Free cash flow remains resilient with a 20.8% margin in 2026Q1, even as the company deployed $200 million toward share repurchases.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 1.6B | 1.73B | 1.26B | 1.35B | 1.24B | 1.1B | 904.92M | 729.6M | 604.75M | 470.74M | 444.88M | 378.2M | 316.72M | 367.61M | 315.99M | 240.34M | 199.14M | 25.64M | 70.29M | 402.44M | 421.22M | 426.28M | 372.52M | 171M | 350.2M | 250.91M | 142.1M | 127.22M | 246.07M | 198.36M | 175.31M |
| 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 Income | 1.17B | 1.11B | 1.06B | 1.04B | 848.95M | 695.96M | 590.64M | 988.98M | 345.78M | 204.1M | 203.09M | 252.42M | 158.9M | 164.24M | 439.95M | 72.23M | 142.34M | -149.87M | -1.85B | 296.25M | 142.59M | 49.34M | 74.47M | -17.57M | 71.95M | 141.29M | 49.98M | -14.07M | 31.98M | 169.47M | 29.04M |
| Depreciation & Amortization | 265.3M | 233.84M | 195.01M | 140.37M | 135.43M | 130.7M | 150.14M | 123.35M | 118.72M | 115.52M | 119.59M | 118.17M | 115.63M | 98.31M | 89.22M | 91.65M | 88.33M | 93.14M | 128.72M | 130.65M | 147.12M | 184.72M | 210.61M | 232.73M | 242.54M | 230.43M | 206.81M | 163.9M | 102.41M | 56.64M | 51.74M |
| Stock-Based Compensation | 485.75M | 455.18M | 391.22M | 325.61M | 270.44M | 210.09M | 197.27M | 181.55M | 167.72M | 130.02M | 109.22M | 92.34M | 83.79M | 66.28M | 47.56M | 43.59M | 43.46M | 54.71M | 81.27M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 141.04M | 66.05M | -128.74M | -36.51M | -107.61M | -43.18M | -26.12M | -576.74M | -11.68M | 79.93M | -4.87M | -13.15M | 12.48M | -2.37M | -240.42M | -7.81M | -64.19M | -3.44M | 205.74M | 12.81M | 29.54M | -22.97M | -15.7M | -60.05M | -23.87M | -13.19M | -29.04M | -1.43M | 29.23M | -68.47M | -15.94M |
| Other Non-Cash Items | -75.43M | -61.92M | -43.45M | -22.66M | 7.13M | 1.59M | 8.41M | 6.15M | 6.17M | -7.59M | -552K | 7.92M | 22.68M | 24M | 20.72M | 18.86M | -2.21M | 57.7M | 1.48B | 207.34M | 288.47M | 264.56M | 66.79M | 71.58M | 94.27M | 120.34M | -10.74M | 62.88M | 234.85M | 49.32M | 110.93M |
| Working Capital Changes | -390.08M | -73.25M | -208.97M | -98.78M | 87.55M | 105.8M | -15.42M | 6.31M | -21.96M | -51.25M | 18.41M | -79.5M | -76.76M | 17.13M | -41.03M | 21.83M | -24.39M | -26.59M | 30.11M | -346.03M | -186.5M | -49.37M | 36.34M | -55.7M | -54.08M | -227.96M | -74.91M | -84.04M | -135.89M | 10.37M | -451K |
| Change in Receivables | -395.58M | -274.89M | -180.29M | -11.75M | -138.47M | 2.01M | -25.93M | -4.72M | -87.08M | -28.41M | -3.3M | -44.73M | -17.93M | -3.61M | 45.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -137.42M | -91.03M | -82.77M | -65.89M | -23.07M | -39.03M | -25.68M | -33.02M | 752K | 5.03M | 4.93M | -1.12M | -11.71M | -14.59M | 5.25M | -6.82M | -26.53M | 3.9M | 2.58M | 6.2M | -10.87M | -7.59M | -3.56M | -7.31M | -801K | -16.52M | -5.74M | -9.97M | 0 | 0 | -981K |
| Change in Payables | 0 | 184.9M | 0 | 5.42M | 113.94M | 67.36M | 18.39M | 33.91M | 1.55M | -25.99M | 2.65M | 15.32M | 3.86M | 41.73M | 17.52M | -46.95M | 60.28M | -94.85M | -42.88M | 0 | 0 | 20.33M | 2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -2.55B | -460.52M | -837.12M | -412.25M | -738.63M | -292.95M | -292.16M | -105.71M | -173.84M | -191.21M | 1.36M | -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 Revenue | 3.03% | 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 | -338K | 0 | -143.25M | -41.63M | 0 | -167.12M | -392.82M | -66.43M | -44.05M | -256.12M | -14.13M | -20.93M | -80.72M | -65.78M | -297.13M | -115.17M | -182.25M | -43.43M | 5.17M | -4.5M | -133.06M | -352.33M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 11.5M | 0 | -166K | 0 | -1.58M | -197.34M | 0 | 0 | 0 | 923K | 0 | 0 | 0 | 0 | 0 | 900K | 3.86M | -4.39M | 46.5M | 317K | 16.84M | -23.3M | -73.27M | -6.82M | 57.87M | -59.69M | -63.38M | -120.33M | -6.51M | -15.75M |
| Cash from Financing | -428.68M | -948.98M | 1.24B | -803.57M | -657.05M | -643.79M | -415.29M | -443.89M | -567.94M | -70.15M | -592.7M | -626.31M | 288.96M | -116.29M | 15.83M | -144.8M | 59.94M | 20.97M | -443.42M | -170.07M | -233.93M | 205.35M | -21.08M | 149.22M | -54.1M | 32.91M | 63.21M | 31.84M | 248.67M | -73.67M | 115.28M |
| Debt Issued (Net) | 425M | 0 | 1.85B | -100M | 300M | 0 | 0 | -100M | -288.87M | 38.87M | 300M | -350M | 348.65M | -144.64M | 0 | -155.84M | 157.64M | -2.47M | -230.21M | -28M | 139.52M | 159.94M | -370K | 366.14M | 50.47M | -2.3M | -23.7M | -111.2M | 132.2M | -25.2M | 17.1M |
| 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 | -124.84M | 22.52M | 16.96M | 5.49M | -35.29M | 28.01M | -225.76M | -163.16M | -427.99M | 45.41M | -18.79M | -70.82M | -104.57M | -199.16M | -115.63M | -24.6M | -66M | -28.1M | 102M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -48.94M | 0 | -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 | -136.4M | 204.91M | -1.28M | 0 | -90.58M | -69.92M | -793K | 104.82M | 15.59M | 65.16M | 5.83M | -1.13M | 5.55M | -62.4M | -4.58M | 12.55M | 21.09M | 54.54M | 0 | -1.92M | -146.1M | 0 | -1.44M | 202.54M | 167.6M | 211.9M | -100K | -100K |
| Net Change in Cash | -1.37B | 357.29M | 1.64B | 125.83M | -206.62M | 160.51M | 223.22M | 171.91M | -154.79M | 222.85M | -151.45M | -315.48M | 395.9M | -190.1M | 124.75M | 44.19M | -11.71M | 860K | -494.67M | 128.58M | 73.03M | 412.8M | 139.34M | 13.2M | 165.02M | 121.09M | -26.18M | -97.67M | -23.96M | -77.49M | 199.65M |
| Free Cash Flow | 1.43B | 1.59B | 1.12B | 1.25B | 1.12B | 1.03B | 810.11M | 655M | 543.25M | 412.84M | 391.17M | 333.39M | 276.91M | 322.68M | 280.03M | 208.92M | 161.66M | -16.45M | -29.39M | 318.64M | 345.17M | 354.63M | 310.74M | 88.12M | 222.49M | 96.6M | 22.63M | 16.78M | 131.64M | 105.93M | 113.22M |
| 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 Share | 5.22 | 5.81 | 4.08 | 4.57 | 4.06 | 3.71 | 2.90 | 2.33 | 1.93 | 1.47 | 1.34 | 1.07 | 0.90 | 1.10 | 1.00 | 0.77 | 0.61 | -0.06 | -0.12 | 1.08 | 1.10 | 1.13 | 1.02 | 0.33 | 0.83 | 0.38 | 0.09 | 0.07 | 0.51 | 0.46 | 0.53 |
| FCF Conversion (FCF/Net Income) | 1.22x | 1.56x | 1.19x | 1.30x | 1.46x | 1.58x | 1.53x | 0.74x | 1.75x | 2.31x | 2.19x | 1.50x | 1.99x | 2.24x | 0.72x | 3.33x | 1.40x | -0.17x | -0.04x | 1.36x | 2.95x | 8.64x | 5.00x | -9.73x | 4.87x | 1.78x | 2.84x | -9.04x | 7.69x | 1.17x | 6.04x |
| Interest Paid | 113.45M | 111.95M | 43.22M | 34.93M | 21.12M | 15.95M | 19.78M | 17.84M | 23.02M | 24.16M | 21.02M | 19.92M | 9.96M | 0 | 11.35M | 13.42M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 203.47M | 0 | 509.98M | 253.7M | 233.24M | 146.42M | 105.92M | 41.95M | 68.04M | 59.07M | 36.82M | 29.49M | 26.45M | 0 | 18.64M | 18.96M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Geopolitical export control exposure
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.
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.
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.
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.
Quick answers to the most common questions about buying CDNS stock.
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.
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.
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.
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.