Analog Devices, First Quarter, Fiscal 2017 | ||||||||||||||||||
Schedule C |
||||||||||||||||||
Cash Flow Statement (Unaudited) | ||||||||||||||||||
(In thousands) | ||||||||||||||||||
|
||||||||||||||||||
Three Months Ended | ||||||||||||||||||
1Q 17 | 4Q 16 | 1Q 16 | ||||||||||||||||
Jan. 28,
2017 |
Oct. 29,
2016 |
Jan. 30,
2016 |
||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||
Net Income | $ | 217,129 | $ | 296,157 | $ | 164,504 | ||||||||||||
Adjustments to reconcile net income | ||||||||||||||||||
to net cash provided by operations: | ||||||||||||||||||
Depreciation | 34,379 | 34,116 | 33,209 | |||||||||||||||
Amortization of intangibles | 19,947 | 19,547 | 18,347 | |||||||||||||||
Stock-based compensation expense | 16,529 | 15,234 | 15,609 | |||||||||||||||
Loss on extinguishment of debt | — | — | 3,290 | |||||||||||||||
Other non-cash activity | 13,071 | 22,199 | 744 | |||||||||||||||
Excess tax benefit - stock options | (8,102 | ) | (3,273 | ) | (986 | ) | ||||||||||||
Deferred income taxes | (7,055 | ) | (12,941 | ) | (7,717 | ) | ||||||||||||
Changes in operating assets and liabilities | 28,594 | 115,945 | (7,295 | ) | ||||||||||||||
Total adjustments | 97,363 | 190,827 | 55,201 | |||||||||||||||
Net cash provided by operating activities | 314,492 | 486,984 | 219,705 | |||||||||||||||
Percent of revenue | 31.9 | % | 48.5 | % | 28.6 | % | ||||||||||||
Cash flows from investing activities: | ||||||||||||||||||
Purchases of short-term available-for-sale investments | (326,908 | ) | (1,841,330 | ) | (1,632,014 | ) | ||||||||||||
Maturities of short-term available-for-sale investments | 1,844,380 | 1,364,419 | 1,409,538 | |||||||||||||||
Sales of short-term available-for-sale investments | 287,601 | 42,645 | 47,950 | |||||||||||||||
Additions to property, plant and equipment | (28,337 | ) | (41,224 | ) | (23,128 | ) | ||||||||||||
Payments for acquisitions, net of cash acquired | (1,036 | ) | (80,967 | ) | — | |||||||||||||
Change in other assets | (5,946 | ) | (472 | ) | (6,711 | ) | ||||||||||||
Net cash used for investing activities | 1,769,754 | (556,929 | ) | (204,365 | ) | |||||||||||||
Cash flows from financing activities: | ||||||||||||||||||
Payments of senior unsecured notes | — | — | (378,156 | ) | ||||||||||||||
Proceeds from (payments of) derivative instruments | 3,904 | — | (33,430 | ) | ||||||||||||||
Proceeds from debt | 2,072,306 | — | 1,235,331 | |||||||||||||||
Payments for deferred financing fees | (5,625 | ) | (4,375 | ) | — | |||||||||||||
Dividend payments to shareholders | (129,683 | ) | (129,643 | ) | (124,658 | ) | ||||||||||||
Repurchase of common stock | (3,106 | ) | (1,412 | ) | (131,977 | ) | ||||||||||||
Proceeds from employee stock plans | 34,432 | 22,154 | 6,229 | |||||||||||||||
Excess tax benefit - stock options | 8,102 | 3,273 | 986 | |||||||||||||||
Contingent consideration payment | — | (1,409 | ) | — | ||||||||||||||
Change in other financing activities | 2,221 | 45 | (2,544 | ) | ||||||||||||||
Net cash provided by (used for) financing activities | 1,982,551 | (111,367 | ) | 571,781 | ||||||||||||||
Effect of exchange rate changes on cash | (666 | ) | (1,226 | ) | (1,032 | ) | ||||||||||||
Net increase (decrease) in cash and cash equivalents | 4,066,131 | (182,538 | ) | 586,089 | ||||||||||||||
Cash and cash equivalents at beginning of period | 921,132 | 1,103,670 | 884,353 | |||||||||||||||
Cash and cash equivalents at end of period | $ | 4,987,263 | $ | 921,132 | $ | 1,470,442 | ||||||||||||