Analog Devices, Inc.
Analog Devices, Inc.
ADI
Valuace
15
Růst
75
Zdraví
85
Cena
$ 318.14
Dnes
-1.91 (-0.63%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues11.7611.029.4312.3112.017.325.605.996.205.113.423.442.862.632.702.992.76
Cost of Revenues4.374.254.054.434.482.791.911.981.972.051.191.181.030.940.961.010.96
Gross Profit7.396.775.387.887.534.533.694.014.233.062.232.261.831.691.741.991.80
Revenue 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Total Revenues3.163.082.882.642.422.442.312.162.512.72
Cost of Revenues1.121.131.091.030.991.031.000.981.041.07
Gross Profit2.041.941.791.611.431.421.311.181.471.65
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.001.661.701.301.051.131.170.970.650.640.560.510.510.510.49
Selling General & Admin Expenses0.000.000.001.271.270.920.660.650.700.690.460.480.450.400.400.410.39
Depreciation & Amortization1.972.002.102.292.591.200.870.910.800.580.210.220.140.110.110.120.12
Total Operating Expenses3.953.843.354.053.982.752.142.212.291.961.191.431.040.910.910.910.88
Operating Income3.442.932.033.823.281.691.501.711.881.061.030.830.750.750.821.070.90
Operating Income TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.41
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.000.29
Depreciation & Amortization0.490.500.490.500.520.520.530.530.530.54
Total Operating Expenses1.051.000.970.930.940.850.820.790.890.90
Operating Income1.000.950.820.680.490.570.490.390.590.63
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.110.110.080.040.010.000.000.010.010.030.020.010.010.010.010.010.01
Interest Expense0.330.320.320.260.200.180.190.230.250.250.090.030.030.030.030.020.01
Other Expense-0.22-0.22-0.26-0.22-0.18-0.36-0.19-0.22-0.06-0.06-0.020.00-0.040.05-0.010.00-0.01
IBT3.222.711.783.613.101.331.311.491.640.830.960.810.730.820.811.060.90
Income Tax Expense0.520.440.140.290.35-0.060.090.120.140.100.100.110.100.140.160.200.19
Net Income2.712.271.643.312.751.391.221.361.500.730.860.700.630.670.650.870.71
Net Income TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Interest Income0.030.030.030.020.020.030.030.020.010.01
Interest Expense0.090.090.080.070.080.080.090.080.080.07
Other Expense-0.05-0.06-0.05-0.05-0.06-0.05-0.07-0.06-0.07-0.06
IBT0.950.890.760.630.440.520.420.320.510.57
Income Tax Expense0.120.100.240.060.040.040.030.020.050.07
Net Income0.830.790.520.570.390.480.390.300.460.50
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$6.60$5.29$3.50$3.31$3.69$4.04$2.32$2.79$2.23$2.01$2.19$2.18$2.90$2.39
EPS Diluted$0.00$0.00$0.00$6.55$5.25$3.46$3.28$3.66$3.99$2.29$2.76$2.20$1.98$2.14$2.13$2.81$2.33
Shares Outstanding0.490.490.500.500.520.400.370.370.370.350.310.310.310.310.300.300.30
Diluted Shares Outstanding0.490.500.500.510.520.400.370.370.370.350.310.320.320.310.310.310.31
Per Share Data TTM 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.99
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.99
Shares Outstanding0.490.490.490.500.500.500.500.500.500.50
Diluted Shares Outstanding0.490.490.500.500.500.500.500.500.500.51
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents2.111.990.961.471.981.060.650.821.050.920.880.570.390.531.411.07
Short Term Investments0.440.370.320.000.000.000.000.000.003.132.142.304.293.372.191.62
Total Cash & ST Investments2.552.360.961.471.981.060.650.821.054.063.032.874.683.903.592.69
Accounts Receivable1.131.341.471.801.460.740.640.640.690.480.470.400.330.340.350.39
Inventory1.431.451.641.401.200.610.610.590.550.380.410.370.280.310.300.28
Other Current Assets0.330.340.310.270.740.120.090.070.060.060.170.180.180.140.150.13
Total Current Assets5.445.484.384.945.382.521.992.112.354.974.083.815.474.704.393.48
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents2.322.382.351.992.111.941.300.961.151.18
Short Term Investments1.150.000.370.370.440.420.000.320.000.00
Total Cash & ST Investments3.472.382.722.362.552.361.300.961.151.18
Accounts Receivable1.551.381.191.341.131.001.201.471.621.62
Inventory1.601.521.471.451.431.481.551.641.711.65
Other Current Assets0.310.310.340.340.340.350.360.310.720.30
Total Current Assets6.925.595.735.485.445.194.424.384.844.74
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment3.403.423.502.401.981.121.221.151.110.640.640.620.510.500.480.47
Goodwill26.9126.9126.9126.9126.9212.2812.2612.2512.221.681.641.640.280.280.280.26
Intangible Assets10.009.5911.3113.2715.273.654.224.785.320.550.580.670.030.030.010.00
Long-Term Investments0.000.000.000.120.130.090.080.030.020.020.020.010.000.000.000.00
Other Long-Term Assets0.760.750.470.400.380.310.050.100.090.070.070.070.060.070.080.07
Total Long-Term Assets43.1742.7444.4145.3646.9418.9519.4118.3418.793.002.983.050.910.920.890.85
Total Assets48.6048.2348.7950.3052.3221.4721.3920.4521.147.977.066.866.385.625.284.33
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment3.303.343.363.423.403.423.283.222.922.74
Goodwill26.9526.9526.9526.9126.9126.9126.9126.9126.9126.91
Intangible Assets8.408.799.189.5910.0010.4310.8711.3111.7612.26
Long-Term Investments0.000.000.000.000.000.000.000.000.000.00
Other Long-Term Assets0.700.700.720.750.770.760.730.740.690.63
Total Long-Term Assets41.2741.7642.2342.7443.1843.6743.9744.4144.5144.80
Total Assets48.1947.3447.9748.2348.6248.8648.3948.7949.3549.54
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable0.420.490.490.580.440.230.230.260.240.170.170.140.120.120.110.13
Short-Term Debt1.451.021.110.050.520.000.300.070.300.000.370.000.000.010.010.00
Other Current Liabilities0.961.011.251.812.251.141.210.590.590.260.260.290.200.160.160.27
Current Liabilities3.232.993.202.442.771.361.511.411.600.781.110.710.570.530.530.64
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable0.490.430.370.490.420.420.400.490.590.57
Short-Term Debt0.550.550.951.021.451.451.041.110.540.25
Other Current Liabilities1.461.351.171.010.961.071.071.251.281.51
Current Liabilities2.982.692.972.993.233.302.923.202.832.65
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt6.666.635.906.556.255.155.196.277.551.730.500.870.870.810.870.40
Capital Leases0.000.070.060.050.050.000.000.000.000.000.000.000.000.000.000.00
Def. Tax Liability2.742.623.133.623.941.922.090.931.670.110.230.240.010.000.000.00
Total Liabilities13.4313.0513.2313.8414.339.479.689.4610.982.801.992.101.641.451.481.13
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt8.146.656.626.636.666.615.956.266.446.48
Capital Leases0.000.000.000.070.000.000.000.060.000.00
Def. Tax Liability2.372.382.512.622.742.892.983.133.153.33
Total Liabilities14.1112.3312.9013.0513.4313.6112.8413.2313.4413.53
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.080.080.080.080.090.060.060.060.060.050.050.050.050.050.050.05
Retained Earnings10.1810.2010.368.727.527.246.905.704.914.794.444.234.063.793.482.90
Comprehensive Income-0.18-0.19-0.19-0.20-0.19-0.25-0.19-0.06-0.06-0.07-0.05-0.17-0.08-0.06-0.03-0.03
Total Common Equity35.1835.1835.5736.4737.9912.0011.7110.9910.165.175.074.764.744.173.803.20
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.080.080.080.080.080.080.080.080.080.08
Retained Earnings10.2410.2110.1310.2010.1810.2410.3910.3610.299.84
Comprehensive Income-0.17-0.17-0.18-0.19-0.17-0.18-0.18-0.19-0.17-0.17
Total Common Equity34.0935.0135.0735.1835.1935.2535.5535.5735.9036.01
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt8.107.657.016.556.775.155.496.337.851.730.870.870.870.820.890.40
Book Value35.1835.1835.5736.4737.9912.0011.7110.9910.165.175.074.764.744.173.803.20
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.000.000.000.000.000.000.000.000.000.00
Book Value34.0935.0135.0735.1835.1935.2535.5535.5735.9036.01
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income1.662.271.643.312.751.391.221.361.500.730.860.700.630.670.650.870.71
Depreciation & Amortization2.122.002.102.292.301.070.810.810.800.580.210.220.140.110.110.120.12
Stock-Based Compensation0.260.320.260.300.320.240.150.150.150.100.060.070.050.060.050.050.05
Change Working Capital0.230.480.19-0.65-0.88-0.09-0.10-0.040.700.220.12-0.010.150.180.03-0.090.12
Change In Accounts Receivable0.33-0.090.130.33-0.34-0.11-0.100.010.05-0.07-0.01-0.07-0.040.010.010.04-0.08
Change In Accounts Payable0.000.66-0.13-0.500.170.210.10-0.01-0.010.190.090.060.060.020.05-0.090.25
Change In Inventories-0.24-0.210.19-0.24-0.47-0.070.00-0.04-0.03-0.050.04-0.040.020.03-0.02-0.02-0.02
Other Non-cash Items2.25-0.010.020.010.320.520.050.060.040.310.02-0.02-0.02-0.09-0.02-0.050.00
Cash from Operations3.990.000.004.824.482.742.012.252.441.111.280.910.870.910.810.900.99
Cash Flow From Operating Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Net Income0.830.790.520.570.390.480.390.300.460.50
Depreciation & Amortization0.490.500.490.500.520.520.530.530.530.54
Stock-Based Compensation0.090.090.080.070.080.070.060.060.070.07
Change Working Capital0.010.490.03-0.240.200.08-0.04-0.030.180.11
Change In Accounts Receivable0.000.000.000.000.000.000.000.000.000.33
Change In Accounts Payable0.000.000.000.000.000.000.000.000.000.00
Change In Inventories0.000.000.000.000.000.000.000.000.00-0.24
Other Non-cash Items0.01-0.01-0.010.010.000.000.010.010.00-0.01
Cash from Operations0.000.000.000.000.000.000.000.000.001.19
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-1.04-0.53-0.73-1.26-0.70-0.34-0.17-0.28-0.25-0.20-0.13-0.15-0.18-0.12-0.13-0.12-0.11
Acquisitions0.00-0.050.000.000.002.43-0.01-0.01-0.05-9.63-0.08-0.01-1.950.10-0.020.000.06
Investments-0.44-1.15-0.440.000.000.040.000.000.00-0.71-7.70-6.08-7.49-8.54-8.17-4.29-3.48
Sales of Investment0.000.370.070.000.000.030.000.000.003.946.716.249.517.626.983.722.51
Other Investing Activities0.010.000.000.000.040.000.00-0.01-0.01-0.02-0.02-0.01-0.01-0.010.00-0.010.53
Cash from Investing-1.470.000.00-1.27-0.662.14-0.18-0.29-0.31-6.62-1.22-0.02-0.11-0.95-1.34-0.70-0.49
Cash Flow From Investing Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Capital Expenditure-0.11-0.22-0.08-0.09-0.15-0.17-0.15-0.19-0.22-0.48
Acquisitions0.000.000.000.00-0.050.000.000.000.000.00
Investments0.000.00-1.150.000.000.00-0.010.000.000.00
Sales of Investment0.010.000.370.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.000.000.000.000.000.00
Cash from Investing0.000.000.000.000.000.000.000.000.00-0.48
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-6.510.000.000.48-0.92-3.99-1.10-2.18-2.28-5.05-0.380.00-2.00-0.45-0.060.000.00
Debt Issued8.187.650.640.950.705.620.751.330.7611.171.240.002.000.50-0.010.490.40
Issuance of Common Stock5.540.000.000.000.004.400.811.440.8411.291.300.002.200.800.190.000.00
Repurchase of Common Stock-0.99-2.16-0.62-2.96-2.58-3.11-0.24-0.61-0.23-0.05-0.37-0.23-0.36-0.06-0.16-0.33-0.04
Dividends Paid-1.770.000.00-1.68-1.54-1.11-0.89-0.78-0.70-0.60-0.51-0.49-0.45-0.41-0.34-0.28-0.25
Other Financing Activities-0.020.000.000.100.75-0.160.000.000.000.04-0.060.150.030.020.020.750.22
Cash from Financing-1.560.000.00-4.06-4.29-3.96-1.42-2.13-2.365.63-0.02-0.57-0.58-0.10-0.350.14-0.07
Cash Flow From Financing Activities 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Debt Repaid0.000.000.000.000.000.000.000.000.000.00
Debt Issued0.008.691.49-0.37-0.08-0.450.041.07-0.020.58
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock-0.52-0.68-1.08-0.25-0.16-0.09-0.12-0.22-0.18-0.47
Dividends Paid0.000.000.000.000.000.000.000.000.00-0.43
Other Financing Activities0.000.000.000.000.000.000.000.000.000.00
Cash from Financing0.000.000.000.000.000.000.000.000.00-0.90
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.960.511.03-0.51-0.510.920.41-0.17-0.230.130.040.320.18-0.14-0.880.340.43
Closing Cash Balance2.112.501.990.961.471.981.060.650.821.050.920.880.570.390.531.411.07
Cash position 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Net Change in Cash0.410.18-0.060.030.36-0.110.170.640.35-0.19
Closing Cash Balance2.912.502.322.382.351.992.111.941.300.96
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow2.954.283.123.563.782.391.841.982.190.911.150.750.690.790.680.780.88
Real Free Cash Flow2.683.962.863.263.452.151.691.832.040.801.090.680.640.730.630.730.83
Free Cash Flow 1-20264-20253-20252-20251-20254-20243-20242-20241-20244-2023
Free Cash Flow1.261.491.090.730.980.890.700.620.920.71
Real Free Cash Flow1.171.401.000.660.900.810.640.560.850.64
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader