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.