Stock Analysis on Net

Texas Instruments Inc. (NASDAQ:TXN)

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Texas Instruments Inc., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Operating Assets
Total assets 32,348 27,207 24,676 19,351 18,018
Less: Cash and cash equivalents 2,964 3,050 4,631 3,107 2,437
Less: Short-term investments 5,611 6,017 5,108 3,461 2,950
Operating assets 23,773 18,140 14,937 12,783 12,631
Operating Liabilities
Total liabilities 15,451 12,630 11,343 10,164 9,111
Less: Current portion of long-term debt 599 500 500 550 500
Less: Long-term debt, excluding current portion 10,624 8,235 7,241 6,248 5,303
Operating liabilities 4,228 3,895 3,602 3,366 3,308
 
Net operating assets1 19,545 14,245 11,335 9,417 9,323
Balance-sheet-based aggregate accruals2 5,300 2,910 1,918 94
Financial Ratio
Balance-sheet-based accruals ratio3 31.37% 22.75% 18.48% 1.00%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Advanced Micro Devices Inc. 2.36% 169.75% 8.05% 72.69%
Analog Devices Inc. 0.03% -2.94% 90.70% -2.85% 0.29%
Applied Materials Inc. 0.48% 20.73% 17.33% 3.75% 19.87%
Broadcom Inc. -1.58% -5.37% -8.72% 8.42% 27.77%
Intel Corp. 13.69% 10.73% 11.61% 0.01%
KLA Corp. 3.95% 21.25% 3.62% -4.49% 126.76%
Lam Research Corp. 2.85% 36.00% 21.20% 12.45% -6.77%
Micron Technology Inc. 0.78% 12.07% 11.51% 7.56% 11.13%
NVIDIA Corp. 18.88% 28.31% 115.40% -16.93%
ON Semiconductor Corp. 28.41% 2.63% 6.18% -1.23%
Qualcomm Inc. -5.53% 68.49% 22.56% 20.94% 48.90%
Balance-Sheet-Based Accruals Ratio, Sector
Semiconductors & Semiconductor Equipment 6.76% 24.64% 19.52% 4.42%
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology 9.17% 21.79% 21.33% 2.87%

Based on: 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), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Net operating assets = Operating assets – Operating liabilities
= 23,7734,228 = 19,545

2 2023 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2023 – Net operating assets2022
= 19,54514,245 = 5,300

3 2023 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 5,300 ÷ [(19,545 + 14,245) ÷ 2] = 31.37%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Texas Instruments Inc. deteriorated earnings quality from 2022 to 2023.

Cash-Flow-Statement-Based Accruals Ratio

Texas Instruments Inc., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income 6,510 8,749 7,769 5,595 5,017
Less: Cash flows from operating activities 6,420 8,720 8,756 6,139 6,649
Less: Cash flows from investing activities (4,362) (3,583) (4,095) (922) (1,920)
Cash-flow-statement-based aggregate accruals 4,452 3,612 3,108 378 288
Financial Ratio
Cash-flow-statement-based accruals ratio1 26.35% 28.24% 29.95% 4.03%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Advanced Micro Devices Inc. 1.17% -15.28% 8.10% 83.38%
Analog Devices Inc. -0.57% -2.54% -11.85% -3.72% -3.61%
Applied Materials Inc. -2.05% 18.18% 14.75% -0.54% -1.09%
Broadcom Inc. -6.71% -8.94% -12.34% 3.65% 18.25%
Intel Corp. 11.35% 2.75% 15.15% 6.75%
KLA Corp. 3.66% 18.30% 9.27% -7.11% 45.10%
Lam Research Corp. -1.72% 13.82% 5.16% 9.16% 16.67%
Micron Technology Inc. -2.52% 11.37% 10.01% 5.45% 9.74%
NVIDIA Corp. -47.90% 73.13% 233.25% -225.09%
ON Semiconductor Corp. 25.59% -0.40% 2.32% -3.27%
Qualcomm Inc. -14.57% 46.91% 15.61% 48.48% -30.37%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Semiconductors & Semiconductor Equipment 0.91% 7.33% 12.21% 3.50%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology 1.25% 3.82% 10.69% -8.36%

Based on: 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), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 4,452 ÷ [(19,545 + 14,245) ÷ 2] = 26.35%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Texas Instruments Inc. improved earnings quality from 2022 to 2023.