Cisco Reports Third Quarter Earnings

SAN JOSE, Calif., May 18, 2022

News Summary:

  • $12.8 billion in revenue, flat year over year; GAAP EPS $0.73, up 7% year over year, and Non-GAAP EPS $0.87, up 5% year over year
  • Solid demand with product order growth up 8% year over year
  • Progress on business model transformation with total Annualized Recurring Revenue (ARR) at $22.4 billion in the third quarter of fiscal 2022, up 11% year over year
  • Q3 Results:
    • Revenue: $12.8 billion
      • Flat year over year
    • Earnings per Share: GAAP: $0.73; Non-GAAP: $0.87
      • GAAP EPS increased 7% year over year
      • Non-GAAP EPS increased 5% year over year
  • Q4 Guidance: 
    • Revenue: (1)% to (5.5)% decline year over year
    • Earnings per Share: GAAP: $0.60 to $0.70; Non-GAAP: $0.76 to $0.84
  • FY 2022 Guidance:
    • Revenue: 2% to 3% growth year over year
    • Earnings per Share: GAAP: $2.75 to $2.85; Non-GAAP: $3.29 to $3.37

 

Q3FY2022 Earnings Infographics

 

Cisco today reported third quarter results for the period ended April 30, 2022. Cisco reported third quarter revenue of $12.8 billion, net income on a generally accepted accounting principles (GAAP) basis of $3.0 billion or $0.73 per share, and non-GAAP net income of $3.6 billion or $0.87 per share.

“We continued to see solid demand for our technologies and our business transformation is progressing well,” said Chuck Robbins, chair and CEO of Cisco. “While Covid lockdowns in China and the war in Ukraine impacted our revenue in the quarter, the fundamental drivers across our business are strong and we remain confident in the long term.”

“We delivered healthy earnings despite unanticipated disruptions through strong pricing and disciplined spend management,” said Scott Herren, CFO of Cisco. “Our product backlog is well over $15 billion and product ARR and RPO again grew double digits. The continued progress in our business model transformation reflects the success of our strategy and underpins our long-term confidence.”

 GAAP Results
Q3 FY 2022 Q3 FY 2021 Vs. Q3 FY 2021
Revenue $       12.8 billion $       12.8 billion —%
Net Income $        3.0  billion $        2.9  billion 6%
Diluted Earnings per Share (EPS) $              0.73 $              0.68 7%

 

Non-GAAP Results
Q3 FY 2022 Q3 FY 2021 Vs. Q3 FY 2021
Net Income $      3.6   billion $      3.5   billion 3%
EPS $             0.87 $             0.83 5%

The third quarter of fiscal 2022 had 13 weeks compared with 14 weeks in the third quarter of fiscal 2021.

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.”

Financial Summary

All comparative percentages are on a year-over-year basis unless otherwise noted.

Q3 FY 2022 Highlights

Revenue — Total revenue was flat at $12.8 billion, with product revenue up 3% and service revenue down 8%. Revenue by geographic segment was: Americas up 5%, EMEA down 6%, and APJC down 6%. Product revenue performance was led by growth in Secure, Agile Networks up 4%, Internet for the Future up 6%, End-to-End Security up 7%, and Optimized Application Experiences up 8%. Collaboration was down 7%.

The third quarter of fiscal 2022 had 13 weeks compared with 14 weeks in the third quarter of fiscal 2021. The total additional  revenue associated with the extra week in the third quarter of fiscal 2021 was approximately 3% of revenue growth.

In March 2022, in connection with the Russian invasion of Ukraine, Cisco announced its intention to stop business operations in Russia and Belarus for the foreseeable future. The total negative impact to revenue was approximately $200 million in the third quarter of fiscal 2022. Historically, Russia, Belarus and Ukraine collectively, represented approximately 1% of our total revenue.

Gross Margin —  On a GAAP basis, total gross margin, product gross margin, and service gross margin were 63.3%, 61.8%, and 67.3%, respectively, as compared with 63.9%, 62.6%, and 67.4%, respectively, in the third quarter of fiscal 2021.

On a non-GAAP basis, total gross margin, product gross margin, and service gross margin were 65.3%, 64.1%, and 68.9%, respectively, as compared with 66.0%, 64.9%, and 68.7%, respectively, in the third quarter of fiscal 2021.

Total gross margins by geographic segment were: 64.8% for the Americas, 65.9% for EMEA and 66.4% for APJC.

Operating Expenses —  On a GAAP basis, operating expenses were $4.5 billion, down 4%, and were 35.1% of revenue. Non-GAAP operating expenses were $3.9 billion, down 5%, and were 30.7% of revenue.

Operating Income — GAAP operating income was $3.6 billion, up 4%, with GAAP operating margin of 28.1%. Non-GAAP operating income was $4.5 billion, up 4%, with non-GAAP operating margin at 34.7%.

Provision for Income Taxes — The GAAP tax provision rate was 19.9%. The non-GAAP tax provision rate was 19.0%.

Net Income and EPS — On a GAAP basis, net income was $3.0 billion, an increase of 6%, and EPS was $0.73, an increase of 7%. On a non-GAAP basis, net income was $3.6 billion, an increase of 3%, and EPS was $0.87, an increase of 5%.

Cash Flow from Operating Activities — $3.7 billion for the third quarter of fiscal 2022, a decrease of 6% compared with $3.9 billion for the third quarter of fiscal 2021.

Balance Sheet and Other Financial Highlights

Cash and Cash Equivalents and Investments — $20.1 billion at the end of the third quarter of fiscal 2022, compared with $24.5 billion at the end of fiscal 2021.

Remaining Performance Obligations (RPO)  $30.2 billion, up 7% in total, with 54% of this amount to be recognized as revenue over the next 12 months. Product RPO were up 13% and service RPO were up 3%.

Deferred Revenue — $22.3 billion, up 7% in total, with deferred product revenue up 13%. Deferred service revenue was up 2%.

Capital Allocation — In the third quarter of fiscal 2022, we returned $1.8 billion to stockholders through share buybacks and dividends. We declared and paid a cash dividend of $0.38 per common share, or $1.6 billion, and repurchased approximately 5 million shares of common stock under our stock repurchase program at an average price of $54.20 per share for an aggregate purchase price of $252 million. The remaining authorized amount for stock repurchases under the program is $17.6 billion with no termination date.

Acquisitions

In the third quarter of fiscal 2022, we closed the acquisition of Opsani, a privately held enterprise software company.

Guidance

Cisco expects to achieve the following results for the fourth quarter of fiscal 2022:

Q4 FY 2022
Revenue (1)% – (5.5)% decline Y/Y
Non-GAAP gross margin rate 64% – 65%
Non-GAAP operating margin rate 31.5% – 33.5%
Non-GAAP EPS $0.76 – $0.84

Cisco estimates that GAAP EPS will be $0.60 to $0.70 for the fourth quarter of fiscal 2022.

Cisco expects to achieve the following results for fiscal 2022:

FY 2022
Revenue 2% – 3% growth Y/Y
Non-GAAP EPS $3.29 – $3.37

Cisco estimates that GAAP EPS will be $2.75 to $2.85 for fiscal 2022.

Our fiscal 2022 has 52 weeks compared with 53 weeks in fiscal 2021 which is reflected in the guidance.

Our Q4 FY 2022 and FY 2022 guidance assumes an effective tax provision rate of 19% for GAAP and 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:

  • Q3 fiscal year 2022 conference call to discuss Cisco’s results along with its guidance will be held on Wednesday, May 18, 2022 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, May 18, 2022 to 4:00 p.m. Pacific Time, May 25, 2022 at 1-800-388-4923 (United States) or 1-203-369-3800 (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, May 18, 2022. 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 Nine Months Ended
April 30, 2022 May 1, 2021 April 30, 2022 May 1, 2021
REVENUE:
     Product $         9,448 $         9,139 $       28,330 $       26,298
     Service 3,387 3,664 10,125 10,394
          Total revenue 12,835 12,803 38,455 36,692
COST OF SALES:
     Product 3,606 3,422 10,848 9,672
     Service 1,108 1,196 3,384 3,470
          Total cost of sales 4,714 4,618 14,232 13,142
GROSS MARGIN 8,121 8,185 24,223 23,550
OPERATING EXPENSES:
     Research and development 1,708 1,697 5,092 4,836
     Sales and marketing 2,209 2,317 6,736 6,811
     General and administrative 517 603 1,612 1,631
     Amortization of purchased intangible assets 77 61 240 136
     Restructuring and other charges 42 8 878
          Total operating expenses 4,511 4,720 13,688 14,292
OPERATING INCOME 3,610 3,465 10,535 9,258
     Interest income 115 153 347 488
     Interest expense (90) (111) (267) (336)
     Other income (loss), net 166 84 446 117
          Interest and other income (loss), net 191 126 526 269
INCOME BEFORE PROVISION FOR INCOME TAXES 3,801 3,591 11,061 9,527
Provision for income taxes 757 728 2,064 1,945
     NET INCOME $         3,044 $         2,863 $         8,997 $         7,582
Net income per share:
     Basic $           0.73 $           0.68 $           2.15 $           1.79
     Diluted $           0.73 $           0.68 $           2.14 $           1.79
Shares used in per-share calculation:
     Basic 4,152 4,219 4,184 4,224
     Diluted 4,170 4,238 4,204 4,237

 

CISCO SYSTEMS, INC.
REVENUE BY SEGMENT
(In millions, except percentages)
April 30, 2022
Three Months Ended Nine Months Ended
Amount Y/Y % Amount Y/Y%
Revenue :
     Americas $         7,638 5% $       22,344 4%
     EMEA 3,271 (6)% 10,138 5%
     APJC 1,926 (6)% 5,972 6%
          Total $       12,835 —% $       38,455 5%
Amounts may not sum and percentages may not recalculate due to rounding.

 

CISCO SYSTEMS, INC.
GROSS MARGIN PERCENTAGE BY SEGMENT
(In percentages)
April 30, 2022
Three Months Ended Nine Months Ended
Gross Margin Percentage :
     Americas 64.8% 64.6%
     EMEA 65.9% 65.7%
     APJC 66.4% 65.9%

 

CISCO SYSTEMS, INC.
REVENUE FOR GROUPS OF SIMILAR PRODUCTS AND SERVICES
(In millions, except percentages)
April 30, 2022
Three Months Ended Nine Months Ended
Amount Y/Y % Amount Y/Y%
Revenue :
     Secure, Agile Networks $         5,869 4% $       17,735 7%
     Internet for the Future 1,324 6% 4,021 29%
     Collaboration 1,132 (7)% 3,308 (8)%
     End-to-End Security 938 7% 2,716 6%
     Optimized Application Experiences 183 8% 544 13%
     Other Products 2 (58)% 7 (32)%
          Total Product 9,448 3% 28,330 8%
     Services 3,387 (8)% 10,125 (3)%
               Total $       12,835 —% $       38,455 5%
Amounts may not sum and percentages may not recalculate due to rounding.

 

CISCO SYSTEMS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions)
(Unaudited)
April 30, 2022 July 31, 2021
ASSETS
Current assets:
     Cash and cash equivalents $                6,952 $                9,175
     Investments 13,156 15,343
     Accounts receivable, net of allowance of $78 at April 30, 2022 and $109 at July 31, 2021 5,783 5,766
     Inventories 2,231 1,559
     Financing receivables, net 3,804 4,380
     Other current assets 4,055 2,889
          Total current assets 35,981 39,112
Property and equipment, net 2,046 2,338
Financing receivables, net 3,959 4,884
Goodwill 38,452 38,168
Purchased intangible assets, net 2,811 3,619
Deferred tax assets 4,276 4,360
Other assets 5,272 5,016
          TOTAL ASSETS $              92,797 $              97,497
LIABILITIES AND EQUITY
Current liabilities:
     Short-term debt $                1,000 $                2,508
     Accounts payable 2,289 2,362
     Income taxes payable 852 801
     Accrued compensation 3,032 3,818
     Deferred revenue 12,249 12,148
     Other current liabilities 4,728 4,620
          Total current liabilities 24,150 26,257
Long-term debt 8,418 9,018
Income taxes payable 7,689 8,538
Deferred revenue 10,044 10,016
Other long-term liabilities 2,096 2,393
          Total liabilities 52,397 56,222
Total equity 40,400 41,275
          TOTAL LIABILITIES AND EQUITY $              92,797 $              97,497

 

CISCO SYSTEMS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
(Unaudited)
Nine Months Ended
April 30,
2022
May 1,
2021
Cash flows from operating activities:
     Net income $              8,997 $              7,582
     Adjustments to reconcile net income to net cash provided by operating activities:
          Depreciation, amortization, and other 1,527 1,373
          Share-based compensation expense 1,407 1,337
          Provision (benefit) for receivables 49 (4)
          Deferred income taxes (167) (89)
          (Gains) losses on divestitures, investments and other, net (470) (201)
          Change in operating assets and liabilities, net of effects of acquisitions and divestitures:
               Accounts receivable (134) 1,250
               Inventories (683) (260)
               Financing receivables 1,431 1,160
               Other assets (1,295) (233)
               Accounts payable (54) 24
               Income taxes, net (730) (828)
               Accrued compensation (730) 145
               Deferred revenue 292 263
               Other liabilities 109 (569)
                    Net cash provided by operating activities 9,549 10,950
Cash flows from investing activities:
     Purchases of investments (5,383) (7,855)
     Proceeds from sales of investments 2,488 2,724
     Proceeds from maturities of investments 4,308 6,445
     Acquisitions, net of cash and cash equivalents acquired and divestitures (373) (6,333)
     Purchases of investments in privately held companies (158) (138)
     Return of investments in privately held companies 149 96
     Acquisition of property and equipment (338) (530)
     Proceeds from sales of property and equipment 6 14
     Other (15) (56)
                    Net cash provided by (used in) investing activities 684 (5,633)
Cash flows from financing activities:
     Issuances of common stock 306 307
     Repurchases of common stock – repurchase program (5,347) (2,096)
     Shares repurchased for tax withholdings on vesting of restricted stock units (546) (419)
     Short-term borrowings, original maturities of 90 days or less, net 9
     Issuances of debt 1,049
     Repayments of debt (3,050) (3,000)
     Dividends paid (4,657) (4,601)
     Other (230) 39
                    Net cash used in financing activities (12,466) (9,770)
Net decrease in cash, cash equivalents, restricted cash and restricted cash equivalents (2,233) (4,453)
Cash, cash equivalents, restricted cash and restricted cash equivalents, beginning of period 9,942 11,812
Cash, cash equivalents, restricted cash and restricted cash equivalents, end of period $              7,709 $              7,359
Supplemental cash flow information:
Cash paid for interest $                 292 $                 377
Cash paid for income taxes, net $              2,960 $              2,862

 

CISCO SYSTEMS, INC.
REMAINING PERFORMANCE OBLIGATIONS
(In millions, except percentages)
April 30, 2022 January 29, 2022 May 1, 2021
Amount Y/Y% Amount Y/Y% Amount Y/Y%
Product           $    13,416 13 % $    13,532 16 % $    11,903 15 %
Service 16,789 3 % 16,986 3 % 16,235 7 %
     Total $    30,205 7 % $    30,518 8 % $    28,138 10 %
We expect 54% of total RPO at April 30, 2022 will be recognized as revenue over the next 12 months.

 

CISCO SYSTEMS, INC.
DEFERRED REVENUE
(In millions)
April 30, 2022 January 29, 2022 May 1, 2021
Deferred revenue:
     Product $         9,835 $         9,767 $         8,698
     Service 12,458 12,546 12,191
          Total $       22,293 $       22,313 $       20,889
Reported as:
     Current $       12,249 $       12,268 $       11,492
     Noncurrent 10,044 10,045 9,397
          Total $       22,293 $       22,313 $       20,889

 

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 2022
     April 30, 2022 $             0.38 $          1,555 5 $          54.20 $              252 $          1,807
     January 29, 2022 $             0.37 $          1,541 82 $          58.36 $          4,824 $          6,365
     October 30, 2021 $             0.37 $          1,561 5 $          56.49 $              256 $          1,817
Fiscal 2021
     July 31, 2021 $             0.37 $          1,562 15 $          53.30 $              791 $          2,353
     May 1, 2021 $             0.37 $          1,560 10 $          48.71 $              510 $          2,070
     January 23, 2021 $             0.36 $          1,521 19 $          42.82 $              801 $          2,322
     October 24, 2020 $             0.36 $          1,520 20 $          40.44 $              800 $          2,320

 

CISCO SYSTEMS, INC.
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES
GAAP TO NON-GAAP NET INCOME
(In millions)
Three Months Ended Nine Months Ended
April 30,
2022
May 1,
2021
April 30,
2022
May 1,
2021
GAAP net income $         3,044 $         2,863 $         8,997 $         7,582
     Adjustments to cost of sales:
          Share-based compensation expense 83 75 233 208
          Amortization of acquisition-related intangible assets 176 184 571 499
          Acquisition-related/divestiture costs 1 1 3 3
          Russia-Ukraine war costs 5 5
          Legal and indemnification settlements/charges 43
     Total adjustments to GAAP cost of sales 265 260 812 753
     Adjustments to operating expenses:
          Share-based compensation expense 394 383 1,173 1,103
          Amortization of acquisition-related intangible assets 92 61 255 136
          Acquisition-related/divestiture costs 29 86 261 179
          Russia-Ukraine war costs 62 62
          Significant asset impairments and restructurings 42 8 878
     Total adjustments to GAAP operating expenses 577 572 1,759 2,296
     Adjustments to interest and other income (loss), net:
          Acquisition-related/divestiture costs 6 4
          (Gains) and losses on equity investments (159) (96) (478) (131)
     Total adjustments to GAAP interest and other income (loss), net (159) (90) (478) (127)
     Total adjustments to GAAP income before provision for income taxes 683 742 2,093 2,922
          Income tax effect of non-GAAP adjustments (95) (95) (435) (503)
          Significant tax matters 83
     Total adjustments to GAAP provision for income taxes (95) (95) (435) (420)
Non-GAAP net income $         3,632 $         3,510 $       10,655 $       10,084

 

CISCO SYSTEMS, INC.
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES
GAAP TO NON-GAAP EPS
Three Months Ended Nine Months Ended
April 30,
2022
May 1,
2021
April 30,
2022
May 1,
2021
GAAP EPS $           0.73 $           0.68 $           2.14 $           1.79
     Adjustments to GAAP:
          Share-based compensation expense 0.11 0.11 0.33 0.31
          Amortization of acquisition-related intangible assets 0.06 0.06 0.20 0.15
          Acquisition-related/divestiture costs 0.01 0.02 0.06 0.04
          Russia-Ukraine war costs 0.02 0.02
          Legal and indemnification settlements/charges 0.01
          Significant asset impairments and restructurings 0.01 0.21
          (Gains) and losses on equity investments (0.04) (0.02) (0.11) (0.03)
          Income tax effect of non-GAAP adjustments (0.02) (0.02) (0.10) (0.12)
          Significant tax matters 0.02
Non-GAAP EPS $           0.87 $           0.83 $           2.53 $           2.38
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
April 30, 2022
Product
Gross
Margin
Service
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 $ 5,842 $ 2,279 $ 8,121 $ 4,511 (4)% $ 3,610 4% $  191 $ 3,044 6%
% of revenue 61.8 % 67.3 % 63.3 % 35.1 % 28.1 % 1.5 % 23.7 %
Adjustments to GAAP amounts:
     Share-based compensation expense 30 53 83 394 477 477
     Amortization of acquisition-related intangible assets 176 176 92 268 268
     Acquisition/divestiture-related costs 1 1 29 30 30
     Russia-Ukraine war costs 4 1 5 62 67 67
     (Gains) and losses on equity investments (159) (159)
     Income tax effect/significant tax matters (95)
Non-GAAP amount $ 6,053 $ 2,333 $ 8,386 $ 3,934 (5)% $ 4,452 4% $    32 $ 3,632 3%
% of revenue 64.1 % 68.9 % 65.3 % 30.7 % 34.7 % 0.2 % 28.3 %

 

Three Months Ended
May 1, 2021
Product
Gross
Margin
Service
Gross
Margin
Total
Gross
Margin
Operating
Expenses
Operating

Income

Interest
and
other
income
(loss),
net
Net

Income

GAAP amount $   5,717 $   2,468 $   8,185 $   4,720 $   3,465 $      126 $   2,863
% of revenue 62.6 % 67.4 % 63.9 % 36.9 % 27.1 % 1.0 % 22.4 %
Adjustments to GAAP amounts:
     Share-based compensation expense 26 49 75 383 458 458
     Amortization of acquisition-related intangible assets 184 184 61 245 245
     Acquisition/divestiture-related costs 1 1 86 87 6 93
     Significant asset impairments and restructurings 42 42 42
     (Gains) and losses on equity investments (96) (96)
     Income tax effect/significant tax matters (95)
Non-GAAP amount $   5,928 $   2,517 $   8,445 $   4,148 $   4,297 $        36 $   3,510
% of revenue 64.9 % 68.7 % 66.0 % 32.4 % 33.6 % 0.3 % 27.4 %
Amounts may not sum and percentages may not recalculate 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)
Nine Months Ended
April 30, 2022
Product
Gross
Margin
Service
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 $ 17,482 $ 6,741 $ 24,223 $ 13,688 (4)% $ 10,535 14% $  526 $ 8,997 19%
% of revenue 61.7 % 66.6 % 63.0 % 35.6 % 27.4 % 1.4 % 23.4 %
Adjustments to GAAP amounts:
     Share-based compensation expense 84 149 233 1,173 1,406 1,406
     Amortization of acquisition-related intangible assets 571 571 255 826 826
     Acquisition/divestiture-related costs 3 3 261 264 264
     Russia-Ukraine war costs 4 1 5 62 67 67
     Significant asset impairments and restructurings 8 8 8
     (Gains) and losses on equity investments (478) (478)
     Income tax effect/significant tax matters (435)
Non-GAAP amount $ 18,144 $ 6,891 $ 25,035 $ 11,929 (1)% $ 13,106 6% $    48 $ 10,655 6%
% of revenue 64.0 % 68.1 % 65.1 % 31.0 % 34.1 % 0.1 % 27.7 %

 

Nine Months Ended
May 1, 2021
Product
Gross
Margin
Service
Gross
Margin
Total
Gross
Margin
Operating
Expenses
Operating

Income

Interest
and
other
income
(loss),
net
Net

Income

GAAP amount $ 16,626 $   6,924 $ 23,550 $ 14,292 $   9,258 $      269 $   7,582
% of revenue 63.2 % 66.6 % 64.2 % 39.0 % 25.2 % 0.7 % 20.7 %
Adjustments to GAAP amounts:
     Share-based compensation expense 75 133 208 1,103 1,311 1,311
     Amortization of acquisition-related intangible assets 499 499 136 635 635
     Acquisition/divestiture-related costs 2 1 3 179 182 4 186
     Legal and indemnification settlements/charges 43 43 43 43
     Significant asset impairments and restructurings 878 878 878
     (Gains) and losses on equity investments (131) (131)
     Income tax effect/significant tax matters (420)
Non-GAAP amount $ 17,245 $   7,058 $ 24,303 $ 11,996 $ 12,307 $      142 $ 10,084
% of revenue 65.6 % 67.9 % 66.2 % 32.7 % 33.5 % 0.4 % 27.5 %
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 Nine Months Ended
April 30, 2022 May 1, 2021 April 30, 2022 May 1, 2021
GAAP effective tax rate 19.9 % 20.3 % 18.7 % 20.4 %
     Total adjustments to GAAP provision for income taxes (0.9) % (1.3) % 0.3 % (1.4) %
Non-GAAP effective tax rate 19.0 % 19.0 % 19.0 % 19.0 %

 

 

GAAP TO NON-GAAP GUIDANCE
Q4 FY 2022 Gross Margin Rate Operating Margin Rate Earnings per Share (1)
GAAP 62% – 63% 25% – 27% $0.60 – $0.70
Estimated adjustments for:
     Share-based compensation expense 0.5% 4.0% $0.08 – $0.09
     Amortization of acquisition-related intangible assets and acquisition/divestiture-related costs 1.5% 2.5% $0.06 – $0.07
Non-GAAP 64% – 65% 31.5% – 33.5% $0.76 – $0.84
FY 2022 Earnings per
Share (1)
GAAP $2.75 – $2.85
Estimated adjustments for:
     Share-based compensation expense $0.33 – $0.34
     Amortization of acquisition-related intangible assets and acquisition/divestiture-related costs $0.27 – $0.28
     Russia-Ukraine war costs $0.01
     (Gains) and losses on equity investments ($0.09)
Non-GAAP  $3.29 – $3.37
(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, asset impairments, Russia-Ukraine war costs, restructurings, (gains) and losses on equity investments and significant tax matters or other events, which may or may not be significant unless specifically stated.

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 ability to manage through ongoing supply constraints, the success of our strategy and confidence in our long-term growth, the fundamental drivers across our business being strong, the strong demand resulting in record backlogs, our business transformation shifting to more software and subscriptions, and our strategic investments in innovation to capitalize on significant growth opportunities and expanding addressable markets) and the future financial performance of Cisco (including the guidance for Q4 FY 2022 and full year FY 2022) 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: the impact of the COVID-19 pandemic and related public health measures; 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; 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 and other customer markets; the return on our investments in certain priorities, key growth areas, and in certain geographical locations, as well as maintaining leadership in Secure, Agile Networks and services; the timing of orders and manufacturing and customer lead times; significant 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 service 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 malware; vulnerabilities and critical security defects; terrorism; natural catastrophic events (including as a result of global climate change); any other 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 reports on Forms 10-Q and 10-K filed on February 22, 2022 and September 9, 2021, respectively. 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 reports on Forms 10-Q and 10-K as each may be amended from time to time. Cisco’s results of operations for the three and nine months ended April 30, 2022 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 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-related/divestiture costs, significant asset impairments and restructurings, significant litigation settlements and other contingencies, Russia-Ukraine war costs, gains and losses on equity 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, 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.