Stock Analysis on Net

Applied Materials Inc. (NASDAQ:AMAT)

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Balance-Sheet-Based Accruals Ratio

Applied Materials Inc., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Oct 27, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Oct 25, 2020 Oct 27, 2019
Operating Assets
Total assets 34,409 30,729 26,726 25,825 22,353 19,024
Less: Cash and cash equivalents 8,022 6,132 1,995 4,995 5,351 3,129
Less: Short-term investments 1,449 737 586 464 387 489
Operating assets 24,938 23,860 24,145 20,366 16,615 15,406
Operating Liabilities
Total liabilities 15,408 14,380 14,532 13,578 11,775 10,810
Less: Short-term debt 100 100
Less: Current portion of long-term debt 699 600
Less: Finance lease liabilities, current 102
Less: Long-term debt, net of current portion 5,460 5,461 5,457 5,452 5,448 4,713
Operating liabilities 9,149 8,717 9,075 8,126 6,327 5,497
 
Net operating assets1 15,789 15,143 15,070 12,240 10,288 9,909
Balance-sheet-based aggregate accruals2 646 73 2,830 1,952 379
Financial Ratio
Balance-sheet-based accruals ratio3 4.18% 0.48% 20.73% 17.33% 3.75%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Advanced Micro Devices Inc. 2.36% 169.75% 8.05% 72.69%
Analog Devices Inc. -2.83% 0.03% -2.94% 90.70% -2.85%
Broadcom Inc. -1.58% -5.37% -8.72% 8.42% 27.77%
First Solar Inc. 39.98% -23.82% 7.60% 17.40%
Intel Corp. 13.69% 10.73% 11.61% 0.01%
KLA Corp. -1.32% 3.95% 21.25% 3.62% -4.49%
Lam Research Corp. -2.70% 1.57% 16.02% 8.38% 9.01%
Micron Technology Inc. 5.22% 0.78% 12.07% 11.51% 7.56%
Monolithic Power Systems Inc. -2.44% 56.82% 33.12% 15.48%
NVIDIA Corp. 29.90% 18.88% 28.31% 115.40% -16.93%
Qualcomm Inc. 7.33% -5.53% 68.49% 22.56% 20.94%
Texas Instruments Inc. 31.37% 22.75% 18.48% 1.00%
Balance-Sheet-Based Accruals Ratio, Sector
Semiconductors & Semiconductor Equipment 0.00% 6.66% 24.19% 19.38% 4.74%
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology 0.00% 9.05% 21.74% 21.30% 2.81%

Based on: 10-K (reporting date: 2024-10-27), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-25), 10-K (reporting date: 2019-10-27).

1 2024 Calculation
Net operating assets = Operating assets – Operating liabilities
= 24,9389,149 = 15,789

2 2024 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2024 – Net operating assets2023
= 15,78915,143 = 646

3 2024 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 646 ÷ [(15,789 + 15,143) ÷ 2] = 4.18%

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, Applied Materials Inc. deteriorated earnings quality from 2023 to 2024.

Cash-Flow-Statement-Based Accruals Ratio

Applied Materials Inc., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Oct 27, 2024 Oct 29, 2023 Oct 30, 2022 Oct 31, 2021 Oct 25, 2020 Oct 27, 2019
Net income 7,177 6,856 6,525 5,888 3,619 2,706
Less: Cash provided by operating activities 8,677 8,700 5,399 5,442 3,804 3,247
Less: Cash used in investing activities (2,327) (1,535) (1,357) (1,216) (130) (443)
Cash-flow-statement-based aggregate accruals 827 (309) 2,483 1,662 (55) (98)
Financial Ratio
Cash-flow-statement-based accruals ratio1 5.35% -2.05% 18.18% 14.75% -0.54%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Advanced Micro Devices Inc. 1.17% -15.28% 8.10% 83.38%
Analog Devices Inc. -2.71% -0.57% -2.54% -11.85% -3.72%
Broadcom Inc. -6.71% -8.94% -12.34% 3.65% 18.25%
First Solar Inc. 16.30% 7.04% 7.84% 13.21%
Intel Corp. 11.35% 2.75% 15.15% 6.75%
KLA Corp. 16.82% 3.66% 18.30% 9.27% -7.11%
Lam Research Corp. -5.83% -1.71% 12.43% 3.89% 6.35%
Micron Technology Inc. 1.18% -2.52% 11.37% 10.01% 5.45%
Monolithic Power Systems Inc. -3.49% 28.08% 67.59% -18.64%
NVIDIA Corp. 52.67% -47.90% 73.13% 233.25% -225.09%
Qualcomm Inc. 5.53% -14.57% 46.91% 15.61% 48.48%
Texas Instruments Inc. 26.35% 28.24% 29.95% 4.03%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Semiconductors & Semiconductor Equipment 0.00% 0.61% 7.49% 12.38% 3.75%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology 0.00% 1.18% 3.88% 10.53% -8.51%

Based on: 10-K (reporting date: 2024-10-27), 10-K (reporting date: 2023-10-29), 10-K (reporting date: 2022-10-30), 10-K (reporting date: 2021-10-31), 10-K (reporting date: 2020-10-25), 10-K (reporting date: 2019-10-27).

1 2024 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 827 ÷ [(15,789 + 15,143) ÷ 2] = 5.35%

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, Applied Materials Inc. deteriorated earnings quality from 2023 to 2024.