Stock Analysis on Net

Autodesk Inc. (NASDAQ:ADSK)

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Balance-Sheet-Based Accruals Ratio

Autodesk Inc., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020 Jan 31, 2019
Operating Assets
Total assets 9,912 9,438 8,607 7,280 6,179 4,729
Less: Cash and cash equivalents 1,892 1,947 1,528 1,772 1,775 886
Less: Marketable securities 354 125 236 85 69 68
Operating assets 7,666 7,366 6,843 5,423 4,336 3,776
Operating Liabilities
Total liabilities 8,057 8,293 7,758 6,314 6,318 4,940
Less: Current portion of long-term notes payable, net 350 450
Less: Long-term notes payable, net, excluding current portion 2,284 2,281 2,278 1,637 1,635 2,088
Operating liabilities 5,773 6,012 5,130 4,677 4,234 2,852
 
Net operating assets1 1,893 1,354 1,713 746 102 923
Balance-sheet-based aggregate accruals2 539 (359) 967 644 (821)
Financial Ratio
Balance-sheet-based accruals ratio3 33.20% -23.39% 78.69% 151.86% -160.20%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Accenture PLC 35.69% 16.32% 21.70% 27.93% 3.73%
Adobe Inc. 1.85% -8.24% 14.14% 8.20% 2.25%
Cadence Design Systems Inc. 11.17% 26.65% 4.43% 9.21%
CrowdStrike Holdings Inc.
International Business Machines Corp. 2.42% 1.55% -7.39% -9.64%
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%
Palo Alto Networks Inc. 89.91% 137.01% -124.73% 85.21% 69.06%
Salesforce Inc. -2.46% -2.30% 57.74% 10.87% 65.87%
ServiceNow Inc. 61.79% 12.89% 34.89% 19.95%
Synopsys Inc. 13.85% 5.01% 0.36% 8.40% 7.93%
Balance-Sheet-Based Accruals Ratio, Sector
Software & Services 0.00% 18.55% 29.45% 17.17% 7.73%
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology 0.00% 9.07% 21.68% 21.28% 2.85%

Based on: 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), 10-K (reporting date: 2019-01-31).

1 2024 Calculation
Net operating assets = Operating assets – Operating liabilities
= 7,6665,773 = 1,893

2 2024 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2024 – Net operating assets2023
= 1,8931,354 = 539

3 2024 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 539 ÷ [(1,893 + 1,354) ÷ 2] = 33.20%

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, Autodesk Inc. deteriorated earnings quality from 2023 to 2024.

Cash-Flow-Statement-Based Accruals Ratio

Autodesk Inc., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Jan 31, 2024 Jan 31, 2023 Jan 31, 2022 Jan 31, 2021 Jan 31, 2020 Jan 31, 2019
Net income (loss) 906 823 497 1,208 215 (81)
Less: Net cash provided by operating activities 1,313 2,071 1,531 1,437 1,415 377
Less: Net cash used in investing activities (502) (143) (1,595) (404) (57) (710)
Cash-flow-statement-based aggregate accruals 95 (1,105) 560 175 (1,143) 253
Financial Ratio
Cash-flow-statement-based accruals ratio1 5.85% -72.07% 45.59% 41.27% -223.04%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Accenture PLC 24.31% -0.19% 11.87% 11.80% -13.65%
Adobe Inc. -21.73% -19.93% 9.21% -0.48% -9.78%
Cadence Design Systems Inc. 3.78% 15.03% -5.75% -1.21%
CrowdStrike Holdings Inc.
International Business Machines Corp. 0.99% -7.22% -1.64% -13.41%
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%
Palo Alto Networks Inc. 33.84% -37.95% -196.64% -68.30% -488.47%
Salesforce Inc. -8.44% -8.49% 21.96% 10.57% -5.62%
ServiceNow Inc. 15.44% 8.80% -21.14% -12.82%
Synopsys Inc. 0.20% -4.64% -4.88% 0.92% -0.96%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Software & Services 0.00% 6.45% 2.39% 11.70% -14.99%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology 0.00% 0.96% 3.93% 10.55% -8.35%

Based on: 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), 10-K (reporting date: 2019-01-31).

1 2024 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 95 ÷ [(1,893 + 1,354) ÷ 2] = 5.85%

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, Autodesk Inc. improved earnings quality from 2023 to 2024.