Stock Analysis on Net

Microsoft Corp. (NASDAQ:MSFT)

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Balance-Sheet-Based Accruals Ratio

Microsoft Corp., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Jun 30, 2025 Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020
Operating Assets
Total assets 619,003 512,163 411,976 364,840 333,779 301,311
Less: Cash and cash equivalents 30,242 18,315 34,704 13,931 14,224 13,576
Less: Short-term investments 64,323 57,228 76,558 90,826 116,110 122,951
Operating assets 524,438 436,620 300,714 260,083 203,445 164,784
Operating Liabilities
Total liabilities 275,524 243,686 205,753 198,298 191,791 183,007
Less: Short-term debt 6,693
Less: Current portion of long-term debt 2,999 2,249 5,247 2,749 8,072 3,749
Less: Current finance lease liabilities 3,172 2,349 1,197 1,060 791 540
Less: Long-term debt, excluding current portion 40,152 42,688 41,990 47,032 50,074 59,578
Less: Long-term finance lease liabilities 43,000 24,796 15,870 13,842 11,750 8,956
Operating liabilities 186,201 164,911 141,449 133,615 121,104 110,184
 
Net operating assets1 338,237 271,709 159,265 126,468 82,341 54,600
Balance-sheet-based aggregate accruals2 66,528 112,444 32,797 44,127 27,741
Financial Ratio
Balance-sheet-based accruals ratio3 21.81% 52.18% 22.96% 42.27% 40.52%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Accenture PLC 35.69% 16.32% 21.70% 27.93% 3.73%
Adobe Inc. -3.83% 1.85% -8.24% 14.14% 8.20%
Cadence Design Systems Inc. 39.84% 11.17% 26.65% 4.43%
CrowdStrike Holdings Inc.
Datadog Inc. -28.51% -35.73% 17.56% 173.39%
Fair Isaac Corp. 6.46% 12.11% -3.66% -6.17% -0.02%
International Business Machines Corp. 2.79% 2.42% 1.55% -7.39%
Intuit Inc. 3.35% -1.74% 85.68% 139.73% -1.39%
Oracle Corp. 20.79% 4.30% 51.77% 9.90% 5.62%
Palantir Technologies Inc.
Palo Alto Networks Inc. 32.24% 89.91% 137.01% -124.73% 85.21%
Salesforce Inc. 0.71% -2.46% -2.30% 57.74% 10.87%
ServiceNow Inc. 22.91% 61.79% 12.89% 34.89%
Synopsys Inc. 7.85% 13.85% 5.01% 0.36% 8.40%
Workday Inc. 20.74% 28.44% -11.24% 55.93% -15.99%
Balance-Sheet-Based Accruals Ratio, Sector
Software & Services 0.00% 26.34% 18.45% 29.41% 16.74%
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology 0.00% 21.41% 8.97% 18.09% 19.19%

Based on: 10-K (reporting date: 2025-06-30), 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30).

1 2025 Calculation
Net operating assets = Operating assets – Operating liabilities
= 524,438186,201 = 338,237

2 2025 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2025 – Net operating assets2024
= 338,237271,709 = 66,528

3 2025 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 66,528 ÷ [(338,237 + 271,709) ÷ 2] = 21.81%

4 Click competitor name to see calculations.


Net Operating Assets
The net operating assets exhibited a consistent upward trajectory over the examined period, increasing significantly from US$82,341 million in mid-2021 to US$338,237 million by mid-2025. This expansion suggests growth in the company's operational scale or investment in operational resources.
Balance-sheet-based Aggregate Accruals
The aggregate accruals displayed volatility throughout the years. Beginning at US$27,741 million in mid-2021, the figure rose to a peak of US$44,127 million in mid-2022. Subsequently, it declined to US$32,797 million in mid-2023, then sharply surged to US$112,444 million in mid-2024, before decreasing again to US$66,528 million in mid-2025. These fluctuations indicate varying levels of accrual adjustments relative to the company's financial activities and may reflect changes in accounting estimates or operational conditions.
Balance-sheet-based Accruals Ratio
The accruals ratio, expressing accruals as a percentage of net operating assets, showed notable variability. It started at 40.52% in 2021, increased slightly to 42.27% in 2022, then decreased markedly to 22.96% in 2023. A substantial increase to 52.18% occurred in 2024, followed by a decline to 21.81% in 2025. This pattern indicates inconsistency in accruals relative to net operating assets, highlighting periods of potentially higher financial reporting discretion or adjustments during 2022 and 2024, contrasted with more moderate accrual levels in other years.

Cash-Flow-Statement-Based Accruals Ratio

Microsoft Corp., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Jun 30, 2025 Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020
Net income 101,832 88,136 72,361 72,738 61,271 44,281
Less: Net cash from operations 136,162 118,548 87,582 89,035 76,740 60,675
Less: Net cash used in investing (72,599) (96,970) (22,680) (30,311) (27,577) (12,223)
Cash-flow-statement-based aggregate accruals 38,269 66,558 7,459 14,014 12,108 (4,171)
Financial Ratio
Cash-flow-statement-based accruals ratio1 12.55% 30.89% 5.22% 13.42% 17.68%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Accenture PLC 24.31% -0.19% 11.87% 11.80% -13.65%
Adobe Inc. -21.90% -21.73% -19.93% 9.21% -0.48%
Cadence Design Systems Inc. 17.36% 3.78% 15.03% -5.75%
CrowdStrike Holdings Inc.
Datadog Inc. 30.92% 53.36% -34.44% -28.18%
Fair Isaac Corp. -8.60% -2.41% -13.92% -17.25% -10.25%
International Business Machines Corp. -3.73% 0.99% -7.22% -1.64%
Intuit Inc. -8.44% -8.74% 25.60% 58.72% -34.22%
Oracle Corp. 13.98% -1.01% 42.79% -30.58% 25.81%
Palantir Technologies Inc.
Palo Alto Networks Inc. -8.91% 33.84% -37.95% -196.64% -68.30%
Salesforce Inc. -6.66% -8.44% -8.49% 21.96% 10.57%
ServiceNow Inc. -7.12% 15.44% 8.80% -21.14%
Synopsys Inc. -7.64% 0.20% -4.64% -4.88% 0.92%
Workday Inc. -4.25% 34.56% 18.64% -0.65% -18.51%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Software & Services 0.00% 12.10% 7.40% 1.94% 11.13%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology 0.00% 6.30% 1.47% 2.90% 8.62%

Based on: 10-K (reporting date: 2025-06-30), 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30).

1 2025 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 38,269 ÷ [(338,237 + 271,709) ÷ 2] = 12.55%

2 Click competitor name to see calculations.


Net Operating Assets
The net operating assets demonstrate a clear upward trajectory over the five-year period. Starting at US$82,341 million in mid-2021, the figure increased notably year-over-year, reaching US$338,237 million by mid-2025. This consistent growth suggests an expansion in the company’s operating asset base, potentially indicative of increased investments or asset accumulation to support business operations.
Cash-Flow-Statement-Based Aggregate Accruals
The cash-flow-statement-based aggregate accruals exhibit variability throughout the period. Initially, there is a moderate increase from US$12,108 million in 2021 to US$14,014 million in 2022, followed by a decline to US$7,459 million in 2023. Subsequently, a sharp rise is observed in 2024, with accruals reaching US$66,558 million, before dropping again to US$38,269 million in 2025. This fluctuation might indicate periods of significant changes in working capital components or timing differences between accrual accounting and cash flows.
Cash-Flow-Statement-Based Accruals Ratio
The accruals ratio, expressed as a percentage, mirrors the volatility seen in aggregate accruals but relative to net operating assets. Starting at 17.68% in 2021, the ratio decreases over the next two years to 5.22% by 2023, denoting a reduced level of accruals compared to operating assets. However, in 2024, the ratio spikes markedly to 30.89%, indicating a substantial increase in accruals relative to the asset base. The ratio then declines to 12.55% in 2025, though it remains higher than the 2022 and 2023 levels. This pattern may reflect episodic changes in accounting estimates or operational conditions impacting accruals, affecting the quality and timing of reported earnings.