Stock Analysis on Net

Analog Devices Inc. (NASDAQ:ADI)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Analog Devices Inc., adjusted financial ratios

Microsoft Excel
Oct 28, 2023 Oct 29, 2022 Oct 30, 2021 Oct 31, 2020 Nov 2, 2019 Nov 3, 2018
Activity Ratio
Total Asset Turnover
Reported 0.25 0.24 0.14 0.26 0.28 0.30
Adjusted 0.26 0.25 0.15 0.28 0.30 0.30
Liquidity Ratio
Current Ratio
Reported 1.37 2.02 1.94 1.84 1.32 1.50
Adjusted 1.43 2.07 1.98 1.95 1.38 1.52
Solvency Ratios
Debt to Equity
Reported 0.20 0.18 0.18 0.43 0.47 0.58
Adjusted 0.20 0.18 0.18 0.44 0.48 0.56
Debt to Capital
Reported 0.16 0.15 0.15 0.30 0.32 0.37
Adjusted 0.17 0.15 0.15 0.30 0.32 0.36
Financial Leverage
Reported 1.37 1.38 1.38 1.79 1.83 1.86
Adjusted 1.27 1.27 1.26 1.60 1.64 1.74
Profitability Ratios
Net Profit Margin
Reported 26.94% 22.88% 19.00% 21.79% 22.75% 24.12%
Adjusted 24.07% 20.14% 14.01% 18.71% 19.99% 11.84%
Return on Equity (ROE)
Reported 9.32% 7.54% 3.66% 10.17% 11.64% 13.61%
Adjusted 8.09% 6.39% 2.58% 8.40% 9.75% 6.17%
Return on Assets (ROA)
Reported 6.79% 5.46% 2.66% 5.69% 6.37% 7.31%
Adjusted 6.36% 5.04% 2.05% 5.25% 5.93% 3.54%

Based on: 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02), 10-K (reporting date: 2018-11-03).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Analog Devices Inc. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Analog Devices Inc. adjusted current ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Analog Devices Inc. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Analog Devices Inc. adjusted debt-to-capital ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Analog Devices Inc. adjusted financial leverage ratio increased from 2021 to 2022 and from 2022 to 2023.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Analog Devices Inc. adjusted net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Analog Devices Inc. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Analog Devices Inc. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.

Analog Devices Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Oct 28, 2023 Oct 29, 2022 Oct 30, 2021 Oct 31, 2020 Nov 2, 2019 Nov 3, 2018
Reported
Selected Financial Data (US$ in thousands)
Revenue 12,305,539 12,013,953 7,318,286 5,603,056 5,991,065 6,200,942
Total assets 48,794,478 50,302,350 52,322,071 21,468,603 21,392,641 20,449,779
Activity Ratio
Total asset turnover1 0.25 0.24 0.14 0.26 0.28 0.30
Adjusted
Selected Financial Data (US$ in thousands)
Revenue 12,305,539 12,013,953 7,318,286 5,603,056 5,991,065 6,200,942
Adjusted total assets2 46,573,969 48,042,033 50,057,460 19,969,889 20,198,773 20,751,908
Activity Ratio
Adjusted total asset turnover3 0.26 0.25 0.15 0.28 0.30 0.30

Based on: 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02), 10-K (reporting date: 2018-11-03).

1 2023 Calculation
Total asset turnover = Revenue ÷ Total assets
= 12,305,539 ÷ 48,794,478 = 0.25

2 Adjusted total assets. See details »

3 2023 Calculation
Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 12,305,539 ÷ 46,573,969 = 0.26

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Analog Devices Inc. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Current Ratio

Microsoft Excel
Oct 28, 2023 Oct 29, 2022 Oct 30, 2021 Oct 31, 2020 Nov 2, 2019 Nov 3, 2018
Reported
Selected Financial Data (US$ in thousands)
Current assets 4,384,022 4,937,992 5,378,317 2,517,688 1,985,126 2,112,126
Current liabilities 3,200,971 2,442,655 2,770,312 1,364,986 1,508,632 1,406,138
Liquidity Ratio
Current ratio1 1.37 2.02 1.94 1.84 1.32 1.50
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted current assets2 4,386,785 4,942,563 5,380,975 2,522,038 1,993,513 2,114,410
Adjusted current liabilities3 3,076,680 2,387,956 2,723,473 1,295,547 1,444,214 1,390,985
Liquidity Ratio
Adjusted current ratio4 1.43 2.07 1.98 1.95 1.38 1.52

Based on: 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02), 10-K (reporting date: 2018-11-03).

1 2023 Calculation
Current ratio = Current assets ÷ Current liabilities
= 4,384,022 ÷ 3,200,971 = 1.37

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2023 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 4,386,785 ÷ 3,076,680 = 1.43

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Analog Devices Inc. adjusted current ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Oct 28, 2023 Oct 29, 2022 Oct 30, 2021 Oct 31, 2020 Nov 2, 2019 Nov 3, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 6,948,733 6,548,625 6,769,875 5,145,102 5,491,919 6,332,674
Shareholders’ equity 35,565,122 36,465,323 37,992,542 11,997,945 11,709,188 10,988,540
Solvency Ratio
Debt to equity1 0.20 0.18 0.18 0.43 0.47 0.58
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 7,373,938 6,939,532 7,118,233 5,473,517 5,872,046 6,653,597
Adjusted shareholders’ equity3 36,619,892 37,882,243 39,713,600 12,488,265 12,287,823 11,911,964
Solvency Ratio
Adjusted debt to equity4 0.20 0.18 0.18 0.44 0.48 0.56

Based on: 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02), 10-K (reporting date: 2018-11-03).

1 2023 Calculation
Debt to equity = Total debt ÷ Shareholders’ equity
= 6,948,733 ÷ 35,565,122 = 0.20

2 Adjusted total debt. See details »

3 Adjusted shareholders’ equity. See details »

4 2023 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted shareholders’ equity
= 7,373,938 ÷ 36,619,892 = 0.20

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Analog Devices Inc. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Debt to Capital

Microsoft Excel
Oct 28, 2023 Oct 29, 2022 Oct 30, 2021 Oct 31, 2020 Nov 2, 2019 Nov 3, 2018
Reported
Selected Financial Data (US$ in thousands)
Total debt 6,948,733 6,548,625 6,769,875 5,145,102 5,491,919 6,332,674
Total capital 42,513,855 43,013,948 44,762,417 17,143,047 17,201,107 17,321,214
Solvency Ratio
Debt to capital1 0.16 0.15 0.15 0.30 0.32 0.37
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 7,373,938 6,939,532 7,118,233 5,473,517 5,872,046 6,653,597
Adjusted total capital3 43,993,830 44,821,775 46,831,833 17,961,782 18,159,869 18,565,561
Solvency Ratio
Adjusted debt to capital4 0.17 0.15 0.15 0.30 0.32 0.36

Based on: 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02), 10-K (reporting date: 2018-11-03).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 6,948,733 ÷ 42,513,855 = 0.16

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2023 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 7,373,938 ÷ 43,993,830 = 0.17

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Analog Devices Inc. adjusted debt-to-capital ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Oct 28, 2023 Oct 29, 2022 Oct 30, 2021 Oct 31, 2020 Nov 2, 2019 Nov 3, 2018
Reported
Selected Financial Data (US$ in thousands)
Total assets 48,794,478 50,302,350 52,322,071 21,468,603 21,392,641 20,449,779
Shareholders’ equity 35,565,122 36,465,323 37,992,542 11,997,945 11,709,188 10,988,540
Solvency Ratio
Financial leverage1 1.37 1.38 1.38 1.79 1.83 1.86
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 46,573,969 48,042,033 50,057,460 19,969,889 20,198,773 20,751,908
Adjusted shareholders’ equity3 36,619,892 37,882,243 39,713,600 12,488,265 12,287,823 11,911,964
Solvency Ratio
Adjusted financial leverage4 1.27 1.27 1.26 1.60 1.64 1.74

Based on: 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02), 10-K (reporting date: 2018-11-03).

1 2023 Calculation
Financial leverage = Total assets ÷ Shareholders’ equity
= 48,794,478 ÷ 35,565,122 = 1.37

2 Adjusted total assets. See details »

3 Adjusted shareholders’ equity. See details »

4 2023 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ equity
= 46,573,969 ÷ 36,619,892 = 1.27

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Analog Devices Inc. adjusted financial leverage ratio increased from 2021 to 2022 and from 2022 to 2023.

Adjusted Net Profit Margin

Microsoft Excel
Oct 28, 2023 Oct 29, 2022 Oct 30, 2021 Oct 31, 2020 Nov 2, 2019 Nov 3, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income 3,314,579 2,748,561 1,390,422 1,220,761 1,363,011 1,495,432
Revenue 12,305,539 12,013,953 7,318,286 5,603,056 5,991,065 6,200,942
Profitability Ratio
Net profit margin1 26.94% 22.88% 19.00% 21.79% 22.75% 24.12%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 2,962,403 2,419,992 1,025,593 1,048,514 1,197,768 734,468
Revenue 12,305,539 12,013,953 7,318,286 5,603,056 5,991,065 6,200,942
Profitability Ratio
Adjusted net profit margin3 24.07% 20.14% 14.01% 18.71% 19.99% 11.84%

Based on: 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02), 10-K (reporting date: 2018-11-03).

1 2023 Calculation
Net profit margin = 100 × Net income ÷ Revenue
= 100 × 3,314,579 ÷ 12,305,539 = 26.94%

2 Adjusted net income. See details »

3 2023 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Revenue
= 100 × 2,962,403 ÷ 12,305,539 = 24.07%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Analog Devices Inc. adjusted net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Oct 28, 2023 Oct 29, 2022 Oct 30, 2021 Oct 31, 2020 Nov 2, 2019 Nov 3, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income 3,314,579 2,748,561 1,390,422 1,220,761 1,363,011 1,495,432
Shareholders’ equity 35,565,122 36,465,323 37,992,542 11,997,945 11,709,188 10,988,540
Profitability Ratio
ROE1 9.32% 7.54% 3.66% 10.17% 11.64% 13.61%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 2,962,403 2,419,992 1,025,593 1,048,514 1,197,768 734,468
Adjusted shareholders’ equity3 36,619,892 37,882,243 39,713,600 12,488,265 12,287,823 11,911,964
Profitability Ratio
Adjusted ROE4 8.09% 6.39% 2.58% 8.40% 9.75% 6.17%

Based on: 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02), 10-K (reporting date: 2018-11-03).

1 2023 Calculation
ROE = 100 × Net income ÷ Shareholders’ equity
= 100 × 3,314,579 ÷ 35,565,122 = 9.32%

2 Adjusted net income. See details »

3 Adjusted shareholders’ equity. See details »

4 2023 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted shareholders’ equity
= 100 × 2,962,403 ÷ 36,619,892 = 8.09%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Analog Devices Inc. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Oct 28, 2023 Oct 29, 2022 Oct 30, 2021 Oct 31, 2020 Nov 2, 2019 Nov 3, 2018
Reported
Selected Financial Data (US$ in thousands)
Net income 3,314,579 2,748,561 1,390,422 1,220,761 1,363,011 1,495,432
Total assets 48,794,478 50,302,350 52,322,071 21,468,603 21,392,641 20,449,779
Profitability Ratio
ROA1 6.79% 5.46% 2.66% 5.69% 6.37% 7.31%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 2,962,403 2,419,992 1,025,593 1,048,514 1,197,768 734,468
Adjusted total assets3 46,573,969 48,042,033 50,057,460 19,969,889 20,198,773 20,751,908
Profitability Ratio
Adjusted ROA4 6.36% 5.04% 2.05% 5.25% 5.93% 3.54%

Based on: 10-K (reporting date: 2023-10-28), 10-K (reporting date: 2022-10-29), 10-K (reporting date: 2021-10-30), 10-K (reporting date: 2020-10-31), 10-K (reporting date: 2019-11-02), 10-K (reporting date: 2018-11-03).

1 2023 Calculation
ROA = 100 × Net income ÷ Total assets
= 100 × 3,314,579 ÷ 48,794,478 = 6.79%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 2,962,403 ÷ 46,573,969 = 6.36%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Analog Devices Inc. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.