Stock Scorer

Cadence Design Systems Inc (CDNS)

Every figure this model derived for CDNS, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-03-31.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 167,630,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-03-31
cash 1,560,881,000 CashAndCashEquivalentsAtCarryingValue 2026-03-31
current assets 3,180,400,000 AssetsCurrent 2026-03-31
current liabilities 2,162,508,000 LiabilitiesCurrent 2026-03-31
equity 6,561,463,000 StockholdersEquity 2026-03-31
interest expense 119,036,000 InterestExpense 2026-03-31
ocf 1,597,542,000 NetCashProvidedByUsedInOperatingActivities 2026-03-31
revenue 5,528,613,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-03-31
sbc 485,745,000 ShareBasedCompensation 2026-03-31

The ratios

The figures themselves rather than their scores — what somebody looking up CDNS on one particular measure came for.

RatioValue
cash operating margin41.73
current ratio2.47
current ratio reported1.47
deferred revenue growth19.58
dilution pct-0.19
ebit cagr12.23
ebit yoy6.81
ev ebit57.18
ev owner earnings94.59
ev sales16.15
fcf margin25.86
growth cv0.18
interest cover13.12
operating margin28.25
owner earnings margin17.08
revenue growth13.42
revenue growth per share13.63
roic24.67
rpo growth25.0
rule of 4041.67
sbc pct revenue8.79

Everything else this filing tags

400 more elements from CDNS's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
Assets12,098,354,0002026-03-31 130USD
LiabilitiesAndStockholdersEquity12,098,354,0002026-03-31 130USD
RevenueRemainingPerformanceObligation8,000,000,0002026-03-31 37USD
RetainedEarningsAccumulatedDeficit7,436,416,0002026-03-31 138USD
TreasuryStockValue6,535,792,0002026-03-31 130USD
CommonStocksIncludingAdditionalPaidInCapital5,700,929,0002026-03-31 104USD
Goodwill4,929,581,0002026-03-31 146USD
LiabilitiesNoncurrent3,374,383,0002026-03-31 130USD
DebtInstrumentFaceAmount2,500,000,0002026-03-31 8USD
UnsecuredLongTermDebt2,481,170,0002026-03-31 94USD
FiniteLivedIntangibleAssetsGross2,265,724,0002026-03-31 113USD
AssetsFairValueDisclosure2,219,555,0002024-09-30 108USD
GoodwillAcquiredDuringPeriod2,200,369,0002026-03-31 46USD
NetCashProvidedByUsedInInvestingActivities-2,111,975,0002026-03-31 147USD
PaymentsToAcquireBusinessesNetOfCashAcquired2,074,534,0002026-03-31 97USD
IntangibleAssetsNetExcludingGoodwill1,933,262,0002026-03-31 102USD
ResearchAndDevelopmentExpenseSoftwareExcludingAcquiredInProcessCost1,768,772,0002025-12-31 159USD
CommonStockIncludingAdditionalPaidInCapital1,744,261,0002013-06-29 10USD
CommonStockIncludingAdditionalPaidInCapitalNetOfDiscount1,735,689,0002012-03-31 16USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-1,594,649,0002026-03-31 59USD
PropertyPlantAndEquipmentGross1,538,509,0002025-12-31 32USD
BusinessAcquisitionsProFormaRevenue1,537,815,0002026-03-31 2USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents1,406,668,0002026-03-31 74USD
GoodwillImpairmentLoss1,317,200,0002009-01-03 1USD
DeferredTaxAssetsGross1,262,641,0002025-12-31 32USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount11,200,000,0002026-03-31 47USD
DeferredTaxAssetsNet1,157,859,0002025-12-31 32USD
AccountsReceivableGross1,107,600,0002026-03-31 44USD
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased1,100,000,0002015-10-03 5shares
CostsAndExpenses1,042,891,0002026-03-31 211USD
SalesRevenueNet1,035,704,0002018-06-30 109USD
ReceivablesNetCurrent1,033,814,0002026-03-31 130USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment1,021,505,0002025-12-31 90USD
ContractWithCustomerLiability1,020,172,0002026-03-31 20USD
StockRepurchaseProgramAuthorizedAmount11,000,000,0002023-08-02 37USD
CapitalizedComputerSoftwareGross990,700,0002025-12-31 32USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign986,492,0002025-12-31 48USD
StockIssuedDuringPeriodValueAcquisitions902,208,0002026-03-31 16USD
IntangibleAssetsGrossExcludingGoodwill882,820,0002025-03-31 67USD
ContractWithCustomerLiabilityCurrent873,598,0002026-03-31 36USD
DeferredTaxAssetsLiabilitiesNet870,166,0002025-12-31 34USD
AccountsPayableAndAccruedLiabilitiesCurrent863,910,0002026-03-31 130USD
DeferredRevenue852,581,0002024-12-31 48USD
DeferredIncomeTaxAssetsNet843,209,0002026-03-31 52USD
SalesRevenueGoodsNet839,129,0002012-12-29 37USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount814,389,0002013-12-28 5USD
AssetsFairValueDisclosureRecurring785,239,0002011-07-02 2USD
DeferredRevenueCurrent778,435,0002025-12-31 94USD
NoncurrentAssets758,193,0002026-03-31 47USD
OtherLiabilitiesNoncurrent746,639,0002026-03-31 130USD
DeferredTaxAssetsLiabilitiesNetNoncurrent732,367,0002019-12-28 2USD
OtherAssets674,999,0002026-03-31 76USD
CommonStockSharesAuthorized600,000,0002025-12-31 34shares
FiniteLivedIntangibleAssetsNet584,228,0002025-03-31 117USD
CashCashEquivalentsAndShortTermInvestments550,031,0002018-09-29 50USD
PropertyPlantAndEquipmentNet536,903,0002026-03-31 139USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic535,551,0002025-12-31 48USD
CashAndCashEquivalentsFairValueDisclosure529,194,0002012-03-31 8USD
UnbilledContractsReceivable521,173,0002026-03-31 90USD
AccountsReceivableGrossCurrent516,273,0002026-03-31 122USD
ResearchAndDevelopmentExpense508,437,0002026-03-31 52USD
DeferredTaxAssetsGoodwillAndIntangibleAssets472,393,0002025-12-31 24USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive460,053,0002026-03-31 57USD
OperatingIncomeLoss431,329,0002026-03-31 211USD
DerivativeFairValueOfDerivativeAsset429,847,0002015-04-04 33USD
DerivativeFairValueOfDerivativeLiability429,847,0002015-04-04 33USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest428,103,0002026-03-31 198USD
LinesOfCreditCurrent425,000,0002026-03-31 52USD
ProceedsFromLinesOfCredit425,000,0002026-03-31 106USD
PrepaidExpenseAndOtherAssetsCurrent421,967,0002026-03-31 122USD
ContractWithCustomerLiabilityRevenueRecognized399,000,0002026-03-31 101USD
MaintenanceRevenue373,300,0002012-12-29 37USD
DeferredIncomeTaxLiabilitiesNet351,475,0002026-03-31 2USD
CurrentIncomeTaxExpenseBenefit347,107,0002025-12-31 48USD
MoneyMarketFundsAtCarryingValue342,519,0002018-09-29 56USD
OtherAssetsNoncurrent337,891,0002025-12-31 92USD
NetIncomeLoss335,660,0002026-03-31 213USD
FiniteLivedIntangibleAssetsAccumulatedAmortization332,462,0002026-03-31 128USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate319,629,0002025-12-31 48USD
BusinessAcquisitionsProFormaNetIncomeLoss319,131,0002026-03-31 2USD
InventoryNet317,951,0002026-03-31 130USD
EntityWideDisclosureOnGeographicAreasRevenueFromExternalCustomersAttributedToEntitysCountryOfDomicile308,400,0002013-06-29 30USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsOther305,835,0002025-12-31 30USD
LongTermDebtCurrent299,879,0002018-06-30 4USD
ComprehensiveIncomeNetOfTax297,375,0002026-03-31 199USD
EmployeeRelatedLiabilitiesCurrent293,081,0002026-03-31 34USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths290,341,0002026-03-31 26USD
DeferredTaxLiabilities287,693,0002025-12-31 32USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo282,970,0002026-03-31 57USD
WeightedAverageNumberOfDilutedSharesOutstanding273,725,0002026-03-31 211shares
WeightedAverageNumberOfSharesOutstandingBasic272,061,0002026-03-31 211shares
CommonStockSharesIssued271,799,0002025-12-31 34shares
CommonStockSharesOutstanding271,799,0002025-12-31 34shares
OtherPrepaidExpenseCurrent265,659,0002025-12-31 20USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree258,884,0002026-03-31 57USD
InventoryRawMaterialsNetOfReserves255,241,0002026-03-31 24USD
OtherAccruedLiabilitiesCurrent247,716,0002026-03-31 38USD
InventoryRawMaterials245,487,0002025-12-31 32USD
TaxesPayableCurrent234,946,0002026-03-31 2USD
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear234,712,0002026-03-31 45USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities-232,568,0002026-03-31 147USD
RepaymentsOfSeniorDebt230,207,0002009-01-03 1USD
DerivativeFinancialInstrumentsLiabilitiesFairValueDisclosure222,085,0002011-07-02 2USD
OtherAccruedLiabilitiesNoncurrent217,980,0002026-03-31 24USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour214,618,0002026-03-31 57USD
LesseeOperatingLeaseLiabilityPaymentsDue213,749,0002025-12-31 11USD
EntityWideDisclosureOnGeographicAreasLongLivedAssetsInEntitysCountryOfDomicile211,521,0002013-06-29 20USD
SellingAndMarketingExpense211,485,0002026-03-31 211USD
DebtInstrumentDecreaseRepayments205,539,0002011-01-01 3USD
Cash202,066,0002018-09-29 8USD
PaymentsForRepurchaseOfCommonStock200,000,0002026-03-31 130USD
TreasuryStockValueAcquiredCostMethod200,000,0002026-03-31 150USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive191,684,0002026-03-31 57USD
ExtinguishmentOfDebtAmount186,746,0002011-01-01 3USD
OperatingLeaseLiability186,178,0002025-12-31 18USD
OperatingLeaseLiabilityNoncurrent177,184,0002026-03-31 24USD
OperatingLeaseRightOfUseAsset175,964,0002025-12-31 22USD
NetCashProvidedByUsedInFinancingActivities174,516,0002026-03-31 147USD
CashAndCashEquivalentsPeriodIncreaseDecrease171,912,0002019-12-28 88USD
FiniteLivedIntangibleAssetsFutureAmortizationExpense166,528,0002012-03-31 4USD
DeferredIncomeTaxesAndOtherAssetsNoncurrent165,759,0002019-09-28 22USD
PurchaseObligation162,083,0002025-12-31 15USD
DeferredRevenueNoncurrent155,997,0002025-12-31 94USD
ShortTermInvestments154,213,0002025-12-31 74USD
ContractWithCustomerLiabilityNoncurrent146,574,0002026-03-31 36USD
CurrentForeignTaxExpenseBenefit146,549,0002025-12-31 48USD
SalesTypeLeaseNetInvestmentInLease144,600,0002026-03-31 2USD
IncomeTaxPaidForeignAfterRefundReceived140,663,0002025-12-31 1USD
LossContingencyAccrualAtCarryingValue140,617,0002025-06-30 2USD
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets139,761,0002025-12-31 32USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue138,183,0002026-03-31 123USD
BuildingsAndImprovementsGross137,597,0002025-12-31 32USD
IncomeTaxReconciliationTaxCredits135,344,0002024-12-31 47USD
CurrentFederalTaxExpenseBenefit133,235,0002025-12-31 48USD
EffectiveIncomeTaxRateReconciliationGiltiAmount131,254,0002025-12-31 3USD
LossContingencyLossInPeriod128,545,0002025-12-31 11USD
DeferredTaxAssetsTaxCreditCarryforwards125,267,0002025-12-31 32USD
EquitySecuritiesWithoutReadilyDeterminableFairValueAmount124,086,0002024-12-31 32USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation123,094,0002026-03-31 90USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation123,094,0002026-03-31 55USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue121,643,0002025-12-31 17USD
OperatingLeasesFutureMinimumPaymentsDue112,013,0002018-12-29 12USD
Depreciation111,400,0002025-12-31 48USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals110,634,0002025-12-31 32USD
IncomeTaxReconciliationTaxCreditsForeign110,079,0002025-12-31 1USD
EquityMethodInvestments109,600,0002024-03-31 48USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1109,590,0002025-12-31 16USD
DeferredTaxAssetsValuationAllowance104,782,0002025-12-31 39USD
AvailableForSaleSecuritiesFairValueDisclosure101,251,0002013-06-29 18USD
UnrecognizedTaxBenefits100,941,0002025-12-31 69USD
LineOfCreditFacilityAmountOutstanding100,000,0002014-06-28 6USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate99,944,0002025-12-31 51USD
PurchaseObligationDueInNextTwelveMonths99,629,0002025-12-31 5USD
IncomeTaxReconciliationChangeInEnactedTaxRate96,798,0002017-12-30 3USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments95,426,0002011-12-31 3USD
DeferredCompensationPlanAssets93,984,0002024-09-30 110USD
AvailableForSaleSecuritiesDebtMaturitiesAmortizedCost93,483,0002014-06-28 9USD
DeferredTaxLiabilitiesUndistributedForeignEarnings92,954,0002025-12-31 32USD
IncomeTaxExpenseBenefit92,443,0002026-03-31 211USD
GeneralAndAdministrativeExpense88,217,0002026-03-31 211USD
AccountsPayableTradeCurrentAndNoncurrent88,167,0002026-03-31 10USD
AccountsAndNotesReceivableNet87,552,0002012-03-31 8USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue84,947,0002016-01-02 5USD
DepreciationDepletionAndAmortization84,622,0002026-03-31 129USD
DeferredTaxAssetsDeferredIncome84,309,0002025-12-31 32USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption83,291,0002017-12-30 7USD
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfAdoptionQuantification83,291,0002018-09-29 1USD
AvailableForSaleSecuritiesDebtSecurities79,640,0002026-03-31 37USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability79,567,0002025-12-31 23USD
AvailableForSaleDebtSecuritiesAmortizedCostBasis79,480,0002026-03-31 28USD
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense76,978,0002025-12-31 50USD
IncomeTaxPaidFederalAfterRefundReceived76,724,0002025-12-31 1USD
CostOfGoodsSold73,392,0002012-12-29 37USD
DeferredIncomeTaxExpenseBenefit73,128,0002026-03-31 147USD
ProceedsFromIssuanceOfCommonStock72,610,0002026-03-31 147USD
StockIssuedDuringPeriodValueTreasuryStockReissued72,610,0002026-03-31 102USD
OperatingLeaseCost70,846,0002025-12-31 29USD
AccountsReceivableGrossNoncurrent70,154,0002026-03-31 56USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes68,258,0002025-12-31 48USD
LongTermInvestments67,517,0002025-12-31 2USD
CurrentStateAndLocalTaxExpenseBenefit67,323,0002025-12-31 48USD
TechnologyServicesRevenue67,225,0002018-06-30 108USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue65,864,0002025-12-31 48USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearAmortizedCost64,587,0002016-04-02 16USD
ProceedsFromSaleAndMaturityOfAvailableForSaleSecurities64,174,0002023-09-30 10USD
FutureAmortizationExpenseAfterYearFive63,674,0002012-03-31 4USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential-62,798,0002024-12-31 47USD
PaymentsToAcquireAvailableForSaleSecuritiesEquity62,447,0002009-01-03 1USD
IncreaseDecreaseInContractReceivablesNet-60,172,0002012-03-31 18USD
EquitySecuritiesFvNi59,800,0002026-03-31 64USD
TreasuryStockCommonShares59,101,0002025-12-31 6shares
Land57,413,0002025-12-31 32USD
InterestPaidNet57,232,0002026-03-31 64USD
TreasuryStockShares56,485,0002022-12-31 28shares
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiability55,800,0002012-12-29 2USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths55,588,0002025-12-31 7USD
OperatingLeasePayments55,244,0002025-12-31 23USD
CapitalizedContractCostNet53,100,0002025-12-31 20USD
SalesTypeLeaseNetInvestmentInLeaseBeforeAllowanceForCreditLossNoncurrent51,300,0002026-03-31 2USD
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiabilityUndistributedEarningsOfForeignSubsidiaries51,200,0002013-12-28 1USD
FurnitureAndFixturesGross51,189,0002025-12-31 32USD
DefinedContributionPlanCostRecognized51,104,0002025-12-31 45USD
InventoryFinishedGoodsNetOfReserves50,391,0002026-03-31 24USD
CapitalizedContractCostAmortization50,000,0002025-12-31 29USD
LineOfCredit50,000,0002016-07-02 4USD
OperatingLeaseLiabilityCurrent49,889,0002025-12-31 18USD
NotesAndLoansReceivableGrossCurrent49,566,0002015-04-04 30USD
LossContingencyEstimateOfPossibleLoss49,000,0002022-12-31 7USD
LossContingencyAccrualPayments49,000,0002024-12-31 1USD
MachineryAndEquipmentGross46,768,0002022-12-31 26USD
CostOfServicesMaintenanceCosts45,124,0002012-12-29 37USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive44,761,0002025-12-31 11USD
InventoryFinishedGoods43,393,0002025-12-31 32USD
DeferredTaxAssetsInProcessResearchAndDevelopment40,510,0002011-12-31 2USD
ProceedsFromSaleAndMaturityOfOtherInvestments40,443,0002026-03-31 125USD
TechnologyServicesCosts40,312,0002018-06-30 108USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-40,090,0002026-03-31 130USD
DeferredTaxLiabilitiesLeasingArrangements39,606,0002025-12-31 16USD
ContractWithCustomerAssetNet39,599,0002026-03-31 68USD
NotesAndLoansReceivableNetCurrent39,190,0002011-07-02 2USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo38,885,0002025-12-31 11USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost38,610,0002025-12-31 32USD
OtherComprehensiveIncomeLossNetOfTax-38,285,0002026-03-31 187USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax-37,498,0002026-03-31 187USD
AdjustmentsToAdditionalPaidInCapitalWarrantIssued37,450,0002011-01-01 3USD
TaxAdjustmentsSettlementsAndUnusualProvisions36,700,0002012-12-29 4USD
IncomeTaxesPaidNet34,659,0002026-03-31 138USD
OtherLiabilities33,793,0002015-01-03 4USD
OperatingLeasesRentExpenseNet33,717,0002018-12-29 24USD
PaymentsToAcquireEquityMethodInvestments33,700,0002019-09-28 15USD
UnrecordedUnconditionalPurchaseObligationBalanceSheetAmount33,300,0002025-12-31 4USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree31,555,0002025-12-31 11USD
IncreaseDecreaseInInventories31,376,0002026-03-31 147USD
DeferredFederalIncomeTaxExpenseBenefit31,079,0002025-12-31 47USD
EmployeeServiceShareBasedCompensationCashReceivedFromExerciseOfStockOptions30,984,0002016-12-31 18USD
CostOfGoodsAndServicesSoldAmortization30,739,0002026-03-31 90USD
BusinessCombinationAcquisitionRelatedCosts30,500,0002025-12-31 73USD
IncomeTaxPaidStateAndLocalAfterRefundReceived29,980,0002025-12-31 1USD
AvailableForSaleSecuritiesDebtMaturitiesAfterFiveThroughTenYearsFairValue29,944,0002026-03-31 12USD
AvailableForSaleSecuritiesDebtMaturitiesAfterTenYearsFairValue29,833,0002026-03-31 12USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear29,253,0002019-12-28 4USD
GainLossOnForeignCurrencyDerivativeInstrumentsNotDesignatedAsHedgingInstruments-29,200,0002025-12-31 3USD
PaymentsToAcquireInvestments29,064,0002026-03-31 65USD
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost-29,013,0002025-12-31 48USD
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest28,605,0002012-03-31 2USD
OtherNonoperatingIncomeExpense28,387,0002026-03-31 211USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount27,571,0002025-12-31 11USD
PurchaseObligationDueInSecondYear27,319,0002025-12-31 2USD
ProceedsFromStockOptionsExercised27,125,0002025-12-31 30USD
PostemploymentBenefitsPeriodExpense26,800,0002022-01-01 5USD
OperatingLeasesFutureMinimumPaymentsDueCurrent26,252,0002018-12-29 12USD
DeferredForeignIncomeTaxExpenseBenefit26,164,0002025-12-31 48USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour25,575,0002025-12-31 11USD
PrepaidTaxes24,905,0002023-12-31 6USD
ContractWithCustomerPerformanceObligationSatisfiedInPreviousPeriod24,600,0002026-03-31 89USD
ValuationAllowancesAndReservesBalance23,744,0002010-01-02 2USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax-23,232,0002026-03-31 102USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears23,130,0002018-12-29 12USD
FutureAmortizationExpenseYearTwo23,096,0002012-03-31 4USD
CommonStockCapitalSharesReservedForFutureIssuance22,896,0002025-12-31 16shares
DeferredTaxAssetsInvestments22,826,0002025-12-31 30USD
InterestIncomeOther22,253,0002023-09-30 8USD
DepreciationAndAmortization21,939,0002012-03-31 18USD
PurchaseObligationDueInThirdYear20,939,0002025-12-31 2USD
DebtInstrumentUnamortizedDiscount20,858,0002025-09-30 100USD
IncomeTaxReconciliationTaxCreditsResearch20,556,0002025-12-31 6USD
IncreaseDecreaseInDeferredRevenue20,422,0002026-03-31 147USD
FutureAmortizationExpenseYearThree20,338,0002012-03-31 4USD
AmortizationOfIntangibleAssets20,210,0002026-03-31 212USD
FutureAmortizationExpenseYearFour20,025,0002012-03-31 4USD
GoodwillForeignCurrencyTranslationGainLoss-19,931,0002026-03-31 51USD
FutureAmortizationExpenseYearOne19,810,0002012-03-31 2USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears19,778,0002018-12-29 12USD
FutureAmortizationExpenseYearFive19,585,0002012-03-31 4USD
FiniteLivedIntangibleAssetsPeriodIncreaseDecrease19,500,0002020-09-26 3USD
AvailableForSaleSecuritiesDebtMaturitiesAfterOneThroughFiveYearsFairValue19,087,0002026-03-31 12USD
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet18,830,0002026-03-31 4USD
IncreaseDecreaseInAccountsAndOtherReceivables18,548,0002026-03-31 129USD
AccruedIncomeTaxesNoncurrent18,539,0002015-01-03 8USD
InvestmentIncomeInterest18,265,0002026-03-31 108USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive17,385,0002025-12-31 11USD
OperatingLeasesFutureMinimumPaymentsDueThereafter17,100,0002018-12-29 12USD
PostemploymentBenefitsLiabilityCurrent17,000,0002022-01-01 3USD
ForeignCurrencyContractsLiabilityFairValueDisclosure16,820,0002025-09-30 46USD
LiabilitiesFairValueDisclosure16,820,0002025-09-30 62USD
DeferredTaxAssetsCapitalLossCarryforwards16,601,0002025-12-31 24USD
PaymentsForRestructuring15,957,0002025-12-31 68USD
FinitelivedIntangibleAssetsAcquired115,500,0002024-03-31 1USD
NewAccountingPronouncementOrChangeInAccountingPrincipleEffectOfChangeOnNetRevenue15,400,0002011-12-31 1USD
AdvertisingExpense15,200,0002025-12-31 48USD
MarketableSecuritiesRealizedGainLossExcludingOtherThanTemporaryImpairments14,960,0002023-09-30 8USD
EquitySecuritiesFvNiUnrealizedGainLoss14,737,0002026-03-31 28USD
IncomeTaxEffectsAllocatedDirectlyToEquityEquityTransactions14,684,0002016-01-02 1USD
InventoryWorkInProcess14,665,0002025-12-31 4USD
RestructuringReserve14,467,0002025-12-31 125USD
IncreaseDecreaseInAccountsReceivable-14,388,0002011-12-31 16USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears14,243,0002018-12-29 12USD
ValuationAllowanceDeferredTaxAssetChangeInAmount14,200,0002025-12-31 28USD
EquitySecuritiesFvNiGainLoss14,003,0002026-03-31 28USD
IncomeTaxReconciliationPriorYearIncomeTaxes14,000,0002023-12-31 2USD
GainLossOnInvestments13,925,0002026-03-31 147USD
DebtAndEquitySecuritiesRealizedGainLoss13,925,0002026-03-31 23USD
IncomeTaxReconciliationTaxSettlements13,800,0002015-10-03 3USD
BusinessAcquisitionPurchasePriceAllocationAmortizableIntangibleAssets13,200,0002011-07-02 1USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents-12,972,0002026-03-31 38USD
DeferredTaxAssetsOperatingLossCarryforwards12,801,0002025-12-31 32USD
InventoryWorkInProcessNetOfReserves12,319,0002026-03-31 14USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesDeferredRevenue11,800,0002022-10-01 1USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears11,510,0002018-12-29 12USD
DeferredTaxLiabilitiesInvestments11,422,0002025-12-31 6USD
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax10,792,0002026-03-31 102USD
InterestPaid10,052,0002019-06-29 72USD
ProceedsFromSaleOfAvailableForSaleSecuritiesEquity9,793,0002011-12-31 10USD
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAndTax9,700,0002024-12-31 3USD
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible9,400,0002024-12-31 7USD
DefinedBenefitPlanContributionsByEmployer9,350,0002011-12-31 3USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets-9,100,0002026-03-31 147USD
UnrecognizedTaxBenefitsPeriodIncreaseDecrease-9,061,0002024-12-31 46USD
IncomeTaxExaminationInterestAccrued9,050,0002025-12-31 36USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber8,976,0002016-01-02 5shares
DeferredStateAndLocalIncomeTaxExpenseBenefit8,805,0002025-12-31 47USD
AvailableForSaleSecurities8,503,0002016-10-01 27USD
IncreaseDecreaseInOtherNoncurrentLiabilities-8,425,0002026-03-31 129USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeBenefits8,100,0002016-01-02 1USD
OtherComprehensiveIncomeReclassificationAdjustmentForSaleOfSecuritiesIncludedInNetIncomeNetOfTax-8,072,0002011-12-31 2USD
DefinedBenefitPlanBenefitObligation7,990,0002018-12-29 23USD
AvailableForSaleSecuritiesAmortizedCost7,611,0002016-10-01 45USD
LongTermAccountsNotesAndLoansReceivableNetNoncurrent7,559,0002012-12-29 22USD
EffectiveIncomeTaxRateReconciliationFdiiAmount7,342,0002025-12-31 9USD
ForeignCurrencyContractAssetFairValueDisclosure7,308,0002024-09-30 64USD
PurchaseObligationDueInFourthYear7,181,0002025-12-31 2USD
PurchaseObligationDueInFifthYear7,015,0002025-12-31 2USD
IndefiniteLivedIntangibleAssetsExcludingGoodwill6,800,0002023-12-31 56USD
FutureAmortizationExpenseRemainderOfFiscalYear6,797,0002011-10-01 2USD
UnrecognizedTaxBenefitsDecreasesResultingFromSettlementsWithTaxingAuthorities6,598,0002025-12-31 50USD
BusinessCombinationSeparatelyRecognizedTransactionsAdditionalDisclosuresAcquisitionCostExpensed6,500,0002026-03-31 20USD
AociLossCashFlowHedgeCumulativeGainLossAfterTax-6,227,0002026-03-31 14USD
MarketableSecuritiesEquitySecuritiesCurrent5,842,0002018-06-30 2USD
ProceedsFromSaleAndCollectionOfReceivables5,827,0002010-01-02 5USD
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt-5,617,0002011-01-01 3USD
AccountsPayableCurrent5,484,0002018-12-29 16USD
CostmethodInvestmentsRealizedGainLossExcludingOtherThanTemporaryImpairments5,400,0002011-10-01 1USD
CertificatesOfDepositAtCarryingValue5,302,0002016-07-02 14USD
IncomeTaxReconciliationTaxContingencies-4,837,0002025-12-31 1USD
CostMethodInvestmentsRealizedGainLoss4,800,0002010-07-03 1USD
DebtSecuritiesAvailableForSaleContinuousUnrealizedLossPosition12MonthsOrLonger4,600,0002026-03-31 8USD
DeferredCompensationArrangementWithIndividualCompensationExpense4,453,0002012-12-29 6USD
DefinedBenefitPlanBenefitObligationPeriodIncreaseDecrease4,300,0002011-01-01 2USD
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions4,118,0002025-12-31 50USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations4,118,0002025-12-31 50USD
USGovernmentSecuritiesAtCarryingValue3,975,0002012-09-29 2USD
RealizedInvestmentGainsLosses-3,961,0002022-12-31 40USD
DeferredTaxLiabilitiesOther3,950,0002025-12-31 32USD
AccruedIncomeTaxesCurrent3,936,0002017-12-30 14USD
IncomeTaxExaminationInterestExpense3,893,0002024-12-31 53USD
BusinessAcquisitionContingentConsiderationAtFairValue3,832,0002013-06-29 19USD
EffectOfExchangeRateOnCashAndCashEquivalents-3,704,0002022-01-01 109USD
AllowanceForDoubtfulAccountsReceivableCurrent3,632,0002026-03-31 153USD
IncreaseDecreaseInOtherOperatingLiabilities-3,612,0002012-03-31 18USD
AmortizationOfFinancingCostsAndDiscounts3,473,0002024-12-31 136USD
RestructuringReserveSettledWithoutCash23,386,0002025-12-31 5USD
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount2,906,0002026-03-31 198shares
SecuritiesOwnedNotReadilyMarketable2,900,0002018-09-29 35USD
AllowanceForDoubtfulAccountsReceivableWriteOffs2,749,0002025-12-31 30USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease2,731,0002011-12-31 11USD
EquityMethodInvestmentRealizedGainLossOnDisposal2,700,0002011-10-01 2USD
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease-2,499,0002012-03-31 8USD
EffectiveIncomeTaxRateReconciliationTaxCutsAndJobsActOf2017Amount-2,335,0002022-12-31 6USD
FutureMinimumSubleaseRentalsSaleLeasebackTransactions-2,233,0002011-12-31 1USD
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodBeforeTax2,231,0002017-12-30 31USD
EquitySecuritiesWithoutReadilyDeterminableFairValueDownwardPriceAdjustmentAnnualAmount2,225,0002023-09-30 8USD
CommercialPaperAtCarryingValue1,999,0002016-07-02 5USD
IncreaseDecreaseInOtherOperatingAssets1,870,0002026-03-31 147USD
DebtRelatedCommitmentFeesAndDebtIssuanceCosts1,760,0002011-01-01 3USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements1,664,0002026-03-31 190shares
GoodwillTranslationAdjustments-1,637,0002016-07-02 24USD
OtherNoncashIncomeExpense-1,629,0002026-03-31 138USD
OperatingLeasesFutureMinimumPaymentsDueFutureMinimumSubleaseRentals1,533,0002012-12-29 1USD
IncomeTaxReconciliationOtherAdjustments-1,528,0002025-12-31 48USD
MarketableSecuritiesRealizedGainLoss-1,466,0002022-12-31 60USD
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions1,401,0002023-12-31 23USD
GainLossOnSaleOfEquityInvestments1,230,0002013-12-28 33USD
DefinedBenefitPlanNetPeriodicBenefitCost1,214,0002017-12-30 21USD
AccountsReceivableNetNoncurrent1,204,0002019-09-28 60USD
IncomeTaxReconciliationTaxContingenciesForeign1,200,0002015-10-03 1USD
RestructuringReserveAccrualAdjustment1-1,030,0002024-12-31 5USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber1,007,0002025-12-31 32shares
RestructuringReserveSettledWithCash923,0002012-12-29 10USD
CapitalizedComputerSoftwareAdditions900,0002021-01-02 9USD
IncomeTaxExaminationPenaltiesAccrued891,0002025-12-31 36USD
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability858,0002011-01-01 1USD
ProvisionForDoubtfulAccounts829,0002025-12-31 100USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber806,0002025-12-31 16shares
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue776,0002026-03-31 28USD
FutureMinimumSubleaseRentalsSaleLeasebackTransactionsWithinOneYear-748,0002011-12-31 1USD
EquitySecuritiesFvNiRealizedGainLoss-734,0002026-03-31 28USD
TreasuryStockSharesAcquired671,0002026-03-31 160shares
ValuationAllowancesAndReservesChargedToOtherAccounts-656,0002010-01-02 1USD
AccumulatedOtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax653,0002025-12-31 64USD
GoodwillPurchaseAccountingAdjustments-633,0002021-10-02 5USD

What to be careful about

What this model itself distrusts about CDNS's figures. Written by the derivation as it ran, not added afterwards.