Stock Analysis on Net

International Business Machines Corp. (NYSE:IBM)

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Balance-Sheet-Based Accruals Ratio

International Business Machines Corp., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Operating Assets
Total assets 137,175 135,241 127,243 132,001 155,971
Less: Cash and cash equivalents 13,947 13,068 7,886 6,650 13,212
Less: Restricted cash 214 21 103 307 463
Less: Marketable securities 644 373 852 600 600
Operating assets 122,370 121,779 118,402 124,444 141,696
Operating Liabilities
Total liabilities 109,783 112,628 105,222 113,005 135,244
Less: Short-term debt 5,089 6,426 4,760 6,787 7,183
Less: Long-term debt, excluding current maturities 49,884 50,121 46,189 44,917 54,355
Operating liabilities 54,810 56,081 54,273 61,301 73,706
 
Net operating assets1 67,560 65,698 64,129 63,143 67,990
Balance-sheet-based aggregate accruals2 1,862 1,569 986 (4,847)
Financial Ratio
Balance-sheet-based accruals ratio3 2.79% 2.42% 1.55% -7.39%
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%
Intuit Inc. 3.35% -1.74% 85.68% 139.73% -1.39%
Microsoft Corp. 52.18% 22.96% 42.27% 40.52%
Oracle Corp. 4.30% 51.77% 9.90% 5.62%
Palantir Technologies Inc.
Palo Alto Networks Inc. 89.91% 137.01% -124.73% 85.21% 69.06%
Salesforce Inc. -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. 28.44% -11.24% 55.93% -15.99%
Balance-Sheet-Based Accruals Ratio, Sector
Software & Services 26.34% 18.45% 29.41% 16.74%
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology 21.41% 8.97% 18.09% 19.19%

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
= 122,37054,810 = 67,560

2 2024 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2024 – Net operating assets2023
= 67,56065,698 = 1,862

3 2024 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 1,862 ÷ [(67,560 + 65,698) ÷ 2] = 2.79%

4 Click competitor name to see calculations.


Net Operating Assets
The net operating assets exhibit a consistent upward trend over the reported periods. Starting from US$ 63,143 million at the end of 2021, the figure increased gradually to US$ 67,560 million by the end of 2024. This reflects a steady expansion of the company's net operating asset base over the four-year horizon.
Balance-sheet-based Aggregate Accruals
The balance-sheet-based aggregate accruals show a significant change in magnitude and direction over time. There was a negative value of US$ -4,847 million in 2021, which shifted to positive values from 2022 onward, reaching US$ 1,862 million at the end of 2024. This movement from negative to positive accruals suggests a notable alteration in the components impacting accrual accounting, potentially indicating changes in earnings quality or accounting practices during the period.
Balance-sheet-based Accruals Ratio
This ratio, expressed as a percentage, moves from a negative -7.39% in 2021 to a positive 2.79% in 2024. The transition from a negative to positive accruals ratio over the years aligns with the pattern observed in the aggregate accruals, reinforcing the indication of shifting accruals behavior. The gradual increase in this ratio may imply a reduction in earnings quality risk or a modification in the underlying accounting assumptions.

Cash-Flow-Statement-Based Accruals Ratio

International Business Machines Corp., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income attributable to IBM 6,023 7,502 1,639 5,743 5,590
Less: Net cash provided by operating activities 13,445 13,931 10,435 12,796 18,197
Less: Net cash used in investing activities (4,937) (7,070) (4,202) (5,975) (3,028)
Cash-flow-statement-based aggregate accruals (2,485) 641 (4,594) (1,078) (9,579)
Financial Ratio
Cash-flow-statement-based accruals ratio1 -3.73% 0.99% -7.22% -1.64%
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%
Intuit Inc. -8.44% -8.74% 25.60% 58.72% -34.22%
Microsoft Corp. 30.89% 5.22% 13.42% 17.68%
Oracle Corp. -1.01% 42.79% -30.58% 25.81%
Palantir Technologies Inc.
Palo Alto Networks Inc. 33.84% -37.95% -196.64% -68.30% -488.47%
Salesforce Inc. -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. 34.56% 18.64% -0.65% -18.51%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Software & Services 12.10% 7.40% 1.94% 11.13%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology 6.30% 1.47% 2.90% 8.62%

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 × -2,485 ÷ [(67,560 + 65,698) ÷ 2] = -3.73%

2 Click competitor name to see calculations.


Net Operating Assets
The net operating assets have shown a consistent increasing trend over the analyzed period. Starting at 63,143 million US dollars at the end of 2021, the value rose steadily each year, reaching 67,560 million by the end of 2024. This upward movement indicates ongoing investment or expansion in operating resources over the four years.
Cash-Flow-Statement-Based Aggregate Accruals
The aggregate accruals exhibit considerable volatility across the period. Initially, the figures show a negative value of -1,078 million US dollars in 2021, which worsened significantly to -4,594 million in 2022. In 2023, there was a notable reversal with a positive figure of 641 million, suggesting a reduction or reversal of prior accruals. However, in 2024, the accruals declined again to a negative value of -2,485 million, reflecting fluctuating accrual management and potentially varying earnings quality during these years.
Cash-Flow-Statement-Based Accruals Ratio
This ratio, expressed as a percentage, mirrors the pattern of aggregate accruals but in relative terms. It started at -1.64% in 2021, deteriorated to -7.22% in 2022, indicating a higher magnitude of accruals relative to net operating assets. In 2023, the ratio turned positive at 0.99%, followed by a decline again to -3.73% in 2024. The fluctuating ratio suggests inconsistency in accrual-related adjustments as a proportion of operating assets, which may impact earnings quality and should be monitored closely.