Stock Analysis on Net

Workday Inc. (NASDAQ:WDAY)

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Balance-Sheet-Based Accruals Ratio

Workday Inc., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Operating Assets
Total assets 17,977 16,452 13,486 10,499 8,718 6,816
Less: Cash and cash equivalents 1,543 2,012 1,886 1,534 1,384 731
Less: Marketable securities 6,474 5,801 4,235 2,110 2,151 1,213
Operating assets 9,960 8,639 7,365 6,854 5,183 4,872
Operating Liabilities
Total liabilities 8,943 8,370 7,901 5,963 5,441 4,330
Less: Debt, current 1,222 1,103 244
Less: Debt, noncurrent 2,984 2,980 2,976 617 692 1,018
Operating liabilities 5,959 5,390 4,925 4,124 3,646 3,068
 
Net operating assets1 4,001 3,249 2,440 2,731 1,537 1,804
Balance-sheet-based aggregate accruals2 752 809 (291) 1,194 (267)
Financial Ratio
Balance-sheet-based accruals ratio3 20.74% 28.44% -11.24% 55.93% -15.99%
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.
International Business Machines Corp. 2.79% 2.42% 1.55% -7.39%
Intuit Inc. 3.35% -1.74% 85.68% 139.73% -1.39%
Microsoft Corp. 52.18% 22.96% 42.27% 40.52% 14.41%
Oracle Corp. 4.30% 51.77% 9.90% 5.62% 1.35%
Palantir Technologies Inc.
Palo Alto Networks Inc. 89.91% 137.01% -124.73% 85.21% 69.06%
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%
Balance-Sheet-Based Accruals Ratio, Sector
Software & Services 0.00% 26.40% 18.49% 29.52% 16.75%
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology 0.00% 21.52% 8.96% 18.15% 19.20%

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

1 2025 Calculation
Net operating assets = Operating assets – Operating liabilities
= 9,9605,959 = 4,001

2 2025 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2025 – Net operating assets2024
= 4,0013,249 = 752

3 2025 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 752 ÷ [(4,001 + 3,249) ÷ 2] = 20.74%

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, Workday Inc. improved earnings quality from 2024 to 2025.

Cash-Flow-Statement-Based Accruals Ratio

Workday Inc., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Jan 31, 2025 Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020
Net income (loss) 526 1,381 (367) 29 (282) (481)
Less: Net cash provided by operating activities 2,461 2,149 1,657 1,651 1,268 865
Less: Net cash used in investing activities (1,781) (1,751) (2,506) (1,607) (1,242) (897)
Cash-flow-statement-based aggregate accruals (154) 983 482 (14) (309) (448)
Financial Ratio
Cash-flow-statement-based accruals ratio1 -4.25% 34.56% 18.64% -0.65% -18.51%
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.
International Business Machines Corp. -3.73% 0.99% -7.22% -1.64%
Intuit Inc. -8.44% -8.74% 25.60% 58.72% -34.22%
Microsoft Corp. 30.89% 5.22% 13.42% 17.68% -8.19%
Oracle Corp. -1.01% 42.79% -30.58% 25.81% -31.35%
Palantir Technologies Inc.
Palo Alto Networks Inc. 33.84% -37.95% -196.64% -68.30% -488.47%
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%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Software & Services 0.00% 12.14% 7.40% 2.02% 11.27%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology 0.00% 6.37% 1.46% 2.95% 8.70%

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-01-31), 10-K (reporting date: 2023-01-31), 10-K (reporting date: 2022-01-31), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-01-31).

1 2025 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × -154 ÷ [(4,001 + 3,249) ÷ 2] = -4.25%

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, Workday Inc. improved earnings quality from 2024 to 2025.