Stock Analysis on Net

Cadence Design Systems Inc. (NASDAQ:CDNS)

Analysis of Property, Plant and Equipment

Microsoft Excel

Property, Plant and Equipment Disclosure

Cadence Design Systems Inc., balance sheet: property, plant and equipment

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
Equipment and internal-use software 781,683 727,415 676,672 655,568 593,829
Buildings 131,882 131,949 126,557 126,666 126,795
Land 56,641 56,611 55,842 55,848 55,820
Leasehold, building and land improvements 211,854 176,413 137,778 129,155 106,456
Furniture and fixtures 39,998 34,330 27,798 27,064 23,425
In-process capital assets 17,937 21,670 13,830 10,774 4,706
Property, plant and equipment, cost 1,239,995 1,148,388 1,038,477 1,005,075 911,031
Accumulated depreciation and amortization (836,782) (776,937) (732,566) (693,950) (635,176)
Property, plant and equipment, net 403,213 371,451 305,911 311,125 275,855

Based on: 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), 10-K (reporting date: 2019-12-28).

Item Description The company
Property, plant and equipment, cost Amount before accumulated depreciation, depletion and amortization of physical assets used in the normal conduct of business and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, and furniture and fixtures. Cadence Design Systems Inc. property, plant and equipment, cost increased from 2021 to 2022 and from 2022 to 2023.
Property, plant and equipment, net Amount after accumulated depreciation, depletion and amortization of physical assets used in the normal conduct of business to produce goods and services and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, and furniture and fixtures. Cadence Design Systems Inc. property, plant and equipment, net increased from 2021 to 2022 and from 2022 to 2023.

Asset Age Ratios (Summary)

Cadence Design Systems Inc., asset age ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
Average age ratio 70.71% 71.16% 74.55% 73.11% 74.27%
Estimated total useful life (years) 15 16 14 14 14
Estimated age, time elapsed since purchase (years) 11 11 10 10 10
Estimated remaining life (years) 4 5 4 4 3

Based on: 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), 10-K (reporting date: 2019-12-28).

Asset age ratio Description The company
Average age ratio As long as straight-line depreciation is used, this is an accurate estimate of asset age as a percentage of depreciable life. The relative age is a useful measure of whether the company fixed asset base is old or new. Newer assets are likely to be more efficient. Cadence Design Systems Inc. average age ratio of depreciable property, plant and equipment improved from 2021 to 2022 and from 2022 to 2023.
Estimated total useful life Over longer time periods, this ratio is a useful measure of company depreciation policy and can be used for comparisons with competitors. Cadence Design Systems Inc. estimated total useful life of depreciable property, plant and equipment increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.
Estimated time elapsed since purchase The approximate age in years of a company fixed assets. Useful for comparison purposes. Cadence Design Systems Inc. estimated time elapsed since purchase of depreciable property, plant and equipment deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Estimated remaining life Cadence Design Systems Inc. estimated remaining life of depreciable property, plant and equipment increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

Average Age

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
Selected Financial Data (US$ in thousands)
Accumulated depreciation and amortization 836,782 776,937 732,566 693,950 635,176
Property, plant and equipment, cost 1,239,995 1,148,388 1,038,477 1,005,075 911,031
Land 56,641 56,611 55,842 55,848 55,820
Asset Age Ratio
Average age1 70.71% 71.16% 74.55% 73.11% 74.27%

Based on: 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), 10-K (reporting date: 2019-12-28).

2023 Calculations

1 Average age = 100 × Accumulated depreciation and amortization ÷ (Property, plant and equipment, cost – Land)
= 100 × 836,782 ÷ (1,239,99556,641) = 70.71%

Asset age ratio Description The company
Average age As long as straight-line depreciation is used, this is an accurate estimate of asset age as a percentage of depreciable life. The relative age is a useful measure of whether the company fixed asset base is old or new. Newer assets are likely to be more efficient. Cadence Design Systems Inc. average age ratio of depreciable property, plant and equipment improved from 2021 to 2022 and from 2022 to 2023.

Estimated Total Useful Life

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
Selected Financial Data (US$ in thousands)
Property, plant and equipment, cost 1,239,995 1,148,388 1,038,477 1,005,075 911,031
Land 56,641 56,611 55,842 55,848 55,820
Depreciation and amortization expense for property, plant and equipment 78,400 69,100 71,200 67,600 63,300
Asset Age Ratio (Years)
Estimated total useful life1 15 16 14 14 14

Based on: 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), 10-K (reporting date: 2019-12-28).

2023 Calculations

1 Estimated total useful life = (Property, plant and equipment, cost – Land) ÷ Depreciation and amortization expense for property, plant and equipment
= (1,239,99556,641) ÷ 78,400 = 15

Asset age ratio Description The company
Estimated total useful life Over longer time periods, this ratio is a useful measure of company depreciation policy and can be used for comparisons with competitors. Cadence Design Systems Inc. estimated total useful life of depreciable property, plant and equipment increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

Estimated Age, Time Elapsed since Purchase

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
Selected Financial Data (US$ in thousands)
Accumulated depreciation and amortization 836,782 776,937 732,566 693,950 635,176
Depreciation and amortization expense for property, plant and equipment 78,400 69,100 71,200 67,600 63,300
Asset Age Ratio (Years)
Time elapsed since purchase1 11 11 10 10 10

Based on: 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), 10-K (reporting date: 2019-12-28).

2023 Calculations

1 Time elapsed since purchase = Accumulated depreciation and amortization ÷ Depreciation and amortization expense for property, plant and equipment
= 836,782 ÷ 78,400 = 11

Asset age ratio Description The company
Estimated time elapsed since purchase The approximate age in years of a company fixed assets. Useful for comparison purposes. Cadence Design Systems Inc. estimated time elapsed since purchase of depreciable property, plant and equipment deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Estimated Remaining Life

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
Selected Financial Data (US$ in thousands)
Property, plant and equipment, net 403,213 371,451 305,911 311,125 275,855
Land 56,641 56,611 55,842 55,848 55,820
Depreciation and amortization expense for property, plant and equipment 78,400 69,100 71,200 67,600 63,300
Asset Age Ratio (Years)
Estimated remaining life1 4 5 4 4 3

Based on: 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), 10-K (reporting date: 2019-12-28).

2023 Calculations

1 Estimated remaining life = (Property, plant and equipment, net – Land) ÷ Depreciation and amortization expense for property, plant and equipment
= (403,21356,641) ÷ 78,400 = 4

Asset age ratio Description The company
Estimated remaining life Cadence Design Systems Inc. estimated remaining life of depreciable property, plant and equipment increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.