Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - ANALOG DEVICES INC | d540771d8k.htm |
| EX-99.1 - EX-99.1 - ANALOG DEVICES INC | d540771dex991.htm |
| EX-1.1 - EX-1.1 - ANALOG DEVICES INC | d540771dex11.htm |
| EX-5.1 - EX-5.1 - ANALOG DEVICES INC | d540771dex51.htm |
Exhibit 12.1
Analog Devices, Inc.
Ratio of Earnings to Fixed Charges
| Fiscal Year Ended | Six Months Ended |
|
Six Months Ended |
|||||||||||||||||||||||||||||
| (In thousands, except ratios) | November 1, 2008 |
October 31, 2009 |
October 30, 2010 |
October 29, 2011 |
November 3, 2012 |
May 4, 2013 |
Pro
Forma November 3, 2012 |
Pro Forma May 4, 2013 |
||||||||||||||||||||||||
| Determination of earnings: |
||||||||||||||||||||||||||||||||
| Income from continuing operations before provision for taxes on income |
$ | 666,102 | $ | 297,444 | $ | 901,665 | $ | 1,061,447 | $ | 813,533 | $ | 337,770 | $ | 810,424 | $ | 336,219 | ||||||||||||||||
| Amortization of Capitalized interest |
982 | 982 | 440 | 54 | 54 | 27 | 54 | 27 | ||||||||||||||||||||||||
| Fixed charges |
1,607 | 5,243 | 11,388 | 19,892 | 32,529 | 16,965 | 30,416 | 14,587 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total earnings as defined |
668,691 | 303,669 | 913,493 | 1,081,393 | 846,116 | 354,762 | 840,894 | 350,833 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Fixed Charges: |
||||||||||||||||||||||||||||||||
| Interest and amortization expense |
81 | 3,853 | 10,226 | 18,892 | 31,525 | 16,491 | 29,412 | 14,113 | ||||||||||||||||||||||||
| Interest portion of rent expense |
1,526 | 1,390 | 1,162 | 1,000 | 1,004 | 474 | 1,004 | 474 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Fixed charges |
1,607 | 5,243 | 11,388 | 19,892 | 32,529 | 16,965 | 30,416 | 14,587 | ||||||||||||||||||||||||
| Capitalized interest |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total fixed charges |
$ | 1,607 | $ | 5,243 | $ | 11,388 | $ | 19,892 | $ | 32,529 | $ | 16,965 | $ | 30,416 | $ | 14,587 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Ratio of earnings to fixed charges |
416.1 | 57.9 | 80.2 | 54.4 | 26.0 | 20.9 | 27.6 | 24.1 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||