BusinessWire

Analog Devices Reports Second Quarter Fiscal 2020 Results

  • Revenue of $1.32 billion increased sequentially
  • B2B revenue increased 3% sequentially led by the communication and industrial sectors
  • Operating cash flow of $2.0 billion and free cash flow of $1.8 billion on a trailing twelve month basis
  • Returned over $340 million to shareholders in the second quarter through dividends and share repurchases

NORWOOD, Mass.--(BUSINESS WIRE)--Analog Devices, Inc. (Nasdaq: ADI), a leading global high-performance analog technology company, today announced financial results for its second quarter of fiscal 2020, which ended May 2, 2020.


“During this unprecedented time, ADI has moved with speed and agility to pivot our supply chain and meet customer demand, expediting production and shipments of essential products, including solutions used in medical equipment in the fight against COVID-19. I’m proud of the way our team has adapted, demonstrating determination, resilience and unity in the face of this pandemic,” said Vincent Roche, President and CEO of Analog Devices. “Our diversification across customers, applications, and markets is mitigating weaker global business activity. This enabled us to deliver second quarter results within our original guidance range and generate solid free cash flow, underscoring the strength and flexibility of our business model in any economic backdrop.”

Roche continued, “Looking forward, we remain focused on pushing the limits of innovation to develop leading edge solutions that deliver maximum impact for our customers. I am confident that ADI is well positioned to accelerate in the recovery phase and deliver value for all stakeholders as we continue to solve the toughest engineering challenges of today and tomorrow.”

Performance for the Second Quarter of Fiscal 2020

Results Summary(1)

 

 

 

 

 

 

(in millions, except per-share amounts and percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

May 2, 2020

 

May 4, 2019

 

Change

Revenue

$

 

1,317

 

 

$

 

1,527

 

 

 

(14)%

 

Gross margin

$

 

847

 

 

$

 

1,034

 

 

 

(18)%

 

Gross margin percentage

 

64.3

%

 

 

67.7

%

 

(340 bps)

 

Operating income

$

 

344

 

 

$

 

470

 

 

 

(27)%

 

Operating margin

 

26.1

%

 

 

30.8

%

 

(470 bps)

 

Diluted earnings per share

$

 

0.72

 

 

$

 

0.98

 

 

 

(27)%

 

 

 

 

 

 

 

 

Adjusted Results

 

 

 

 

 

 

Adjusted gross margin

$

 

891

 

 

$

 

1,077

 

 

 

(17)%

 

Adjusted gross margin percentage

 

67.7

%

 

70.6

%

 

(290 bps)

 

Adjusted operating income

$

 

501

 

 

$

 

634

 

 

 

(21)%

 

Adjusted operating margin

 

38.0

%

 

 

41.5

%

 

(350 bps)

 

Adjusted diluted earnings per share

$

 

1.08

 

 

$

 

1.36

 

 

 

(21)%

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Trailing Twelve Months

Cash Generation

 

 

May 2, 2020

 

May 2, 2020

Net cash provided by operating activities

 

 

$

 

429

 

 

$

 

1,989

 

% of revenue

 

 

 

33

%

 

 

36

%

Capital expenditures

 

 

$

 

(60

)

 

$

 

(224

)

Free cash flow

 

 

$

 

369

 

 

$

 

1,765

 

% of revenue

 

 

 

28

%

 

 

32

%

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Trailing Twelve Months

Cash Return

 

 

May 2, 2020

 

May 2, 2020

Dividend paid

 

 

$

 

(229

)

 

$

 

(828

)

Stock repurchases

 

 

 

(114

)

 

 

(504

)

Total cash returned

 

 

$

 

(343

)

 

$

 

(1,332

)

 

 

 

 

 

 

 

(1) The sum and/or computation of the individual amounts may not equal the total due to rounding.

 

Outlook for the Third Quarter of Fiscal Year 2020

For the third quarter of fiscal 2020, we are forecasting revenue of $1.32 billion, +/- $70 million. At the midpoint of this revenue outlook, we expect reported operating margins of approximately 26.4%, +/-200 bps, and adjusted operating margins of approximately 38.3%, +/-150 bps. We are planning for reported EPS to be $0.72, +/-$0.11, and adjusted EPS to be $1.08, +/-$0.11.

Our third quarter fiscal 2020 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 $0.62 per outstanding share of common stock. The dividend will be paid on June 9, 2020 to all shareholders of record at the close of business on May 29, 2020.

Conference Call Scheduled for Today, Wednesday, May 20, 2020 at 10:00 am ET

ADI will host a conference call to discuss our second quarter fiscal 2020 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 (call 800-859-9560, or 706-634-7193 for international calls, ten minutes before the call begins and provide the password "ADI").

A replay will be available two hours after the completion of the call. The replay may be accessed for up to two weeks by dialing 855-859-2056 (replay only) and providing the conference ID: 4990445, or by visiting investor.analog.com.

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 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 margin 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; restructuring related expense2; and charitable foundation contribution3 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; restructuring related expense2; and charitable foundation contribution3 which are described further below. Adjusted operating margin represents adjusted operating income divided by revenue.

Adjusted income before income taxes is defined as income before income taxes, determined in accordance with GAAP, excluding: acquisition-related expenses1; restructuring related expense2; and charitable foundation contribution3 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; restructuring related expense2; charitable foundation contribution3; 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 margin 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 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 severance payments, equity award accelerations, and the fair value adjustment associated with the replacement of share-based awards related to the Linear Technology 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.

2Restructuring-Related Expense: Expenses incurred in connection with facility closures, consolidation of manufacturing facilities, severance, other accelerated stock-based compensation expense and other cost reduction efforts. 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.

3Charitable Foundation Contribution: Expenses incurred in connection with a one time contribution of registered shares of common stock to the Analog Devices Foundation. We excluded this expense from our non-GAAP measures because this expense has 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 income tax from certain discrete tax items related to the impact of the Tax Cuts and Jobs Act of 2017 or prior periods. We excluded 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 (Nasdaq: ADI) is a leading global high-performance analog technology company dedicated to solving the toughest engineering challenges. We enable our customers to interpret the world around us by intelligently bridging the physical and digital with unmatched technologies that sense, measure, power, connect and interpret. Visit http://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 expected revenue, operating margin, tax rate, earnings per share, and other financial results, expected market trends, market share gains, operating leverage, production and inventory levels, and expected customer demand and order rates for our products, expected product offerings, product development and marketing 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 rate based on current tax law; our ability to successfully integrate acquired businesses and technologies; the risk that expected benefits, synergies and growth prospects of acquisitions may not be fully achieved in a timely manner, or at all; adverse results in litigation matters; and the risk that we will be unable to retain and hire key personnel. 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 Quarterly Report on Form 10-Q and 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

 

Six Months Ended

 

May 2, 2020

 

May 4, 2019

 

May 2, 2020

 

May 4, 2019

Revenue

$

 

1,317,060

 

 

 

$

 

1,526,602

 

 

 

$

 

2,620,625

 

 

 

$

 

3,067,703

 

 

Cost of sales

 

470,386

 

 

 

 

492,510

 

 

 

 

925,809

 

 

 

 

993,955

 

 

Gross margin

 

846,674

 

 

 

 

1,034,092

 

 

 

 

1,694,816

 

 

 

 

2,073,748

 

 

Operating expenses:

 

 

 

 

 

 

 

Research & development

 

252,413

 

 

 

 

285,846

 

 

 

 

509,486

 

 

 

 

573,228

 

 

Selling, marketing, general and administrative

 

141,775

 

 

 

 

163,128

 

 

 

 

341,055

 

 

 

 

330,470

 

 

Amortization of intangibles

 

107,146

 

 

 

 

107,261

 

 

 

 

214,371

 

 

 

 

214,585

 

 

Special charges

 

1,320

 

 

 

 

8,162

 

 

 

 

12,456

 

 

 

 

29,944

 

 

Total operating expenses

 

502,654

 

 

 

 

564,397

 

 

 

 

1,077,368

 

 

 

 

1,148,227

 

 

Operating income

 

344,020

 

 

 

 

469,695

 

 

 

 

617,448

 

 

 

 

925,521

 

 

Nonoperating expense (income):

 

 

 

 

 

 

 

Interest expense

 

49,985

 

 

 

 

59,701

 

 

 

 

98,798

 

 

 

 

118,429

 

 

Interest income

 

(1,334

)

 

 

 

(2,928

)

 

 

 

(3,274

)

 

 

 

(5,616

)

 

Other, net

 

308

 

 

 

 

4,525

 

 

 

 

646

 

 

 

 

4,365

 

 

 

 

48,959

 

 

 

 

61,298

 

 

 

 

96,170

 

 

 

 

117,178

 

 

Income before income tax

 

295,061

 

 

 

 

408,397

 

 

 

 

521,278

 

 

 

 

808,343

 

 

Provision for income taxes

 

27,365

 

 

 

 

40,460

 

 

 

 

49,708

 

 

 

 

85,400

 

 

Net income

$

 

267,696

 

 

 

$

 

367,937

 

 

 

$

 

471,570

 

 

 

$

 

722,943

 

 

 

 

 

 

 

 

 

 

Shares used to compute earnings per common share - basic

 

368,217

 

 

 

 

369,246

 

 

 

 

368,229

 

 

 

 

368,974

 

 

Shares used to compute earnings per common share - diluted

 

371,305

 

 

 

 

373,342

 

 

 

 

371,784

 

 

 

 

372,912

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

 

0.73

 

 

 

$

 

0.99

 

 

 

$

 

1.28

 

 

 

$

 

1.95

 

 

Diluted earnings per common share

$

 

0.72

 

 

 

$

 

0.98

 

 

 

$

 

1.27

 

 

 

$

 

1.93

 

 

 

ANALOG DEVICES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands)

 

 

May 2, 2020

 

Nov. 2, 2019

Cash & cash equivalents

$

784,937

 

 

$

648,322

 

Accounts receivable

588,244

 

 

635,136

 

Inventories

590,268

 

 

609,886

 

Other current assets

87,844

 

 

91,782

 

Total current assets

2,051,293

 

 

1,985,126

 

Net property, plant and equipment

1,189,332

 

 

1,219,989

 

Other investments

76,025

 

 

77,324

 

Goodwill

12,253,670

 

 

12,256,880

 

Intangible assets, net

3,928,902

 

 

4,217,224

 

Deferred tax assets

1,553,902

 

 

1,582,382

 

Other assets

297,814

 

 

53,716

 

Total assets

$

21,350,938

 

 

$

21,392,641

 

 

 

 

 

Other current liabilities

$

1,133,057

 

 

$

1,208,965

 

Debt, current

448,945

 

 

299,667

 

Long-term debt

5,142,223

 

 

5,192,252

 

Deferred income taxes

2,000,644

 

 

2,088,212

 

Other non-current liabilities

1,035,211

 

 

894,357

 

Shareholders' equity

11,590,858

 

 

11,709,188

 

Total liabilities & equity

$

21,350,938

 

 

$

21,392,641

 

 

ANALOG DEVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 

 

Three Months Ended

 

Six Months Ended

 

May 2, 2020

 

May 4, 2019

 

May 2, 2020

 

May 4, 2019

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income

$

 

267,696

 

 

 

$

 

367,937

 

 

 

$

 

471,570

 

 

 

$

 

722,943

 

 

Adjustments to reconcile net income to net cash provided by operations:

 

 

 

 

 

 

 

Depreciation

 

59,261

 

 

 

 

59,142

 

 

 

 

119,124

 

 

 

 

117,435

 

 

Amortization of intangibles

 

144,051

 

 

 

 

142,233

 

 

 

 

288,120

 

 

 

 

284,525

 

 

Stock-based compensation expense

 

35,900

 

 

 

 

40,229

 

 

 

 

73,401

 

 

 

 

76,622

 

 

Non-cash portion of special charge

 

 

 

 

 

 

 

4,367

 

 

Deferred income taxes

 

(21,408

)

 

 

 

(37,495

)

 

 

 

(35,390

)

 

 

 

(21,843

)

 

Non-cash contribution to charitable foundation

 

 

 

 

 

40,000

 

 

 

 

Other non-cash activity

 

1,469

 

 

 

 

11,736

 

 

 

 

3,801

 

 

 

 

18,429

 

 

Changes in operating assets and liabilities

 

(57,928

)

 

 

 

87,100

 

 

 

 

(181,937

)

 

 

 

(159,829

)

 

Total adjustments

 

161,345

 

 

 

 

302,945

 

 

 

 

307,119

 

 

 

 

319,706

 

 

Net cash provided by operating activities

 

429,041

 

 

 

 

670,882

 

 

 

 

778,689

 

 

 

 

1,042,649

 

 

Percent of revenue

 

32.6

 

%

 

 

43.9

 

%

 

 

29.7

 

%

 

 

34.0

 

%

Cash flows from investing activities:

 

 

 

 

 

 

 

Additions to property, plant and equipment

 

(60,161

)

 

 

 

(75,209

)

 

 

 

(115,000

)

 

 

 

(166,202

)

 

Changes in other assets

 

(1,391

)

 

 

 

637

 

 

 

 

(1,284

)

 

 

 

(4,585

)

 

Net cash used for investing activities

 

(61,552

)

 

 

 

(74,572

)

 

 

 

(116,284

)

 

 

 

(170,787

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from debt

 

395,646

 

 

 

 

 

 

395,646

 

 

 

 

Payments on revolver

 

(350,000

)

 

 

 

 

 

(350,000

)

 

 

 

(75,000

)

 

Proceeds from revolver

 

350,000

 

 

 

 

 

 

350,000

 

 

 

 

75,000

 

 

Debt repayments

 

(300,000

)

 

 

 

(250,000

)

 

 

 

(300,000

)

 

 

 

(350,000

)

 

Dividend payments to shareholders

 

(228,600

)

 

 

 

(199,501

)

 

 

 

(427,760

)

 

 

 

(377,217

)

 

Repurchase of common stock

 

(113,584

)

 

 

 

(101,522

)

 

 

 

(219,614

)

 

 

 

(328,615

)

 

Proceeds from employee stock plans

 

14,784

 

 

 

 

67,678

 

 

 

 

30,897

 

 

 

 

86,907

 

 

Changes in other financing activities

 

(3,956

)

 

 

 

(5,575

)

 

 

 

(4,451

)

 

 

 

(6,144

)

 

Net cash used for financing activities

 

(235,710

)

 

 

 

(488,920

)

 

 

 

(525,282

)

 

 

 

(975,069

)

 

Effect of exchange rate changes on cash

 

(1,250

)

 

 

 

347

 

 

 

 

(508

)

 

 

 

217

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

130,529

 

 

 

 

107,737

 

 

 

 

136,615

 

 

 

 

(102,990

)

 

Cash and cash equivalents at beginning of period

 

654,408

 

 

 

 

605,864

 

 

 

 

648,322

 

 

 

 

816,591

 

 

Cash and cash equivalents at end of period

$

 

784,937

 

 

 

$

 

713,601

 

 

 

$

 

784,937

 

 

 

$

 

713,601

 

 

 

 

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 evolve and improve, 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 2, 2020

 

May 4, 2019

 

Revenue

 

% of revenue*

 

Y/Y %

 

Revenue

 

% of revenue*

Industrial

$

710,760

 

 

54%

 

(8)%

 

$

771,359

 

 

51%

Communications

276,420

 

 

21%

 

(24)%

 

363,457

 

 

24%

Automotive

182,383

 

 

14%

 

(23)%

 

236,011

 

 

15%

Consumer

147,497

 

 

11%

 

(5)%

 

155,775

 

 

10%

Total revenue

$

1,317,060

 

 

100%

 

(14)%

 

$

1,526,602

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

May 2, 2020

 

May 4, 2019

 

Revenue

 

% of revenue*

 

Y/Y %

 

Revenue

 

% of revenue*

Industrial

$

1,395,113

 

 

53%

 

(7)%

 

$

1,503,331

 

 

49%

Communications

517,253

 

 

20%

 

(27)%

 

712,014

 

 

23%

Automotive

388,630

 

 

15%

 

(19)%

 

480,268

 

 

16%

Consumer

319,629

 

 

12%

 

(14)%

 

372,090

 

 

12%

Total revenue

$

2,620,625

 

 

100%

 

(15)%

 

$

3,067,703

 

 

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 Ended

 

Six Months Ended

 

May 2, 2020

 

May 4, 2019

 

May 2, 2020

 

May 4, 2019

 

 

 

 

 

 

 

 

Gross margin

$

 

846,674

 

 

 

$

 

1,034,092

 

 

 

$

 

1,694,816

 

 

 

$

 

2,073,748

 

 

Gross margin percentage

 

64.3

 

%

 

 

67.7

 

%

 

 

64.7

 

%

 

 

67.6

 

%

Acquisition related expenses

 

44,395

 

 

 

 

43,255

 

 

 

 

89,411

 

 

 

 

88,750

 

 

Adjusted gross margin

$

 

891,069

 

 

 

$

 

1,077,347

 

 

 

$

 

1,784,227

 

 

 

$

 

2,162,498

 

 

Adjusted gross margin percentage

 

67.7

 

%

 

 

70.6

 

%

 

 

68.1

 

%

 

 

70.5

 

%

 

 

 

 

 

 

 

 

Operating expenses

$

 

502,654

 

 

 

$

 

564,397

 

 

 

$

 

1,077,368

 

 

 

$

 

1,148,227

 

 

Percent of revenue

 

38.2

 

%

 

 

37.0

 

%

 

 

41.1

 

%

 

 

37.4

 

%

Acquisition related expenses

 

(111,057

)

 

 

 

(112,824

)

 

 

 

(222,838

)

 

 

 

(222,656

)

 

Charitable foundation contribution

 

 

 

 

 

(40,000

)

 

 

 

Restructuring related expense

 

(1,320

)

 

 

 

(8,162

)

 

 

 

(12,456

)

 

 

 

(29,944

)

 

Adjusted operating expenses

$

 

390,277

 

 

 

$

 

443,411

 

 

 

$

 

802,074

 

 

 

$

 

895,627

 

 

Adjusted operating expenses percentage

 

29.6

 

%

 

 

29.0

 

%

 

 

30.6

 

%

 

 

29.2

 

%

 

 

 

 

 

 

 

 

Operating income

$

 

344,020

 

 

 

$

 

469,695

 

 

 

$

 

617,448

 

 

 

$

 

925,521

 

 

Operating margin

 

26.1

 

%

 

 

30.8

 

%

 

 

23.6

 

%

 

 

30.2

 

%

Acquisition related expenses

 

155,452

 

 

 

 

156,079

 

 

 

 

312,249

 

 

 

 

311,406

 

 

Charitable foundation contribution

 

 

 

 

 

40,000

 

 

 

 

Restructuring related expense

 

1,320

 

 

 

 

8,162

 

 

 

 

12,456

 

 

 

 

29,944

 

 

Adjusted operating income

$

 

500,792

 

 

 

$

 

633,936

 

 

 

$

 

982,153

 

 

 

$

 

1,266,871

 

 

Adjusted operating margin

 

38.0

 

%

 

 

41.5

 

%

 

 

37.5

 

%

 

 

41.3

 

%

 

 

 

 

 

 

 

 

Provision for income taxes

$

 

27,365

 

 

 

$

 

40,460

 

 

 

$

 

49,708

 

 

 

$

 

85,400

 

 

Income tax effect of adjustments above

 

21,867

 

 

 

 

22,740

 

 

 

 

50,147

 

 

 

 

47,640

 

 

Income tax from certain discrete tax items

 

 

 

 

 

 

 

12,560

 

 

Adjusted provision for income taxes

$

 

49,232

 

 

 

$

 

63,200

 

 

 

$

 

99,855

 

 

 

$

 

145,600

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

295,061

 

 

 

 

408,397

 

 

 

 

521,278

 

 

 

 

808,343

 

 

Effective tax rate

 

9.3

 

%

 

 

9.9

 

%

 

 

9.5

 

%

 

 

10.6

 

%

Acquisition related expenses

 

155,452

 

 

 

 

156,079

 

 

 

 

312,249

 

 

 

 

311,406

 

 

Charitable foundation contribution

 

 

 

 

 

40,000

 

 

 

 

Restructuring related expense

 

1,320

 

 

 

 

8,162

 

 

 

 

12,456

 

 

 

 

29,944

 

 

Adjusted income before income taxes

$

 

451,833

 

 

 

$

 

572,638

 

 

 

$

 

885,983

 

 

 

$

 

1,149,693

 

 

Adjusted tax rate

 

10.9

 

%

 

 

11.0

 

%

 

 

11.3

 

%

 

 

12.7

 

%

 

 

 

 

 

 

 

 

Diluted EPS

$

 

0.72

 

 

 

$

 

0.98

 

 

 

$

 

1.27

 

 

 

$

 

1.93

 

 

Acquisition related expenses

 

0.42

 

 

 

 

0.42

 

 

 

 

0.84

 

 

 

 

0.84

 

 

Charitable foundation contribution

 

 

 

 

 

0.11

 

 

 

 

Restructuring related expense

 

0.00

 

 

 

 

0.02

 

 

 

 

0.03

 

 

 

 

0.08

 

 

Income tax effect of adjustments above

 

(0.06

)

 

 

 

(0.06

)

 

 

 

(0.13

)

 

 

 

(0.13

)

 

Income tax from certain discrete tax items

 

 

 

 

 

 

 

(0.03

)

 

Adjusted diluted EPS (1)

$

 

1.08

 

 

 

$

 

1.36

 

 

 

$

 

2.11

 

 

 

$

 

2.69

 

 


Contacts

Investor Contact:
Analog Devices, Inc.
Mr. Michael Lucarelli
Sr. Director of Investor Relations
781-461-3282
investor.relations@analog.com

Media Contacts:
Teneo
Ms. Andrea Calise
917-826-3804
andrea.calise@teneo.com

Teneo
Ms. Megan Fenton
917-860-0356
megan.fenton@teneo.com


Read full story here