Stock Analysis on Net

Cadence Design Systems Inc. (NASDAQ:CDNS)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Cadence Design Systems Inc., adjusted current assets

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
As Reported
Current assets 1,976,217 1,706,767 1,715,769 1,478,587 1,169,343
Adjustments
Add: Allowance for doubtful accounts 4,553 2,290 3,692 2,867 869
After Adjustment
Adjusted current assets 1,980,770 1,709,057 1,719,461 1,481,454 1,170,212

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).


Adjustments to Total Assets

Cadence Design Systems Inc., adjusted total assets

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
As Reported
Total assets 5,669,491 5,137,071 4,386,299 3,950,785 3,357,225
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts 4,553 2,290 3,692 2,867 869
Less: Deferred tax assets2 880,001 853,691 763,770 732,290 732,367
After Adjustment
Adjusted total assets 4,794,043 4,285,670 3,626,221 3,221,362 2,625,727

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).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


Adjustments to Current Liabilities

Cadence Design Systems Inc., adjusted current liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
As Reported
Current liabilities 1,590,867 1,347,696 971,225 796,808 672,391
Adjustments
Less: Current portion of deferred revenue 665,024 690,538 553,942 446,857 355,483
After Adjustment
Adjusted current liabilities 925,843 657,158 417,283 349,951 316,908

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).


Adjustments to Total Liabilities

Cadence Design Systems Inc., adjusted total liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
As Reported
Total liabilities 2,265,220 2,391,958 1,645,624 1,457,767 1,254,331
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 8,817 14,759 9,132 4,934 1,188
Less: Deferred revenue 763,955 782,062 655,090 553,921 428,883
Less: Restructuring plans balance 2,603 43 8,693 9,638
After Adjustment
Adjusted total liabilities 1,489,845 1,595,137 981,359 890,219 814,622

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Cadence Design Systems Inc., adjusted stockholders’ equity

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
As Reported
Stockholders’ equity 3,404,271 2,745,113 2,740,675 2,493,018 2,102,894
Adjustments
Less: Net deferred tax assets (liabilities)1 871,184 838,932 754,638 727,356 731,179
Add: Allowance for doubtful accounts 4,553 2,290 3,692 2,867 869
Add: Deferred revenue 763,955 782,062 655,090 553,921 428,883
Add: Restructuring plans balance 2,603 43 8,693 9,638
After Adjustment
Adjusted stockholders’ equity 3,304,198 2,690,533 2,644,862 2,331,143 1,811,105

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).

1 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

Cadence Design Systems Inc., adjusted capitalization table

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
As Reported
Revolving credit facility 100,000
Current portion of long-term debt 349,285
Long-term debt, excluding current portion 299,771 648,078 347,588 346,793 346,019
Total reported debt 649,056 748,078 347,588 346,793 346,019
Stockholders’ equity 3,404,271 2,745,113 2,740,675 2,493,018 2,102,894
Total reported capital 4,053,327 3,493,191 3,088,263 2,839,811 2,448,913
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities (recorded in Accounts payable and accrued liabilities)2 41,619 36,737 25,271 33,920 25,558
Add: Long-term operating lease liabilities3 115,358 139,337 107,121 113,916 84,782
Adjusted total debt 806,033 924,152 479,980 494,629 456,359
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 871,184 838,932 754,638 727,356 731,179
Add: Allowance for doubtful accounts 4,553 2,290 3,692 2,867 869
Add: Deferred revenue 763,955 782,062 655,090 553,921 428,883
Add: Restructuring plans balance 2,603 43 8,693 9,638
Adjusted stockholders’ equity 3,304,198 2,690,533 2,644,862 2,331,143 1,811,105
After Adjustment
Adjusted total capital 4,110,231 3,614,685 3,124,842 2,825,772 2,267,464

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities (recorded in Accounts payable and accrued liabilities). See details »

3 Long-term operating lease liabilities. See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Revenues

Cadence Design Systems Inc., adjusted revenue

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
As Reported
Revenue 4,089,986 3,561,718 2,988,244 2,682,891 2,336,319
Adjustment
Add: Increase (decrease) in deferred revenue (18,107) 126,972 101,169 125,038 27,709
After Adjustment
Adjusted revenue 4,071,879 3,688,690 3,089,413 2,807,929 2,364,028

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).


Adjustments to Reported Income

Cadence Design Systems Inc., adjusted net income

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
As Reported
Net income 1,041,144 848,952 695,955 590,644 988,979
Adjustments
Add: Deferred income tax expense (benefit)1 (36,512) (107,606) (43,178) (26,117) (576,738)
Add: Increase (decrease) in allowance for doubtful accounts 2,263 (1,402) 825 1,998 (3,067)
Add: Increase (decrease) in deferred revenue (18,107) 126,972 101,169 125,038 27,709
Add: Increase (decrease) in restructuring plans balance 2,603 (43) (8,650) (945) (2,386)
Add: Other comprehensive income (loss), net of tax effects (3,117) (58,326) (15,886) 19,501 (12,146)
After Adjustment
Adjusted net income 988,274 808,547 730,235 710,119 422,351

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).

1 Deferred income tax expense (benefit). See details »