Income as Reported	884,000	631,000	451,000	204,000	-372,000
Total Expenses	6,672,000	6,100,000	6,024,000	5,125,000	4,654,000
Net Income from Continued/Discontinued Operations	609,000	341,000	337,000	43,000	-497,000
Normalized Income	609,000	502,333	345,760	49,522	-549,800
Interest Income	-	15,000	18,000	6,000	2,000
Interest Expense	69,000	94,000	121,000	126,000	156,000
Net Interest Income	-54000	-79,000	-103,000	-120,000	-154,000
EBIT	728,000	466,000	451,000	195,000	-292,000
EBITDA	1,030,000	-	-	-	-
Reconciled Cost of Revenue	4,254,000	3,863,000	4,028,000	3,506,000	3,141,000
Reconciled Depreciation	302,000	258,000	170,000	144,000	133,000
Net Income from continuing operation net minority Interest	609,000	341,000	337,000	43,000	-497,000
Total Unusual Items Exluding Goodwill	-	-176,000	-12,000	-9,000	88,000
Total Unusual Items	-	-176,000	-12,000	-9,000	88,000
Normalized EBITDA	1030000	900,000	633,000	348,000	-247,000
Tax Rate for Calcs	0	0	0	0	0
Tax Effect of Unusual Items	0	-14,667	-3,240	-2,478	35,200
Balance Sheet
Breakdown	12/31/2019	12/31/2018	12/31/2017	12/31/2016
Total Assets	6,028,000	4,556,000	3,540,000	3,321,000
Total Liabilities Net Minority Interest	3,201,000	3,290,000	2,929,000	2,905,000
Total Equity Gross Minority Interest	2,827,000	1,266,000	611,000	416,000
Total Capitalization	3,313,000	2,380,000	1,936,000	1,851,000
Common Stock Equity	2,827,000	1,266,000	611,000	416,000
Capital Lease Obligations	242,000	-	-	-
Net Tangible Assets	2,328,000	751,000	83,000	-105,000
Working Capital	2,238,000	1,556,000	1,136,000	1,184,000
Invested Capital	3,313,000	2,516,000	2,006,000	1,851,000
Tangible Book Value	2,328,000	751,000	83,000	-105,000
Total Debt	728,000	1,250,000	1,395,000	1,435,000
Net Debt	-	172,000	210,000	171,000
Share Issued	1,175,000	1,010,000	979,000	949,000
Ordinary Shares Number	1,170,000	1,005,000	967,000	935,000
Treasury Shares Number	5,000	5,000	12,000	14,000

Answer rating: 100% (QA)

To calculate the cost of debt and weights of equity and debt for ... View the full answer