Stock Analysis on Net

Cadence Design Systems Inc. (NASDAQ:CDNS)

$24.99

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Balance-Sheet-Based Accruals Ratio

Cadence Design Systems Inc., balance sheet computation of aggregate accruals

US$ in thousands

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Operating Assets
Total assets
Less: Cash and cash equivalents
Less: Short-term investments
Operating assets
Operating Liabilities
Total liabilities
Less: Revolving credit facility
Less: Current portion of long-term debt
Less: Long-term debt, excluding current portion
Operating liabilities
 
Net operating assets1
Balance-sheet-based aggregate accruals2
Financial Ratio
Balance-sheet-based accruals ratio3
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Accenture PLC
Adobe Inc.
AppLovin Corp.
CrowdStrike Holdings Inc.
Datadog Inc.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
Balance-Sheet-Based Accruals Ratio, Sector
Software & Services
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

1 2025 Calculation
Net operating assets = Operating assets – Operating liabilities
= =

2 2025 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2025 – Net operating assets2024
= =

3 2025 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × ÷ [( + ) ÷ 2] =

4 Click competitor name to see calculations.


The information presents a review of net operating assets, aggregate accruals, and the resulting accruals ratio over a four-year period. A notable fluctuation in the balance-sheet-based accruals ratio is observed, warranting further investigation.

Net Operating Assets
Net operating assets demonstrate a consistent upward trend throughout the period. Beginning at US$2,606,376 thousand in 2022, they increased to US$2,914,816 thousand in 2023, then experienced a more substantial rise to US$4,365,106 thousand in 2024, and concluded at US$4,798,801 thousand in 2025. This indicates overall growth in the company’s operational investments.
Balance-Sheet-Based Aggregate Accruals
Aggregate accruals exhibit a more volatile pattern. They began at US$613,009 thousand in 2022, decreased significantly to US$308,440 thousand in 2023, then rose sharply to US$1,450,290 thousand in 2024, before declining to US$433,695 thousand in 2025. This suggests considerable variability in non-cash items impacting the balance sheet.
Balance-Sheet-Based Accruals Ratio
The accruals ratio shows significant year-over-year changes. It started at 26.65% in 2022, decreased substantially to 11.17% in 2023, then increased dramatically to 39.84% in 2024, and finally decreased to 9.47% in 2025. The large increase in 2024, followed by a decrease in 2025, is particularly noteworthy. A ratio above 10% may suggest potential earnings manipulation, and the fluctuations observed here could indicate aggressive accounting practices or changes in the company’s operational cycle. The 2024 peak warrants further scrutiny to determine the underlying drivers of the increased accruals relative to operating assets.

In summary, while net operating assets show steady growth, the balance-sheet-based accruals ratio demonstrates considerable volatility. The substantial increase in the accruals ratio in 2024, and its subsequent decline in 2025, require further investigation to assess the quality of earnings and the sustainability of the reported financial performance.


Cash-Flow-Statement-Based Accruals Ratio

Cadence Design Systems Inc., cash flow statement computation of aggregate accruals

US$ in thousands

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Net income
Less: Net cash provided by operating activities
Less: Net cash used for investing activities
Cash-flow-statement-based aggregate accruals
Financial Ratio
Cash-flow-statement-based accruals ratio1
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Accenture PLC
Adobe Inc.
AppLovin Corp.
CrowdStrike Holdings Inc.
Datadog Inc.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
Cash-Flow-Statement-Based Accruals Ratio, Sector
Software & Services
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

1 2025 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × ÷ [( + ) ÷ 2] =

2 Click competitor name to see calculations.


The information presents a review of net operating assets, cash-flow-statement-based aggregate accruals, and the resulting accruals ratio over a four-year period. Net operating assets demonstrate a consistent upward trend throughout the period, increasing from US$2.61 billion in 2022 to US$4.80 billion in 2025. However, cash-flow-statement-based aggregate accruals exhibit significant volatility. The accruals ratio, calculated from these figures, mirrors this volatility, fluctuating considerably year-over-year.

Cash-Flow-Statement-Based Accruals Ratio
The accruals ratio began at 15.03% in 2022, representing a substantial level of accruals relative to net operating assets. A significant decrease was observed in 2023, with the ratio falling to 3.78%. This suggests a reduction in the reliance on accruals to report earnings. The ratio then increased substantially in 2024, reaching 17.36%, indicating a return to a higher level of accrual-based earnings reporting. Notably, 2025 shows a negative accruals ratio of -3.48%. This negative value suggests that cash flows exceeded reported earnings, or that significant cash was generated from the reduction of accruals.

The substantial fluctuations in the accruals ratio warrant further investigation. The increase from 3.78% in 2023 to 17.36% in 2024 could indicate aggressive revenue recognition or delayed expense recognition. Conversely, the negative ratio in 2025 could be due to a deliberate effort to improve the quality of earnings by reducing accruals, or it could be a result of unusual cash flow events. The volatility in aggregate accruals, coupled with the shift to a negative accruals ratio in the final year, suggests a potential need to examine the underlying components of accruals more closely to understand the drivers of these changes and assess the sustainability of reported earnings.

The consistent growth in net operating assets, while positive, should be considered in conjunction with the fluctuating accruals ratio. A stable and predictable accruals ratio is generally preferred, as it indicates a more consistent relationship between reported earnings and underlying cash flows. The observed pattern suggests a potential area for increased scrutiny regarding earnings quality.