Skip to main content

Analog Devices Reports Record Revenue and Earnings for the Third Quarter Fiscal 2021

Analog Devices, Inc. (Nasdaq: ADI), a leading global high-performance semiconductor company, today announced financial results for its third quarter of fiscal 2021, which ended July 31, 2021.

“ADI delivered record revenue and earnings for the second consecutive quarter with continued gross and operating margin expansion. All markets increased sequentially with our Industrial and Automotive segments once again achieving records,” said Vincent Roche, President and CEO. “Robust bookings across all end markets, combined with lean inventories and ongoing capacity additions will enable us to close this year on a high note and continue to grow into fiscal 2022.”

Roche continued, “The economic recovery continues to take shape with demand still far exceeding supply, underscoring the importance of semiconductors across all industries. We continue to execute soundly, and I have never been more confident about the future of ADI’s franchise as our solutions become more vital in the modern digital age. Our ethos of innovation, deep customer engagements, and alignment with favorable secular growth drivers position us to deliver strong returns in the years to come.”

Performance for the Third Quarter of Fiscal 2021

Results Summary(1)

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

Three Months Ended

Jul. 31, 2021

Aug. 1, 2020

Change

Revenue

$

1,759

$

1,456

21

%

Gross margin

$

1,221

973

25

%

Gross margin percentage

69.4

%

66.8

%

260 bps

Operating income

$

610

$

419

46

%

Operating margin

34.7

%

28.8

%

590 bps

Diluted earnings per share

$

1.35

$

0.97

39

%

Adjusted Results

Adjusted gross margin

$

1,259

$

1,018

24

%

Adjusted gross margin percentage

71.6

%

69.9

%

170 bps

Adjusted operating income

$

766

$

616

24

%

Adjusted operating margin

43.6

%

42.3

%

130 bps

Adjusted diluted earnings per share

$

1.72

$

1.36

26

%

Three Months
Ended

Trailing Twelve
Months

Cash Generation

Jul. 31, 2021

Jul. 31, 2021

Net cash provided by operating activities

$

630

$

2,467

% of revenue

36

%

38

%

Capital expenditures

$

(86

)

$

(243

)

Free cash flow

$

544

$

2,224

% of revenue

31

%

34

%

Three Months
Ended

Trailing Twelve
Months

Cash Return

Jul. 31, 2021

Jul. 31, 2021

Dividend paid

$

(255

)

$

(968

)

Stock repurchases

(163

)

(516

)

Total cash returned

$

(418

)

$

(1,484

)

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

Outlook for the Fourth Quarter of Fiscal Year 2021

For the fourth quarter of fiscal 2021, we are forecasting revenue of $1.78 billion, +/- $70 million. At the midpoint of this revenue outlook, we expect reported operating margin of approximately 34.2%, +/-140 bps, and adjusted operating margin of approximately 43.7%, +/-100 bps. We are planning for reported EPS to be $1.33, +/-$0.11, and adjusted EPS to be $1.72, +/-$0.11.

Our fourth quarter fiscal 2021 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 $0.69 per outstanding share of common stock. The dividend will be paid on September 8, 2021 to all shareholders of record at the close of business on August 27, 2021.

Conference Call Scheduled for Today, Wednesday, August 18, 2021 at 10:00 am ET

ADI will host a conference call to discuss our third quarter fiscal 2021 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 by calling 833-423-0297, ten minutes before the call begins. International participants may provide the passcode 8334230297.

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: 1767395, 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; acquisition related transaction costs2; restructuring related expense, net3; and charitable foundation contribution4 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; restructuring related expense, net3; and charitable foundation contribution4 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; acquisition related transaction costs2; restructuring related expense, net3; and charitable foundation contribution4 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 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; restructuring related expense, net3; charitable foundation contribution4; 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 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 Corporation (Linear) 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 proposed 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.

3Restructuring Related Expense, net: Expenses, net, incurred 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.

4Charitable 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.

5Tax Related Items: Income tax effect of the non-GAAP items discussed above and income tax from certain discrete tax items related to the resolution of the IRS audit of Linear’s pre-acquisition federal income tax returns for fiscal year 2015 through fiscal year 2017, other discrete income tax benefits upon filing of our fiscal 2019 federal income tax return and income tax from prior period tax credits. 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 semiconductor 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 our proposed acquisition of Maxim Integrated Products, Inc. (“Maxim”); the impact of the COVID-19 pandemic on our business, financial condition and results of operations; 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; expected customer demand and order rates for our products and 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 or Maxim’s estimates of our respective expected tax rates based on current tax law; our ability to successfully integrate Maxim’s businesses and technologies; the risk that the expected benefits and synergies of the proposed transaction and growth prospects of the combined company may not be fully achieved in a timely manner, or at all; adverse results in litigation matters, including the potential for litigation related to the proposed transaction; the risk that we or Maxim will be unable to retain and hire key personnel; the risk associated with the timing of the closing of the proposed transaction, including the risk that the conditions to the transaction are not satisfied on a timely basis or at all or the failure of the transaction to close for any other reason or to close on the anticipated terms, including the anticipated tax treatment; the risk that any regulatory approval, consent or authorization that may be required for the proposed transaction is not obtained or is obtained subject to conditions that are not anticipated; unanticipated difficulties or expenditures relating to the transaction, the response of business partners and retention as a result of the announcement and pendency of the transaction; uncertainty as to the long-term value of our common stock; the diversion of management time on transaction-related matters; our ability to successfully integrate acquired businesses and technologies; and the risk that expected benefits, synergies and growth prospects of acquisitions 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 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

Nine Months Ended

 

Jul. 31, 2021

Aug. 1, 2020

Jul. 31, 2021

Aug. 1, 2020

Revenue

 

$

1,758,853

$

1,456,136

$

4,978,718

$

4,076,761

Cost of sales

 

537,669

483,558

1,575,526

1,409,367

Gross margin

 

1,221,184

972,578

3,403,192

2,667,394

Operating expenses:

 

Research and development

 

306,617

260,794

897,005

770,280

Selling, marketing, general and administrative

 

206,076

153,753

597,963

494,808

Amortization of intangibles

 

107,783

107,077

323,217

321,448

Special charges, net

 

(8,938

)

31,830

(8,189

)

44,286

Total operating expenses

 

611,538

553,454

1,809,996

1,630,822

Operating income

 

609,646

419,124

1,593,196

1,036,572

Nonoperating expense (income):

 

Interest expense

 

44,659

45,914

130,204

$

144,712

Interest income

 

(300

)

(504

)

(799

)

$

(3,778

)

Other, net

 

(6,991

)

685

(21,090

)

$

1,331

 

37,368

46,095

108,315

142,265

Income before income taxes

 

572,278

373,029

1,484,881

894,307

Provision for income taxes

 

68,967

10,364

170,146

60,072

Net income

 

$

503,311

$

362,665

$

1,314,735

$

834,235

 

Shares used to compute earnings per common share - basic

 

368,476

368,791

368,834

368,417

Shares used to compute earnings per common share - diluted

 

371,849

372,003

372,457

371,857

 

Basic earnings per common share

 

$

1.37

$

0.98

$

3.56

$

2.26

Diluted earnings per common share

 

$

1.35

$

0.97

$

3.53

$

2.24

ANALOG DEVICES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands)

 

 

Jul. 31, 2021

Oct. 31, 2020

Cash & cash equivalents

 

$

1,480,701

$

1,055,860

Accounts receivable

 

823,163

737,536

Inventories

 

657,520

608,260

Other current assets

 

129,071

116,032

Total current assets

 

3,090,455

2,517,688

Net property, plant and equipment

 

1,173,674

1,120,561

Other investments

 

105,562

86,729

Goodwill

 

12,278,898

12,278,425

Intangible assets, net

 

3,248,802

3,650,280

Deferred tax assets

 

1,425,293

1,503,064

Other assets

 

318,506

311,856

Total assets

 

$

21,641,190

$

21,468,603

 

Other current liabilities

 

$

1,468,665

$

1,364,986

Debt, current

 

1,324,677

Long-term debt

 

3,824,819

5,145,102

Deferred income taxes

 

1,776,308

1,919,595

Other non-current liabilities

 

982,758

1,040,975

Shareholders' equity

 

12,263,963

11,997,945

Total liabilities & equity

 

$

21,641,190

$

21,468,603

ANALOG DEVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 
 

Three Months Ended

Nine Months Ended

 

Jul. 31, 2021

Aug. 1, 2020

Jul. 31, 2021

Aug. 1, 2020

Cash flows from operating activities:

 

Net income

 

$

503,311

$

362,665

$

1,314,735

$

834,235

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

 

Depreciation

 

50,162

57,598

158,937

176,722

Amortization of intangibles

 

145,989

143,865

436,734

431,985

Stock-based compensation expense

 

41,687

39,560

118,683

112,961

Gain on sale of property, plant and equipment

 

(13,557

)

(13,557

)

Deferred income taxes

 

(24,286

)

(7,412

)

(72,578

)

(42,802

)

Non-cash contribution to charitable foundation

 

40,000

Other

 

(2,843

)

1,874

(14,965

)

5,675

Changes in operating assets and liabilities

 

(70,422

)

(40,950

)

(133,644

)

(222,887

)

Total adjustments

 

126,730

194,535

479,610

501,654

Net cash provided by operating activities

 

630,041

557,200

1,794,345

1,335,889

Percent of revenue

 

36

%

38

%

36

%

33

%

Cash flows from investing activities:

 

Proceeds from other investments

 

3,649

22,215

Additions to property, plant and equipment

 

(86,341

)

(20,804

)

(212,899

)

(135,804

)

Proceeds from sale of property, plant and equipment

 

35,714

35,714

Payments for acquisitions, net of cash acquired

 

(12,763

)

(24,950

)

(12,763

)

Changes in other assets

 

(534

)

70

(3,360

)

(1,214

)

Net cash used for investing activities

 

(47,512

)

(33,497

)

(183,280

)

(149,781

)

 

Cash flows from financing activities:

 

Proceeds from debt

 

395,646

Payments on revolver

 

(350,000

)

Proceeds from revolver

 

350,000

Debt repayments

 

(300,000

)

Dividend payments to shareholders

 

(254,506

)

(228,798

)

(738,114

)

(656,558

)

Repurchase of common stock

 

(163,281

)

(17,651

)

(509,152

)

(237,265

)

Proceeds from employee stock plans

 

11,676

26,853

55,348

57,750

Changes in other financing activities

 

(447

)

436

1,952

(4,015

)

Net cash used for financing activities

 

(406,558

)

(219,160

)

(1,189,966

)

(744,442

)

Effect of exchange rate changes on cash

 

(486

)

784

3,742

276

 

Net increase in cash and cash equivalents

 

175,485

305,327

424,841

441,942

Cash and cash equivalents at beginning of period

 

1,305,216

784,937

1,055,860

648,322

Cash and cash equivalents at end of period

 

$

1,480,701

$

1,090,264

$

1,480,701

$

1,090,264

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

 

July 31, 2021

August 1, 2020

 

Revenue

% of Revenue1

Y/Y%

Revenue

% of Revenue1

Industrial

 

$

1,001,867

57%

29%

$

778,361

53%

Communications

 

288,743

16%

(21)%

363,304

25%

Automotive2

 

290,077

16%

80%

161,489

11%

Consumer

 

178,166

10%

16%

152,982

11%

Total revenue

 

$

1,758,853

100%

21%

$

1,456,136

100%

 

 

Nine Months Ended

 

July 31, 2021

August 1, 2020

 

Revenue

% of revenue1

Y/Y %

Revenue

% of revenue1

Industrial

 

$

2,829,648

57%

30%

$

2,184,413

54%

Communications

 

847,632

17%

(4)%

880,633

22%

Automotive2

 

793,443

16%

45%

548,002

13%

Consumer

 

507,995

10%

10%

463,713

11%

Total revenue

 

$

4,978,718

100%

22%

$

4,076,761

100%

 

1) The sum of the individual percentages may not equal the total due to rounding.

2) Includes $24.1 million of revenue immediately recognized in the third quarter of fiscal 2021 from an intellectual property licensing agreement.

ANALOG DEVICES, INC.

RECONCILIATION OF GAAP TO NON-GAAP RESULTS

(Unaudited)

(In thousands, except per share amounts)

 

 

Three Months Ended

Nine Months Ended

 

Jul. 31, 2021

Aug. 1, 2020

Jul. 31, 2021

Aug. 1, 2020

Gross margin

 

$

1,221,184

$

972,578

$

3,403,192

$

2,667,394

Gross margin percentage

 

69.4

%

66.8

%

68.4

65.4

%

Acquisition related expenses

 

37,945

45,222

123,653

134,633

Adjusted gross margin

 

$

1,259,129

$

1,017,800

$

3,526,845

$

2,802,027

Adjusted gross margin percentage

 

71.6

%

69.9

%

70.8

%

68.7

%

 

Operating expenses

 

$

611,538

$

553,454

$

1,809,996

$

1,630,822

Percent of revenue

 

34.8

%

38.0

%

36.4

%

40.0

%

Acquisition related expenses

 

(109,434

)

(110,460

)

(329,637

)

(333,298

)

Acquisition related transaction costs

 

(18,326

)

(9,121

)

(56,570

)

(9,121

)

Charitable foundation contribution

 

(40,000

)

Restructuring related expense, net

 

8,938

(31,830

)

8,189

(44,287

)

Adjusted operating expenses

 

$

492,716

$

402,043

$

1,431,978

$

1,204,116

Adjusted operating expenses percentage

 

28.0

%

27.6

%

28.8

%

29.5

%

 

Operating income

 

$

609,646

$

419,124

$

1,593,196

$

1,036,572

Operating margin

 

34.7

%

28.8

%

32.0

%

25.4

%

Acquisition related expenses

 

147,379

155,682

453,290

467,931

Acquisition related transaction costs

 

18,326

9,121

56,570

9,121

Charitable foundation contribution

 

40,000

Restructuring related expense, net

 

(8,938

)

31,830

(8,189

)

44,287

Adjusted operating income

 

$

766,413

$

615,757

$

2,094,867

$

1,597,911

Adjusted operating margin

 

43.6

%

42.3

%

42.1

%

39.2

%

 

Provision for income taxes

 

$

68,967

$

10,364

$

170,146

$

60,072

Tax related items

 

20,686

55,217

66,466

105,364

Adjusted provision for income taxes

 

$

89,653

$

65,581

$

236,612

$

165,436

 

Income before income taxes

 

$

572,278

$

373,029

$

1,484,881

$

894,307

Effective tax rate

 

12.1

%

2.8

%

11.5

%

6.7

%

Acquisition related expenses

 

147,379

155,682

453,290

467,931

Acquisition related transaction costs

 

18,326

9,121

56,570

9,121

Charitable foundation contribution

 

40,000

Restructuring related expense, net

 

(8,938

)

31,830

(8,189

)

44,287

Adjusted income before income taxes

 

$

729,045

$

569,662

$

1,986,552

$

1,455,646

Adjusted tax rate

 

12.3

%

11.5

%

11.9

%

11.4

%

 

Diluted EPS

 

$

1.35

$

0.97

$

3.53

$

2.24

Acquisition related expenses

 

0.40

0.42

1.22

1.26

Acquisition related transaction costs

 

0.05

0.02

0.15

0.02

Charitable foundation contribution

 

0.11

Restructuring related expense, net

 

(0.02

)

0.09

(0.02

)

0.12

Tax related items

 

(0.06

)

(0.15

)

(0.18

)

(0.28

)

Adjusted diluted EPS*

 

$

1.72

$

1.36

$

4.70

$

3.47

 

* 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
Months

Three Months Ended

 

Jul. 31, 2021

Jul. 31, 2021

May 1, 2021

Jan. 30, 2021

Oct 31, 2020

Revenue

 

$

6,505,013

$

1,758,853

$

1,661,407

$

1,558,458

$

1,526,295

Net cash provided by operating activities

 

$

2,466,941

$

630,041

$

736,361

$

427,941

$

672,598

% of Revenue

 

38

%

36

%

44

%

27

%

44

%

Capital expenditures

 

$

(242,787

)

$

(86,341

)

$

(59,170

)

$

(67,388

)

$

(29,888

)

Free cash flow

 

$

2,224,154

$

543,700

$

677,191

$

360,553

$

642,710

% of Revenue

 

34

%

31

%

41

%

23

%

42

%

ANALOG DEVICES, INC.

RECONCILIATION OF PROJECTED GAAP TO NON-GAAP RESULTS

(Unaudited)

 

 

Three Months Ending October 30, 2021

 

Reported

Adjusted

Revenue

 

$1.78 Billion

$1.78 Billion

 

(+/- $70 Million)

(+/- $70 Million)

Operating margin

 

34.2%

43.7% (1)

 

(+/-140 bps)

(+/-100 bps)

Nonoperating expense

 

~ $43 Million

~ $43 Million

Tax rate

 

11% to 13%

11% to 13% (2)

Earnings per share

 

$1.33

$1.72 (3)

 

(+/- $0.11)

(+/- $0.11)

 

(1) Includes $169 million of adjustments related to acquisition related expenses and acquisition related transaction costs as previously defined in the Non-GAAP Financial Information section of this press release. This excludes acquisition related transaction costs that are contingent upon closing of the proposed Maxim Integrated Products, Inc. acquisition as we cannot reasonably predict the timing of this transaction.
(2) Includes $23 million of tax effects associated with the adjustments for acquisition related expenses and acquisition related transaction costs noted above.
(3) Includes $0.39 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)

Contacts:

For more information, please contact:

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.