Analog Devices, Inc.
NASDAQ:ADI · NASDAQ Global Select
+$16.20 today
Vol 9.86M · Avg 4.00M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $2.3B +38.7% | $1.6B -50.7% | $3.3B +20.6% | $2.7B +97.7% | $1.4B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $2.0B -5.0% | $2.1B -8.2% | $2.3B -0.2% | $2.3B +113.8% | $1.1B | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$246.6M +32.9% | -$367.6M +18.9% | -$452.9M -38.6% | -$326.8M +19.7% | -$406.9M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $321.6M +22.4% | $262.7M -12.4% | $299.8M -7.3% | $323.5M +32.8% | $243.6M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $481.0M +147.0% | $194.7M +130.2% | -$645.6M +26.9% | -$883.7M -717.8% | -$108.1M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$91.0M -168.2% | $133.4M -59.7% | $330.7M +196.2% | -$343.9M -200.3% | -$114.5M | $592.6M | $1.3B | $626.2M |
| Inventory | -$208.6M -209.1% | $191.2M +178.9% | -$242.3M +48.5% | -$470.7M -622.9% | -$65.1M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $657.3M +591.4% | -$133.8M +73.2% | -$499.3M -390.7% | $171.8M -17.6% | $208.4M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $123.3M +3038.2% | $3.9M +101.7% | -$234.7M +2.5% | -$240.8M -75.9% | -$136.9M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$9.9M -143.0% | $23.1M +166.0% | $8.7M -97.3% | $316.3M -41.6% | $541.4M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $4.8B +24.9% | $3.9B -20.0% | $4.8B +7.6% | $4.5B +63.6% | $2.7B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$533.6M +27.0% | -$730.5M +42.1% | -$1.3B -80.4% | -$699.3M -103.5% | -$343.7M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$45.7M | $0 | $0 | $0 -100.0% | $2.5B | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$1.2B -162.1% | -$438.9M | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $372.8M +438.1% | $69.3M | $0 | $0 -100.0% | $30.1M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $35.1M +836.3% | -$4.8M +3.0% | -$4.9M -111.7% | $41.9M +542.7% | $6.5M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$1.3B -19.6% | -$1.1B +12.8% | -$1.3B -92.6% | -$657.4M -130.7% | $2.1B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $989.7M +68.2% | $588.4M +22.2% | $481.5M +315.9% | -$223.0M -164.1% | $347.7M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $108.9M | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$2.2B -251.6% | -$615.6M +79.2% | -$3.0B -15.0% | -$2.6B +17.0% | -$3.1B | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$1.9B -7.2% | -$1.8B -6.9% | -$1.7B -8.7% | -$1.5B -39.2% | -$1.1B | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $7.8M -92.8% | $108.3M +10.7% | $97.8M +81.6% | $53.8M -86.8% | $407.2M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$3.0B -74.0% | -$1.7B +57.8% | -$4.1B +5.3% | -$4.3B -8.4% | -$4.0B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 +100.0% | -$34.7M -1193.4% | $3.2M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $508.1M -50.8% | $1.0B +301.6% | -$512.5M -1.0% | -$507.4M -155.0% | $922.1M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $4.3B +37.0% | $3.1B -12.2% | $3.6B -5.8% | $3.8B +57.9% | $2.4B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
KLA Corporation
NASDAQ:KLAC
$341.50B
Texas Instruments Incorporated
NASDAQ:TXN
$292.26B
Marvell Technology, Inc.
NASDAQ:MRVL
$284.54B
Dell Technologies Inc.
NYSE:DELL
$277.15B
Cadence Design Systems, Inc.
NASDAQ:CDNS
$108.35B
Synopsys, Inc.
NASDAQ:SNPS
$87.48B
NXP Semiconductors N.V.
NASDAQ:NXPI
$79.40B
Monolithic Power Systems, Inc.
NASDAQ:MPWR
$76.48B
STMicroelectronics N.V.
NYSE:STM
$69.17B
Strategy Inc
NASDAQ:MSTR
$32.58B
SEC Filings
Recent regulatory filings
No filings found.
Does ADI generate free cash flow?
Analog Devices, Inc. (ADI) generated $4.28B of free cash flow in fiscal 2025.
How much operating cash flow does ADI produce?
Operating cash flow was $4.81B, before capital expenditures of $533.55M.
Explore More
Continue the stock analysis
Jump to another research area for this company.