VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ADIAnalog Devices, Inc.
$386.91$188.5B
Overview & Verdict
OverviewShould I Buy?
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksADICash Flow

Analog Devices, Inc. (ADI) Cash Flow Statement

30Y historyFree accessUpdated daily

Earnings quality remains high as evidenced by an OCF/NI ratio that reached 2.88 in 2025Q1, supporting an aggressive capital return strategy that included $1.1 billion in share buybacks during 2025Q3.

ADI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMNov'25Nov'24Oct'23Oct'22Oct'21Oct'20Nov'19Oct'18Oct'17Oct'17Oct'15Oct'14Oct'13Oct'12Oct'11Oct'10Oct'09Nov'08Nov'07Oct'06Oct'05Oct'04Oct'03Oct'02Oct'01Oct'00Oct'99Oct'98Oct'97Oct'96
Cash from Operations5.11B4.81B3.85B4.82B4.48B2.74B2.01B2.25B2.44B1.11B1.28B907.8M871.6M912.35M814.54M900.53M991.17M432.15M669.37M820.37M621.1M672.7M778.04M432.96M226.13M843.61M704.5M427.3M224.7M297.2M143.7M
Operating CF Margin %-43.67%40.87%39.15%37.25%37.37%35.85%37.61%39.24%21.21%37.44%26.43%30.42%34.64%30.16%30.08%35.89%21.45%25.92%33.28%27.6%31.51%29.54%21.15%13.24%37.05%27.33%29.46%18.26%23.9%12.04%
Operating CF Growth %125.99%24.91%-20.03%7.65%63.63%36.18%-10.86%-7.75%119.52%-13.14%41.1%4.15%-4.47%12.01%-9.55%-9.15%129.36%-35.44%-18.41%32.08%-7.67%-13.54%79.7%91.47%-73.2%19.75%64.87%90.16%-24.39%106.82%-31.67%
Net Income3.31B2.27B1.64B3.31B2.75B1.39B1.22B1.36B1.5B727.26M861.66M696.88M629.32M673.49M651.24M867.39M712.08M247.77M786.28M496.91M549.48M414.79M570.74M298.28M105.3M356.38M607.13M196.8M82.4M178.2M171.9M
Depreciation & Amortization1.96B2B2.1B2.29B2.3B1.07B810.92M811.25M799.06M584.06M209.79M222.24M141.97M110.42M109.83M118.22M120.91M139.87M153.47M154.78M172.16M155.56M152.63M168.28M238M210.49M156.67M142.6M127.6M103.6M83.8M
Stock-Based Compensation338.55M321.56M262.71M299.82M323.49M243.61M149.52M150.3M151.16M104.19M63.42M68.92M50.81M56.89M53.5M52.36M51.75M48.61M0000000000000
Deferred Taxes-218.21M-246.65M-367.56M-452.95M-326.75M-406.92M-113.95M-91.25M-736.76M-825.87M8.12M-52.21M-77.71M-17.7M-9.8M1.7M-9.87M11.6M-11.37M-2.85M-28.45M14.6M26.93M2.16M-40.56M-29.92M-12.54M16.6M-12.4M-6.1M6.6M
Other Non-Cash Items-808.63M-9.91M23.05M8.66M316.27M541.38M-212.19M55.07M36.57M306.08M17.41M-18.07M-17.81M-91.59M-16.43M-50.6M973K17.11M31.97M33.07M-104.51M6.28M31.21M33.88M26.35M86.07M-43.86M6.3M-100K-300K-600K
Working Capital Changes517.26M481.01M194.74M-645.59M-883.66M-108.06M153.42M-35.28M696.89M216.88M120.49M-9.95M145.02M180.85M26.2M-88.54M115.32M-32.81M-42.66M146.59M24.48M31.09M-3.46M-69.64M-102.96M220.6M-2.9M65M-17.7M21.8M-118M
Change in Receivables0-90.96M133.4M330.73M-343.91M-114.5M-101.63M5.89M45.98M-65.67M-9.39M-71.2M-36.46M12.38M5.77M40.02M-82.38M16.56M315.29M336.38M329.39M0000000000
Change in Inventory0-208.64M191.17M-242.3M-470.73M-65.11M1.76M-42.77M-34.64M-47.35M38.22M-35.56M24.64M28.53M-18.59M-17.6M-24.27M67.35M16.78M16.55M-52.04M22.8M-58.4M18.2M-59.38M82.27M-82.32M28.4M-48.9M-7.7M-76.7M
Change in Payables0657.3M-133.76M-499.32M171.77M208.44M103.1M-6.37M-5.07M192.25M85.5M56.61M58.37M17.49M47.78M-90.32M248.03M-100.06M-279.12M-226.44M-5.78M0000000000
Cash from Investing-1.61B-1.32B-1.1B-1.27B-657.37M2.14B-180.52M-293.19M-314M-6.62B-1.22B-17.13M-114.75M-949.93M-1.34B-703.74M-485.82M-534.73M188.36M984.59M44.81M-9.96M-689.89M-345.98M90.21M-1.22B-456.22M-358M-187M-237.3M-305.5M
Capital Expenditures-541.32M-533.55M-730.46M-1.26B-699.31M-343.68M-165.69M-275.37M-254.88M-204.1M-127.4M-153.96M-177.91M-123.07M-132.18M-123M-111.56M-56.09M-157.41M-141.81M-129.3M-85.46M-146.25M-67.73M-57.41M-297.24M-274.84M-77.5M-166.9M-179.4M-234.1M
CapEx % of Revenue4.25%4.84%7.75%10.25%5.82%4.7%2.96%4.6%4.09%3.89%3.72%4.48%6.21%4.67%4.89%4.11%4.04%2.78%6.09%5.75%5.75%4%5.55%3.31%3.36%13.05%10.66%5.34%13.56%14.43%19.61%
Acquisitions-35.88M-45.65M0002.45B0-11.17M-52.84M-9.63B-83.17M-7.07M-1.95B97.53M-24.16M-3.99M63.04M-10.01M400.04M-9.16M-133.95M001.5M-5.25M-38.47M-169.27M-20.5M27M00
Investments-------------------------------
Other Investing-407.53M35.15M-4.77M-4.92M41.94M6.53M-14.83M-6.64M-6.28M-15.84M-18.52M-8.28M-12.05M-5.66M-1.36M-6.59M531.75M-5.66M2.71M-8.44M2.46M5.64M-10.45M69.13M2.85M-11.43M14.84M3.5M-500K-33.6M-63.4M
Cash from Financing-3.43B-2.98B-1.71B-4.06B-4.29B-3.96B-1.42B-2.13B-2.36B5.63B-22.92M-571.6M-576.61M-100.56M-349.63M138.61M-72.64M146M-680.01M-1.73B-950.86M-555.09M-87.97M-1.18B-68.71M1.9M1.13B21.8M-62M15.1M301.5M
Debt Issued (Net)1.49B989.69M588.4M481.54M-222.99M347.66M-354.35M-850M-1.53B6.11B830.59M0040.98M-56.5M487.12M0370.35M00000-1.25B-8.27M-16.22M1.09B-12.3M-5.4M-4.1M275.4M
Equity Issued (Net)-3.04B-2.06B-615.59M-2.96B-2.58B-3.61B-244.49M-613M-126.95M-46.53M-370.06M-226.95M-156.23M245.75M30.68M-330.49M-39.85M-3.76M-475.7M-1.54B-930.59M-436.09M-12.97M70.81M-60.45M18.12M42.86M19.1M-56.6M19.3M26.1M
Dividends Paid-2B-1.92B-1.8B-1.68B-1.54B-1.11B-886.15M-777.48M-703.31M-602.12M-513.18M-491.06M-454.23M-405.95M-344.7M-281.63M-249.96M-232.99M-222.53M-228.28M-201.45M-119M-75.01M00000000
Share Repurchases-3.05B-2.16B-615.59M-2.96B-2.58B-3.11B-244.49M-613M-225.98M-46.53M-370.06M-226.95M-356.35M-60.53M-161.05M-330.49M-39.85M-3.76M-569.85M-1.65B-1.02B-525.49M-137.08M-52K-97.75M-21.83M00-84.2M00
Other Financing122.18M7.83M108.25M97.77M53.83M407.17M64.39M113.69M3.44M171.07M29.73M146.41M33.85M18.67M20.89M263.61M217.17M12.4M18.22M40.87M181.18M000000-100K0-100K0
Net Change in Cash60.68M508.06M1.03B-512.51M-507.39M922.1M407.54M-168.27M-231.25M126.71M36.78M315.12M177.14M-136.74M-876.27M335.1M430.27M46.13M168.63M81.03M-283.64M108.65M1.07M-1.1B248.8M-371.47M1.38B92.6M-26.3M79.5M140.8M
Free Cash Flow4.57B4.28B3.12B3.56B3.78B2.39B1.84B1.98B2.19B908.49M1.15B753.84M693.69M789.27M682.37M777.53M879.62M376.05M511.96M678.55M491.81M587.25M631.8M365.23M168.71M546.38M429.67M349.8M57.8M117.8M-90.4M
FCF Margin %35.83%38.83%33.12%28.9%31.43%32.68%32.89%33.01%35.14%17.32%33.71%21.95%24.21%29.97%25.26%25.98%31.85%18.66%19.82%27.53%21.86%27.51%23.99%17.84%9.88%24%16.67%24.12%4.7%9.47%-7.57%
FCF Growth %38.61%37.05%-12.21%-5.82%57.9%29.77%-6.82%-9.59%140.78%-21.24%53.02%8.67%-12.11%15.67%-12.24%-11.61%133.91%-26.55%-24.55%37.97%-16.25%-7.05%72.99%116.48%-69.12%27.16%22.83%505.19%-50.93%230.31%-3666.67%
FCF per Share9.318.616.267.037.225.964.955.305.832.593.692.382.182.512.232.522.881.281.722.041.331.531.610.960.441.431.130.980.160.34-0.27
FCF Conversion (FCF/Net Income)1.38x2.12x2.36x1.45x1.63x1.97x1.65x1.65x1.62x1.38x1.49x1.30x1.38x1.35x1.25x1.04x1.39x1.74x0.85x1.65x1.13x1.62x1.36x1.45x2.15x2.37x1.16x2.17x2.73x1.67x0.84x
Interest Paid00268.19M00000233.44M183.12M41.7M25.63M27.93M29.35M29.18M16.49M000000000000000
Taxes Paid00414.84M00000211.47M868.49M77.92M142.93M73.07M36.86M143.9M223.72M000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Geopolitical supply chain exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

Earnings Quality Remains Consistently High

Based on reported financial statements, ADI maintains a robust cash conversion profile, with operating cash flow consistently exceeding net income, as evidenced by an OCF/NI ratio that peaked at 2.88 in 2025Q1, signaling high-quality earnings backed by tangible cash generation rather than accounting accruals.

The persistent gap between net income and operating cash flow suggests that non-cash charges, primarily depreciation and amortization, remain a significant component of the company's earnings profile. Investors should monitor whether this conversion efficiency holds as the company moves past the heavy integration phase of its recent acquisitions.

Free Cash Flow Margin Resilience

As reported in recent quarterly filings, ADI has demonstrated significant free cash flow volatility, with margins fluctuating between 20.3% and 48.3% over the last ten quarters, reflecting the cyclical nature of semiconductor capital requirements and the impact of periodic inventory adjustments on cash flow generation.

While the FCF trajectory appears healthy, the sharp decline in FCF margin to 20.3% in 2026Q2 warrants further investigation into whether this represents a structural shift in capital intensity or merely a temporary timing mismatch. The company's ability to maintain positive FCF throughout the cycle suggests a resilient business model.

Capital Intensity Remains Well Managed

According to historical data, ADI has maintained a disciplined approach to capital expenditure, with CapEx/Revenue ratios generally remaining below 9%, indicating that the company is successfully balancing necessary infrastructure investment with the need to preserve cash for shareholder returns and strategic flexibility.

The moderate capital intensity suggests that the company's hybrid manufacturing model is not overly burdensome, allowing for significant free cash flow generation. Analysts should watch for any sudden spikes in CapEx that might indicate a shift toward more aggressive internal capacity expansion.

Aggressive Capital Return Strategy Sustained

Based on the provided cash flow statements, ADI has consistently prioritized shareholder returns, deploying substantial capital toward dividends and share repurchases, with buybacks reaching $1.1 billion in 2025Q3, which underscores management's confidence in the long-term durability of the company's cash-generating capabilities.

The consistent use of cash for dividends and buybacks appears to be a core pillar of the company's capital allocation strategy. However, investors should monitor whether this pace of return remains sustainable if the current cyclical recovery in the industrial and automotive segments faces unexpected headwinds.

ADI — Frequently Asked Questions

Quick answers to the most common questions about buying ADI stock.

How much cash does Analog Devices, Inc. (ADI) generate from operations?

Analog Devices, Inc. (ADI) generated $4.81B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Analog Devices, Inc.'s free cash flow?

Analog Devices, Inc. (ADI) generated $4.28B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Analog Devices, Inc.'s capital expenditure (CapEx)?

Analog Devices, Inc. (ADI) spent $533.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Analog Devices, Inc. distribute cash to shareholders?

In 2025, Analog Devices, Inc. (ADI) returned $1.92B to shareholders via cash dividends and spent $2.16B on share repurchases. This shows the company's commitment to returning capital to its equity investors.