Last Price$228.5(0.7%)
Market Cap$115.1B
$9,337.6M
-19.3% YoY
$1,563.9M
-44.5% YoY
$4,845.4M
Net Debt to FCF - 1.5x
$3,184.0M
34.1% margin
ADI Income Statement
ADI Income Statement Overview
Annual
Quarterly
LTM
Oct'15
Oct'16
Oct'17
Nov'18
Nov'19
Oct'20
Oct'21
Oct'22
Oct'23
Nov'24
$9,427.2M (23.4%) YoY
Cost of revenue
$4,045.8M (8.6%) YoY
Pre-tax income
$1,777.3M (50.7%) YoY
18.9% margin
ADI Income statement key metrics
Annual
Quarterly
LTM
ADI Balance Sheet
ADI Balance Sheet Overview
Annual
Quarterly
LTM
Oct'15
Oct'16
Oct'17
Nov'18
Nov'19
Oct'20
Oct'21
Oct'22
Oct'23
Nov'24
Assets
Liabilities
Total assets
$48.2B
Current assets ($5,484.7M, 11.4% of total)
$2,363.2M (4.9%)
$1,336.3M (2.8%)
Other current assets
$1,785.2M (3.7%)
Non-current assets ($42.7B, 88.6% of total)
$0.0 (0.0%)
$3,415.6M (7.1%)
$9,585.5M (19.9%)
Other non-current assets
$29.7B (61.7%)
Financial position
$5,218.5M
Cash & Short-term
Investments
Total Debt
ADI Balance Sheet Metrics
Annual
Quarterly
LTM
ADI Cash Flow Statement
ADI Cash Flow Statement Overview
Annual
Quarterly
LTM
Oct'15
Oct'16
Oct'17
Nov'18
Nov'19
Oct'20
Oct'21
Oct'22
Oct'23
Nov'24
$2,106.2M Net Change in Cash
ADI Cash Flow Statement key metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$4,276.4M -20.0% YoY
Capital Expenditure (CAPEX)
($1,212.1M) -42.1% YoY
Free Cash Flow (FCF)
$3,064.3M -12.2% YoY
ADI Financials
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Oct'05 | Oct'06 | Nov'07 | Nov'08 | Oct'09 | Oct'10 | Oct'11 | Nov'12 | Nov'13 | Nov'14 | Oct'15 | Oct'16 | Oct'17 | Nov'18 | Nov'19 | Oct'20 | Oct'21 | Oct'22 | Oct'23 | Nov'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 2,388.8 (9.3%) | 2,573.2 7.7% | 2,546.1 (1.1%) | 2,582.9 1.4% | 2,014.9 (22.0%) | 2,761.5 37.1% | 2,993.3 8.4% | 2,701.1 (9.8%) | 2,633.7 (2.5%) | 2,864.8 8.8% | 3,435.1 19.9% | 3,421.4 (0.4%) | 5,107.5 49.3% | 6,200.9 21.4% | 5,991.1 (3.4%) | 5,603.1 (6.5%) | 7,318.3 30.6% | 12,014.0 64.2% | 12,305.5 2.4% | 9,427.2 (23.4%) |
| Cost of Goods Sold (COGS) | 1,006.0 | 1,067.0 | 1,026.9 | 1,005.7 | 896.3 | 962.1 | 1,006.8 | 960.1 | 941.3 | 1,034.6 | 1,175.8 | 1,194.2 | 2,045.9 | 1,967.6 | 1,977.3 | 1,912.6 | 2,793.3 | 4,481.5 | 4,428.3 | 4,045.8 |
% margin | 1,382.8 57.9% | 1,506.1 58.5% | 1,519.2 59.7% | 1,577.3 61.1% | 1,118.6 55.5% | 1,799.4 65.2% | 1,986.5 66.4% | 1,741.0 64.5% | 1,692.4 64.3% | 1,830.2 63.9% | 2,259.3 65.8% | 2,227.2 65.1% | 3,061.6 59.9% | 4,233.3 68.3% | 4,013.8 67.0% | 3,690.5 65.9% | 4,525.0 61.8% | 7,532.5 62.7% | 7,877.2 64.0% | 5,381.3 57.1% |
| Operating Expenses | 866.9 | 932.6 | 953.0 | 952.3 | 780.2 | 882.9 | 912.3 | 908.5 | 909.5 | 1,040.4 | 1,428.4 | 1,185.4 | 1,957.0 | 2,290.2 | 2,207.5 | 2,139.9 | 2,748.4 | 3,979.3 | 4,045.9 | 3,348.5 |
| Research & Development Expenses (R&D) | 497.1 | 536.7 | 519.3 | 533.5 | 447.0 | 492.3 | 505.6 | 512.0 | 513.3 | 559.7 | 637.5 | 653.8 | 968.6 | 1,165.4 | 1,130.3 | 1,050.5 | 1,296.1 | 1,700.5 | 1,660.2 | 1,487.9 |
| Selling, General & Administrative Expenses (SG&A) | 338.3 | 394.1 | 393.2 | 415.7 | 333.2 | 390.6 | 406.7 | 396.5 | 396.2 | 454.7 | 479.0 | 461.4 | 691.0 | 695.9 | 648.1 | 659.9 | 915.4 | 1,266.2 | 1,273.6 | 1,068.6 |
% margin | 516.0 21.6% | 551.8 21.4% | 566.2 22.2% | 625.0 24.2% | 284.8 14.1% | 900.1 32.6% | 1,072.0 35.8% | 824.0 30.5% | 753.1 28.6% | 752.5 26.3% | 830.8 24.2% | 1,028.1 30.0% | 1,055.1 20.7% | 1,881.7 30.3% | 1,710.6 28.6% | 1,498.2 26.7% | 1,692.2 23.1% | 3,278.7 27.3% | 3,823.1 31.1% | 2,032.8 21.6% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 15.6 | 9.8 | 9.1 | 14.4 | 12.8 | 12.2 | 8.6 | 21.2 | 30.3 | 9.4 | 10.2 | 4.3 | 1.2 | 6.9 | 41.3 | 78.8 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 4.1 | 10.4 | 19.1 | 26.4 | 27.1 | 34.8 | 27.0 | 88.8 | 250.8 | 253.6 | 229.1 | 193.3 | 184.8 | 200.4 | 264.6 | 322.2 |
| Pre-tax Income | 587.7 | 662.4 | 658.9 | 666.1 | 297.4 | 901.7 | 1,061.4 | 813.5 | 815.3 | 729.3 | 810.1 | 956.9 | 828.5 | 1,638.5 | 1,485.7 | 1,311.6 | 1,328.7 | 3,098.7 | 3,608.0 | 1,777.3 |
% effective tax rate | 172.9 29.4% | 113.7 17.2% | 158.4 24.0% | 140.9 21.2% | 50.0 16.8% | 190.4 21.1% | 200.6 18.9% | 162.3 19.9% | 141.8 17.4% | 100.0 13.7% | 113.2 14.0% | 95.3 10.0% | 101.2 12.2% | 143.1 8.7% | 122.7 8.3% | 90.9 6.9% | (61.7) (4.6%) | 350.2 11.3% | 293.4 8.1% | 142.1 8.0% |
% margin | 414.8 17.4% | 549.5 21.4% | 496.9 19.5% | 786.3 30.4% | 247.8 12.3% | 712.1 25.8% | 867.4 29.0% | 651.2 24.1% | 673.5 25.6% | 629.3 22.0% | 696.9 20.3% | 861.7 25.2% | 727.3 14.2% | 1,495.4 24.1% | 1,363.0 22.8% | 1,220.8 21.8% | 1,390.4 19.0% | 2,748.6 22.9% | 3,314.6 26.9% | 1,635.3 17.3% |
| EPS | 1.12 | 1.53 | 1.54 | 2.69 | 0.85 | 2.39 | 2.90 | 2.18 | 2.19 | 2.01 | 2.23 | 2.79 | 2.32 | 4.04 | 3.69 | 3.31 | 3.50 | 5.29 | 6.60 | 3.30 |
| Diluted EPS | 1.08 | 1.48 | 1.50 | 2.67 | 0.85 | 2.33 | 2.81 | 2.13 | 2.14 | 1.98 | 2.20 | 2.76 | 2.29 | 3.99 | 3.66 | 3.28 | 3.46 | 5.25 | 6.55 | 3.28 |
% margin | 634.1 26.5% | 805.2 31.3% | 723.5 28.4% | 625.0 24.2% | 440.9 21.9% | 1,033.0 37.4% | 1,198.8 40.0% | 949.8 35.2% | 952.8 36.2% | 943.4 32.9% | 1,059.4 30.8% | 1,255.5 36.7% | 1,665.5 32.6% | 2,706.6 43.6% | 2,527.5 42.2% | 2,317.7 41.4% | 2,600.7 35.5% | 5,611.6 46.7% | 6,150.8 50.0% | 2,032.8 21.6% |
FAQ
What is the Analog Devices, Inc. (ADI) revenue?
The Analog Devices, Inc. (ADI) revenue is $9,427.2M, reflecting a year-over-year (YoY) growth of -23.4% YoY.
What is the Analog Devices, Inc. (ADI) Net Income?
The Analog Devices, Inc. (ADI) Net Income is $1,635.3M, showcasing a YoY growth of -50.7% YoY.
What is Analog Devices, Inc. (ADI) net debt?
What is the Analog Devices, Inc. (ADI) Free Cash Flow (FCF)?
The Analog Devices, Inc. (ADI) Free Cash Flow (FCF) stands at $3,064.3M, accounting for a 32.5% margin.