CISCO REPORTS FIRST QUARTER EARNINGS

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,        October 28,
                                                                              2024                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       4,457         6,685
    at July 27, 2024



              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,        October 28,
                                                                                                                           2024                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               10                (45)
    restricted cash equivalents



              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, July 27,  October 28,
                                              2024      2024
                                                                  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     Amount           Amount
                                                                                                     Price per Share

    ---


       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,        October 28,
                                                                                2024                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,        October 28,
                                                                       2024                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              Services          Total    Operating    Y/Y            Operating     Y/Y       Interest
                                                                                                                                                                                                                         and               Net         Y/Y
                                                                                                         Gross                                     Gross                                 Income
                                                                                                         Margin                          Gross                      Expenses                                            other
                                                                                                                                                                                                                         income            Income
                                                                                                                                                         Margin
                                                                                                                                       Margin                                                                          (loss), net



     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            Services  Total    Operating    Operating     Interest
                                                                                                                                     and              Net
                                                            Gross
                                                            Margin                    Gross     Gross    Expenses     Income        other
                                                                                                                                     income           Income

                                                                                      Margin    Margin                               (loss), net



     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,        October 28,
                                                                   2024                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      Operating
                                                                                                                                                        Margin         Earnings per
                                                                                                                                   Rate                             Share (1)
                                                                                                                                                         Rate

    ---


       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.