Market Overview

Analog Devices Reports Strong Third Quarter Results with Revenue Above the High-End of Guidance and Double-Digit year-over-year EPS Growth

Share:
  • Revenues of $1.57 billion; B2B sales increased double digits
    year-over-year
  • Operating Cash Flow of $2.4 billion and Free Cash Flow of $2.2 billion
    on a trailing twelve months basis
  • 2x target leverage achieved ahead of plan, reinstates share buyback
    program and increases share repurchase authorization by $2 billion
  • B2B sales projected to increase low double digits year-over-year in
    the fourth quarter

Analog
Devices, Inc.
(Nasdaq: ADI),
the leading global high-performance analog technology company, today
announced financial results for its third fiscal quarter, which ended
August 4, 2018.

"We delivered outstanding financial results for the third quarter,
reflecting the strong execution of our strategy," said Vincent Roche,
President and CEO. "I am particularly pleased with our revenue growth
year-over-year which benefited from continued high demand for our
products across our B2B markets. Our continued strong growth and
profitability allowed us to achieve our leverage target three quarters
ahead of our plan, and reinstate our share repurchase program as we
enter the fourth quarter."

"ADI is uniquely positioned to support the evolving needs of our
customers in the third wave of the Information and Communications
Technology revolution. With our leadership in high performance analog,
we will continue to innovate to build industry-leading solutions to
enable us to capture growth opportunities, gain market share, and
deliver value for our customers and shareholders."

In a separate release issued August 21, 2018, ADI announced that it has
reinstated its share repurchase program and that its Board of Directors
has authorized the Company to purchase an additional $2 billion of its
common stock.

The ADI Board of Directors has also declared a quarterly cash dividend
of $0.48 per outstanding share of common stock. The dividend will be
paid on September 12, 2018 to all shareholders of record at the close of
business on August 31, 2018.

Supplemental schedules relating to our third quarter fiscal 2018
financial results are also available on our investor site at
investor.analog.com.

Results for the Third Quarter of Fiscal Year
2018

  • Revenue totaled $1.57 billion, up 4% sequentially and up 10%
    year-over-year on a GAAP basis and up 8% year-over-year on a non-GAAP
    basis
  • GAAP gross margin of 68.1% of revenue; Non-GAAP gross margin of 71.2%
    of revenue
  • GAAP operating margin of 31.7% of revenue; Non-GAAP operating margin
    of 42.7% of revenue
  • GAAP diluted EPS of $1.10; Non-GAAP diluted EPS of $1.53

Please refer to the schedules provided for a summary of revenue and
earnings, selected balance sheet information, and the cash flow
statement for the third quarter of fiscal 2018, as well as the
immediately prior and year-ago quarters. Additional information on
revenue by end market is provided on Schedule D.

Outlook for the Fourth Quarter of Fiscal Year
2018

The following statements are based on current
expectations, and as indicated, are presented on a GAAP and non-GAAP
basis. These statements are forward-looking 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.

                                                       
                GAAP              

Non-GAAP Adjustments

              Non-GAAP      
Revenue              

$1.57 billion
(+/- $40 million)

              -              

$1.57 billion
(+/- $40 million)

     
Gross Margin               ~68%               $43 million (1)               ~71%      
Operating Expenses              

$566 million
(+/- $5 million)

              $121 million (2)              

$445 million
(+/- $5 million)

     
Operating Margin               ~32% to ~33%               $164 million (1), (2)               ~42% to ~43%      
Interest & Other Expense               ~$57 million               -               ~$57 million      
Tax Rate               ~10%               $5 million (3)               ~7%      
Earnings per Share*              

$1.07
(+/- $0.06)

              $0.45 (4)              

$1.52
(+/- $0.06)

     
                                             

* The sum of the individual per share amounts may not equal the total
due to rounding.

(1) Excludes $43 million of costs comprised of the following:

  • $35 million of recurring amortization of purchased intangible assets
  • $7 million of recurring depreciation of step up value on purchased
    fixed assets
  • $1 million of recurring fair value adjustment associated with the
    replacement of share-based awards in ADI's acquisition of Linear
    Technology

(2) Excludes $121 million of costs comprised of the following:

  • $108 million of recurring amortization of purchased intangible assets
  • $7 million of recurring fair value adjustment associated with the
    replacement of share-based awards in ADI's acquisition of Linear
    Technology
  • $5 million of transaction and integration related costs associated
    with ADI's acquisition of Linear Technology
  • $1 million of restructuring-related expenses

(3) Excludes the tax effects of the reconciling adjustments noted in the
two footnotes above.

(4) Includes $0.45, which represents the net impact of the non-GAAP
adjustments noted above on a per share basis consisting of:

  • acquisition-related expenses including amortization of purchased
    intangible assets, depreciation of step up value on purchased fixed
    assets, and the fair value adjustment associated with the replacement
    of share-based awards in ADI's acquisition of Linear Technology ($0.42)
  • acquisition-related transaction costs ($0.01)
  • the effect on income tax of the prior items ($0.01)

Conference Call Scheduled for Today, Wednesday, August 22, 2018 at
10:00 am ET

ADI will host a conference call to discuss third
quarter fiscal 2018 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 (call 706-634-7193 ten minutes before the call begins
and provide the password "ADI").

A replay will be available two hours after the completion of the call.
The replay may be accessed for up to two weeks by dialing 855-859-2056
(replay only) and providing the conference ID: 9397139, 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
and may be different from non-GAAP measures used by other companies. In
addition, these non-GAAP measures are not based on any comprehensive set
of accounting rules or principles.

Schedules E and F of this press release provide the reconciliation of
the Company's historical non-GAAP measures to their most comparable GAAP
measures.

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 following item is included in our non-GAAP revenue, non-GAAP
gross margin, non-GAAP operating income, non-GAAP operating margin, and
non-GAAP diluted earnings per share:

Acquisition-Related Deferred Revenues: Deferred revenue related
to shipments of Linear Technology products by distributors to end
customers that were received by the distributors prior to the Company's
acquisition of Linear Technology. Business combination accounting
principles require the write down of deferred revenue in conjunction
with the acquisition. We included these revenues in our non-GAAP
measures because they relate to a specific transaction and are
reflective of our ongoing financial performance.

The following item is excluded from our non-GAAP gross margin,
non-GAAP operating expenses, non-GAAP operating income, non-GAAP
operating margin, and non-GAAP diluted earnings per share:

Acquisition-Related Expenses: Expenses incurred as a result of
current and prior period acquisitions and primarily include expenses
associated with the fair value adjustments to inventory, property, plant
and equipment and amortization of acquisition related intangibles, which
include acquired intangibles such as purchased technology and customer
relationships. Expenses also include severance payments, equity award
accelerations and the fair value adjustment associated with the
replacement of share-based awards related to the Linear
Technology acquisition. We excluded these costs from our non-GAAP
measures because they relate to specific transactions and are not
reflective of our ongoing financial performance.

The following items are excluded from our non-GAAP operating
expenses, non-GAAP operating income, non-GAAP operating margin, and
non-GAAP diluted earnings per share:

Acquisition-Related Transaction Costs: Costs directly related to
the Linear Technology 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.

Restructuring-Related Expense: These expenses are incurred in
connection with facility closures, consolidation of manufacturing
facilities, severance, and other cost reduction efforts. We excluded
these expenses from our non-GAAP measures because apart from ongoing
expense savings as a result of such items, these expenses and the
related tax effects have no direct correlation to the operation of our
business in the future.

The following items are excluded from our non-GAAP provision for
income taxes and non-GAAP diluted earnings per share:

Tax-Related Items: Tax adjustments associated with the non-GAAP
items discussed above. In the third quarter of fiscal 2018 the Company
recorded a $4.2 million tax benefit related to the release of a tax
reserve for an expired tax year. In the second quarter of fiscal 2018
the Company recorded a $3.8 million tax benefit related to the release
of a tax reserve for an expired tax year. In the third quarter of fiscal
2017, the Company released $51 million of reserves associated with a
favorable ruling on its petition with the U.S. Tax Court regarding the
beneficial treatment of dividends paid from foreign owned companies
under The American Jobs Creation Act. Also, in the third quarter of
fiscal 2017, the Company recorded $98 million of tax expense associated
with the remittance of cash held outside of the United States related to
the post-acquisition integration of Linear Technology. 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.

The following item is excluded from our calculation of adjusted free
cash flow:

One Time Tax Payment: In the third quarter of fiscal 2017, the
Company paid $750 million in income taxes associated with the
acquisition of Linear Technology. These payments were principally
related to pre-acquisition liabilities but also included $98 million
associated with the remittance of cash held outside of the United States
related to the post-acquisition integration of Linear Technology. We
excluded these payments from our adjusted free cash flow measure because
they relate to a specific transaction and are not reflective of our
ongoing financial performance.

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. In addition, the
Company's non-GAAP measures may not be comparable to the non-GAAP
measures reported by other companies. 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.

About Analog Devices
Analog Devices (NASDAQ:ADI) is the
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 expected revenue,
earnings per share, gross margin, operating expenses, interest and other
expense, tax rate, and other financial results, expected market share
gains, operating leverage, production and inventory levels, expected
market trends, and
expected customer demand and order rates for
our products and expected benefits and synergies of the acquisition of
Linear Technology Corporation ("Linear Technology"), including expected
growth rates of the combined companies, expected product offerings,
product development, marketing position and technical advances resulting
from the transaction. 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: 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 our estimates of our expected tax
rate based on current tax law, including current interpretations of the
Tax Cuts and Jobs Act of 2017; higher than expected or unexpected costs
associated with or relating to the acquisition of Linear Technology and
the integration of the businesses; the risk that expected benefits,
synergies and growth prospects of the acquisition may not be fully
achieved in a timely manner, or at all; the risk that Linear
Technology's business may not be successfully integrated with Analog
Devices'; the risk that we will be unable to retain and hire key
personnel; and the risk that disruption resulting from the acquisition
may adversely affect our
business and relationships with our
customers, suppliers or employees. 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.

(ADI-WEB)

 
Analog Devices, Third Quarter, Fiscal 2018
 

Schedule A

Revenue and Earnings Summary (Unaudited)
(In thousands, except per-share amounts)

 

     
Three Months Ended
3Q 18     2Q 18     3Q 17
     

Aug. 4,
2018

    May 5,
2018
    July 29,
2017
Revenue $ 1,572,679 $ 1,513,053 $ 1,433,902
Year-to-year change 9.7 % 31.8 % 64.9 %
Quarter-to-quarter change 3.9 % (0.4 )% 24.9 %
Cost of sales (1)     502,033       479,241       667,278  
Gross margin 1,070,646 1,033,812 766,624
Gross margin percentage 68.1 % 68.3 % 53.5 %
Year-to-year change (basis points) 1,460 1,250 (1,230 )
Quarter-to-quarter change (basis points)     (20 )     10       (230 )
Operating expenses:
R&D (1) 291,642 289,472 275,670
Selling, marketing and G&A (1) 171,487 172,146 183,980
Amortization of intangibles 107,409 107,129 112,153
Special charges     1,069       1,089        
Total operating expenses 571,607 569,836 571,803
Total operating expenses percentage 36.3 % 37.7 % 39.9 %
Year-to-year change (basis points) (360 ) (540 ) 500
Quarter-to-quarter change (basis points)     (140 )     (380 )     (320 )
Operating income 499,039 463,976 194,821
Operating income percentage 31.7 % 30.7 % 13.6 %
Year-to-year change (basis points) 1,810 1,800 (1,730 )
Quarter-to-quarter change (basis points)     100       400       90  
Other expense     58,445       62,429       68,023  
Income before income tax 440,594 401,547 126,798
Provision for income taxes 26,130 21,716 57,882
Tax rate percentage     5.9 %     5.4 %     45.6 %
Net income (2)     $ 414,464       $ 379,831       $ 68,916  
 
Shares used for EPS - basic 371,315 370,384 367,315
Shares used for EPS - diluted 375,815 374,778 371,159
 
Earnings per common share - basic $ 1.11 $ 1.02 $ 0.18
Earnings per common share - diluted $ 1.10 $ 1.01 $ 0.18
 
Dividends paid per share     $ 0.48       $ 0.48       $ 0.45  
 
(1) Includes stock-based compensation expense as follows:
Cost of sales $ 5,734 $ 3,820 $ 4,375
R&D $ 18,018 $ 22,018 $ 15,781
Selling, marketing and G&A $ 13,143 $ 13,076 $ 12,668

(2) Under the two-class method, earnings per share is calculated
using net earnings allocable to common shares, which is derived by
reducing net income by the income allocable to participating
securities. Net income allocable to common shares used in the
basic and diluted earnings per share calculation was $412,938,
$378,299 and $67,935 for the three months ended August 4, 2018,
May 5, 2018 and July 29, 2017, respectively.

 
Analog Devices, Third Quarter, Fiscal 2018
 

Schedule B

Selected Balance Sheet Information (Unaudited)
(In thousands)
           
3Q 18 2Q 18 3Q 17
      Aug. 4,
2018
    May 5,
2018
    July 29,
2017
Cash & cash equivalents $ 772,575 $ 806,517 $ 908,569
Accounts receivable, net 710,753 759,557 692,552
Inventories (1) 563,645 551,220 519,695
Other current assets     69,584       70,980       67,827
Total current assets 2,116,557 2,188,274 2,188,643
PP&E, net 1,107,991 1,114,579 1,098,848
Investments 69,500 64,361 60,464
Goodwill 12,254,161 12,258,185 12,241,815
Intangible assets, net 4,920,739 5,066,191 5,440,692
Other     79,668       84,864       84,533
Total assets     $ 20,548,616       $ 20,776,454       $ 21,114,995
 
Deferred income on shipments to distributors, net $ 547,279 $ 565,668 $ 449,663
Other current liabilities 769,104 811,195 651,414
Debt, current 22,500 56,000
Long-term debt 6,532,746 6,926,441 8,199,230
Deferred income taxes 932,813 943,117 1,730,253
Other non-current liabilities (2) 887,957 888,678 161,535
Shareholders' equity     10,856,217       10,585,355       9,922,900
Total liabilities & equity     $ 20,548,616       $ 20,776,454       $ 21,114,995
 

(1) Includes $6,370, $5,360, and $4,628 related to stock-based
compensation in 3Q18, 2Q18, and 3Q17, respectively.

(2) Includes $691,038 related to the one-time transition tax
related to the Tax Cuts and Jobs Act of 2017 in 3Q18 and 2Q18.

 
Analog Devices, Third Quarter, Fiscal 2018
 

Schedule C

Cash Flow Statement (Unaudited)
(In thousands)
           
Three Months Ended
3Q 18     2Q 18     3Q 17
Aug. 4,
2018
    May 5,
2018
   

July 29,
2017

Cash flows from operating activities:
Net Income $ 414,464 $ 379,831 $ 68,916
Adjustments to reconcile net income
to net cash provided by operations:
Depreciation 56,647 56,589 55,217
Amortization of intangibles 143,218 142,954 147,238
Stock-based compensation expense 36,895 38,914 32,824
Cost of goods sold for inventory acquired 195,565
Other non-cash activity 2,291 3,342 (42,762 )
Deferred income taxes (2,019 ) (42,718 ) (676,490 )
Changes in operating assets and liabilities           (30,758 )     139,582       (140,509 )
Total adjustments           206,274       338,663       (428,917 )
Net cash provided by (used for) operating activities           620,738       718,494       (360,001 )
Percent of revenue           39.5 %     47.5 %     (25.1 )%
 
Cash flows from investing activities:
Purchases of short-term available-for-sale investments (37 )
Maturities of short-term available-for-sale investments 270,918
Sales of short-term available-for-sale investments 219,799
Additions to property, plant and equipment (51,750 ) (53,900 ) (63,617 )
Payments for acquisitions, net of cash acquired (500 ) (52,339 ) 70
Change in other assets           (2,239 )     249       (1,062 )
Net cash (used for) provided by investing activities           (54,489 )     (105,990 )     426,071  
 
Cash flows from financing activities:
Proceeds from debt 743,778
Debt repayments (430,000 ) (1,200,000 ) (4,700,000 )
Dividend payments to shareholders (178,890 ) (178,282 ) (166,265 )
Repurchase of common stock (11,953 ) (21,978 ) (8,955 )
Proceeds from employee stock plans 22,801 27,745 17,971
Contingent consideration payment (1,730 ) (542 )
Change in other financing activities           647       (866 )     9  
Net cash used for financing activities           (599,125 )     (630,145 )     (4,857,240 )
Effect of exchange rate changes on cash           (1,066 )     (3,392 )     1,996  
 
Net decrease in cash and cash equivalents (33,942 ) (21,033 ) (4,789,174 )
Cash and cash equivalents at beginning of period           806,517       827,550       5,697,743  
Cash and cash equivalents at end of period           $ 772,575       $ 806,517       $ 908,569  

 
Analog Devices, Third Quarter, Fiscal 2018
 

Schedule D

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 evolve and improve, 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

Aug. 4,
2018

   

May 5,
2018

   

July 29,
2017

Revenue     %     Q/Q %     Y/Y % Revenue Revenue
Industrial $ 793,322     50%     1%     14% $ 786,585 $ 693,257
Automotive 246,865 16% 3% 6% 239,164 232,505
Consumer 208,589 13% 5% (17)% 198,832 252,313
Communications 323,903   21% 12% 27% 288,472   255,827
Total Revenue $ 1,572,679       100% 4% 10% $ 1,513,053   $ 1,433,902

 

Analog Devices, Third Quarter, Fiscal 2018

 

Schedule E
Reconciliation
of Non-GAAP to GAAP Revenue and Earnings Measures (In thousands,
except per-share amounts)

(Unaudited)
See
"Non-GAAP Financial Information" in this press release for a
description of the items excluded from our non-GAAP measures.

                   
Three Months Ended
3Q 18     2Q 18     3Q 17
Aug. 4,
2018
May 5,
2018
July 29,
2017
GAAP Revenue $ 1,572,679 $ 1,513,053 $ 1,433,902
Y/Y Revenue growth % 9.7 % 31.8 % 64.9 %
Q/Q Revenue growth % 3.9 % (0.4 )% 24.9 %
Acquisition-Related Deferred Revenues             24,576  
Non-GAAP Revenue $ 1,572,679       $ 1,513,053       $ 1,458,478  
Y/Y Revenue growth % 7.8 % 25.2 % 67.7 %
Q/Q Revenue growth % 3.9 % (0.4 )% 20.7 %
 
GAAP Gross Margin $ 1,070,646 $ 1,033,812 $ 766,624
Gross Margin Percentage 68.1 % 68.3 % 53.5 %
Acquisition-Related Deferred Revenues 19,782
Acquisition-Related Expenses 48,488       44,743       241,554  
Non-GAAP Gross Margin $ 1,119,134       $ 1,078,555       $ 1,027,960  
Gross Margin Percentage 71.2 % 71.3 % 70.5 %
 
GAAP Operating Expenses $ 571,607 $ 569,836 $ 571,803
Percent of Revenue 36.3 % 37.7 % 39.9 %
Acquisition-Related Expenses (118,308 ) (123,196 ) (126,732 )
Acquisition-Related Transaction Costs (3,962 ) (3,871 ) (8,017 )
Restructuring-Related Expense (1,069 )     (1,089 )      
Non-GAAP Operating Expenses $ 448,268       $ 441,680       $ 437,054  
Percent of Non-GAAP Revenue 28.5 % 29.2 % 30.0 %
 
GAAP Operating Income/Margin $ 499,039 $ 463,976 $ 194,821
Percent of Revenue 31.7 % 30.7 % 13.6 %
Acquisition-Related Deferred Revenues 19,782
Acquisition-Related Expenses 166,796 167,939 368,286
Acquisition-Related Transaction Costs 3,962 3,871 8,017
Restructuring-Related Expense 1,069       1,089        
Non-GAAP Operating Income/Margin $ 670,866       $ 636,875       $ 590,906  
Percent of Non-GAAP Revenue 42.7 % 42.1 % 40.5 %
 
GAAP Provision for Income Taxes $ 26,130 $ 21,716 $ 57,882
Tax rate % 5.9 % 5.4 % 45.6 %
Income Tax on Non-Discrete Tax Items Above 6,673 5,163 47,805
Income Tax of Prior Period Tax Liabilities (961 ) (624 ) (2,378 )
Income Tax of Uncertain Tax Positions 4,195       3,750       (47,127 )
Non-GAAP Provision for Income Taxes $ 36,037       $ 30,005       $ 56,182

 

Non-GAAP Tax rate %

5.9

%

5.2

%

10.7

%

 
GAAP Diluted EPS $ 1.10 $ 1.01 $ 0.18
Acquisition-Related Deferred Revenues 0.05

 

Acquisition-Related Expenses 0.44 0.45 0.99
Acquisition-Related Transaction Costs 0.01 0.01 0.02
Restructuring-Related Expense 0.00 0.00
Income Tax Effect of Above Items (0.02 ) (0.01

)

(0.13 )
Impact of Adjustments of Prior Period Tax Liabilities 0.01
Impact of Uncertain Tax Positions (0.01 )     (0.01

)

    0.13  
Non-GAAP Diluted EPS (1) $ 1.53       $ 1.45       $ 1.26  
 

(1) The sum of the individual per share amounts may not equal the
total due to rounding.

 
Analog Devices, Third Quarter, Fiscal 2018
 

Schedule F

Reconciliation of Free Cash Flow to Net Cash Provided by (Used
for) Operating Activities
(Unaudited)
(In thousands)
           
Three Months Ended
3Q 18       2Q 18     3Q 17
Aug. 4,
2018
      May 5,
2018
    July 29,
2017
Net cash provided by (used for) operating activities $ 620,738 $ 718,494 $ (360,001 )
% of Revenue 39.5 % 47.5 % (25.1 )%
Non-GAAP adjustments:
Federal income tax payments               750,000  
Adjusted cash flows from operations $ 620,738 $ 718,494 $ 389,999
Capital expenditures (51,750 )       (53,900 )     (63,617 )
Adjusted free cash flow $ 568,988         $ 664,594       $ 326,382  
% of Revenue (1) 36.2 % 43.9 % 22.4 %
 

(1) 3Q17 Revenue on a non-GAAP basis and includes
acquisition-related deferred revenue outlined on Schedule E.

               
      Three Months Ended
3Q 18     2Q 18     1Q 18     4Q 17

Trailing
Twelve
Months

   

Aug. 4,
2018

    May 5,
2018
    Feb. 3,
2018
    Oct. 28,
2017
Revenues $ 6,145,526       $ 1,572,679       $ 1,513,053       $ 1,518,624       $ 1,541,170  
Net cash provided by operating activities $ 2,435,272       $ 620,738       $ 718,494       $ 388,688       $ 707,352  
% of Revenue 39.6 % 39.5 % 47.5 % 25.6 % 45.9 %
Capital expenditures (234,087 )     (51,750 )     (53,900 )     (63,222 )     (65,215 )
Free cash flow $ 2,201,185       $ 568,988       $ 664,594       $ 325,466       $ 642,137  
% of Revenue 35.8 % 36.2 % 43.9 % 21.4 % 41.7 %

View Comments and Join the Discussion!