EX-12.1 2 q318exhibit121.htm EXHIBIT 12.1 Exhibit


Exhibit 12.1

Analog Devices, Inc.
Ratio of Earnings to Fixed Charges
 
 
Fiscal Year Ended
 
Nine Months Ended
 
 
Nov. 2,
 
Nov. 1,
 
Oct. 31,
 
Oct. 29,
 
Oct. 28,
 
Aug 4,
(In thousands, except ratios)
 
2013
 
2014
 
2015
 
2016
 
2017
 
2018
Determination of earnings:
 
 
 
 
 
 
 
 
 
 
 
 
  Income from continuing operations
  before provision for taxes on income
 
$
815,323

 
$
729,345

 
$
810,114

 
$
956,921

 
$
828,485

 
$
1,180,995

  Amortization of Capitalized interest
 
54

 
54

 
54

 
54

 
54

 
41

  Fixed charges
 
32,223

 
35,973

 
28,191

 
86,921

 
250,182

 
191,778

     Total earnings as defined
 
847,600

 
765,372

 
838,359

 
1,043,896

 
1,078,721

 
1,372,814

 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed Charges:
 
 
 
 
 
 
 
 
 
 
 
 
  Interest and amortization expense
 
31,585

 
35,055

 
27,368

 
85,808

 
248,554

 
190,371

  Interest portion of rent expense
 
638

 
918

 
823

 
1,113

 
1,628

 
1,407

     Fixed charges
 
32,223

 
35,973

 
28,191

 
86,921

 
250,182

 
191,778

  Capitalized interest
 

 

 

 

 

 

     Total fixed charges
 
$
32,223

 
$
35,973

 
$
28,191

 
$
86,921

 
$
250,182

 
$
191,778

 
 
 
 
 
 
 
 
 
 
 
 
 
 Ratio of earnings to fixed charges
 
26.3

 
21.3

 
29.7

 
12.0

 
4.3

 
7.2