Advanced Micro Devices (AMD) 8-K Unaudited Pro Forma Condensed Consolidated Financial Statements

EXHIBIT 99.1

Advanced Micro Devices, Inc.

Unaudited Pro Forma Condensed Consolidated Financial Statements

These unaudited pro forma condensed consolidated financial statements of the Company have been prepared to reflect the October 27, 2008 sale of certain assets of the Company’s digital television business (DTV) to Broadcom Corporation as described in Item 2.01 of this Current Report.

The Unaudited Pro Forma Condensed Consolidated Statements of Operations for the years ended December 29, 2007 and December 31, 2006 are based on the Company’s historical condensed consolidated statements of operations, and give effect to the disposition transaction as if it had occurred on December 26, 2005, the first day of fiscal 2006. The Company purchased DTV as part of the acquisition of ATI Technologies Inc. on October 25, 2006. Since DTV was purchased on October 25, 2006, the Unaudited Pro Forma Condensed Consolidated Statement of Operations for the year ended December 31, 2006 includes the results of operations for DTV for the period October 26, 2006 through December 31, 2006. For the six months ended June 28, 2008, DTV’s and the Company’s Hand-held Products Business (Hand-held) results of operations were presented as discontinued operations in the Company’s Quarterly Report on Form 10-Q for the period ended June 28, 2008, in accordance with FASB Statement No. 144,Accounting for the Impairment or Disposal of Long-Lived Assets; therefore, an unaudited pro forma condensed consolidated statement of operations is not necessary for that period. Also, these unaudited pro forma condensed consolidated financial statements present the Hand-held business as a discontinued operation for all periods presented. The Unaudited Pro Forma Condensed Consolidated Balance Sheet as of June 28, 2008 is based on the Company’s historical balance sheet as of that date, and gives effect to the disposition transaction as if it had occurred on June 28, 2008. The Unaudited Pro Forma Condensed Consolidated Statements of Operations are based on the assumptions and adjustments described in the accompanying notes and do not reflect any adjustments for non-recurring items or changes in operating strategies arising as a result of the disposition. These unaudited pro forma condensed consolidated financial statements include no assumptions regarding the use of proceeds from the sale of DTV, which are presented as additional cash on the Unaudited Pro Forma Condensed Consolidated Balance Sheet. Accordingly, the actual effect of the sale, due to this and other factors, could differ from the pro forma adjustments presented herein. However, management believes that the assumptions used and the adjustments made are reasonable under the circumstances and given the information available.

These unaudited pro forma condensed consolidated financial statements are presented for illustrative purposes only and are not necessarily indicative of the operating results or the financial position that would have been achieved had the sale been consummated as of the dates indicated or of the results that may be obtained in the future. These unaudited pro forma condensed consolidated financial statements and the accompanying notes should be read together with the Company’s audited consolidated financial statements and accompanying notes as of and for the year ended December 29, 2007, and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in the Company’s Annual Report on Form 10-K for the year ended December 29, 2007, as well as in conjunction with the Company’s unaudited condensed consolidated financial statements and accompanying notes as of and for the period ended June 28, 2008, and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in the Company’s Quarterly Report on Form 10-Q for the six months ended June 28, 2008.

1

Advanced Micro Devices, Inc.

Unaudited Pro Forma Condensed Consolidated Statement of Operations

For the year ended December 29, 2007

(in millions, except per share amounts)

	Historical AMD			Pro Forma Adjustments (c)			Pro Forma AMD
Net revenue	$	6,013		$	(319	)	$	5,694
Cost of sales		3,751			(200	)		3,551
Gross margin		2,262			(119	)		2,143
Research and development		1,847			(147	)		1,700
Marketing, general and administrative		1,373			(26	)		1,347
Impairment of goodwill and acquired intangible assets		1,608			(1,003	)		605
Amortization of acquired intangible assets and integration charges		299			(134	)		165
Operating income (loss)		(2,865	)		1,191			(1,674	)
Interest income		73			—			73
Interest expense		(367	)		—			(367	)
Other income (expense), net		(7	)		—			(7	)
Income (loss) from continuing operations before minority interest, equity in net loss of Spansion Inc. and other and income taxes		(3,166	)		1,191			(1,975	)
Minority interest in consolidated subsidiaries		(35	)		—			(35	)
Equity in net loss of Spansion Inc. and other		(155	)		—			(155	)
Income (loss) from continuing operations before income taxes		(3,356	)		1,191			(2,165	)
Provision (benefit) for income taxes		23			8	(f)		31
Income (loss) from continuing operations	$	(3,379	)	$	1,183		$	(2,196	)
Income (loss) per common share
Basic and Diluted:	$	(6.06	)				$	(3.94	)
Shares used in per share calculation
Basic and diluted		558						558

2

Advanced Micro Devices, Inc.

Unaudited Pro Forma Condensed Consolidated Statement of Operations

For the year ended December 31, 2006

(in millions, except per share amounts)

	Historical AMD			Pro Forma Adjustments (c)			Pro Forma AMD
Net revenue	$	5,649		$	(97	)	$	5,552
Cost of sales		2,856			(86	)		2,770
Gross margin		2,793			(11	)		2,782
Research and development		1,205			(27	)		1,178
Marketing, general and administrative		1,140			(4	)		1,136
In-process research and development		416			(221	)		195
Amortization of acquired intangible assets and integration charges		79			(25	)		54
Operating income (loss)		(47	)		266			219
Interest income		116			—			116
Interest expense		(126	)		—			(126	)
Other income (expense), net		(13	)		—			(13	)
Income (loss) from continuing operations before minority interest, equity in net loss of Spansion Inc. and other and income taxes		(70	)		266			196
Minority interest in consolidated subsidiaries		(28	)		—			(28	)
Equity in net loss of Spansion Inc. and other		(45	)		—			(45	)
Income (loss) from continuing operations before income taxes		(143	)		266			123
Provision (benefit) for income taxes		23			(8	)(f)		15
Income (loss) from continuing operations	$	(166	)	$	274		$	108
Income (loss) per common share
Basic	$	(0.34	)				$	0.22
Diluted	$	(0.34	)				$	0.21
Shares used in per share calculation
Basic		492						492
Diluted		492						509

3

Advanced Micro Devices, Inc.

Unaudited Pro Forma Condensed Consolidated Balance Sheet

As of June 28, 2008

(in millions, except par value amounts)

	Historical AMD			Pro Forma Adjustments			Pro Forma AMD
Assets
Current assets:
Cash, cash equivalents and marketable securities	$	1,567		$	102	(a)	$	1,669
Accounts receivable, net		437			9	(g)		446
Inventories		791			—			791
Prepaid expenses and other current assets		244			16	(g)(i)		260
Deferred income taxes		20			—			20
Assets of discontinued operations		372			(277)	(b)		95	(h)
Total current assets		3,431			(150	)		3,281
Property, plant and equipment, net		4,599			3	(g)		4,602
Goodwill		945			—			945
Acquisition related intangible assets, net		253			—			253
Other assets		556			14	(d)		570
Total Assets	$	9,784		$	(133	)	$	9,651
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable	$	800		$	9	(g)	$	809
Accrued compensation and benefits		160			3	(g)		163
Accrued liabilities		730			2	(g)		732
Deferred income on shipments to distributors		80			1	(g)		81
Current portion of long-term debt and capital lease obligations		246			—			246
Other short-term obligations		60			—			60
Other current liabilities		369			—			369
Liabilities of discontinued operations		23			(15)	(b)		8	(h)
Total current liabilities		2,468			—			2,468
Deferred income taxes		3			—			3
Long-term debt and capital lease obligations, less current portion		4,955			—			4,955
Other long-term liabilities		695			—			695
Minority interest in consolidated subsidiaries		189			—			189
Stockholders’ equity:
Capital stock:
Common stock, par value		6			—			6
Capital in excess of par value		5,962			—			5,962
Retained earnings (deficit)		(4,647	)		(133)	(e)		(4,780	)
Accumulated other comprehensive income		153						153
Total stockholders’ equity		1,474			(133	)		1,341
Total Liabilities and Stockholders’ Equity	$	9,784		$	(133	)	$	9,651

4

Advanced Micro Devices, Inc.

Notes to the Unaudited Pro Forma Condensed Financial Statements

(a) Represents sales proceeds less certain direct transaction costs.

(b) Reflects the elimination of assets and liabilities associated with discontinued operations of the Company’s digital television business (DTV) in accordance with FASB Statement No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets.

(c) Reflects the elimination of the results of operations of the discontinued operations of the Company’s digital television business (DTV) and Hand-held Products Business (Hand-held) in accordance with FASB Statement No. 144,Accounting for the Impairment or Disposal of Long-Lived Assets, as follows:

	For the year ended
	December 29, 2007									December 31, 2006
	DTV			Hand-held			Total			DTV			Hand-held			Total
	(In millions)
Net revenue	$	155		$	164		$	319		$	22		$	75		$	97
Cost of sales		82			118			200			23			63			86
Gross margin		73			46		$	119			(1	)		12		$	11
Research and development		76			71			147			13			14			27
Marketing, general and administrative		13			13			26			2			2			4
In-process research and development		—			—			—			82			139			221
Impairment of goodwill and acquired intangible assets		476			527			1,003			—			—			—
Amortization of acquired intangible assets and integration charges		63			71			134			12			13			25
Income (loss) from discontinuing operations before income taxes		(555	)		(636	)		(1,191	)		(110	)		(156	)		(266	)
Provision (benefit) for income taxes		(4	)		(4	)		(8	)		4			4			8
Income (loss) from discontinuing operations, net of tax	$	(551	)	$	(632	)	$	(1,183	)	$	(114	)	$	(160	)	$	(274	)

(d) Represents the portion of the sales proceeds to be held in escrow, for an 18-month period, to reimburse the buyer for potential indemnification obligations of the Company under the Asset Purchase Agreement.

(e) Represents recognition of the loss, which would have been realized upon the disposition of DTV, had the transaction closed on June 28, 2008.

(f) Reflects 2006 charge for deferred tax liability related to tax deductible goodwill for discontinued operations, and the reversal of amount in 2007 due to goodwill impairment charge.

(g) Represents adjustments to reclassify assets and liabilities presented in discontinued operations as of June 28, 2008, which, in the final Asset Purchase Agreement, were not sold to or assumed by Broadcom.

(h) Represents assets and liabilities of the Company’s Hand-held business, which are classified as discontinued operations for all periods presented. The Company’s plans with respect to this business are disclosed in its Quarterly Report on Form 10-Q for the period ended June 28, 2008.

(i) Includes the $15 million portion of sales proceeds to be held in escrow until certain audited 2008 financial statements have been delivered to Broadcom.

5