5Tax Related Items: Income tax effect of the non-GAAP items discussed above and income tax from certain discrete tax items primarily related to the resolution of prior period tax audits, income tax from certain uncertain tax positions, income tax from state valuation allowance adjustments, income tax on certain inventory intra-entity transfers, the impact of a voluntary accounting policy change and other income tax adjustments related to prior periods. We excluded the income tax benefit / provision effect of these tax related items from our non-GAAP measures because they are not associated with the tax expense on our ongoing 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 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 |
|
Twelve Months Ended |
||||||||||||
|
Oct 31, 2020 |
|
Nov 2, 2019 |
|
Oct 31, 2020 |
|
Nov 2, 2019 |
||||||||
Revenue |
$ |
1,526,295 |
|
|
$ |
1,443,219 |
|
|
$ |
5,603,056 |
|
|
$ |
5,991,065 |
|
Cost of sales |
503,211 |
|
|
501,028 |
|
|
1,912,578 |
|
|
1,977,315 |
|
||||
Gross margin |
1,023,084 |
|
|
942,191 |
|
|
3,690,478 |
|
|
4,013,750 |
|
||||
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Research and development |
280,239 |
|
|
277,018 |
|
|
1,050,519 |
|
|
1,130,348 |
|
||||
Selling, marketing, general and administrative |
165,115 |
|
|
154,799 |
|
|
659,923 |
|
|
648,094 |
|
||||
Amortization of intangibles |
108,007 |
|
|
107,225 |
|
|
429,455 |
|
|
429,041 |
|
||||
Special charges |
8,051 |
|
|
64,788 |
|
|
52,337 |
|
|
95,659 |
|
||||
Total operating expenses |
561,412 |
|
|
603,830 |
|
|
2,192,234 |
|
|
2,303,142 |
|
||||
Operating income |
461,672 |
|
|
338,361 |
|
|
1,498,244 |
|
|
1,710,608 |
|
||||
Nonoperating expense (income): |
|
|
|
|
|
|
|
||||||||
Interest expense |
48,593 |
|
|
50,775 |
|
|
193,305 |
|
|
229,075 |
|
||||
Interest income |
(527) |
|
|
(1,988) |
|
|
(4,305) |
|
|
(10,229) |
|
||||
Other, net |
(3,704) |
|
|
1,747 |
|
|
(2,373) |
|
|
6,034 |
|
||||
|
44,362 |
|
|
50,534 |
|
|
186,627 |
|
|
224,880 |
|
||||
Income before income taxes |
417,310 |
|
|
287,827 |
|
|
1,311,617 |
|
|
1,485,728 |
|
||||
Provision for income taxes |
30,784 |
|
|
10,133 |
|
|
90,856 |
|
|
122,717 |
|
||||
Net income |
$ |
386,526 |
|
|
$ |
277,694 |
|
|
$ |
1,220,761 |
|
|
$ |
1,363,011 |
|
|
|
|
|
|
|
|
|
||||||||
Shares used to compute earnings per share - basic |
369,284 |
|
|
369,051 |
|
|
368,633 |
|
|
369,133 |
|
||||
Shares used to compute earnings per share - diluted |
372,322 |
|
|
372,584 |
|
|
371,973 |
|
|
372,871 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Basic earnings per common share |
$ |
1.05 |
|
|
$ |
0.75 |
|
|
$ |
3.31 |
|
|
$ |
3.68 |
|
Diluted earnings per common share |
$ |
1.04 |
|
|
$ |
0.74 |
|
|
$ |
3.28 |
|
|
$ |
3.65 |
|
ANALOG DEVICES, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (In thousands) |
||||||||
|
October 31, 2020 |
|
November 2, 2019 |
|||||
Cash & cash equivalents |
$ |
1,055,860 |
|
|
$ |
648,322 |
|
|
Accounts receivable |
737,536 |
|
|
635,136 |
|
|||
Inventories |
608,260 |
|
|
609,886 |
|
|||
Other current assets |
116,032 |
|
|
91,782 |
|
|||
Total current assets |
2,517,688 |
|
|
1,985,126 |
|
|||
Net property, plant and equipment |
1,120,561 |
|
|
1,219,989 |
|
|||
Other investments |
86,729 |
|
|
77,324 |
|
|||
Goodwill |
12,278,425 |
|
|
12,256,880 |
|
|||
Intangible assets, net |
3,650,280 |
|
|
4,217,224 |
|
|||
Deferred tax assets |
1,503,064 |
|
|
1,582,382 |
|
|||
Other assets |
311,856 |
|
|
53,716 |
|
|||
Total assets |
$ |
21,468,603 |
|
|
$ |
21,392,641 |
|
|
|
|
|
|
|||||
Other current liabilities |
$ |
1,364,986 |
|
|
$ |
1,208,965 |
|
|
Debt, current |
— |
|
|
299,667 |
|
|||
Long-term debt |
5,145,102 |
|
|
5,192,252 |
|
|||
Deferred income taxes |
1,919,595 |
|
|
2,088,212 |
|
|||
Other non-current liabilities |
1,040,975 |
|
|
894,357 |
|
|||
Shareholders' equity |
11,997,945 |
|
|
11,709,188 |
|
|||
Total liabilities & equity |
$ |
21,468,603 |
|
|
$ |
21,392,641 |
|
|
|
|
|
|
ANALOG DEVICES, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In thousands) |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
Oct 31, 2020 |
|
Nov 2, 2019 |
|
Oct 31, 2020 |
|
Nov 2, 2019 |
||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
386,526 |
|
|
$ |
277,694 |
|
|
$ |
1,220,761 |
|
|
$ |
1,363,011 |
|
Adjustments to reconcile net income to net cash provided by operations: |
|
|
|
|
|
|
|
||||||||
Depreciation |
57,053 |
|
|
61,636 |
|
|
233,775 |
|
|
240,677 |
|
||||
Amortization of intangibles |
145,163 |
|
|
143,528 |
|
|
577,148 |
|
|
570,574 |
|
||||
Stock-based compensation expense |
36,557 |
|
|
37,580 |
|
|
149,518 |
|
|
150,300 |
|
||||
Non-cash impairment included in special charges |
— |
|
|
9,800 |
|
|
— |
|
|
14,167 |
|
||||
Deferred income taxes |
(71,146) |
|
|
(35,809) |
|
|
(113,948) |
|
|
(91,253) |
|
||||
Non-cash contribution to charitable foundation |
— |
|
|
— |
|
|
40,000 |
|
|
— |
|
||||
Other non-cash activity |
(257) |
|
|
14,206 |
|
|
5,418 |
|
|
40,907 |
|
||||
Changes in operating assets and liabilities |
118,702 |
|
|
149,270 |
|
|
(104,185) |
|
|
(35,283) |
|
||||
Total adjustments |
286,072 |
|
|
380,211 |
|
|
787,726 |
|
|
890,089 |
|
||||
Net cash provided by operating activities |
672,598 |
|
|
657,905 |
|
|
2,008,487 |
|
|
2,253,100 |
|
||||
Percent of revenue |
44.1 |
% |
|
45.6 |
% |
|
35.8 |
% |
|
37.6 |
% |
||||
|
|
|
|
|
|
|
|
||||||||
Cash flows from investing activities: |
|
|
|
|
|
|
|
||||||||
Additions to property, plant and equipment |
(29,888) |
|
|
(51,076) |
|
|
(165,692) |
|
|
(275,372) |
|
||||
Payments for acquisitions, net of cash acquired |
(1,433) |
|
|
(11,170) |
|
|
(14,196) |
|
|
(11,170) |
|
||||
Change in other assets |
579 |
|
|
(1,512) |
|
|
(635) |
|
|
(6,644) |
|
||||
Net cash used for investing activities |
(30,742) |
|
|
(63,758) |
|
|
(180,523) |
|
|
(293,186) |
|
||||
|
|
|
|
|
|
|
|
||||||||
Cash flows from financing activities: |
|
|
|
|
|
|
|
||||||||
Proceeds from debt |
— |
|
|
— |
|
|
395,646 |
|
|
1,250,000 |
|
||||
Early termination of debt |
— |
|
|
— |
|
|
— |
|
|
(1,250,000) |
|
||||
Proceeds from revolver |
— |
|
|
— |
|
|
350,000 |
|
|
75,000 |
|
||||
Payments on revolver |
— |
|
|
— |
|
|
(350,000) |
|
|
(75,000) |
|
||||
Debt repayments |
(450,000) |
|
|
(200,000) |
|
|
(750,000) |
|
|
(850,000) |
|
||||
Dividend payments to shareholders |
(229,597) |
|
|
(200,196) |
|
|
(886,155) |
|
|
(777,481) |
|
||||
Repurchase of common stock |
(7,222) |
|
|
(172,389) |
|
|
(244,487) |
|
|
(613,005) |
|
||||
Proceeds from employee stock plans |
10,653 |
|
|
10,388 |
|
|
68,403 |
|
|
116,523 |
|
||||
Change in other financing activities |
— |
|
|
5,087 |
|
|
(4,015) |
|
|
(2,831) |
|
||||
Net cash used for financing activities |
(676,166) |
|
|
(557,110) |
|
|
(1,420,608) |
|
|
(2,126,794) |
|
||||
Effect of exchange rate changes on cash |
(94) |
|
|
(879) |
|
|
182 |
|
|
(1,389) |
|
||||
|
|
|
|
|
|
|
|
||||||||
Net (decrease) increase in cash and cash equivalents |
(34,404) |
|
|
36,158 |
|
|
407,538 |
|
|
(168,269) |
|
||||
Cash and cash equivalents at beginning of period |
1,090,264 |
|
|
612,164 |
|
|
648,322 |
|
|
816,591 |
|
||||
Cash and cash equivalents at end of period |
$ |
1,055,860 |
|
|
$ |
648,322 |
|
|
$ |
1,055,860 |
|
|
$ |
648,322 |
|
|
|
|
|
|
|
|
|
ANALOG DEVICES, INC.