際際滷

際際滷Share a Scribd company logo
`

     Together we are
    the human network.
Cisco financial
Cisco financial
MARKET VALUE
Product-wise Revenue
INCOME STATEMENT
Income                                        2011       2010       2009       2008       2007
Revenue                                     43.22B     40.04B     36.12B     39.54B     34.92B
Cost of Revenue                             16.68B     14.40B     13.02B     14.19B     12.66B
Gross Profit                                26.54B     25.64B     23.09B     25.35B     22.26B
Research & Development Expense               5.82B      5.27B      5.21B      5.33B      4.60B
Selling, General, & Admin. Expense          11.72B     10.71B      9.97B     10.08B      8.55B
Depreciation & Amortization
Operating Interest Expense
Other Operating Expenses
Total Operating Expenses                    35.54B     30.88B     28.80B     30.10B     26.30B
Operating Income                             7.67B      9.16B      7.32B      9.44B      8.62B
Non-Operating Income                       151.00M    251.00M    371.00M    813.00M    840.00M
Pretax Income                                7.83B      9.41B      7.69B     10.26B      9.46B
Provision for Income Taxes                   1.33B      1.65B      1.56B      2.20B      2.13B
Income after Tax                             6.49B      7.77B      6.13B      8.05B      7.33B
Minority Interest
Equity In Affiliates
Income Before Extraordinaries & Disc.        6.49B      7.77B      6.13B      8.05B      7.33B
Operations
Investment Gains/Losses
Other Income/Charges
Income from Discontinued Operations
Net Income                                   6.49B      7.77B      6.13B      8.05B      7.33B
Earnings Per Share Data                       2011       2010       2009       2008       2007
Average Shares to compute diluted EPS         5563       5848       5857       6163       6265
Average Shares used to compute basic EPS      5529       5732       5828       5986       6055
EPS - Basic net                                1.17       1.36       1.05       1.35       1.21
EPS - Diluted net                              1.17       1.33       1.05       1.31       1.17
BALANCE SHEET
Assets                                        2011      2010      2009      2008      2007
Cash & Short Term Investments               44.59B    39.86B    35.00B    26.23B    22.27B
Receivables                                  4.70B     4.93B     3.18B     3.82B     3.99B
Inventory                                    1.49B     1.33B     1.07B     1.24B     1.32B
Prepaid Expenses                                                 2.60B     2.33B     2.04B
Other Current Assets                       941.00M   875.00M
Total Current Assets                        57.23B    51.42B    44.18B    35.70B    31.57B
Gross Property, Plant & Equipment           12.07B    11.31B    12.21B    11.70B    10.47B
Accumulated Depreciation                     8.15B     7.37B     8.16B     7.55B     6.57B
Net Property, Plant & Equipment              3.92B     3.94B     4.04B     4.15B     3.89B
Long Term Investments
Goodwill & Intangibles                      19.36B    19.95B    14.63B    14.48B    14.66B
Other Long Term Assets                       3.10B     3.21B     5.28B     4.40B     3.21B
Total Long Term Assets                      29.86B    29.71B    23.95B    23.04B    21.77B
Total Assets                                87.09B    81.13B    68.13B    58.73B    53.34B

Liabilities                                  2011      2010      2009       2008     2007
Current Portion of Long Term Debt                                        500.00M
Accounts Payable                           876.00M   895.00M   675.00M   869.00M   786.00M
Accrued Expenses                             3.16B     3.13B     2.54B     2.43B     2.02B
Deferred Revenues                            8.03B     7.66B     6.44B     6.20B     5.39B
Other Current Liabilities                    4.73B     4.36B     3.84B     3.76B     3.42B
Total Long Term Debt                        16.23B    12.19B    10.29B     6.39B     6.41B
Deferred Income Tax
Minority Interest                                                        49.00M     10.00M
Other Long Term Liabilities                  1.91B     2.00B     2.55B    1.42B    438.00M
Total Long Term Liabilities                 22.33B    17.61B    15.80B   10.52B      8.50B
Total Liabilities                           39.84B    36.84B    29.45B   24.38B     21.86B

Shareholder's Equity                          2011      2010      2009      2008      2007
Common Shares Outstanding                    5.43B     5.66B     5.79B     5.89B     6.10B
Preferred Stock
Common Stock, Net                           38.65B    37.79B    34.34B    33.51B    30.69B
Additional Paid-in Capital
Retained Earnings                            7.28B     5.85B     3.87B   120.00M   231.00M
Treasury Stock
Other Shareholder's Equity                 33.00M    18.00M    30.00M
Shareholder's Equity                       47.26B    44.28B    38.68B     34.35B    31.48B
Total Liabilities & Shareholder's Equity   87.09B    81.13B    68.13B     58.73B    53.34B
CASH FLOW STATEMENT
Cash Flow - Operations                      2011        2010       2009        2008        2007
Net Income                                 6.49B       7.77B      6.13B       8.05B       7.33B
Depreciation, Depletion, Amortization      2.49B       2.03B      1.77B       1.74B       1.41B

Other Non-Cash Items                       1.19B     650.00M   832.00M     -139.00M    -698.00M
Total Non-Cash Items                       3.67B       2.68B     2.60B        1.60B     715.00M
Deferred Income Taxes                   -156.00M      55.00M   768.00M      178.00M       1.10B
Total Changes in Assets/Liabilities      -83.00M    -274.00M     1.16B        2.43B       2.06B

Other Operating Activities
Net Cash from Operating Activities        10.08B     10.17B       9.90B      12.09B      10.10B


Cash Flow - Investing
Capital Expenditures                       -1.17B     -1.01B      -1.00B      -1.27B      -1.25B
Acquisitions, Divestitures              -266.00M      -5.28B   -426.00M    -398.00M       -3.68B
Investments                                -1.52B     -5.77B      -8.49B      -2.51B      -3.26B
Other Investing Activities                22.00M    128.00M     -39.00M     -17.00M    -151.00M
Net Cash from Investing Activities         -2.93B    -11.93B      -9.96B      -4.19B      -8.34B


Cash Flow - Financing
Debt Issued                                 1.51B      4.99B      3.49B
Equity Issued                              -5.07B     -4.59B     -2.75B      -7.32B      -2.38B
Dividends Paid                          -658.00M
Other Financing Activities               151.00M    222.00M    -154.00M    891.00M        1.04B
Foreign Exchange Effects
Net Change in Cash & Cash                  3.08B      -1.14B   527.00M        1.46B    431.00M
Equivalents
Cash at beginning of period                4.58B       5.72B      5.19B       3.73B       3.30B
Cash at end of period                      7.66B       4.58B      5.72B       5.19B       3.73B
THANK YOU

More Related Content

Cisco financial

  • 1. ` Together we are the human network.
  • 7. Income 2011 2010 2009 2008 2007 Revenue 43.22B 40.04B 36.12B 39.54B 34.92B Cost of Revenue 16.68B 14.40B 13.02B 14.19B 12.66B Gross Profit 26.54B 25.64B 23.09B 25.35B 22.26B Research & Development Expense 5.82B 5.27B 5.21B 5.33B 4.60B Selling, General, & Admin. Expense 11.72B 10.71B 9.97B 10.08B 8.55B Depreciation & Amortization Operating Interest Expense Other Operating Expenses Total Operating Expenses 35.54B 30.88B 28.80B 30.10B 26.30B Operating Income 7.67B 9.16B 7.32B 9.44B 8.62B Non-Operating Income 151.00M 251.00M 371.00M 813.00M 840.00M Pretax Income 7.83B 9.41B 7.69B 10.26B 9.46B Provision for Income Taxes 1.33B 1.65B 1.56B 2.20B 2.13B Income after Tax 6.49B 7.77B 6.13B 8.05B 7.33B Minority Interest Equity In Affiliates Income Before Extraordinaries & Disc. 6.49B 7.77B 6.13B 8.05B 7.33B Operations Investment Gains/Losses Other Income/Charges Income from Discontinued Operations Net Income 6.49B 7.77B 6.13B 8.05B 7.33B Earnings Per Share Data 2011 2010 2009 2008 2007 Average Shares to compute diluted EPS 5563 5848 5857 6163 6265 Average Shares used to compute basic EPS 5529 5732 5828 5986 6055 EPS - Basic net 1.17 1.36 1.05 1.35 1.21 EPS - Diluted net 1.17 1.33 1.05 1.31 1.17
  • 9. Assets 2011 2010 2009 2008 2007 Cash & Short Term Investments 44.59B 39.86B 35.00B 26.23B 22.27B Receivables 4.70B 4.93B 3.18B 3.82B 3.99B Inventory 1.49B 1.33B 1.07B 1.24B 1.32B Prepaid Expenses 2.60B 2.33B 2.04B Other Current Assets 941.00M 875.00M Total Current Assets 57.23B 51.42B 44.18B 35.70B 31.57B Gross Property, Plant & Equipment 12.07B 11.31B 12.21B 11.70B 10.47B Accumulated Depreciation 8.15B 7.37B 8.16B 7.55B 6.57B Net Property, Plant & Equipment 3.92B 3.94B 4.04B 4.15B 3.89B Long Term Investments Goodwill & Intangibles 19.36B 19.95B 14.63B 14.48B 14.66B Other Long Term Assets 3.10B 3.21B 5.28B 4.40B 3.21B Total Long Term Assets 29.86B 29.71B 23.95B 23.04B 21.77B Total Assets 87.09B 81.13B 68.13B 58.73B 53.34B Liabilities 2011 2010 2009 2008 2007 Current Portion of Long Term Debt 500.00M Accounts Payable 876.00M 895.00M 675.00M 869.00M 786.00M Accrued Expenses 3.16B 3.13B 2.54B 2.43B 2.02B Deferred Revenues 8.03B 7.66B 6.44B 6.20B 5.39B Other Current Liabilities 4.73B 4.36B 3.84B 3.76B 3.42B Total Long Term Debt 16.23B 12.19B 10.29B 6.39B 6.41B Deferred Income Tax Minority Interest 49.00M 10.00M Other Long Term Liabilities 1.91B 2.00B 2.55B 1.42B 438.00M Total Long Term Liabilities 22.33B 17.61B 15.80B 10.52B 8.50B Total Liabilities 39.84B 36.84B 29.45B 24.38B 21.86B Shareholder's Equity 2011 2010 2009 2008 2007 Common Shares Outstanding 5.43B 5.66B 5.79B 5.89B 6.10B Preferred Stock Common Stock, Net 38.65B 37.79B 34.34B 33.51B 30.69B Additional Paid-in Capital Retained Earnings 7.28B 5.85B 3.87B 120.00M 231.00M Treasury Stock Other Shareholder's Equity 33.00M 18.00M 30.00M Shareholder's Equity 47.26B 44.28B 38.68B 34.35B 31.48B Total Liabilities & Shareholder's Equity 87.09B 81.13B 68.13B 58.73B 53.34B
  • 11. Cash Flow - Operations 2011 2010 2009 2008 2007 Net Income 6.49B 7.77B 6.13B 8.05B 7.33B Depreciation, Depletion, Amortization 2.49B 2.03B 1.77B 1.74B 1.41B Other Non-Cash Items 1.19B 650.00M 832.00M -139.00M -698.00M Total Non-Cash Items 3.67B 2.68B 2.60B 1.60B 715.00M Deferred Income Taxes -156.00M 55.00M 768.00M 178.00M 1.10B Total Changes in Assets/Liabilities -83.00M -274.00M 1.16B 2.43B 2.06B Other Operating Activities Net Cash from Operating Activities 10.08B 10.17B 9.90B 12.09B 10.10B Cash Flow - Investing Capital Expenditures -1.17B -1.01B -1.00B -1.27B -1.25B Acquisitions, Divestitures -266.00M -5.28B -426.00M -398.00M -3.68B Investments -1.52B -5.77B -8.49B -2.51B -3.26B Other Investing Activities 22.00M 128.00M -39.00M -17.00M -151.00M Net Cash from Investing Activities -2.93B -11.93B -9.96B -4.19B -8.34B Cash Flow - Financing Debt Issued 1.51B 4.99B 3.49B Equity Issued -5.07B -4.59B -2.75B -7.32B -2.38B Dividends Paid -658.00M Other Financing Activities 151.00M 222.00M -154.00M 891.00M 1.04B Foreign Exchange Effects Net Change in Cash & Cash 3.08B -1.14B 527.00M 1.46B 431.00M Equivalents Cash at beginning of period 4.58B 5.72B 5.19B 3.73B 3.30B Cash at end of period 7.66B 4.58B 5.72B 5.19B 3.73B