To: Mani1 who wrote (5575 ) 8/18/2000 2:23:27 PM From: Maverick Respond to of 275872 ML:AMD Income projection for FY00, 01 Excerpts fr Merrill Lynch Research 8/17/00Table 1: AMD Income Statement Summary ($mill/%) Q199 Q299 Q399 Q499 Q100 Q200 Q300E Q400E FY99 FY00E FY01E Revenues 631.6 595.1 662.2 968.7 1,092.0 1,170.4 1,239.8 1,448.0 2,857.6 4,950.3 6,102.6 Cost of Sales 450.4 458.3 474.1 581.5 605.8 612.6 657.3 752.6 1,964.4 2,628.2 3,319.6 Gross Profit 181.2 136.8 188.1 387.2 486.3 557.9 582.5 695.4 893.2 2,322.0 2,783.0 Operating Expenses 287.3 291.8 287.1 315.4 305.6 307.7 316.2 354.8 1,214.1 1,284.3 1,403.6 R&D 159.9 167.3 157.6 150.9 161.3 155.7 161.2 181.0 635.8 659.1 671.3 SG&A 127.3 124.5 129.4 164.5 144.3 152.0 155.0 173.8 578.3 625.1 732.3 Op Income -106.1 -155.0 -99.0 71.7 180.7 250.2 266.3 340.6 -320.9 1,037.8 1,379.4 Non-op Inc (Exp) -10.0 -10.8 -11.3 -5.4 9.6 8.7 0.0 0.0 394.5 18.4 0.0 Pretax Income -116.1 -165.9 -110.3 66.3 190.3 258.9 266.3 340.6 73.6 1,056.1 1,379.4 Provision for Taxes 0.0 0.0 0.0 0.0 0.0 51.8 53.3 68.1 167.4 173.2 427.6 Effective Tax Rate 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 Net Inc bef JV Equity -116.1 -165.9 -110.3 66.3 190.3 207.1 213.0 272.5 -93.7 882.9 951.8 JV Equity Income -2.7 4.0 4.7 -1.2 -1.0 0.0 1.0 1.0 4.8 1.1 1.0 Net Income -118.8 -161.8 -105.5 65.1 189.3 207.1 214.0 273.5 -88.9 884.0 952.8 Earnings per Share (0.81) (1.10) (0.72) 0.43 1.15 1.21 1.23 1.54 (2.21) 5.13 5.25 Shares Outstanding 145.9 146.9 147.4 152.8 171.9 176.2 179.2 181.0 147.1 177.1 183.0% of Revenues Cost of Sales 83.1% 77.0% 71.6% 60.0% 55.5% 52.3% 53.0% 52.0% 68.7% 53.1% 54.4% Gross Profit 28.7% 23.0% 28.4% 40.0% 44.5% 47.7% 47.0% 48.0% 31.3% 46.9% 45.6% Operating Expenses 45.5% 49.0% 43.4% 32.6% 28.0% 26.3% 25.5% 24.5% 42.5% 25.9% 23.0% R&D 25.3% 28.1% 23.8% 15.6% 14.8% 13.3% 13.0% 12.5% 22.2% 13.3% 11.0% SG&A 20.2% 20.9% 19.5% 17.0% 13.2% 13.0% 12.5% 12.0% 20.2% 12.6% 12.0% Op Income -16.8% -26.1% -14.9% 7.4% 16.5% 21.4% 21.5% 23.5% -11.2% 21.0% 22.6% Non-op Inc (Exp) Pretax Income -18.4% -27.9% -16.7% 6.8% 17.4% 22.1% 21.5% 23.5% 2.6% 21.3% 22.6% Net Inc bef JV Equity -18.4% -27.9% -16.7% 6.8% 17.4% 17.7% -3.3% 18.8% -3.3% 17.8% 15.6%YoY Change Revenue 16.8% 13.0% -3.5% 22.8% 72.9% 96.7% 87.2% 49.5% 12.4% 73.2% 23.3% Gross Profit 54.5% 0.3% -28.5% 26.2% 168.4% 307.9% 209.7% 79.6% 8.5% 160.0% 19.9% Pretax Income NM NM NM NM NM NM NM NM NM NM 30.6% Net Income NM NM NM NM NM NM NM NM NM NM 7.8% Source: Merrill Lynch Estimate