EX-12.1 2 adi-1122013xex121.htm EX-12.1 ADI-11.2.2013-EX 12.1


Exhibit 12.1

Analog Devices, Inc.
Ratio of Earnings to Fixed Charges
 
 
 
 
Oct. 31,
 
Oct. 30,
 
Oct. 29,
 
Nov. 3,
 
Nov. 2,
(In thousands, except ratios)
 
2009
 
2010
 
2011
 
2012
 
2013
Determination of earnings:
 
 
 
 
 
 
 
 
 
 
  Income from continuing operations
  before provision for taxes on income
 
$
297,444

 
$
901,665

 
$
1,061,447

 
$
813,533

 
$
815,323

  Amortization of Capitalized interest
 
982

 
440

 
54

 
54

 
54

  Fixed charges
 
5,243

 
11,388

 
19,892

 
32,529

 
32,233

     Total earnings as defined
 
303,669

 
913,493

 
1,081,393

 
846,116

 
847,610

 
 
 
 
 
 
 
 
 
 
 
Fixed Charges:
 
 
 
 
 
 
 
 
 
 
  Interest and amortization expense
 
3,853

 
10,226

 
18,892

 
31,525

 
31,585

  Interest portion of rent expense
 
1,390

 
1,162

 
1,000

 
1,004

 
638

     Fixed charges
 
5,243

 
11,388

 
19,892

 
32,529

 
32,223

  Capitalized interest
 
—

 
—

 
—

 
—

 
—

     Total fixed charges
 
$
5,243

 
$
11,388

 
$
19,892

 
$
32,529

 
$
32,223

 
 
 
 
 
 
 
 
 
 
 
 Ratio of earnings to fixed charges
 
57.9

 
80.2

 
54.4

 
26.0

 
26.3