Go Pro

Analog Devices (ADI) Financials

Analog Devices logo
$362.25 +5.75 (+1.61%)
As of 04:00 PM Eastern
Annual Income Statements for Analog Devices

Annual Income Statements for Analog Devices

This table shows Analog Devices' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 10/31/2015 10/29/2016 10/28/2017 11/3/2018 11/2/2019 10/31/2020 10/30/2021 10/29/2022 10/28/2023 11/2/2024 11/1/2025
Net Income / (Loss) Attributable to Common Shareholders
697 862 805 1,507 1,363 1,221 1,390 2,749 3,315 1,635 2,267
Consolidated Net Income / (Loss)
697 862 805 1,507 1,363 1,221 1,390 2,749 3,315 1,635 2,267
Net Income / (Loss) Continuing Operations
697 862 805 1,507 1,363 1,221 1,390 2,749 3,315 1,635 2,267
Total Pre-Tax Income
810 957 935 1,655 1,486 1,312 1,329 3,099 3,608 1,777 2,712
Total Operating Income
831 1,028 1,163 1,900 1,711 1,498 1,692 3,279 3,823 2,033 2,932
Total Gross Profit
2,259 2,227 3,168 4,250 4,014 3,690 4,525 7,532 7,877 5,381 6,773
Total Revenue
3,435 3,421 5,246 6,225 5,991 5,603 7,318 12,014 12,306 9,427 11,020
Operating Revenue
3,435 3,421 5,246 6,225 5,991 5,603 7,318 12,014 12,306 9,427 11,020
Total Cost of Revenue
1,176 1,194 2,078 1,974 1,977 1,913 2,793 4,481 4,428 4,046 4,246
Operating Cost of Revenue
1,176 1,194 2,078 1,974 1,977 1,913 2,793 4,481 4,428 4,046 4,246
Total Operating Expenses
1,428 1,199 2,005 2,351 2,303 2,192 2,833 4,254 4,054 3,349 3,841
Selling, General & Admin Expense
703 461 691 696 648 660 915 1,266 1,274 1,069 1,255
Research & Development Expense
637 654 968 1,165 1,130 1,051 1,296 1,701 1,660 1,488 1,766
Amortization Expense
88 70 297 429 429 429 537 1,013 960 755 750
Restructuring Charge
0.00 14 49 61 96 52 84 275 161 37 70
Total Other Income / (Expense), net
-21 -71 -228 -244 -225 -187 -363 -180 -215 -255 -220
Interest Expense
27 89 251 254 229 193 400 200 265 322 318
Interest & Investment Income
8.63 21 30 9.38 10 4.31 1.22 6.91 41 79 105
Other Income / (Expense), net
-2.32 -3.66 -7.51 -0.07 -6.03 2.37 35 14 8.25 -12 -7.93
Income Tax Expense
113 95 129 148 123 91 -62 350 293 142 445
Basic Earnings per Share
$2.23 $2.79 - - - $3.31 $3.50 $5.29 $6.60 $3.30 $4.59
Weighted Average Basic Shares Outstanding
312.66M 308.74M 346.37M 370.43M 369.13M 368.63M 397.46M 519.23M 502.23M 496.17M 494.38M
Diluted Earnings per Share
$2.20 $2.76 - $4.00 - $3.28 $3.46 $5.25 $6.55 $3.28 $4.56
Weighted Average Diluted Shares Outstanding
316.87M 312.31M 350.48M 374.94M 372.87M 371.97M 401.29M 523.18M 505.96M 498.70M 496.71M
Weighted Average Basic & Diluted Shares Outstanding
312.06M 308.17M 368.64M 370.16M 368.30M 369.48M 525.33M 509.30M 496.26M 496.30M 489.65M
Cash Dividends to Common per Share
$1.57 $1.66 $1.77 $1.89 $2.10 $2.40 $2.69 $2.97 $3.34 $3.62 $3.89

Quarterly Income Statements for Analog Devices

This table shows Analog Devices' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026 8/1/2026
Net Income / (Loss) Attributable to Common Shareholders
463 302 392 478 391 570 519 788 831 1,176 1,340
Consolidated Net Income / (Loss)
463 302 392 478 391 570 519 788 831 1,176 1,340
Net Income / (Loss) Continuing Operations
463 302 392 478 391 570 519 788 831 1,176 1,340
Total Pre-Tax Income
513 325 423 516 436 626 763 887 946 1,325 1,546
Total Operating Income
586 386 491 569 491 678 818 945 997 1,380 1,613
Total Gross Profit
1,474 1,180 1,311 1,416 1,430 1,612 1,790 1,942 2,045 2,440 2,708
Total Revenue
2,513 2,159 2,312 2,443 2,423 2,640 2,880 3,076 3,160 3,623 4,022
Operating Revenue
2,513 2,159 2,312 2,443 2,423 2,640 2,880 3,076 3,160 3,623 4,022
Total Cost of Revenue
1,039 979 1,001 1,027 993 1,028 1,091 1,134 1,115 1,184 1,314
Operating Cost of Revenue
1,039 979 1,001 1,027 993 1,028 1,091 1,134 1,115 1,184 1,314
Total Operating Expenses
888 794 820 847 939 934 972 997 1,048 1,060 1,095
Selling, General & Admin Expense
290 244 257 277 285 303 326 342 345 363 397
Research & Development Expense
391 355 363 379 403 442 454 467 467 509 533
Amortization Expense
190 189 188 188 187 187 187 187 187 188 188
Restructuring Charge
16 5.98 12 2.86 64 1.75 4.35 - 48 0.00 -24
Total Other Income / (Expense), net
-73 -62 -68 -53 -56 -52 -55 -58 -51 -55 -67
Interest Expense
77 77 85 83 75 75 80 88 86 88 89
Interest & Investment Income
9.17 15 26 28 23 22 27 33 32 29 25
Other Income / (Expense), net
-4.57 0.31 -9.58 1.79 -3.96 0.96 -2.11 -2.83 2.93 4.20 -3.75
Income Tax Expense
51 22 31 38 44 56 245 99 115 148 206
Basic Earnings per Share
$0.93 $0.61 $0.79 $0.97 $0.79 $1.15 $1.05 $1.60 $1.70 $2.41 $2.76
Weighted Average Basic Shares Outstanding
495.77M 496.13M 496.34M 496.17M 496.12M 496.17M 494.39M 494.38M 488.87M 487.61M 486.02M
Diluted Earnings per Share
$0.93 $0.61 $0.79 $0.95 $0.78 $1.14 $1.04 $1.60 $1.69 $2.40 $2.74
Weighted Average Diluted Shares Outstanding
498.74M 498.53M 498.79M 498.70M 498.67M 498.20M 496.73M 496.71M 491.66M 490.46M 488.84M
Weighted Average Basic & Diluted Shares Outstanding
495.91M 496.22M 496.49M 496.30M 495.98M 496.25M 491.96M 489.65M 488.20M 487.09M 484.57M

Annual Cash Flow Statements for Analog Devices

This table details how cash moves in and out of Analog Devices' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 10/31/2015 10/29/2016 10/28/2017 11/3/2018 11/2/2019 10/31/2020 10/30/2021 10/29/2022 10/28/2023 11/2/2024 11/1/2025
Net Change in Cash & Equivalents
315 37 127 -231 -167 408 922 -507 -513 1,033 508
Net Cash From Operating Activities
908 1,291 1,154 2,442 2,253 2,008 2,735 4,475 4,818 3,853 4,812
Net Cash From Continuing Operating Activities
908 1,291 1,154 2,442 2,253 2,008 2,735 4,475 4,818 3,853 4,812
Net Income / (Loss) Continuing Operations
697 862 805 1,507 1,363 1,221 1,390 2,749 3,315 1,635 2,267
Consolidated Net Income / (Loss)
697 862 805 1,507 1,363 1,221 1,390 2,749 3,315 1,635 2,267
Depreciation Expense
130 135 195 229 241 234 231 283 335 363 407
Amortization Expense
92 75 389 571 571 577 843 2,014 1,958 1,742 1,592
Non-Cash Adjustments To Reconcile Net Income
51 91 452 188 205 -63 785 640 308 286 312
Changes in Operating Assets and Liabilities, net
-62 129 -687 -51 -127 39 -515 -1,210 -1,099 -173 234
Net Cash From Investing Activities
-17 -1,218 -6,618 -314 -293 -181 2,144 -657 -1,266 -1,105 -1,322
Net Cash From Continuing Investing Activities
-17 -1,218 -6,618 -314 -293 -181 2,144 -657 -1,266 -1,105 -1,322
Purchase of Property, Plant & Equipment
-154 -127 -204 -255 -275 -166 -344 -699 -1,261 -730 -534
Acquisitions
-7.07 -83 -9,633 -53 -11 0.00 2,451 - 0.00 0.00 -46
Purchase of Investments
-6,084 -7,697 -705 - - - - 0.00 0.00 -439 -1,150
Sale of Property, Plant & Equipment
- - - - 0.00 - - - 0.00 0.00 59
Sale and/or Maturity of Investments
6,236 6,708 3,940 - - - - 0.00 0.00 69 373
Other Investing Activities, net
-8.28 -19 -16 -6.28 -6.64 -15 37 42 -4.92 -4.77 -24
Net Cash From Financing Activities
-572 -33 5,587 -2,358 -2,127 -1,421 -3,960 -4,291 -4,064 -1,714 -2,983
Net Cash From Continuing Financing Activities
-572 -33 5,587 -2,358 -2,127 -1,421 -3,960 -4,291 -4,064 -1,714 -2,983
Repayment of Debt
0.50 -412 -5,058 -2,275 -2,178 -1,104 -3,995 -899 -4,826 -10,697 -9,956
Repurchase of Common Equity
-227 -370 -47 -226 -613 -244 -2,605 -2,577 -2,964 -616 -2,165
Payment of Dividends
-491 -513 -602 -703 -777 -886 -1,109 -1,545 -1,679 -1,795 -1,924
Issuance of Debt
0.00 1,235 11,156 747 1,325 746 4,340 696 5,287 11,272 10,953
Issuance of Common Equity
123 61 133 99 117 68 63 34 119 121 109

Quarterly Cash Flow Statements for Analog Devices

This table details how cash moves in and out of Analog Devices' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026 8/1/2026
Net Change in Cash & Equivalents
345 636 166 -115 359 26 -55 178 406 -469 -271
Net Cash From Operating Activities
1,139 808 855 1,051 1,127 819 1,165 1,701 1,369 872 1,604
Net Cash From Continuing Operating Activities
1,139 808 855 1,051 1,127 819 1,165 1,701 1,369 872 1,604
Net Income / (Loss) Continuing Operations
463 302 392 478 391 570 519 788 831 1,176 1,340
Consolidated Net Income / (Loss)
463 302 392 478 391 570 519 788 831 1,176 1,340
Depreciation Expense
84 89 92 97 98 100 103 105 106 105 104
Amortization Expense
441 439 438 423 417 400 385 390 385 386 390
Non-Cash Adjustments To Reconcile Net Income
74 67 75 70 77 78 79 78 99 73 72
Changes in Operating Assets and Liabilities, net
76 -90 -142 -17 143 -329 80 340 -52 -868 -303
Net Cash From Investing Activities
-219 -602 -172 -112 -194 328 -1,230 -225 -107 -52 -715
Net Cash From Continuing Investing Activities
-219 -602 -172 -112 -194 328 -1,230 -225 -107 -52 -715
Purchase of Property, Plant & Equipment
-223 -188 -154 -165 -149 -90 -79 -215 -109 -138 -146
Acquisitions
0.00 - - - -46 - - - 0.00 -36 -1,500
Sale and/or Maturity of Investments
- - - - 0.00 - - - 9.99 138 843
Other Investing Activities, net
3.88 10 -3.40 -15 0.33 -13 -0.72 -10 -7.71 -16 -8.54
Net Cash From Financing Activities
-574 430 -517 -1,054 -574 -1,121 9.96 -1,297 -855 -1,289 -1,160
Net Cash From Continuing Financing Activities
-574 430 -517 -1,054 -574 -1,121 9.96 -1,297 -855 -1,289 -1,160
Repayment of Debt
-2,797 -2,597 -2,320 -2,982 -1,968 -2,749 -2,509 -2,730 -2,951 -4,098 -5,436
Repurchase of Common Equity
-180 -222 -118 -95 -160 -249 -1,075 -680 -516 -773 -1,157
Payment of Dividends
-426 -456 -456 -457 -456 -491 -490 -487 -484 -536 -535
Issuance of Debt
2,779 3,692 2,326 2,475 1,969 2,347 4,042 2,595 3,047 4,108 5,906
Issuance of Common Equity
50 15 52 4.86 42 20 43 4.58 50 9.87 62

Annual Balance Sheets for Analog Devices

This table presents Analog Devices' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 10/31/2015 10/29/2016 10/28/2017 11/3/2018 11/2/2019 10/31/2020 10/30/2021 10/29/2022 10/28/2023 11/2/2024 11/1/2025
Total Assets
7,059 7,970 21,141 20,438 21,393 21,469 52,322 50,302 48,794 48,228 47,993
Total Current Assets
4,080 4,975 2,351 2,112 1,985 2,518 5,378 4,938 4,384 5,485 7,108
Cash & Equivalents
884 921 1,048 817 648 1,056 1,978 1,471 958 1,991 2,499
Short-Term Investments
2,145 3,135 - - - - - - 0.00 372 1,153
Accounts Receivable
467 478 689 640 635 738 1,459 1,800 1,470 1,336 1,436
Inventories, net
412 377 551 587 610 608 1,201 1,400 1,642 1,448 1,656
Prepaid Expenses
41 59 60 69 92 116 741 267 314 337 363
Plant, Property, & Equipment, net
644 636 1,107 1,154 1,220 1,121 1,979 2,401 3,219 3,416 3,316
Total Noncurrent Assets
2,335 2,359 17,683 17,172 18,188 17,518 44,965 42,963 41,191 39,328 37,569
Goodwill
1,637 1,679 12,217 12,253 12,257 12,278 26,918 26,913 26,913 26,910 26,945
Intangible Assets
584 549 5,319 4,778 4,217 3,650 15,267 13,265 11,312 9,585 8,014
Noncurrent Deferred & Refundable Income Taxes
33 36 32 9.67 1,582 1,503 2,267 2,265 2,223 2,084 1,867
Other Noncurrent Operating Assets
41 47 56 63 54 - 384 520 743 749 743
Total Liabilities & Shareholders' Equity
7,059 7,970 21,141 20,438 21,393 21,469 52,322 50,302 48,794 48,228 47,993
Total Liabilities
1,986 2,805 10,980 9,170 9,683 9,471 14,330 13,837 13,229 13,052 14,177
Total Current Liabilities
1,114 783 1,596 1,052 1,509 1,365 2,770 2,443 3,201 2,988 3,246
Short-Term Debt
375 0.00 300 67 300 - 517 0.00 1,046 947 447
Accounts Payable
174 171 237 261 225 227 443 582 493 487 544
Accrued Expenses
250 256 499 630 796 956 1,478 1,595 1,353 1,106 1,645
Current Deferred & Payable Income Tax Liabilities
15 4.10 87 94 188 182 333 266 309 447 610
Total Noncurrent Liabilities
872 2,022 9,383 8,118 8,175 8,106 11,559 11,394 10,028 10,064 10,931
Long-Term Debt
495 1,732 7,551 6,266 5,192 5,145 6,253 6,549 5,902 6,634 8,145
Noncurrent Deferred Revenue
- - - - - - 811 708 417 260 101
Noncurrent Deferred & Payable Income Tax Liabilities
227 110 1,724 1,701 2,743 2,511 3,939 3,623 3,128 2,624 2,163
Other Noncurrent Operating Liabilities
126 153 76 112 240 449 556 515 581 544 522
Total Equity & Noncontrolling Interests
5,073 5,166 10,162 11,268 11,709 11,998 37,993 36,465 35,565 35,176 33,816
Total Preferred & Common Equity
5,073 5,166 10,162 11,268 11,709 11,998 37,993 36,465 35,565 35,176 33,816
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
5,070 5,166 10,162 11,268 11,709 11,998 37,993 36,465 35,565 35,176 33,816
Common Stock
686 454 5,312 5,344 4,998 5,011 30,662 27,942 25,397 25,165 23,431
Retained Earnings
4,437 4,786 4,911 5,983 6,899 7,236 7,517 8,721 10,357 10,197 10,540
Accumulated Other Comprehensive Income / (Loss)
-51 -74 -61 -58 -188 -249 -187 -198 -188 -185 -155

Quarterly Balance Sheets for Analog Devices

This table presents Analog Devices' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 10/28/2023 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 1/31/2026 5/2/2026 8/1/2026
Total Assets
48,794 48,388 48,862 48,618 48,228 47,968 47,344 48,193 47,991 47,949 48,424
Total Current Assets
4,384 4,416 5,194 5,443 5,485 5,733 5,589 6,925 7,603 7,810 7,073
Cash & Equivalents
958 1,304 1,940 2,106 1,991 2,350 2,376 2,321 2,906 2,437 2,166
Short-Term Investments
0.00 - 424 440 372 371 0.00 1,148 1,143 1,002 159
Accounts Receivable
1,470 1,197 1,005 1,127 1,336 1,192 1,382 1,553 1,360 2,052 2,390
Inventories, net
1,642 1,553 1,479 1,428 1,448 1,475 1,525 1,597 1,767 1,848 1,931
Prepaid Expenses
314 362 346 342 337 345 305 305 426 470 427
Plant, Property, & Equipment, net
3,219 3,282 3,415 3,396 3,416 3,355 3,336 3,299 3,249 3,292 3,352
Total Noncurrent Assets
41,191 40,691 40,253 39,780 39,328 38,879 38,420 37,969 37,140 36,847 38,000
Goodwill
26,913 26,913 26,910 26,910 26,910 26,945 26,945 26,945 26,945 26,973 27,989
Intangible Assets
11,312 10,871 10,435 9,998 9,585 9,183 8,787 8,403 7,629 7,255 7,468
Noncurrent Deferred & Refundable Income Taxes
2,223 2,172 2,146 2,105 2,084 2,033 1,986 1,925 1,760 1,730 1,690
Other Noncurrent Operating Assets
743 734 762 767 749 718 702 696 806 889 853
Total Liabilities & Shareholders' Equity
48,794 48,388 48,862 48,618 48,228 47,968 47,344 48,193 47,991 47,949 48,424
Total Liabilities
13,229 12,840 13,613 13,428 13,052 12,897 12,334 14,107 14,204 14,207 14,874
Total Current Liabilities
3,201 2,923 3,297 3,227 2,988 2,971 2,691 2,979 4,331 4,457 5,656
Short-Term Debt
1,046 1,044 1,447 1,447 947 948 549 549 1,442 1,449 2,350
Accounts Payable
493 398 423 425 487 369 429 491 549 599 682
Accrued Expenses
1,353 1,071 1,067 957 1,106 1,166 1,354 1,465 1,584 2,083 2,162
Current Deferred & Payable Income Tax Liabilities
309 410 361 398 447 487 359 475 756 326 462
Total Noncurrent Liabilities
10,028 9,917 10,316 10,202 10,064 9,926 9,643 11,128 9,873 9,750 9,217
Long-Term Debt
5,902 5,947 6,612 6,656 6,634 6,619 6,648 8,140 7,240 7,235 6,772
Noncurrent Deferred Revenue
417 416 267 266 260 262 96 100 104 87 91
Noncurrent Deferred & Payable Income Tax Liabilities
3,128 2,976 2,888 2,743 2,624 2,515 2,380 2,372 1,996 1,906 1,838
Other Noncurrent Operating Liabilities
581 579 549 537 544 531 519 516 534 522 517
Total Equity & Noncontrolling Interests
35,565 35,548 35,249 35,190 35,176 35,071 35,011 34,086 33,787 33,742 33,551
Total Preferred & Common Equity
35,565 35,548 35,249 35,190 35,176 35,071 35,011 34,086 33,787 33,742 33,551
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
35,565 35,548 35,249 35,190 35,176 35,071 35,011 34,086 33,787 33,742 33,551
Common Stock
25,397 25,336 25,186 25,185 25,165 25,124 24,968 24,020 23,050 22,368 21,369
Retained Earnings
10,357 10,393 10,240 10,175 10,197 10,132 10,210 10,239 10,886 11,526 12,331
Accumulated Other Comprehensive Income / (Loss)
-188 -181 -177 -170 -185 -185 -168 -173 -148 -152 -149

Annual Metrics And Ratios for Analog Devices

This table displays calculated financial ratios and metrics derived from Analog Devices' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 10/31/2015 10/29/2016 10/28/2017 11/3/2018 11/2/2019 10/31/2020 10/30/2021 10/29/2022 10/28/2023 11/2/2024 11/1/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
19.91% -0.40% 53.34% 18.65% -3.75% -6.48% 30.61% 64.16% 2.43% -23.39% 16.89%
EBITDA Growth
17.54% 17.46% 40.92% 55.15% -6.77% -8.12% 21.22% 99.48% 9.57% -32.65% 19.35%
EBIT Growth
10.18% 23.65% 12.77% 64.42% -10.26% -11.97% 15.12% 90.58% 16.38% -47.26% 44.73%
NOPAT Growth
10.08% 29.53% 8.22% 72.62% -9.25% -11.14% 26.99% 64.23% 20.77% -46.75% 31.08%
Net Income Growth
10.74% 23.65% -6.53% 87.11% -9.55% -10.44% 13.90% 97.68% 20.59% -50.66% 38.65%
EPS Growth
0.00% 25.45% 0.00% 0.00% 0.00% 0.00% 5.49% 51.73% 24.76% -49.92% 39.02%
Operating Cash Flow Growth
4.15% 42.25% -10.61% 111.58% -7.75% -10.86% 36.18% 63.63% 7.65% -20.03% 24.91%
Free Cash Flow Firm Growth
148.37% 76.12% -1,408.94% 114.59% -3.37% 17.95% -1,255.14% 115.96% -12.97% -13.39% 34.97%
Invested Capital Growth
5.30% -2.64% 500.69% -1.09% -1.67% -4.78% 171.90% -2.61% 0.03% -2.79% -4.06%
Revenue Q/Q Growth
5.03% 0.73% 14.80% -2.26% -1.53% 1.51% 12.50% 8.18% -4.14% -2.82% 6.09%
EBITDA Q/Q Growth
-4.52% 25.23% 23.42% -2.60% -4.74% 5.76% -2.62% 23.72% -7.46% -1.87% 7.56%
EBIT Q/Q Growth
-5.00% 31.60% 20.18% -4.21% -7.04% 9.39% -16.94% 42.27% -10.66% -3.03% 14.54%
NOPAT Q/Q Growth
-2.47% 32.42% 18.47% -1.34% -7.94% 7.82% -3.65% 28.26% -10.91% -1.30% 14.68%
Net Income Q/Q Growth
-1.75% 30.20% 19.18% -1.37% -8.53% 9.79% -18.27% 45.58% -11.67% -1.23% 15.82%
EPS Q/Q Growth
746.15% 30.81% 0.00% 0.00% 0.00% 0.00% -24.29% 54.87% -10.64% -1.80% 16.62%
Operating Cash Flow Q/Q Growth
-6.61% 30.19% 15.51% 2.60% -2.45% 0.74% 10.87% 4.89% 0.79% -3.42% 15.62%
Free Cash Flow Firm Q/Q Growth
-32.39% 57.21% 2.51% -17.76% 25.04% 12.92% -1,241.21% 117.28% -2.03% 5.07% 14.30%
Invested Capital Q/Q Growth
2.63% -2.21% -1.42% 0.87% -2.14% -3.14% 169.51% 0.43% -0.43% -0.86% -1.40%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
65.77% 65.10% 60.39% 68.28% 67.00% 65.87% 61.83% 62.70% 64.01% 57.08% 61.47%
EBITDA Margin
30.59% 36.07% 33.15% 43.35% 41.99% 41.26% 38.29% 46.53% 49.77% 43.76% 44.68%
Operating Margin
24.19% 30.05% 22.16% 30.52% 28.55% 26.74% 23.12% 27.29% 31.07% 21.56% 26.61%
EBIT Margin
24.12% 29.94% 22.02% 30.52% 28.45% 26.78% 23.60% 27.40% 31.14% 21.44% 26.54%
Profit (Net Income) Margin
20.29% 25.18% 15.35% 24.21% 22.75% 21.79% 19.00% 22.88% 26.94% 17.35% 20.58%
Tax Burden Percent
86.02% 90.05% 86.16% 91.04% 91.74% 93.07% 104.64% 88.70% 91.87% 92.01% 83.60%
Interest Burden Percent
97.78% 93.41% 80.91% 87.14% 87.16% 87.41% 76.92% 94.12% 94.17% 87.95% 92.74%
Effective Tax Rate
13.98% 9.95% 13.84% 8.96% 8.26% 6.93% -4.64% 11.30% 8.13% 7.99% 16.40%
Return on Invested Capital (ROIC)
25.31% 32.39% 10.14% 10.26% 9.44% 8.67% 6.07% 6.91% 8.45% 4.56% 6.19%
ROIC Less NNEP Spread (ROIC-NNEP)
26.16% 35.22% 1.28% 6.64% 5.42% 4.56% -3.04% 3.63% 4.88% 0.37% 2.57%
Return on Net Nonoperating Assets (RNNOA)
-11.13% -15.56% 0.37% 3.80% 2.42% 1.63% -0.51% 0.48% 0.75% 0.06% 0.38%
Return on Equity (ROE)
14.18% 16.83% 10.51% 14.06% 11.86% 10.30% 5.56% 7.38% 9.20% 4.62% 6.57%
Cash Return on Invested Capital (CROIC)
20.15% 35.06% -132.77% 11.36% 11.13% 13.56% -86.37% 9.55% 8.42% 7.40% 10.34%
Operating Return on Assets (OROA)
11.91% 13.63% 7.94% 9.14% 8.15% 7.00% 4.68% 6.42% 7.73% 4.17% 6.08%
Return on Assets (ROA)
10.01% 11.47% 5.53% 7.25% 6.52% 5.70% 3.77% 5.36% 6.69% 3.37% 4.71%
Return on Common Equity (ROCE)
14.17% 16.83% 10.51% 14.06% 11.86% 10.30% 5.56% 7.38% 9.20% 4.62% 6.57%
Return on Equity Simple (ROE_SIMPLE)
13.74% 16.68% 7.93% 13.37% 11.64% 10.17% 3.66% 7.54% 9.32% 4.65% 0.00%
Net Operating Profit after Tax (NOPAT)
715 926 1,002 1,729 1,569 1,394 1,771 2,908 3,512 1,870 2,452
NOPAT Margin
20.81% 27.06% 19.10% 27.78% 26.19% 24.89% 24.20% 24.21% 28.54% 19.84% 22.25%
Net Nonoperating Expense Percent (NNEP)
-0.85% -2.84% 8.86% 3.63% 4.02% 4.11% 9.11% 3.28% 3.57% 4.19% 3.63%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - - 5.78%
Cost of Revenue to Revenue
34.23% 34.90% 39.61% 31.72% 33.00% 34.13% 38.17% 37.30% 35.99% 42.92% 38.53%
SG&A Expenses to Revenue
20.45% 13.49% 13.16% 11.17% 10.82% 11.78% 12.51% 10.54% 10.35% 11.34% 11.39%
R&D to Revenue
18.56% 19.11% 18.45% 18.72% 18.87% 18.75% 17.71% 14.15% 13.49% 15.78% 16.03%
Operating Expenses to Revenue
41.58% 35.05% 38.23% 37.77% 38.44% 39.13% 38.71% 35.41% 32.95% 35.52% 34.86%
Earnings before Interest and Taxes (EBIT)
829 1,024 1,155 1,900 1,705 1,501 1,727 3,292 3,831 2,021 2,925
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,051 1,234 1,739 2,699 2,516 2,312 2,802 5,590 6,124 4,125 4,923
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.11 3.25 2.90 2.58 3.16 3.41 1.60 1.97 2.21 3.18 3.41
Price to Tangible Book Value (P/TBV)
5.53 5.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
4.59 4.91 5.62 4.67 6.18 7.30 8.30 5.98 6.39 11.88 10.45
Price to Earnings (P/E)
22.61 19.49 36.60 19.28 27.15 33.51 43.70 26.16 23.73 68.46 50.80
Dividend Yield
3.86% 3.04% 2.21% 2.99% 2.10% 2.17% 1.63% 2.12% 2.12% 1.61% 1.66%
Earnings Yield
4.42% 5.13% 2.73% 5.19% 3.68% 2.98% 2.29% 3.82% 4.21% 1.46% 1.97%
Enterprise Value to Invested Capital (EV/IC)
4.69 5.12 2.14 2.06 2.54 2.86 1.53 1.85 2.04 2.90 3.10
Enterprise Value to Revenue (EV/Rev)
3.95 4.22 6.91 5.55 6.97 8.02 8.94 6.41 6.88 12.43 10.90
Enterprise Value to EBITDA (EV/EBITDA)
12.92 11.71 20.85 12.80 16.60 19.43 23.35 13.77 13.82 28.40 24.40
Enterprise Value to EBIT (EV/EBIT)
16.39 14.10 31.38 18.19 24.50 29.93 37.87 23.38 22.09 57.98 41.07
Enterprise Value to NOPAT (EV/NOPAT)
19.00 15.61 36.19 19.97 26.61 32.21 36.95 26.47 24.10 62.65 49.00
Enterprise Value to Operating Cash Flow (EV/OCF)
14.96 11.19 31.41 14.14 18.54 22.36 23.92 17.20 17.57 30.41 24.96
Enterprise Value to Free Cash Flow (EV/FCFF)
23.86 14.42 0.00 18.05 22.58 20.59 0.00 19.14 24.18 38.65 29.36
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.17 0.34 0.77 0.56 0.47 0.43 0.18 0.18 0.20 0.22 0.25
Long-Term Debt to Equity
0.10 0.34 0.74 0.56 0.44 0.43 0.16 0.18 0.17 0.19 0.24
Financial Leverage
-0.43 -0.44 0.29 0.57 0.45 0.36 0.17 0.13 0.15 0.16 0.15
Leverage Ratio
1.42 1.47 1.90 1.94 1.82 1.81 1.48 1.38 1.38 1.37 1.39
Compound Leverage Factor
1.38 1.37 1.54 1.69 1.59 1.58 1.14 1.30 1.30 1.21 1.29
Debt to Total Capital
14.64% 25.11% 43.59% 35.98% 31.93% 30.01% 15.12% 15.22% 16.34% 17.73% 20.26%
Short-Term Debt to Total Capital
6.30% 0.00% 1.67% 0.38% 1.74% 0.00% 1.15% 0.00% 2.46% 2.22% 1.05%
Long-Term Debt to Total Capital
8.34% 25.11% 41.92% 35.60% 30.19% 30.01% 13.97% 15.22% 13.88% 15.52% 19.21%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
85.31% 74.89% 56.41% 64.02% 68.07% 69.99% 84.88% 84.78% 83.66% 82.27% 79.74%
Debt to EBITDA
0.83 1.40 4.51 2.35 2.18 2.23 2.42 1.17 1.13 1.84 1.75
Net Debt to EBITDA
-2.07 -1.90 3.90 2.03 1.89 1.73 1.66 0.91 0.98 1.27 1.00
Long-Term Debt to EBITDA
0.47 1.40 4.34 2.32 2.06 2.23 2.23 1.17 0.96 1.61 1.65
Debt to NOPAT
1.22 1.87 7.84 3.66 3.50 3.69 3.82 2.25 1.98 4.05 3.50
Net Debt to NOPAT
-3.05 -2.53 6.77 3.17 3.04 2.87 2.63 1.75 1.71 2.79 2.01
Long-Term Debt to NOPAT
0.69 1.87 7.54 3.62 3.31 3.69 3.53 2.25 1.68 3.55 3.32
Altman Z-Score
7.02 5.92 2.41 2.98 3.31 3.62 3.05 3.87 4.40 5.84 5.71
Noncontrolling Interest Sharing Ratio
0.06% 0.03% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.66 6.35 1.47 2.01 1.32 1.84 1.94 2.02 1.37 1.84 2.19
Quick Ratio
3.14 5.79 1.09 1.38 0.85 1.31 1.24 1.34 0.76 1.24 1.57
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
569 1,002 -13,118 1,914 1,849 2,181 -25,197 4,021 3,500 3,031 4,091
Operating Cash Flow to CapEx
589.63% 1,013.64% 565.59% 958.25% 818.20% 1,212.18% 795.83% 639.98% 381.91% 527.41% 1,013.82%
Free Cash Flow to Firm to Interest Expense
21.05 11.29 -52.30 7.55 8.07 11.28 -63.00 20.07 13.22 9.41 12.88
Operating Cash Flow to Interest Expense
33.58 14.55 4.60 9.63 9.84 10.39 6.84 22.33 18.20 11.96 15.15
Operating Cash Flow Less CapEx to Interest Expense
27.89 13.11 3.79 8.63 8.63 9.53 5.98 18.84 13.44 9.69 13.65
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.49 0.46 0.36 0.30 0.29 0.26 0.20 0.23 0.25 0.19 0.23
Accounts Receivable Turnover
7.96 7.25 8.99 9.37 9.40 8.16 6.66 7.37 7.53 6.72 7.95
Inventory Turnover
3.01 3.03 4.48 3.47 3.30 3.14 3.09 3.45 2.91 2.62 2.74
Fixed Asset Turnover
5.42 5.35 6.02 5.50 5.05 4.79 4.72 5.49 4.38 2.84 3.27
Accounts Payable Turnover
7.51 6.91 10.19 7.94 8.13 8.45 8.33 8.74 8.24 8.25 8.24
Days Sales Outstanding (DSO)
45.86 50.36 40.58 38.95 38.83 44.71 54.78 49.51 48.50 54.32 45.91
Days Inventory Outstanding (DIO)
121.10 120.55 81.44 105.16 110.45 116.24 118.18 105.90 125.37 139.38 133.41
Days Payable Outstanding (DPO)
48.61 52.83 35.84 45.99 44.87 43.18 43.82 41.77 44.31 44.23 44.32
Cash Conversion Cycle (CCC)
118.34 118.09 86.19 98.12 104.41 117.76 129.14 113.65 129.56 149.47 135.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,896 2,820 16,940 16,756 16,475 15,689 42,657 41,543 41,556 40,395 38,755
Invested Capital Turnover
1.22 1.20 0.53 0.37 0.36 0.35 0.25 0.29 0.30 0.23 0.28
Increase / (Decrease) in Invested Capital
146 -76 14,120 -184 -280 -787 26,968 -1,113 12 -1,161 -1,640
Enterprise Value (EV)
13,580 14,448 36,256 34,544 41,766 44,914 65,423 76,968 84,633 117,168 120,121
Market Capitalization
15,756 16,794 29,478 29,057 37,000 40,912 60,759 71,890 78,642 111,949 115,182
Book Value per Share
$16.16 $16.80 $27.64 $30.32 $31.70 $32.50 $103.18 $70.90 $71.37 $70.85 $68.74
Tangible Book Value per Share
$9.09 $9.55 ($20.06) ($15.50) ($12.90) ($10.65) ($11.39) ($7.22) ($5.34) ($2.66) ($2.32)
Total Capital
5,943 6,898 18,013 17,601 17,201 17,143 44,762 43,014 42,514 42,758 42,407
Total Debt
870 1,732 7,851 6,333 5,492 5,145 6,770 6,549 6,949 7,582 8,592
Total Long-Term Debt
495 1,732 7,551 6,266 5,192 5,145 6,253 6,549 5,902 6,634 8,145
Net Debt
-2,176 -2,346 6,778 5,487 4,766 4,003 4,664 5,078 5,991 5,219 4,939
Capital Expenditures (CapEx)
154 127 204 255 275 166 344 699 1,261 730 475
Debt-free, Cash-free Net Working Capital (DFCFNWC)
312 136 7.17 311 128 97 1,147 1,025 1,271 1,081 657
Debt-free Net Working Capital (DFNWC)
3,341 4,192 1,055 1,127 776 1,153 3,125 2,495 2,229 3,444 4,309
Net Working Capital (NWC)
2,966 4,192 755 1,060 476 1,153 2,608 2,495 1,183 2,496 3,862
Net Nonoperating Expense (NNE)
18 64 196 222 206 174 380 160 198 235 184
Net Nonoperating Obligations (NNO)
-2,176 -2,346 6,778 5,487 4,766 3,691 4,664 5,078 5,991 5,219 4,939
Total Depreciation and Amortization (D&A)
222 210 584 799 811 811 1,075 2,297 2,293 2,104 1,999
Debt-free, Cash-free Net Working Capital to Revenue
9.07% 3.98% 0.14% 4.99% 2.13% 1.73% 15.67% 8.53% 10.33% 11.46% 5.96%
Debt-free Net Working Capital to Revenue
97.25% 122.52% 20.11% 18.11% 12.96% 20.57% 42.70% 20.77% 18.12% 36.53% 39.10%
Net Working Capital to Revenue
86.34% 122.52% 14.39% 17.04% 7.95% 20.57% 35.64% 20.77% 9.61% 26.48% 35.05%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.29 $6.60 $3.30 $4.59
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 0.00 369.13M 368.63M 397.46M 519.23M 502.23M 496.17M 494.38M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.25 $6.55 $3.28 $4.56
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 0.00 372.87M 371.97M 401.29M 523.18M 505.96M 498.70M 496.71M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 368.30M 369.48M 525.33M 509.30M 496.26M 496.30M 489.65M
Normalized Net Operating Profit after Tax (NOPAT)
715 938 1,044 1,785 1,657 1,443 1,244 3,152 3,660 1,905 2,510
Normalized NOPAT Margin
20.81% 27.42% 19.91% 28.68% 27.66% 25.76% 16.99% 26.23% 29.74% 20.20% 22.78%
Pre Tax Income Margin
23.58% 27.97% 17.82% 26.59% 24.80% 23.41% 18.16% 25.79% 29.32% 18.85% 24.61%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
30.65 11.54 4.61 7.49 7.44 7.76 4.32 16.43 14.48 6.27 9.21
NOPAT to Interest Expense
26.44 10.43 3.99 6.82 6.85 7.21 4.43 14.51 13.27 5.80 7.72
EBIT Less CapEx to Interest Expense
24.96 10.11 3.79 6.49 6.24 6.91 3.46 12.94 9.71 4.00 7.71
NOPAT Less CapEx to Interest Expense
20.75 9.00 3.18 5.81 5.65 6.36 3.57 11.02 8.50 3.54 6.22
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
70.47% 59.56% 74.76% 46.67% 57.04% 72.59% 79.78% 56.19% 50.66% 109.80% 84.88%
Augmented Payout Ratio
103.03% 102.50% 80.54% 61.67% 102.02% 92.62% 267.15% 149.95% 140.08% 147.44% 180.35%

Quarterly Metrics And Ratios for Analog Devices

This table displays calculated financial ratios and metrics derived from Analog Devices' official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026 8/1/2026
DEI Shares Outstanding
- - - - - - - - - 487,087,040.00 484,565,465.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 487,087,040.00 484,565,465.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 2.42 2.77
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-22.68% -33.83% -24.84% -10.06% -3.56% 22.28% 24.57% 25.91% 30.42% 37.25% 39.63%
EBITDA Growth
-35.31% -46.83% -33.55% -6.73% -9.37% 28.95% 28.77% 31.70% 48.61% 58.95% 61.40%
EBIT Growth
-48.23% -66.06% -48.50% -9.95% -16.17% 75.68% 69.37% 64.99% 105.18% 103.84% 97.23%
NOPAT Growth
-47.86% -64.54% -51.11% -4.67% -16.42% 71.65% 21.95% 59.19% 98.41% 98.51% 151.66%
Net Income Growth
-51.87% -69.09% -55.28% -4.08% -15.43% 88.51% 32.20% 64.77% 112.32% 106.46% 158.45%
EPS Growth
-50.53% -68.23% -54.60% -5.94% -16.13% 86.89% 31.65% 68.42% 116.67% 110.53% 163.46%
Operating Cash Flow Growth
-19.02% -25.31% -25.16% -11.49% -1.06% 1.44% 36.27% 61.86% 21.45% 6.41% 37.67%
Free Cash Flow Firm Growth
-53.48% -7.86% 157.49% 212.27% 152.42% 76.32% 38.16% 46.84% 34.68% 19.65% -82.18%
Invested Capital Growth
-0.41% -1.49% -2.37% -2.79% -3.20% -2.72% -3.54% -4.06% -3.75% -2.12% 2.65%
Revenue Q/Q Growth
-7.50% -14.08% 7.09% 5.67% -0.82% 8.95% 9.10% 6.80% 2.74% 14.66% 11.00%
EBITDA Q/Q Growth
-5.45% -17.34% 10.64% 7.87% -8.12% 17.60% 10.49% 10.32% 3.67% 25.79% 12.19%
EBIT Q/Q Growth
-8.34% -33.53% 24.66% 18.57% -14.68% 39.30% 20.18% 15.50% 6.11% 38.39% 16.28%
NOPAT Q/Q Growth
-4.51% -31.92% 26.72% 15.72% -16.28% 39.81% -9.97% 51.05% 4.35% 39.88% 14.14%
Net Income Q/Q Growth
-7.16% -34.68% 29.77% 21.89% -18.15% 45.60% -9.00% 51.92% 5.47% 41.59% 13.92%
EPS Q/Q Growth
-7.92% -34.41% 29.51% 20.25% -17.89% 46.15% -8.77% 53.85% 5.63% 42.01% 14.17%
Operating Cash Flow Q/Q Growth
-4.08% -29.06% 5.84% 22.90% 7.23% -27.27% 42.18% 45.98% -19.54% -36.28% 83.93%
Free Cash Flow Firm Q/Q Growth
29.01% 40.62% 47.40% 16.78% 4.28% -1.77% 15.50% 24.12% -4.35% -12.74% -82.80%
Invested Capital Q/Q Growth
-0.77% -0.71% -0.48% -0.86% -1.19% -0.21% -1.32% -1.40% -0.86% 1.48% 3.49%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
58.66% 54.66% 56.71% 57.96% 59.03% 61.04% 62.14% 63.13% 64.71% 67.33% 67.32%
EBITDA Margin
44.04% 42.37% 43.77% 44.68% 41.39% 44.68% 45.24% 46.74% 47.16% 51.74% 52.30%
Operating Margin
23.32% 17.88% 21.25% 23.31% 20.28% 25.68% 28.40% 30.73% 31.55% 38.08% 40.10%
EBIT Margin
23.14% 17.90% 20.83% 23.38% 20.11% 25.72% 28.33% 30.64% 31.64% 38.19% 40.01%
Profit (Net Income) Margin
18.42% 14.00% 16.96% 19.57% 16.15% 21.58% 18.00% 25.61% 26.29% 32.46% 33.32%
Tax Burden Percent
90.13% 93.11% 92.73% 92.59% 89.84% 91.03% 67.92% 88.79% 87.84% 88.79% 86.69%
Interest Burden Percent
88.31% 84.00% 87.81% 90.40% 89.38% 92.20% 93.56% 94.14% 94.59% 95.73% 96.06%
Effective Tax Rate
9.87% 6.89% 7.27% 7.41% 10.16% 8.97% 32.08% 11.21% 12.16% 11.21% 13.31%
Return on Invested Capital (ROIC)
5.88% 4.22% 4.63% 4.96% 4.19% 5.68% 5.01% 7.60% 8.32% 10.93% 12.12%
ROIC Less NNEP Spread (ROIC-NNEP)
4.65% 3.21% 3.52% 4.09% 3.24% 4.78% 4.32% 6.58% 7.37% 9.96% 11.15%
Return on Net Nonoperating Assets (RNNOA)
0.68% 0.51% 0.56% 0.65% 0.48% 0.72% 0.67% 0.97% 1.01% 1.46% 1.98%
Return on Equity (ROE)
6.57% 4.73% 5.20% 5.61% 4.68% 6.40% 5.68% 8.57% 9.33% 12.39% 14.10%
Cash Return on Invested Capital (CROIC)
7.74% 7.27% 7.00% 7.40% 7.65% 7.81% 8.94% 10.34% 11.19% 11.02% 8.28%
Operating Return on Assets (OROA)
5.43% 3.81% 4.13% 4.54% 3.90% 5.25% 6.08% 7.02% 7.75% 10.21% 11.50%
Return on Assets (ROA)
4.32% 2.98% 3.36% 3.80% 3.13% 4.41% 3.86% 5.87% 6.44% 8.68% 9.57%
Return on Common Equity (ROCE)
6.57% 4.73% 5.20% 5.61% 4.68% 6.40% 5.68% 8.57% 9.33% 12.39% 14.10%
Return on Equity Simple (ROE_SIMPLE)
7.92% 6.07% 4.70% 0.00% 4.46% 5.23% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
528 360 456 527 441 617 556 839 876 1,225 1,398
NOPAT Margin
21.02% 16.65% 19.70% 21.58% 18.22% 23.38% 19.29% 27.28% 27.71% 33.81% 34.77%
Net Nonoperating Expense Percent (NNEP)
1.24% 1.02% 1.11% 0.88% 0.95% 0.90% 0.69% 1.01% 0.95% 0.97% 0.97%
Return On Investment Capital (ROIC_SIMPLE)
1.24% - - - 1.04% 1.46% 1.30% 1.98% 2.06% 2.89% 3.28%
Cost of Revenue to Revenue
41.34% 45.34% 43.29% 42.04% 40.97% 38.96% 37.86% 36.87% 35.29% 32.67% 32.68%
SG&A Expenses to Revenue
11.54% 11.31% 11.12% 11.35% 11.75% 11.46% 11.31% 11.12% 10.92% 10.01% 9.88%
R&D to Revenue
15.58% 16.44% 15.69% 15.51% 16.63% 16.74% 15.77% 15.18% 14.79% 14.06% 13.26%
Operating Expenses to Revenue
35.34% 36.77% 35.46% 34.66% 38.75% 35.37% 33.74% 32.40% 33.16% 29.26% 27.22%
Earnings before Interest and Taxes (EBIT)
581 386 482 571 487 679 816 942 1,000 1,384 1,609
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,107 915 1,012 1,092 1,003 1,180 1,303 1,438 1,490 1,875 2,103
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.65 2.80 2.93 3.18 3.00 2.81 3.23 3.41 4.51 5.75 5.33
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
8.14 9.42 10.64 11.88 11.26 10.03 10.59 10.45 12.95 15.24 12.89
Price to Earnings (P/E)
33.43 46.07 62.33 68.46 67.24 53.78 56.20 50.80 56.24 58.60 43.28
Dividend Yield
1.82% 1.76% 1.71% 1.61% 1.74% 1.89% 1.72% 1.66% 1.27% 1.02% 1.14%
Earnings Yield
2.99% 2.17% 1.60% 1.46% 1.49% 1.86% 1.78% 1.97% 1.78% 1.71% 2.31%
Enterprise Value to Invested Capital (EV/IC)
2.42 2.55 2.67 2.90 2.76 2.59 2.93 3.10 4.08 5.11 4.60
Enterprise Value to Revenue (EV/Rev)
8.63 9.97 11.21 12.43 11.78 10.52 11.10 10.90 13.34 15.65 13.38
Enterprise Value to EBITDA (EV/EBITDA)
18.08 22.12 25.87 28.40 27.36 24.10 25.18 24.40 28.99 32.66 26.90
Enterprise Value to EBIT (EV/EBIT)
30.34 41.10 52.19 57.98 57.10 46.56 45.13 41.07 45.64 48.14 37.64
Enterprise Value to NOPAT (EV/NOPAT)
32.96 43.90 57.39 62.65 61.68 50.62 53.91 49.00 54.31 57.00 42.82
Enterprise Value to Operating Cash Flow (EV/OCF)
21.94 24.39 27.26 30.41 28.64 26.82 27.69 24.96 31.04 39.05 33.50
Enterprise Value to Free Cash Flow (EV/FCFF)
31.21 34.80 37.69 38.65 35.46 32.76 32.20 29.36 35.78 45.92 56.36
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.20 0.23 0.23 0.22 0.22 0.21 0.25 0.25 0.26 0.26 0.27
Long-Term Debt to Equity
0.17 0.19 0.19 0.19 0.19 0.19 0.24 0.24 0.21 0.21 0.20
Financial Leverage
0.15 0.16 0.16 0.16 0.15 0.15 0.16 0.15 0.14 0.15 0.18
Leverage Ratio
1.37 1.38 1.38 1.37 1.36 1.37 1.40 1.39 1.39 1.39 1.43
Compound Leverage Factor
1.21 1.16 1.21 1.24 1.22 1.26 1.31 1.31 1.32 1.33 1.37
Debt to Total Capital
16.43% 18.61% 18.72% 17.73% 17.75% 17.05% 20.31% 20.26% 20.44% 20.47% 21.38%
Short-Term Debt to Total Capital
2.45% 3.34% 3.34% 2.22% 2.22% 1.30% 1.28% 1.05% 3.40% 3.42% 5.51%
Long-Term Debt to Total Capital
13.98% 15.27% 15.37% 15.52% 15.52% 15.75% 19.03% 19.21% 17.05% 17.05% 15.87%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
83.57% 81.39% 81.28% 82.27% 82.25% 82.95% 79.69% 79.74% 79.56% 79.53% 78.62%
Debt to EBITDA
1.27 1.71 1.93 1.84 1.88 1.68 1.90 1.75 1.60 1.42 1.32
Net Debt to EBITDA
1.03 1.21 1.32 1.27 1.20 1.12 1.14 1.00 0.86 0.86 0.98
Long-Term Debt to EBITDA
1.08 1.40 1.58 1.61 1.65 1.55 1.78 1.65 1.34 1.18 0.98
Debt to NOPAT
2.31 3.39 4.28 4.05 4.24 3.53 4.06 3.50 3.01 2.48 2.10
Net Debt to NOPAT
1.88 2.40 2.93 2.79 2.72 2.36 2.44 2.01 1.60 1.50 1.57
Long-Term Debt to NOPAT
1.96 2.78 3.51 3.55 3.71 3.26 3.81 3.32 2.51 2.07 1.56
Altman Z-Score
5.01 4.93 5.19 5.74 5.49 5.42 5.35 5.57 7.14 8.98 8.01
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.51 1.58 1.69 1.84 1.93 2.08 2.32 2.19 1.76 1.75 1.25
Quick Ratio
0.86 1.02 1.14 1.24 1.32 1.40 1.69 1.57 1.25 1.23 0.83
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
697 981 1,446 1,688 1,760 1,729 1,997 2,479 2,371 2,069 356
Operating Cash Flow to CapEx
510.74% 429.28% 555.62% 635.28% 756.36% 907.83% 1,471.97% 790.51% 1,251.92% 633.28% 1,101.15%
Free Cash Flow to Firm to Interest Expense
9.04 12.72 16.97 20.39 23.39 23.15 25.09 28.12 27.46 23.61 4.01
Operating Cash Flow to Interest Expense
14.76 10.48 10.04 12.69 14.97 10.97 14.64 19.29 15.85 9.95 18.08
Operating Cash Flow Less CapEx to Interest Expense
11.87 8.04 8.23 10.69 12.99 9.76 13.64 16.85 14.58 8.38 16.44
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.23 0.21 0.20 0.19 0.19 0.20 0.21 0.23 0.25 0.27 0.29
Accounts Receivable Turnover
8.19 7.99 7.07 6.72 7.82 8.23 7.75 7.95 9.21 7.42 7.04
Inventory Turnover
2.82 2.69 2.61 2.62 2.64 2.70 2.74 2.74 2.70 2.68 2.69
Fixed Asset Turnover
3.98 3.40 3.07 2.84 2.81 2.91 3.10 3.27 3.56 3.84 4.17
Accounts Payable Turnover
9.31 8.48 8.09 8.25 10.43 9.50 9.04 8.24 9.52 8.80 8.10
Days Sales Outstanding (DSO)
44.59 45.71 51.61 54.32 46.70 44.37 47.10 45.91 39.62 49.19 51.84
Days Inventory Outstanding (DIO)
129.30 135.81 140.04 139.38 138.15 135.39 133.37 133.41 135.42 136.08 135.63
Days Payable Outstanding (DPO)
39.21 43.07 45.10 44.23 35.00 38.40 40.37 44.32 38.35 41.47 45.09
Cash Conversion Cycle (CCC)
134.68 138.45 146.55 149.47 149.85 141.35 140.10 135.00 136.70 143.80 142.38
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
41,235 40,944 40,747 40,395 39,916 39,832 39,305 38,755 38,421 38,988 40,348
Invested Capital Turnover
0.28 0.25 0.24 0.23 0.23 0.24 0.26 0.28 0.30 0.32 0.35
Increase / (Decrease) in Invested Capital
-169 -621 -990 -1,161 -1,319 -1,112 -1,442 -1,640 -1,495 -844 1,042
Enterprise Value (EV)
99,816 104,301 108,750 117,168 110,006 103,317 115,243 120,121 156,857 199,399 185,757
Market Capitalization
94,129 98,606 103,193 111,949 105,160 98,496 110,023 115,182 152,224 194,154 178,961
Book Value per Share
$71.70 $71.08 $70.92 $70.85 $70.66 $70.59 $68.69 $68.74 $69.00 $69.11 $68.88
Tangible Book Value per Share
($4.51) ($4.23) ($3.46) ($2.66) ($2.13) ($1.46) ($2.54) ($2.32) ($1.61) ($1.00) ($3.91)
Total Capital
42,539 43,307 43,293 42,758 42,637 42,208 42,774 42,407 42,469 42,427 42,672
Total Debt
6,990 8,059 8,102 7,582 7,567 7,197 8,689 8,592 8,682 8,685 9,122
Total Long-Term Debt
5,947 6,612 6,656 6,634 6,619 6,648 8,140 8,145 7,240 7,235 6,772
Net Debt
5,687 5,695 5,557 5,219 4,845 4,821 5,219 4,939 4,633 5,246 6,797
Capital Expenditures (CapEx)
223 188 154 165 149 90 79 215 109 138 146
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,233 979 1,117 1,081 989 1,070 1,025 657 665 1,363 1,441
Debt-free Net Working Capital (DFNWC)
2,536 3,343 3,663 3,444 3,710 3,447 4,494 4,309 4,714 4,802 3,766
Net Working Capital (NWC)
1,493 1,896 2,216 2,496 2,762 2,898 3,946 3,862 3,272 3,353 1,416
Net Nonoperating Expense (NNE)
65 57 63 49 50 47 37 52 45 49 58
Net Nonoperating Obligations (NNO)
5,687 5,695 5,557 5,219 4,845 4,821 5,219 4,939 4,633 5,246 6,797
Total Depreciation and Amortization (D&A)
525 528 530 520 516 501 487 495 491 491 494
Debt-free, Cash-free Net Working Capital to Revenue
10.66% 9.36% 11.52% 11.46% 10.59% 10.90% 9.87% 5.96% 5.66% 10.70% 10.38%
Debt-free Net Working Capital to Revenue
21.92% 31.95% 37.76% 36.53% 39.74% 35.10% 43.27% 39.10% 40.09% 37.69% 27.13%
Net Working Capital to Revenue
12.90% 18.12% 22.85% 26.48% 29.58% 29.51% 37.99% 35.05% 27.83% 26.32% 10.20%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.93 $0.61 $0.79 $0.97 $0.79 $1.15 $1.05 $1.60 $1.70 $2.41 $2.76
Adjusted Weighted Average Basic Shares Outstanding
495.77M 496.13M 496.34M 496.17M 496.12M 496.17M 494.39M 494.38M 488.87M 487.61M 486.02M
Adjusted Diluted Earnings per Share
$0.93 $0.61 $0.79 $0.95 $0.78 $1.14 $1.04 $1.60 $1.69 $2.40 $2.74
Adjusted Weighted Average Diluted Shares Outstanding
498.74M 498.53M 498.79M 498.70M 498.67M 498.20M 496.73M 496.71M 491.66M 490.46M 488.84M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
495.91M 496.22M 496.49M 496.30M 495.98M 496.25M 491.96M 489.65M 488.20M 487.09M 484.57M
Normalized Net Operating Profit after Tax (NOPAT)
543 365 467 530 499 619 559 839 918 1,225 1,377
Normalized NOPAT Margin
21.60% 16.91% 20.20% 21.69% 20.58% 23.44% 19.39% 27.28% 29.05% 33.81% 34.24%
Pre Tax Income Margin
20.43% 15.03% 18.29% 21.13% 17.98% 23.71% 26.50% 28.84% 29.93% 36.56% 38.44%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
7.54 5.01 5.66 6.90 6.48 9.09 10.25 10.69 11.58 15.79 18.14
NOPAT to Interest Expense
6.85 4.66 5.35 6.37 5.86 8.26 6.98 9.52 10.14 13.98 15.76
EBIT Less CapEx to Interest Expense
4.65 2.57 3.85 4.90 4.50 7.88 9.26 8.25 10.32 14.22 16.49
NOPAT Less CapEx to Interest Expense
3.96 2.22 3.54 4.37 3.89 7.05 5.99 7.08 8.88 12.41 14.12
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
61.07% 81.32% 106.71% 109.80% 116.74% 101.60% 96.76% 84.88% 72.13% 60.29% 49.41%
Augmented Payout Ratio
149.49% 154.17% 166.54% 147.44% 154.83% 135.55% 177.42% 180.35% 165.25% 152.19% 125.03%

Financials Breakdown Chart

Key Financial Trends

Analog Devices (NASDAQ: ADI) is showing a strong earnings recovery. Revenue increased from $2.16 billion in Q2 2024 to $4.02 billion in Q3 2026, while quarterly net income rose from $302.2 million to $1.34 billion over the same period. The latest results also show improving operating leverage, although the balance sheet and capital allocation trends warrant attention.

  • Revenue momentum has accelerated. Q3 2026 revenue reached $4.02 billion, up approximately 40% from $2.88 billion in Q3 2025 and about 74% from $2.31 billion in Q3 2024.
  • Profitability has improved significantly. Q3 2026 gross profit was $2.71 billion, producing a gross margin of approximately 67.3%. Operating income of $1.61 billion represented a margin of about 40.1%, compared with roughly 28.4% in Q3 2025.
  • Net income and earnings per share are recovering sharply. Q3 2026 net income of $1.34 billion was more than double the restated Q3 2025 figure of $518.5 million. Diluted EPS increased to $2.74 from $1.04 over the same comparison.
  • Operating cash flow remains strong. ADI generated $1.60 billion in operating cash flow in Q3 2026, up from $872.0 million in Q2 and $1.17 billion in Q3 2025. Operating cash flow also exceeded reported net income, supported partly by substantial depreciation and amortization charges.
  • Underlying free cash flow was robust. After $145.7 million of capital expenditures, Q3 2026 operating cash flow implied approximately $1.46 billion of free cash flow before acquisitions and other investing items.
  • Shareholder returns remain substantial. ADI repurchased approximately $1.16 billion of common stock and paid $535.3 million in dividends during Q3 2026. The company has consistently returned capital through buybacks and dividends across the reported periods.
  • Total debt is below the prior-year level. Short- and long-term debt totaled approximately $9.12 billion at the end of Q3 2026, down from roughly $9.36 billion in Q3 2025, despite significant acquisition activity.
  • Liquidity is adequate but has tightened. Cash and short-term investments totaled approximately $2.33 billion in Q3 2026, down from $3.93 billion in Q1 2026. Current assets of $7.07 billion exceeded current liabilities of $5.66 billion, implying a current ratio of about 1.25.
  • Working capital remains a cash-flow swing factor. Changes in operating assets and liabilities reduced Q3 2026 operating cash flow by $302.5 million. Accounts receivable increased to $2.39 billion and inventories rose to $1.93 billion, which could pressure cash conversion if growth slows.
  • Acquisition spending and intangible assets create balance-sheet risk. ADI spent approximately $1.50 billion on acquisitions in Q3 2026. Goodwill and intangible assets totaled about $35.45 billion, or roughly 73% of total assets, leaving the company exposed to potential impairment charges if acquired businesses underperform.

The broader trend is favorable: ADI moved from a cyclical earnings downturn in 2024 to accelerating revenue, expanding margins and stronger cash generation in 2026. Investors should nevertheless monitor whether the recent growth can continue, particularly as accounts receivable and inventory increase, cash balances decline and acquisition-related leverage remains meaningful.

09/04/26 04:28 PM ETAI Generated. May Contain Errors.

Analog Devices Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Analog Devices' fiscal year ends in November. Their fiscal year 2025 ended on November 1, 2025.

Analog Devices' net income appears to be on an upward trend, with a most recent value of $2.27 billion in 2025, rising from $696.88 million in 2015. The previous period was $1.64 billion in 2024. Check out Analog Devices' forecast to explore projected trends and price targets.

Analog Devices' total operating income in 2025 was $2.93 billion, based on the following breakdown:
  • Total Gross Profit: $6.77 billion
  • Total Operating Expenses: $3.84 billion

Over the last 10 years, Analog Devices' total revenue changed from $3.44 billion in 2015 to $11.02 billion in 2025, a change of 220.8%.

Analog Devices' total liabilities were at $14.18 billion at the end of 2025, a 8.6% increase from 2024, and a 613.9% increase since 2015.

In the past 10 years, Analog Devices' cash and equivalents has ranged from $648.32 million in 2019 to $2.50 billion in 2025, and is currently $2.50 billion as of their latest financial filing in 2025.

Over the last 10 years, Analog Devices' book value per share changed from 16.16 in 2015 to 68.74 in 2025, a change of 325.3%.



Financial statements for NASDAQ:ADI last updated on 8/19/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners