Cadence Design Systems Inc
DUS:CDS
Balance Sheet
Balance Sheet Decomposition
Cadence Design Systems Inc
Cadence Design Systems Inc
Balance Sheet
Cadence Design Systems Inc
| Dec-2002 | Jan-2004 | Jan-2005 | Dec-2005 | Dec-2006 | Dec-2007 | Jan-2009 | Jan-2010 | Jan-2011 | Dec-2011 | Dec-2012 | Dec-2013 | Jan-2015 | Jan-2016 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Jan-2021 | Jan-2022 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
371
|
309
|
449
|
861
|
934
|
1 063
|
568
|
569
|
557
|
602
|
726
|
536
|
932
|
617
|
465
|
688
|
533
|
705
|
928
|
1 089
|
882
|
1 008
|
2 644
|
3 001
|
|
| Cash Equivalents |
371
|
309
|
449
|
861
|
934
|
1 063
|
568
|
569
|
557
|
602
|
726
|
536
|
932
|
617
|
465
|
688
|
533
|
705
|
928
|
1 089
|
882
|
1 008
|
2 644
|
3 001
|
|
| Short-Term Investments |
24
|
109
|
144
|
33
|
24
|
15
|
4
|
2
|
13
|
218
|
404
|
404
|
614
|
94
|
3
|
4
|
0
|
0
|
0
|
0
|
0
|
130
|
141
|
154
|
|
| Total Receivables |
314
|
349
|
384
|
282
|
238
|
326
|
299
|
201
|
192
|
137
|
98
|
108
|
122
|
165
|
157
|
190
|
307
|
315
|
348
|
344
|
509
|
507
|
710
|
1 013
|
|
| Accounts Receivables |
314
|
349
|
384
|
282
|
238
|
326
|
299
|
201
|
192
|
137
|
98
|
108
|
122
|
165
|
157
|
190
|
307
|
315
|
348
|
344
|
509
|
507
|
710
|
1 013
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
10
|
17
|
20
|
29
|
37
|
31
|
28
|
24
|
39
|
43
|
36
|
50
|
56
|
57
|
39
|
33
|
28
|
56
|
76
|
116
|
128
|
182
|
258
|
304
|
|
| Other Current Assets |
39
|
58
|
72
|
71
|
78
|
94
|
55
|
55
|
78
|
64
|
127
|
123
|
126
|
31
|
37
|
64
|
82
|
94
|
126
|
167
|
187
|
149
|
264
|
198
|
|
| Total Current Assets |
759
|
842
|
1 070
|
1 276
|
1 312
|
1 530
|
954
|
851
|
879
|
1 064
|
1 391
|
1 221
|
1 852
|
964
|
702
|
980
|
951
|
1 169
|
1 479
|
1 716
|
1 707
|
1 976
|
4 016
|
4 670
|
|
| PP&E Net |
432
|
404
|
390
|
357
|
355
|
339
|
355
|
312
|
285
|
263
|
244
|
239
|
230
|
229
|
239
|
251
|
253
|
376
|
444
|
436
|
542
|
554
|
604
|
693
|
|
| PP&E Gross |
432
|
404
|
390
|
357
|
355
|
339
|
355
|
312
|
285
|
263
|
244
|
239
|
230
|
229
|
239
|
251
|
253
|
376
|
444
|
436
|
542
|
554
|
604
|
693
|
|
| Accumulated Depreciation |
437
|
494
|
498
|
550
|
616
|
625
|
625
|
637
|
649
|
659
|
635
|
568
|
553
|
581
|
613
|
658
|
698
|
635
|
694
|
733
|
777
|
837
|
917
|
1 022
|
|
| Intangible Assets |
219
|
267
|
196
|
154
|
124
|
133
|
54
|
33
|
182
|
173
|
185
|
312
|
361
|
296
|
259
|
279
|
225
|
172
|
211
|
233
|
355
|
337
|
595
|
718
|
|
| Goodwill |
664
|
923
|
995
|
1 233
|
1 268
|
1 310
|
0
|
0
|
159
|
192
|
233
|
457
|
554
|
552
|
573
|
666
|
662
|
662
|
782
|
928
|
1 374
|
1 536
|
2 379
|
2 749
|
|
| Note Receivable |
113
|
122
|
96
|
103
|
150
|
238
|
161
|
58
|
23
|
11
|
8
|
4
|
4
|
4
|
13
|
12
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
31
|
26
|
19
|
15
|
9
|
10
|
7
|
7
|
6
|
0
|
3
|
3
|
119
|
138
|
132
|
128
|
120
|
138
|
124
|
68
|
|
| Other Long-Term Assets |
240
|
261
|
243
|
279
|
204
|
295
|
137
|
142
|
194
|
48
|
218
|
190
|
203
|
300
|
309
|
227
|
252
|
839
|
903
|
945
|
1 040
|
1 128
|
1 257
|
1 256
|
|
| Other Assets |
664
|
923
|
995
|
1 233
|
1 268
|
1 310
|
0
|
0
|
159
|
192
|
233
|
457
|
554
|
552
|
573
|
666
|
662
|
662
|
782
|
928
|
1 374
|
1 536
|
2 379
|
2 749
|
|
| Total Assets |
2 427
N/A
|
2 818
+16%
|
2 990
+6%
|
3 401
+14%
|
3 443
+1%
|
3 871
+12%
|
1 680
-57%
|
1 411
-16%
|
1 732
+23%
|
1 761
+2%
|
2 287
+30%
|
2 429
+6%
|
3 210
+32%
|
2 346
-27%
|
2 097
-11%
|
2 419
+15%
|
2 469
+2%
|
3 357
+36%
|
3 951
+18%
|
4 386
+11%
|
5 137
+17%
|
5 669
+10%
|
8 974
+58%
|
10 153
+13%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
295
|
243
|
278
|
301
|
172
|
17
|
33
|
7
|
6
|
3
|
6
|
25
|
12
|
238
|
4
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
6
|
93
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
62
|
258
|
218
|
135
|
201
|
156
|
163
|
181
|
204
|
0
|
217
|
212
|
251
|
317
|
350
|
353
|
503
|
467
|
627
|
763
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
85
|
100
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
0
|
0
|
32
|
28
|
230
|
0
|
0
|
143
|
294
|
447
|
325
|
342
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
349
|
0
|
0
|
|
| Other Current Liabilities |
208
|
238
|
271
|
273
|
286
|
280
|
313
|
256
|
347
|
562
|
601
|
618
|
834
|
298
|
314
|
340
|
352
|
355
|
447
|
618
|
745
|
775
|
737
|
778
|
|
| Total Current Liabilities |
504
|
482
|
549
|
606
|
548
|
785
|
564
|
398
|
698
|
1 015
|
1 217
|
1 148
|
1 393
|
536
|
586
|
642
|
709
|
672
|
797
|
971
|
1 348
|
1 591
|
1 370
|
1 635
|
|
| Long-Term Debt |
53
|
420
|
420
|
548
|
730
|
500
|
417
|
436
|
406
|
132
|
0
|
0
|
349
|
343
|
643
|
644
|
345
|
346
|
347
|
348
|
648
|
300
|
2 476
|
2 480
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
256
|
260
|
288
|
314
|
77
|
71
|
52
|
11
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
226
|
344
|
321
|
403
|
209
|
246
|
224
|
155
|
275
|
132
|
103
|
113
|
116
|
90
|
126
|
143
|
126
|
236
|
314
|
327
|
396
|
375
|
455
|
564
|
|
| Total Liabilities |
783
N/A
|
1 246
+59%
|
1 290
+4%
|
1 557
+21%
|
1 744
+12%
|
1 791
+3%
|
1 493
-17%
|
1 302
-13%
|
1 455
+12%
|
1 350
-7%
|
1 372
+2%
|
1 272
-7%
|
1 876
+47%
|
969
-48%
|
1 355
+40%
|
1 430
+5%
|
1 180
-17%
|
1 254
+6%
|
1 458
+16%
|
1 646
+13%
|
2 392
+45%
|
2 265
-5%
|
4 301
+90%
|
4 679
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 103
|
1 034
|
1 091
|
1 300
|
1 399
|
1 516
|
1 659
|
1 674
|
1 716
|
1 734
|
1 722
|
1 757
|
1 851
|
1 863
|
1 820
|
1 830
|
1 936
|
2 046
|
2 218
|
2 468
|
2 766
|
3 167
|
4 182
|
4 719
|
|
| Retained Earnings |
584
|
566
|
641
|
690
|
833
|
1 162
|
815
|
1 178
|
1 139
|
1 083
|
650
|
485
|
326
|
74
|
137
|
341
|
773
|
1 762
|
2 350
|
3 046
|
3 895
|
4 936
|
5 992
|
7 101
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Treasury Stock |
0
|
0
|
0
|
79
|
545
|
619
|
695
|
431
|
353
|
290
|
201
|
140
|
204
|
401
|
1 190
|
1 178
|
1 396
|
1 668
|
2 058
|
2 740
|
3 824
|
4 604
|
5 310
|
6 344
|
|
| Other Equity |
43
|
28
|
32
|
66
|
12
|
20
|
37
|
43
|
53
|
51
|
44
|
24
|
12
|
12
|
25
|
4
|
25
|
37
|
17
|
33
|
92
|
95
|
190
|
2
|
|
| Total Equity |
1 644
N/A
|
1 572
-4%
|
1 700
+8%
|
1 845
+9%
|
1 699
-8%
|
2 080
+22%
|
187
-91%
|
108
-42%
|
277
+155%
|
411
+49%
|
915
+123%
|
1 156
+26%
|
1 334
+15%
|
1 376
+3%
|
742
-46%
|
989
+33%
|
1 288
+30%
|
2 103
+63%
|
2 493
+19%
|
2 741
+10%
|
2 745
+0%
|
3 404
+24%
|
4 674
+37%
|
5 474
+17%
|
|
| Total Liabilities & Equity |
2 427
N/A
|
2 818
+16%
|
2 990
+6%
|
3 401
+14%
|
3 443
+1%
|
3 871
+12%
|
1 680
-57%
|
1 411
-16%
|
1 732
+23%
|
1 761
+2%
|
2 287
+30%
|
2 429
+6%
|
3 210
+32%
|
2 346
-27%
|
2 097
-11%
|
2 419
+15%
|
2 469
+2%
|
3 357
+36%
|
3 951
+18%
|
4 386
+11%
|
5 137
+17%
|
5 669
+10%
|
8 974
+58%
|
10 153
+13%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
270
|
268
|
272
|
281
|
244
|
275
|
258
|
269
|
267
|
273
|
281
|
288
|
292
|
301
|
278
|
282
|
280
|
280
|
279
|
277
|
273
|
272
|
274
|
272
|
|