Stock Analysis on Net

Cadence Design Systems Inc. (NASDAQ:CDNS)

Cash Flow Statement

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Cadence Design Systems Inc., consolidated cash flow statement

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 28, 2019
Net income 1,041,144 848,952 695,955 590,644 988,979
Depreciation and amortization 145,292 132,088 142,308 145,653 122,789
Amortization of debt discount and fees 1,262 1,134 1,219 1,053 1,001
Stock-based compensation 325,611 270,439 210,090 197,268 181,547
(Gain) loss on investments, net (34,602) 5,425 (580) 4,954 4,090
Deferred income taxes (36,512) (107,606) (43,178) (26,117) (576,738)
Provisions for losses on receivables 3,325 204 525 1,628 632
ROU asset amortization and change in operating lease liabilities 451 3,342 (11,606) 4,483 562
Other non-cash items 1,983 371 427 773 428
Receivables (11,748) (138,471) 2,014 (25,934) (4,718)
Inventories (65,895) (23,073) (39,027) (25,685) (33,024)
Prepaid expenses and other 39,015 (38,927) (34,342) (31,167) (11,031)
Other assets (45,784) (933) (7,133) (71,606) (8,011)
Accounts payable and accrued liabilities 5,415 113,945 67,356 18,394 33,915
Deferred revenue (21,583) 131,462 100,731 110,173 27,498
Other long-term liabilities 1,802 43,542 16,199 10,408 1,681
Changes in operating assets and liabilities, net of effect of acquired businesses (98,778) 87,545 105,798 (15,417) 6,310
Adjustments to reconcile net income to net cash provided by operating activities 308,032 392,942 405,003 314,278 (259,379)
Net cash provided by operating activities 1,349,176 1,241,894 1,100,958 904,922 729,600
Purchases of investments (176,170) (1,000) (33,717)
Proceeds from the sale and maturity of investments 64,775 366 128 217 2,952
Purchases of property, plant and equipment (102,337) (123,215) (65,298) (94,813) (74,605)
Purchases of intangible assets (166) (1,000) (1,583)
Cash paid in business combinations, net of cash acquired (198,351) (613,785) (226,201) (197,562) (338)
Net cash used for investing activities (412,249) (738,634) (292,954) (292,158) (105,708)
Proceeds from revolving credit facility 50,000 585,000 350,000 150,000
Payments on revolving credit facility (150,000) (485,000) (350,000) (250,000)
Proceeds from term loan 300,000
Payment of debt issuance costs (425) (1,285)
Proceeds from issuance of common stock 132,957 105,331 87,772 74,803 52,842
Stock received for payment of employee taxes on vesting of restricted stock (136,396) (111,864) (117,982) (110,028) (90,580)
Payments for repurchases of common stock (700,134) (1,050,091) (612,297) (380,064) (306,148)
Net cash used for financing activities (803,573) (657,049) (643,792) (415,289) (443,886)
Effect of exchange rate changes on cash and cash equivalents (7,527) (52,826) (3,704) 25,747 (8,094)
Increase (decrease) in cash and cash equivalents 125,827 (206,615) 160,508 223,222 171,912
Cash and cash equivalents at beginning of year 882,325 1,088,940 928,432 705,210 533,298
Cash and cash equivalents at end of year 1,008,152 882,325 1,088,940 928,432 705,210

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).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Cadence Design Systems Inc. net cash provided by operating activities increased from 2021 to 2022 and from 2022 to 2023.
Net cash used for investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Cadence Design Systems Inc. net cash used for investing activities decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.
Net cash used for financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Cadence Design Systems Inc. net cash used for financing activities decreased from 2021 to 2022 and from 2022 to 2023.