Attached files

file filename
8-K - FORM 8-K - CISCO SYSTEMS, INC.d358048d8k.htm

Exhibit 99.1

 

LOGO

 

Press Contact:     Investor Relations Contact:
Andrea Duffy     Marilyn Mora
Cisco     Cisco
1 (646) 295-5241     1 (408) 527-7452
anduffy@cisco.com     marilmor@cisco.com

CISCO REPORTS THIRD QUARTER EARNINGS

 

    Q3 Revenue: $11.9 billion

 

    Decrease of (1)% year over year

 

    Recurring revenue was 31% of total revenue, up 2 pts year over year

 

    Q3 Earnings per Share: $0.50 GAAP; $0.60 non-GAAP

 

    Q4 FY2017 Outlook:

 

    Revenue: (6)% to (4)% decline year over year

 

    Earnings per Share: GAAP $0.46 to $0.51; Non-GAAP: $0.60 to $0.62

SAN JOSE, Calif. — May 17, 2017 — Cisco today reported third quarter results for the period ended April 29, 2017. Cisco reported third quarter revenue of $11.9 billion, net income on a generally accepted accounting principles (GAAP) basis of $2.5 billion or $0.50 per share, and non-GAAP net income of $3.0 billion or $0.60 per share.

“I am pleased with the progress we are making on the multi-year transformation of our business,” said Chuck Robbins, CEO, Cisco. “The Network is becoming even more critical to business success as our customers add billions of new connections to their enterprises. We are laser focused on delivering unparalleled value through highly secure, software-defined, automated and intelligent infrastructure.”

GAAP Results

 

     Q3 FY2017      Q3 FY2016      Vs. Q3 FY2016  

Revenue

   $   11.9 billion      $   12.0 billion        (1 )% 

Net Income

   $ 2.5 billion      $ 2.3 billion        7

Diluted Earnings per Share (EPS)

   $ 0.50      $ 0.46        9

Non-GAAP Results

 

     Q3 FY2017      Q3 FY2016      Vs. Q3 FY2016  

Net Income

   $   3.0 billion      $   2.9 billion        5

EPS

   $ 0.60      $ 0.57        5

The third quarter of fiscal 2017 had 13 weeks compared with 14 weeks in the third quarter of fiscal 2016.

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.”

“We executed well in Q3, delivering $11.9 billion in total revenue, while driving solid profitability and cash generation as we deliver on our strategic priorities,” said Kelly Kramer, CFO, Cisco. “We will continue to invest in growth areas as we move the business toward more software and recurring revenue and return value to shareholders.”

 

1


Financial Summary

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

Q3 FY 2017 Highlights

Revenue — Total revenue was $11.9 billion, down 1%, with product revenue flat and service revenue down 2%. 31% of total revenue was from recurring offers, up from 29% for the third quarter of fiscal 2016. Revenue by geographic segment was: Americas flat, EMEA flat, and APJC down 2%. Product revenue performance was led by Wireless and Security, which increased by 13% and 9%, respectively. Switching revenue increased by 2%. NGN Routing, Collaboration, Data Center, and Service Provider Video revenue decreased by 2%, 4%, 5%, and 30%, respectively.

Gross Margin — On a GAAP basis, total gross margin and product gross margin were 63.0% and 61.7%, respectively. The decrease in the product gross margin compared with 63.8% in the third quarter of fiscal 2016 was primarily due to pricing, a supplier component remediation adjustment in the third quarter of fiscal 2016, and product mix, partially offset by continued productivity improvements.

Non-GAAP total gross margin and product gross margin were 64.4% and 63.2%, respectively. The decrease in non-GAAP product gross margin compared with 64.5% in the third quarter of fiscal 2016 was primarily due to pricing and product mix, partially offset by continued productivity improvements.

GAAP service gross margin was 66.7% and non-GAAP service gross margin was 67.8%.

Total gross margins by geographic segment were: 64.6% for the Americas, 65.5% for EMEA and 61.8% for APJC.

Operating Expenses — On a GAAP basis, operating expenses were $4.3 billion, down 8%. Non-GAAP operating expenses were $3.8 billion, down 9%, and were 32.1% of revenue.

Operating Income — GAAP operating income was $3.2 billion, up 6%, with GAAP operating margin of 26.5%. Non-GAAP operating income was $3.9 billion, up 7%, with non-GAAP operating margin at 32.3%.

Provision for Income Taxes — The GAAP tax provision rate was 21.2%. The non-GAAP tax provision rate was 22.0%.

Net Income and EPS — On a GAAP basis, net income was $2.5 billion and EPS was $0.50. On a non-GAAP basis, net income was $3.0 billion, an increase of 5%, and EPS was $0.60, an increase of 5%.

Cash Flow from Operating Activities — was $3.4 billion, an increase of 10% compared with $3.1 billion for the third quarter of fiscal 2016.

Balance Sheet and Other Financial Highlights

Cash and Cash Equivalents and Investments — were $68.0 billion at the end of the third quarter of fiscal 2017, compared with $71.8 billion at the end of the second quarter of fiscal 2017, and compared with $65.8 billion at the end of fiscal 2016. The total cash and cash equivalents and investments available in the United States at the end of the third quarter of fiscal 2017 were $2.9 billion.

Deferred Revenue — was $17.3 billion, up 13% in total, with deferred product revenue up 26%, driven largely by subscription-based and software offerings. Deferred service revenue was up 7%. The portion of product deferred revenue related to recurring software and subscription businesses grew 57% which includes the acquisition during the third quarter of fiscal 2017 of AppDynamics. Excluding AppDynamics, the increase was 51%.

Capital Allocation — In the third quarter of fiscal 2017, Cisco declared and paid a cash dividend of $0.29 per common share, or $1.5 billion. For the third quarter of fiscal 2017, Cisco repurchased approximately 15 million shares of common stock under its stock repurchase program at an average price of $33.71 per share for an aggregate purchase price of $0.5 billion.

As of April 29, 2017, Cisco had repurchased and retired 4.7 billion shares of Cisco common stock at an average price of $21.21 per share for an aggregate purchase price of approximately $99.1 billion since the inception of the stock repurchase program. The remaining authorized amount for stock repurchases under this program is approximately $12.9 billion with no termination date.

 

2


Acquisitions

In the third quarter of fiscal 2017, Cisco completed its acquisition of AppDynamics, Inc. The AppDynamics acquisition provides cloud application and business monitoring platforms that are designed to enable companies to improve application and business performance.

On May 1, 2017, Cisco announced its intent to acquire Viptela, Inc., a privately held software-defined wide area network company. The acquisition is expected to close in the second half of calendar 2017.

On May 4, 2017, Cisco announced its intent to acquire the Advanced Analytics team and associated advanced analytics intellectual property developed by Saggezza, a privately held technology services company. The acquisition is expected to close in the fourth quarter of fiscal 2017.

On May 11, 2017, Cisco announced its intent to acquire MindMeld, Inc., a privately held artificial intelligence (AI) company. The acquisition is expected to close in the fourth quarter of fiscal 2017.

Business Outlook for Q4 FY 2017

Cisco expects to achieve the following results for the fourth quarter of fiscal 2017:

 

Q4 FY 2017

    

Revenue

   (6)% to (4)% decline Y/Y

Non-GAAP gross margin rate

   63% - 64%

Non-GAAP operating margin rate

   29.5% - 30.5%

Non-GAAP tax provision rate

   22%

Non-GAAP EPS

   $0.60 - $0.62

Cisco estimates that GAAP EPS will be $0.46 to $0.51 which is lower than non-GAAP EPS by $0.11 to $0.14 per share in the fourth quarter of fiscal 2017.

A reconciliation between the Business Outlook for Q4 FY 2017 on a GAAP and non-GAAP basis is provided in the table entitled “GAAP to non-GAAP Business Outlook for Q4 FY 2017” located in the section entitled “Reconciliations of GAAP to non-GAAP Measures.”

Editor’s Notes:

 

    Q3 fiscal year 2017 conference call to discuss Cisco’s results along with its business outlook will be held on Wednesday, May 17, 2017 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 17, 2017 to 4:00 p.m. Pacific Time, May 24, 2017 at 1-866-443-8010 (United States) or 1-203-369-1121 (international). The replay will also be available via webcast on the Cisco Investor Relations website at http://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 17, 2017. 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 http://investor.cisco.com.

 

3


CISCO SYSTEMS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In millions, except per-share amounts)

(Unaudited)

 

     Three Months Ended     Nine Months Ended  
     April 29,
2017
    April 30,
2016
    April 29,
2017
    April 30,
2016
 

REVENUE:

        

Product

   $ 8,885     $ 8,875     $ 26,678     $ 27,702  

Service

     3,055       3,125       9,194       8,907  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     11,940       12,000       35,872       36,609  
  

 

 

   

 

 

   

 

 

   

 

 

 

COST OF SALES:

        

Product

     3,405       3,214       10,113       10,547  

Service

     1,017       1,065       3,081       3,077  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of sales

     4,422       4,279       13,194       13,624  
  

 

 

   

 

 

   

 

 

   

 

 

 

GROSS MARGIN

     7,518       7,721       22,678       22,985  

OPERATING EXPENSES:

        

Research and development

     1,507       1,626       4,560       4,695  

Sales and marketing

     2,226       2,447       6,866       7,176  

General and administrative

     487       566       1,498       1,281  

Amortization of purchased intangible assets

     59       81       201       221  

Restructuring and other charges

     70       17       614       255  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     4,349       4,737       13,739       13,628  
  

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING INCOME

     3,169       2,984       8,939       9,357  

Interest income

     354       270       978       732  

Interest expense

     (219     (175     (639     (496

Other income (loss), net

     (113     4       (171     (67
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest and other income (loss), net

     22       99       168       169  
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME BEFORE PROVISION FOR INCOME TAXES

     3,191       3,083       9,107       9,526  

Provision for income taxes

     676       734       1,922       1,600  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

   $ 2,515     $ 2,349     $ 7,185     $ 7,926  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share:

        

Basic

   $ 0.50     $ 0.47     $ 1.43     $ 1.57  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.50     $ 0.46     $ 1.42     $ 1.56  
  

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in per-share calculation:

        

Basic

     5,005       5,032       5,015       5,060  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     5,045       5,065       5,056       5,095  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash dividends declared per common share

   $ 0.29     $ 0.26     $ 0.81     $ 0.68  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

4


CISCO SYSTEMS, INC.

REVENUE BY SEGMENT

(In millions, except percentages)

 

     April 29, 2017  
     Three Months Ended      Nine Months Ended  
                          Excluding SP
Video CPE
Business
     Including SP
Video CPE
Business
 
     Amount      Y/Y%      Amount      Y/Y%      Y/Y%  

Revenue:

              

Americas

   $ 7,046        —  %      $ 21,149        (1)%        (3)%  

EMEA

     2,999        —  %        9,077        —  %        (1)%  

APJC

     1,895        (2)%        5,646        —  %        —  %  
  

 

 

       

 

 

       

Total

   $ 11,940        (1)%      $ 35,872        (1)%        (2)%  
  

 

 

       

 

 

       

During the second quarter of fiscal 2016 on November 20, 2015, Cisco completed its divestiture of the SP Video CPE Business. SP Video CPE Business revenue for the nine months ended April 30, 2016 was $504 million.

CISCO SYSTEMS, INC.

GROSS MARGIN PERCENTAGE BY SEGMENT

(In percentages)

 

     April 29, 2017  
     Three Months Ended     Nine Months Ended  

Gross Margin Percentage:

    

Americas

     64.6%       64.6%  

EMEA

     65.5%       66.0%  

APJC

     61.8%       61.9%  

 

5


CISCO SYSTEMS, INC.

REVENUE FOR GROUPS OF SIMILAR PRODUCTS AND SERVICES

(In millions, except percentages)

 

     April 29, 2017  
     Three Months Ended      Nine Months Ended  
     Amount      Y/Y%      Amount      Y/Y%(1)  

Revenue:

           

Switching

   $ 3,489        2%      $ 10,510        (4)%  

NGN Routing

     2,032        (2)%        5,938        (2)%  

Collaboration

     1,022        (4)%        3,165        (1)%  

Data Center

     767        (5)%        2,391        (4)%  

Wireless

     703        13%        1,967        5%  

Security

     527        9%        1,595        12%  

Service Provider Video

     207        (30)%        719        (26)%  

Other

     138        57%        393        65%  
  

 

 

       

 

 

    

Product

     8,885        —  %        26,678        (2)%  

Service

     3,055        (2)%        9,194        3%  
  

 

 

       

 

 

    

Total

   $ 11,940        (1)%      $ 35,872        (1)%  
  

 

 

       

 

 

    

(1) During the second quarter of fiscal 2016 on November 20, 2015, Cisco completed its divestiture of the SP Video CPE Business. SP Video CPE Business revenue for the nine months ended April 30, 2016 was $504 million.

 

6


CISCO SYSTEMS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In millions)

(Unaudited)

 

     April 29,
2017
     July 30,
2016
 

ASSETS

     

Current assets:

     

Cash and cash equivalents

   $ 8,116      $ 7,631  

Investments

     59,858        58,125  

Accounts receivable, net of allowance for doubtful accounts of $213 at April 29, 2017 and $249 at July 30, 2016

     4,635        5,847  

Inventories

     1,366        1,217  

Financing receivables, net

     4,639        4,272  

Other current assets

     1,348        1,627  
  

 

 

    

 

 

 

Total current assets

     79,962        78,719  

Property and equipment, net

     3,395        3,506  

Financing receivables, net

     4,568        4,158  

Goodwill

     29,516        26,625  

Purchased intangible assets, net

     2,704        2,501  

Deferred tax assets

     4,351        4,299  

Other assets

     1,454        1,844  
  

 

 

    

 

 

 

TOTAL ASSETS

   $ 125,950      $ 121,652  
  

 

 

    

 

 

 

LIABILITIES AND EQUITY

     

Current liabilities:

     

Short-term debt

   $ 4,248      $ 4,160  

Accounts payable

     1,219        1,056  

Income taxes payable

     20        517  

Accrued compensation

     2,825        2,951  

Deferred revenue

     10,344        10,155  

Other current liabilities

     4,062        6,072  
  

 

 

    

 

 

 

Total current liabilities

     22,718        24,911  

Long-term debt

     28,222        24,483  

Income taxes payable

     1,168        925  

Deferred revenue

     6,978        6,317  

Other long-term liabilities

     1,482        1,431  
  

 

 

    

 

 

 

Total liabilities

     60,568        58,067  
  

 

 

    

 

 

 

Total equity

     65,382        63,585  
  

 

 

    

 

 

 

TOTAL LIABILITIES AND EQUITY

   $ 125,950      $ 121,652  
  

 

 

    

 

 

 

 

7


CISCO SYSTEMS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)

 

     Nine Months Ended  
     April 29,
2017
    April 30,
2016
 

Cash flows from operating activities:

    

Net income

   $ 7,185     $ 7,926  

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation, amortization, and other

     1,708       1,546  

Share-based compensation expense

     1,124       1,101  

Provision for receivables

     20       (27

Deferred income taxes

     (125     229  

Excess tax benefits from share-based compensation

     (125     (103

(Gains) losses on divestitures, investments and other, net

     156       (279

Change in operating assets and liabilities, net of effects of acquisitions and divestitures:

    

Accounts receivable

     1,253       1,412  

Inventories

     (149     189  

Financing receivables

     (773     (296

Other assets

     140       (94

Accounts payable

     149       (114

Income taxes, net

     (112     (723

Accrued compensation

     (154     (318

Deferred revenue

     592       7  

Other liabilities

     (1,014     (704
  

 

 

   

 

 

 

Net cash provided by operating activities

     9,875       9,752  
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of investments

     (35,562     (36,366

Proceeds from sales of investments

     24,414       23,806  

Proceeds from maturities of investments

     8,390       11,790  

Acquisition of businesses, net of cash and cash equivalents acquired

     (3,211     (3,161

Proceeds from business divestiture

     —         372  

Purchases of investments in privately held companies

     (172     (202

Return of investments in privately held companies

     168       74  

Acquisition of property and equipment

     (756     (880

Proceeds from sales of property and equipment

     6       11  

Other

     35       (195
  

 

 

   

 

 

 

Net cash used in investing activities

     (6,688     (4,751
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Issuances of common stock

     418       771  

Repurchases of common stock—repurchase program

     (2,516     (3,154

Shares repurchased for tax withholdings on vesting of restricted stock units

     (497     (469

Short-term borrowings, original maturities less than 90 days, net

     2,000       (4

Issuances of debt

     6,232       6,978  

Repayments of debt

     (4,151     (3,863

Excess tax benefits from share-based compensation

     125       103  

Dividends paid

     (4,063     (3,441

Other

     (250     96  
  

 

 

   

 

 

 

Net cash used in financing activities

     (2,702     (2,983
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     485       2,018  

Cash and cash equivalents, beginning of period

     7,631       6,877  
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 8,116     $ 8,895  
  

 

 

   

 

 

 

Supplemental cash flow information:

    

Cash paid for interest

   $ 727     $ 691  

Cash paid for income taxes, net

   $ 2,159     $ 2,093  

 

8


CISCO SYSTEMS, INC.

DEFERRED REVENUE

(In millions)

 

     April 29,
2017
     January 28,
2017
     April 30,
2016
 

Deferred revenue:

        

Service

   $ 10,532      $ 10,525      $ 9,866  

Product:

        

Deferred revenue related to recurring software and subscription businesses

     4,352        3,997        2,771  

Deferred revenue related to two-tier distributors

     311        401        419  

Other product deferred revenue

     2,127        2,163        2,216  
  

 

 

    

 

 

    

 

 

 

Total product deferred revenue

     6,790        6,561        5,406  
  

 

 

    

 

 

    

 

 

 

Total

   $ 17,322      $ 17,086      $ 15,272  
  

 

 

    

 

 

    

 

 

 

Reported as:

        

Current

   $ 10,344      $ 10,243      $ 9,662  

Noncurrent

     6,978        6,843        5,610  
  

 

 

    

 

 

    

 

 

 

Total

   $ 17,322      $ 17,086      $ 15,272  
  

 

 

    

 

 

    

 

 

 

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 2017

                 

April 29, 2017

   $ 0.29      $ 1,451        15      $ 33.71      $ 503      $ 1,954  

January 28, 2017

     0.26        1,304        33        30.33        1,001        2,305  

October 29, 2016

     0.26        1,308        32        31.12        1,001        2,309  
  

 

 

    

 

 

    

 

 

       

 

 

    

 

 

 

Total

   $ 0.81      $ 4,063        80      $ 31.27      $ 2,505      $ 6,568  
  

 

 

    

 

 

    

 

 

       

 

 

    

 

 

 

Fiscal 2016

                 

July 30, 2016

   $ 0.26      $ 1,309        28      $ 28.70      $ 800      $ 2,109  

April 30, 2016

     0.26        1,308        27        24.08        649        1,957  

January 23, 2016

     0.21        1,065        48        26.12        1,262        2,327  

October 24, 2015

     0.21        1,068        45        26.83        1,207        2,275  
  

 

 

    

 

 

    

 

 

       

 

 

    

 

 

 

Total

   $ 0.94      $ 4,750        148      $ 26.45      $ 3,918      $ 8,668  
  

 

 

    

 

 

    

 

 

       

 

 

    

 

 

 

 

9


CISCO SYSTEMS, INC.

RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES

GAAP TO NON-GAAP NET INCOME

(In millions, except per-share amounts)

 

     Three Months Ended     Nine Months Ended  
     April 29,
2017
    April 30,
2016
    April 29,
2017
    April 30,
2016
 

GAAP net income

   $ 2,515     $ 2,349     $ 7,185     $ 7,926  

Adjustments to cost of sales:

        

Share-based compensation expense

     56       58       163       160  

Amortization of acquisition-related intangible assets

     124       115       343       366  

Supplier component remediation charge (adjustment), net

     (13     (74     (29     (74

Acquisition-related/divestiture costs

     —         —         1       1  

Significant asset impairments and restructurings

     —         —         —         (2
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments to GAAP cost of sales

     167       99       478       451  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjustments to operating expenses:

        

Share-based compensation expense

     349       337       963       927  

Amortization of acquisition-related intangible assets

     59       81       201       221  

Acquisition-related/divestiture costs (1)

     43       76       157       (55

Significant asset impairments and restructurings

     70       17       614       255  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments to GAAP operating expenses

     521       511       1,935       1,348  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments to GAAP income before provision for income taxes

     688       610       2,413       1,799  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax effect of non-GAAP adjustments

     (177     (133     (612     (427

Significant tax matters (2)

     —         54       —         (465
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments to GAAP provision for income taxes

     (177     (79     (612     (892
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 3,026     $ 2,880     $ 8,986     $ 8,833  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted net income per share:

        

GAAP

   $ 0.50     $ 0.46     $ 1.42     $ 1.56  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP

   $ 0.60     $ 0.57     $ 1.78     $ 1.73  
  

 

 

   

 

 

   

 

 

   

 

 

 

(1) During the second quarter of fiscal 2016 on November 20, 2015, Cisco completed its divestiture of the SP Video CPE Business. This sale resulted in a pre-tax gain of $285 million, net of certain transaction costs incurred. The gain on this transaction was excluded from non-GAAP net income for the first nine months of fiscal 2016.

(2) Cisco recorded certain net tax benefits totaling $465 million related to prior-year periods that were excluded from non-GAAP net income for the first nine months of fiscal 2016.

 

10


CISCO SYSTEMS, INC.

RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES

EFFECTIVE TAX RATE

(In percentages)

 

     Three Months Ended     Nine Months Ended  
     April 29,
2017
    April 30,
2016
    April 29,
2017
    April 30,
2016
 

GAAP effective tax rate

     21.2     23.8     21.1     16.8

Total adjustments to GAAP provision for income taxes

     0.8     (1.8 )%      0.9     5.2
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP effective tax rate

     22.0     22.0     22.0     22.0
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP TO NON-GAAP BUSINESS OUTLOOK FOR Q4 FY 2017

 

Q4 FY 2017

   Gross Margin
Rate
  Operating Margin
Rate
  Tax Provision
Rate
  Earnings per
Share (2)

GAAP

   61.5% - 62.5%   22.5% - 23.5%   21%   $0.46 to $0.51

Estimated adjustments for:

        

Share-based compensation expense

   0.5%   3.5%   —     $0.05 - $0.06

Amortization of purchased intangible assets and other acquisition-related/divestiture costs

   1.0%   2.0%   —     $0.03 - $0.04

Restructuring and other charges (1)

   —     1.5%   —     $0.03 - $0.04

Income tax effect of non-GAAP adjustments

   —     —     1%  
  

 

 

 

 

 

 

 

Non-GAAP

   63% - 64%   29.5% - 30.5%   22%   $0.60 - $0.62
  

 

 

 

 

 

 

 

(1) In August 2016, we announced a restructuring plan in order to reinvest in our key priority areas in which up to 5,500 employees would be impacted, with estimated pretax charges of approximately $700 million. In May 2017, we extended the restructuring plan to include an additional 1,100 employees with $150 million of estimated additional pretax charges. During the first nine months of fiscal 2017, we have recognized pretax charges of $614 million to our GAAP financial results in relation to this restructuring plan. We expect to recognize approximately $150 million to $200 million of pretax charges under this plan in the fourth quarter of fiscal 2017. We expect this plan to be substantially completed by the end of the first quarter of fiscal 2018.

(2) Estimated adjustments to GAAP earnings per share are shown after income tax effects.

Except as noted above, this business outlook does not include the effects of any future acquisitions/divestitures, asset impairments, restructurings and significant tax matters or other events, which may or may not be significant unless specifically stated.

 

11


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 progress on the multi-year transformation of our business, our ability to deliver value to our customers through highly secure, software-defined, automated and intelligent infrastructure, our ability to deliver on our strategic priorities, our investment in growth areas, the transition of our business to software and recurring revenues, and our ability to continue to execute well and return value to our shareholders) and the future financial performance of Cisco (including the business outlook for Q4 FY 2017) 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; 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 routing, switching and services; the timing of orders and manufacturing and customer lead times; 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, intellectual property, antitrust, shareholder and other matters, and governmental investigations; our ability to achieve the benefits of the announced restructuring and possible changes in the size and timing of the related charges; man-made problems such as cyber-attacks, data protection breaches, computer viruses or terrorism; natural catastrophic events; a 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 21, 2017 and September 8, 2016, 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 29, 2017 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, 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 and other contingencies, significant 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.

 

12


Cisco divested the Customer Premises Equipment portion of the Service Provider Video Connected Devices business (“SP Video CPE Business”) during the second quarter of fiscal 2016 on November 20, 2015. This release includes, where indicated, financial measures that exclude the SP Video CPE Business. Cisco believes that the presentation of these 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 because the SP Video CPE Business is no longer part of Cisco and will not be part of Cisco on a go forward basis. Cisco’s management also uses the financial measures excluding the SP Video CPE Business in reviewing the financial results of Cisco.

About Cisco

Cisco (NASDAQ: CSCO) is the worldwide technology leader that has been making the Internet work since 1984. Our people, products and partners help society securely connect and seize tomorrow’s digital opportunity today. Discover more at thenetwork.cisco.com and follow us on Twitter at @Cisco.

Copyright © 2017 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.

 

13