EX-12.1 2 adi-1132012xex121.htm EX-12.1 ADI-11.3.2012-Ex 12.1


Exhibit 12.1
Analog Devices, Inc.
Ratio of Earnings to Fixed Charges
 
 
 
 
Nov. 1,
 
Oct. 31,
 
Oct. 30,
 
Oct. 29,
 
Nov. 3,
(In thousands, except ratios)
 
2008
 
2009
 
2010
 
2011
 
2012
Determination of earnings:
 
 
 
 
 
 
 
 
 
 
  Income from continuing operations
  before provision for taxes on income
 
$
666,102

 
$
297,444

 
$
901,665

 
$
1,061,447

 
$
813,533

  Amortization of Capitalized interest
 
982

 
982

 
440

 
54

 
54

  Fixed charges
 
1,607

 
5,243

 
11,388

 
19,892

 
32,529

     Total earnings as defined
 
668,691

 
303,669

 
913,493

 
1,081,393

 
846,116

 
 
 
 
 
 
 
 
 
 
 
Fixed Charges:
 
 
 
 
 
 
 
 
 
 
  Interest and amortization expense
 
81

 
3,853

 
10,226

 
18,892

 
31,525

  Interest portion of rent expense
 
1,526

 
1,390

 
1,162

 
1,000

 
1,004

     Fixed charges
 
1,607

 
5,243

 
11,388

 
19,892

 
32,529

  Capitalized interest
 
—

 
—

 
—

 
—

 
—

     Total fixed charges
 
$
1,607

 
$
5,243

 
$
11,388

 
$
19,892

 
$
32,529

 
 
 
 
 
 
 
 
 
 
 
 Ratio of earnings to fixed charges
 
416.1

 
57.9

 
80.2

 
54.4

 
26.0