Stock Analysis on Net

Cadence Design Systems Inc. (NASDAQ:CDNS)

$24.99

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Paying user area


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, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
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.
CrowdStrike Holdings Inc.
Datadog Inc.
Fair Isaac Corp.
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: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Net operating assets = Operating assets – Operating liabilities
= =

2 2024 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2024 – Net operating assets2023
= =

3 2024 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.


Net Operating Assets
The net operating assets show a consistent upward trend over the observed period. Starting from approximately 1.99 billion US dollars at the end of 2021, the figure increased to about 2.61 billion by the end of 2022. This growth continued in 2023, reaching approximately 2.91 billion, and then accelerated significantly in 2024, culminating at roughly 4.37 billion. This indicates a substantial increase in the company's investment in operating assets over the four-year span.
Balance-Sheet-Based Aggregate Accruals
The aggregate accruals have fluctuated considerably during the reported years. Beginning at 86.4 million in 2021, accruals surged sharply to 613 million in 2022. In 2023, the amount decreased to 308 million, before rising again substantially in 2024 to 1.45 billion. This volatility suggests notable variations in the recognition of earnings adjustments related to the balance sheet components.
Balance-Sheet-Based Accruals Ratio
The accruals ratio presents a similar pattern of volatility. Initially, the ratio stood at a moderate 4.43% in 2021, then experienced a pronounced increase to 26.65% in 2022. Following this spike, the ratio declined to 11.17% in 2023, only to increase sharply again to 39.84% in 2024. The high ratio in 2024 represents a significant portion of accruals relative to net operating assets, suggesting increased reliance on accrual accounting measures in that year.

Cash-Flow-Statement-Based Accruals Ratio

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

US$ in thousands

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
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.
CrowdStrike Holdings Inc.
Datadog Inc.
Fair Isaac Corp.
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: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 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.


Net operating assets
The net operating assets demonstrate a consistent upward trend across the observed periods. The value increased from approximately $1.99 billion at the end of 2021 to about $2.61 billion in 2022, followed by further rises to roughly $2.91 billion in 2023 and a significant surge to around $4.37 billion by the end of 2024. This steady growth indicates an expansion in the company's operational asset base over the four years.
Cash-flow-statement-based aggregate accruals
The aggregate accruals exhibited considerable volatility throughout the periods. Initially, there was a negative accrual value of approximately -$112 million in 2021, which shifted dramatically to a positive value of about $346 million in 2022. This positive trend continued with a moderation in 2023 to around $104 million, followed by a sharp increase to approximately $632 million in 2024. This pattern suggests fluctuations in accruals impacting cash flow quality, with notable growth in accrual values especially in the latest period.
Cash-flow-statement-based accruals ratio
The accruals ratio, representing the proportion of accruals relative to cash flow, showed a fluctuating but overall increasing trend. Starting from a negative ratio of -5.75% in 2021, the ratio climbed to 15.03% in 2022, decreased to 3.78% in 2023, and subsequently rose again to 17.36% in 2024. These variations indicate changes in the relationship between accruals and cash flows, with a marked increase in the ratio in 2022 and 2024 suggesting potentially higher accruals relative to cash inflows during those years.