đ Interactive Cash Flow Visualizations
Sankey Diagram: Source & Application
Waterfall Chart: Net Movement
đ Key Financial Parameters
| Parameter | Value |
|---|---|
| Capital expenditures | 14646 |
| Cash and cash equivalents, end of year | 14712 |
| Depreciation and amortization | 14616 |
| Income tax provision | 544.95 |
| Interest-net | 3257 |
| Long-term debt, excluding current maturities | 53494 |
| Net Earnings | 26 |
| Net Sales | 52853 |
| Profit before tax | 1557 |
| Total Assets | 211429 |
| Total Equity | 126360 |
| Total current assets | 63688 |
| Total current liabilities | 31575 |
| Total liabilities and Equity | 211429 |
| previous year current assets | 47324 |
| previous year current liabilities | 35666 |
đ§Ž Calculated Metrics
| Metric | Value |
|---|---|
| Cost of Debt | 0.0609 |
| Cost of Equity | 0.1336 |
| Total Debt and Equity | 179,854 |
| tax rate | 0.35 |
| EBITDA | 18,443.95 |
| Increase in Net working capital | 20,455 |
| EBIT | 3,827.95 |
| FCF0 | 22,913.1675 |
| FCF1 | 24,058.8259 |
| FCF2 | 25,261.7672 |
| WACC | 0.1057 |
| Terminal Value | 476,621.4066 |
| Enterprise Value | 432,309.6658 |
| Equity value | 393,527.6658 |
| Intrinsic Share price | 78.2361 |
đ Detailed Cashflow Breakdown
| Line Item | Value |
|---|---|
| Closing Cash and cash equivalents, end of year | 14712 |
| Net (decrease)/increase in cash and cash equivalents | 6463 |
| Net cash provided by operating activities | 9697 |
| Net cash provided by/(used in) financing activities | 11587 |
| Net cash used in investing activities | -14821 |
| Opening Cash and cash equivalents, beginning of year | 8249 |
đ Management Commentary & Qualitative Insights
Q: Analyze the auditor's assessment of Internal Control over Financial Reporting (ICFR). Were any material weaknesses or significant deficiencies identified?
No
Q: Are there any issues like pending lawsuits (contingent liabilities) and what are their details?
In 2024, the company recorded a $780 million charge arising out of the R2 litigation. In 2025, it recorded a $163 million benefit from the reduction of a previously accrued EC-imposed fine of $401 million, which remains unpaid on appeal and is guaranteed by a third party (a $340 million deposit was made in restricted accounts).
Q: Does the auditor's report mention any material uncertainty related to going concern? Identify any language suggesting the company might not survive the next 12 months.
Not Found
Q: Extract the Auditor's Report section. Does the auditor provide an unqualified opinion? If the opinion is modified (qualified, adverse, or a disclaimer), explain the specific reasons provided by the auditor for this modification.
Yes, the auditor provides an unqualified opinion; no modification was made, so no reasons are given.
Q: Is the revenue growth sustainable?
Not Found
Q: List the Key Audit Matters (KAMs) identified by the auditor. For each, summarize why the auditor considered it a significant risk and what specific procedures they performed to address it.
Inventory Valuation: considered a significant risk due to judgment in assessing excess and obsolete inventory and net realizable value, especially for new products with limited historical data; procedures included testing management's assumptions, evaluating controls, comparing assumptions to industry trends, and performing sensitivity analyses. Goodwill Impairment Assessment - Mobileye Reporting Unit: considered a significant risk because fair value estimation involves complex assumptions (revenue terminal growth rate, weighted average cost of capital); procedures included evaluating the valuation methodology, testing assumptions against market data, performing sensitivity analyses, and using internal specialists to assess the model.
Q: What are the biggest risks ahead?
Biggest risks include intense competition and rapid technological change, highâcost investments in R&D and manufacturing that may not yield returns, reliance on external foundry customers for future nodes, geopolitical and trade tensions, supplyâchain disruptions, product defects and errata, cybersecurity threats, IP litigation, talent retention, debt obligations, regulatory changes, and macroâeconomic volatility.
Q: What are the competitive advantages that protect the business from rivals?
Competitive advantages include Intelâs integrated IDM model with leadingâedge U.S. manufacturing, proprietary x86 architecture and ecosystem, advanced process technologies (e.g., RibbonFET, PowerVia), extensive IP and design expertise, and a broad software and partner ecosystem that lock in customers.
Q: What are the details on Executive Compensation and "Promoter Pledging"?
Executive compensation includes shareâbased awards (RSUs) and performanceâbased cash incentive awards; the filing notes that sustained declines in stock price have reduced the retention value of these awards, affecting competitiveness; no information on promoter pledging is provided.
Q: What are the key insights from the Management Discussion and Analysis report?
The MD&A report provides analysis of operating segment results, consolidated financial performance, liquidity and capital resources, critical accounting estimates, and discusses trends such as AIâdriven demand, PC refresh cycles, and the impact of geopolitical and supplyâchain factors on the business.
Q: What are the key insights on the expansion of the product portfolio?
Key insights on product portfolio expansion include the rollout of new CPU families (Intel Core Ultra Series 2 and Series 3), expansion of GPU offerings (Intel Arc), development of purposeâbuilt ASICs and GPUs for AI workloads, and the introduction of new process nodes (Intel 18A, Intel 14A) to support nextâgeneration products.
Q: What is the company's stated future outlook and growth strategy?
The company's future outlook is centered on AIâdriven growth, expansion of its foundry business, revitalizing the x86 ecosystem, and a cultural transformation to become an engineeringâfocused, customerâcentric organization; it aims to grow revenue through new products, advanced process technologies (e.g., Intel 18A, Intel 14A), and external foundry services.
Q: What is the core revenue model, key products, and major customers?
Core revenue comes from designing and selling semiconductors to OEMs, ODMs, CSPs and other manufacturers; key products are CPUs (Core, Core Ultra), GPUs (Arc), AI accelerators and foundry services; major customers include PC and server OEMs, distributors, and external foundry customers.
Q: Who is the CEO and Chairman of the Company?
Lip-Bu Tan
Q: what is the "Operating Cash Flow" and is it growing?
Operating Cash Flow was $9,697 million in 2025, $8,288 million in 2024, and $11,471 million in 2023. It increased from 2024 to 2025, indicating growth.
Comments 0