VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CDNSCadence Design Systems, Inc.
$377.27$104.1B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCDNSCash Flow

Cadence Design Systems, Inc. (CDNS) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains resilient with a 20.8% margin in 2026Q1, even as the company deployed $200 million toward share repurchases.

CDNS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations1.6B1.73B1.26B1.35B1.24B1.1B904.92M729.6M604.75M470.74M444.88M378.2M316.72M367.61M315.99M240.34M199.14M25.64M70.29M402.44M421.22M426.28M372.52M171M350.2M250.91M142.1M127.22M246.07M198.36M175.31M
Operating CF Margin %-32.64%27.16%32.99%34.87%36.84%33.73%31.23%28.29%24.23%24.5%22.22%20.03%25.18%23.82%20.9%21.28%3.01%6.77%24.92%28.39%32.07%31.11%15.28%27.08%17.54%11.11%11.64%20.23%21.66%23.64%
Operating CF Growth %116.34%37.14%-6.57%8.64%12.8%21.66%24.03%20.64%28.47%5.81%17.63%19.41%-13.84%16.33%31.48%20.69%676.78%-63.52%-82.53%-4.46%-1.19%14.43%117.85%-51.17%39.57%76.57%11.69%-48.3%24.05%13.15%-11.05%
Net Income1.17B1.11B1.06B1.04B848.95M695.96M590.64M988.98M345.78M204.1M203.09M252.42M158.9M164.24M439.95M72.23M142.34M-149.87M-1.85B296.25M142.59M49.34M74.47M-17.57M71.95M141.29M49.98M-14.07M31.98M169.47M29.04M
Depreciation & Amortization265.3M233.84M195.01M140.37M135.43M130.7M150.14M123.35M118.72M115.52M119.59M118.17M115.63M98.31M89.22M91.65M88.33M93.14M128.72M130.65M147.12M184.72M210.61M232.73M242.54M230.43M206.81M163.9M102.41M56.64M51.74M
Stock-Based Compensation485.75M455.18M391.22M325.61M270.44M210.09M197.27M181.55M167.72M130.02M109.22M92.34M83.79M66.28M47.56M43.59M43.46M54.71M81.27M000000000000
Deferred Taxes141.04M66.05M-128.74M-36.51M-107.61M-43.18M-26.12M-576.74M-11.68M79.93M-4.87M-13.15M12.48M-2.37M-240.42M-7.81M-64.19M-3.44M205.74M12.81M29.54M-22.97M-15.7M-60.05M-23.87M-13.19M-29.04M-1.43M29.23M-68.47M-15.94M
Other Non-Cash Items-75.43M-61.92M-43.45M-22.66M7.13M1.59M8.41M6.15M6.17M-7.59M-552K7.92M22.68M24M20.72M18.86M-2.21M57.7M1.48B207.34M288.47M264.56M66.79M71.58M94.27M120.34M-10.74M62.88M234.85M49.32M110.93M
Working Capital Changes-390.08M-73.25M-208.97M-98.78M87.55M105.8M-15.42M6.31M-21.96M-51.25M18.41M-79.5M-76.76M17.13M-41.03M21.83M-24.39M-26.59M30.11M-346.03M-186.5M-49.37M36.34M-55.7M-54.08M-227.96M-74.91M-84.04M-135.89M10.37M-451K
Change in Receivables-395.58M-274.89M-180.29M-11.75M-138.47M2.01M-25.93M-4.72M-87.08M-28.41M-3.3M-44.73M-17.93M-3.61M45.63M0000000000000000
Change in Inventory-137.42M-91.03M-82.77M-65.89M-23.07M-39.03M-25.68M-33.02M752K5.03M4.93M-1.12M-11.71M-14.59M5.25M-6.82M-26.53M3.9M2.58M6.2M-10.87M-7.59M-3.56M-7.31M-801K-16.52M-5.74M-9.97M00-981K
Change in Payables0184.9M05.42M113.94M67.36M18.39M33.91M1.55M-25.99M2.65M15.32M3.86M41.73M17.52M-46.95M60.28M-94.85M-42.88M0020.33M2M00000000
Cash from Investing-2.55B-460.52M-837.12M-412.25M-738.63M-292.95M-292.16M-105.71M-173.84M-191.21M1.36M-44.5M-198.01M-426.89M-201.24M-56.5M-285.11M-50.51M-126.89M-108.44M-111.76M-222.7M-214.95M-325.98M-138.64M-161.32M-226M-254.54M-516.6M-195.1M-85.7M
Capital Expenditures-167.63M-141.87M-142.54M-102.34M-124.22M-66.88M-94.81M-74.61M-61.5M-57.9M-53.71M-44.81M-39.81M-44.93M-35.97M-31.42M-37.49M-42.08M-99.68M-83.8M-76.05M-71.66M-61.78M-82.88M-127.71M-154.31M-119.47M-110.44M-114.43M-92.43M-62.09M
CapEx % of Revenue3.03%2.68%3.07%2.5%3.49%2.24%3.53%3.19%2.88%2.98%2.96%2.63%2.52%3.08%2.71%2.73%4.01%4.94%9.6%5.19%5.12%5.39%5.16%7.4%9.88%10.79%9.34%10.1%9.41%10.09%8.37%
Acquisitions-2.5B-429.54M-737.57M-198.35M-613.78M-226.2M-197.56M-338K0-143.25M-41.63M0-167.12M-392.82M-66.43M-44.05M-256.12M-14.13M-20.93M-80.72M-65.78M-297.13M-115.17M-182.25M-43.43M5.17M-4.5M-133.06M-352.33M00
Investments-------------------------------
Other Investing011.5M0-166K0-1.58M-197.34M000923K00000900K3.86M-4.39M46.5M317K16.84M-23.3M-73.27M-6.82M57.87M-59.69M-63.38M-120.33M-6.51M-15.75M
Cash from Financing-428.68M-948.98M1.24B-803.57M-657.05M-643.79M-415.29M-443.89M-567.94M-70.15M-592.7M-626.31M288.96M-116.29M15.83M-144.8M59.94M20.97M-443.42M-170.07M-233.93M205.35M-21.08M149.22M-54.1M32.91M63.21M31.84M248.67M-73.67M115.28M
Debt Issued (Net)425M01.85B-100M300M00-100M-288.87M38.87M300M-350M348.65M-144.64M0-155.84M157.64M-2.47M-230.21M-28M139.52M159.94M-370K366.14M50.47M-2.3M-23.7M-111.2M132.2M-25.2M17.1M
Equity Issued (Net)-633.3M-779.13M-583.53M-567.18M-1.16B-642.51M-415.29M-253.31M-209.15M-108.22M-997.51M-291.9M-124.84M22.52M16.96M5.49M-35.29M28.01M-225.76M-163.16M-427.99M45.41M-18.79M-70.82M-104.57M-199.16M-115.63M-24.6M-66M-28.1M102M
Dividends Paid0000000000000000000000000000000
Share Repurchases-775.03M-925.03M-787.76M-700.13M-1.16B-730.28M-490.09M-396.73M-319.98M-157.19M-960.29M-366.84M-124.84M-20.14M-15.73M-14.22M-48.94M0-273.95M-418.62M-624.04M-101.07M-94.11M-213.83M-181.8M-299.04M-232.96M-115.8M-170.8M-105.1M-128.5M
Other Financing-220.37M-169.84M-23.83M-136.4M204.91M-1.28M0-90.58M-69.92M-793K104.82M15.59M65.16M5.83M-1.13M5.55M-62.4M-4.58M12.55M21.09M54.54M0-1.92M-146.1M0-1.44M202.54M167.6M211.9M-100K-100K
Net Change in Cash-1.37B357.29M1.64B125.83M-206.62M160.51M223.22M171.91M-154.79M222.85M-151.45M-315.48M395.9M-190.1M124.75M44.19M-11.71M860K-494.67M128.58M73.03M412.8M139.34M13.2M165.02M121.09M-26.18M-97.67M-23.96M-77.49M199.65M
Free Cash Flow1.43B1.59B1.12B1.25B1.12B1.03B810.11M655M543.25M412.84M391.17M333.39M276.91M322.68M280.03M208.92M161.66M-16.45M-29.39M318.64M345.17M354.63M310.74M88.12M222.49M96.6M22.63M16.78M131.64M105.93M113.22M
FCF Margin %25.86%29.96%24.09%30.48%31.38%34.6%30.2%28.04%25.41%21.25%21.54%19.59%17.52%22.1%21.11%18.17%17.27%-1.93%-2.83%19.73%23.26%26.68%25.95%7.87%17.21%6.75%1.77%1.53%10.82%11.57%15.27%
FCF Growth %3.74%41.94%-10.32%11.54%8.08%27.65%23.68%20.57%31.59%5.54%17.33%20.4%-14.18%15.23%34.04%29.24%1083%44.05%-109.22%-7.69%-2.67%14.12%252.64%-60.39%130.32%326.89%34.87%-87.25%24.27%-6.44%-32.91%
FCF per Share5.225.814.084.574.063.712.902.331.931.471.341.070.901.101.000.770.61-0.06-0.121.081.101.131.020.330.830.380.090.070.510.460.53
FCF Conversion (FCF/Net Income)1.22x1.56x1.19x1.30x1.46x1.58x1.53x0.74x1.75x2.31x2.19x1.50x1.99x2.24x0.72x3.33x1.40x-0.17x-0.04x1.36x2.95x8.64x5.00x-9.73x4.87x1.78x2.84x-9.04x7.69x1.17x6.04x
Interest Paid113.45M111.95M43.22M34.93M21.12M15.95M19.78M17.84M23.02M24.16M21.02M19.92M9.96M011.35M13.42M000000000000000
Taxes Paid203.47M0509.98M253.7M233.24M146.42M105.92M41.95M68.04M59.07M36.82M29.49M26.45M018.64M18.96M000000000000000

Key Metrics

Growth RegimeExpanding
ProfitabilityStrong
Balance SheetFortress
Cash FlowRobust
Top Statement Risk

Geopolitical export control exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

According to the provided quarterly data, Cadence exhibits a variable relationship between net income and operating cash flow, with the OCF/NI ratio fluctuating from a low of 0.68 in 2024Q2 to a high of 2.36 in 2025Q2, reflecting the inherent timing differences in software licensing and hardware delivery.

The divergence between net income and operating cash flow suggests that accounting earnings are heavily influenced by non-cash items and working capital shifts rather than immediate cash realization. Investors should monitor whether this volatility stems from the lumpy nature of hardware revenue recognition or shifts in deferred revenue, as consistent cash conversion is essential to support the company's high R&D requirements.

Free Cash Flow Margin Resilience

As reported in financial statements, Cadence maintains a strong free cash flow trajectory, with margins peaking at 37.3% in 2025Q1, demonstrating the company's ability to generate significant surplus cash despite the periodic capital intensity required to support its emulation hardware business and ongoing strategic acquisition activity.

The ability to sustain double-digit FCF margins indicates that the core EDA business model remains highly cash-generative even after accounting for necessary reinvestment. This trajectory appears to support the company's capacity for both internal R&D funding and external growth through acquisitions, provided that the hardware-software revenue mix remains favorable.

Working Capital Volatility and Cycles

Based on the reported figures, Cadence experiences significant quarterly swings in working capital, with outflows reaching $263.3 million in 2026Q1, which suggests that the timing of large-scale software renewals and hardware shipments creates meaningful, albeit temporary, pressure on the company's immediate cash position.

These fluctuations appear to be a structural feature of the business rather than an operational failure, likely tied to the multi-year nature of customer contracts. Analysts should interpret these swings as a reflection of the company's contract lifecycle, where large cash inflows are often preceded by periods of inventory build-up or deferred revenue recognition.

Capital Allocation and Shareholder Returns

As indicated by the cash flow statements, Cadence consistently utilizes its cash reserves for aggressive share repurchases, totaling $200 million in 2026Q1, while simultaneously funding significant acquisitions like the $2.1 billion outlay in the same period, signaling a dual focus on inorganic growth and equity dilution management.

The reliance on share buybacks to offset dilution from stock-based compensation warrants careful scrutiny, as it effectively consumes a portion of the free cash flow that could otherwise be directed toward R&D or debt reduction. Investors should monitor whether the scale of these acquisitions provides sufficient long-term returns to justify the significant cash outflows observed in recent quarters.

CDNS — Frequently Asked Questions

Quick answers to the most common questions about buying CDNS stock.

How much cash does Cadence Design Systems, Inc. (CDNS) generate from operations?

Cadence Design Systems, Inc. (CDNS) generated $1.73B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Cadence Design Systems, Inc.'s free cash flow?

Cadence Design Systems, Inc. (CDNS) generated $1.59B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Cadence Design Systems, Inc.'s capital expenditure (CapEx)?

Cadence Design Systems, Inc. (CDNS) spent $141.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Cadence Design Systems, Inc. distribute cash to shareholders?

In 2025, Cadence Design Systems, Inc. (CDNS) spent $925.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.