Free Trial

Cadence Design Systems (CDNS) Financials

Cadence Design Systems logo
$352.94 +3.86 (+1.10%)
As of 03:43 PM Eastern
This is a fair market value price provided by Polygon.io. Learn more.
Annual Income Statements for Cadence Design Systems

Annual Income Statements for Cadence Design Systems

This table shows Cadence Design Systems' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 1/3/2015 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
159 252 203 204 346 989 591 696 849 1,041 1,055
Consolidated Net Income / (Loss)
159 252 203 204 346 989 591 696 849 1,041 1,055
Net Income / (Loss) Continuing Operations
159 252 203 204 346 989 591 696 849 1,041 1,055
Total Pre-Tax Income
181 268 237 315 376 479 633 768 1,045 1,282 1,396
Total Operating Income
207 285 245 324 396 492 646 779 1,074 1,251 1,351
Total Gross Profit
1,357 1,464 1,560 1,706 1,879 2,070 2,377 2,681 3,190 3,655 3,994
Total Revenue
1,581 1,702 1,816 1,943 2,138 2,336 2,683 2,988 3,562 4,090 4,641
Operating Revenue
1,581 1,702 1,816 1,943 2,138 2,336 2,683 2,988 3,562 4,090 4,641
Total Cost of Revenue
224 238 256 237 259 266 305 307 372 435 648
Operating Cost of Revenue
224 238 256 237 259 266 305 307 372 435 648
Total Operating Expenses
1,151 1,178 1,315 1,382 1,483 1,578 1,732 1,902 2,116 2,404 2,643
Selling, General & Admin Expense
114 110 125 134 133 140 154 189 242 242 282
Marketing Expense
400 402 395 419 440 482 516 560 604 690 757
Research & Development Expense
603 638 735 804 885 936 1,034 1,134 1,252 1,442 1,549
Amortization Expense
24 24 18 15 14 12 18 20 18 18 30
Restructuring Charge
10 4.51 41 9.41 11 8.62 9.22 -1.05 0.06 11 24
Total Other Income / (Expense), net
-26 -18 -7.75 -8.91 -20 -13 -13 -11 -28 31 45
Interest Expense
34 28 24 26 23 19 21 17 23 36 76
Other Income / (Expense), net
8.48 10 16 17 3.32 6.00 7.95 6.33 -5.39 67 121
Income Tax Expense
22 15 34 111 31 -510 42 72 196 241 340
Basic Earnings per Share
$0.56 $0.88 $0.71 $0.75 $1.26 $3.62 $2.16 $2.54 $3.13 $3.86 $3.89
Weighted Average Basic Shares Outstanding
283.35M 288.02M 284.50M 272.10M 273.73M 273.24M 273.73M 273.50M 271.20M 269.38M 271.21M
Diluted Earnings per Share
$0.52 $0.81 $0.70 $0.73 $1.23 $3.53 $2.11 $2.50 $3.09 $3.82 $3.85
Weighted Average Diluted Shares Outstanding
306.78M 312.30M 291.26M 280.22M 281.14M 280.52M 279.64M 278.86M 275.01M 272.75M 273.83M
Weighted Average Basic & Diluted Shares Outstanding
283.70M 286.80M 286M 272.10M 270.10M 280.17M 278.97M 277.34M 272.94M 272.24M 274.11M

Quarterly Income Statements for Cadence Design Systems

This table shows Cadence Design Systems' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
240 242 221 254 324 248 230 238 340 274 160
Consolidated Net Income / (Loss)
240 242 221 254 324 248 230 238 340 274 160
Net Income / (Loss) Continuing Operations
240 242 221 254 324 248 230 238 340 274 160
Total Pre-Tax Income
211 321 298 300 362 310 316 333 437 356 281
Total Operating Income
211 322 299 293 337 250 294 350 457 362 242
Total Gross Profit
806 897 880 914 964 884 921 1,052 1,136 1,075 1,091
Total Revenue
900 1,022 977 1,023 1,069 1,009 1,061 1,215 1,356 1,242 1,275
Total Cost of Revenue
94 124 97 110 104 125 139 163 220 167 184
Operating Cost of Revenue
94 124 97 110 104 125 139 163 220 167 184
Total Operating Expenses
595 575 580 621 628 634 628 702 679 714 849
Selling, General & Admin Expense
68 54 55 59 76 69 63 72 79 63 69
Marketing Expense
172 167 167 176 180 181 187 190 200 203 201
Research & Development Expense
350 350 354 370 367 379 371 407 392 439 442
Amortization Expense
4.93 4.27 4.30 4.61 4.98 5.41 6.67 9.15 9.15 8.92 9.20
Restructuring Charge
0.01 0.00 0.00 12 -0.57 0.28 -0.03 25 -1.02 -0.11 0.05
Other Special Charges / (Income)
- - - - - - 0.00 - - - 129
Total Other Income / (Expense), net
-0.59 -0.98 -0.90 7.05 26 60 22 -17 -20 -5.83 39
Interest Expense
9.08 9.26 8.88 9.06 8.99 8.69 13 24 30 29 29
Other Income / (Expense), net
8.49 8.28 7.97 16 35 69 35 7.85 9.68 23 68
Income Tax Expense
-30 80 77 46 38 62 86 95 96 82 121
Basic Earnings per Share
$0.89 $0.90 $0.82 $0.94 $1.20 $0.92 $0.85 $0.87 $1.25 $1.01 $0.59
Weighted Average Basic Shares Outstanding
271.20M 269.50M 269.71M 269.23M 269.38M 269.61M 270.91M 272.24M 271.21M 271.97M 271.29M
Diluted Earnings per Share
$0.88 $0.89 $0.81 $0.93 $1.19 $0.91 $0.84 $0.87 $1.23 $1.00 $0.59
Weighted Average Diluted Shares Outstanding
275.01M 273.16M 273.00M 272.43M 272.75M 273.54M 273.52M 273.96M 273.83M 273.63M 272.90M
Weighted Average Basic & Diluted Shares Outstanding
272.94M 272.68M 271.79M 272.06M 272.24M 272.13M 273.82M 274.26M 274.11M 273.04M 272.49M

Annual Cash Flow Statements for Cadence Design Systems

This table details how cash moves in and out of Cadence Design Systems' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 1/3/2015 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
396 -315 -151 223 -155 172 223 161 -207 126 1,636
Net Cash From Operating Activities
317 378 445 471 605 730 905 1,101 1,242 1,349 1,261
Net Cash From Continuing Operating Activities
317 378 445 471 605 730 905 1,101 1,242 1,349 1,261
Net Income / (Loss) Continuing Operations
159 252 203 204 346 989 591 696 849 1,041 1,055
Consolidated Net Income / (Loss)
159 252 203 204 346 989 591 696 849 1,041 1,055
Depreciation Expense
116 118 120 116 119 123 146 142 132 145 197
Amortization Expense
21 9.40 1.07 1.21 1.20 1.56 5.54 -10 4.48 1.71 1.55
Non-Cash Adjustments To Reconcile Net Income
86 91 108 124 173 187 205 210 276 296 344
Changes in Operating Assets and Liabilities, net
-64 -93 13 26 -34 -570 -42 63 -20 -135 -338
Net Cash From Investing Activities
-198 -45 1.36 -191 -174 -106 -292 -293 -739 -412 -837
Net Cash From Continuing Investing Activities
-198 -45 1.36 -191 -174 -106 -292 -293 -739 -412 -837
Purchase of Property, Plant & Equipment
-40 -45 -54 -58 -62 -75 -95 -65 -123 -102 -143
Acquisitions
-167 0.00 -42 -143 0.00 -0.34 -198 -228 -615 -199 -738
Purchase of Investments
-124 -97 -21 0.00 -116 -34 0.00 0.00 -1.00 -176 -4.98
Sale and/or Maturity of Investments
133 97 116 9.94 3.50 2.95 0.22 0.13 0.37 65 48
Net Cash From Financing Activities
289 -626 -593 -70 -568 -444 -415 -644 -657 -804 1,239
Net Cash From Continuing Financing Activities
289 -626 -593 -70 -568 -444 -415 -644 -657 -804 1,239
Repayment of Debt
-6.50 -350 -66 -101 -385 -250 -350 -1.29 -485 -150 -1,374
Repurchase of Common Equity
-100 -333 -960 -100 -250 -306 -380 -612 -1,050 -700 -550
Issuance of Debt
349 0.00 415 135 100 150 350 0.00 885 50 3,197
Issuance of Common Equity
66 75 55 49 41 53 75 88 105 133 204
Other Financing Activities, net
-19 -18 -37 -53 -74 -91 -110 -118 -112 -136 -238
Effect of Exchange Rate Changes
-12 -23 -4.99 13 -18 -8.09 26 -3.70 -53 -7.53 -27
Cash Interest Paid
9.96 20 21 24 23 18 20 16 21 35 43
Cash Income Taxes Paid
26 29 37 59 68 42 106 146 233 254 510

Quarterly Cash Flow Statements for Cadence Design Systems

This table details how cash moves in and out of Cadence Design Systems' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-144 35 -43 88 46 4.27 47 1,727 -142 134 45
Net Cash From Operating Activities
264 267 414 396 272 253 156 410 441 487 378
Net Cash From Continuing Operating Activities
264 267 414 396 272 253 156 410 441 487 378
Net Income / (Loss) Continuing Operations
240 242 221 254 324 248 230 238 340 274 160
Consolidated Net Income / (Loss)
240 242 221 254 324 248 230 238 340 274 160
Depreciation Expense
34 34 36 36 39 40 48 55 55 53 54
Amortization Expense
4.55 -1.08 -1.84 1.18 3.46 -0.92 -0.13 2.01 0.27 -1.45 4.08
Non-Cash Adjustments To Reconcile Net Income
74 74 80 76 66 33 63 126 123 110 83
Changes in Operating Assets and Liabilities, net
-89 -82 79 28 -160 -66 -184 -11 -76 52 77
Net Cash From Investing Activities
-64 -36 -94 -184 -99 -80 -678 -39 -40 -22 -176
Net Cash From Continuing Investing Activities
-64 -36 -94 -184 -99 -80 -678 -39 -40 -22 -176
Purchase of Property, Plant & Equipment
-37 -27 -20 -22 -34 -50 -29 -27 -37 -23 -44
Acquisitions
-28 0.00 -55 -109 -35 -71 -649 -15 -2.25 0.00 -122
Purchase of Investments
- -9.06 -20 -116 -31 -2.10 - - -2.89 -11 -10
Sale and/or Maturity of Investments
0.37 0.10 1.40 63 0.60 43 0.49 1.79 2.32 1.25 0.74
Net Cash From Financing Activities
-357 -197 -354 -114 -138 -159 575 1,335 -511 -346 -195
Net Cash From Continuing Financing Activities
-357 -197 -354 -114 -138 -159 575 1,335 -511 -346 -195
Repurchase of Common Equity
-300 -125 -325 -125 -125 -125 -125 -150 -150 -350 -175
Issuance of Common Equity
1.65 65 12 54 1.62 117 17 61 10 77 1.53
Other Financing Activities, net
-8.77 -68 -11 -43 -14 -151 -16 -51 -20 -73 -22
Effect of Exchange Rate Changes
14 0.26 -8.49 -9.66 10 -9.79 -6.16 21 -32 14 38
Cash Interest Paid
13 5.14 12 4.66 13 4.90 16 14 7.90 56 0.24
Cash Income Taxes Paid
85 20 42 43 149 24 174 99 214 30 125

Annual Balance Sheets for Cadence Design Systems

This table presents Cadence Design Systems' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 1/3/2015 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/31/2023 12/31/2024
Total Assets
3,210 2,346 2,097 2,419 2,469 3,357 3,951 4,386 5,137 5,669 8,974
Total Current Assets
1,852 964 702 980 951 1,169 1,479 1,716 1,707 1,976 4,016
Cash & Equivalents
932 617 465 688 533 705 928 1,089 882 1,008 2,644
Accounts Receivable
122 165 157 190 297 305 338 338 487 489 680
Inventories, net
56 57 39 33 28 56 76 116 128 182 258
Prepaid Expenses
126 31 37 68 93 104 136 174 210 297 434
Plant, Property, & Equipment, net
230 229 239 251 253 276 311 306 371 403 458
Total Noncurrent Assets
1,128 1,153 1,156 1,187 1,265 1,912 2,161 2,365 3,059 3,290 4,500
Goodwill
554 552 573 666 662 662 782 928 1,374 1,536 2,379
Intangible Assets
361 296 259 279 225 172 211 233 355 337 595
Noncurrent Deferred & Refundable Income Taxes
- - - - 155 732 732 764 854 880 982
Other Noncurrent Operating Assets
209 300 312 230 222 345 436 439 476 537 545
Total Liabilities & Shareholders' Equity
3,210 2,346 2,097 2,419 2,469 3,357 3,951 4,386 5,137 5,669 8,974
Total Liabilities
1,876 969 1,355 1,430 1,180 1,254 1,458 1,646 2,392 2,265 4,301
Total Current Liabilities
1,393 536 586 642 709 672 797 971 1,348 1,591 1,370
Accounts Payable
225 238 239 221 257 317 350 417 557 577 633
Current Deferred Revenue
301 298 296 336 352 355 447 554 691 665 737
Total Noncurrent Liabilities
483 433 770 787 471 582 661 674 1,044 674 2,931
Long-Term Debt
349 343 643 644 345 346 347 348 648 300 2,476
Noncurrent Deferred Revenue
55 30 67 62 49 73 107 101 92 99 115
Other Noncurrent Operating Liabilities
79 60 59 81 77 163 207 226 305 276 339
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,334 1,376 742 989 1,288 2,103 2,493 2,741 2,745 3,404 4,674
Total Preferred & Common Equity
1,334 1,376 742 989 1,288 2,103 2,493 2,741 2,745 3,404 4,674
Total Common Equity
1,334 1,376 742 989 1,288 2,103 2,493 2,741 2,745 3,404 4,674
Common Stock
1,851 1,863 1,820 1,830 1,936 2,046 2,218 2,468 2,766 3,167 4,182
Retained Earnings
-326 -74 137 341 773 1,762 2,350 3,046 3,895 4,936 5,992
Treasury Stock
-204 -401 -1,190 -1,178 -1,396 -1,668 -2,058 -2,740 -3,824 -4,604 -5,310
Accumulated Other Comprehensive Income / (Loss)
12 -12 -25 -3.63 -25 -37 -17 -33 -92 -95 -190

Quarterly Balance Sheets for Cadence Design Systems

This table presents Cadence Design Systems' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
5,137 5,172 5,155 5,431 5,669 5,722 7,226 9,167 8,974 9,013 9,509
Total Current Assets
1,707 1,699 1,643 1,824 1,976 1,930 2,196 4,100 4,016 3,998 4,223
Cash & Equivalents
882 917 874 962 1,008 1,012 1,059 2,786 2,644 2,778 2,823
Accounts Receivable
487 488 441 427 489 390 565 561 680 581 670
Inventories, net
128 128 140 164 182 186 172 293 258 226 226
Prepaid Expenses
210 166 189 272 297 342 401 460 434 414 503
Plant, Property, & Equipment, net
371 373 370 380 403 433 449 449 458 466 482
Total Noncurrent Assets
3,059 3,100 3,142 3,227 3,290 3,359 4,580 4,618 4,500 4,549 4,804
Goodwill
1,374 1,378 1,429 1,500 1,536 1,575 2,418 2,493 2,379 2,420 2,600
Intangible Assets
355 342 341 348 337 335 664 662 595 584 619
Noncurrent Deferred & Refundable Income Taxes
854 865 872 875 880 887 893 890 982 986 980
Other Noncurrent Operating Assets
476 516 500 504 537 563 605 573 545 559 605
Total Liabilities & Shareholders' Equity
5,137 5,172 5,155 5,431 5,669 5,722 7,226 9,167 8,974 9,013 9,509
Total Liabilities
2,392 2,231 2,247 2,317 2,265 2,155 2,965 4,604 4,301 4,237 4,502
Total Current Liabilities
1,348 1,181 1,196 1,264 1,591 1,466 1,534 1,675 1,370 1,301 1,497
Accounts Payable
557 430 510 598 577 457 505 627 633 570 767
Current Deferred Revenue
691 721 686 666 665 660 679 698 737 731 730
Total Noncurrent Liabilities
1,044 1,049 1,050 1,053 674 689 1,431 2,929 2,931 2,936 3,006
Long-Term Debt
648 648 649 649 300 300 999 2,475 2,476 2,477 2,478
Noncurrent Deferred Revenue
92 103 97 101 99 87 89 102 115 111 154
Other Noncurrent Operating Liabilities
305 299 305 304 276 302 343 351 339 349 373
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,745 2,941 2,908 3,114 3,404 3,568 4,261 4,563 4,674 4,776 5,007
Total Preferred & Common Equity
2,745 2,941 2,908 3,114 3,404 3,568 4,261 4,563 4,674 4,776 5,007
Total Common Equity
2,745 2,941 2,908 3,114 3,404 3,568 4,261 4,563 4,674 4,776 5,007
Common Stock
2,766 2,879 2,898 3,078 3,167 3,332 3,928 4,068 4,182 4,327 4,446
Retained Earnings
3,895 4,137 4,358 4,612 4,936 5,184 5,414 5,652 5,992 6,265 6,425
Treasury Stock
-3,824 -3,988 -4,257 -4,463 -4,604 -4,840 -4,972 -5,142 -5,310 -5,693 -5,889
Accumulated Other Comprehensive Income / (Loss)
-92 -87 -91 -113 -95 -108 -109 -14 -190 -123 24

Annual Metrics And Ratios for Cadence Design Systems

This table displays calculated financial ratios and metrics derived from Cadence Design Systems' official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 1/3/2015 1/2/2016 12/31/2016 12/30/2017 12/29/2018 12/28/2019 1/2/2021 1/1/2022 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
8.27% 7.66% 6.70% 6.99% 10.04% 9.27% 14.83% 11.38% 19.19% 14.83% 13.48%
EBITDA Growth
9.68% 20.55% -9.92% 19.91% 13.55% 19.77% 29.34% 14.00% 31.34% 21.60% 14.01%
EBIT Growth
9.43% 37.55% -11.86% 30.63% 17.26% 24.60% 31.28% 20.19% 36.02% 23.38% 11.66%
NOPAT Growth
-7.09% 48.42% -22.11% 0.07% 73.43% 178.99% -40.66% 17.09% 23.58% 16.54% 0.51%
Net Income Growth
-3.25% 58.85% -19.54% 0.50% 69.41% 186.02% -40.28% 17.83% 21.98% 22.64% 1.38%
EPS Growth
-7.14% 55.77% -13.58% 4.29% 68.49% 186.99% -40.23% 18.48% 23.60% 23.62% 0.79%
Operating Cash Flow Growth
-13.84% 19.41% 17.63% 5.81% 28.47% 20.64% 24.03% 21.66% 12.80% 8.64% -6.57%
Free Cash Flow Firm Growth
123.10% 869.34% -4.63% -41.68% 32.60% 143.29% -7.89% 42.02% -57.84% 123.46% -175.47%
Invested Capital Growth
18.19% 0.61% -4.09% 6.57% 16.49% 45.26% 9.62% 4.60% 30.59% 16.63% 47.96%
Revenue Q/Q Growth
3.02% 1.07% 1.56% 1.71% 3.29% 1.29% 6.36% 0.44% 3.69% 4.30% 6.60%
EBITDA Q/Q Growth
14.74% -0.22% -6.38% 5.57% 6.14% -0.85% 13.36% -1.09% 3.06% 11.83% 6.95%
EBIT Q/Q Growth
22.86% 1.96% -8.99% 7.94% 7.91% -0.66% 14.23% 0.93% 2.03% 12.98% 6.94%
NOPAT Q/Q Growth
16.81% 3.68% -17.07% -19.85% 48.07% 130.52% -45.75% 0.77% 7.98% 6.55% 5.55%
Net Income Q/Q Growth
20.77% 6.47% -17.10% -20.59% 48.46% 131.22% -45.14% 0.41% 8.13% 8.72% 1.57%
EPS Q/Q Growth
18.18% 5.19% -14.63% -20.65% 50.00% 132.24% -45.19% 0.81% 8.42% 8.83% 1.05%
Operating Cash Flow Q/Q Growth
4.25% -2.38% 19.96% -12.95% 0.84% 3.90% -2.56% 7.87% 4.00% 0.63% 15.51%
Free Cash Flow Firm Q/Q Growth
23.73% -0.52% 33.65% -61.14% 17.07% 46.57% -12.28% 18.52% -10.97% -8.06% 47.35%
Invested Capital Q/Q Growth
-2.42% -1.36% -11.06% 5.97% 14.05% 48.92% 7.04% 1.76% 5.28% 8.73% -2.10%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
85.85% 85.99% 85.88% 87.78% 87.90% 88.60% 88.61% 89.73% 89.57% 89.36% 86.05%
EBITDA Margin
22.22% 24.88% 21.01% 23.54% 24.30% 26.63% 29.99% 30.70% 33.83% 35.82% 35.99%
Operating Margin
13.07% 16.77% 13.49% 16.67% 18.53% 21.05% 24.06% 26.07% 30.15% 30.59% 29.10%
EBIT Margin
13.61% 17.38% 14.36% 17.54% 18.69% 21.31% 24.36% 26.28% 29.99% 32.23% 31.71%
Profit (Net Income) Margin
10.05% 14.83% 11.18% 10.50% 16.17% 42.33% 22.02% 23.29% 23.84% 25.46% 22.74%
Tax Burden Percent
87.79% 94.33% 85.64% 64.78% 91.87% 206.48% 93.35% 90.57% 81.21% 81.22% 75.62%
Interest Burden Percent
84.14% 90.43% 90.92% 92.47% 94.21% 96.22% 96.82% 97.84% 97.85% 97.25% 94.84%
Effective Tax Rate
12.21% 5.67% 14.37% 35.22% 8.13% -106.48% 6.65% 9.43% 18.79% 18.78% 24.38%
Return on Invested Capital (ROIC)
19.61% 26.79% 21.24% 21.01% 32.63% 68.98% 32.97% 36.09% 37.83% 35.93% 27.05%
ROIC Less NNEP Spread (ROIC-NNEP)
26.65% 31.60% 30.54% 16.68% 110.56% 80.83% 35.51% 37.54% 43.08% 25.83% 14.12%
Return on Net Nonoperating Assets (RNNOA)
-6.85% -8.15% -2.06% 2.57% -2.27% -10.66% -7.27% -9.49% -6.88% -2.07% -0.92%
Return on Equity (ROE)
12.76% 18.63% 19.18% 23.58% 30.36% 58.32% 25.70% 26.60% 30.95% 33.86% 26.13%
Cash Return on Invested Capital (CROIC)
2.93% 26.18% 25.41% 14.65% 17.40% 32.07% 23.80% 31.59% 11.30% 20.58% -11.63%
Operating Return on Assets (OROA)
7.63% 10.65% 11.74% 15.09% 16.35% 17.09% 17.88% 18.84% 22.44% 24.39% 20.10%
Return on Assets (ROA)
5.64% 9.09% 9.14% 9.04% 14.15% 33.95% 16.16% 16.70% 17.83% 19.27% 14.42%
Return on Common Equity (ROCE)
12.76% 18.63% 19.18% 23.58% 30.36% 58.32% 25.70% 26.60% 30.95% 33.86% 26.13%
Return on Equity Simple (ROE_SIMPLE)
11.92% 18.34% 27.38% 20.63% 26.84% 47.03% 23.69% 25.39% 30.93% 30.58% 22.58%
Net Operating Profit after Tax (NOPAT)
181 269 210 210 364 1,015 603 706 872 1,016 1,021
NOPAT Margin
11.47% 15.82% 11.55% 10.80% 17.02% 43.46% 22.46% 23.61% 24.48% 24.85% 22.01%
Net Nonoperating Expense Percent (NNEP)
-7.04% -4.81% -9.30% 4.33% -77.93% -11.85% -2.54% -1.46% -5.25% 10.11% 12.93%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 24.96% 25.07% 14.29%
Cost of Revenue to Revenue
14.15% 14.01% 14.12% 12.22% 12.10% 11.40% 11.39% 10.27% 10.43% 10.64% 13.95%
SG&A Expenses to Revenue
7.19% 6.46% 6.89% 6.91% 6.24% 5.98% 5.76% 6.33% 6.80% 5.93% 6.08%
R&D to Revenue
38.14% 37.46% 40.49% 41.39% 41.38% 40.06% 38.53% 37.96% 35.14% 35.25% 33.38%
Operating Expenses to Revenue
72.78% 69.22% 72.39% 71.11% 69.37% 67.55% 64.55% 63.65% 59.42% 58.77% 56.95%
Earnings before Interest and Taxes (EBIT)
215 296 261 341 400 498 653 785 1,068 1,318 1,472
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
351 423 381 457 519 622 805 917 1,205 1,465 1,670
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.13 4.50 9.75 11.94 9.49 9.38 15.26 18.84 16.05 21.77 17.63
Price to Tangible Book Value (P/TBV)
13.16 11.73 0.00 266.20 30.52 15.55 25.36 32.71 43.36 48.38 48.47
Price to Revenue (P/Rev)
3.49 3.64 3.98 6.08 5.72 8.44 14.18 17.28 12.37 18.12 17.75
Price to Earnings (P/E)
34.69 24.53 35.61 57.86 35.36 19.94 64.43 74.21 51.91 71.17 78.07
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
2.88% 4.08% 2.81% 1.73% 2.83% 5.01% 1.55% 1.35% 1.93% 1.41% 1.28%
Enterprise Value to Invested Capital (EV/IC)
5.17 5.78 7.71 11.50 10.11 11.10 19.61 25.46 16.83 24.22 18.25
Enterprise Value to Revenue (EV/Rev)
3.28 3.42 4.11 6.10 5.68 8.29 13.97 17.03 12.33 18.03 17.72
Enterprise Value to EBITDA (EV/EBITDA)
14.75 13.75 19.55 25.90 23.37 31.12 46.57 55.49 36.46 50.33 49.23
Enterprise Value to EBIT (EV/EBIT)
24.08 19.68 28.59 34.78 30.39 38.90 57.34 64.81 41.12 55.95 55.87
Enterprise Value to NOPAT (EV/NOPAT)
28.56 21.63 35.55 56.46 33.35 19.07 62.19 72.14 50.38 72.57 80.51
Enterprise Value to Operating Cash Flow (EV/OCF)
16.36 15.40 16.76 25.17 20.07 26.54 41.41 46.24 35.37 54.66 65.24
Enterprise Value to Free Cash Flow (EV/FCFF)
190.82 22.13 29.71 80.96 62.55 41.01 86.16 82.41 168.70 126.73 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.52 0.25 0.93 0.74 0.35 0.16 0.14 0.13 0.27 0.19 0.53
Long-Term Debt to Equity
0.26 0.25 0.87 0.65 0.27 0.16 0.14 0.13 0.24 0.09 0.53
Financial Leverage
-0.26 -0.26 -0.07 0.15 -0.02 -0.13 -0.20 -0.25 -0.16 -0.08 -0.07
Leverage Ratio
2.26 2.05 2.10 2.61 2.15 1.72 1.59 1.59 1.74 1.76 1.81
Compound Leverage Factor
1.91 1.85 1.91 2.41 2.02 1.65 1.54 1.56 1.70 1.71 1.72
Debt to Total Capital
34.14% 19.97% 48.32% 42.44% 25.68% 14.13% 12.21% 11.26% 21.42% 16.01% 34.63%
Short-Term Debt to Total Capital
16.92% 0.00% 3.48% 4.95% 5.77% 0.00% 0.00% 0.00% 2.86% 8.62% 0.00%
Long-Term Debt to Total Capital
17.22% 19.97% 44.83% 37.49% 19.92% 14.13% 12.21% 11.26% 18.55% 7.40% 34.63%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
65.86% 80.03% 51.68% 57.56% 74.32% 85.87% 87.79% 88.74% 78.58% 83.99% 65.37%
Debt to EBITDA
1.97 0.81 1.82 1.59 0.86 0.56 0.43 0.38 0.62 0.44 1.48
Net Debt to EBITDA
-0.94 -0.87 0.59 0.09 -0.17 -0.58 -0.72 -0.81 -0.11 -0.25 -0.10
Long-Term Debt to EBITDA
0.99 0.81 1.69 1.41 0.66 0.56 0.43 0.38 0.54 0.20 1.48
Debt to NOPAT
3.81 1.28 3.31 3.48 1.22 0.34 0.58 0.49 0.86 0.64 2.42
Net Debt to NOPAT
-1.83 -1.37 1.07 0.20 -0.24 -0.35 -0.97 -1.05 -0.15 -0.35 -0.16
Long-Term Debt to NOPAT
1.92 1.28 3.07 3.07 0.95 0.34 0.58 0.49 0.74 0.30 2.42
Altman Z-Score
2.51 5.15 4.64 6.59 8.17 11.53 17.93 21.28 13.58 22.42 13.84
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.33 1.80 1.20 1.53 1.34 1.74 1.86 1.77 1.27 1.24 2.93
Quick Ratio
0.82 1.63 1.07 1.37 1.17 1.50 1.59 1.47 1.02 0.94 2.43
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
27 263 251 146 194 472 435 618 260 582 -439
Operating Cash Flow to CapEx
795.58% 844.05% 842.75% 813.01% 983.29% 977.95% 954.43% 1,686.05% 1,007.91% 1,318.37% 884.34%
Free Cash Flow to Firm to Interest Expense
0.80 9.30 10.60 5.70 8.39 25.08 20.96 36.38 11.35 16.08 -5.78
Operating Cash Flow to Interest Expense
9.28 13.36 18.80 18.34 26.14 38.75 43.61 64.84 54.15 37.29 16.59
Operating Cash Flow Less CapEx to Interest Expense
8.12 11.78 16.56 16.09 23.48 34.79 39.04 60.99 48.78 34.46 14.71
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.56 0.61 0.82 0.86 0.87 0.80 0.73 0.72 0.75 0.76 0.63
Accounts Receivable Turnover
13.74 11.85 11.28 11.18 8.77 7.77 8.34 8.84 8.64 8.38 7.94
Inventory Turnover
4.20 4.21 5.33 6.53 8.43 6.34 4.64 3.20 3.05 2.81 2.95
Fixed Asset Turnover
6.74 7.42 7.77 7.93 8.48 8.84 9.14 9.69 10.52 10.56 10.78
Accounts Payable Turnover
1.01 1.03 1.07 1.03 1.08 0.93 0.92 0.80 0.76 0.77 1.07
Days Sales Outstanding (DSO)
26.56 30.81 32.36 32.65 41.61 47.00 43.74 41.29 42.24 43.55 45.99
Days Inventory Outstanding (DIO)
86.98 86.60 68.47 55.88 43.29 57.53 78.71 113.94 119.69 129.91 123.84
Days Payable Outstanding (DPO)
360.56 354.66 339.77 354.10 336.88 392.90 398.37 456.08 478.54 475.59 340.83
Cash Conversion Cycle (CCC)
-247.02 -237.25 -238.93 -265.57 -251.98 -288.37 -275.92 -300.85 -316.61 -302.14 -171.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,002 1,008 967 1,030 1,200 1,744 1,911 1,999 2,611 3,045 4,506
Invested Capital Turnover
1.71 1.69 1.84 1.95 1.92 1.59 1.47 1.53 1.55 1.45 1.23
Increase / (Decrease) in Invested Capital
154 6.08 -41 64 170 543 168 88 612 434 1,461
Enterprise Value (EV)
5,180 5,823 7,456 11,850 12,140 19,364 37,473 50,904 43,932 73,742 82,237
Market Capitalization
5,512 6,191 7,231 11,808 12,228 19,723 38,055 51,645 44,066 74,102 82,405
Book Value per Share
$4.56 $4.63 $2.59 $3.50 $4.57 $7.49 $8.94 $9.89 $10.01 $12.51 $17.04
Tangible Book Value per Share
$1.43 $1.77 ($0.31) $0.16 $1.42 $4.52 $5.38 $5.70 $3.70 $5.63 $6.20
Total Capital
2,025 1,719 1,435 1,719 1,734 2,449 2,840 3,088 3,493 4,053 7,150
Total Debt
691 343 693 729 445 346 347 348 748 649 2,476
Total Long-Term Debt
349 343 643 644 345 346 347 348 648 300 2,476
Net Debt
-331 -368 225 41 -88 -359 -582 -741 -134 -359 -168
Capital Expenditures (CapEx)
40 45 53 58 62 75 95 65 123 102 143
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-221 -283 -302 -265 -191 -208 -247 -344 -423 -274 1.94
Debt-free Net Working Capital (DFNWC)
801 428 166 423 342 497 682 745 459 735 2,646
Net Working Capital (NWC)
459 428 116 338 242 497 682 745 359 385 2,646
Net Nonoperating Expense (NNE)
23 17 6.64 5.77 18 26 12 9.65 23 -25 -34
Net Nonoperating Obligations (NNO)
-331 -368 225 41 -88 -359 -582 -741 -134 -359 -168
Total Depreciation and Amortization (D&A)
136 128 121 117 120 124 151 132 137 147 198
Debt-free, Cash-free Net Working Capital to Revenue
-14.01% -16.64% -16.62% -13.66% -8.94% -8.91% -9.19% -11.53% -11.88% -6.69% 0.04%
Debt-free Net Working Capital to Revenue
50.68% 25.14% 9.17% 21.75% 16.00% 21.27% 25.41% 24.92% 12.89% 17.96% 57.01%
Net Working Capital to Revenue
29.01% 25.14% 6.41% 17.37% 11.32% 21.27% 25.41% 24.92% 10.08% 9.42% 57.01%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.56 $0.88 $0.71 $0.75 $1.26 $3.62 $0.00 $2.54 $3.13 $3.86 $3.89
Adjusted Weighted Average Basic Shares Outstanding
283.35M 288.02M 284.50M 272.10M 273.73M 273.24M 0.00 273.50M 271.20M 269.38M 271.21M
Adjusted Diluted Earnings per Share
$0.52 $0.81 $0.70 $0.73 $1.23 $3.53 $0.00 $2.50 $3.09 $3.82 $3.85
Adjusted Weighted Average Diluted Shares Outstanding
306.78M 312.30M 291.26M 280.22M 281.14M 280.52M 0.00 278.86M 275.01M 272.75M 273.83M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
292.32M 305.36M 278.77M 282.87M 280.39M 280.17M 0.00 277.34M 272.94M 272.24M 274.11M
Normalized Net Operating Profit after Tax (NOPAT)
190 273 245 216 374 350 611 705 872 1,025 1,039
Normalized NOPAT Margin
12.04% 16.07% 13.48% 11.11% 17.50% 14.99% 22.78% 23.58% 24.48% 25.07% 22.39%
Pre Tax Income Margin
11.45% 15.72% 13.06% 16.21% 17.60% 20.50% 23.58% 25.72% 29.35% 31.34% 30.07%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
6.30 10.45 11.02 13.28 17.27 26.44 31.50 46.26 46.58 36.43 19.37
NOPAT to Interest Expense
5.32 9.51 8.86 8.18 15.73 53.93 29.04 41.56 38.02 28.08 13.44
EBIT Less CapEx to Interest Expense
5.14 8.87 8.79 11.02 14.61 22.48 26.93 42.41 41.21 33.60 17.49
NOPAT Less CapEx to Interest Expense
4.15 7.93 6.63 5.92 13.07 49.97 24.47 37.71 32.65 25.26 11.56
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
63.01% 132.00% 472.85% 49.01% 72.32% 30.96% 64.35% 87.98% 123.69% 67.25% 52.11%

Quarterly Metrics And Ratios for Cadence Design Systems

This table displays calculated financial ratios and metrics derived from Cadence Design Systems' official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
16.41% 13.30% 13.88% 13.36% 18.75% -1.23% 8.61% 18.81% 26.89% 23.12% 20.25%
EBITDA Growth
16.08% 4.00% 9.85% 21.22% 60.04% -1.75% 10.14% 19.75% 26.27% 22.08% -2.25%
EBIT Growth
10.74% 5.32% 10.97% 19.90% 68.96% -3.63% 6.94% 15.82% 25.74% 20.73% -5.80%
NOPAT Growth
35.39% 0.15% 14.36% 28.97% 24.88% -17.68% -3.67% 0.66% 18.24% 39.28% -35.45%
Net Income Growth
36.14% 2.75% 18.30% 36.51% 34.74% 2.41% 3.80% -6.37% 5.04% 10.47% -30.27%
EPS Growth
37.50% 4.71% 19.12% 36.76% 35.23% 2.25% 3.70% -6.45% 3.36% 9.89% -29.76%
Operating Cash Flow Growth
22.13% -20.56% 27.49% 24.85% 3.21% -5.30% -62.31% 3.56% 62.21% 92.32% 142.11%
Free Cash Flow Firm Growth
-511.12% -217.11% -293.84% 77.52% 64.03% 37.79% -219.52% -2,040.65% -728.94% -228.19% 101.61%
Invested Capital Growth
30.59% 36.94% 38.04% 12.94% 16.63% 18.59% 69.60% 64.33% 47.96% 39.67% 2.45%
Revenue Q/Q Growth
-0.30% 13.54% -4.42% 4.76% 4.45% -5.57% 5.11% 14.60% 11.56% -8.38% 2.66%
EBITDA Q/Q Growth
-9.73% 41.07% -6.20% 1.48% 19.18% -13.39% 5.15% 10.32% 25.68% -16.34% -15.81%
EBIT Q/Q Growth
-14.79% 50.61% -7.09% 0.56% 20.08% -14.10% 3.10% 8.91% 30.36% -17.52% -19.56%
NOPAT Q/Q Growth
25.19% 0.61% -8.55% 11.97% 21.22% -33.68% 7.01% 17.01% 42.39% -21.89% -50.40%
Net Income Q/Q Growth
29.03% 0.59% -8.55% 15.01% 27.36% -23.54% -7.32% 3.74% 42.88% -19.59% -41.50%
EPS Q/Q Growth
29.41% 1.14% -8.99% 14.81% 27.96% -23.53% -7.69% 3.57% 41.38% -18.70% -41.00%
Operating Cash Flow Q/Q Growth
-16.86% 1.43% 54.74% -4.32% -31.28% -6.93% -38.41% 162.88% 7.65% 10.35% -22.47%
Free Cash Flow Firm Q/Q Growth
-14.88% -31.31% -6.40% 86.00% -83.82% -127.11% -446.51% 6.17% 28.82% 10.09% 102.68%
Invested Capital Q/Q Growth
5.28% 3.50% -0.71% 4.38% 8.73% 5.23% 42.01% 1.14% -2.10% -0.67% 4.16%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
89.61% 87.82% 90.08% 89.29% 90.26% 87.59% 86.87% 86.59% 83.78% 86.55% 85.56%
EBITDA Margin
28.68% 35.63% 34.97% 33.87% 38.65% 35.45% 35.46% 34.14% 38.46% 35.12% 28.80%
Operating Margin
23.46% 31.56% 30.65% 28.63% 31.49% 24.77% 27.71% 28.80% 33.69% 29.10% 18.96%
EBIT Margin
24.40% 32.37% 31.47% 30.20% 34.72% 31.59% 30.98% 29.45% 34.41% 30.97% 24.27%
Profit (Net Income) Margin
26.71% 23.67% 22.64% 24.86% 30.31% 24.54% 21.64% 19.59% 25.09% 22.02% 12.55%
Tax Burden Percent
114.19% 75.21% 74.10% 84.79% 89.46% 79.87% 72.70% 71.42% 77.91% 76.91% 57.04%
Interest Burden Percent
95.86% 97.20% 97.11% 97.07% 97.58% 97.27% 96.07% 93.16% 93.59% 92.43% 90.65%
Effective Tax Rate
-14.19% 24.79% 25.90% 15.21% 10.54% 20.13% 27.30% 28.58% 22.09% 23.09% 42.96%
Return on Invested Capital (ROIC)
41.39% 37.39% 37.31% 36.05% 40.74% 27.31% 23.18% 24.19% 32.27% 28.41% 11.95%
ROIC Less NNEP Spread (ROIC-NNEP)
41.55% 37.53% 37.46% 33.84% 31.48% 11.36% 72.52% 32.87% 38.25% 29.76% -68.69%
Return on Net Nonoperating Assets (RNNOA)
-6.63% -6.75% -6.14% -3.15% -2.53% -1.05% 0.65% -1.17% -2.50% -2.37% 0.41%
Return on Equity (ROE)
34.76% 30.63% 31.17% 32.90% 38.22% 26.26% 23.83% 23.02% 29.78% 26.04% 12.35%
Cash Return on Invested Capital (CROIC)
11.30% 6.11% 6.88% 23.97% 20.58% 15.88% -25.05% -22.53% -11.63% -4.54% 19.61%
Operating Return on Assets (OROA)
18.25% 24.92% 25.13% 22.78% 26.28% 23.64% 20.83% 17.56% 21.81% 20.49% 14.76%
Return on Assets (ROA)
19.98% 18.22% 18.09% 18.75% 22.94% 18.37% 14.55% 11.69% 15.90% 14.57% 7.63%
Return on Common Equity (ROCE)
34.76% 30.63% 31.17% 32.90% 38.22% 26.26% 23.83% 23.02% 29.78% 26.04% 12.35%
Return on Equity Simple (ROE_SIMPLE)
0.00% 29.09% 30.59% 30.75% 0.00% 29.35% 24.77% 22.77% 0.00% 22.64% 0.00%
Net Operating Profit after Tax (NOPAT)
241 243 222 248 301 200 214 250 356 278 138
NOPAT Margin
26.79% 23.74% 22.71% 24.27% 28.17% 19.78% 20.14% 20.57% 26.25% 22.38% 10.81%
Net Nonoperating Expense Percent (NNEP)
-0.15% -0.14% -0.15% 2.21% 9.26% 15.95% -49.34% -8.67% -5.98% -1.35% 80.63%
Return On Investment Capital (ROIC_SIMPLE)
6.90% - - - 7.43% - - - 4.98% 3.83% 1.84%
Cost of Revenue to Revenue
10.39% 12.18% 9.92% 10.71% 9.74% 12.41% 13.13% 13.41% 16.22% 13.45% 14.44%
SG&A Expenses to Revenue
7.56% 5.24% 5.59% 5.72% 7.09% 6.81% 5.98% 5.89% 5.79% 5.08% 5.41%
R&D to Revenue
38.94% 34.29% 36.29% 36.13% 34.38% 37.55% 34.95% 33.51% 28.91% 35.34% 34.66%
Operating Expenses to Revenue
66.15% 56.26% 59.43% 60.66% 58.76% 62.82% 59.16% 57.79% 50.08% 57.45% 66.60%
Earnings before Interest and Taxes (EBIT)
220 331 307 309 371 319 329 358 467 385 310
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
258 364 341 347 413 358 376 415 522 436 367
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
16.05 19.50 21.99 20.45 21.77 23.74 19.66 16.26 17.63 14.60 16.81
Price to Tangible Book Value (P/TBV)
43.36 46.94 56.15 50.31 48.38 51.08 71.03 52.73 48.47 39.34 47.06
Price to Revenue (P/Rev)
12.37 15.58 16.83 16.24 18.12 20.77 20.12 17.05 17.75 14.30 16.53
Price to Earnings (P/E)
51.91 67.03 71.88 66.50 71.17 80.89 79.35 71.42 78.07 64.47 83.14
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.93% 1.49% 1.39% 1.50% 1.41% 1.24% 1.26% 1.40% 1.28% 1.55% 1.20%
Enterprise Value to Invested Capital (EV/IC)
16.83 21.13 23.75 22.63 24.22 26.31 18.47 16.13 18.25 15.51 17.97
Enterprise Value to Revenue (EV/Rev)
12.33 15.51 16.77 16.16 18.03 20.68 20.19 17.05 17.72 14.24 16.46
Enterprise Value to EBITDA (EV/EBITDA)
36.46 46.85 51.00 48.37 50.33 57.81 56.27 47.54 49.23 39.68 48.14
Enterprise Value to EBIT (EV/EBIT)
41.12 52.63 57.13 54.31 55.95 64.56 63.31 53.95 55.87 45.14 55.17
Enterprise Value to NOPAT (EV/NOPAT)
50.38 65.50 70.91 66.44 72.57 86.81 87.40 76.73 80.51 63.27 82.58
Enterprise Value to Operating Cash Flow (EV/OCF)
35.37 48.69 50.50 47.26 54.66 63.16 78.02 68.04 65.24 46.45 48.83
Enterprise Value to Free Cash Flow (EV/FCFF)
168.70 399.74 400.22 100.12 126.73 179.76 0.00 0.00 0.00 0.00 92.75
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.27 0.23 0.22 0.21 0.19 0.18 0.32 0.62 0.53 0.52 0.50
Long-Term Debt to Equity
0.24 0.22 0.22 0.21 0.09 0.08 0.23 0.54 0.53 0.52 0.50
Financial Leverage
-0.16 -0.18 -0.16 -0.09 -0.08 -0.09 0.01 -0.04 -0.07 -0.08 -0.01
Leverage Ratio
1.74 1.68 1.72 1.79 1.76 1.67 1.73 1.90 1.81 1.77 1.81
Compound Leverage Factor
1.66 1.63 1.67 1.73 1.71 1.63 1.66 1.77 1.70 1.63 1.64
Debt to Total Capital
21.42% 18.74% 18.23% 17.24% 16.01% 15.40% 24.04% 38.24% 34.63% 34.15% 33.11%
Short-Term Debt to Total Capital
2.86% 0.83% 0.00% 0.00% 8.62% 8.29% 6.23% 4.74% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
18.55% 17.91% 18.23% 17.24% 7.40% 7.11% 17.81% 33.50% 34.63% 34.15% 33.11%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
78.58% 81.26% 81.77% 82.76% 83.99% 84.60% 75.96% 61.76% 65.37% 65.85% 66.89%
Debt to EBITDA
0.62 0.56 0.52 0.50 0.44 0.45 0.90 1.81 1.48 1.42 1.42
Net Debt to EBITDA
-0.11 -0.20 -0.18 -0.24 -0.25 -0.25 0.19 0.03 -0.10 -0.17 -0.20
Long-Term Debt to EBITDA
0.54 0.53 0.52 0.50 0.20 0.21 0.67 1.58 1.48 1.42 1.42
Debt to NOPAT
0.86 0.78 0.72 0.68 0.64 0.67 1.40 2.92 2.42 2.26 2.44
Net Debt to NOPAT
-0.15 -0.27 -0.25 -0.33 -0.35 -0.37 0.30 0.04 -0.16 -0.27 -0.34
Long-Term Debt to NOPAT
0.74 0.74 0.72 0.68 0.30 0.31 1.04 2.56 2.42 2.26 2.44
Altman Z-Score
13.03 17.59 19.30 18.71 21.87 25.85 18.83 11.46 13.47 11.89 13.15
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.27 1.44 1.37 1.44 1.24 1.32 1.43 2.45 2.93 3.07 2.82
Quick Ratio
1.02 1.19 1.10 1.10 0.94 0.96 1.06 2.00 2.43 2.58 2.33
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-370 -486 -518 -72 -133 -303 -1,654 -1,552 -1,105 -993 27
Operating Cash Flow to CapEx
714.07% 1,000.79% 2,075.49% 1,801.33% 807.32% 510.54% 534.15% 1,544.82% 1,186.39% 4,212.62% 856.53%
Free Cash Flow to Firm to Interest Expense
-40.79 -52.53 -58.31 -8.00 -14.82 -34.82 -128.16 -63.35 -36.93 -34.11 0.92
Operating Cash Flow to Interest Expense
29.03 28.88 46.61 43.70 30.27 29.13 12.09 16.74 14.76 16.73 13.04
Operating Cash Flow Less CapEx to Interest Expense
24.96 25.99 44.37 41.28 26.52 23.43 9.82 15.65 13.51 16.33 11.52
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.75 0.77 0.80 0.75 0.76 0.75 0.67 0.60 0.63 0.66 0.61
Accounts Receivable Turnover
8.64 8.66 9.13 9.59 8.38 9.29 8.28 8.82 7.94 10.04 8.24
Inventory Turnover
3.05 3.35 3.27 3.05 2.81 2.78 3.07 2.33 2.95 3.35 3.69
Fixed Asset Turnover
10.52 10.77 11.07 10.77 10.56 10.12 10.15 10.51 10.78 10.84 10.93
Accounts Payable Turnover
0.76 1.01 0.85 0.81 0.77 0.98 0.94 0.87 1.07 1.34 1.15
Days Sales Outstanding (DSO)
42.24 42.14 39.98 38.06 43.55 39.30 44.11 41.39 45.99 36.34 44.29
Days Inventory Outstanding (DIO)
119.69 108.96 111.53 119.53 129.91 131.23 118.73 156.89 123.84 108.90 98.83
Days Payable Outstanding (DPO)
478.54 362.33 429.54 452.76 475.59 371.37 387.53 420.67 340.83 271.80 316.13
Cash Conversion Cycle (CCC)
-316.61 -211.23 -278.02 -295.18 -302.14 -200.84 -224.70 -222.39 -171.00 -126.56 -173.01
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,611 2,702 2,683 2,801 3,045 3,204 4,551 4,602 4,506 4,476 4,662
Invested Capital Turnover
1.55 1.57 1.64 1.49 1.45 1.38 1.15 1.18 1.23 1.27 1.10
Increase / (Decrease) in Invested Capital
612 729 739 321 434 502 1,868 1,802 1,461 1,271 111
Enterprise Value (EV)
43,932 57,103 63,724 63,367 73,742 84,324 84,039 74,253 82,237 69,413 83,793
Market Capitalization
44,066 57,342 63,950 63,680 74,102 84,687 83,749 74,213 82,405 69,714 84,138
Book Value per Share
$10.01 $10.77 $10.67 $11.46 $12.51 $13.23 $15.66 $16.67 $17.04 $17.42 $18.34
Tangible Book Value per Share
$3.70 $4.48 $4.18 $4.66 $5.63 $6.15 $4.33 $5.14 $6.20 $6.47 $6.55
Total Capital
3,493 3,619 3,557 3,763 4,053 4,217 5,610 7,389 7,150 7,253 7,485
Total Debt
748 678 649 649 649 649 1,349 2,825 2,476 2,477 2,478
Total Long-Term Debt
648 648 649 649 300 300 999 2,475 2,476 2,477 2,478
Net Debt
-134 -239 -225 -313 -359 -363 290 39 -168 -301 -345
Capital Expenditures (CapEx)
37 27 20 22 34 50 29 27 37 12 44
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-423 -370 -427 -402 -274 -199 -47 -11 1.94 -80 -97
Debt-free Net Working Capital (DFNWC)
459 547 447 560 735 814 1,012 2,775 2,646 2,697 2,726
Net Working Capital (NWC)
359 517 447 560 385 464 663 2,425 2,646 2,697 2,726
Net Nonoperating Expense (NNE)
0.68 0.73 0.67 -5.97 -23 -48 -16 12 16 4.48 -22
Net Nonoperating Obligations (NNO)
-134 -239 -225 -313 -359 -363 290 39 -168 -301 -345
Total Depreciation and Amortization (D&A)
38 33 34 38 42 39 48 57 55 51 58
Debt-free, Cash-free Net Working Capital to Revenue
-11.88% -10.04% -11.24% -10.24% -6.69% -4.87% -1.12% -0.26% 0.04% -1.65% -1.90%
Debt-free Net Working Capital to Revenue
12.89% 14.86% 11.75% 14.29% 17.96% 19.96% 24.33% 63.73% 57.01% 55.34% 53.56%
Net Working Capital to Revenue
10.08% 14.05% 11.75% 14.29% 9.42% 11.38% 15.92% 55.70% 57.01% 55.34% 53.56%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.89 $0.90 $0.82 $0.94 $1.20 $0.92 $0.85 $0.87 $1.25 $1.01 $0.59
Adjusted Weighted Average Basic Shares Outstanding
271.20M 269.50M 269.71M 269.23M 269.38M 269.61M 270.91M 272.24M 271.21M 271.97M 271.29M
Adjusted Diluted Earnings per Share
$0.88 $0.89 $0.81 $0.93 $1.19 $0.91 $0.84 $0.87 $1.23 $1.00 $0.59
Adjusted Weighted Average Diluted Shares Outstanding
275.01M 273.16M 273.00M 272.43M 272.75M 273.54M 273.52M 273.96M 273.83M 273.63M 272.90M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
272.94M 272.68M 271.79M 272.06M 272.24M 272.13M 273.82M 274.26M 274.11M 273.04M 272.49M
Normalized Net Operating Profit after Tax (NOPAT)
148 243 222 258 301 200 214 268 355 278 211
Normalized NOPAT Margin
16.42% 23.74% 22.71% 25.23% 28.12% 19.81% 20.14% 22.01% 26.19% 22.37% 16.56%
Pre Tax Income Margin
23.39% 31.47% 30.56% 29.32% 33.88% 30.72% 29.76% 27.43% 32.20% 28.63% 22.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
24.18 35.72 34.62 34.11 41.28 36.67 25.46 14.61 15.60 13.22 10.69
NOPAT to Interest Expense
26.54 26.19 24.98 27.41 33.49 22.97 16.56 10.21 11.90 9.55 4.76
EBIT Less CapEx to Interest Expense
20.12 32.83 32.37 31.68 37.53 30.96 23.20 13.53 14.36 12.82 9.17
NOPAT Less CapEx to Interest Expense
22.48 23.31 22.74 24.99 29.74 17.26 14.29 9.12 10.66 9.15 3.24
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
123.69% 108.14% 101.18% 91.39% 67.25% 66.87% 47.38% 50.52% 52.11% 71.67% 81.53%

Key Financial Trends

Cadence Design Systems (NASDAQ: CDNS) continues to demonstrate solid financial performance through the first half of 2025 and over the past two years. Here are the key takeaways from the latest financial statements and the trends observed:

  • Revenue growth: Quarterly total revenue increased from approximately $899.9 million in Q4 2022 to $1.28 billion in Q2 2025, showing a strong top-line expansion over the past 2.5 years.
  • Healthy gross profit margin: The gross profit rose consistently, with Q2 2025 gross profit at $1.09 billion, indicating sustained pricing power and operational efficiency.
  • Profitability maintained: Despite some fluctuations, net income remains positive and substantial, with Q2 2025 net income at $160 million and past quarters reaching as high as $340 million.
  • Strong cash from operations: Operating cash flow is robust, notably $378 million in Q2 2025 and consistently above $250 million in recent quarters, supporting business growth and capital investments.
  • Capital expenditure investment: Continued investment in property, plant and equipment reflects Cadence's commitment to expanding and maintaining its production capacity and technological infrastructure.
  • Healthy balance sheet: Cash and equivalents grew to $2.82 billion by Q2 2025 from around $882 million in Q4 2022, signifying strong liquidity and financial flexibility.
  • Equity growth: Total common equity increased from approximately $2.7 billion in Q4 2022 to over $5 billion in Q2 2025, reflecting retained earnings growth and share repurchases financing.
  • Share repurchases: Cadence repurchased significant amounts of shares, for example $175 million in Q2 2025 financing activities, which supports shareholder value but requires adequate cash management.
  • Acquisitions: Variable acquisition spending was observed, including a large outlay in Q2 2024 ($649 million), indicating growth through strategic deals but also higher cash requirements.
  • Non-cash adjustments and amortization: Certain quarters show elevated non-cash adjustments and amortization expenses, likely related to intangible assets and prior acquisitions, affecting reported net income.
  • Decline in net income in recent quarters: Net income dropped from $273 million in Q1 2025 to $160 million in Q2 2025, indicating some margin or expense pressures.
  • Decrease in operating income: Total operating income fell from $456 million in Q4 2024 to $242 million in Q2 2025, largely due to increased operating expenses including special charges.
  • Rising operating expenses: Marketing, R&D, and other operating expenses increased notably, such as marketing expenses around $200 million and R&D over $440 million in Q2 2025, which pressures margins.
  • Cash flow impact from acquisitions: Heavy acquisition investing in Q2 2024 (-$649 million) led to a sharp outflow of cash and increased long-term liabilities, elevating financial risk.

Summary: Cadence Design Systems has shown strong revenue growth, operational cash flow, and equity growth with good liquidity. However, recent quarters reveal margin pressure from rising operating costs and decreased net income. Acquisition spending has been substantial, putting some strain on cash flow and balance sheet leverage. Overall, the company remains fundamentally sound with strong growth prospects but investors should watch expense management and integration of acquisitions closely.

08/12/25 12:16 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Cadence Design Systems' Financials

When does Cadence Design Systems' fiscal year end?

According to the most recent income statement we have on file, Cadence Design Systems' financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Cadence Design Systems' net income changed over the last 10 years?

Cadence Design Systems' net income appears to be on an upward trend, with a most recent value of $1.06 billion in 2024, rising from $158.90 million in 2014. The previous period was $1.04 billion in 2023. See Cadence Design Systems' forecast for analyst expectations on what’s next for the company.

What is Cadence Design Systems' operating income?
Cadence Design Systems' total operating income in 2024 was $1.35 billion, based on the following breakdown:
  • Total Gross Profit: $3.99 billion
  • Total Operating Expenses: $2.64 billion
How has Cadence Design Systems' revenue changed over the last 10 years?

Over the last 10 years, Cadence Design Systems' total revenue changed from $1.58 billion in 2014 to $4.64 billion in 2024, a change of 193.6%.

How much debt does Cadence Design Systems have?

Cadence Design Systems' total liabilities were at $4.30 billion at the end of 2024, a 89.9% increase from 2023, and a 129.3% increase since 2014.

How much cash does Cadence Design Systems have?

In the past 10 years, Cadence Design Systems' cash and equivalents has ranged from $465.23 million in 2016 to $2.64 billion in 2024, and is currently $2.64 billion as of their latest financial filing in 2024.

How has Cadence Design Systems' book value per share changed over the last 10 years?

Over the last 10 years, Cadence Design Systems' book value per share changed from 4.56 in 2014 to 17.04 in 2024, a change of 274.0%.



This page (NASDAQ:CDNS) was last updated on 8/12/2025 by MarketBeat.com Staff
From Our Partners