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.
| Metric | TTM | Nov'25 | Nov'24 | Oct'23 | Oct'22 | Oct'21 | Oct'20 | Nov'19 | Oct'18 | Oct'17 | Oct'17 | Oct'15 | Oct'14 | Oct'13 | Oct'12 | Oct'11 | Oct'10 | Oct'09 | Nov'08 | Nov'07 | Oct'06 | Oct'05 | Oct'04 | Oct'03 | Oct'02 | Oct'01 | Oct'00 | Oct'99 | Oct'98 | Oct'97 | Oct'96 |
|---|
| Cash from Operations | 5.11B | 4.81B | 3.85B | 4.82B | 4.48B | 2.74B | 2.01B | 2.25B | 2.44B | 1.11B | 1.28B | 907.8M | 871.6M | 912.35M | 814.54M | 900.53M | 991.17M | 432.15M | 669.37M | 820.37M | 621.1M | 672.7M | 778.04M | 432.96M | 226.13M | 843.61M | 704.5M | 427.3M | 224.7M | 297.2M | 143.7M |
| 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 Income | 3.31B | 2.27B | 1.64B | 3.31B | 2.75B | 1.39B | 1.22B | 1.36B | 1.5B | 727.26M | 861.66M | 696.88M | 629.32M | 673.49M | 651.24M | 867.39M | 712.08M | 247.77M | 786.28M | 496.91M | 549.48M | 414.79M | 570.74M | 298.28M | 105.3M | 356.38M | 607.13M | 196.8M | 82.4M | 178.2M | 171.9M |
| Depreciation & Amortization | 1.96B | 2B | 2.1B | 2.29B | 2.3B | 1.07B | 810.92M | 811.25M | 799.06M | 584.06M | 209.79M | 222.24M | 141.97M | 110.42M | 109.83M | 118.22M | 120.91M | 139.87M | 153.47M | 154.78M | 172.16M | 155.56M | 152.63M | 168.28M | 238M | 210.49M | 156.67M | 142.6M | 127.6M | 103.6M | 83.8M |
| Stock-Based Compensation | 338.55M | 321.56M | 262.71M | 299.82M | 323.49M | 243.61M | 149.52M | 150.3M | 151.16M | 104.19M | 63.42M | 68.92M | 50.81M | 56.89M | 53.5M | 52.36M | 51.75M | 48.61M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -218.21M | -246.65M | -367.56M | -452.95M | -326.75M | -406.92M | -113.95M | -91.25M | -736.76M | -825.87M | 8.12M | -52.21M | -77.71M | -17.7M | -9.8M | 1.7M | -9.87M | 11.6M | -11.37M | -2.85M | -28.45M | 14.6M | 26.93M | 2.16M | -40.56M | -29.92M | -12.54M | 16.6M | -12.4M | -6.1M | 6.6M |
| Other Non-Cash Items | -808.63M | -9.91M | 23.05M | 8.66M | 316.27M | 541.38M | -212.19M | 55.07M | 36.57M | 306.08M | 17.41M | -18.07M | -17.81M | -91.59M | -16.43M | -50.6M | 973K | 17.11M | 31.97M | 33.07M | -104.51M | 6.28M | 31.21M | 33.88M | 26.35M | 86.07M | -43.86M | 6.3M | -100K | -300K | -600K |
| Working Capital Changes | 517.26M | 481.01M | 194.74M | -645.59M | -883.66M | -108.06M | 153.42M | -35.28M | 696.89M | 216.88M | 120.49M | -9.95M | 145.02M | 180.85M | 26.2M | -88.54M | 115.32M | -32.81M | -42.66M | 146.59M | 24.48M | 31.09M | -3.46M | -69.64M | -102.96M | 220.6M | -2.9M | 65M | -17.7M | 21.8M | -118M |
| Change in Receivables | 0 | -90.96M | 133.4M | 330.73M | -343.91M | -114.5M | -101.63M | 5.89M | 45.98M | -65.67M | -9.39M | -71.2M | -36.46M | 12.38M | 5.77M | 40.02M | -82.38M | 16.56M | 315.29M | 336.38M | 329.39M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | -208.64M | 191.17M | -242.3M | -470.73M | -65.11M | 1.76M | -42.77M | -34.64M | -47.35M | 38.22M | -35.56M | 24.64M | 28.53M | -18.59M | -17.6M | -24.27M | 67.35M | 16.78M | 16.55M | -52.04M | 22.8M | -58.4M | 18.2M | -59.38M | 82.27M | -82.32M | 28.4M | -48.9M | -7.7M | -76.7M |
| Change in Payables | 0 | 657.3M | -133.76M | -499.32M | 171.77M | 208.44M | 103.1M | -6.37M | -5.07M | 192.25M | 85.5M | 56.61M | 58.37M | 17.49M | 47.78M | -90.32M | 248.03M | -100.06M | -279.12M | -226.44M | -5.78M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -1.61B | -1.32B | -1.1B | -1.27B | -657.37M | 2.14B | -180.52M | -293.19M | -314M | -6.62B | -1.22B | -17.13M | -114.75M | -949.93M | -1.34B | -703.74M | -485.82M | -534.73M | 188.36M | 984.59M | 44.81M | -9.96M | -689.89M | -345.98M | 90.21M | -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 Revenue | 4.25% | 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 | -45.65M | 0 | 0 | 0 | 2.45B | 0 | -11.17M | -52.84M | -9.63B | -83.17M | -7.07M | -1.95B | 97.53M | -24.16M | -3.99M | 63.04M | -10.01M | 400.04M | -9.16M | -133.95M | 0 | 0 | 1.5M | -5.25M | -38.47M | -169.27M | -20.5M | 27M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -407.53M | 35.15M | -4.77M | -4.92M | 41.94M | 6.53M | -14.83M | -6.64M | -6.28M | -15.84M | -18.52M | -8.28M | -12.05M | -5.66M | -1.36M | -6.59M | 531.75M | -5.66M | 2.71M | -8.44M | 2.46M | 5.64M | -10.45M | 69.13M | 2.85M | -11.43M | 14.84M | 3.5M | -500K | -33.6M | -63.4M |
| Cash from Financing | -3.43B | -2.98B | -1.71B | -4.06B | -4.29B | -3.96B | -1.42B | -2.13B | -2.36B | 5.63B | -22.92M | -571.6M | -576.61M | -100.56M | -349.63M | 138.61M | -72.64M | 146M | -680.01M | -1.73B | -950.86M | -555.09M | -87.97M | -1.18B | -68.71M | 1.9M | 1.13B | 21.8M | -62M | 15.1M | 301.5M |
| Debt Issued (Net) | 1.49B | 989.69M | 588.4M | 481.54M | -222.99M | 347.66M | -354.35M | -850M | -1.53B | 6.11B | 830.59M | 0 | 0 | 40.98M | -56.5M | 487.12M | 0 | 370.35M | 0 | 0 | 0 | 0 | 0 | -1.25B | -8.27M | -16.22M | 1.09B | -12.3M | -5.4M | -4.1M | 275.4M |
| 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 | -156.23M | 245.75M | 30.68M | -330.49M | -39.85M | -3.76M | -475.7M | -1.54B | -930.59M | -436.09M | -12.97M | 70.81M | -60.45M | 18.12M | 42.86M | 19.1M | -56.6M | 19.3M | 26.1M |
| 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 | -75.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -21.83M | 0 | 0 | -84.2M | 0 | 0 |
| Other Financing | 122.18M | 7.83M | 108.25M | 97.77M | 53.83M | 407.17M | 64.39M | 113.69M | 3.44M | 171.07M | 29.73M | 146.41M | 33.85M | 18.67M | 20.89M | 263.61M | 217.17M | 12.4M | 18.22M | 40.87M | 181.18M | 0 | 0 | 0 | 0 | 0 | 0 | -100K | 0 | -100K | 0 |
| Net Change in Cash | 60.68M | 508.06M | 1.03B | -512.51M | -507.39M | 922.1M | 407.54M | -168.27M | -231.25M | 126.71M | 36.78M | 315.12M | 177.14M | -136.74M | -876.27M | 335.1M | 430.27M | 46.13M | 168.63M | 81.03M | -283.64M | 108.65M | 1.07M | -1.1B | 248.8M | -371.47M | 1.38B | 92.6M | -26.3M | 79.5M | 140.8M |
| Free Cash Flow | 4.57B | 4.28B | 3.12B | 3.56B | 3.78B | 2.39B | 1.84B | 1.98B | 2.19B | 908.49M | 1.15B | 753.84M | 693.69M | 789.27M | 682.37M | 777.53M | 879.62M | 376.05M | 511.96M | 678.55M | 491.81M | 587.25M | 631.8M | 365.23M | 168.71M | 546.38M | 429.67M | 349.8M | 57.8M | 117.8M | -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 Share | 9.31 | 8.61 | 6.26 | 7.03 | 7.22 | 5.96 | 4.95 | 5.30 | 5.83 | 2.59 | 3.69 | 2.38 | 2.18 | 2.51 | 2.23 | 2.52 | 2.88 | 1.28 | 1.72 | 2.04 | 1.33 | 1.53 | 1.61 | 0.96 | 0.44 | 1.43 | 1.13 | 0.98 | 0.16 | 0.34 | -0.27 |
| FCF Conversion (FCF/Net Income) | 1.38x | 2.12x | 2.36x | 1.45x | 1.63x | 1.97x | 1.65x | 1.65x | 1.62x | 1.38x | 1.49x | 1.30x | 1.38x | 1.35x | 1.25x | 1.04x | 1.39x | 1.74x | 0.85x | 1.65x | 1.13x | 1.62x | 1.36x | 1.45x | 2.15x | 2.37x | 1.16x | 2.17x | 2.73x | 1.67x | 0.84x |
| Interest Paid | 0 | 0 | 268.19M | 0 | 0 | 0 | 0 | 0 | 233.44M | 183.12M | 41.7M | 25.63M | 27.93M | 29.35M | 29.18M | 16.49M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 414.84M | 0 | 0 | 0 | 0 | 0 | 211.47M | 868.49M | 77.92M | 142.93M | 73.07M | 36.86M | 143.9M | 223.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Geopolitical supply chain exposure
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.
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.
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.
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.
Quick answers to the most common questions about buying ADI stock.
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.
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.
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.
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.