Stock Analysis on Net

Cadence Design Systems Inc. (NASDAQ:CDNS)

$24.99

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

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

Cadence Design Systems Inc., consolidated cash flow statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Sep 30, 2025 Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Oct 1, 2022 Jul 2, 2022 Apr 2, 2022 Dec 31, 2021 Oct 2, 2021 Jul 3, 2021 Apr 3, 2021 Dec 31, 2020 Sep 26, 2020 Jun 27, 2020 Mar 28, 2020
Net income
Depreciation and amortization
Amortization of debt discount and fees
Stock-based compensation
(Gain) loss on divestitures and investments, net
Deferred income taxes
Provisions for losses (recoveries) on receivables
ROU asset amortization and change in operating lease liabilities
Other non-cash items
Receivables
Inventories
Prepaid expenses and other
Other assets
Accounts payable and accrued liabilities
Deferred revenue
Other long-term liabilities
Changes in operating assets and liabilities, net of effect of acquired businesses
Adjustments to reconcile net income to net cash provided by operating activities
Net cash provided by operating activities
Purchases of investments
Proceeds from the sale and maturity of investments
Proceeds from the sale of IP and other assets
Purchases of property, plant and equipment
Purchases of intangible assets
Cash paid in business combinations, net of cash acquired
Net cash used for investing activities
Proceeds from revolving credit facility
Payments on revolving credit facility
Proceeds from issuance of debt
Payments of debt
Payment of debt issuance costs
Proceeds from issuance of common stock
Stock received for payment of employee taxes on vesting of restricted stock
Payments for repurchases of common stock
Net cash provided by (used for) financing activities
Effect of exchange rate changes on cash and cash equivalents
Increase (decrease) in cash and cash equivalents

Based on: 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-10-01), 10-Q (reporting date: 2022-07-02), 10-Q (reporting date: 2022-04-02), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-02), 10-Q (reporting date: 2021-07-03), 10-Q (reporting date: 2021-04-03), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-26), 10-Q (reporting date: 2020-06-27), 10-Q (reporting date: 2020-03-28).


Net Income
Net income shows fluctuations with an overall upward trend from early 2020 through 2025. There is a significant increase noted in the periods ending December 31, 2023, and March 31, 2025, reaching peaks above $320 million and $340 million respectively. However, some volatility is observed in intermediate quarters.
Depreciation and Amortization
This expense item steadily increases over time, indicating ongoing investments in long-lived assets. The values rise from about $33 million in early 2020 to over $56 million by the end of 2025, reflecting continuing capital expenditures or acquisitions.
Stock-based Compensation
Stock-based compensation expense consistently escalates over the reported quarters, starting at approximately $46 million and reaching around $116 million at the end of 2025. This increase suggests enhanced employee compensation through equity incentives.
Gain/Loss on Divestitures and Investments
This line item exhibits high volatility with considerable gains and losses in various periods, including large losses in late 2022 and gains in early 2023. This pattern reflects active portfolio management and occasional strategic asset disposals or impairments.
Deferred Income Taxes
Deferred income taxes fluctuate significantly, with large negative values occasionally disrupting the trend. The wide swings imply changes in tax positions, timing differences, or valuation allowances rather than stable tax expenses.
Provisions for Losses on Receivables
Provisions demonstrate variability and occasional recovery amounts, but generally remain moderate relative to other financial figures, indicating relatively consistent credit risk management.
Operating Lease Adjustments
Amortization and liability changes linked to operating leases fluctuate without a clear trend, indicating periodic adjustments in lease accounting or lease portfolio structures.
Other Non-Cash Items
Other non-cash adjustments remain relatively small and variable, without persistent directional movement.
Receivables
Receivables show pronounced volatility, with several quarters exhibiting large positive or negative changes. This irregularity indicates fluctuating accounts receivable management effectiveness or timing differences in revenue recognition.
Inventories
Inventories experience dramatic swings, including significant inventory reductions in certain periods and large increases in others, suggesting dynamic inventory management possibly linked to supply chain variability or demand changes.
Prepaid Expenses and Other Assets
This category presents sharp fluctuations including substantial negative adjustments in several quarters. The swings reflect changes in prepaid costs and other current assets that may relate to operational adjustments or timing.
Other Assets and Liabilities
Other assets and long-term liabilities fluctuate moderately, without a defined pattern, possibly reflecting routine balance sheet reclassifications or valuation changes.
Accounts Payable and Accrued Liabilities
This item displays significant oscillations between large positive and negative values, indicating variable payment cycles or changes in accrual accounting practices.
Deferred Revenue
Deferred revenue varies dramatically, switching between large increases and decreases. This pattern suggests changes in contract structures, billing cycles, or customer payment behaviors.
Changes in Operating Assets and Liabilities
Substantial variability characterizes this cash flow component, with large inflows and outflows altering operating cash significantly, reflecting inconsistent working capital management over quarters.
Net Cash Provided by Operating Activities
Operating cash flow generally trends upward with some quarters recording strong cash generation exceeding $400 million. A few downturns occur but are typically followed by recovery, indicating robust operational cash generation capability.
Investing Activities
Investing cash flow is mostly negative due to regular purchases of property, plant, and equipment, and occasional large acquisitions. Proceeds from sales of assets and investments partially offset these outflows but not sufficiently to produce net positive investing cash.
Financing Activities
The financing cash flows show a complex pattern involving issuance and repayment of debt, revolving credit utilization, and fluctuating stock issuance. Notably, substantial cash outflows are associated with repurchases of common stock, often exceeding $100 million per quarter, indicating an aggressive share repurchase strategy.
Effect of Exchange Rate Changes
Foreign currency effects on cash balances are volatile, with both positive and negative impacts, reflecting exposure to currency fluctuations in global operations.
Overall Cash Position Changes
The net increase or decrease in cash and cash equivalents varies widely. Some quarters exhibit strong cash inflows surpassing $200 million, while others show significant cash reductions, correlating with the combined effects of operational, investing, and financing cash flows.