View:
Download DOC
Download PDF
Download XLS
Download XBRL
adi-20221122
0000006281false00000062812022-11-222022-11-22

_________________________________________________________________________

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
______________________________________________________________________________________________________

FORM 8-K
_____________________________________________________________________________________________________

CURRENT REPORT
Pursuant to Section 13 OR 15(d)
of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): November 22, 2022
_____________________________________________________________________________________________________
Analog Devices, Inc.
(Exact name of Registrant as Specified in its Charter)
______________________________________________________________________________________________________
Massachusetts1-781904-2348234
(State or Other Jurisdiction
of Incorporation) 		(Commission
File Number)		(IRS Employer
Identification No.)
One Analog Way
Wilmington,MA01887
(Address of Principal Executive Offices)(Zip Code)
Registrant's telephone number, including area code: (781) 935-5565  

Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
______________________________________________________________________________________________________

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 
Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading
Symbol(s)		Name of each exchange
on which registered
Common Stock $0.16 2/3 par value per shareADINasdaq Global Select Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.02.     Results of Operations and Financial Condition
On November 22, 2022, Analog Devices, Inc. (the “Registrant”) announced its financial results for its fourth quarter and fiscal year ended October 29, 2022. The full text of the press release issued by the Registrant concerning the foregoing results is furnished herewith as Exhibit 99.1.  
The information contained herein and in Exhibit 99.1 shall not be incorporated by reference into any filing of the Registrant, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference to such filing. The information in this report, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended.

Item 9.01.     Financial Statements and Exhibits
(d)  Exhibits
Exhibit No.Description
 
99.1
Press release dated November 22, 2022.
101.INS  The instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the inline XBRL document.**
101.SCH  Inline XBRL Schema Document.**
101.CAL  Inline XBRL Calculation Linkbase Document.**
101.LAB  Inline XBRL Labels Linkbase Document.**
101.PRE  Inline XBRL Presentation Linkbase Document.**
101.DEF  Inline XBRL Definition Linkbase Document.**
104Cover page Interactive Data File (formatted as inline XBRL with applicable taxonomy extension information contained in Exhibits 101).
**  Submitted electronically herewith.



SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
     
Date:November 22, 2022ANALOG DEVICES, INC. 
 By:  /s/ Prashanth Mahendra-Rajah 
  Prashanth Mahendra-Rajah 
  Executive Vice President, Finance and Chief Financial Officer
Document

Exhibit 99.1

Analog Devices Reports Record Fourth Quarter and Fiscal 2022 Results
•Fourth quarter revenue of $3.25 billion with all markets growing sequentially
•Fiscal 2022 revenue of $12 billion; B2B markets of Industrial, Automotive, and Communications each achieved records
•Fiscal 2022 operating cash flow of $4.5 billion and free cash flow of $3.8 billion, or 31% of revenue, after investing a record $699 million in capital expenditures
•Returned $4.6 billion to shareholders through $3.1 billion of share repurchases and $1.5 billion of dividends in fiscal 2022
WILMINGTON, Mass.--(BUSINESS WIRE)--November 22, 2022--Analog Devices, Inc. (Nasdaq: ADI), a global semiconductor leader, today announced financial results for its fourth quarter and fiscal year 2022, which ended October 29, 2022.
“ADI delivered its seventh consecutive quarter of record revenue, bringing 2022 to a strong close. Our B2B markets of Industrial, Automotive and Communications reached all-time highs, while our Consumer business delivered another year of strong growth. Our team’s execution, combined with strong operating leverage, enabled the most profitable year in ADI’s history,” said Vincent Roche, CEO and Chair. “While the economic backdrop continues to cause demand uncertainty, we are well-positioned in the near-term with stabilizing orders, a strong backlog, and continued design win momentum.”
Roche continued, “ADI has successfully navigated many business cycles over our nearly six-decade history, and today, our business is more resilient than ever. We have increased our scale and diversification, added more manufacturing agility, and fortified our customer brand. These strengths enable ADI to maintain our unwavering commitment to innovation and develop breakthrough solutions at the intelligent edge, while delivering long-term value for all stakeholders.”






Performance for the Fourth Quarter and Fiscal 2022
Results Summary(1)
(in millions, except per-share amounts and percentages)
Three Months EndedTwelve Months Ended
Oct 29, 2022
Oct 30, 2021
ChangeOct 29, 2022Oct 30, 2021Change
Revenue$3,248 $2,340 39 %$12,014 $7,318 64 %
Gross margin$2,143 $1,122 91 %$7,532 $4,525 66 %
Gross margin percentage66.0 %47.9 %1,810 bps62.7 %61.8 %90 bps
Operating income$1,102 $99 1,013 %$3,279 $1,692 94 %
Operating margin 33.9 %4.2 %2,970 bps27.3 %23.1 %420 bps
Diluted earnings per share$1.82 $0.16 1,038 %$5.25 $3.46 52 %
Adjusted Results
Adjusted gross margin$2,403 $1,660 45 %$8,842 $5,186 70 %
Adjusted gross margin percentage74.0 %70.9 %310 bps73.6 %70.9 %270 bps
Adjusted operating income$1,659 $1,009 64 %$5,939 $3,104 91 %
Adjusted operating margin51.1 %43.1 %800 bps49.4 %42.4 %700 bps
Adjusted diluted earnings per share$2.73 $1.73 58 %$9.57 $6.46 48 %
Three Months EndedTrailing Twelve Months
Cash GenerationOct 29, 2022Oct 29, 2022
Net cash provided by operating activities$1,149 $4,475 
% of revenue35 %37 %
Capital expenditures$(305)$(699)
Free cash flow$845 $3,776 
% of revenue26 %31 %
Three Months EndedTrailing Twelve Months (2)
Cash Return
Oct 29, 2022Oct 29, 2022
Dividend paid$(390)$(1,545)
Stock repurchases(818)(3,077)
Total cash returned$(1,209)$(4,622)
(1) The sum and/or computation of the individual amounts may not equal the total due to rounding.
(2) Includes $500 million of stock repurchases, which were prepaid in the fourth quarter of fiscal 2021 as part of our accelerated share repurchase program.







Outlook for the First Quarter of Fiscal Year 2023

For the first quarter of fiscal 2023, we are forecasting revenue of $3.15 billion, +/- $100 million. At the midpoint of this revenue outlook, we expect reported operating margin of approximately 33.4%, +/- 130 bps and adjusted operating margin of approximately 50.0%, +/- 70 bps. We are planning for reported EPS to be $1.71, +/- $0.10, and adjusted EPS to be $2.60, +/- $0.10.

Our first quarter fiscal 2023 outlook is based on current expectations and actual results may differ materially, as a result of, among other things, the important factors discussed at the end of this release. These statements supersede all prior statements regarding our business outlook set forth in prior ADI news releases, and ADI disclaims any obligation to update these forward-looking statements.

The adjusted results and adjusted anticipated results above are financial measures presented on a non-GAAP basis. Reconciliations of these non-GAAP financial measures to their most directly comparable GAAP financial measures are provided in the financial tables included in this press release. See also “Non-GAAP Financial Information” section for additional information.

Dividend Payment

The ADI Board of Directors has declared a quarterly cash dividend of $0.76 per outstanding share of common stock. The dividend will be paid on December 15, 2022 to all shareholders of record at the close of business on December 5, 2022.

Conference Call Scheduled for Today, Tuesday, November 22, 2022 at 10:00 am ET

ADI will host a conference call to discuss our fourth quarter and fiscal year 2022 results and short-term outlook today, beginning at 10:00 am ET. Investors may join via webcast, accessible at investor.analog.com, or by telephone as follows:

Participant Dial-In (toll free): 1-833-630-1956
International Participant Dial-In: 1-412-317-1837

Non-GAAP Financial Information

This release includes non-GAAP financial measures that are not in accordance with, nor an alternative to, generally accepted accounting principles (GAAP) and may be different from non-GAAP measures presented by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. These non-GAAP measures have material limitations in that they do not reflect all of the amounts associated with the Company’s results of operations as determined in accordance with GAAP and should not be considered in isolation from, or as a substitute for, the Company’s financial results presented in accordance with GAAP. The Company’s use of non GAAP measures, and the underlying methodology when including or excluding certain items, is not necessarily an indication of the results of operations that may be expected in the future, or that the Company will not, in fact, record such items in future periods. You are cautioned not to place undue reliance on these non-GAAP measures. Reconciliations of these non-GAAP measures to the most directly comparable financial measures calculated and presented in accordance with GAAP are provided in the financial tables included in this release.
Management uses non-GAAP measures internally to evaluate the Company’s operating performance from continuing operations against past periods and to budget and allocate resources in future periods. These


non-GAAP measures also assist management in evaluating the Company’s core business and trends across different reporting periods on a consistent basis. Management also uses these non-GAAP measures as the primary performance measurement when communicating with analysts and investors regarding the Company’s earnings results and outlook and believes that the presentation of these non-GAAP measures is useful to investors because it provides investors with the operating results that management uses to manage the Company and enables investors and analysts to evaluate the Company’s core business. Management also believes that the non-GAAP liquidity measure free cash flow is useful both internally and to investors because it provides information about the amount of cash generated after capital expenditures that is then available to repay debt obligations, make investments and fund acquisitions, and for certain other activities.
The non-GAAP financial measures referenced by ADI in this release include: adjusted gross margin, adjusted gross margin percentage, adjusted operating expenses, adjusted operating expenses percentage, adjusted operating income, adjusted operating margin, adjusted nonoperating expense (income), adjusted income before income taxes, adjusted provision for income taxes, adjusted tax rate, adjusted diluted earnings per share (EPS), free cash flow, and free cash flow revenue percentage.
Adjusted gross margin is defined as gross margin, determined in accordance with GAAP, excluding certain acquisition related expenses1, which are described further below. Adjusted gross margin percentage represents adjusted gross margin divided by revenue.
Adjusted operating expenses is defined as operating expenses, determined in accordance with GAAP, excluding: certain acquisition related expenses1, acquisition related transaction costs2 and special charges, net3, which are described further below. Adjusted operating expenses percentage represents adjusted operating expenses divided by revenue.
Adjusted operating income is defined as operating income, determined in accordance with GAAP, excluding: acquisition related expenses1, acquisition related transaction costs2, and special charges, net3, which are described further below. Adjusted operating margin represents adjusted operating income divided by revenue.
Adjusted nonoperating expense (income) is defined as nonoperating expense (income), determined in accordance with GAAP, excluding: certain acquisition related expenses1and loss on extinguishment of debt4 which are described further below.
Adjusted income before income taxes is defined as income (loss) before income taxes, determined in accordance with GAAP, excluding: acquisition related expenses1, acquisition related transaction costs2, special charges, net3, and loss on extinguishment of debt4, which are described further below.
Adjusted provision for income taxes is defined as provision for (benefit from) income taxes, determined in accordance with GAAP, excluding tax related items5, which are described further below. Adjusted tax rate represents adjusted provision for income taxes divided by adjusted income before income taxes.
Adjusted diluted EPS is defined as diluted EPS, determined in accordance with GAAP, excluding: acquisition related expenses1, acquisition related transaction costs2, special charges, net3, loss on extinguishment of debt4, and tax related items5, which are described further below.
Free cash flow is defined as net cash provided by operating activities, determined in accordance with GAAP, less additions to property, plant and equipment, net. Free cash flow revenue percentage represents free cash flow divided by revenue.
1Acquisition Related Expenses: Expenses incurred as a result of current and prior period acquisitions and primarily include expenses associated with the fair value adjustments to debt, inventory, property, plant and equipment and amortization of acquisition related intangibles, which include acquired intangibles such as purchased technology and customer relationships. Expenses


also include fair value adjustments associated with the replacement of share-based awards related to the Maxim Integrated Products, Inc. (Maxim) and Linear Technology Corporation (Linear) acquisitions. We excluded these costs from our non-GAAP measures because they relate to specific transactions and are not reflective of our ongoing financial performance.
2Acquisition Related Transaction Costs: Costs directly related to the Maxim Integrated Products, Inc. acquisition, including legal, accounting and other professional fees as well as integration-related costs. We excluded these costs from our non-GAAP measures because they relate to a specific transaction and are not reflective of our ongoing financial performance.
3Special Charges, net: Expenses, net, incurred as part of the integration of the Acquisition, in connection with facility closures, consolidation of manufacturing facilities, severance, other accelerated stock-based compensation expense and other cost reduction efforts or reorganizational initiatives. We excluded these expenses from our non-GAAP measures because apart from ongoing expense savings as a result of such items, these expenses have no direct correlation to the operation of our business in the future.
4Loss on Extinguishment of Debt: Expenses incurred related to the extinguishment of debt including make-whole premiums and other related fees, as well as the acceleration of unamortized debt costs and previously deferred derivative hedge losses. We excluded these costs from our non-GAAP measures because they are not reflective of our ongoing financial performance.
5Tax Related Items: Income tax effect of the non-GAAP items discussed above, income tax from certain discrete tax items related to an intra-entity transfer of intangible assets, an income tax
benefit from discrete tax items related to the consolidation of certain subsidiaries, and certain other income tax benefits associated with prior periods. We excluded the income tax effect of these tax related items from our non-GAAP measures because they are not associated with the tax expense on our current operating results.

About Analog Devices

Analog Devices, Inc. (NASDAQ: ADI) is a global semiconductor leader that bridges the physical and digital worlds to enable breakthroughs at the Intelligent Edge. ADI combines analog, digital, and software technologies into solutions that help drive advancements in digitized factories, mobility, and digital healthcare, combat climate change, and reliably connect humans and the world. With more than 24,000 people globally working alongside 125,000 global customers, ADI ensures today’s innovators stay Ahead of What’s Possible. Learn more at www.analog.com.

Forward Looking Statements

This press release contains forward-looking statements, which address a variety of subjects including, for example, our statements regarding our 2023 performance, momentum, and business resilience; increasing supply; expected revenue, operating margin, earnings per share, and other financial results; expected market trends, market share gains, long-term value and growth, operating leverage, production and inventory levels; expected customer demand and order rates for our products, expected product offerings and future innovations and solutions; and market position. Statements that are not historical facts, including statements about our beliefs, plans and expectations, are forward-looking statements. Such statements are based on our current expectations and are subject to a number of factors and uncertainties, which could cause actual results to differ materially from those described in the forward-looking statements. The following important factors and uncertainties, among others, could cause actual results to differ materially from those described in these forward-looking statements: the uncertainty as to the extent of the duration, scope and impacts of the COVID-19 pandemic; political and economic uncertainty,


including any faltering in global economic conditions or the stability of credit and financial markets; erosion of consumer confidence and declines in customer spending; unavailability of raw materials, services, supplies or manufacturing capacity; changes in geographic, product or customer mix; changes in export classifications, import and export regulations or duties and tariffs; changes in our estimates of our expected tax rates based on current tax law; adverse results in litigation matters, including the potential for litigation related to the Maxim acquisition; the risk that we will be unable to retain and hire key personnel, including as a result of labor shortages; changes in demand for semiconductors; unanticipated difficulties or expenditures relating to integrating Maxim; uncertainty as to the long-term value of our common stock; the diversion of management time on integrating Maxim's business and operations; our ability to successfully integrate acquired businesses and technologies, including Maxim; and the risk that expected benefits, synergies and growth prospects of acquisitions, including our acquisition of Maxim, may not be fully achieved in a timely manner, or at all. For additional information about factors that could cause actual results to differ materially from those described in the forward-looking statements, please refer to our filings with the Securities and Exchange Commission (“SEC”), including the risk factors contained in our most recent Annual Report on Form 10-K. Forward-looking statements represent management’s current expectations and are inherently uncertain. Except as required by law, we do not undertake any obligation to update forward-looking statements made by us to reflect subsequent events or circumstances.

Analog Devices and the Analog Devices logo are registered trademarks or trademarks of Analog Devices, Inc. All other trademarks mentioned in this document are the property of their respective owners.




ANALOG DEVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In thousands, except per share amounts)


Three Months EndedTwelve Months Ended
Oct 29, 2022Oct 30, 2021Oct 29, 2022Oct 30, 2021
Revenue$3,247,716 $2,339,568 $12,013,953 $7,318,286 
Cost of sales 1,104,901 1,217,748 4,481,479 2,793,274 
Gross margin2,142,815 1,121,820 7,532,474 4,525,012 
Operating expenses:
   Research and development 421,008 399,121 1,700,518 1,296,126 
   Selling, marketing, general and administrative 336,560 317,455 1,266,175 915,418 
   Amortization of intangibles252,865 213,594 1,012,572 536,811 
   Special charges, net29,906 92,645 274,509 84,456 
Total operating expenses1,040,339 1,022,815 4,253,774 2,832,811 
Operating income1,102,476 99,005 3,278,700 1,692,201 
Nonoperating expense (income):
   Interest expense47,707 54,621 200,408 184,825 
   Loss on extinguishment of debt— 215,150 — 215,150 
   Interest income(4,328)(421)(6,906)(1,220)
   Other, net11,085 (14,178)(13,551)(35,268)
Total nonoperating expense54,464 255,172 179,951 363,487 
Income (loss) before income taxes1,048,012 (156,167)3,098,749 1,328,714 
Provision for (benefit from) income taxes111,786 (231,854)350,188 (61,708)
Net income$936,226 $75,687 $2,748,561 $1,390,422 
Shares used to compute earnings per share - basic512,231 483,345 519,226 397,462 
Shares used to compute earnings per share - diluted515,757 487,781 523,178 401,288 
Basic earnings per common share$1.83 $0.16 $5.29 $3.50 
Diluted earnings per common share$1.82 $0.16 $5.25 $3.46 



ANALOG DEVICES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands)

October 29, 2022October 30, 2021
Cash & cash equivalents$1,470,572 $1,977,964 
Accounts receivable1,800,462 1,459,056 
Inventories1,399,914 1,200,610 
Other current assets267,044 740,687 
  Total current assets4,937,992 5,378,317 
Net property, plant and equipment2,401,304 1,979,051 
Other investments122,285 127,856 
Goodwill26,913,134 26,918,470 
Intangible assets, net13,265,406 15,267,170 
Deferred tax assets2,264,888 2,267,269 
Other assets397,341 383,938 
Total assets$50,302,350 $52,322,071 
Other current liabilities$2,442,655 $2,253,649 
Debt, current— 516,663 
Long-term debt6,548,625 6,253,212 
Deferred income taxes3,622,538 3,938,830 
Other non-current liabilities1,223,209 1,367,175 
Shareholders' equity36,465,323 37,992,542 
Total liabilities & equity$50,302,350 $52,322,071 






ANALOG DEVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)

Three Months EndedTwelve Months Ended
Oct 29, 2022Oct 30, 2021Oct 29, 2022Oct 30, 2021
Cash flows from operating activities:
  Net income$936,226 $75,687 $2,748,561 $1,390,422 
  Adjustments to reconcile net income to net cash provided by operations:
       Depreciation70,703 72,338 283,338 231,275 
       Amortization of intangibles501,911 406,625 2,014,161 843,359 
       Cost of goods sold for inventory acquired— 331,083 271,396 331,083 
       Stock-based compensation expense80,678 124,928 323,487 243,611 
       Non-cash impairment charge— — 91,953 — 
       Loss on extinguishment of debt— 215,150 — 215,150 
       Non-cash operating lease costs(26,129)2,377 (44,087)19,232 
       Deferred income taxes(121,627)(334,429)(326,755)(406,922)
       Other8,426 6,813 (2,987)(24,086)
       Changes in operating assets and liabilities(300,852)40,154 (883,665)(108,055)
   Total adjustments213,110 865,039 1,726,841 1,344,647 
Net cash provided by operating activities1,149,336 940,726 4,475,402 2,735,069 
   Percent of revenue35 %40 %37 %37 %
Cash flows from investing activities:
  Additions to property, plant and equipment, net(304,512)(130,777)(699,308)(343,676)
  Cash received from acquisition of Maxim, net of cash paid— 2,450,550 — 2,450,550 
  Other(1,821)7,032 41,940 36,651 
Net cash (used for) provided by investing activities(306,333)2,326,805 (657,368)2,143,525 
Cash flows from financing activities:
  Proceeds from debt296,130 3,939,640 296,130 3,939,640 
  Early termination of debt— (3,591,982)(519,116)(3,591,982)
  Payments on revolver— (400,000)(400,000)(400,000)
  Proceeds from revolver— 400,000 400,000 400,000 
  Payment on derivative instrument— (153,161)— (153,161)
  Prepayment for stock repurchases— (500,000)— (500,000)
  Dividend payments to shareholders(390,345)(371,230)(1,544,552)(1,109,344)
  Repurchase of common stock(818,182)(2,095,992)(2,577,015)(2,605,144)
  Proceeds from employee stock plans3,873 7,757 33,887 63,105 
  Other21,664 (4,730)19,946 (2,778)
Net cash used for financing activities(886,860)(2,769,698)(4,290,720)(3,959,664)
Effect of exchange rate changes on cash(10,531)(570)(34,706)3,174 
Net (decrease) increase in cash and cash equivalents(54,388)497,263 (507,392)922,104 
Cash and cash equivalents at beginning of period1,524,960 1,480,701 $1,977,964 $1,055,860 
Cash and cash equivalents at end of period$1,470,572 $1,977,964 $1,470,572 $1,977,964 





ANALOG DEVICES, INC.
REVENUE TRENDS BY END MARKET
(Unaudited)
(In thousands)

The categorization of revenue by end market is determined using a variety of data points including the technical characteristics of the product, the “sold to” customer information, the "ship to" customer information and the end customer product or application into which our product will be incorporated. As data systems for capturing and tracking this data and our methodology evolves and improves, the categorization of products by end market can vary over time. When this occurs, we reclassify revenue by end market for prior periods. Such reclassifications typically do not materially change the sizing of, or the underlying trends of results within, each end market.
Three Months Ended
Oct 29, 2022Oct 30, 2021
Revenue% of revenue*Y/Y %Revenue% of revenue*
Industrial$1,661,517 51%40%$1,185,409 51%
Automotive672,329 21%49%452,311 19%
Communications501,984 15%42%354,746 15%
Consumer411,886 13%19%347,102 15%
Total revenue$3,247,716 100%39%$2,339,568 100%
Twelve Months Ended
Oct 29, 2022Oct 30, 2021
Revenue% of revenue*Y/Y %Revenue% of revenue*
Industrial$6,069,332 51%51%$4,026,909 55%
Automotive
2,515,513 21%102%1,248,169 17%
Communications1,880,697 16%56%1,206,867 16%
Consumer1,548,411 13%85%836,341 11%
Total revenue$12,013,953 100%64%$7,318,286 100%
*The sum of the individual percentages may not equal the total due to rounding.





ANALOG DEVICES, INC.
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
(Unaudited)
(In thousands, except per share amounts)
Three Months EndedTwelve Months Ended
Oct 29, 2022Oct 30, 2021Oct 29, 2022Oct 30, 2021
Gross margin$2,142,815 $1,121,820 $7,532,474 $4,525,012 
  Gross margin percentage66.0 %47.9 %62.7 %61.8 %
      Acquisition related expenses259,696 537,784 1,309,687 661,438 
Adjusted gross margin$2,402,511 $1,659,604 $8,842,161 $5,186,450 
  Adjusted gross margin percentage74.0 %70.9 %73.6 %70.9 %
Operating expenses$1,040,339 $1,022,815 $4,253,774 $2,832,811 
  Percent of revenue32.0 %43.7 %35.4 %38.7 %
      Acquisition related expenses(259,565)(223,151)(1,042,317)(552,789)
      Acquisition related transaction costs(7,120)(56,289)(33,966)(112,859)
      Special charges, net(29,906)(92,645)(274,509)(84,456)
Adjusted operating expenses$743,748 $650,730 $2,902,982 $2,082,707 
  Adjusted operating expenses percentage22.9 %27.8 %24.2 %28.5 %
Operating income$1,102,476 $99,005 $3,278,700 $1,692,201 
  Operating margin33.9 %4.2 %27.3 %23.1 %
      Acquisition related expenses519,261 760,935 2,352,004 1,214,227 
      Acquisition related transaction costs7,120 56,289 33,966 112,859 
      Special charges, net29,906 92,645 274,509 84,456 
Adjusted operating income$1,658,763 $1,008,874 $5,939,179 $3,103,743 
  Adjusted operating margin51.1 %43.1 %49.4 %42.4 %
Nonoperating expense (income)$54,464 $255,172 $179,951 $363,487 
      Acquisition related expenses2,288 3,842 9,163 3,842 
      Loss on extinguishment of debt— (215,150)— (215,150)
Adjusted nonoperating expense (income)$56,752 $43,864 189,114 $152,179 
Income (loss) before income taxes$1,048,012 $(156,167)$3,098,749 $1,328,714 
      Acquisition related expenses516,973 757,093 2,342,841 1,210,385 
      Acquisition related transaction costs7,120 56,289 33,966 112,859 
      Special charges, net29,906 92,645 274,509 84,456 
      Loss on extinguishment of debt— 215,150 — 215,150 
Adjusted income before income taxes$1,602,011 $965,010 $5,750,065 $2,951,564 
Provision for (benefit from) income taxes$111,786 $(231,854)$350,188 $(61,708)
  Effective tax rate10.7 %(148.5)%11.3 %(4.6)%
      Tax related items83,853 354,377 394,755 420,844 
Adjusted provision for income taxes$195,639 $122,524 $744,943 $359,136 
  Adjusted tax rate12.2 %12.7 %13.0 %12.2 %
Diluted EPS$1.82 $0.16 $5.25 $3.46 
      Acquisition related expenses1.01 1.55 4.50 3.02 
      Acquisition related transaction costs0.01 0.12 0.06 0.28 
      Special charges, net0.06 0.19 0.52 0.21 
      Loss on extinguishment of debt— 0.44 — 0.54 
      Tax related items(0.16)(0.73)(0.75)(1.05)
Adjusted diluted EPS*$2.73 $1.73 $9.57 $6.46 
* The sum of the individual per share amounts may not equal the total due to rounding.


ANALOG DEVICES, INC.
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW
(Unaudited)
(In thousands)
Trailing Twelve MonthsThree Months Ended
Oct 29, 2022Oct 29, 2022Jul. 30, 2022Apr. 30, 2022Jan. 29, 2022
Revenue$12,013,953 $3,247,716 $3,109,880 $2,972,064 $2,684,293 
Net cash provided by operating activities$4,475,402 $1,149,336 $1,247,846 $1,221,806 $856,413 
% of Revenue37 %35 %40 %41 %32 %
Capital expenditures$(699,308)$(304,512)$(164,884)$(118,779)$(111,133)
Free cash flow$3,776,094 $844,824 $1,082,962 $1,103,027 $745,280 
% of Revenue31 %26 %35 %37 %28 %




ANALOG DEVICES, INC.
RECONCILIATION OF PROJECTED GAAP TO NON-GAAP RESULTS
(Unaudited)
Three Months Ending January 28, 2023
ReportedAdjusted
Revenue$3.15 Billion $3.15 Billion
(+/- $100 Million)(+/- $100 Million)
Operating margin33.4%50.0% (1)
(+/-130 bps)(+/-70 bps)
Nonoperating expenses~ $50 Million~ $50 Million
Tax rate12% - 14%12% - 14% (2)
Earnings per share$1.71$2.60 (3)
(+/- $0.10)(+/- $0.10)

(1) Includes $518 million of adjustments related to acquisition related expenses and $5 million of adjustments related to acquisition related transaction costs as previously defined in the Non-GAAP Financial Information section of this press release.
(2) Includes $71 million of tax effects associated with the adjustments for acquisition related expenses and acquisition related transaction costs noted above.
(3) Includes $0.89 of adjustments related to the net impact of acquisition related expenses and acquisition related transaction costs, as well as the tax effects on those items.

(ADI-WEB)

For more information, please contact:

Investor Contact:
Analog Devices, Inc.
Mr. Michael Lucarelli
Vice President, Investor Relations and FP&A
781-461-3282
investor.relations@analog.com

Media Contacts:
Analog Devices, Inc.
Ms. Ferda Millan
Global PR & External Communications
Ferda.Millan@analog.com