Stock Analysis on Net

Automatic Data Processing Inc. (NASDAQ:ADP)

This company has been moved to the archive! The financial data has not been updated since April 29, 2022.

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Balance-Sheet-Based Accruals Ratio

Automatic Data Processing Inc., balance sheet computation of aggregate accruals

US$ in thousands

Microsoft Excel
Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017 Jun 30, 2016
Operating Assets
Total assets 48,772,500 39,165,500 41,887,700 37,088,700 37,180,000 43,670,000
Less: Cash and cash equivalents 2,575,200 1,908,500 1,949,200 2,170,000 2,780,400 3,191,100
Less: Funds held for clients 34,905,800 26,708,100 29,434,200 27,137,800 27,291,500 33,841,200
Operating assets 11,291,500 10,548,900 10,504,300 7,780,900 7,108,100 6,637,700
Operating Liabilities
Total liabilities 43,102,400 33,413,300 36,487,800 33,629,100 33,203,000 39,188,400
Less: Obligations under reverse repurchase agreements 23,500 13,600 262,000
Less: Short-term debt 1,001,800
Less: Long-term debt 2,985,000 1,002,800 2,002,200 2,002,400 2,002,400 2,007,700
Operating liabilities 40,093,900 31,395,100 34,223,600 31,626,700 31,200,600 37,180,700
 
Net operating assets1 (28,802,400) (20,846,200) (23,719,300) (23,845,800) (24,092,500) (30,543,000)
Balance-sheet-based aggregate accruals2 (7,956,200) 2,873,100 126,500 246,700 6,450,500
Financial Ratio
Balance-sheet-based accruals ratio3
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Accenture PLC 27.93% 3.73%
Adobe Inc. 14.14% 8.20% 2.25%
Autodesk Inc. 151.86% -160.20%
Cadence Design Systems Inc. 4.43% 9.21%
CrowdStrike Holdings Inc.
International Business Machines Corp. -7.39% -9.64%
Intuit Inc. 139.73% -1.39%
Microsoft Corp. 40.52% 14.41%
Oracle Corp. 5.62% 1.35%
Palantir Technologies Inc.
Palo Alto Networks Inc. 85.21% 69.06%
Salesforce Inc. 10.87% 65.87%
ServiceNow Inc. 34.89% 19.95%
Synopsys Inc. 0.36% 8.40%
Balance-Sheet-Based Accruals Ratio, Sector
Software & Services 17.21% 7.60% 200.00%
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology 21.30% 2.81% 200.00%

Based on: 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30), 10-K (reporting date: 2016-06-30).

1 2021 Calculation
Net operating assets = Operating assets – Operating liabilities
= 11,291,50040,093,900 = -28,802,400

2 2021 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2021 – Net operating assets2020
= -28,802,400-20,846,200 = -7,956,200

3 2021 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × -7,956,200 ÷ [(-28,802,400 + -20,846,200) ÷ 2] =

4 Click competitor name to see calculations.


Cash-Flow-Statement-Based Accruals Ratio

Automatic Data Processing Inc., cash flow statement computation of aggregate accruals

US$ in thousands

Microsoft Excel
Jun 30, 2021 Jun 30, 2020 Jun 30, 2019 Jun 30, 2018 Jun 30, 2017 Jun 30, 2016
Net earnings 2,598,500 2,466,500 2,292,800 1,620,800 1,733,400 1,492,500
Less: Net cash flows provided by operating activities 3,093,300 3,026,200 2,688,300 2,515,200 2,125,900 1,859,900
Less: Net cash flows (used in) provided by investing activities (3,515,000) 3,156,300 (2,197,700) (2,504,600) 5,730,400 (9,087,200)
Cash-flow-statement-based aggregate accruals 3,020,200 (3,716,000) 1,802,200 1,610,200 (6,122,900) 8,719,800
Financial Ratio
Cash-flow-statement-based accruals ratio1
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Accenture PLC 11.80% -13.65%
Adobe Inc. 9.21% -0.48% -9.78%
Autodesk Inc. 41.27% -223.04%
Cadence Design Systems Inc. -5.75% -1.21%
CrowdStrike Holdings Inc.
International Business Machines Corp. -1.64% -13.41%
Intuit Inc. 58.72% -34.22%
Microsoft Corp. 17.68% -8.19%
Oracle Corp. 25.81% -31.35%
Palantir Technologies Inc.
Palo Alto Networks Inc. -68.30% -488.47%
Salesforce Inc. 10.57% -5.62%
ServiceNow Inc. -21.14% -12.82%
Synopsys Inc. -4.88% 0.92%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Software & Services 11.52% -15.41% -2.43%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology 10.53% -8.51% -22.16%

Based on: 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30), 10-K (reporting date: 2018-06-30), 10-K (reporting date: 2017-06-30), 10-K (reporting date: 2016-06-30).

1 2021 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 3,020,200 ÷ [(-28,802,400 + -20,846,200) ÷ 2] =

2 Click competitor name to see calculations.