Name: ADI Income Statement - Analog Devices Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

ADI - Analog Devices Inc.

USD | NASDAQ | Technology

ADI Income Statement - Analog Devices Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q2 FY 26	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16
Revenues
Revenues	3,623.5	3,160.3	3,076.1	2,880.3	2,640.1	2,423.2	2,443.2	2,312.2	2,159.0	2,512.7	2,716.5	3,076.5	3,262.9	3,249.6	3,247.7	3,109.9

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	12,740.2	11,019.7	9,427.2	12,305.5	12,014.0	7,318.3	5,603.1	5,991.1	6,200.9	5,107.5	3,421.4	3,435.1	2,864.8	2,633.7	2,701.1	2,993.3	2,761.5	2,014.9
Cost of Revenue	4,523.9	4,246.2	4,045.8	4,428.3	4,481.5	2,793.3	1,912.6	1,977.3	1,974.3	2,078.1	1,194.2	1,175.8	1,034.6	941.3	960.1	1,006.8	962.1
Gross Profit	8,216.3	6,773.5	5,381.3	7,877.2	7,532.5	4,525.0	3,690.5	4,013.8	4,226.6	3,029.4	2,227.2	2,259.3	1,830.2	1,692.4	1,741.0	1,986.5
Operating Expenses
Research & Development	1,898.0	1,766.0	1,487.9	1,660.2	1,700.5	1,296.1	1,050.5	1,130.3	1,165.0	968.1	653.8	637.5	559.7	513.0
Operating Income
Operating Income	4,139.9	2,932.5	2,032.8	3,823.1	3,278.7	1,692.2	1,498.2	1,710.6	1,899.6	1,162.8	1,028.1	830.8	752.5	753.1
Non-Operating
Interest Income	120.9	105.3	78.8	41.3	6.9	1.2	4.3	10.2	9.4	30.3	21.2	8.6	12.2	12.8	14.4
Tax & Net
Income Tax Expense	607.9	444.8	142.1	293.4	350.2	(61.7)	90.9	122.7	148.3	129.4	95.3	113.2	100.0	141.8	162.3
Per Share
EPS Basic	6.80	4.59	3.30	6.60	5.29	3.50	3.31	-	-	-	-	-	-	2.19	2.18	2.90
Supplementary Data
EBITDA	-	3,339.3	2,395.6	4,157.8	3,562.0	1,923.5	1,732.0	1,951.3	2,128.1	1,357.4	1,162.7	961.0	866.5	863.3	933.8	1,188.9

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	509.3	467.4	467.0	454.3	441.8	402.9	378.9	362.7	354.9	391.4	406.6	423.8	415.8	414.1	421.0	431.8	420.9	426.8	399.1	306.6	302.2	288.2	280.2	260.8	252.4	257.1	277.0	280.1	285.8	287.4	295.3	291.6	289.5	288.6	273.3	275.7	235.2	184.0	172.9	163.2
Selling General & Administrative	362.8	345.3	342.2	325.7	302.7	284.8	277.2	257.2	244.1	290.1	288.9	334.1	324.3	326.3	336.6	326.9
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	-	105.9	-	-	-	98.4	-	-	-	84.3	-	-	-	85.3	-	-
Amortization of Intangibles	-	384.6	-	-	-	417.2	-	-	-	440.9	-	-	-	502.2	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	1,060.1	1,048.0	996.6	971.7	933.7	939.0	846.7	819.9	793.9	888.0	1,012.3	1,032.1	1,016.2	993.5	1,040.3

Operating Income
Operating Income	1,379.7	997.0	945.2	818.0	677.9	491.3	569.4	491.3	386.1	586.0	634.4	929.5	1,128.4	1,130.8	1,102.5	893.3	918.2	364.8	99.0	609.6	519.7	463.9	461.7	419.1	344.0	273.4	338.4	446.7	469.7	455.8	466.2	489.0	502.6	441.8	555.8	194.8	145.8	266.3	357.0	268.7

Non-Operating
Interest Income	28.6	32.3	33.0	27.1	21.7	23.5	27.9	26.4	15.3	9.2	9.1	8.8	12.6	10.8	4.3	1.8	0.6	0.2	0.4	0.3	0.3	0.2	0.5	0.5	1.3	1.9	2.0	2.6	2.9	2.7	2.8	2.6	1.9	2.1	2.4	5.5	12.4	10.0	7.1	5.7
Interest Expense	87.6	86.3	88.2	79.6	74.7	75.3	82.8	85.2	77.1	77.1	71.6	69.3	63.3	60.5	47.7	51.2	49.5	52.0
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(54.9)	(51.2)	(58.0)	(54.6)	(52.0)	(55.7)	(53.1)	(68.3)	(61.5)	(72.5)	(62.6)	(54.7)	(40.5)	(57.3)	(54.5)	(45.4)
Pre-Tax Income	1,324.8	945.9	887.2	763.4	625.9	435.6	516.3	423.0	324.6	513.4	571.8	874.8	1,087.9	1,073.5	1,048.0	847.9

Tax & Net
Income Tax Expense	148.5	115.0	99.5	244.9	56.2	44.3	38.3	30.8	22.4	50.7	73.4	(2.2)	110.3	112.0	111.8	99.0	96.0	43.5	(231.9)	69.0	53.1	48.1	30.8	10.4	27.4	22.3	10.1	27.2	40.5	44.9	4.5	21.9	39.8	82.1	62.2	57.9	(6.9)	16.2	27.3	26.0
Net Income From Continuing Ops	1,176.4	830.8	787.7	518.5	569.8	391.3	478.1	392.2	302.2	462.7	498.4	877.0	977.7	961.5	936.2	749.0	783.3
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	1,176.4	830.8	787.7	518.5	569.8	391.3	478.1	392.2	302.2	462.7	498.4	877.0	977.7	961.5	936.2	749.0	783.3
Net Income Attributable To Parent	1,176.4	830.8	787.7	518.5	569.8	391.3	478.1	392.2	302.2	462.7	498.4	877.0	977.7	961.5	936.2	749.0
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	1,176.4	830.8	787.7	518.5	569.8	391.3	478.1	392.2	302.2	462.7	498.4	877.0	977.7	961.5	936.2

Per Share
EPS Basic	2.41	1.70	-	1.05	1.15	0.79	-	0.79	0.61	0.93	-	1.75	1.94	1.90	-	1.45	1.50	0.53	-	1.37	1.15	1.05	-	0.98	0.73	0.55	-	0.98	0.99	0.96	-	1.10	1.08	0.79	-	0.18	0.27	0.70	-	0.75
EPS Diluted	2.40	1.69	-	1.04	1.14	0.78	-	0.79	0.61	0.93	-	1.74	1.92	1.88	-	1.44	1.49	0.53
Shares Basic	487.6	488.9	-	494.4	496.2	496.1	-	496.3	496.1	495.8	-	500.0	504.7	507.1	-	517.0	522.4	525.3
Shares Diluted	490.5	491.7	-	496.7	498.2	498.7	-	498.8	498.5	498.7	-	503.5	508.7	511.2	-	520.6	526.3	530.1

Supplementary Data
EBITDA	-	1,102.9	-	-	-	589.8	-	-	-	670.3	-	-	-	1,216.1	-	-	-	429.9	-	-	-	520.2	-	-	-	333.3	-	-	-	514.1	-	-	-	498.3	-	-	-	300.6	-	-
EBIT	1,379.7	997.0	945.2	818.0	677.9	491.3	569.4	491.3	386.1	586.0	634.4	929.5	1,128.4	1,130.8	1,102.5	893.3	918.2	364.8	99.0