Stock Analysis on Net

International Business Machines Corp. (NYSE:IBM)

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Balance-Sheet-Based Accruals Ratio

International Business Machines Corp., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Operating Assets
Total assets 135,241 127,243 132,001 155,971 152,186
Less: Cash and cash equivalents 13,068 7,886 6,650 13,212 8,172
Less: Restricted cash 21 103 307 463 141
Less: Marketable securities 373 852 600 600 696
Operating assets 121,779 118,402 124,444 141,696 143,177
Operating Liabilities
Total liabilities 112,628 105,222 113,005 135,244 131,202
Less: Short-term debt 6,426 4,760 6,787 7,183 8,797
Less: Long-term debt, excluding current maturities 50,121 46,189 44,917 54,355 54,102
Operating liabilities 56,081 54,273 61,301 73,706 68,303
 
Net operating assets1 65,698 64,129 63,143 67,990 74,874
Balance-sheet-based aggregate accruals2 1,569 986 (4,847) (6,884)
Financial Ratio
Balance-sheet-based accruals ratio3 2.42% 1.55% -7.39% -9.64%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Accenture PLC 16.32% 21.70% 27.93% 3.73%
Adobe Inc. 1.85% -8.24% 14.14% 8.20% 2.25%
Autodesk Inc. -23.39% 78.69% 151.86% -160.20%
Cadence Design Systems Inc. 11.17% 26.65% 4.43% 9.21%
CrowdStrike Holdings Inc.
Intuit Inc. -1.74% 85.68% 139.73% -1.39%
Microsoft Corp. 22.96% 42.27% 40.52% 14.41%
Oracle Corp. 51.77% 9.90% 5.62% 1.35%
Palantir Technologies Inc.
Palo Alto Networks Inc. 137.01% -124.73% 85.21% 69.06%
Salesforce Inc. -2.30% 57.74% 10.87% 65.87%
ServiceNow Inc. 61.79% 12.89% 34.89% 19.95%
Synopsys Inc. 13.85% 5.01% 0.36% 8.40%
Balance-Sheet-Based Accruals Ratio, Sector
Software & Services 18.53% 29.53% 17.21% 7.60%
Balance-Sheet-Based Accruals Ratio, Industry
Information Technology 9.05% 21.74% 21.30% 2.81%

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: 2019-12-31).

1 2023 Calculation
Net operating assets = Operating assets – Operating liabilities
= 121,77956,081 = 65,698

2 2023 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2023 – Net operating assets2022
= 65,69864,129 = 1,569

3 2023 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 1,569 ÷ [(65,698 + 64,129) ÷ 2] = 2.42%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, International Business Machines Corp. deteriorated earnings quality from 2022 to 2023.

Cash-Flow-Statement-Based Accruals Ratio

International Business Machines Corp., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income attributable to IBM 7,502 1,639 5,743 5,590 9,431
Less: Net cash provided by operating activities 13,931 10,435 12,796 18,197 14,770
Less: Net cash used in investing activities (7,070) (4,202) (5,975) (3,028) (26,936)
Cash-flow-statement-based aggregate accruals 641 (4,594) (1,078) (9,579) 21,597
Financial Ratio
Cash-flow-statement-based accruals ratio1 0.99% -7.22% -1.64% -13.41%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Accenture PLC -0.19% 11.87% 11.80% -13.65%
Adobe Inc. -21.73% -19.93% 9.21% -0.48% -9.78%
Autodesk Inc. -72.07% 45.59% 41.27% -223.04%
Cadence Design Systems Inc. 3.78% 15.03% -5.75% -1.21%
CrowdStrike Holdings Inc.
Intuit Inc. -8.74% 25.60% 58.72% -34.22%
Microsoft Corp. 5.22% 13.42% 17.68% -8.19%
Oracle Corp. 42.79% -30.58% 25.81% -31.35%
Palantir Technologies Inc.
Palo Alto Networks Inc. -37.95% -196.64% -68.30% -488.47%
Salesforce Inc. -8.49% 21.96% 10.57% -5.62%
ServiceNow Inc. 15.44% 8.80% -21.14% -12.82%
Synopsys Inc. 0.20% -4.64% -4.88% 0.92%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Software & Services 7.01% 2.21% 11.52% -15.41%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Information Technology 1.18% 3.88% 10.53% -8.51%

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: 2019-12-31).

1 2023 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 641 ÷ [(65,698 + 64,129) ÷ 2] = 0.99%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, International Business Machines Corp. improved earnings quality from 2022 to 2023.