Company Announcements

Analog Devices Reports Record Fourth Quarter and Fiscal 2021 Results

  • Fourth quarter revenue of $2.34 billion, exceeded the midpoint of guidance, and fiscal 2021 revenue of $7.32 billion was led by strength in the Industrial and Automotive markets
  • Operating cash flow of $2.7 billion and free cash flow of $2.4 billion in fiscal 2021
  • Returned a record $3.7 billion to shareholders in fiscal 2021 through dividends and buybacks, including $2.0 billion of our $2.5 billion accelerated share repurchase program
  • Completed the acquisition of Maxim Integrated, further strengthening ADI’s position as a high-performance semiconductor leader

WILMINGTON, Mass.--(BUSINESS WIRE)--Nov. 23, 2021-- Analog Devices, Inc. (Nasdaq: ADI), a leading global high-performance semiconductor company, today announced financial results for its fourth quarter and full year fiscal 2021, which ended October 30, 2021.

“ADI delivered another quarter of record revenue and profits, marking a strong end to the fiscal year. Our Industrial and Automotive markets reached all-time highs and our Consumer business returned to solid growth in fiscal 2021,” said Vincent Roche, President and CEO, “As we enter fiscal 2022, our backlog and bookings remain robust, and we continue to invest in capacity, setting us up for continued growth in the years ahead.”

Roche continued, “The past year truly demonstrated the vital importance of semiconductors to the modern digital age and we’re now better positioned than ever to capture value with our acquisition of Maxim Integrated. This combination has expanded our global team of talented employees and best-in-class technologies, and together, we will develop even more complete, high-performance solutions that define the edge of possible. I’m confident in our ability to drive the next waves of analog semiconductor innovation, while delivering strong returns for shareholders.”

Performance for the Fourth Quarter and Fiscal 2021

Results Summary(1)

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

Oct 30, 2021

 

Oct 31, 2020

 

Change

 

Oct 30, 2021

 

Oct 31, 2020

 

Change

Revenue

$

2,340

 

 

$

1,526

 

 

53

%

 

$

7,318

 

 

$

5,603

 

 

31

%

Gross margin

$

1,122

 

 

$

1,023

 

 

10

%

 

$

4,525

 

 

$

3,690

 

 

23

%

Gross margin percentage

47.9

%

 

67.0

%

 

(1,910 bps)

 

61.8

%

 

65.9

%

 

(410 bps)

Operating income

$

99

 

 

$

462

 

 

(79)

%

 

$

1,692

 

 

$

1,498

 

 

13

%

Operating margin

4.2

%

 

30.2

%

 

(2,600 bps)

 

23.1

%

 

26.7

%

 

(360 bps)

Diluted earnings per share

$

0.16

 

 

$

1.04

 

 

(85)

%

 

$

3.46

 

 

$

3.28

 

 

5

%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Results

 

 

 

 

 

 

 

 

 

 

 

Adjusted gross margin

$

1,660

 

 

$

1,068

 

 

55

%

 

$

5,186

 

 

$

3,870

 

 

34

%

Adjusted gross margin percentage

70.9

%

 

70.0

%

 

90 bps

 

70.9

%

 

69.1

%

 

180 bps

Adjusted operating income

$

1,009

 

 

$

636

 

 

59

%

 

$

3,104

 

 

$

2,234

 

 

39

%

Adjusted operating margin

43.1

%

 

41.7

%

 

140 bps

 

42.4

%

 

39.9

%

 

250 bps

Adjusted diluted earnings per share

$

1.73

 

 

$

1.44

 

 

20

%

 

$

6.46

 

 

$

4.91

 

 

32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Trailing Twelve Months

Cash Generation

 

 

 

 

Oct 30, 2021

 

Oct 30, 2021

Net cash provided by operating activities

 

 

 

 

$

941

 

 

$

2,735

 

% of revenue

 

 

 

 

40

%

 

37

%

Capital expenditures

 

 

 

 

$

(131)

 

 

$

(344)

 

Free cash flow

 

 

 

 

$

810

 

 

$

2,391

 

% of revenue

 

 

 

 

35

%

 

33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Trailing Twelve Months

Cash Return

 

 

 

 

Oct 30, 2021

 

Oct 30, 2021

Dividend paid

 

 

 

 

$

(371)

 

 

$

(1,109)

 

Stock repurchases

 

 

 

 

(2,096)

 

 

(2,605)

 

Total cash returned

 

 

 

 

$

(2,467)

 

 

$

(3,714)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Outlook for the First Quarter of Fiscal Year 2022

For the first quarter of fiscal 2022, we are forecasting revenue of $2.60 Billion , +/- $100 Million. At the midpoint of this revenue outlook, we expect reported operating margin of approximately 12.0%, +/- 200 bps, and adjusted operating margin of approximately 43.3%, +/- 70 bps. We are planning for reported EPS to be $0.43, +/- $0.10, and adjusted EPS to be $1.78, +/- $0.10.

Our first quarter fiscal 2022 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 December 14, 2021 to all shareholders of record at the close of business on December 3, 2021.

Conference Call Scheduled for Today, Tuesday, November 23, 2021 at 10:00 am ET

ADI will host a conference call to discuss our fourth quarter and fiscal year 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. The participant dial-in for both domestic and international callers will be available ten minutes before the call begins by calling 833-423-0297. International participants may provide the passcode 8334230297.

A replay of the conference call will be available approximately two hours after the call concludes and may be accessed for up to two weeks, by dialing 855-859-2056 (replay only) and entering the conference ID: 5047545, 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, special charges, 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, special charges, net3 and charitable foundation contribution4 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: acquisition related expenses1 and loss on extinguishment of debt5which are described further below.

Adjusted income before income taxes is defined as (loss) income before income taxes, determined in accordance with GAAP, excluding: acquisition related expenses1, acquisition related transaction costs2, special charges, net3, charitable foundation contribution4 and loss on extinguishment of debt5 which are described further below.

Adjusted provision for income taxes is defined as (benefit from) provision for income taxes, determined in accordance with GAAP, excluding tax related items6 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, charitable foundation contribution4, loss on extinguishment of debt5 and tax related items6 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 debt, inventory, property, plant and equipment and amortization of acquisition related intangibles, which include acquired intangibles such as purchased technology and customer relationships. Expenses also include fair value adjustments associated with the replacement of share-based awards related to the Maxim Integrated Products, Inc. (Maxim) and Linear Technology Corporation (Linear) acquisitions. We excluded these costs from our non-GAAP measures because they relate to specific transactions and are not reflective of our ongoing financial performance.

2Acquisition Related Transaction Costs: Costs directly related to the 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.

3Special Charges, 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.

5Loss on Extinguishment of Debt: Expenses incurred related to the extinguishment of debt including make-whole premiums and other related fees, as well as the acceleration of unamortized debt costs and previously deferred derivative hedge losses. We excluded these costs from our non-GAAP measures because they are not reflective of our ongoing financial performance.

6Tax Related Items: Income tax effect of the non-GAAP items discussed above and income tax from certain discrete tax items related to an intra-entity transfer of intangible assets, 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, Inc. (NASDAQ: ADI) operates at the center of the modern digital economy, converting real-world phenomena into actionable insight with its comprehensive suite of analog and mixed signal, power management, radio frequency (RF), and digital and sensor technologies. ADI serves 125,000 customers worldwide with more than 75,000 products in the industrial, communications, automotive, and consumer markets. ADI is headquartered in Wilmington, MA. Visit https://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 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 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; 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 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

 

Twelve Months Ended

 

Oct 30, 2021

 

Oct 31, 2020

 

Oct 30, 2021

 

Oct 31, 2020

Revenue

$

2,339,568

 

 

$

1,526,295

 

 

$

7,318,286

 

 

$

5,603,056

 

Cost of sales

1,217,748

 

 

503,211

 

 

2,793,274

 

 

1,912,578

 

Gross margin

1,121,820

 

 

1,023,084

 

 

4,525,012

 

 

3,690,478

 

Operating expenses:

 

 

 

 

 

 

 

Research and development

399,121

 

 

280,239

 

 

1,296,126

 

 

1,050,519

 

Selling, marketing, general and administrative

317,455

 

 

165,115

 

 

915,418

 

 

659,923

 

Amortization of intangibles

213,594

 

 

108,007

 

 

536,811

 

 

429,455

 

Special charges, net

92,645

 

 

8,051

 

 

84,456

 

 

52,337

 

Total operating expenses

1,022,815

 

 

561,412

 

 

2,832,811

 

 

2,192,234

 

Operating income

99,005

 

 

461,672

 

 

1,692,201

 

 

1,498,244

 

Nonoperating expense (income):

 

 

 

 

 

 

 

Interest expense

54,621

 

 

48,593

 

 

184,825

 

 

193,305

 

Loss on extinguishment of debt

215,150

 

 

 

 

215,150

 

 

 

Interest income

(421)

 

 

(527)

 

 

(1,220)

 

 

(4,305)

 

Other, net

(14,178)

 

 

(3,704)

 

 

(35,268)

 

 

(2,373)

 

Total nonoperating expense

255,172

 

 

44,362

 

 

363,487

 

 

186,627

 

(Loss) income before income taxes

(156,167)

 

 

417,310

 

 

1,328,714

 

 

1,311,617

 

(Benefit from) provision for income taxes

(231,854)

 

 

30,784

 

 

(61,708)

 

 

90,856

 

Net income

$

75,687

 

 

$

386,526

 

 

$

1,390,422

 

 

$

1,220,761

 

 

 

 

 

 

 

 

 

Shares used to compute earnings per share - basic

483,345

 

 

369,284

 

 

397,462

 

 

368,633

 

Shares used to compute earnings per share - diluted

487,781

 

 

372,322

 

 

401,288

 

 

371,973

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.16

 

 

$

1.05

 

 

$

3.50

 

 

$

3.31

 

Diluted earnings per common share

$

0.16

 

 

$

1.04

 

 

$

3.46

 

 

$

3.28

 

 

ANALOG DEVICES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands)

 

 

October 30, 2021

 

October 31, 2020

Cash & cash equivalents

$

1,977,964

 

 

$

1,055,860

 

Accounts receivable

1,459,056

 

 

737,536

 

Inventories

1,200,610

 

 

608,260

 

Other current assets

740,687

 

 

116,032

 

Total current assets

5,378,317

 

 

2,517,688

 

Net property, plant and equipment

1,979,051

 

 

1,120,561

 

Other investments

127,856

 

 

86,729

 

Goodwill

26,918,470

 

 

12,278,425

 

Intangible assets, net

15,267,170

 

 

3,650,280

 

Deferred tax assets

2,267,269

 

 

1,503,064

 

Other assets

383,938

 

 

311,856

 

Total assets

$

52,322,071

 

 

$

21,468,603

 

 

 

 

 

Other current liabilities

$

2,253,649

 

 

$

1,364,986

 

Debt, current

516,663

 

 

 

Long-term debt

6,253,212

 

 

5,145,102

 

Deferred income taxes

3,938,830

 

 

1,919,595

 

Other non-current liabilities

1,367,175

 

 

1,040,975

 

Shareholders' equity

37,992,542

 

 

11,997,945

 

Total liabilities & equity

$

52,322,071

 

 

$

21,468,603

 

 

 

 

 

 

ANALOG DEVICES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

 

 

Three Months Ended

 

Twelve Months Ended

 

Oct 30, 2021

 

Oct 31, 2020

 

Oct 30, 2021

 

Oct 31, 2020

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income

$

75,687

 

 

$

386,526

 

 

$

1,390,422

 

 

$

1,220,761

 

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

 

 

 

 

 

 

 

Depreciation

72,338

 

 

57,053

 

 

231,275

 

 

233,775

 

Amortization of intangibles

406,625

 

 

145,163

 

 

843,359

 

 

577,148

 

Cost of goods sold for inventory acquired

331,083

 

 

 

 

331,083

 

 

 

Stock-based compensation expense

124,928

 

 

36,557

 

 

243,611

 

 

149,518

 

Gain on sale of property, plant and equipment

 

 

 

 

(13,557)

 

 

 

Non-cash contribution to charitable foundation

 

 

 

 

 

 

40,000

 

Loss on extinguishment of debt

215,150

 

 

 

 

215,150

 

 

 

Non-cash portion of special charges

2,538

 

 

 

 

2,538

 

 

 

Deferred income taxes

(334,429)

 

 

(71,146)

 

 

(406,922)

 

 

(113,948)

 

Other

4,275

 

 

(257)

 

 

(15,524)

 

 

5,418

 

Changes in operating assets and liabilities

42,531

 

 

118,702

 

 

(86,366)

 

 

(104,185)

 

Total adjustments

865,039

 

 

286,072

 

 

1,344,647

 

 

787,726

 

Net cash provided by operating activities

940,726

 

 

672,598

 

 

2,735,069

 

 

2,008,487

 

Percent of revenue

40.2

%

 

44.1

%

 

37.4

%

 

35.8

%

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Proceeds from other investments

7,910

 

 

 

 

30,125

 

 

 

Additions to property, plant and equipment, net

(130,777)

 

 

(29,888)

 

 

(343,676)

 

 

(165,692)

 

Cash received from acquisition of Maxim, net of cash paid

2,450,550

 

 

 

 

2,450,550

 

 

 

Proceeds from sale of property, plant and equipment

 

 

 

 

35,714

 

 

 

Payments for acquisitions, net of cash acquired

 

 

(1,433)

 

 

(24,950)

 

 

(14,196)

 

Change in other assets

(878)

 

 

579

 

 

(4,238)

 

 

(635)

 

Net cash provided by (used for) investing activities

2,326,805

 

 

(30,742)

 

 

2,143,525

 

 

(180,523)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from debt

3,939,640

 

 

 

 

3,939,640

 

 

395,646

 

Early termination of debt

(3,591,982)

 

 

 

 

(3,591,982)

 

 

 

Debt repayments

 

 

(450,000)

 

 

 

 

(750,000)

 

Payments on revolver

(400,000)

 

 

 

 

(400,000)

 

 

(350,000)

 

Proceeds from revolver

400,000

 

 

 

 

400,000

 

 

350,000

 

Payment on derivative instrument

(153,161)

 

 

 

 

(153,161)

 

 

 

Prepayment for stock repurchases

(500,000)

 

 

 

 

(500,000)

 

 

 

Dividend payments to shareholders

(371,230)

 

 

(229,597)

 

 

(1,109,344)

 

 

(886,155)

 

Repurchase of common stock

(2,095,992)

 

 

(7,222)

 

 

(2,605,144)

 

 

(244,487)

 

Proceeds from employee stock plans

7,757

 

 

10,653

 

 

63,105

 

 

68,403

 

Change in other financing activities

(4,730)

 

 

 

 

(2,778)

 

 

(4,015)

 

Net cash used for financing activities

(2,769,698)

 

 

(676,166)

 

 

(3,959,664)

 

 

(1,420,608)

 

Effect of exchange rate changes on cash

(570)

 

 

(94)

 

 

3,174

 

 

182

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

497,263

 

 

(34,404)

 

 

922,104

 

 

407,538

 

Cash and cash equivalents at beginning of period

1,480,701

 

 

1,090,264

 

 

$

1,055,860

 

 

648,322

 

Cash and cash equivalents at end of period

$

1,977,964

 

 

$

1,055,860

 

 

$

1,977,964

 

 

$

1,055,860

 

 

 

 

 

 

 

 

 

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

The categorization of revenue by end market is determined using a variety of data points including the technical characteristics of the product, the “sold to” customer information, the "ship to" customer information and the end customer product or application into which our product will be incorporated. As data systems for capturing and tracking this data and our methodology evolves and improves, the categorization of products by end market can vary over time. When this occurs, we reclassify revenue by end market for prior periods. Such reclassifications typically do not materially change the sizing of, or the underlying trends of results within, each end market.

 

Three Months Ended

 

Oct 30, 2021

 

Oct 31, 2020

 

Revenue

 

% of revenue*

 

Y/Y %

 

Revenue

 

% of revenue*

Industrial

$

1,178,476

 

 

50%

 

45%

 

$

812,729

 

 

53%

Automotive

452,589

 

 

19%

 

97%

 

229,916

 

 

15%

Communications

351,568

 

 

15%

 

13%

 

311,039

 

 

20%

Consumer

356,935

 

 

15%

 

107%

 

172,611

 

 

11%

Total revenue

$

2,339,568

 

 

100%

 

53%

 

$

1,526,295

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

Oct 30, 2021

 

Oct 31, 2020

 

Revenue

 

% of revenue*

 

Y/Y %

 

Revenue

 

% of revenue*

Industrial

$

4,011,485

 

 

55%

 

34%

 

$

2,998,259

 

 

54%

Automotive

1,248,635

 

 

17%

 

60%

 

778,297

 

 

14%

Communications

1,198,461

 

 

16%

 

1%

 

1,191,169

 

 

21%

Consumer

859,705

 

 

12%

 

35%

 

635,331

 

 

11%

Total revenue

$

7,318,286

 

 

100%

 

31%

 

$

5,603,056

 

 

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

 

Twelve Months Ended

 

Oct 30, 2021

 

Oct 31, 2020

 

Oct 30, 2021

 

Oct 31, 2020

 

 

 

 

 

 

 

 

Gross margin

$

1,121,820

 

 

$

1,023,084

 

 

$

4,525,012

 

 

$

3,690,478

 

Gross margin percentage

47.9

%

 

67.0

%

 

61.8

%

 

65.9

%

Acquisition related expenses

537,784

 

 

44,741

 

 

661,438

 

 

179,374

 

Adjusted gross margin

$

1,659,604

 

 

$

1,067,825

 

 

$

5,186,450

 

 

$

3,869,852

 

Adjusted gross margin percentage

70.9

%

 

70.0

%

 

70.9

%

 

69.1

%

 

 

 

 

 

 

 

 

Operating expenses

$

1,022,815

 

 

$

561,412

 

 

$

2,832,811

 

 

$

2,192,234

 

Percent of revenue

43.7

%

 

36.8

%

 

38.7

%

 

39.1

%

Acquisition related expenses

(223,151)

 

 

(110,963)

 

 

(552,789)

 

 

(444,261)

 

Acquisition related transaction costs

(56,289)

 

 

(10,977)

 

 

(112,859)

 

 

(20,098)

 

Charitable foundation contribution

 

 

 

 

 

 

(40,000)

 

Special charges, net

(92,645)

 

 

(8,050)

 

 

(84,458)

 

 

(52,337)

 

Adjusted operating expenses

$

650,730

 

 

$

431,422

 

 

$

2,082,705

 

 

$

1,635,538

 

Adjusted operating expenses percentage

27.8

%

 

28.3

%

 

28.5

%

 

29.2

%

 

 

 

 

 

 

 

 

Operating income

$

99,005

 

 

$

461,672

 

 

$

1,692,201

 

 

$

1,498,244

 

Operating margin

4.2

%

 

30.2

%

 

23.1

%

 

26.7

%

Acquisition related expenses

760,935

 

 

155,704

 

 

1,214,227

 

 

623,635

 

Acquisition related transaction costs

56,289

 

 

10,977

 

 

112,859

 

 

20,098

 

Charitable foundation contribution

 

 

 

 

 

 

40,000

 

Special charges, net

92,645

 

 

8,050

 

 

84,458

 

 

52,337

 

Adjusted operating income

$

1,008,874

 

 

$

636,403

 

 

$

3,103,745

 

 

$

2,234,314

 

Adjusted operating margin

43.1

%

 

41.7

%

 

42.4

%

 

39.9

%

 

 

 

 

 

 

 

 

Nonoperating expense (income)

255,172

 

 

$

44,362

 

 

363,487

 

 

186,627

 

Acquisition related expenses

3,842

 

 

 

 

3,842

 

 

 

Loss on extinguishment of debt

(215,150)

 

 

 

 

(215,150)

 

 

 

Adjusted nonoperating expense (income)

$

43,864

 

 

$

44,362

 

 

152,179

 

 

$

186,627

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

$

(156,167)

 

 

$

417,310

 

 

$

1,328,714

 

 

$

1,311,617

 

Acquisition related expenses

757,093

 

 

155,704

 

 

1,210,385

 

 

623,635

 

Acquisition related transaction costs

56,289

 

 

10,977

 

 

112,859

 

 

20,098

 

Charitable foundation contribution

 

 

 

 

 

 

40,000

 

Special charges, net

92,645

 

 

8,050

 

 

84,458

 

 

52,337

 

Loss on extinguishment of debt

$

215,150

 

 

$

 

 

$

215,150

 

 

$

 

Adjusted income before income taxes

$

965,010

 

 

$

592,041

 

 

$

2,951,566

 

 

$

2,047,687

 

 

 

 

 

 

 

 

 

(Benefit from) provision for income taxes

$

(231,854)

 

 

$

30,784

 

 

$

(61,708)

 

 

$

90,856

 

Effective tax rate

(148.5)

%

 

7.4

%

 

(4.6)

%

 

6.9

%

Income tax effect of adjustments above

165,505

 

 

26,878

 

 

231,972

 

 

106,291

 

Income tax from certain discrete tax items

188,872

 

 

 

 

188,872

 

 

25,951

 

Adjusted provision for income taxes

$

122,524

 

 

$

57,662

 

 

$

359,136

 

 

$

223,098

 

Adjusted tax rate

12.7

%

 

9.7

%

 

12.2

%

 

10.9

%

 

 

 

 

 

 

 

 

Diluted EPS

$

0.16

 

 

$

1.04

 

 

$

3.46

 

 

$

3.28

 

Acquisition related expenses

1.55

 

 

0.42

 

 

3.02

 

 

1.68

 

Acquisition related transaction costs

0.12

 

 

0.03

 

 

0.28

 

 

0.05

 

Charitable foundation contribution

 

 

 

 

 

 

0.11

 

Special charges, net

0.19

 

 

0.02

 

 

0.21

 

 

0.14

 

Loss on extinguishment of debt

0.44

 

 

 

 

0.54

 

 

 

Income tax effect of adjustments above

(0.34)

 

 

(0.07)

 

 

(0.58)

 

 

(0.29)

 

Income tax from certain discrete tax items

(0.39)

 

 

 

 

(0.47)

 

 

(0.07)

 

Adjusted diluted EPS*

$

1.73

 

 

$

1.44

 

 

$

6.46

 

 

$

4.91

 

 

* 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

 

Oct 30, 2021

 

Oct 30, 2021

 

Jul. 31, 2021

 

May 1, 2021

 

Jan. 30, 2021

Revenue

$

7,318,286

 

 

2,339,568

 

 

$

1,758,853

 

 

$

1,661,407

 

 

$

1,558,458

 

Net cash provided by operating activities

$

2,735,069

 

 

$

940,726

 

 

$

630,041

 

 

$

736,361

 

 

$

427,941

 

% of Revenue

37

%

 

40

%

 

36

%

 

44

%

 

27

%

Capital expenditures

$

(343,676)

 

 

$

(130,777)

 

 

$

(86,341)

 

 

$

(59,170)

 

 

$

(67,388)

 

Free cash flow

$

2,391,393

 

 

$

809,949

 

 

$

543,700

 

 

$

677,191

 

 

$

360,553

 

% of Revenue

33

%

 

35

%

 

31

%

 

41

%

 

23

%

 

ANALOG DEVICES, INC.

RECONCILIATION OF PROJECTED GAAP TO NON-GAAP RESULTS

(Unaudited)

 

 

Three Months Ending January 29, 2022

 

Reported

 

Adjusted

Revenue

$2.60 Billion

 

$2.60 Billion

 

(+/- $100 Million)

 

(+/- $100 Million)

Operating margin

12.0%

 

43.3% (1)

 

(+/-200 bps)

 

(+/-70 bps)

Nonoperating expenses

~ $50 Million

 

~ $50 Million

Tax rate

12.5%

 

12.5% (2)

 

(+/-100 bps)

 

(+/-100 bps)

Diluted shares

~ 530 Million

 

~ 530 Million

Earnings per share

$0.43

 

$1.78 (3)

 

(+/- $0.10)

 

(+/- $0.10)

(1) Includes $815 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.

(2) Includes $102 million of tax effects associated with the adjustments for acquisition related expenses and acquisition related transaction costs noted above.

(3) Includes $1.35 of adjustments related to the net impact of acquisition related expenses and acquisition related transaction costs, as well as the tax effects on those items.

(ADI WEB)

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

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

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

Source: Analog Devices, Inc.