Analog Devices Reports Record Fourth Quarter and Fiscal 2022 Results

• Fourth quarter revenue of $3.25 billion with all markets growing sequentially
• Fiscal 2022 revenue of $12 billion; B2B markets of Industrial, Automotive, and Communications each achieved records
• Fiscal 2022 operating cash flow of $4.5 billion and free cash flow of $3.8 billion, or 31% of revenue, after investing a record $699 million in capital expenditures
• Returned $4.6 billion to shareholders through $3.1 billion of share repurchases and $1.5 billion of dividends in fiscal 2022

WILMINGTON, Mass.--(BUSINESS WIRE)--Analog Devices, Inc. (Nasdaq: ADI), a global semiconductor leader, today announced financial results for its fourth quarter and fiscal year 2022, which ended October 29, 2022.

“ADI delivered its seventh consecutive quarter of record revenue, bringing 2022 to a strong close. Our B2B markets of Industrial, Automotive and Communications reached all-time highs, while our Consumer business delivered another year of strong growth. Our team’s execution, combined with strong operating leverage, enabled the most profitable year in ADI’s history,” said Vincent Roche, CEO and Chair. “While the economic backdrop continues to cause demand uncertainty, we are well-positioned in the near-term with stabilizing orders, a strong backlog, and continued design win momentum.”

Roche continued, “ADI has successfully navigated many business cycles over our nearly six-decade history, and today, our business is more resilient than ever. We have increased our scale and diversification, added more manufacturing agility, and fortified our customer brand. These strengths enable ADI to maintain our unwavering commitment to innovation and develop breakthrough solutions at the intelligent edge, while delivering long-term value for all stakeholders.”

Performance for the Fourth Quarter and Fiscal 2022
Results Summary^(1)
(in millions, except per-share amounts and percentages)
	Three Months Ended								Twelve Months Ended
	Oct 29, 2022			Oct 30, 2021			Change		Oct 29, 2022			Oct 30, 2021			Change
Revenue	$	3,248		$	2,340		39	%	$	12,014		$	7,318			64	%
Gross margin	$	2,143		$	1,122		91	%	$	7,532		$	4,525			66	%
Gross margin percentage		66.0	%		47.9	%	1,810 bps			62.7	%		61.8	%	90 bps
Operating income	$	1,102		$	99		1,013	%	$	3,279		$	1,692			94	%
Operating margin		33.9	%		4.2	%	2,970 bps			27.3	%		23.1	%	420 bps
Diluted earnings per share	$	1.82		$	0.16		1,038	%	$	5.25		$	3.46			52	%
Adjusted Results
Adjusted gross margin	$	2,403		$	1,660		45	%	$	8,842		$	5,186			70	%
Adjusted gross margin percentage		74.0	%		70.9	%	310 bps			73.6	%		70.9	%	270 bps
Adjusted operating income	$	1,659		$	1,009		64	%	$	5,939		$	3,104			91	%
Adjusted operating margin		51.1	%		43.1	%	800 bps			49.4	%		42.4	%	700 bps
Adjusted diluted earnings per share	$	2.73		$	1.73		58	%	$	9.57		$	6.46			48	%
							Three Months Ended					Trailing Twelve Months
Cash Generation							Oct 29, 2022					Oct 29, 2022
Net cash provided by operating activities							$			1,149		$				4,475
% of revenue										35	%					37	%
Capital expenditures							$			(305	)	$				(699	)
Free cash flow							$			845		$				3,776
% of revenue										26	%					31	%
							Three Months Ended					Trailing Twelve Months (2)
Cash Return							Oct 29, 2022					Oct 29, 2022
Dividend paid							$			(390	)	$				(1,545	)
Stock repurchases										(818	)					(3,077	)
Total cash returned							$			(1,209	)	$				(4,622	)
(1) The sum and/or computation of the individual amounts may not equal the total due to rounding.
(2) Includes $500 million of stock repurchases, which were prepaid in the fourth quarter of fiscal 2021 as part of our accelerated share repurchase program.

Outlook for the First Quarter of Fiscal Year 2023

For the first quarter of fiscal 2023, we are forecasting revenue of $3.15 billion, +/- $100 million. At the midpoint of this revenue outlook, we expect reported operating margin of approximately 33.4%, +/- 130 bps and adjusted operating margin of approximately 50.0%, +/- 70 bps. We are planning for reported EPS to be $1.71, +/- $0.10, and adjusted EPS to be $2.60, +/- $0.10.

Our first quarter fiscal 2023 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 $0.76 per outstanding share of common stock. The dividend will be paid on December 15, 2022 to all shareholders of record at the close of business on December 5, 2022.

Conference Call Scheduled for Today, Tuesday, November 22, 2022 at 10:00 am ET

ADI will host a conference call to discuss our fourth quarter and fiscal year 2022 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 as follows:

Participant Dial-In (toll free): 1-833-630-1956
International Participant Dial-In: 1-412-317-1837

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 nonoperating expense (income), 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 revenue percentage.

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 special charges, net³, 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 special charges, net³, which are described further below. Adjusted operating margin represents adjusted operating income divided by revenue.

Adjusted nonoperating expense (income) is defined as nonoperating expense (income), determined in accordance with GAAP, excluding: certain acquisition related expenses¹ and loss on extinguishment of debt⁴ which are described further below.

Adjusted income before income taxes is defined as income (loss) before income taxes, determined in accordance with GAAP, excluding: acquisition related expenses¹, acquisition related transaction costs², special charges, net³, and loss on extinguishment of debt⁴, which are described further below.

Adjusted provision for income taxes is defined as provision for (benefit from) income taxes, determined in accordance with GAAP, excluding tax related items⁵, which are 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, special charges, net³, loss on extinguishment of debt⁴, and tax related items⁵, 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 revenue 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 debt, 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 fair value adjustments associated with the replacement of share-based awards related to the Maxim Integrated Products, Inc. (Maxim) and Linear Technology Corporation (Linear) acquisitions. 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 Maxim Integrated Products, Inc. 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.

³Special Charges, net: Expenses, net, incurred as part of the integration of the Acquisition, in connection with facility closures, consolidation of manufacturing facilities, severance, other accelerated stock-based compensation expense and other cost reduction efforts or reorganizational initiatives. 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.

⁴Loss on Extinguishment of Debt: Expenses incurred related to the extinguishment of debt including make-whole premiums and other related fees, as well as the acceleration of unamortized debt costs and previously deferred derivative hedge losses. We excluded these costs from our non-GAAP measures because they are not reflective of our ongoing financial performance.

⁵Tax Related Items: Income tax effect of the non-GAAP items discussed above, income tax from certain discrete tax items related to an intra-entity transfer of intangible assets, an income tax benefit from discrete tax items related to the consolidation of certain subsidiaries, and certain other income tax benefits associated with prior periods. We excluded the income tax effect of these tax related items from our non-GAAP measures because they are not associated with the tax expense on our current operating results.

About Analog Devices

Analog Devices, Inc. (NASDAQ: ADI) is a global semiconductor leader that bridges the physical and digital worlds to enable breakthroughs at the Intelligent Edge. ADI combines analog, digital, and software technologies into solutions that help drive advancements in digitized factories, mobility, and digital healthcare, combat climate change, and reliably connect humans and the world. With more than 24,000 people globally working alongside 125,000 global customers, ADI ensures today’s innovators stay Ahead of What’s Possible. Learn more at www.analog.com.

Forward Looking Statements

This press release contains forward-looking statements, which address a variety of subjects including, for example, our statements regarding our 2023 performance, momentum, and business resilience; increasing supply; expected revenue, operating margin, earnings per share, and other financial results; expected market trends, market share gains, long-term value and growth, operating leverage, production and inventory levels; expected customer demand and order rates for our products, expected product offerings and future innovations and solutions; and market position. Statements that are not historical facts, including statements about our beliefs, plans and expectations, are forward-looking statements. Such statements are based on our current expectations and are subject to a number of factors and uncertainties, which could cause actual results to differ materially from those described in the forward-looking statements. The following important factors and uncertainties, among others, could cause actual results to differ materially from those described in these forward-looking statements: the uncertainty as to the extent of the duration, scope and impacts of the COVID-19 pandemic; political and economic uncertainty, including any faltering in global economic conditions or the stability of credit and financial markets; erosion of consumer confidence and declines in customer spending; unavailability of raw materials, services, supplies or manufacturing capacity; changes in geographic, product or customer mix; changes in export classifications, import and export regulations or duties and tariffs; changes in our estimates of our expected tax rates based on current tax law; adverse results in litigation matters, including the potential for litigation related to the Maxim acquisition; the risk that we will be unable to retain and hire key personnel, including as a result of labor shortages; changes in demand for semiconductors; unanticipated difficulties or expenditures relating to integrating Maxim; uncertainty as to the long-term value of our common stock; the diversion of management time on integrating Maxim's business and operations; our ability to successfully integrate acquired businesses and technologies, including Maxim; and the risk that expected benefits, synergies and growth prospects of acquisitions, including our acquisition of Maxim, may not be fully achieved in a timely manner, or at all. For additional information about factors that could cause actual results to differ materially from those described in the forward-looking statements, please refer to our filings with the Securities and Exchange Commission (“SEC”), including the risk factors contained in our most recent Annual Report on Form 10-K. Forward-looking statements represent management’s current expectations and are inherently uncertain. Except as required by law, we do not undertake any obligation to update forward-looking statements made by us to reflect subsequent events or circumstances.

Analog Devices and the Analog Devices logo are registered trademarks or trademarks of Analog Devices, Inc. All other trademarks mentioned in this document are the property of their respective owners.

ANALOG DEVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In thousands, except per share amounts)
	Three Months Ended						Twelve Months Ended
	Oct 29, 2022			Oct 30, 2021			Oct 29, 2022			Oct 30, 2021
Revenue	$	3,247,716		$	2,339,568		$	12,013,953		$	7,318,286
Cost of sales		1,104,901			1,217,748			4,481,479			2,793,274
Gross margin		2,142,815			1,121,820			7,532,474			4,525,012
Operating expenses:
Research and development		421,008			399,121			1,700,518			1,296,126
Selling, marketing, general and administrative		336,560			317,455			1,266,175			915,418
Amortization of intangibles		252,865			213,594			1,012,572			536,811
Special charges, net		29,906			92,645			274,509			84,456
Total operating expenses		1,040,339			1,022,815			4,253,774			2,832,811
Operating income		1,102,476			99,005			3,278,700			1,692,201
Nonoperating expense (income):
Interest expense		47,707			54,621			200,408			184,825
Loss on extinguishment of debt		—			215,150			—			215,150
Interest income		(4,328	)		(421	)		(6,906	)		(1,220	)
Other, net		11,085			(14,178	)		(13,551	)		(35,268	)
Total nonoperating expense		54,464			255,172			179,951			363,487
Income (loss) before income taxes		1,048,012			(156,167	)		3,098,749			1,328,714
Provision for (benefit from) income taxes		111,786			(231,854	)		350,188			(61,708	)
Net income	$	936,226		$	75,687		$	2,748,561		$	1,390,422
Shares used to compute earnings per share - basic		512,231			483,345			519,226			397,462
Shares used to compute earnings per share - diluted		515,757			487,781			523,178			401,288
Basic earnings per common share	$	1.83		$	0.16		$	5.29		$	3.50
Diluted earnings per common share	$	1.82		$	0.16		$	5.25		$	3.46

ANALOG DEVICES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands)
	October 29, 2022		October 30, 2021
Cash & cash equivalents	$	1,470,572	$	1,977,964
Accounts receivable		1,800,462		1,459,056
Inventories		1,399,914		1,200,610
Other current assets		267,044		740,687
Total current assets		4,937,992		5,378,317
Net property, plant and equipment		2,401,304		1,979,051
Other investments		122,285		127,856
Goodwill		26,913,134		26,918,470
Intangible assets, net		13,265,406		15,267,170
Deferred tax assets		2,264,888		2,267,269
Other assets		397,341		383,938
Total assets	$	50,302,350	$	52,322,071
Other current liabilities	$	2,442,655	$	2,253,649
Debt, current		—		516,663
Long-term debt		6,548,625		6,253,212
Deferred income taxes		3,622,538		3,938,830
Other non-current liabilities		1,223,209		1,367,175
Shareholders' equity		36,465,323		37,992,542
Total liabilities & equity	$	50,302,350	$	52,322,071

ANALOG DEVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
	Three Months Ended						Twelve Months Ended
	Oct 29, 2022			Oct 30, 2021			Oct 29, 2022			Oct 30, 2021
Cash flows from operating activities:
Net income	$	936,226		$	75,687		$	2,748,561		$	1,390,422
Adjustments to reconcile net income to net cash provided by operations:
Depreciation		70,703			72,338			283,338			231,275
Amortization of intangibles		501,911			406,625			2,014,161			843,359
Cost of goods sold for inventory acquired		—			331,083			271,396			331,083
Stock-based compensation expense		80,678			124,928			323,487			243,611
Non-cash impairment charge		—			—			91,953			—
Loss on extinguishment of debt		—			215,150			—			215,150
Non-cash operating lease costs		(26,129	)		2,377			(44,087	)		19,232
Deferred income taxes		(121,627	)		(334,429	)		(326,755	)		(406,922	)
Other		8,426			6,813			(2,987	)		(24,086	)
Changes in operating assets and liabilities		(300,852	)		40,154			(883,665	)		(108,055	)
Total adjustments		213,110			865,039			1,726,841			1,344,647
Net cash provided by operating activities		1,149,336			940,726			4,475,402			2,735,069
Percent of revenue		35	%		40	%		37	%		37	%
Cash flows from investing activities:
Additions to property, plant and equipment, net		(304,512	)		(130,777	)		(699,308	)		(343,676	)
Cash received from acquisition of Maxim, net of cash paid		—			2,450,550			—			2,450,550
Other		(1,821	)		7,032			41,940			36,651
Net cash (used for) provided by investing activities		(306,333	)		2,326,805			(657,368	)		2,143,525
Cash flows from financing activities:
Proceeds from debt		296,130			3,939,640			296,130			3,939,640
Early termination of debt		—			(3,591,982	)		(519,116	)		(3,591,982	)
Payments on revolver		—			(400,000	)		(400,000	)		(400,000	)
Proceeds from revolver		—			400,000			400,000			400,000
Payment on derivative instrument		—			(153,161	)		—			(153,161	)
Prepayment for stock repurchases		—			(500,000	)		—			(500,000	)
Dividend payments to shareholders		(390,345	)		(371,230	)		(1,544,552	)		(1,109,344	)
Repurchase of common stock		(818,182	)		(2,095,992	)		(2,577,015	)		(2,605,144	)
Proceeds from employee stock plans		3,873			7,757			33,887			63,105
Other		21,664			(4,730	)		19,946			(2,778	)
Net cash used for financing activities		(886,860	)		(2,769,698	)		(4,290,720	)		(3,959,664	)
Effect of exchange rate changes on cash		(10,531	)		(570	)		(34,706	)		3,174
Net (decrease) increase in cash and cash equivalents		(54,388	)		497,263			(507,392	)		922,104
Cash and cash equivalents at beginning of period		1,524,960			1,480,701		$	1,977,964		$	1,055,860
Cash and cash equivalents at end of period	$	1,470,572		$	1,977,964		$	1,470,572		$	1,977,964

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 and our methodology evolves and improves, 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
	Oct 29, 2022				Oct 30, 2021
	Revenue		% of revenue*	Y/Y %	Revenue		% of revenue*
Industrial	$	1,661,517	51%	40%	$	1,185,409	51%
Automotive		672,329	21%	49%		452,311	19%
Communications		501,984	15%	42%		354,746	15%
Consumer		411,886	13%	19%		347,102	15%
Total revenue	$	3,247,716	100%	39%	$	2,339,568	100%
	Twelve Months Ended
	Oct 29, 2022				Oct 30, 2021
	Revenue		% of revenue*	Y/Y %	Revenue		% of revenue*
Industrial	$	6,069,332	51%	51%	$	4,026,909	55%
Automotive		2,515,513	21%	102%		1,248,169	17%
Communications		1,880,697	16%	56%		1,206,867	16%
Consumer		1,548,411	13%	85%		836,341	11%
Total revenue	$	12,013,953	100%	64%	$	7,318,286	100%
*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						Twelve Months Ended
	Oct 29, 2022			Oct 30, 2021			Oct 29, 2022			Oct 30, 2021
Gross margin	$	2,142,815		$	1,121,820		$	7,532,474		$	4,525,012
Gross margin percentage		66.0	%		47.9	%		62.7	%		61.8	%
Acquisition related expenses		259,696			537,784			1,309,687			661,438
Adjusted gross margin	$	2,402,511		$	1,659,604		$	8,842,161		$	5,186,450
Adjusted gross margin percentage		74.0	%		70.9	%		73.6	%		70.9	%
Operating expenses	$	1,040,339		$	1,022,815		$	4,253,774		$	2,832,811
Percent of revenue		32.0	%		43.7	%		35.4	%		38.7	%
Acquisition related expenses		(259,565	)		(223,151	)		(1,042,317	)		(552,789	)
Acquisition related transaction costs		(7,120	)		(56,289	)		(33,966	)		(112,859	)
Special charges, net		(29,906	)		(92,645	)		(274,509	)		(84,456	)
Adjusted operating expenses	$	743,748		$	650,730		$	2,902,982		$	2,082,707
Adjusted operating expenses percentage		22.9	%		27.8	%		24.2	%		28.5	%
Operating income	$	1,102,476		$	99,005		$	3,278,700		$	1,692,201
Operating margin		33.9	%		4.2	%		27.3	%		23.1	%
Acquisition related expenses		519,261			760,935			2,352,004			1,214,227
Acquisition related transaction costs		7,120			56,289			33,966			112,859
Special charges, net		29,906			92,645			274,509			84,456
Adjusted operating income	$	1,658,763		$	1,008,874		$	5,939,179		$	3,103,743
Adjusted operating margin		51.1	%		43.1	%		49.4	%		42.4	%
Nonoperating expense (income)	$	54,464		$	255,172		$	179,951		$	363,487
Acquisition related expenses		2,288			3,842			9,163			3,842
Loss on extinguishment of debt		—			(215,150	)		—			(215,150	)
Adjusted nonoperating expense (income)	$	56,752		$	43,864			189,114		$	152,179
Income (loss) before income taxes	$	1,048,012		$	(156,167	)	$	3,098,749		$	1,328,714
Acquisition related expenses		516,973			757,093			2,342,841			1,210,385
Acquisition related transaction costs		7,120			56,289			33,966			112,859
Special charges, net		29,906			92,645			274,509			84,456
Loss on extinguishment of debt		—			215,150			—			215,150
Adjusted income before income taxes	$	1,602,011		$	965,010		$	5,750,065		$	2,951,564
Provision for (benefit from) income taxes	$	111,786		$	(231,854	)	$	350,188		$	(61,708	)
Effective tax rate		10.7	%		(148.5	)%		11.3	%		(4.6	)%
Tax related items		83,853			354,377			394,755			420,844
Adjusted provision for income taxes	$	195,639		$	122,524		$	744,943		$	359,136
Adjusted tax rate		12.2	%		12.7	%		13.0	%		12.2	%
Diluted EPS	$	1.82		$	0.16		$	5.25		$	3.46
Acquisition related expenses		1.01			1.55			4.50			3.02
Acquisition related transaction costs		0.01			0.12			0.06			0.28
Special charges, net		0.06			0.19			0.52			0.21
Loss on extinguishment of debt		—			0.44			—			0.54
Tax related items		(0.16	)		(0.73	)		(0.75	)		(1.05	)
Adjusted diluted EPS*	$	2.73		$	1.73		$	9.57		$	6.46
* 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 Twelve Months			Three Months Ended
	Oct 29, 2022			Oct 29, 2022			Jul. 30, 2022			Apr. 30, 2022			Jan. 29, 2022
Revenue	$	12,013,953		$	3,247,716		$	3,109,880		$	2,972,064		$	2,684,293
Net cash provided by operating activities	$	4,475,402		$	1,149,336		$	1,247,846		$	1,221,806		$	856,413
% of Revenue		37	%		35	%		40	%		41	%		32	%
Capital expenditures	$	(699,308	)	$	(304,512	)	$	(164,884	)	$	(118,779	)	$	(111,133	)
Free cash flow	$	3,776,094		$	844,824		$	1,082,962		$	1,103,027		$	745,280
% of Revenue		31	%		26	%		35	%		37	%		28	%

ANALOG DEVICES, INC.
RECONCILIATION OF PROJECTED GAAP TO NON-GAAP RESULTS
(Unaudited)
	Three Months Ending January 28, 2023
	Reported	Adjusted
Revenue	$3.15 Billion	$3.15 Billion
	(+/- $100 Million)	(+/- $100 Million)
Operating margin	33.4%	50.0% (1)
	(+/-130 bps)	(+/-70 bps)
Nonoperating expenses	~ $50 Million	~ $50 Million
Tax rate	12% - 14%	12% - 14% (2)
Earnings per share	$1.71	$2.60 (3)
	(+/- $0.10)	(+/- $0.10)

(1) Includes $518 million of adjustments related to acquisition related expenses and $5 million of adjustments related to acquisition related transaction costs as previously defined in the Non-GAAP Financial Information section of this press release.
(2) Includes $71 million of tax effects associated with the adjustments for acquisition related expenses and acquisition related transaction costs noted above.
(3) Includes $0.89 of adjustments related to the net impact of acquisition related expenses and acquisition related transaction costs, as well as the tax effects on those items.

(ADI-WEB)