HISTORICAL FINANCIALS | ||||||||
INCOME STATEMENTS | ||||||||
(in millions, except per-share amounts) | ||||||||
Notes (1) (2) | Notes (1) (2) | Notes (1) (2) | Notes (1) (2) | Notes (1) (2) | Notes (1) (2) | Notes (1) (2) | Notes (1) (2) | |
GAAP | NON-GAAP | GAAP | NON-GAAP | GAAP | NON-GAAP | GAAP | NON-GAAP | |
FY 2024 | FY 2024 | FY 2024 | FY 2024 | FY 2024 | FY 2024 | FY 2024 | FY 2024 | |
Quarter Ended | Quarter Ended | Quarter Ended | Quarter Ended | Quarter Ended | Quarter Ended | Nine Months Ended | Nine Months Ended | |
October 28, 2023 | October 28, 2023 | January 27, 2024 | January 27, 2024 | April 27, 2024 | April 27, 2024 | April 27, 2024 | April 27, 2024 | |
REVENUE: | ||||||||
Product | $ 11,139 | $ 11,139 | $ 9,232 | $ 9,232 | $ 9,024 | $ 9,024 | $ 29,395 | $ 29,395 |
Service | 3,529 | 3,529 | 3,559 | 3,559 | 3,678 | 3,678 | 10,766 | 10,766 |
Total revenue | 14,668 | 14,668 | 12,791 | 12,791 | 12,702 | 12,702 | 40,161 | 40,161 |
COST OF SALES: | ||||||||
Product (a) - (c) | 3,957 | 3,734 | 3,443 | 3,209 | 3,295 | 2,985 | 10,695 | 9,928 |
Service (a) & (c) | 1,154 | 1,093 | 1,131 | 1,050 | 1,134 | 1,044 | 3,419 | 3,187 |
Total cost of sales (a) - (c) | 5,111 | 4,827 | 4,574 | 4,259 | 4,429 | 4,029 | 14,114 | 13,115 |
GROSS MARGIN (a) - (c) | 9,557 | 9,841 | 8,217 | 8,532 | 8,273 | 8,673 | 26,047 | 27,046 |
Product gross margin percentage | 64.5% | 66.5% | 62.7% | 65.2% | 63.5% | 66.9% | 63.6% | 66.2% |
Service gross margin percentage | 67.3% | 69.0% | 68.2% | 70.5% | 69.2% | 71.6% | 68.2% | 70.4% |
Total gross margin percentage | 65.2% | 67.1% | 64.2% | 66.7% | 65.1% | 68.3% | 64.9% | 67.3% |
OPERATING EXPENSES: | ||||||||
Research and development (a) & (c) | 1,913 | 1,593 | 1,943 | 1,556 | 1,948 | 1,505 | 5,804 | 4,654 |
Sales and marketing (a), & (c) | 2,506 | 2,319 | 2,458 | 2,236 | 2,559 | 2,300 | 7,523 | 6,855 |
General and administrative (a), (c) & (d) | 672 | 556 | 642 | 525 | 736 | 519 | 2,050 | 1,600 |
Amortization of purchased intangible assets (b) | 67 | - | 66 | - | 297 | - | 430 | - |
Restructuring and other charges (e) | 123 | - | 12 | - | 542 | - | 677 | - |
Total operating expenses (a) - (e) | 5,281 | 4,468 | 5,121 | 4,317 | 6,082 | 4,324 | 16,484 | 13,109 |
Operating expense as a percentage of revenue | 36.0% | 30.5% | 40.0% | 33.8% | 47.9% | 34.0% | 41.0% | 32.6% |
OPERATING INCOME (a) - (e) | 4,276 | 5,373 | 3,096 | 4,215 | 2,191 | 4,349 | 9,563 | 13,937 |
Operating income as a percentage of revenue | 29.2% | 36.6% | 24.2% | 33.0% | 17.2% | 34.2% | 23.8% | 34.7% |
Interest income | 360 | 360 | 324 | 324 | 411 | 411 | 1,095 | 1,095 |
Interest expense | (111) | (111) | (120) | (120) | (357) | (357) | (588) | (588) |
Other income (loss), net (f) | (83) | (32) | (139) | (51) | (10) | (17) | (232) | (100) |
Interest and other income (loss), net | 166 | 217 | 65 | 153 | 44 | 37 | 275 | 407 |
INCOME BEFORE PROVISION FOR INCOME TAXES (a) - (f) | 4,442 | 5,590 | 3,161 | 4,368 | 2,235 | 4,386 | 9,838 | 14,344 |
Provision for income taxes (g) - (h) | 804 | 1,062 | 527 | 830 | 349 | 833 | 1,680 | 2,725 |
NET INCOME (a) - (h) | $ 3,638 | $ 4,528 | $ 2,634 | $ 3,538 | $ 1,886 | $ 3,553 | $ 8,158 | $ 11,619 |
Net income per share: | ||||||||
Basic (a) - (h) | $ 0.90 | $ 0.65 | $ 0.47 | $ 2.01 | ||||
Diluted (a) - (h) | $ 0.89 | $ 1.11 | $ 0.65 | $ 0.87 | $ 0.46 | $ 0.88 | $ 2.00 | $ 2.85 |
Shares used in per-share calculation: | ||||||||
Basic | 4,057 | 4,055 | 4,042 | 4,051 | ||||
Diluted | 4,087 | 4,087 | 4,073 | 4,073 | 4,060 | 4,060 | 4,071 | 4,071 |
Cash dividends declared per common share | $ 0.39 | $ 0.39 | $ 0.40 | $ 1.18 | ||||
Cisco's non-GAAP measures are not in accordance with, or an alternative for, generally accepted accounting principles and may be different from non-GAAP measures used by other companies. In addition, the above non-GAAP Consolidated Statements of Operations are not based on a comprehensive set of accounting rules or principles. |
&9Income Statements and GAAP Reconciliation &9Cisco Systems, Inc.
INCOME STATEMENTS | |||||
Note 1 | |||||
(in millions) | |||||
FY 2024 | FY 2024 | FY 2024 | FY 2024 | ||
Quarter Ended | Quarter Ended | Quarter Ended | Nine Months Ended | ||
October 28, 2023 | January 27, 2024 | April 27, 2024 | April 27, 2024 | ||
A reconciliation between net income on a GAAP basis and non-GAAP net income including items (a) to (h) is as follows: | |||||
GAAP net income | $ 3,638 | $ 2,634 | $ 1,886 | $ 8,158 | |
(a) | Share-based compensation expense | 653 | 801 | 804 | 2,258 |
(b) | Amortization of acquisition-related intangible assets | 248 | 241 | 546 | 1,035 |
(c) | Other acquisition-related/divestiture costs | 75 | 65 | 276 | 416 |
(d) | Russia-Ukraine war costs | (2) | - 0 | (10) | (12) |
(e) | Significant asset impairments and restructurings | 123 | 12 | 542 | 677 |
(f) | Gains and losses on equity investments | 51 | 88 | (7) | 132 |
Total adjustments to GAAP income before provision for income taxes | 1,148 | 1,207 | 2,151 | 4,506 | |
(g) | Income tax effect | (258) | (303) | (484) | (1,045) |
(h) | Significant tax matters | - 0 | - 0 | - 0 | - 0 |
Total adjustments to GAAP provision for income taxes | (258) | (303) | (484) | (1,045) | |
Non-GAAP net income | $ 4,528 | $ 3,538 | $ 3,553 | $ 11,619 |
&9Income Statements and GAAP Reconciliation &9Cisco Systems, Inc.
INCOME STATEMENTS | ||||||||||
Note 2 | ||||||||||
(in millions) | ||||||||||
COGS | Operating Expense | OI&E | ||||||||
Research and Development | Sales and Marketing | General and Administrative | Amortization of Purchased Intangible Assets | Restructuring and Other Charges | Other Income (Expense) | Total | ||||
Product | Service | |||||||||
Items (a) to (f) in note 1 are allocated as follows: | ||||||||||
Items | Q1'24 | |||||||||
(a) | Share-based compensation expense | $ 42 | $ 61 | $ 274 | $ 186 | $ 90 | $ - | $ - | $ - | $ 653 |
(b) | Amortization of acquisition-related intangible assets | 181 | - | - | - | - | 67 | - | - | 248 |
(c) | Other acquisition-related/divestiture costs | - | - | 46 | 1 | 28 | - | - | - | 75 |
(d) | Russia-Ukraine war costs | - | - | - | - | (2) | - | - | - | (2) |
(e) | Significant asset impairments and restructurings | - | - | - | - | - | - | 123 | - | 123 |
(f) | Gains and losses on equity investments | - | - | - | - | - | - | - | 51 | 51 |
Total | $ 223 | $ 61 | $ 320 | $ 187 | $ 116 | $ 67 | $ 123 | $ 51 | $ 1,148 | |
Items | Q2'24 | |||||||||
(a) | Share-based compensation expense | $ 58 | $ 81 | $ 344 | $ 221 | $ 97 | $ - | $ - | $ - | $ 801 |
(b) | Amortization of acquisition-related intangible assets | 175 | - | - | - | - | 66 | - | - | 241 |
(c) | Other acquisition-related/divestiture costs | 1 | - | 43 | 1 | 20 | - | - | - | 65 |
(d) | Russia-Ukraine war costs | - | - | - | - | - | - | - | - | - |
(e) | Significant asset impairments and restructurings | - | - | - | - | - | - | 12 | - | 12 |
(f) | Gains and losses on equity investments | - | - | - | - | - | - | - | 88 | 88 |
Total | $ 234 | $ 81 | $ 387 | $ 222 | $ 117 | $ 66 | $ 12 | $ 88 | $ 1,207 | |
Items | Q3'24 | |||||||||
(a) | Share-based compensation expense | $ 57 | $ 82 | $ 349 | $ 221 | $ 95 | $ - | $ - | $ - | $ 804 |
(b) | Amortization of acquisition-related intangible assets | 249 | - | - | - | - | 297 | - | - | 546 |
(c) | Other acquisition-related/divestiture costs | 4 | 8 | 94 | 38 | 132 | - | - | - | 276 |
(d) | Russia-Ukraine war costs | - | - | - | - | (10) | - | - | - | (10) |
(e) | Significant asset impairments and restructurings | - | - | - | - | - | - | 542 | - | 542 |
(f) | Gains and losses on equity investments | - | - | - | - | - | - | - | (7) | (7) |
Total | $ 310 | $ 90 | $ 443 | $ 259 | $ 217 | $ 297 | $ 542 | $ (7) | $ 2,151 | |
Items | Q3'24 YTD | |||||||||
(a) | Share-based compensation expense | $ 157 | $ 224 | $ 967 | $ 628 | $ 282 | $ - | $ - | $ - | $ 2,258 |
(b) | Amortization of acquisition-related intangible assets | 605 | - | - | - | - | 430 | - | - | 1,035 |
(c) | Other acquisition-related/divestiture costs | 5 | 8 | 183 | 40 | 180 | - | - | - | 416 |
(d) | Russia-Ukraine war costs | - | - | - | - | (12) | - | - | - | (12) |
(e) | Significant asset impairments and restructurings | - | - | - | - | - | - | 677 | - | 677 |
(f) | Gains and losses on equity investments | - | - | - | - | - | - | - | 132 | 132 |
Total | $ 767 | $ 232 | $ 1,150 | $ 668 | $ 450 | $ 430 | $ 677 | $ 132 | $ 4,506 |
&9Income Statements and GAAP Reconciliation &9Cisco Systems, Inc.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Cisco Systems Inc. published this content on 15 May 2024 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 15 May 2024 21:53:44 UTC.