SAN
JOSE, Calif., Nov. 13,
2024 /PRNewswire/ --
News Summary:
- Broad-based acceleration in product orders reflecting
normalizing demand
- Product orders up 20% year over year; up 9% year over year
excluding Splunk
- Revenue of $13.8 billion in Q1,
at the high end of our guidance range
- Strong profitability:
- GAAP gross margin of 65.9% and non-GAAP gross margin of 69.3%,
above our guidance range
- GAAP EPS of $0.68 and non-GAAP
EPS of $0.91, above our guidance
range
- Q1 FY 2025 Results:
- Revenue: $13.8 billion
- Decrease of 6% year over year
- Earnings per Share: GAAP: $0.68; Non-GAAP: $0.91
- GAAP EPS decreased 24% year over year
- Non-GAAP EPS decreased 18% year over year
- Q2 FY 2025 Guidance:
- Revenue: $13.75 billion to
$13.95 billion
- Earnings per Share: GAAP: $0.51 to $0.56;
Non-GAAP: $0.89 to $0.91
- FY 2025 Guidance:
- Revenue: $55.3 billion to
$56.3 billion
- Earnings per Share: GAAP: $2.26 to $2.38;
Non-GAAP: $3.60 to $3.66
Cisco today reported first quarter results for the period ended
October 26, 2024. Cisco reported
first quarter revenue of $13.8
billion, net income on a generally accepted accounting
principles (GAAP) basis of $2.7
billion or $0.68 per share,
and non-GAAP net income of $3.7
billion or $0.91 per
share.
"Cisco is off to a strong start to fiscal 2025," said
Chuck Robbins, chair and CEO of
Cisco. "Our customers are investing in critical infrastructure to
prepare for AI, and with the breadth of our portfolio, we are
uniquely positioned to capitalize on this opportunity."
"Revenue, gross margin and EPS in Q1 were at the high end or
above our guidance range, generating strong operating leverage,"
said Scott Herren, CFO of Cisco. "We are focused on solid
execution and operating discipline while making strategic
investments to drive innovation and growth."
GAAP
Results
|
|
|
|
Q1 FY 2025
|
|
Q1 FY 2024
|
|
Vs. Q1 FY 2024
|
Revenue
|
|
$
13.8 billion
|
|
$
14.7 billion
|
|
(6) %
|
Net Income
|
|
$
2.7 billion
|
|
$
3.6 billion
|
|
(25) %
|
Diluted Earnings per
Share (EPS)
|
|
$
0.68
|
|
$
0.89
|
|
(24) %
|
Q1 FY 2025 GAAP results include a tax benefit of $720 million due to a recent U.S. Tax Court
decision regarding the U.S. taxation of deemed foreign dividends in
the transition year of the Tax Cuts and Jobs Act.
Non-GAAP
Results
|
|
|
|
|
Q1 FY 2025
|
|
Q1 FY 2024
|
|
Vs. Q1 FY 2024
|
Net Income
|
|
$
3.7 billion
|
|
$
4.5 billion
|
|
(19) %
|
EPS
|
|
$
0.91
|
|
$
1.11
|
|
(18) %
|
Reconciliations between net income, EPS, and other measures on a
GAAP and non-GAAP basis are provided in the tables located in the
section entitled "Reconciliations of GAAP to non-GAAP
Measures."
Cisco Declares Quarterly Dividend
Cisco has declared a quarterly dividend of $0.40 per common share to be paid on January 22, 2025, to all stockholders of record
as of the close of business on January 3,
2025. Future dividends will be subject to Board
approval.
Financial Summary
All comparative percentages are on a year-over-year basis
unless otherwise noted.
Q1 FY 2025 Highlights
Revenue -- Total revenue was $13.8 billion, down 6%, with product revenue down
9% and services revenue up 6%. Excluding the contribution from
Splunk, total revenue was down 14%.
Revenue by geographic segment was: Americas down 9%, EMEA down
2%, and APJC up 1%. Product revenue performance reflected growth in
Security up 100% and Observability up 36%. Networking was down 23%
and Collaboration was down 3%. Excluding Splunk, Security and
Observability grew 2% and 1%, respectively, in the first quarter of
fiscal 2025.
Gross Margin -- On a GAAP basis, total gross
margin, product gross margin, and services gross margin were 65.9%,
65.1%, and 68.0%, respectively, as compared with 65.2%, 64.5%, and
67.3%, respectively, in the first quarter of fiscal 2024.
On a non-GAAP basis, total gross margin, product gross margin,
and services gross margin were 69.3%, 68.9%, and 70.3%,
respectively, as compared with 67.1%, 66.5%, and 69.0%,
respectively, in the first quarter of fiscal 2024.
Total gross margins by geographic segment were: 69.6% for the
Americas, 70.3% for EMEA and 66.4% for APJC.
Operating Expenses -- On a GAAP basis,
operating expenses were $6.8 billion,
up 28%, and were 48.9% of revenue. Non-GAAP operating expenses were
$4.9 billion, up 9%, and were 35.2%
of revenue.
Operating Income -- GAAP operating income was
$2.4 billion, down 45%, with GAAP
operating margin of 17.0%. Non-GAAP operating income was
$4.7 billion, down 12%, with non-GAAP
operating margin at 34.1%.
Provision for (benefit from) Income Taxes -- The
GAAP tax provision rate was a benefit of 19.6%, which includes the
$720 million benefit on deemed
foreign dividends as discussed above. The non-GAAP tax provision
rate was 19.0%.
Net Income and EPS -- On a GAAP basis, net income
was $2.7 billion, a decrease of 25%,
and EPS was $0.68, a decrease of 24%.
On a non-GAAP basis, net income was $3.7
billion, a decrease of 19%, and EPS was $0.91, a decrease of 18%.
Cash Flow from Operating Activities --
$3.7 billion for the first quarter of
fiscal 2025, an increase of 54%, compared with $2.4 billion for the first quarter of fiscal
2024.
Balance Sheet and Other Financial Highlights
Cash and Cash Equivalents and Investments --
$18.7 billion at the end of the first
quarter of fiscal 2025, compared with $17.9
billion at the end of fiscal 2024.
Remaining Performance Obligations (RPO)
-- $40.0 billion, up
15% in total, with 51% of this amount to be recognized as revenue
over the next 12 months. Product RPO were up 24% and services RPO
were up 7%.
Deferred Revenue -- $27.5
billion, up 7% in total, with deferred product revenue up
11%. Deferred services revenue was up 4%.
Capital Allocation -- In the first
quarter of fiscal 2025, we returned $3.6
billion to stockholders through share buybacks and
dividends. We declared and paid a cash dividend of $0.40 per common share, or $1.6 billion, and repurchased approximately 40
million shares of common stock under our stock repurchase program
at an average price of $49.56 per
share for an aggregate purchase price of $2.0 billion. The remaining authorized amount for
stock repurchases under the program is $3.2
billion with no termination date.
Acquisitions
In the first quarter of fiscal 2025, we closed the following
acquisitions:
- DeepFactor, Inc., a privately held cloud-native
application security company
- Robust Intelligence, Inc., a privately held AI security
solutions company
Guidance
Cisco estimates the following results for the second quarter of
fiscal 2025:
Q2 FY 2025
|
|
|
Revenue
|
|
$13.75 billion -
$13.95 billion
|
Non-GAAP gross
margin
|
|
68% – 69%
|
Non-GAAP operating
margin
|
|
33.5% –
34.5%
|
Non-GAAP EPS
|
|
$0.89 –
$0.91
|
Cisco estimates that GAAP EPS will be $0.51 to $0.56 for
the second quarter of fiscal 2025.
Cisco estimates the following results for fiscal 2025:
FY 2025
|
|
|
Revenue
|
|
$55.3 billion - $56.3
billion
|
Non-GAAP EPS
|
|
$3.60 –
$3.66
|
Cisco estimates that GAAP EPS will be $2.26 to $2.38 for
fiscal 2025.
Our Q2 FY 2025 guidance assumes an effective tax provision rate
of approximately 17% for GAAP and approximately 19% for non-GAAP
results. Our FY 2025 guidance assumes an effective tax provision
rate of approximately 9% for GAAP and approximately 19% for
non-GAAP results.
A reconciliation between the guidance on a GAAP and non-GAAP
basis is provided in the tables entitled "GAAP to non-GAAP
Guidance" located in the section entitled "Reconciliations of GAAP
to non-GAAP Measures."
Editor's Notes:
- Q1 fiscal year 2025 conference call to discuss Cisco's results
along with its guidance will be held on Wednesday,
November 13, 2024 at 1:30 p.m. Pacific
Time. Conference call number is 1-888-848-6507 (United States) or 1-212-519-0847
(international).
- Conference call replay will be available from 4:00 p.m. Pacific Time, November 13, 2024 to
4:00 p.m. Pacific Time,
November 19, 2024 at 1-866-360-7722 (United States) or 1-203-369-0174
(international). The replay will also be available via webcast on
the Cisco Investor Relations website at
https://investor.cisco.com.
- Additional information regarding Cisco's financials, as well as
a webcast of the conference call with visuals designed to guide
participants through the call, will be available at 1:30 p.m. Pacific Time, November 13, 2024.
Text of the conference call's prepared remarks will be available
within 24 hours of completion of the call. The webcast will include
both the prepared remarks and the question-and-answer session. This
information, along with the GAAP to non-GAAP reconciliation
information, will be available on the Cisco Investor Relations
website at https://investor.cisco.com.
CISCO SYSTEMS,
INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS
(In millions,
except per-share amounts)
(Unaudited)
|
|
|
Three Months
Ended
|
|
October 26,
2024
|
|
October 28,
2023
|
REVENUE:
|
|
|
|
Product
|
$
10,114
|
|
$
11,139
|
Services
|
3,727
|
|
3,529
|
Total
revenue
|
13,841
|
|
14,668
|
COST OF SALES:
|
|
|
|
Product
|
3,526
|
|
3,957
|
Services
|
1,194
|
|
1,154
|
Total cost of
sales
|
4,720
|
|
5,111
|
GROSS MARGIN
|
9,121
|
|
9,557
|
OPERATING EXPENSES:
|
|
|
|
Research and
development
|
2,286
|
|
1,913
|
Sales and
marketing
|
2,752
|
|
2,506
|
General and
administrative
|
795
|
|
672
|
Amortization of
purchased intangible assets
|
265
|
|
67
|
Restructuring and
other charges
|
665
|
|
123
|
Total operating
expenses
|
6,763
|
|
5,281
|
OPERATING INCOME
|
2,358
|
|
4,276
|
Interest
income
|
286
|
|
360
|
Interest
expense
|
(418)
|
|
(111)
|
Other income (loss),
net
|
41
|
|
(83)
|
Interest and other
income (loss), net
|
(91)
|
|
166
|
INCOME BEFORE PROVISION FOR INCOME
TAXES
|
2,267
|
|
4,442
|
Provision for (benefit
from) income taxes
|
(444)
|
|
804
|
NET INCOME
|
$
2,711
|
|
$
3,638
|
|
|
|
|
Net income per
share:
|
|
|
|
Basic
|
$
0.68
|
|
$
0.90
|
Diluted
|
$
0.68
|
|
$
0.89
|
Shares used in
per-share calculation:
|
|
|
|
Basic
|
3,990
|
|
4,057
|
Diluted
|
4,013
|
|
4,087
|
CISCO SYSTEMS,
INC.
REVENUE BY
SEGMENT
(In millions,
except percentages)
|
|
|
|
Three Months
Ended
|
|
|
October 26,
2024
|
|
|
Amount
|
|
Y/Y %
|
Revenue:
|
|
|
|
|
Americas
|
|
$
8,252
|
|
(9) %
|
EMEA
|
|
3,588
|
|
(2) %
|
APJC
|
|
2,001
|
|
1 %
|
Total
|
|
$
13,841
|
|
(6) %
|
|
Amounts may not sum and
percentages may not recalculate due to rounding.
|
CISCO SYSTEMS,
INC.
GROSS MARGIN
PERCENTAGE BY SEGMENT
(In
percentages)
|
|
|
|
Three Months
Ended
|
|
|
October 26,
2024
|
Gross Margin Percentage:
|
|
|
Americas
|
|
69.6 %
|
EMEA
|
|
70.3 %
|
APJC
|
|
66.4 %
|
CISCO SYSTEMS,
INC.
REVENUE FOR GROUPS
OF SIMILAR PRODUCTS AND SERVICES
(In millions,
except percentages)
|
|
|
|
Three Months
Ended
|
|
|
October 26,
2024
|
|
|
Amount
|
|
Y/Y %
|
Revenue:
|
|
|
|
|
Networking
|
|
$
6,753
|
|
(23) %
|
Security
|
|
2,017
|
|
100 %
|
Collaboration
|
|
1,085
|
|
(3) %
|
Observability
|
|
258
|
|
36 %
|
Total
Product
|
|
10,114
|
|
(9) %
|
Services
|
|
3,727
|
|
6 %
|
Total
|
|
$
13,841
|
|
(6) %
|
|
Excluding Splunk,
Security and Observability grew 2% and 1%, respectively, in the
first quarter of fiscal 2025.
|
|
Amounts may not sum and
percentages may not recalculate due to rounding.
|
CISCO SYSTEMS,
INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
(In
millions)
(Unaudited)
|
|
|
October 26,
2024
|
|
July 27,
2024
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
9,065
|
|
$
7,508
|
Investments
|
9,606
|
|
10,346
|
Accounts receivable,
net of allowance of $78 at October 26, 2024 and $87
at July 27, 2024
|
4,457
|
|
6,685
|
Inventories
|
3,143
|
|
3,373
|
Financing receivables,
net
|
3,123
|
|
3,338
|
Other current
assets
|
6,358
|
|
5,612
|
Total current
assets
|
35,752
|
|
36,862
|
Property and equipment,
net
|
2,082
|
|
2,090
|
Financing receivables,
net
|
3,411
|
|
3,376
|
Goodwill
|
58,774
|
|
58,660
|
Purchased intangible
assets, net
|
10,744
|
|
11,219
|
Deferred tax
assets
|
6,514
|
|
6,262
|
Other assets
|
6,056
|
|
5,944
|
TOTAL ASSETS
|
$
123,333
|
|
$
124,413
|
LIABILITIES AND EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Short-term
debt
|
$
12,364
|
|
$
11,341
|
Accounts
payable
|
1,996
|
|
2,304
|
Income taxes
payable
|
2,096
|
|
1,439
|
Accrued
compensation
|
2,861
|
|
3,608
|
Deferred
revenue
|
15,615
|
|
16,249
|
Other current
liabilities
|
5,610
|
|
5,643
|
Total current
liabilities
|
40,542
|
|
40,584
|
Long-term
debt
|
19,623
|
|
19,621
|
Income taxes
payable
|
3,367
|
|
3,985
|
Deferred
revenue
|
11,887
|
|
12,226
|
Other long-term
liabilities
|
2,637
|
|
2,540
|
Total
liabilities
|
78,056
|
|
78,956
|
Total equity
|
45,277
|
|
45,457
|
TOTAL LIABILITIES AND EQUITY
|
$
123,333
|
|
$
124,413
|
CISCO SYSTEMS,
INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(In
millions)
(Unaudited)
|
|
|
Three Months
Ended
|
|
October 26,
2024
|
|
October 28,
2023
|
Cash flows from
operating activities:
|
|
|
|
Net income
|
$
2,711
|
|
$
3,638
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation,
amortization, and other
|
789
|
|
401
|
Share-based
compensation expense
|
827
|
|
661
|
Provision (benefit)
for receivables
|
(1)
|
|
4
|
Deferred income
taxes
|
(281)
|
|
(513)
|
(Gains) losses on
divestitures, investments and other, net
|
(60)
|
|
89
|
Change in operating
assets and liabilities, net of effects of acquisitions and
divestitures:
|
|
|
|
Accounts
receivable
|
2,227
|
|
979
|
Inventories
|
229
|
|
307
|
Financing
receivables
|
173
|
|
25
|
Other
assets
|
(190)
|
|
(290)
|
Accounts
payable
|
(269)
|
|
(235)
|
Income taxes,
net
|
(806)
|
|
(1,773)
|
Accrued
compensation
|
(754)
|
|
(908)
|
Deferred
revenue
|
(971)
|
|
259
|
Other
liabilities
|
37
|
|
(273)
|
Net cash provided by
operating activities
|
3,661
|
|
2,371
|
Cash flows from
investing activities:
|
|
|
|
Purchases of
investments
|
(1,775)
|
|
(1,850)
|
Proceeds from sales of
investments
|
1,490
|
|
1,280
|
Proceeds from
maturities of investments
|
1,164
|
|
2,497
|
Acquisitions, net of
cash and cash equivalents acquired and divestitures
|
(217)
|
|
(876)
|
Purchases of
investments in privately held companies
|
(42)
|
|
(13)
|
Return of investments
in privately held companies
|
77
|
|
47
|
Acquisition of
property and equipment
|
(217)
|
|
(134)
|
Other
|
(1)
|
|
1
|
Net cash provided by
investing activities
|
479
|
|
952
|
Cash flows from
financing activities:
|
|
|
|
Repurchases of common
stock - repurchase program
|
(2,003)
|
|
(1,300)
|
Shares repurchased for
tax withholdings on vesting of restricted stock units
|
(165)
|
|
(153)
|
Short-term borrowings,
original maturities of 90 days or less, net
|
68
|
|
—
|
Issuances of
debt
|
5,732
|
|
—
|
Repayments of
debt
|
(4,821)
|
|
(750)
|
Dividends
paid
|
(1,592)
|
|
(1,580)
|
Other
|
(3)
|
|
(17)
|
Net cash used in
financing activities
|
(2,784)
|
|
(3,800)
|
Effect of foreign
currency exchange rate changes on cash, cash equivalents,
restricted cash and
restricted cash equivalents
|
10
|
|
(45)
|
Net increase (decrease)
in cash, cash equivalents, restricted cash and restricted cash
equivalents
|
1,366
|
|
(522)
|
Cash, cash equivalents,
restricted cash and restricted cash equivalents, beginning of
period
|
8,842
|
|
11,627
|
Cash, cash equivalents,
restricted cash and restricted cash equivalents, end of
period
|
$
10,208
|
|
$
11,105
|
Supplemental cash flow
information:
|
|
|
|
Cash paid for
interest
|
$
545
|
|
$
128
|
Cash paid for income
taxes, net
|
$
643
|
|
$
3,090
|
CISCO SYSTEMS,
INC.
REMAINING
PERFORMANCE OBLIGATIONS
(In millions,
except percentages)
|
|
|
October 26,
2024
|
|
July 27,
2024
|
|
October 28,
2023
|
|
Amount
|
|
Y/Y%
|
|
Amount
|
|
Y/Y%
|
|
Amount
|
|
Y/Y%
|
Product
|
$
19,882
|
|
24 %
|
|
$
20,055
|
|
27 %
|
|
$
16,011
|
|
14 %
|
Services
|
20,108
|
|
7 %
|
|
20,993
|
|
10 %
|
|
18,742
|
|
11 %
|
Total
|
$
39,990
|
|
15 %
|
|
$
41,048
|
|
18 %
|
|
$
34,753
|
|
12 %
|
|
We expect 51% of total
RPO at October 26, 2024 will be recognized as revenue over the
next 12 months.
|
CISCO SYSTEMS,
INC.
DEFERRED
REVENUE
(In
millions)
|
|
|
October 26,
2024
|
|
July 27,
2024
|
|
October
28,
2023
|
Deferred
revenue:
|
|
|
|
|
|
Product
|
$
12,941
|
|
$
13,219
|
|
$
11,689
|
Services
|
14,561
|
|
15,256
|
|
13,970
|
Total
|
$
27,502
|
|
$
28,475
|
|
$
25,659
|
Reported as:
|
|
|
|
|
|
Current
|
$
15,615
|
|
$
16,249
|
|
$
13,812
|
Noncurrent
|
11,887
|
|
12,226
|
|
11,847
|
Total
|
$
27,502
|
|
$
28,475
|
|
$
25,659
|
CISCO SYSTEMS,
INC.
DIVIDENDS PAID AND
REPURCHASES OF COMMON STOCK
(In millions,
except per-share amounts)
|
|
|
|
DIVIDENDS
|
|
STOCK REPURCHASE
PROGRAM
|
|
TOTAL
|
Quarter Ended
|
|
Per Share
|
|
Amount
|
|
Shares
|
|
Weighted-Average
Price per Share
|
|
Amount
|
|
Amount
|
Fiscal 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
October 26,
2024
|
|
$
0.40
|
|
$
1,592
|
|
40
|
|
$
49.56
|
|
$
2,003
|
|
$
3,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
July 27,
2024
|
|
$
0.40
|
|
$
1,606
|
|
43
|
|
$
46.80
|
|
$
2,002
|
|
$
3,608
|
April 27,
2024
|
|
$
0.40
|
|
$
1,615
|
|
26
|
|
$
49.22
|
|
$
1,256
|
|
$
2,871
|
January 27,
2024
|
|
$
0.39
|
|
$
1,583
|
|
25
|
|
$
49.54
|
|
$
1,254
|
|
$
2,837
|
October 28,
2023
|
|
$
0.39
|
|
$
1,580
|
|
23
|
|
$
54.53
|
|
$
1,252
|
|
$
2,832
|
CISCO SYSTEMS,
INC.
RECONCILIATIONS OF
GAAP TO NON-GAAP MEASURES
GAAP TO NON-GAAP
NET INCOME
(In
millions)
|
|
|
Three Months
Ended
|
|
October 26,
2024
|
|
October 28,
2023
|
GAAP net
income
|
$
2,711
|
|
$
3,638
|
Adjustments to cost of
sales:
|
|
|
|
Share-based
compensation expense
|
131
|
|
103
|
Amortization of
acquisition-related intangible assets
|
319
|
|
181
|
Acquisition/divestiture-related costs
|
19
|
|
—
|
Total adjustments to
GAAP cost of sales
|
469
|
|
284
|
Adjustments to
operating expenses:
|
|
|
|
Share-based
compensation expense
|
679
|
|
550
|
Amortization of
acquisition-related intangible assets
|
265
|
|
67
|
Acquisition/divestiture-related costs
|
285
|
|
75
|
Russia-Ukraine war
costs
|
—
|
|
(2)
|
Significant asset
impairments and restructurings
|
665
|
|
123
|
Total adjustments to
GAAP operating expenses
|
1,894
|
|
813
|
Adjustments to
interest and other income (loss), net:
|
|
|
|
(Gains) and losses on
investments
|
(98)
|
|
51
|
Total adjustments to
GAAP interest and other income (loss), net
|
(98)
|
|
51
|
Total adjustments to
GAAP income before provision for income taxes
|
2,265
|
|
1,148
|
Income tax effect of
non-GAAP adjustments
|
(476)
|
|
(258)
|
Significant tax
matters (1)
|
(829)
|
|
—
|
Total adjustments to
GAAP provision for income taxes
|
(1,305)
|
|
(258)
|
Non-GAAP net
income
|
$
3,671
|
|
$
4,528
|
|
(1) The
three months ended October 26, 2024 include a $720 million benefit
due to a recent U.S. Tax Court decision regarding the U.S. taxation
of deemed foreign dividends in the transition year of the Tax Cuts
and Jobs Act.
|
CISCO SYSTEMS,
INC.
RECONCILIATIONS OF
GAAP TO NON-GAAP MEASURES
GAAP TO NON-GAAP
EPS
|
|
|
Three Months
Ended
|
|
October 26,
2024
|
|
October 28,
2023
|
GAAP EPS
|
$
0.68
|
|
$
0.89
|
Adjustments to
GAAP:
|
|
|
|
Share-based
compensation expense
|
0.20
|
|
0.16
|
Amortization of
acquisition-related intangible assets
|
0.15
|
|
0.06
|
Acquisition/divestiture-related costs
|
0.08
|
|
0.02
|
Significant asset
impairments and restructurings
|
0.17
|
|
0.03
|
(Gains) and losses on
investments
|
(0.02)
|
|
0.01
|
Income tax effect of
non-GAAP adjustments
|
(0.12)
|
|
(0.06)
|
Significant tax
matters
|
(0.21)
|
|
—
|
Non-GAAP EPS
|
$
0.91
|
|
$
1.11
|
|
Amounts may not sum due
to rounding.
|
CISCO SYSTEMS,
INC.
RECONCILIATIONS OF
GAAP TO NON-GAAP MEASURES
GROSS MARGINS,
OPERATING EXPENSES, OPERATING MARGINS, INTEREST AND OTHER INCOME
(LOSS), NET, AND NET INCOME
(In millions,
except percentages)
|
|
|
Three Months
Ended
|
|
October 26,
2024
|
|
Product
Gross
Margin
|
|
Services
Gross
Margin
|
|
Total
Gross
Margin
|
|
Operating
Expenses
|
|
Y/Y
|
|
Operating
Income
|
|
Y/Y
|
|
Interest
and
other
income
(loss),
net
|
|
Net
Income
|
|
Y/Y
|
GAAP amount
|
$ 6,588
|
|
$ 2,533
|
|
$ 9,121
|
|
$ 6,763
|
|
28 %
|
|
$ 2,358
|
|
(45) %
|
|
$
(91)
|
|
$ 2,711
|
|
(25) %
|
% of revenue
|
65.1 %
|
|
68.0 %
|
|
65.9 %
|
|
48.9 %
|
|
|
|
17.0 %
|
|
|
|
(0.7) %
|
|
19.6 %
|
|
|
Adjustments to GAAP
amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation expense
|
57
|
|
74
|
|
131
|
|
679
|
|
|
|
810
|
|
|
|
—
|
|
810
|
|
|
Amortization of
acquisition-related intangible assets
|
319
|
|
—
|
|
319
|
|
265
|
|
|
|
584
|
|
|
|
—
|
|
584
|
|
|
Acquisition/divestiture-related costs
|
5
|
|
14
|
|
19
|
|
285
|
|
|
|
304
|
|
|
|
—
|
|
304
|
|
|
Significant asset
impairments and restructurings
|
—
|
|
—
|
|
—
|
|
665
|
|
|
|
665
|
|
|
|
—
|
|
665
|
|
|
(Gains) and losses on
investments
|
—
|
|
—
|
|
—
|
|
—
|
|
|
|
—
|
|
|
|
(98)
|
|
(98)
|
|
|
Income tax
effect/significant tax matters
|
—
|
|
—
|
|
—
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
(1,305)
|
|
|
Non-GAAP
amount
|
$ 6,969
|
|
$ 2,621
|
|
$ 9,590
|
|
$ 4,869
|
|
9 %
|
|
$ 4,721
|
|
(12) %
|
|
$ (189)
|
|
$ 3,671
|
|
(19) %
|
% of revenue
|
68.9 %
|
|
70.3 %
|
|
69.3 %
|
|
35.2 %
|
|
|
|
34.1 %
|
|
|
|
(1.4) %
|
|
26.5 %
|
|
|
|
Three Months
Ended
|
|
October 28,
2023
|
|
Product
Gross
Margin
|
|
Services
Gross
Margin
|
|
Total
Gross
Margin
|
|
Operating
Expenses
|
|
Operating
Income
|
|
Interest
and
other
income
(loss),
net
|
|
Net
Income
|
GAAP amount
|
$
7,182
|
|
$
2,375
|
|
$
9,557
|
|
$
5,281
|
|
$
4,276
|
|
$ 166
|
|
$
3,638
|
% of revenue
|
64.5 %
|
|
67.3 %
|
|
65.2 %
|
|
36.0 %
|
|
29.2 %
|
|
1.1 %
|
|
24.8 %
|
Adjustments to GAAP
amounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation expense
|
42
|
|
61
|
|
103
|
|
550
|
|
653
|
|
—
|
|
653
|
Amortization of
acquisition-related intangible assets
|
181
|
|
—
|
|
181
|
|
67
|
|
248
|
|
—
|
|
248
|
Acquisition/divestiture-related costs
|
—
|
|
—
|
|
—
|
|
75
|
|
75
|
|
—
|
|
75
|
Significant asset
impairments and restructurings
|
—
|
|
—
|
|
—
|
|
123
|
|
123
|
|
—
|
|
123
|
Russia-Ukraine war
costs
|
—
|
|
—
|
|
—
|
|
(2)
|
|
(2)
|
|
—
|
|
(2)
|
(Gains) and losses on
investments
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
51
|
|
51
|
Income tax
effect/significant tax matters
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(258)
|
Non-GAAP
amount
|
$
7,405
|
|
$
2,436
|
|
$
9,841
|
|
$
4,468
|
|
$
5,373
|
|
$ 217
|
|
$
4,528
|
% of revenue
|
66.5 %
|
|
69.0 %
|
|
67.1 %
|
|
30.5 %
|
|
36.6 %
|
|
1.5 %
|
|
30.9 %
|
|
Amounts may not sum and
percentages may not recalculate due to rounding.
|
CISCO SYSTEMS,
INC.
RECONCILIATIONS OF
GAAP TO NON-GAAP MEASURES
EFFECTIVE TAX
RATE
(In
percentages)
|
|
|
Three Months
Ended
|
|
October 26,
2024
|
|
October 28,
2023
|
GAAP effective tax
rate
|
(19.6) %
|
|
18.1 %
|
Total adjustments to
GAAP provision for income taxes
|
38.6 %
|
|
0.9 %
|
Non-GAAP effective tax
rate
|
19.0 %
|
|
19.0 %
|
GAAP TO NON-GAAP
GUIDANCE
|
|
Q2 FY 2025
|
|
Gross Margin
Rate
|
|
Operating
Margin
Rate
|
|
Earnings per
Share (1)
|
GAAP
|
|
64.5% –
65.5%
|
|
20% – 21%
|
|
$0.51 –
$0.56
|
Estimated adjustments
for:
|
|
|
|
|
|
|
Share-based
compensation expense
|
|
1.0 %
|
|
7.0 %
|
|
$0.18 –
$0.19
|
Amortization of
acquisition-related intangible assets and
acquisition/divestiture-related costs
|
|
2.5 %
|
|
6.0 %
|
|
$0.16 –
$0.17
|
Significant asset
impairments and restructurings
|
|
—
|
|
0.5 %
|
|
$0.01 –
$0.02
|
Non-GAAP
|
|
68% – 69%
|
|
33.5% –
34.5%
|
|
$0.89 –
$0.91
|
FY 2025
|
|
Earnings
per
Share
(1)
|
GAAP
|
|
$2.26 –
$2.38
|
Estimated adjustments
for:
|
|
|
Share-based
compensation expense
|
|
$0.73 –
$0.75
|
Amortization of
acquisition-related intangible assets and
acquisition/divestiture-related costs
|
|
$0.60 –
$0.62
|
Significant asset
impairments and restructurings
|
|
$0.18 –
$0.20
|
(Gains) and losses on
investments
|
|
($0.02)
|
Significant tax
matters
|
|
($0.21)
|
Non-GAAP
|
|
$3.60–
$3.66
|
|
(1)
Estimated adjustments to GAAP earnings per share are shown after
income tax effects.
|
Except as noted above, this guidance does not include the
effects of any future acquisitions/divestitures, significant asset
impairments and restructurings, significant litigation settlements
and other contingencies, gains and losses on investments,
significant tax matters, or other items, which may or may not be
significant.
Forward Looking Statements, Non-GAAP Information and
Additional Information
This release may be deemed to contain forward-looking
statements, which are subject to the safe harbor provisions of the
Private Securities Litigation Reform Act of 1995. These
forward-looking statements include, among other things, statements
regarding future events (such as our customers' investments in
critical infrastructure to prepare for AI, our position to
capitalize on that opportunity given the breadth of our portfolio,
and our focus on solid execution and operating discipline while
making strategic investments to drive innovation and growth) and
the future financial performance of Cisco (including the guidance
for Q2 FY 2025 and full year FY 2025) that involve risks and
uncertainties. Readers are cautioned that these forward-looking
statements are only predictions and may differ materially from
actual future events or results due to a variety of factors,
including: business and economic conditions and growth trends in
the networking industry, our customer markets and various
geographic regions; global economic conditions and uncertainties in
the geopolitical environment; our development and use of artificial
intelligence; overall information technology spending; the growth
and evolution of the Internet and levels of capital spending on
Internet-based systems; variations in customer demand for products
and services, including sales to the service provider market,
cloud, enterprise and other customer markets; the return on our
investments in certain key priority areas, and in certain
geographical locations, as well as maintaining leadership in
Networking and services; the timing of orders and manufacturing and
customer lead times; supply constraints; changes in customer order
patterns or customer mix; insufficient, excess or obsolete
inventory; variability of component costs; variations in sales
channels, product costs or mix of products sold; our ability to
successfully acquire businesses and technologies and to
successfully integrate and operate these acquired businesses and
technologies; our ability to achieve expected benefits of our
partnerships; increased competition in our product and services
markets, including the data center market; dependence on the
introduction and market acceptance of new product offerings and
standards; rapid technological and market change; manufacturing and
sourcing risks; product defects and returns; litigation involving
patents, other intellectual property, antitrust, stockholder and
other matters, and governmental investigations; our ability to
achieve the benefits of restructurings and possible changes in the
size and timing of related charges; cyber attacks, data breaches or
other incidents; vulnerabilities and critical security defects; our
ability to protect personal data; evolving regulatory uncertainty;
terrorism; natural catastrophic events (including as a result of
global climate change); any pandemic or epidemic; our ability to
achieve the benefits anticipated from our investments in sales,
engineering, service, marketing and manufacturing activities; our
ability to recruit and retain key personnel; our ability to manage
financial risk, and to manage expenses during economic downturns;
risks related to the global nature of our operations, including our
operations in emerging markets; currency fluctuations and other
international factors; changes in provision for income taxes,
including changes in tax laws and regulations or adverse outcomes
resulting from examinations of our income tax returns; potential
volatility in operating results; and other factors listed in
Cisco's most recent report on Form 10-K filed on September 5, 2024. The financial information
contained in this release should be read in conjunction with the
consolidated financial statements and notes thereto included in
Cisco's most recent report on Form 10-K as it may be amended from
time to time. Cisco's results of operations for the three months
ended October 26, 2024 are not necessarily indicative of
Cisco's operating results for any future periods. Any projections
in this release are based on limited information currently
available to Cisco, which is subject to change. Although any such
projections and the factors influencing them will likely change,
Cisco will not necessarily update the information, since Cisco will
only provide guidance at certain points during the year. Such
information speaks only as of the date of this release.
This release includes non-GAAP net income, non-GAAP gross
margins, non-GAAP operating expenses, non-GAAP operating income and
margin, non-GAAP effective tax rates, non-GAAP interest and other
income (loss), net, and non-GAAP net income per share data for the
periods presented. It also includes future estimated ranges for
gross margin, operating margin, tax provision rate and EPS on a
non-GAAP basis.
These non-GAAP measures are not in accordance with, or an
alternative for, measures prepared in accordance with generally
accepted accounting principles (GAAP) and may be different from
non-GAAP measures used by other companies. In addition, these
non-GAAP measures are not based on any comprehensive set of
accounting rules or principles. Cisco believes that non-GAAP
measures have limitations in that they do not reflect all of the
amounts associated with Cisco's results of operations as determined
in accordance with GAAP and that these measures should only be used
to evaluate Cisco's results of operations in conjunction with the
corresponding GAAP measures.
Cisco believes that the presentation of non-GAAP measures when
shown in conjunction with the corresponding GAAP measures, provides
useful information to investors and management regarding financial
and business trends relating to its financial condition and its
historical and projected results of operations.
For its internal budgeting process, Cisco's management uses
financial statements that do not include, when applicable,
share-based compensation expense, amortization of
acquisition-related intangible assets,
acquisition/divestiture-related costs, significant asset
impairments and restructurings, significant litigation settlements
and other contingencies, Russia-Ukraine war costs, gains and losses on
investments, the income tax effects of the foregoing and
significant tax matters. Cisco's management also uses the foregoing
non-GAAP measures, in addition to the corresponding GAAP measures,
in reviewing the financial results of Cisco. In prior periods,
Cisco has excluded other items that it no longer excludes for
purposes of its non-GAAP financial measures. From time to time in
the future there may be other items that Cisco may exclude for
purposes of its internal budgeting process and in reviewing its
financial results. For additional information on the items excluded
by Cisco from one or more of its non-GAAP financial measures, refer
to the Form 8-K regarding this release furnished today to the
Securities and Exchange Commission.
Annualized recurring revenue represents the annualized revenue
run-rate of active subscriptions, term licenses, operating leases
and maintenance contracts at the end of a reporting period, net of
rebates to customers and partners as well as certain other revenue
adjustments. Includes both revenue recognized ratably as well as
upfront on an annualized basis.
About Cisco
Cisco (Nasdaq: CSCO) is the worldwide technology leader that
securely connects everything to make anything possible. Our purpose
is to power an inclusive future for all by helping our customers
reimagine their applications, power hybrid work, secure their
enterprise, transform their infrastructure, and meet their
sustainability goals. Discover more at newsroom.cisco.com and
follow us on X at @Cisco.
Copyright © 2024 Cisco and/or its affiliates. All rights
reserved. Cisco and the Cisco logo are trademarks or registered
trademarks of Cisco and/or its affiliates in the U.S. and other
countries. To view a list of Cisco trademarks, go to:
www.cisco.com/go/trademarks. Third-party trademarks mentioned in
this document are the property of their respective owners. The use
of the word partner does not imply a partnership relationship
between Cisco and any other company. This document is Cisco Public
Information.
RSS Feed for
Cisco: https://newsroom.cisco.com/rss-feeds
View original content to download
multimedia:https://www.prnewswire.com/news-releases/cisco-reports-first-quarter-earnings-302304734.html
SOURCE Cisco Systems, Inc.