Analog Devices Inc. logo

Analog Devices Inc.

ADI | NASDAQ
Chart Builder DCF Calculator
$361.01
-$45.23 (-11.13%)
At close: Nov 5, 2026, 4:00 PM ET
$363.92
+$2.91 (+0.81%)
After-hours: Nov 5, 2026, 6:02 PM ET
TTM
Period Ending
Q3 2026
Aug 1, 2026
Q2 2026
May 2, 2026
Q1 2026
Jan 31, 2026
Q4 2025
Nov 1, 2025
Q3 2025
Aug 2, 2025
Q2 2025
May 3, 2025
Q1 2025
Feb 1, 2025
Q4 2024
Nov 2, 2024
Q3 2024
Aug 3, 2024
Q2 2024
May 4, 2024
Q1 2024
Feb 3, 2024
Q4 2023
Oct 28, 2023
Q3 2023
Jul 29, 2023
Q2 2023
Apr 29, 2023
Q1 2023
Jan 28, 2023
Q4 2022
Oct 29, 2022
Q3 2022
Jul 30, 2022
Q2 2022
Apr 30, 2022
Q1 2022
Jan 29, 2022
Q4 2021
Oct 30, 2021
Q3 2021
Jul 31, 2021
Q2 2021
May 1, 2021
Q1 2021
Jan 30, 2021
Net Income
4.14B 3.31B 2.71B 2.27B 1.96B 1.83B 1.56B 1.64B 1.66B 2.14B 2.82B 3.31B 3.75B 3.62B 3.43B 2.75B 1.89B 1.64B 1.28B 1.39B 1.7B 1.56B 1.41B
Depreciation & Amortization
1.97B 1.96B 1.97B 2B 2.02B 2.07B 2.09B 2.1B 2.12B 2.18B 2.23B 2.29B 2.33B 2.32B 2.32B 2.3B 2.2B 1.82B 1.44B 1.07B 797.89M 803.2M 808.34M
Stock-Based Compensation
350.1M 338.55M 329.66M 321.56M 305.56M 284.9M 270.47M 262.71M 264.97M 283.89M 294.6M 299.82M 307.79M 309.7M 311.59M 323.49M 367.74M 324.55M 293.91M 243.61M 155.24M 153.11M 148.66M
Other Working Capital
347.53M 517.26M 287.19M 481.01M 72.6M 7.56M 218.81M 194.74M 226.19M -7.32M -386M -645.59M -1.06B -971.54M -649.34M -883.67M -535.54M -431.42M -261.89M -103.22M -31.8M 6.49M -136.92M
Other Non-Cash Items
-827.04M -808.64M 4.31M -9.91M -2.27M 13.88M 17.57M 23.05M 13.36M 19.27M 3.62M 8.67M 1.43M 85.57M 56.36M 316.28M 882.19M 774.1M 820.75M 536.55M -11.92M -2.47M -11.47M
Deferred Income Tax
-431.27M -218.21M -247.85M -246.65M -195.32M -352.59M -324.87M -367.56M -291.12M -337.18M -408.74M -452.95M -553.02M -483.87M -438.46M -326.76M -539.47M -481.62M -414.3M -406.92M -143.72M -126.85M -127.24M
Change in Working Capital
347.53M 517.26M 287.19M 481.01M 72.6M 7.56M 218.81M 194.74M 226.19M -7.32M -386M -645.59M -1.06B -971.54M -649.34M -883.67M -535.54M -431.42M -261.89M -103.22M -31.8M 6.49M -136.92M
Operating Cash Flow
5.55B 5.11B 5.05B 4.81B 4.16B 3.85B 3.84B 3.85B 3.99B 4.28B 4.55B 4.82B 4.78B 4.89B 5.03B 4.48B 4.27B 3.65B 3.16B 2.74B 2.47B 2.39B 2.09B
Capital Expenditures
-607.83M -541.32M -493.89M -533.55M -483.81M -558.54M -656.46M -730.46M -1.04B -1.21B -1.31B -1.26B -1.09B -929.89M -764.33M -699.31M -525.57M -447.03M -387.42M -343.68M -242.79M -177.25M -178.24M
Cash Acquisitions
-1.54B -35.88M n/a -45.65M -45.65M -45.65M -45.65M n/a n/a n/a n/a n/a n/a n/a n/a n/a 2.45B 2.45B 2.45B 2.43B -26.38M -39.15M -39.15M
Purchase of Investments
n/a -1.15B -1.15B -1.15B -1.15B -14.78M -14.78M -14.78M -14.78M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
990.66M 520.6M 382.77M 372.78M 372.78M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 7.91M 11.56M 11.56M 30.13M 22.22M 18.57M 18.57M
Other Investing Acitivies
54.02M -407.53M 27.11M 35.15M 99.09M 469.19M -363.16M -359.61M -416.08M -414.85M -1.15M -4.92M -4.08M 28.85M 34.22M 41.94M 42.88M 47.31M 40.6M 31.48M 32.93M -2.18M -2.04M
Investing Cash Flow
-1.1B -1.61B -1.23B -1.32B -1.21B -149.79M -1.08B -1.1B -1.47B -1.63B -1.31B -1.27B -1.09B -901.04M -730.12M -657.37M 1.98B 2.06B 2.12B 2.14B -214.02M -200.01M -200.86M
Debt Repayment
456.44M 1.49B 1.09B 989.69M 592.04M -899.48M 591.85M 588.4M 1.09B 1.38B 478.76M 481.54M 775.15M 484.08M 296.13M -222.99M -171.46M -171.46M -171.46M 347.66M -450M -450M -354.35M
Common Stock Repurchased
-3.13B -3.05B -2.52B -2.16B -1.58B -621.87M -595.61M -615.59M -990.65M -1.56B -2.49B -2.96B -3.31B -3.53B -3.16B -2.58B -4.35B -3.61B -3.02B -3.11B -516.37M -370.74M -295.51M
Dividend Paid
-2.04B -2B -1.95B -1.92B -1.89B -1.86B -1.83B -1.8B -1.77B -1.74B -1.72B -1.68B -1.64B -1.61B -1.57B -1.54B -1.53B -1.39B -1.24B -1.11B -967.71M -942M -916.17M
Other Financial Acitivies
-13.83M 55.04M 69.68M 112.16M 142.06M 116.15M 115.47M 108.26M 106.83M 30.02M 123.09M 97.77M 127.31M 117.12M 21.43M 32.29M -143.38M -115.45M -130.16M -148.18M 12.61M 40.34M 51.26M
Financial Cash Flow
-4.6B -3.43B -3.26B -2.98B -2.74B -3.27B -1.71B -1.71B -1.56B -1.89B -3.61B -4.06B -4.05B -4.53B -4.38B -4.29B -6.17B -5.26B -4.53B -3.96B -1.87B -1.68B -1.49B
Net Cash Flow
-155.32M 60.68M 555.87M 508.06M 215.16M 436.54M 1.05B 1.03B 956.79M 762.09M -366.9M -512.51M -375.71M -560.12M -119.94M -507.39M 44.26M 432.52M 742.34M 922.1M 390.44M 520.28M 393.66M
Free Cash Flow
4.94B 4.57B 4.56B 4.28B 3.68B 3.29B 3.18B 3.12B 2.95B 3.06B 3.24B 3.56B 3.69B 3.96B 4.26B 3.78B 3.74B 3.2B 2.78B 2.39B 2.22B 2.22B 1.91B
Adj. Free Cash Flow
4.59B 4.23B 4.23B 3.96B 3.37B 3.01B 2.91B 2.86B 2.68B 2.78B 2.95B 3.26B 3.38B 3.65B 3.95B 3.45B 3.37B 2.88B 2.48B 2.15B 2.07B 2.06B 1.76B
Maintenance CapEx
-442.13M -296.47M -158.77M -198.43M -314.39M -468.27M -656.46M -730.46M -1.04B -1.21B -1.24B -1.07B -707.96M -383.38M -163.92M -113.86M n/a -22.44M -22.44M -36.02M -49.42M -47.79M -107.95M
Growth CapEx
-165.7M -244.85M -335.12M -335.12M -169.42M -90.27M n/a n/a n/a n/a -64.88M -190.98M -381.62M -546.51M -600.41M -585.44M -525.57M -424.59M -364.98M -307.66M -193.36M -129.46M -70.29M
Owner Earnings
5.1B 4.81B 4.9B 4.61B 3.85B 3.38B 3.18B 3.12B 2.95B 3.06B 3.31B 3.75B 4.07B 4.5B 4.86B 4.36B 4.27B 3.63B 3.14B 2.7B 2.42B 2.35B 1.98B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.