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 Ended |
|
Twelve Months Ended |
||||||||||||
|
Oct 29, 2022 |
|
Oct 30, 2021 |
|
Oct 29, 2022 |
|
Oct 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 margin |
|
2,142,815 |
|
|
|
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 intangibles |
|
252,865 |
|
|
|
213,594 |
|
|
|
1,012,572 |
|
|
|
536,811 |
|
Special charges, net |
|
29,906 |
|
|
|
92,645 |
|
|
|
274,509 |
|
|
|
84,456 |
|
Total operating expenses |
|
1,040,339 |
|
|
|
1,022,815 |
|
|
|
4,253,774 |
|
|
|
2,832,811 |
|
Operating income |
|
1,102,476 |
|
|
|
99,005 |
|
|
|
3,278,700 |
|
|
|
1,692,201 |
|
Nonoperating expense (income): |
|
|
|
|
|
|
|
||||||||
Interest expense |
|
47,707 |
|
|
|
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, net |
|
11,085 |
|
|
|
(14,178 |
) |
|
|
(13,551 |
) |
|
|
(35,268 |
) |
Total nonoperating expense |
|
54,464 |
|
|
|
255,172 |
|
|
|
179,951 |
|
|
|
363,487 |
|
Income (loss) before income taxes |
|
1,048,012 |
|
|
|
(156,167 |
) |
|
|
3,098,749 |
|
|
|
1,328,714 |
|
Provision for (benefit from) income taxes |
|
111,786 |
|
|
|
(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 - basic |
|
512,231 |
|
|
|
483,345 |
|
|
|
519,226 |
|
|
|
397,462 |
|
Shares used to compute earnings per share - diluted |
|
515,757 |
|
|
|
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, 2022 |
|
October 30, 2021 |
||
Cash & cash equivalents |
$ |
1,470,572 |
|
$ |
1,977,964 |
Accounts receivable |
|
1,800,462 |
|
|
1,459,056 |
Inventories |
|
1,399,914 |
|
|
1,200,610 |
Other current assets |
|
267,044 |
|
|
740,687 |
Total current assets |
|
4,937,992 |
|
|
5,378,317 |
Net property, plant and equipment |
|
2,401,304 |
|
|
1,979,051 |
Other investments |
|
122,285 |
|
|
127,856 |
Goodwill |
|
26,913,134 |
|
|
26,918,470 |
Intangible assets, net |
|
13,265,406 |
|
|
15,267,170 |
Deferred tax assets |
|
2,264,888 |
|
|
2,267,269 |
Other assets |
|
397,341 |
|
|
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 debt |
|
6,548,625 |
|
|
6,253,212 |
Deferred income taxes |
|
3,622,538 |
|
|
3,938,830 |
Other non-current liabilities |
|
1,223,209 |
|
|
1,367,175 |
Shareholders' equity |
|
36,465,323 |
|
|
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 Ended |
|
Twelve Months Ended |
||||||||||||
|
Oct 29, 2022 |
|
Oct 30, 2021 |
|
Oct 29, 2022 |
|
Oct 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: |
|
|
|
|
|
|
|
||||||||
Depreciation |
|
70,703 |
|
|
|
72,338 |
|
|
|
283,338 |
|
|
|
231,275 |
|
Amortization of intangibles |
|
501,911 |
|
|
|
406,625 |
|
|
|
2,014,161 |
|
|
|
843,359 |
|
Cost of goods sold for inventory acquired |
|
— |
|
|
|
331,083 |
|
|
|
271,396 |
|
|
|
331,083 |
|
Stock-based compensation expense |
|
80,678 |
|
|
|
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 |
) |
Other |
|
8,426 |
|
|
|
6,813 |
|
|
|
(2,987 |
) |
|
|
(24,086 |
) |
Changes in operating assets and liabilities |
|
(300,852 |
) |
|
|
40,154 |
|
|
|
(883,665 |
) |
|
|
(108,055 |
) |
Total adjustments |
|
213,110 |
|
|
|
865,039 |
|
|
|
1,726,841 |
|
|
|
1,344,647 |
|
Net cash provided by operating activities |
|
1,149,336 |
|
|
|
940,726 |
|
|
|
4,475,402 |
|
|
|
2,735,069 |
|
Percent of revenue |
|
35 |
% |
|
|
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 debt |
|
296,130 |
|
|
|
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 plans |
|
3,873 |
|
|
|
7,757 |
|
|
|
33,887 |
|
|
|
63,105 |
|
Other |
|
21,664 |
|
|
|
(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 period |
|
1,524,960 |
|
|
|
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.