NORWOOD, Mass.--(BUSINESS WIRE)--Analog Devices, Inc. (Nasdaq: ADI), a leading global high-performance analog technology company, today announced financial results for its second quarter of fiscal 2019, which ended May 4, 2019.
“We continue to execute exceptionally well in an uncertain environment,” said Vincent Roche, President and CEO. “Revenue and EPS came in at the high-end of our guidance, led by strong growth in our communication applications across multiple markets. All told, B2B revenue increased year-over-year for the 12th consecutive quarter.”
“The world around us remains volatile and uncertain, but when I take a step back and look past the geopolitical noise, I am confident that the macrotrends propelling our markets forward are creating unprecedented demand for the technologies we provide. We remain well-positioned to continue to deliver sustainable profitable growth and strong shareholder returns over the long-term.”
Performance for the Second Quarter of Fiscal 2019
Results Summary
(in
millions, except per-share amounts and percentages)
| Three Months Ended | |||||||||||||
|
May 4, 2019 |
May 5, 2018 (1) |
Change | |||||||||||
| Revenue | $ | 1,527 | $ | 1,564 | (2 | )% | |||||||
| Gross margin | $ | 1,034 | $ | 1,072 | (4 | )% | |||||||
| Gross margin percentage | 67.7 | % | 68.6 | % | (90 bps) | ||||||||
| Operating income | $ | 470 | $ | 503 | (7 | )% | |||||||
| Operating margin | 30.8 | % | 32.1 | % | (130 bps) | ||||||||
| Diluted earnings per share | $ | 0.98 | $ | 1.06 | (8 | )% | |||||||
| Adjusted Results | |||||||||||||
| Adjusted gross margin | $ | 1,077 | $ | 1,117 | (4 | )% | |||||||
| Adjusted gross margin percentage | 70.6 | % | 71.5 | % | (90 bps) | ||||||||
| Adjusted operating income | $ | 634 | $ | 675 | (6 | )% | |||||||
| Adjusted operating margin | 41.5 | % | 43.2 | % | (170 bps) | ||||||||
| Adjusted diluted earnings per share | $ | 1.36 | $ | 1.50 | (9 | )% | |||||||
|
Cash Generation |
|||||||||||||
|
(in millions, except percentages) |
|||||||||||||
|
Three Months |
Trailing Twelve |
||||||||||||
|
May 4, |
May 4, |
||||||||||||
|
Net cash provided by operating activities |
$ |
671 |
$ |
2,378 |
|||||||||
|
% of revenue (1) |
44 |
% |
39 |
% |
|||||||||
|
Capital expenditures |
$ |
(75 |
) |
$ |
(304 |
) |
|||||||
|
Free cash flow |
$ |
596 |
$ |
2,074 |
|||||||||
|
% of revenue (1) |
39 |
% |
34 |
% |
|||||||||
|
Cash Return |
|||||||||||||
|
(in millions) |
|||||||||||||
|
Three Months |
Trailing Twelve |
||||||||||||
|
May 4, |
May 4, |
||||||||||||
|
Dividend paid |
$ |
(200 |
) |
$ |
(735 |
) |
|||||||
|
Stock repurchases |
|
(102 |
) |
(525 |
) |
||||||||
|
Total cash returned |
$ |
(302 |
) |
$ |
(1,260 |
) |
|||||||
(1) Prior year balances have been restated to reflect the adoption of the new revenue recognition standard in the first quarter of fiscal 2019.
Outlook for the Third Quarter of Fiscal Year 2019
Our third quarter guidance takes into account the estimated impact on ADI from the U.S. Government’s recently announced export restrictions on a large communications company. At this time, we have ceased shipments of products to that company, and we are currently reviewing our ability to resume shipments under the recently announced temporary general license.
For the third quarter of fiscal 2019, we are forecasting revenue of $1.45 billion, +/- $50 million. At the midpoint of this revenue outlook, we expect reported operating margins of approximately 29.7%, and adjusted operating margins of approximately 40.5%. We are planning for reported EPS to be $0.86, +/- $0.07, and adjusted EPS to be $1.22, +/- $0.07.
Our third quarter fiscal 2019 outlook is based on current expectations and actual results may differ materially, as a result of, among other things, the important factors discussed at the end of this release. These statements supersede all prior statements regarding our business outlook set forth in prior ADI news releases, and ADI disclaims any obligation to update these forward-looking statements.
The adjusted results and adjusted anticipated results above are financial measures presented on a non-GAAP basis. Reconciliations of these non-GAAP financial measures to their most directly comparable GAAP financial measures are provided in the financial tables included in this press release. See also “Non-GAAP Financial Information” section for additional information.
Dividend Payment
The ADI Board of Directors has declared a quarterly cash dividend of $0.54 per outstanding share of common stock. The dividend will be paid on June 11, 2019 to all shareholders of record at the close of business on May 31, 2019.
Conference Call Scheduled for Today, Wednesday, May 22, 2019 at 10:00 am ET
ADI will host a conference call to discuss our second quarter fiscal 2019 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: 4736779, or by visiting investor.analog.com.
Non-GAAP Financial Information
This release includes non-GAAP financial measures that are not in accordance with, nor an alternative to, generally accepted accounting principles (GAAP) and may be different from non-GAAP measures presented by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. These non-GAAP measures have material limitations in that they do not reflect all of the amounts associated with the Company’s results of operations as determined in accordance with GAAP and should not be considered in isolation from, or as a substitute for, the Company’s financial results presented in accordance with GAAP. The Company’s use of non-GAAP measures, and the underlying methodology when including or excluding certain items, is not necessarily an indication of the results of operations that may be expected in the future, or that the Company will not, in fact, record such items in future periods. You are cautioned not to place undue reliance on these non-GAAP measures. Reconciliations of these non-GAAP measures to the most directly comparable financial measures calculated and presented in accordance with GAAP are provided in the financial tables included in this release.
Management uses non-GAAP measures internally to evaluate the Company’s operating performance from continuing operations against past periods and to budget and allocate resources in future periods. These non-GAAP measures also assist management in evaluating the Company’s core business and trends across different reporting periods on a consistent basis. Management also uses these non-GAAP measures as the primary performance measurement when communicating with analysts and investors regarding the Company’s earnings results and outlook and believes that the presentation of these non-GAAP measures is useful to investors because it provides investors with the operating results that management uses to manage the Company and enables investors and analysts to evaluate the Company’s core business. Management also believes that the non-GAAP liquidity measure free cash flow is useful both internally and to investors because it provides information about the amount of cash generated after capital expenditures that is then available to repay debt obligations, make investments and fund acquisitions, and for certain other activities.
The non-GAAP financial measures referenced by ADI in this release include: adjusted gross margin, adjusted gross margin percentage, adjusted operating expenses, adjusted operating expenses percentage, adjusted operating income, adjusted operating margin, adjusted income before income taxes, adjusted provision for income taxes, adjusted tax rate, adjusted diluted earnings per share (EPS), free cash flow, and free cash flow margin.
Adjusted gross margin is defined as gross margin, determined in accordance with GAAP, excluding certain acquisition-related expenses1 which are described further below. Adjusted gross margin percentage represents adjusted gross margin divided by revenue.
Adjusted operating expenses is defined as operating expenses, determined in accordance with GAAP, excluding: certain acquisition-related expenses1; acquisition-related transaction costs2; and restructuring related expense3 which are described further below. Adjusted operating expenses percentage represents adjusted operating expenses divided by revenue.
Adjusted operating income is defined as operating income, determined in accordance with GAAP, excluding: acquisition-related expenses1; acquisition-related transaction costs2; and restructuring related expense3 which are described further below. Adjusted operating margin represents adjusted operating income divided by revenue.
Adjusted income before income taxes is defined as income before income taxes, determined in accordance with GAAP, excluding: acquisition-related expenses1; acquisition-related transaction costs2; and restructuring related expense3 which are described further below.
Adjusted provision for income taxes is defined as provision for income taxes, determined in accordance with GAAP, excluding tax related items4 described further below. Adjusted tax rate represents adjusted provision for income taxes divided by adjusted income before income taxes.
Adjusted diluted EPS is defined as diluted EPS, determined in accordance with GAAP, excluding: acquisition-related expenses1; acquisition-related transaction costs2, restructuring related expense3 and tax related items4 which are described further below.
Free cash flow is defined as net cash provided by operating activities, determined in accordance with GAAP, less additions to property, plant and equipment, net. Free cash flow margin percentage represents free cash flow divided by revenue.
1Acquisition-Related Expenses: Expenses incurred as a result of current and prior period acquisitions and primarily include expenses associated with the fair value adjustments to 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.
2Acquisition-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.
3Restructuring-Related Expense: Expenses 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 have no direct correlation to the operation of our business in the future.
4Tax-Related Items: Tax adjustments associated with the non-GAAP items discussed above, discrete tax items including tax expense or benefit related to prior periods, tax expense or benefit related to the impact of the Tax Cuts and Jobs Act of 2017, and uncertain tax positions. 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 (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 expected revenue, operating margin, earnings per share, and other financial results, expected market trends, market share gains, operating leverage, production and inventory levels, and expected customer demand and order rates for our products 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: 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 rate based on current tax law; 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)
For more information, please contact: Mr. Michael Lucarelli, Director of Investor Relations, Analog Devices, Inc. 781-461-3282 (phone); investor.relations@analog.com (email).
ANALOG DEVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF
INCOME
(Unaudited)
(In thousands, except per
share amounts)
| Three Months Ended | Six Months Ended | ||||||||||||||||
| May 4, 2019 |
May 5, 2018 |
May 4, 2019 |
May 5, 2018 |
||||||||||||||
| Revenue | $ | 1,526,602 | $ | 1,563,502 | $ | 3,067,703 | $ | 3,130,372 | |||||||||
| Cost of sales (1) | 492,510 | 491,112 | 993,955 | 986,299 | |||||||||||||
| Gross margin | 1,034,092 | 1,072,390 | 2,073,748 | 2,144,073 | |||||||||||||
| Operating expenses: | |||||||||||||||||
| Research & development (1) | 285,846 | 289,472 | 573,228 | 578,069 | |||||||||||||
| Selling, marketing and general and administrative (1) | 163,128 | 172,146 | 330,470 | 349,054 | |||||||||||||
| Amortization of intangibles | 107,261 | 107,129 | 214,585 | 214,148 | |||||||||||||
| Special charges | 8,162 | 1,089 | 29,944 | 58,407 | |||||||||||||
| Total operating expenses | 564,397 | 569,836 | 1,148,227 | 1,199,678 | |||||||||||||
| Operating income | 469,695 | 502,554 | 925,521 | 944,395 | |||||||||||||
| Nonoperating expense (income): | |||||||||||||||||
| Interest expense | 59,701 | 64,792 | 118,429 | 132,822 | |||||||||||||
| Interest income | (2,928 | ) | (1,912 | ) | (5,616 | ) | (4,004 | ) | |||||||||
| Other, net | 4,525 | (451 | ) | 4,365 | 105 | ||||||||||||
| 61,298 | 62,429 | 117,178 | 128,923 | ||||||||||||||
| Income before income tax | 408,397 | 440,125 | 808,343 | 815,472 | |||||||||||||
| Provision for income taxes | 40,460 | 39,797 | 85,400 | 121,904 | |||||||||||||
| Net income | $ | 367,937 | $ | 400,328 | $ | 722,943 | $ | 693,568 | |||||||||
| Shares used to compute earnings per share - basic | 369,246 | 370,384 | 368,974 | 369,685 | |||||||||||||
| Shares used to compute earnings per share - diluted | 373,342 | 374,778 | 372,912 | 374,430 | |||||||||||||
| Basic earnings per common share |
$ |
0.99 | $ | 1.08 | $ | 1.95 | $ | 1.87 | |||||||||
| Diluted earnings per common share | $ | 0.98 | $ | 1.06 | $ | 1.93 | $ | 1.84 | |||||||||
|
(1) Includes stock-based compensation expense as follows: |
|
||||||||||||||||
|
Cost of sales |
$ |
5,389 |
$ |
3,820 |
$ |
10,473 |
$ |
8,041 |
|||||||||
|
R&D |
$ |
19,567 |
$ |
22,018 |
$ |
38,492 |
$ |
41,746 |
|||||||||
|
Selling, marketing and G&A |
$ |
15,273 |
$ |
13,076 |
$ |
27,657 |
$ |
27,029 |
|||||||||
(2) Balances have been restated to reflect the full retrospective adoption of Accounting Standards Update (ASU) 2014-09, Revenue from Contracts with Customers.
ANALOG DEVICES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In
thousands, except share and per share amounts)
| May 4, 2019 | November 3, 2018 (1) | |||||||||
| Cash & cash equivalents | $ | 713,601 | $ | 816,591 | ||||||
| Accounts receivable | 685,978 | 639,717 | ||||||||
| Inventories | 608,085 | 586,760 | ||||||||
| Other current assets | 72,825 | 69,058 | ||||||||
| Total current assets | 2,080,489 | 2,112,126 | ||||||||
| Net property, plant and equipment | 1,211,467 | 1,154,328 | ||||||||
| Investments | 74,277 | 68,583 | ||||||||
| Goodwill | 12,250,370 | 12,252,604 | ||||||||
| Intangible assets, net | 4,489,182 | 4,778,192 | ||||||||
| Deferred tax assets | 1,610,109 | 9,665 | ||||||||
| Other | 60,431 | 62,868 | ||||||||
| Total assets | $ | 21,776,325 | $ | 20,438,366 | ||||||
| Other current liabilities | $ | 990,870 | 984,748 | |||||||
| Debt, current | 374,165 | 67,000 | ||||||||
| Long-term debt | 5,612,365 | 6,265,674 | ||||||||
| Deferred income taxes | 2,228,822 | 990,409 | ||||||||
| Other non-current liabilities | 827,845 | 862,362 | ||||||||
| Shareholders' equity | 11,742,258 | 11,268,173 | ||||||||
| Total liabilities & equity | $ | 21,776,325 | $ | 20,438,366 | ||||||
|
|
||||||||||
(1) Balances have been restated to reflect the full retrospective adoption of Accounting Standards Update (ASU) 2014-09, Revenue from Contracts with Customers.
ANALOG DEVICES, INC.
CONDENSED CONSOLIDATED STATEMENT OF
CASH FLOWS
(Unaudited)
(In thousands)
| Three Months Ended | Six Months Ended | ||||||||||||||||
| May 4, 2019 |
May 5, 2018 |
May 4, 2019 |
May 5, 2018 |
||||||||||||||
| Cash flows from operating activities: | |||||||||||||||||
| Net Income | $ | 367,937 | $ | 400,328 | $ | 722,943 | $ | 693,568 | |||||||||
| Adjustments to reconcile net income to net cash provided by operations: | |||||||||||||||||
| Depreciation | 59,142 | 56,589 | 117,435 | 113,004 | |||||||||||||
| Amortization of intangibles | 142,233 | 142,954 | 284,525 | 285,004 | |||||||||||||
| Stock-based compensation expense | 40,229 | 38,914 | 76,622 | 76,816 | |||||||||||||
| Non-cash portion of special charge | — | — | 4,367 | — | |||||||||||||
| Deferred income taxes | (37,495 | ) | (28,037 | ) | (21,843 | ) | (705,640 | ) | |||||||||
| Other non-cash activity | 11,736 | 3,342 | 18,429 | 10,104 | |||||||||||||
| Changes in operating assets and liabilities | 87,100 | 104,404 | (159,829 | ) | 634,326 | ||||||||||||
| Total adjustments | 302,945 | 318,166 | 319,706 | 413,614 | |||||||||||||
| Net cash provided by operating activities | 670,882 | 718,494 | 1,042,649 | 1,107,182 | |||||||||||||
| Percent of revenue | 43.9 | % | 46.0 | % | 34.0 | % | 35.4 | % | |||||||||
| Cash flows from investing activities: | |||||||||||||||||
| Additions to property, plant and equipment | (75,209 | ) | (53,900 | ) | (166,202 | ) | (117,122 | ) | |||||||||
| Payments for acquisitions, net of cash acquired | — | (52,339 | ) | — | (52,339 | ) | |||||||||||
| Change in other assets | 637 | 249 | (4,585 | ) | (1,029 | ) | |||||||||||
| Net cash used for investing activities | (74,572 | ) | (105,990 | ) | (170,787 | ) | (170,490 | ) | |||||||||
| Cash flows from financing activities: | |||||||||||||||||
| Proceeds from debt | — | 743,778 | — | 743,778 | |||||||||||||
| Proceeds from revolver | — | — | 75,000 | — | |||||||||||||
| Payments on revolver | — | — | (75,000 | ) | — | ||||||||||||
| Debt repayments | (250,000 | ) | (1,200,000 | ) | (350,000 | ) | (1,620,000 | ) | |||||||||
| Dividend payments to shareholders | (199,501 | ) | (178,282 | ) | (377,217 | ) | (345,001 | ) | |||||||||
| Repurchase of common stock | (101,522 | ) | (21,978 | ) | (328,615 | ) | (29,908 | ) | |||||||||
| Proceeds from employee stock plans | 67,678 | 27,745 | 86,907 | 65,557 | |||||||||||||
| Contingent consideration payment | (3,000 | ) | (542 | ) | (4,000 | ) | (542 | ) | |||||||||
| Change in other financing activities | (2,575 | ) | (866 | ) | (2,144 | ) | 7,945 | ||||||||||
| Net cash used for financing activities | (488,920 | ) | (630,145 | ) | (975,069 | ) | (1,178,171 | ) | |||||||||
| Effect of exchange rate changes on cash | 347 | (3,392 | ) | 217 | 158 | ||||||||||||
| Net increase (decrease) in cash and cash equivalents | 107,737 | (21,033 | ) | (102,990 | ) | (241,321 | ) | ||||||||||
| Cash and cash equivalents at beginning of period | 605,864 | 827,550 | 816,591 | 1,047,838 | |||||||||||||
| Cash and cash equivalents at end of period | $ | 713,601 | $ | 806,517 | $ | 713,601 | $ | 806,517 | |||||||||
|
|
|||||||||||||||||
(1) Balances have been restated to reflect the full retrospective adoption of Accounting Standards Update (ASU) 2014-09, Revenue from Contracts with Customers.
ANALOG DEVICES, INC.
REVENUE TRENDS BY END MARKET
(Unaudited)
(In
thousands)
The categorization of revenue by end market is determined using a variety of data points including the technical characteristics of the product, the “sold to” customer information, the "ship to" customer information and the end customer product or application into which our product will be incorporated. As data systems for capturing and tracking this data 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 | ||||||||||||||||
| May 4, 2019 | May 5, 2018 (1) | |||||||||||||||
| Revenue | % of revenue* | Y/Y % | Revenue | % of revenue* | ||||||||||||
| Industrial | $ | 763,455 | 50% | (6)% | $ | 810,732 | 52% | |||||||||
| Automotive | 249,765 | 16% | —% | 250,919 | 16% | |||||||||||
| Consumer | 153,745 | 10% | (32)% | 227,077 | 15% | |||||||||||
| Communications | 359,637 | 24% | 31% | 274,774 | 18% | |||||||||||
| Total revenue | $ | 1,526,602 | 100% | (2)% | $ | 1,563,502 | 100% | |||||||||
| Six Months Ended | ||||||||||||||||
| May 4, 2019 | May 5, 2018 (1) | |||||||||||||||
| Revenue | % of revenue* | Y/Y % | Revenue | % of revenue* | ||||||||||||
| Industrial | $ | 1,488,077 | 49% | (6)% | $ | 1,590,445 | 51% | |||||||||
| Automotive | 511,319 | 17% | (1)% | 515,791 | 16% | |||||||||||
| Consumer | 362,966 | 12% | (26)% | 491,711 | 16% | |||||||||||
| Communications | 705,341 | 23% | 32% | 532,425 | 17% | |||||||||||
| Total revenue | $ | 3,067,703 | 100% | (2)% | $ | 3,130,372 | 100% | |||||||||
|
|
||||||||||||||||
(1) Balances have been restated to reflect the full retrospective
adoption of Accounting Standards Update (ASU) 2014-09, Revenue from
Contracts with Customers.
*The sum of the individual percentages
may not equal the total due to rounding.
ANALOG DEVICES, INC.
RECONCILIATION OF GAAP TO NON-GAAP
RESULTS
(Unaudited)
(In thousands, except per
share amounts)
| Three Months Ended | Six Months Ended | ||||||||||||||||
| May 4, 2019 | May 5, 2018 (1) | May 4, 2019 | May 5, 2018 (1) | ||||||||||||||
| Gross margin | $ | 1,034,092 | $ | 1,072,390 | $ | 2,073,748 | $ | 2,144,073 | |||||||||
| Gross margin percentage | 67.7 | % | 68.6 | % | 67.6 | % | 68.5 | % | |||||||||
| Acquisition related expenses | 43,255 | 44,743 | 88,750 | 88,519 | |||||||||||||
| Adjusted gross margin | $ | 1,077,347 | $ | 1,117,133 | $ | 2,162,498 | $ | 2,232,592 | |||||||||
| Adjusted gross margin percentage | 70.6 | % | 71.5 | % | 70.5 | % | 71.3 | % | |||||||||
| Operating expenses | $ | 564,397 | $ | 569,836 | $ | 1,148,227 | $ | 1,199,678 | |||||||||
| Percent of revenue | 37.0 | % | 36.4 | % | 37.4 | % | 38.3 | % | |||||||||
| Acquisition related expenses | (112,824 | ) | (123,196 | ) | (222,656 | ) | (241,174 | ) | |||||||||
| Acquisition related transaction costs | — | (3,871 | ) | — | (12,607 | ) | |||||||||||
| Restructuring related expense | (8,162 | ) | (1,089 | ) | (29,944 | ) | (58,407 | ) | |||||||||
| Adjusted operating expenses | $ | 443,411 | $ | 441,680 | $ | 895,627 | $ | 887,490 | |||||||||
| Adjusted operating expenses percentage | 29.0 | % | 28.2 | % | 29.2 | % | 28.4 | % | |||||||||
| Operating income | $ | 469,695 | $ | 502,554 | $ | 925,521 | $ | 944,395 | |||||||||
| Operating margin | 30.8 | % | 32.1 | % | 30.2 | % | 30.2 | % | |||||||||
| Acquisition related expenses | 156,079 | 167,939 | 311,406 | 329,693 | |||||||||||||
| Acquisition related transaction costs | — | 3,871 | — | 12,607 | |||||||||||||
| Restructuring related expense | 8,162 | 1,089 | 29,944 | 58,407 | |||||||||||||
| Adjusted operating income | $ | 633,936 | $ | 675,453 | $ | 1,266,871 | $ | 1,345,102 | |||||||||
| Adjusted operating margin | 41.5 | % | 43.2 | % | 41.3 | % | 43.0 | % | |||||||||
| Provision for income taxes | $ | 40,460 | $ | 39,797 | $ | 85,400 | $ | 121,904 | |||||||||
| Income tax on non discrete tax items above | 22,740 | 5,163 | 47,640 | 17,144 | |||||||||||||
| Income tax on prior period tax liabilities | — | (624 | ) | — | (624 | ) | |||||||||||
| Income tax of uncertain tax positions | — | 3,750 | — | 3,750 | |||||||||||||
| Income tax one time transitional tax | — | — | 7,500 | (687,061 | ) | ||||||||||||
| Income tax on deferred tax recalibration | — | — | 5,060 | 639,698 | |||||||||||||
| Adjusted provision for income taxes | $ | 63,200 | $ | 48,086 | $ | 145,600 | $ | 94,811 | |||||||||
| Income before income taxes | 408,397 | 440,125 | 808,343 | 815,472 | |||||||||||||
| Effective tax rate | 9.9 | % | 9.0 | % | 10.6 | % | 14.9 | % | |||||||||
| Acquisition related expenses | 156,079 | 167,939 | 311,406 | 329,693 | |||||||||||||
| Acquisition related transaction costs | — | 3,871 | — | 12,607 | |||||||||||||
| Restructuring related expense | 8,162 | 1,089 | 29,944 | 58,407 | |||||||||||||
| Adjusted income before income taxes | $ | 572,638 | $ | 613,024 | $ | 1,149,693 | $ | 1,216,179 | |||||||||
| Adjusted tax rate | 11.0 | % | 7.8 | % | 12.7 | % | 7.8 | % | |||||||||
| Diluted EPS | $ | 0.98 | $ | 1.06 | $ | 1.93 | $ | 1.84 | |||||||||
| Acquisition related expenses | 0.42 | 0.45 | 0.84 | 0.88 | |||||||||||||
| Acquisition related transaction costs | — | 0.01 | — | 0.03 | |||||||||||||
| Restructuring related expense | 0.02 | — | 0.08 | 0.16 | |||||||||||||
| Income tax on non discrete tax items above | (0.06 | ) | (0.01 | ) | (0.13 | ) | (0.05 | ) | |||||||||
| Income on prior period tax liabilities | — | — | — | — | |||||||||||||
| Income of uncertain tax positions | — | (0.01 | ) | — | (0.01 | ) | |||||||||||
| Income tax one time transitional tax | — | — | (0.02 | ) | 1.83 | ||||||||||||
| Income tax on deferred tax recalibration | — | — | (0.01 | ) | (1.71 | ) | |||||||||||
| Adjusted diluted EPS (2) | $ | 1.36 | $ | 1.50 | $ | 2.69 | $ | 2.96 | |||||||||
(1) Balances have been restated to reflect the full retrospective
adoption of Accounting Standards Update (ASU) 2014-09, Revenue from
Contracts with Customers.
(2) The sum of the individual per share
amounts may not equal the total due to rounding.
ANALOG DEVICES, INC.
RECONCILIATION OF NET CASH PROVIDED
BY OPERATING ACTIVITIES TO FREE CASH FLOW
(Unaudited)
(In
thousands)
|
Trailing |
Three Months Ended | ||||||||||||||||||||
|
May 4, 2019 |
May 4, 2019 |
Feb 2, 2019 |
Nov 3, 2018 |
Aug. 4, 2018 |
|||||||||||||||||
| Revenue (1) | $ | 6,162,020 | $ | 1,526,602 | $ | 1,541,101 | $ | 1,536,128 | $ | 1,558,189 | |||||||||||
| Net cash provided by operating activities | $ | 2,377,828 | $ | 670,882 | $ | 371,767 | $ | 714,441 | $ | 620,738 | |||||||||||
| % of Revenue | 39 | % | 44 | % | 24 | % | 47 | % | 40 | % | |||||||||||
| Capital expenditures | $ | (303,956 | ) | $ | (75,209 | ) | $ | (90,993 | ) | $ | (86,004 | ) | $ | (51,750 | ) | ||||||
| Free cash flow | $ | 2,073,872 | $ | 595,673 | $ | 280,774 | $ | 628,437 | $ | 568,988 | |||||||||||
| % of Revenue | 34 | % | 39 | % | 18 | % | 41 | % | 37 | % | |||||||||||
|
|
|||||||||||||||||||||
(1) Balances have been restated to reflect the full retrospective adoption of Accounting Standards Update (ASU) 2014-09, Revenue from Contracts with Customers.
ANALOG DEVICES, INC.
RECONCILIATION OF PROJECTED GAAP TO
NON-GAAP RESULTS
(Unaudited)
| Three Months Ending Aug. 3, 2019 | |||||||
| Reported | Adjusted | ||||||
| Revenue | $1.45 Billion | $1.45 Billion | |||||
| (+/- $50 Million) | (+/- $50 Million) | ||||||
| Operating margin | 29.7% | 40.5% (1) | |||||
| (+/-100 bps) | (+/-70 bps) | ||||||
| Tax rate | 13% to 15% | 13% to 15% (2) | |||||
| Earnings per share | $0.86 | $1.22 (3) | |||||
| (+/- $0.07) | (+/- $0.07) | ||||||
(1) Includes $157 million of adjustments related to acquisition related
expenses as previously defined in the Non-GAAP Financial Information
section of this press release.
(2) Includes $22 million of tax
effects associated with the adjustment for acquisition related expenses
above.
(3) Includes $0.36 of adjustments related to the net impact
of $0.42 of acquisition related expenses and $0.06 of tax effects on
those acquisition related expenses.
