ADI
$81.91
Analog Devices Cmn
($.29)
(.35%)
Earnings Details
1st Quarter January 2017
Wednesday, February 15, 2017 8:00:02 AM
Tweet Share Watch
Summary

Analog Devices Cmn Beats

Analog Devices Cmn (ADI) reported 1st Quarter January 2017 earnings of $0.94 per share on revenue of $984.4 million. The consensus earnings estimate was $0.73 per share on revenue of $871.9 million. The Earnings Whisper number was $0.77 per share. Revenue grew 27.9% on a year-over-year basis.

The company said it expects second quarter earnings of $0.74 to $0.86 per share on revenue of $870.0 million to $950.0 million. The current consensus earnings estimate is $0.77 per share on revenue of $877.2 million for the quarter ending April 30, 2017.

Analog Devices Inc is engaged in the design, manufacture and marketing of a portfolio of high-performance analog, mixed-signal and digital signal processing integrated circuits used in all types of electronic equipment.

Results
Reported Earnings
$0.94
Earnings Whisper
$0.77
Consensus Estimate
$0.73
Reported Revenue
$984.4 Mil
Revenue Estimate
$871.9 Mil
Growth
Earnings Growth
Revenue Growth
Power Rating
Grade
Earnings Release

Analog Devices Reports Strong Start to Fiscal Year 2017

Record first quarter revenue of $984 million drives strong year-on-year margin expansion and cash flow generation

$1.4 billion in cash flow from operations and $1.2 billion in free cash flow on a trailing twelve month basis

Analog Devices, Inc. (ADI), today announced financial results for its first quarter of fiscal year 2017, which ended January 28, 2017.

"We have started 2017 with strong and broad-based momentum in our business," said Vincent Roche, President and CEO. "Our strategy to focus on sustainable and differentiated innovation helped drive 28% year-on-year revenue growth, and our laser focus on operational execution drove strong year-on-year margin expansion and cash generation in the first quarter."

"In addition, we are pleased with the progress we are making to close the acquisition of Linear Technology, and expect the deal to close by the end of our second fiscal quarter. The combination with Linear Technology, we believe, will create an analog industry powerhouse, capable of creating tremendous value for our customers, employees, and shareholders."

"Looking ahead to the April quarter, we are planning for revenue to be in the range of $870 million to $950 million, with sequential aggregate strength in our Business to Business (B2B) markets of industrial, automotive, and communications infrastructure being offset by seasonal patterns in the portable consumer market. At the mid-point of this range, we expect revenue to grow 17% over the prior year, which would represent the 4th consecutive quarter of year-over-year revenue growth for ADI."

ADI also announced that its Board of Directors has approved a 7% increase in its quarterly cash dividend to $0.45 from $0.42 per outstanding share of common stock, representing an annual dividend per share of $1.80. The quarterly dividend that was declared by the Board of Directors will be paid on March 7, 2017 to all shareholders of record at the close of business on February 24, 2017.

Results for the First Quarter of Fiscal Year 2017

Revenue totaled $984 million, down 2% sequentially, and up 28% year-over-year

Revenue in ADI’s B2B markets of industrial, automotive, and communications infrastructure totaled $714 million, up 1% sequentially, and up 11% year-over-year

GAAP gross margin of 65.9% of revenue; Non-GAAP gross margin of 66.1% of revenue

GAAP operating margin of 27% of revenue; Non-GAAP operating margin of 35% of revenue

-- GAAP diluted EPS of $0.69; Non-GAAP diluted EPS of $0.94

Please refer to the schedules provided for a summary of revenue and earnings, selected balance sheet information, and the cash flow statement for the first quarter of fiscal year 2017, as well as the immediately prior and year-ago quarters. Additional information on revenue by end market is provided on Schedule D.

Outlook for the Second Quarter of Fiscal Year 2017 The following statements are based on current expectations, and as indicated, and further explained below, are presented on a non-GAAP basis where the Company is unable without unreasonable efforts to forecast items that will be included in reported GAAP results. These statements are forward-looking 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.

-- Revenue estimated to be in the range of $870 million to $950 million

Non-GAAP gross margin expected to increase to between approximately 66.5% and approximately 67%

Non-GAAP operating expenses expected to be down approximately 3% to up approximately 1% sequentially

Non-GAAP interest and other expense expected to be approximately $30 million

-- Non-GAAP tax rate expected to be approximately 8%

-- Non-GAAP diluted EPS estimated to be $0.74 to $0.86 per share

With respect to the forward-looking information presented on a non-GAAP basis, the Company is unable to provide a quantitative reconciliation to GAAP because the items that would be included or excluded, other than those described below, are difficult to predict and estimate and are primarily dependent on future events, including costs relating to the consummation and planned integration of the Company’s pending acquisition of Linear Technology Corporation, which is expected to close by the end of the Company’s second fiscal 2017 quarter. Known reconciling items are:

Non-GAAP gross margin excludes $2.7 million of amortization of purchased intangible assets and depreciation of step up value on purchased fixed assets;

Non-GAAP operating expenses exclude $18.2 million of amortization of purchased intangible assets and depreciation of step up value on purchased fixed assets;

Non-GAAP tax rate excludes $1.0 million provision for income taxes which represents the tax effects of the reconciling items noted in the two bullets above; and

Non-GAAP earnings per share excludes $0.06, which represents the estimated impact of the amortization of purchased intangible assets and depreciation of step up value on purchased fixed assets, net of tax, associated with the non-GAAP adjustments noted above on a per share basis.

Conference Call Scheduled for Today, Wednesday, February 15, 2017 at 10:00 am ET ADI will host a conference call to discuss first quarter fiscal 2017 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 (call 706-634-7193 ten minutes before the call begins and provide the password "ADI").

A replay will be available two hours after the completion of the call. The replay may be accessed for up to two weeks by dialing 855-859-2056 (replay only) and providing the conference ID: 51678306, or by visiting investor.analog.com.

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 and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles.

Schedules E and F of this press release provides the reconciliation of the Company’s historical non-GAAP measures to their most comparable GAAP measures.

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 following items are excluded from our non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating income, non-GAAP operating margin, and non-GAAP diluted earnings per share:

Acquisition-Related Expenses: Expenses incurred as a result of prior period acquisitions primarily include expenses associated with the fair value adjustments to property, plant and equipment and amortization of acquisition related intangibles, which include acquired intangibles such as purchased technology and customer relationships. 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.

The following items are excluded from our non-GAAP operating expenses, non-GAAP operating income, non-GAAP operating margin, and non-GAAP diluted earnings per share:

Acquisition-Related Transaction Costs: Costs incurred as a result of the Hittite acquisition and the proposed Linear Technology acquisition, including legal, accounting and other professional fees directly related to these 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.

Restructuring-Related Expenses: These expenses are incurred in connection with facility closures, consolidation of manufacturing facilities, severance, and other cost reduction efforts. We excluded these expenses from our non-GAAP measures because apart from ongoing expense savings as a result of such items, these expenses and the related tax effects have no direct correlation to the operation of our business in the future.

The following items are excluded from our non-GAAP other expense and non-GAAP diluted earnings per share:

Loss on Extinguishment of Debt: In the first quarter of fiscal 2016, the Company redeemed its outstanding 3.0% senior unsecured notes due April 15, 2016. The Company recognized a net loss on debt extinguishment of approximately $3.3 million, which was comprised of a make-whole premium and the write off of unamortized debt issuance and discount costs. We excluded these costs from our non-GAAP measures because they are not reflective of our ongoing financial performance.

Amortization of Deferred Financing Costs: In the third quarter of fiscal 2016, in connection with the proposed Linear Technology acquisition, the Company obtained bridge financing commitments and incurred financing fees which will be amortized into interest expense over the term of the bridge financing commitments. In the first quarter of fiscal 2017, the Company replaced a portion of the bridge financing commitments with $2.1 billion of senior unsecured notes. As a result, the Company accelerated $7.2 million of the unamortized bridge financing commitment fees into interest expense. We excluded these costs from our non-GAAP measures because they are not reflective of our ongoing financial performance.

The following items are excluded from our non-GAAP diluted earnings per share:

Tax-Related Items: Tax adjustments associated with the non-GAAP items discussed above. In addition, in the first quarter of 2016, the Company recorded a $7.5 million tax benefit related to the reinstatement of the R&D tax credit in December 2015, retroactive to January 1, 2015. We excluded these tax-related items from our non-GAAP measures because they are not associated with the tax expense on our current operating results.

Analog Devices believes that these non-GAAP measures have material limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP and that these measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP measures. In addition, our non-GAAP measures may not be comparable to the non-GAAP measures reported by other companies. The Company’s use of non-GAAP measures, and the underlying methodology when 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.

Investors should consider our non-GAAP financial measures in conjunction with the corresponding GAAP measures.

About Analog Devices Analog Devices designs and manufactures semiconductor products and solutions. We enable our customers to interpret the world around us by intelligently bridging the physical and digital with unmatched technologies that sense, measure and connect. Visit http://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 expected revenue, earnings per share, gross margin, operating expenses, interest and other expense, tax rate, and other financial results, expected operating leverage, production and inventory levels, expected market trends, and expected customer demand and order rates for our products, the proposed acquisition of Linear Technology Corporation ("Linear Technology"), the expected timing to close the transaction, expected benefits and synergies of the transaction, expected growth rates of the combined companies, Analog Devices’ expected product offerings, product development, marketing position and technical advances resulting from the transaction. 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: 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, the ability to satisfy the conditions to closing of the proposed transaction with Linear Technology, on the expected timing or at all; the ability to obtain required regulatory approvals for the proposed transaction, on the expected timing or at all, including the potential for regulatory authorities to require divestitures in connection with the proposed transaction; the occurrence of any event that could give rise to the termination of the merger agreement with Linear Technology; the risk of stockholder litigation relating to the proposed transaction, including resulting expense or delay; higher than expected or unexpected costs associated with or relating to the transaction; the risk that expected benefits, synergies and growth prospects of the transaction may not be achieved in a timely manner, or at all; the risk that Linear Technology’s business may not be successfully integrated with Analog Devices’ following the closing; the risk that Analog Devices and Linear Technology will be unable to retain and hire key personnel; and the risk that disruption from the transaction may adversely affect Linear Technology’s or Analog Devices’ business and relationships with their customers, suppliers or employees. For additional information about factors that could cause actual results to differ materially from those described in the forward-looking statements, please refer to both Analog Devices’ and Linear Technology’s filings with the Securities and Exchange Commission ("SEC"), including the risk factors contained in each of Analog Devices’ and Linear Technology’s most recent Quarterly Reports on Form 10-Q and 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.

Important Additional Information Will Be Filed With The SEC In connection with the proposed transaction, Analog Devices and Linear Technology have filed and will file relevant information with the SEC, including a registration statement of Analog Devices on Form S-4 (the "registration statement") that includes a prospectus of Analog Devices and a proxy statement of Linear Technology (the "proxy statement/prospectus"). INVESTORS AND SECURITY HOLDERS OF LINEAR TECHNOLOGY ARE URGED TO CAREFULLY READ THE ENTIRE REGISTRATION STATEMENT AND PROXY STATEMENT/PROSPECTUS AND OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT ANALOG DEVICES, LINEAR TECHNOLOGY AND THE PROPOSED TRANSACTION. A definitive proxy statement/prospectus has been sent to Linear Technology’s shareholders. The registration statement, proxy statement/prospectus and other documents filed by Analog Devices with the SEC may be obtained free of charge at Analog Devices’ website at www.analog.com or at the SEC’s website at www.sec.gov. These documents may also be obtained free of charge from Analog Devices by requesting them by mail at Analog Devices, Inc., One Technology Way, P.O. Box 9106, Norwood, MA 02062-9106, Attention: Investor Relations, or by telephone at (781) 461-3282. The documents filed by Linear Technology with the SEC may be obtained free of charge at Linear Technology’s website at www.linear.com or at the SEC’s website at www.sec.gov. These documents may also be obtained free of charge from Linear Technology by requesting them by mail at Linear Technology Corporation, 1630 McCarthy Blvd., Milpitas, CA, 95035-7417, Attention: Investor Relations, or by telephone at (408) 432-2407.

Non-Solicitation This communication shall not constitute an offer to sell or the solicitation of an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.

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, First Quarter, Fiscal 2017
Schedule A
Revenue and Earnings Summary (Unaudited)
(In thousands, except per-share amounts)
Three Months Ended
1Q 17
4Q 16
1Q 16
Jan. 28,
Oct. 29,
Jan. 30,
2017
2016
2016
Revenue
$ 984,449
$ 1,003,623
$ 769,429
Year-to-year change
28
%
3
%
--
%
Quarter-to-quarter change
(2 )%
15
%
(21 )%
Cost of sales (1)
335,945
336,936
292,136
Gross margin
648,504
666,687
477,293
Gross margin percentage
65.9
%
66.4
%
62.0
%
Year-to-year change (basis points)
390
80
(320 )
Quarter-to-quarter change (basis points)
(50 )
60
(360 )
Operating expenses:
R&D (1)
183,954
172,926
157,428
Selling, marketing and G&A (1)
130,659
118,881
107,462
Amortization of intangibles
18,160
17,899
17,358
Special charges
49,463
--
--
Total operating expenses
382,236
309,706
282,248
Total operating expenses percentage
38.8
%
30.9
%
36.7
%
Year-to-year change (basis points)
210
(2,360 )
(160 )
Quarter-to-quarter change (basis points)
790
(400 )
(1,780 )
Operating income
266,268
356,981
195,045
Operating income percentage
27.0
%
35.6
%
25.3
%
Year-to-year change (basis points)
170
2,450
(160 )
Quarter-to-quarter change (basis points)
(860 )
470
1,420
Other expense
32,959
33,547
12,868
Income before income tax
233,309
323,434
182,177
Provision for income taxes
16,180
27,277
17,673
Tax rate percentage
6.9
%
8.4
%
9.7
%
Net income
$ 217,129
$
296,157
$ 164,504
Shares used for EPS - basic
308,786
307,854
311,166
Shares used for EPS - diluted
313,076
311,633
314,793
Earnings per share - basic
$
0.70
$
0.96
$
0.53
Earnings per share - diluted
$
0.69
$
0.95
$
0.52
Dividends paid per share
$
0.42
$
0.42
$
0.40
(1) Includes stock-based compensation expense as follows:
Cost of sales
$
1,944
$
1,886
$
2,092
R&D
$
7,021
$
7,007
$
6,704
Selling, marketing and G&A
$
7,564
$
6,341
$
6,813
Analog Devices, First Quarter, Fiscal 2017
Schedule B
Selected Balance Sheet Information (Unaudited)
(In thousands)
1Q 17
4Q 16
1Q 16
Jan. 28,
Oct. 29,
Jan. 30,
2017
2016
2016
Cash & short-term investments
$
6,317,066
$ 4,055,793
$
3,789,468
Accounts receivable, net
472,511
477,609
375,087
Inventories (1)
365,586
376,555
404,852
Other current assets
78,570
64,906
74,727
Total current assets
7,233,733
4,974,863
4,644,134
PP&E, net
628,924
636,116
633,362
Investments
48,690
48,089
46,321
Goodwill
1,677,399
1,679,116
1,631,233
Intangible assets, net
529,516
549,368
564,839
Other
85,109
82,726
78,192
Total assets
$ 10,203,371
$ 7,970,278
$
7,598,081
Deferred income on shipments to distributors, net
$
356,666
$
351,538
$
298,272
Other current liabilities
454,960
431,396
295,833
Long-term debt
3,805,400
1,732,177
1,730,948
Non-current liabilities
279,914
289,549
278,166
Shareholders’ equity
5,306,431
5,165,618
4,994,862
Total liabilities & equity
$ 10,203,371
$ 7,970,278
$
7,598,081

(1) Includes $2,553, $2,486, and $2,853 related to stock-based compensation in 1Q17, 4Q16, and 1Q16, respectively.

Analog Devices, First Quarter, Fiscal 2017
Schedule C
Cash Flow Statement (Unaudited)
(In thousands)
Three Months Ended
1Q 17
4Q 16
1Q 16
Jan. 28,
Oct. 29,
Jan. 30,
2017
2016
2016
Cash flows from operating activities:
Net Income
$
217,129
$ 296,157
$
164,504
Adjustments to reconcile net income
to net cash provided by operations:
Depreciation
34,379
34,116
33,209
Amortization of intangibles
19,947
19,547
18,347
Stock-based compensation expense
16,529
15,234
15,609
Loss on extinguishment of debt
--
--
3,290
Other non-cash activity
13,071
22,199
744
Excess tax benefit - stock options
(8,102 )
(3,273 )
(986 )
Deferred income taxes
(7,055 )
(12,941 )
(7,717 )
Changes in operating assets and liabilities
28,594
115,945
(7,295 )
Total adjustments
97,363
190,827
55,201
Net cash provided by operating activities
314,492
486,984
219,705
Percent of revenue
31.9
%
48.5
%
28.6
%
Cash flows from investing activities:
Purchases of short-term available-for-sale investments
(326,908 )
(1,841,330 )
(1,632,014 )
Maturities of short-term available-for-sale investments
1,844,380
1,364,419
1,409,538
Sales of short-term available-for-sale investments
287,601
42,645
47,950
Additions to property, plant and equipment
(28,337 )
(41,224 )
(23,128 )
Payments for acquisitions, net of cash acquired
(1,036 )
(80,967 )
--
Change in other assets
(5,946 )
(472 )
(6,711 )
Net cash used for investing activities
1,769,754
(556,929 )
(204,365 )
Cash flows from financing activities:
Payments of senior unsecured notes
--
--
(378,156 )
Proceeds from (payments of) derivative instruments
3,904
--
(33,430 )
Proceeds from debt
2,072,306
--
1,235,331
Payments for deferred financing fees
(5,625 )
(4,375 )
--
Dividend payments to shareholders
(129,683 )
(129,643 )
(124,658 )
Repurchase of common stock
(3,106 )
(1,412 )
(131,977 )
Proceeds from employee stock plans
34,432
22,154
6,229
Excess tax benefit - stock options
8,102
3,273
986
Contingent consideration payment
--
(1,409 )
--
Change in other financing activities
2,221
45
(2,544 )
Net cash provided by (used for) financing activities
1,982,551
(111,367 )
571,781
Effect of exchange rate changes on cash
(666 )
(1,226 )
(1,032 )
Net increase (decrease) in cash and cash equivalents
4,066,131
(182,538 )
586,089
Cash and cash equivalents at beginning of period
921,132
1,103,670
884,353
Cash and cash equivalents at end of period
$ 4,987,263
$ 921,132
$ 1,470,442
Analog Devices, First Quarter, Fiscal 2017
Schedule D
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 evolve and improve, 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
Jan. 28,
Oct. 29,
Jan. 30,
2017
2016
2016
Revenue
%
Q/Q %
Y/Y %
Revenue
Revenue
Industrial
$ 401,481
41%
1%
15%
$
395,825
$
348,402
Automotive
138,585
14%
(2)%
10%
141,459
126,355
Consumer
270,408
27%
(8)%
113%
294,470
126,838
Communications
173,975
18%
1%
4%
171,929
167,834
Total Revenue
$ 984,449
100%
(2)%
28%
$ 1,003,683
$
769,429
Analog Devices, First Quarter, Fiscal 2017
Schedule E
Reconciliation from GAAP to Non-GAAP Revenue and Earnings
Measures (In thousands, except per-share amounts)
(Unaudited)
See "Non-GAAP Financial Information" in this press release for
a description of the items excluded from our non-GAAP
measures.
Three Months Ended
1Q 17
4Q 16
1Q 16
Jan. 28,
Oct. 29,
Jan. 30,
2017
2016
2016
GAAP Gross Margin
$
648,504
$
666,687
$
477,293
Gross Margin Percentage
65.9 %
66.4 %
62 %
Acquisition-Related Expenses
2,178
2,040
1,445
Non-GAAP Gross Margin
$
650,682
$
668,727
$
478,738
Gross Margin Percentage
66.1 %
66.6 %
62.2 %
GAAP Operating Expenses
$
382,236
$
309,706
$
282,248
Percent of Revenue
38.8 %
30.9 %
36.7 %
Acquisition-Related Expenses
(18,232 )
(17,999 )
(17,457 )
Acquisition-Related Transaction Costs
(8,011 )
(5,210 )
--
Restructuring-Related Expense
(49,463 )
--
--
Non-GAAP Operating Expenses
$
306,530
$
286,497
$
264,791
Percent of Revenue
31.1 %
28.5 %
34.4 %
GAAP Operating Income/Margin
$
266,268
$
356,981
$
195,045
Percent of Revenue
27 %
35.6 %
25.3 %
Acquisition-Related Expenses
20,410
20,039
18,902
Acquisition-Related Transaction Costs
8,011
5,210
--
Restructuring-Related Expense
49,463
--
--
Non-GAAP Operating Income/Margin
$
344,152
$
382,230
$
213,947
Percent of Revenue
35 %
38.1 %
27.8 %
GAAP Other Expense (Income)
$
32,959
$
33,547
$
12,868
Percent of Revenue
3.3 %
3.3 %
1.7 %
Amortization of Deferred Financing Costs
(7,214 )
(13,665 )
--
Loss on Extinguishment of Debt
--
--
(3,289 )
Non-GAAP Other Expense
$
25,745
$
19,882
$
9,579
Percent of Revenue
2.6 %
2 %
1.2 %
GAAP Diluted EPS
$
0.69
$
0.95
$
0.52
Acquisition-Related Expenses
0.07
0.06
0.06
Acquisition-Related Transaction Costs
0.03
0.02
--
Restructuring-Related Expense
0.16
--
--
Amortization of Deferred Financing Costs
0.02
0.04
--
Income Tax Effect of Above Items
(0.03 )
(0.02 )
--
Loss on Extinguishment of Debt
--
--
0.01
Impact of the Reinstatement of the R&D Tax Credit
--
--
(0.02 )
Non-GAAP Diluted EPS (1)
$
0.94
$
1.05
$
0.56

(1) The sum of the individual per share amounts may not equal the total due to rounding

Analog Devices, First Quarter, Fiscal 2017
Schedule F
SUPPLEMENTAL CASH FLOW MEASURES (Unaudited)
(In thousands)
Three Months Ended
1Q 17
4Q 16
1Q 16
Jan. 28,
Oct. 29,
Jan. 30,
2017
2016
2016
Net cash provided by operating activities
$ 314,492
$ 486,984
$ 219,705
% of Revenue
31.9
%
48.5
%
28.6
%
Capital expenditures
(28,337 )
(41,224 )
(23,128 )
Free cash flow
$ 286,155
$ 445,760
$ 196,577
% of revenue
29.1
%
44.4
%
25.5
%

http://cts.businesswire.com/ct/CT?id=bwnews&sty=20170215005337r1&sid=cmtx6&distro=nx&lang=en

View source version on businesswire.com: http://www.businesswire.com/news/home/20170215005337/en/

SOURCE: Analog Devices, Inc.

Analog Devices, Inc.
Mr. Ali Husain, 781-461-3282
781-461-3491 (fax)
Treasurer and Director of Investor Relations
investor.relations@analog.com