EX-99.1 2 adi1q25exhibit991earnings.htm EX-99.1 Document

Exhibit 99.1

Analog Devices Reports Fiscal First Quarter 2025 Financial Results
•Revenue of more than $2.4 billion, with sequential growth in Industrial, Automotive, and Communications, and double-digit year-over-year growth in Consumer
•Operating cash flow of $3.8 billion and free cash flow of $3.2 billion on a trailing twelve-month basis
•Raised quarterly dividend 8% to $0.99, marking twenty-one consecutive years of increases
•Increased share repurchase authorization by $10.0 billion, bringing total remaining authorization to approximately $11.5 billion
WILMINGTON, Mass.--February 19, 2025--Analog Devices, Inc. (Nasdaq: ADI), a global semiconductor leader, today announced financial results for its fiscal first quarter 2025, which ended February 1, 2025.
“ADI delivered first quarter revenue, profitability, and earnings per share above the midpoint of our outlook, despite the challenging macro and geopolitical backdrop,” said Vincent Roche, CEO and Chair. “Our recovery is being propelled by improving cyclical dynamics and numerous new wins across our franchise converting to revenue. We remain firmly committed to delivering ever higher levels of value for customers through differentiated innovation and customer experience, coupled with an agile and resilient supply chain.”
“Bookings continued to show gradual improvement during the first quarter with strength in Industrial and Automotive positioning us to grow sequentially and year-over-year in our second fiscal quarter. We remain confident that fiscal 2025 represents a return to growth for ADI,” said Richard Puccio, CFO.


Performance for the First Quarter of Fiscal 2025
Results Summary(1)
(in millions, except per-share amounts and percentages)
Three Months Ended
Feb. 1, 2025Feb. 3, 2024Change
Revenue$2,423 $2,513 (4)%
Gross margin$1,430 $1,474 (3)%
Gross margin percentage59.0 %58.7 %30 bps
Operating income$491 $586 (16)%
Operating margin20.3 %23.3 %(300 bps)
Diluted earnings per share$0.78 $0.93 (16)%
Adjusted Results(2)
Adjusted gross margin$1,668 $1,734 (4)%
Adjusted gross margin percentage68.8 %69.0 %(20 bps)
Adjusted operating income$981 $1,054 (7)%
Adjusted operating margin40.5 %42.0 %(150 bps)
Adjusted diluted earnings per share$1.63 $1.73 (6)%
Three Months EndedTrailing Twelve Months
Cash GenerationFeb. 1, 2025Feb. 1, 2025
Net cash provided by operating activities$1,127 $3,841 
% of revenue47 %41 %
Capital expenditures$(149)$(656)
Free cash flow(2)
$978 $3,184 
% of revenue 40 %34 %
Three Months EndedTrailing Twelve Months
Cash ReturnFeb. 1, 2025Feb. 1, 2025
Dividend paid$(456)$(1,826)
Stock repurchases(160)(596)
Total cash returned$(616)$(2,421)
(1) The sum and/or computation of the individual amounts may not equal the total due to rounding.
(2) Reconciliations of 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 the “Non-GAAP Financial Information” section for additional information.







Outlook for the Second Quarter of Fiscal Year 2025

For the second quarter of fiscal 2025, we are forecasting revenue of $2.50 billion, +/- $100 million. At the midpoint of this revenue outlook, we expect reported operating margin of approximately 24.2%, +/-160 bps, and adjusted operating margin of approximately 40.5%, +/-100 bps. We are planning for reported EPS to be $0.97, +/-$0.10, and adjusted EPS to be $1.68, +/-$0.10.

Our second quarter fiscal 2025 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. The statements about our second quarter fiscal 2025 outlook 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 release. See also the “Non-GAAP Financial Information” section for additional information.

Dividend Payment

The ADI Board of Directors has declared a quarterly cash dividend of $0.99 per outstanding share of common stock. The dividend will be paid on March 17, 2025 to all shareholders of record at the close of business on March 4, 2025.

Conference Call Scheduled for Today, Wednesday, February 19, 2025 at 10:00 am ET

ADI will host a conference call to discuss our first quarter fiscal 2025 results and short-term outlook today, beginning at 10:00 am ET. Investors may join via webcast, accessible at investor.analog.com.

Non-GAAP Financial Information

This release includes non-GAAP financial measures that are not in accordance with, nor an alternative to, U.S. 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 financial measures to their most directly comparable GAAP financial measures 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 primary performance measurements 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 free cash flow, a non-GAAP liquidity measure, is useful both internally and to investors because it is indicative of the Company's ability to pay dividends, purchase common stock, make investments and fund acquisitions and, in the absence of refinancings, to repay its debt obligations.
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 and special charges, net2, 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 and special charges, net2, 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, which is described further below.
Adjusted income before income taxes is defined as income before income taxes, determined in accordance with GAAP, excluding: acquisition related expenses1 and special charges, net2, 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 items3, 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, special charges, net2, and tax related items3, 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, 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) 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.


2Special Charges, Net: Expenses, net, incurred as part of the integration of Maxim, 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.
3Tax Related Items: Income tax effect of the non-GAAP items discussed above. 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, Inc.
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 revenue of more than $9 billion in FY24 and approximately 24,000 people globally, ADI ensures today’s innovators stay Ahead of What’s Possible. Learn more at www.analog.com and on LinkedIn and Twitter (X).

Forward-Looking Statements
This press release contains forward-looking statements, which address a variety of subjects including, for example, our statements regarding financial performance; economic uncertainty; macroeconomic, geopolitical, demand and other market conditions, business cycles, and supply chains; our capital allocation strategy, including future dividends, share repurchases, capital expenditures, investments, and free cash flow returns; expected revenue, operating margin, nonoperating expenses, tax rate, earnings per share, and other financial results; expected market and technology trends and acceleration of those trends; market size, market share gains, market position, and growth opportunities; expected product solutions, offerings, technologies, capabilities, and applications; the value and importance of, and other benefits related to, our product solutions, offerings, and technologies to our customers; and other future events. 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: economic, political, legal and regulatory uncertainty or conflict, including actions taken or which may be taken by the presidential administration, executive offices of the U.S. government, or U.S. Congress, monetary policy, political, geopolitical, trade, or other issues in the United States or internationally, including increased tariffs or trade wars, and the ongoing conflicts between Russia and Ukraine and in Israel and the Middle East; changes in demand for semiconductor products; manufacturing delays, product and raw materials availability and supply chain disruptions; diversion of products from our authorized distribution channels; changes in export classifications, import and export regulations or duties and tariffs; our development of technologies and research and development investments; our future liquidity, capital needs and capital expenditures; our ability to compete successfully in the markets in which we operate; our ability to recruit and retain key personnel; risks related to acquisitions or other strategic transactions; security breaches or other cyber incidents; risks related to the use of artificial intelligence in our business operations, products, and services; adverse results in litigation matters; reputational damage; changes in our estimates of our expected tax rates based on current tax law; risks related to our indebtedness; the discretion of our Board of Directors to


declare dividends and our ability to pay dividends in the future; factors impacting our ability to repurchase shares; and uncertainty as to the long-term value of our common stock. 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, 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.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In thousands, except per share amounts)

Three Months Ended
Feb. 1, 2025Feb. 3, 2024
Revenue$2,423,174 $2,512,704 
Cost of sales992,871 1,038,763 
Gross margin1,430,303 1,473,941 
Operating expenses:
   Research and development402,892 391,427 
   Selling, marketing, general and administrative284,796 290,078 
   Amortization of intangibles187,415 190,332 
   Special charges, net63,887 16,140 
Total operating expenses938,990 887,977 
Operating income491,313 585,964 
Nonoperating expense (income):
   Interest expense75,264 77,141 
   Interest income(23,487)(9,169)
   Other, net3,960 4,574 
Total nonoperating expense (income)55,737 72,546 
Income before income taxes435,576 513,418 
Provision for income taxes44,260 50,691 
Net income$391,316 $462,727 
Shares used to compute earnings per common share - basic496,116 495,765 
Shares used to compute earnings per common share - diluted498,668 498,741 
Basic earnings per common share$0.79 $0.93 
Diluted earnings per common share$0.78 $0.93 



ANALOG DEVICES, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except share and per share amounts)

Feb. 1, 2025Nov. 2, 2024
ASSETS  
Current Assets
Cash and cash equivalents$2,349,994 $1,991,342 
Short-term investments371,460 371,822 
Accounts receivable1,192,442 1,336,331 
Inventories1,474,656 1,447,687 
Prepaid expenses and other current assets344,524 337,472 
Total current assets5,733,076 5,484,654 
Non-current Assets
Net property, plant and equipment3,355,240 3,415,550 
Goodwill26,945,180 26,909,775 
Intangible assets, net9,183,038 9,585,464 
Deferred tax assets2,032,676 2,083,752 
Other assets718,336 749,082 
Total non-current assets42,234,470 42,743,623 
TOTAL ASSETS$47,967,546 $48,228,277 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current Liabilities
Accounts payable$368,939 $487,457 
Income taxes payable487,456 447,379 
Debt, current399,855 399,636 
Commercial paper notes548,403 547,738 
Accrued liabilities1,166,343 1,106,070 
Total current liabilities2,970,996 2,988,280 
Non-current Liabilities
Long-term debt6,618,556 6,634,313 
Deferred income taxes2,514,866 2,624,392 
Income taxes payable261,564 260,486 
Other non-current liabilities531,029 544,489 
Total non-current liabilities9,926,015 10,063,680 
Shareholders’ Equity
Preferred stock, $1.00 par value, 471,934 shares authorized, none outstanding
— — 
Common stock, $0.16 2/3 par value, 1,200,000,000 shares authorized, 495,976,483 shares outstanding (496,296,854 on November 2, 2024)
82,664 82,718 
Capital in excess of par value25,041,250 25,082,243 
Retained earnings10,131,590 10,196,612 
Accumulated other comprehensive loss(184,969)(185,256)
Total shareholders’ equity35,070,535 35,176,317 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY$47,967,546 $48,228,277 










ANALOG DEVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)

Three Months Ended
Feb. 1, 2025Feb. 3, 2024
Cash flows from operating activities:
  Net income$391,316 $462,727 
  Adjustments to reconcile net income to net cash provided by operations:
       Depreciation98,447 84,348 
       Amortization of intangibles417,156 440,903 
       Stock-based compensation expense77,574 69,815 
       Deferred income taxes(59,454)(102,149)
       Other(799)4,684 
       Changes in operating assets and liabilities202,569 178,504 
   Total adjustments735,493 676,105 
Net cash provided by operating activities1,126,809 1,138,832 
Cash flows from investing activities:
  Additions to property, plant and equipment, net(148,978)(222,978)
  Payments for acquisitions, net of cash acquired(45,652)— 
  Other329 3,877 
Net cash used for investing activities(194,301)(219,101)
Cash flows from financing activities:
  Proceeds from commercial paper notes1,969,276 2,779,494 
  Payments of commercial paper notes(1,968,611)(2,782,274)
  Repurchase of common stock(160,368)(180,351)
  Dividend payments to shareholders(456,338)(426,076)
  Proceeds from employee stock plans41,747 49,819 
  Other438 (14,844)
Net cash used for financing activities
(573,856)(574,232)
Net increase in cash and cash equivalents358,652 345,499 
Cash and cash equivalents at beginning of period1,991,342 958,061 
Cash and cash equivalents at end of period$2,349,994 $1,303,560 





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
February 1, 2025February 3, 2024
Revenue
% of Revenue1
Y/Y%Revenue
% of Revenue1
Industrial$1,077,900 44%(10)%$1,191,713 47%
Automotive
732,513 30%(2)%748,781 30%
Consumer322,900 13%19%270,211 11%
Communications289,861 12%(4)%301,999 12%
Total revenue$2,423,174 100%(4)%$2,512,704 100%
1) 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
Feb. 1, 2025Feb. 3, 2024
Gross margin$1,430,303 $1,473,941 
  Gross margin percentage59.0 %58.7 %
      Acquisition related expenses237,832 259,884 
Adjusted gross margin$1,668,135 $1,733,825 
  Adjusted gross margin percentage68.8 %69.0 %
Operating expenses$938,990 $887,977 
  Percent of revenue38.8 %35.3 %
      Acquisition related expenses(188,015)(192,422)
      Special charges, net(63,887)(16,140)
Adjusted operating expenses$687,088 $679,415 
  Adjusted operating expenses percentage28.4 %27.0 %
Operating income$491,313 $585,964 
  Operating margin20.3 %23.3 %
      Acquisition related expenses425,847 452,306 
      Special charges, net63,887 16,140 
Adjusted operating income$981,047 $1,054,410 
  Adjusted operating margin40.5 %42.0 %
Nonoperating expense (income)$55,737 $72,546 
      Acquisition related expenses 2,150 2,150 
Adjusted nonoperating expense (income)$57,887 $74,696 
Income before income taxes$435,576 $513,418 
     Acquisition related expenses423,697 450,156 
     Special charges, net63,887 16,140 
Adjusted income before income taxes$923,160 $979,714 
Provision for (benefit from) income taxes$44,260 $50,691 
Effective income tax rate10.2 %9.9 %
     Tax related items65,062 65,030 
Adjusted provision for income taxes$109,322 $115,721 
Adjusted tax rate11.8 %11.8 %
Diluted EPS$0.78 $0.93 
      Acquisition related expenses0.85 0.90 
      Special charges, net0.13 0.03 
      Tax related items(0.13)(0.13)
Adjusted diluted EPS*$1.63 $1.73 
* 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 MonthsThree Months Ended
Feb. 1, 2025Feb. 1, 2025Nov. 2, 2024Aug. 3, 2024May 4, 2024
Revenue$9,337,627 $2,423,174 $2,443,205 $2,312,209 $2,159,039 
Net cash provided by operating activities$3,840,506 $1,126,809 $1,050,817 $855,027 $807,853 
% of Revenue41 %47 %43 %37 %37 %
Capital expenditures$(656,463)$(148,978)$(165,410)$(153,886)$(188,189)
Free cash flow$3,184,043 $977,831 $885,407 $701,141 $619,664 
% of Revenue34 %40 %36 %30 %29 %




ANALOG DEVICES, INC.
RECONCILIATION OF PROJECTED GAAP TO NON-GAAP RESULTS
(Unaudited)

Three Months Ending May 3, 2025
ReportedAdjusted
Revenue$2.5 Billion $2.5 Billion
(+/- $100 Million)(+/- $100 Million)
Operating margin24.2% 40.5% (1)
(+/-160 bps)(+/-100 bps)
Nonoperating expenses~ $60 Million~ $60 Million
Tax rate11% - 13%11% - 13% (2)
Earnings per share$0.97 $1.68 (3)
(+/- $0.10)(+/- $0.10)

(1) Includes $406 million of adjustments related to acquisition related expenses as previously defined in the Non-GAAP Financial Information section of this press release.
(2) Includes $53 million of tax effects associated with the adjustment for acquisition related expenses noted above.
(3) Includes $0.71 of adjustments related to the net impact of acquisition related expenses and the tax effects on those items.

For more information, please contact:

Michael Lucarelli
781-461-3282
Vice President, Investor Relations
investor.relations@analog.com