Stock Analysis on Net

Cadence Design Systems Inc. (NASDAQ:CDNS)

Cash Flow Statement
Quarterly Data

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 (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Oct 1, 2022 Jul 2, 2022 Apr 2, 2022 Dec 31, 2021 Oct 2, 2021 Jul 3, 2021 Apr 3, 2021 Dec 31, 2020 Sep 26, 2020 Jun 27, 2020 Mar 28, 2020
Net income 340,210 238,111 229,520 247,643 323,899 254,321 221,120 241,804 240,392 186,305 186,920 235,335 176,579 176,307 155,900 187,169 173,738 161,630 131,288 123,988
Depreciation and amortization 54,683 55,050 47,646 39,556 38,509 36,351 36,032 34,400 33,910 30,488 32,865 34,825 35,346 35,163 35,581 36,218 38,634 37,117 36,581 33,321
Amortization of debt discount and fees 1,092 1,697 364 320 320 316 315 311 324 271 271 268 267 265 423 264 283 258 258 254
Stock-based compensation 106,508 109,013 87,569 88,129 86,683 88,032 76,608 74,288 73,249 73,451 64,270 59,469 54,230 52,746 50,518 52,596 58,545 45,334 46,907 46,482
(Gain) loss on investments, net 14,865 16,141 (25,205) (55,394) (21,870) (13,286) 677 (123) 648 1,653 1,086 2,038 (250) 465 638 (1,433) (164) 1,082 821 3,215
Deferred income taxes (123,655) 4,424 (7,983) (1,523) (13,006) (3,335) (8,531) (11,640) (57,772) (8,237) (16,677) (24,920) (8,612) (36,276) (1,000) 2,710 (7,151) (17,357) (5,513) 3,904
Provisions for losses (recoveries) on receivables 954 510 456 158 1,633 972 506 214 (267) 338 477 (344) 291 (8) 165 77 541 165 999 (77)
ROU asset amortization and change in operating lease liabilities (820) 310 (493) (917) 3,135 859 (2,151) (1,392) 4,225 (2,625) 816 926 (8,689) (434) (347) (2,136) 2,419 562 796 706
Other non-cash items 278 97 134 78 21 128 1,735 99 213 70 88 281 (37) (119) 302 363 114 113 183
Receivables (135,521) 4,618 (152,375) 102,991 (61,772) 8,816 49,927 (8,719) (81,162) 6,727 (35,610) (28,426) (13,118) 63,148 (2,089) (45,927) (35,879) 12,442 (28,972) 26,475
Inventories 56,408 (123,201) (5,289) (10,689) (18,602) (30,312) (17,380) 399 (15,053) (8,387) (4,213) 4,580 (13,419) (11,081) (13,858) (669) (32,061) (4,644) 16,280 (5,260)
Prepaid expenses and other 33,256 (74,917) (24,795) (15,073) 5,708 (17,486) (5,419) 56,212 (69,523) (9,975) (3,848) 44,419 (70,974) 28,942 10,704 (3,014) (53,936) 12,859 14,874 (4,964)
Other assets 20,625 30,208 (31,432) (7,535) (19,204) 5,258 10,246 (42,084) (18,577) 3,168 2,888 11,588 (15,260) 1,136 731 6,260 (50,319) (3,600) (9,343) (8,344)
Accounts payable and accrued liabilities 11,818 114,936 24,213 (117,291) (37,696) 80,160 80,866 (117,915) 89,431 7,044 75,673 (58,203) 56,855 25,272 65,998 (80,769) 48,849 (19,314) 73,698 (84,839)
Deferred revenue 59,798 25,279 5,342 (23,941) (6,955) (15,897) (39,381) 40,650 17,750 33,252 24,235 56,225 16,548 (43,103) 68,120 59,166 (14,318) (24,017) 61,594 86,914
Other long-term liabilities 860 7,719 8,293 6,720 (8,712) 1,017 8,600 897 45,847 3,567 (4,612) (1,260) 5,782 3,778 9,011 (2,372) 5,978 3,926 4,743 (4,239)
Changes in operating assets and liabilities, net of effect of acquired businesses 47,244 (15,358) (176,043) (64,818) (147,233) 31,556 87,459 (70,560) (31,287) 35,396 54,513 28,923 (33,586) 68,092 138,617 (67,325) (131,686) (22,348) 132,874 5,743
Adjustments to reconcile net income to net cash provided by operating activities 101,149 171,884 (73,555) 5,589 (51,808) 141,593 192,650 25,597 23,243 130,805 137,621 101,273 39,278 119,976 224,476 21,273 (38,216) 44,927 213,836 93,731
Net cash provided by operating activities 441,359 409,995 155,965 253,232 272,091 395,914 413,770 267,401 263,635 317,110 324,541 336,608 215,857 296,283 380,376 208,442 135,522 206,557 345,124 217,719
Purchases of investments (2,887) (2,095) (31,020) (115,938) (20,157) (9,055) (1,000)
Proceeds from the sale and maturity of investments 2,324 1,792 487 43,377 601 62,669 1,403 102 366 128 217
Purchases of property, plant and equipment (37,202) (26,540) (29,199) (49,601) (33,703) (21,979) (19,936) (26,719) (36,920) (44,093) (24,072) (18,130) (15,321) (18,838) (14,171) (16,968) (31,068) (20,210) (21,356) (22,179)
Purchases of intangible assets (166) (250) (750) (1,583)
Cash paid in business combinations, net of cash acquired (2,247) (14,506) (649,371) (71,450) (34,388) (108,584) (55,379) (27,622) (561,163) (25,000) (6,175) 634 (31,398) (189,262) (2,444) (1,298) (193,820)
Net cash used for investing activities (40,012) (39,254) (678,083) (79,769) (98,676) (183,832) (94,069) (35,672) (64,176) (605,506) (49,072) (19,880) (23,079) (18,076) (45,569) (206,230) (30,851) (22,654) (22,654) (215,999)
Proceeds from revolving credit facility 50,000 135,000 450,000 350,000
Payments on revolving credit facility (30,000) (120,000) (185,000) (300,000) (350,000)
Proceeds from issuance of debt 2,496,595 700,000 300,000
Payments of debt (350,000) (1,000,000)
Payment of debt issuance costs (1,159) (21,725) (944) (425) (1,285)
Proceeds from issuance of common stock 10,304 60,661 16,547 116,725 1,616 53,839 12,132 65,370 1,649 53,458 4,551 45,673 4,140 31,380 5,868 46,384 3,352 27,784 10,355 33,312
Stock received for payment of employee taxes on vesting of restricted stock (20,275) (50,559) (15,780) (151,123) (14,214) (43,194) (11,276) (67,712) (8,771) (39,549) (7,201) (56,343) (9,797) (30,132) (21,668) (56,385) (24,513) (31,858) (16,129) (37,528)
Payments for repurchases of common stock (150,008) (150,008) (125,004) (125,006) (125,007) (125,008) (325,109) (125,010) (300,029) (150,013) (350,033) (250,016) (109,996) (110,011) (220,023) (172,267) (130,017) (75,011) (75,014) (100,022)
Net cash provided by (used for) financing activities (511,138) 1,334,964 574,819 (159,404) (137,605) (114,363) (354,253) (197,352) (357,151) 313,471 (352,683) (260,686) (115,653) (108,763) (237,108) (182,268) (501,178) (79,085) (80,788) 245,762
Effect of exchange rate changes on cash and cash equivalents (32,219) 21,380 (6,164) (9,793) 10,360 (9,662) (8,486) 261 13,966 (28,568) (27,994) (10,230) (2,004) (2,785) 6,480 (5,395) 18,375 12,560 1,219 (6,407)
Increase (decrease) in cash and cash equivalents (142,010) 1,727,085 46,537 4,266 46,170 88,057 (43,038) 34,638 (143,726) (3,493) (105,208) 45,812 75,121 166,659 104,179 (185,451) (378,132) 117,378 242,901 241,075

Based on: 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-10-01), 10-Q (reporting date: 2022-07-02), 10-Q (reporting date: 2022-04-02), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-02), 10-Q (reporting date: 2021-07-03), 10-Q (reporting date: 2021-04-03), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-26), 10-Q (reporting date: 2020-06-27), 10-Q (reporting date: 2020-03-28).

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 Q2 2024 to Q3 2024 and from Q3 2024 to Q4 2024.
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 increased from Q2 2024 to Q3 2024 but then slightly decreased from Q3 2024 to Q4 2024.
Net cash provided by (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 provided by (used for) financing activities increased from Q2 2024 to Q3 2024 but then decreased significantly from Q3 2024 to Q4 2024.