View:
Download DOC
Download PDF
Download XLS
Download XBRL
adi-20240522
0000006281false00000062812024-05-222024-05-22

_________________________________________________________________________

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): May 22, 2024
_____________________________________________________________________________________________________
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 May 22, 2024, Analog Devices, Inc. (the “Registrant”) announced its financial results for its fiscal second quarter ended May 4, 2024. The full text of the press release issued by the Registrant concerning the foregoing results is furnished herewith as Exhibit 99.1.  
The information in this Item 2.02 and in the accompanying 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 Item 2.02, 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 May 22, 2024.
104Cover Page Interactive Data File (formatted as inline XBRL).



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:May 22, 2024ANALOG DEVICES, INC.
 		 
 By:  /s/ Janene I. Asgeirsson 
  Janene I. Asgeirsson 
  Senior Vice President, Chief Legal Officer and Corporate Secretary 
Document

Exhibit 99.1

Analog Devices Reports Fiscal Second Quarter 2024 Financial Results
•Revenue of $2.16 billion, above the midpoint of our outlook
•Operating cash flow of $4.3 billion and free cash flow of $3.1 billion on a trailing twelve-month basis
•Returned over $675 million to shareholders through dividends and repurchases in the second quarter
WILMINGTON, Mass.--(BUSINESS WIRE)--May 22, 2024--Analog Devices, Inc. (Nasdaq: ADI), a global semiconductor leader, today announced financial results for its fiscal second quarter 2024, which ended May 4, 2024.
“ADI delivered second quarter revenue above the midpoint of our outlook, despite continued macro and inventory headwinds. Further, the strength and resiliency of our business model, coupled with disciplined cost control, enabled us to achieve profitability and earnings per share above the high-end of our outlook,” said Vincent Roche, CEO and Chair. “We believe inventory rationalization across our broad customer base is stabilizing, clearing a path for us to return to sequential growth in the third quarter. This, coupled with improving new orders, gives us optimism that we are at the beginning of a cyclical recovery.”
Roche continued, “The continued proliferation of the Intelligent Edge presents ADI with numerous concurrent secular growth vectors. AI, where we have been increasing our investments, is expected to accelerate these trends as it increasingly extends from centralized applications in data centers to a myriad of applications at the physical edge. As a leader of real-world data creation, processing, and connectivity, our solutions are becoming increasingly important to customers in the AI-driven era. As such, my confidence in ADI’s ability to drive long term value for all stakeholders remains resolute.”


Performance for the Second Quarter of Fiscal 2024
Results Summary(1)
(in millions, except per-share amounts and percentages)
Three Months Ended
May 4, 2024Apr. 29, 2023Change
Revenue$2,159 $3,263 (34)%
Gross margin$1,180 $2,145 (45)%
Gross margin percentage54.7 %65.7 %(1,100 bps)
Operating income$386 $1,128 (66)%
Operating margin17.9 %34.6 %(1,670 bps)
Diluted earnings per share$0.61 $1.92 (68)%
Adjusted Results(2)
Adjusted gross margin$1,440 $2,404 (40)%
Adjusted gross margin percentage66.7 %73.7 %(700 bps)
Adjusted operating income$842 $1,671 (50)%
Adjusted operating margin39.0 %51.2 %(1,220 bps)
Adjusted diluted earnings per share$1.40 $2.83 (51)%
Three Months EndedTrailing Twelve Months
Cash GenerationMay 4, 2024May 4, 2024
Net cash provided by operating activities$808 $4,276 
% of revenue37 %41 %
Capital expenditures$(188)$(1,212)
Free cash flow(2)
$620 $3,064 
% of revenue 29 %29 %
Three Months EndedTrailing Twelve Months
Cash ReturnMay 4, 2024May 4, 2024
Dividend paid$(456)$(1,741)
Stock repurchases(222)(1,559)
Total cash returned$(678)$(3,300)
(1) The sum and/or computation of the individual amounts may not equal the total due to rounding.
(2) Reconciliations of 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 the “Non-GAAP Financial Information” section for additional information.







Outlook for the Third Quarter of Fiscal Year 2024

For the third quarter of fiscal 2024, we are forecasting revenue of $2.27 billion, +/- $100 million. At the midpoint of this revenue outlook, we expect reported operating margin of approximately 20.1%, +/-200 bps, and adjusted operating margin of approximately 40.0%, +/-100 bps. We are planning for reported EPS to be $0.71, +/-$0.10, and adjusted EPS to be $1.50, +/-$0.10.

Our third quarter fiscal 2024 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 release. See also the “Non-GAAP Financial Information” section for additional information.

Dividend Payment

The ADI Board of Directors has declared a quarterly cash dividend of $0.92 per outstanding share of common stock. The dividend will be paid on June 17, 2024 to all shareholders of record at the close of business on June 4, 2024.

Conference Call Scheduled for Today, Wednesday, May 22, 2024 at 10:00 am ET

ADI will host a conference call to discuss our second quarter fiscal 2024 results and short-term outlook today, beginning at 10:00 am ET. Investors may join via webcast, accessible at investor.analog.com.

Non-GAAP Financial Information

This release includes non-GAAP financial measures that are not in accordance with, nor an alternative to, U.S. 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 financial measures to their most directly comparable GAAP financial measures 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 primary performance measurements 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 free cash flow, a non-GAAP liquidity measure, 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 expenses1, which is described further below.
Adjusted income before income taxes is defined as income before income taxes, determined in accordance with GAAP, excluding: acquisition related expenses1, acquisition related transaction costs2, and special charges, net3, which are described further below.
Adjusted provision for income taxes is defined as provision for income taxes, determined in accordance with GAAP, excluding tax related items4, 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, and tax related items4, 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) acquisition. 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 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 Maxim, 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.
4Tax Related Items: Income tax effect of the non-GAAP items discussed above 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, Inc.
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 revenue of more than $12 billion in FY23 and approximately 26,000 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 and on LinkedIn and Twitter (X).

Forward Looking Statements
This press release contains forward-looking statements, which address a variety of subjects including, for example, our statements regarding financial performance; customer inventory rationalization; economic uncertainty, demand, business cycles, and supply chains; capital expenditures and investments; expected revenue, operating margin, nonoperating expenses, tax rate, earnings per share, and other financial results; expected market and technology trends and acceleration of those trends; market size, market share gains, market position, and growth opportunities; expected product solutions, offerings, technologies, capabilities, and applications, including those that may incorporate, or be based upon, software or artificial intelligence technology; the value and importance of, and other benefits related to, our product solutions, offerings, and technologies to our customers, including product solutions, offerings, and technologies that may incorporate, or be based upon, software or artificial intelligence technology; future dividends and share repurchases; and other future events. 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: economic, political, legal and regulatory uncertainty or conflicts; changes in demand for semiconductor products; manufacturing delays, product and raw materials availability and supply chain disruptions; products that may be diverted from our authorized distribution channels; changes in export classifications, import and export regulations or duties and tariffs; our development of technologies and research and development investments; our future liquidity, capital needs and capital expenditures; our ability to compete successfully in the markets in which we operate; our ability to recruit and retain key personnel; risks


related to acquisitions or other strategic transactions; security breaches or other cyber incidents; adverse results in litigation matters; reputational damage; changes in our estimates of our expected tax rates based on current tax law; risks related to our indebtedness; unanticipated difficulties or expenditures related to integrating Maxim Integrated Products, Inc.; the discretion of our Board of Directors to declare dividends and our ability to pay dividends in the future; factors impacting our ability to repurchase shares; and uncertainty as to the long-term value of our common stock. 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, 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 EndedSix Months Ended
May 4, 2024Apr. 29, 2023May 4, 2024Apr. 29, 2023
Revenue$2,159,039 $3,262,930 $4,671,743 $6,512,560 
Cost of sales979,004 1,118,384 2,017,767 2,243,673 
Gross margin1,180,035 2,144,546 2,653,976 4,268,887 
Operating expenses:
   Research and development354,862 415,754 746,289 829,849 
   Selling, marketing, general and administrative244,129 324,251 534,207 650,535 
   Amortization of intangibles188,944 253,021 379,276 506,163 
   Special charges, net5,977 23,136 22,117 23,136 
Total operating expenses793,912 1,016,162 1,681,889 2,009,683 
Operating income386,123 1,128,384 972,087 2,259,204 
Nonoperating expense (income):
   Interest expense77,103 63,252 154,244 123,705 
   Interest income(15,269)(12,575)(24,438)(23,404)
   Other, net(314)(10,216)4,260 (2,493)
Total nonoperating expense (income)61,520 40,461 134,066 97,808 
Income before income taxes324,603 1,087,923 838,021 2,161,396 
Provision for income taxes22,361 110,267 73,052 222,266 
Net income$302,242 $977,656 $764,969 $1,939,130 
Shares used to compute earnings per common share - basic496,130 504,715 495,947 505,918 
Shares used to compute earnings per common share - diluted498,533 508,725 498,637 509,955 
Basic earnings per common share$0.61 $1.94 $1.54 $3.83 
Diluted earnings per common share$0.61 $1.92 $1.53 $3.80 



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

May 4, 2024Oct. 28, 2023
Cash, cash equivalents and short-term investments$2,363,812 $958,061 
Accounts receivable1,004,628 1,469,734 
Inventories1,479,081 1,642,214 
Other current assets346,100 314,013 
  Total current assets5,193,621 4,384,022 
Net property, plant and equipment3,415,220 3,219,157 
Goodwill26,909,775 26,913,134 
Intangible assets, net10,434,776 11,311,957 
Deferred tax assets2,146,321 2,223,272 
Other assets762,153 742,936 
Total assets$48,861,866 $48,794,478 
Other current liabilities$1,850,311 $2,154,695 
Debt, current898,776 499,052 
Commercial paper notes548,235 547,224 
Long-term debt6,611,681 5,902,457 
Deferred income taxes2,887,952 3,127,852 
Other non-current liabilities816,122 998,076 
Shareholders' equity35,248,789 35,565,122 
Total liabilities & shareholders' equity$48,861,866 $48,794,478 






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

Three Months EndedSix Months Ended
May 4, 2024Apr. 29, 2023May 4, 2024Apr. 29, 2023
Cash flows from operating activities:
  Net income$302,242 $977,656 $764,969 $1,939,130 
  Adjustments to reconcile net income to net cash provided by operations:
       Depreciation88,824 80,260 173,172 165,581 
       Amortization of intangibles439,473 501,536 880,376 1,003,713 
       Stock-based compensation expense58,396 69,102 128,211 144,143 
       Deferred income taxes(62,199)(133,756)(164,348)(280,110)
       Other8,687 (6,964)13,370 2,768 
       Changes in operating assets and liabilities(27,570)(406,253)150,935 (487,339)
   Total adjustments505,611 103,925 1,181,716 548,756 
Net cash provided by operating activities807,853 1,081,581 1,946,685 2,487,886 
Cash flows from investing activities:
  Purchases of short-term available-for-sale investments(424,117)— (424,117)— 
  Additions to property, plant and equipment, net(188,189)(284,338)(411,167)(460,496)
  Other10,229 (183)14,106 (81)
Net cash used for investing activities(602,077)(284,521)(821,178)(460,577)
Cash flows from financing activities:
  Proceeds from debt1,087,856 — 1,087,856 — 
  Early termination of debt— (65,688)— (65,688)
  Proceeds from commercial paper notes2,603,907 253,635 5,383,401 253,635 
  Payments of commercial paper notes(2,600,116)— (5,382,390)— 
  Repurchase of common stock(222,381)(1,152,951)(402,732)(1,807,508)
  Dividend payments to shareholders(456,142)(435,213)(882,218)(820,665)
  Proceeds from employee stock plans14,517 25,774 64,336 67,012 
  Other2,718 84,530 (12,126)52,942 
Net cash provided by (used for) financing activities430,359 (1,289,913)(143,873)(2,320,272)
Net increase (decrease) in cash and cash equivalents636,135 (492,853)981,634 (292,963)
Cash and cash equivalents at beginning of period1,303,560 1,670,462 958,061 1,470,572 
Cash and cash equivalents at end of period$1,939,695 $1,177,609 $1,939,695 $1,177,609 





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
May 4, 2024April 29, 2023
Revenue
% of Revenue1
Y/Y%Revenue
% of Revenue1
Industrial$1,014,847 47%(44)%$1,823,831 56%
Automotive
658,238 30%(10)%732,869 22%
Communications240,776 11%(45)%436,542 13%
Consumer245,178 11%(9)%269,688 8%
Total revenue$2,159,039 100%(34)%$3,262,930 100%
Six Months Ended
May 4, 2024April 29, 2023
Revenue
% of Revenue1
Y/Y %Revenue
% of Revenue1
Industrial$2,210,226 47%(38)%$3,573,211 55%
Automotive
1,395,923 30%(1)%1,411,430 22%
Communications543,791 12%(41)%914,794 14%
Consumer521,803 11%(15)%613,125 9%
Total revenue$4,671,743 100%(28)%$6,512,560 100%
1) 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 EndedSix Months Ended
May 4, 2024Apr. 29, 2023May 4, 2024Apr. 29, 2023
Gross margin$1,180,035 $2,144,546 $2,653,976 $4,268,887 
  Gross margin percentage54.7 %65.7 %56.8 %65.5 %
      Acquisition related expenses259,641 259,312 519,525 526,826 
Adjusted gross margin$1,439,676 $2,403,858 $3,173,501 $4,795,713 
  Adjusted gross margin percentage66.7 %73.7 %67.9 %73.6 %
Operating expenses$793,912 $1,016,162 $1,681,889 $2,009,683 
  Percent of revenue36.8 %31.1 %36.0 %30.9 %
      Acquisition related expenses(190,200)(257,293)(382,622)(515,352)
      Acquisition related transaction costs— (2,668)— (5,232)
      Special charges, net(5,977)(23,136)(22,117)(23,136)
Adjusted operating expenses$597,735 $733,065 $1,277,150 $1,465,963 
  Adjusted operating expenses percentage27.7 %22.5 %27.3 %22.5 %
Operating income$386,123 $1,128,384 $972,087 $2,259,204 
  Operating margin17.9 %34.6 %20.8 %34.7 %
      Acquisition related expenses449,841 516,605 902,147 1,042,178 
      Acquisition related transaction costs— 2,668 — 5,232 
      Special charges, net5,977 23,136 22,117 23,136 
Adjusted operating income$841,941 $1,670,793 $1,896,351 $3,329,750 
  Adjusted operating margin39.0 %51.2 %40.6 %51.1 %
Nonoperating expense (income)$61,520 $40,461 $134,066 $97,808 
      Acquisition related expenses 2,150 7,155 4,300 9,443 
Adjusted nonoperating expense (income)$63,670 $47,616 $138,366 $107,251 
Income before income taxes$324,603 $1,087,923 $838,021 $2,161,396 
     Acquisition related expenses447,691 509,450 897,847 1,032,735 
     Acquisition related transaction costs — 2,668 — 5,232 
     Special charges, net5,977 23,136 22,117 23,136 
Adjusted income before income taxes$778,271 $1,623,177 $1,757,985 $3,222,499 
Provision for income taxes$22,361 $110,267 $73,052 $222,266 
Effective income tax rate6.9 %10.1 %8.7 %10.3 %
     Tax related items59,929 75,248 124,959 157,091 
Adjusted provision for income taxes$82,290 $185,515 $198,011 $379,357 
Adjusted tax rate10.6 %11.4 %11.3 %11.8 %
Diluted EPS$0.61 $1.92 $1.53 $3.80 
      Acquisition related expenses0.90 1.00 1.80 2.03 
      Acquisition related transaction costs—0.01 0.01 0.01 
      Special charges, net0.01 0.05 0.04 0.05 
      Tax related items(0.12)(0.15)(0.25)(0.31)
Adjusted diluted EPS*$1.40 $2.83 $3.13 $5.58 
* 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
May 4, 2024May 4, 2024Feb. 3, 2024Oct. 28, 2023Jul. 29, 2023
Revenue$10,464,722 $2,159,039 $2,512,704 $2,716,484 $3,076,495 
Net cash provided by operating activities$4,276,433 $807,853 $1,138,832 $1,187,294 $1,142,454 
% of Revenue41 %37 %45 %44 %37 %
Capital expenditures$(1,212,134)$(188,189)$(222,978)$(476,393)$(324,574)
Free cash flow$3,064,299 $619,664 $915,854 $710,901 $817,880 
% of Revenue29 %29 %36 %26 %27 %




ANALOG DEVICES, INC.
RECONCILIATION OF PROJECTED GAAP TO NON-GAAP RESULTS
(Unaudited)

Three Months Ending August 3, 2024
ReportedAdjusted
Revenue$2.27 Billion $2.27 Billion
(+/- $100 Million)(+/- $100 Million)
Operating margin20.1% 40.0% (1)
(+/-200 bps)(+/-100 bps)
Nonoperating expenses~ $60 Million~ $60 Million
Tax rate9% - 11%11% - 13% (2)
Earnings per share$0.71 $1.50 (3)
(+/- $0.10)(+/- $0.10)

(1) Includes $450 million of adjustments related to acquisition related expenses as previously defined in the Non-GAAP Financial Information section of this press release.
(2) Includes $59 million of tax effects associated with the adjustment for acquisition related expenses noted above.
(3) Includes $0.79 of adjustments related to the net impact of acquisition related expenses and the tax effects on those items.

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