CISCO REPORTS FOURTH QUARTER AND FISCAL YEAR 2025 EARNINGS
News Summary :
- Strong topline performance at the high end of our guidance ranges:
- Q4 revenue of
$14.7 billion , up 8% year over year - FY 2025 revenue of
$56.7 billion , up 5% year over year
- Q4 revenue of
- Q4 product orders up 7% year over year with growth across all geographies, demonstrating robust demand for
's technologiesCisco - AI Infrastructure orders taken from webscale customers exceeded
$800 million , bringing the FY 2025 total to over$2 billion , more than double the original$1 billion target - Strong profitability in Q4:
- GAAP gross margin of 65.7% and non-GAAP gross margin of 68.4%, at the high end of our guidance range
- GAAP EPS of
$0.71 and non-GAAP EPS of$0.99 , above the high end of our guidance range
-
Q4 FY 2025
Results:
-
Revenue: $14.7 billion
- Increase of 8% year over year
-
Earnings per Share: GAAP:
$0.71 ; Non-GAAP: $0.99- GAAP EPS increased 31% year over year
- Non-GAAP EPS increased 14% year over year
-
Revenue: $14.7 billion
-
FY 2025
Results:
-
Revenue:
$56.7 billion- Increase of 5% year over year
-
Earnings per Share: GAAP:
$2.61 ; Non-GAAP: $3.81- GAAP EPS increased 3% year over year
- Non-GAAP EPS increased 2% year over year
-
Q1 FY 2026 Guidance
(1)
:
-
Revenue:
$14.65 billion to$14.85 billion -
Earnings per Share: GAAP:
$0.63 to$0.68 ; Non-GAAP:$0.97 to$0.99
-
Revenue:
-
FY 2026 Guidance
(1)
:
-
Revenue:
$59.0 billion to$60.0 billion -
Earnings per Share: GAAP:
$2.79 to$2.91 ; Non-GAAP:$4.00 to$4.06
-
Revenue:
-
Revenue:
(1) Margin and EPS guidance includes the estimated impact of tariffs based on current trade policy. |
"We delivered a strong close to fiscal 2025, driven by our accelerated innovation and solid execution," said
"In Q4, revenue, gross margin and operating margin were at the high end of our guidance ranges, earnings per share was above the guidance range and we delivered solid operating cash flow," said
Q4 GAAP Results |
||||||
|
||||||
|
|
Q4 FY 2025 |
|
Q4 FY 2024 |
|
Vs. Q4 FY 2024 |
Revenue |
|
$ 14.7 billion |
|
$ 13.6 billion |
|
8 % |
Net Income |
|
$ 2.8 billion |
|
$ 2.2 billion |
|
31 % |
Diluted Earnings per Share (EPS) |
|
$ 0.71 |
|
$ 0.54 |
|
31 % |
|
||||||
Q4 Non-GAAP Results |
||||||
|
||||||
|
|
Q4 FY 2025 |
|
Q4 FY 2024 |
|
Vs. Q4 FY 2024 |
Net Income |
|
$ 4.0 billion |
|
$ 3.5 billion |
|
12 % |
EPS |
|
$ 0.99 |
|
$ 0.87 |
|
14 % |
|
||||||
Fiscal Year GAAP Results |
||||||
|
||||||
|
|
FY 2025 |
|
FY 2024 |
|
Vs. FY 2024 |
Revenue |
|
$ 56.7 billion |
|
$ 53.8 billion |
|
5 % |
Net Income |
|
$ 10.5 billion |
|
$ 10.3 billion |
|
1 % |
EPS |
|
$ 2.61 |
|
$ 2.54 |
|
3 % |
|
||||||
Fiscal Year Non-GAAP Results |
||||||
|
||||||
|
|
FY 2025 |
|
FY 2024 |
|
Vs. FY 2024 |
Net Income |
|
$ 15.2 billion |
|
$ 15.2 billion |
|
— % |
EPS |
|
$ 3.81 |
|
$ 3.73 |
|
2 % |
Reconciliations between net income, EPS, and other measures on a GAAP and non-GAAP basis are provided in the tables located in the section entitled "Reconciliations of GAAP to non-GAAP Measures."
Financial Summary
All comparative percentages are on a year-over-year basis unless otherwise noted.
Q4 FY 2025 Highlights
Revenue --
Total revenue was
Revenue by geographic segment was:
Gross Margin -- On a GAAP basis, total gross margin, product gross margin, and services gross margin were 65.7%, 64.7%, and 68.3%, respectively, as compared with 64.4%, 63.0%, and 67.8%, respectively, in the fourth quarter of fiscal 2024.
On a non-GAAP basis, total gross margin, product gross margin, and services gross margin were 68.4%, 67.5%, and 70.8%, respectively, as compared with 67.9%, 67.0%, and 70.3%, respectively, in the fourth quarter of fiscal 2024.
Total gross margins by geographic segment were: 68.0% for the
Operating Expenses --
On a GAAP basis, operating expenses were
Operating Income --
GAAP operating income was
Provision for Income Taxes -- The GAAP tax provision rate was 15.8%. The non-GAAP tax provision rate was 18.1%.
Net Income and EPS --
On a GAAP basis, net income was
Cash Flow from Operating Activities --
FY 2025 Highlights
Revenue --
Total revenue was
Net Income and EPS --
On a GAAP basis, net income was
Cash Flow from Operating Activities --
Balance Sheet and Other Financial Highlights
Cash and Cash Equivalents and Investments --
Remaining Performance Obligations (RPO)
--
Deferred Revenue --
Capital Allocation --
In the fourth quarter of fiscal 2025, we returned
Guidance
Q1 FY 2026 |
|
|
Revenue |
|
|
Non-GAAP gross margin |
|
67.5% - 68.5% |
Non-GAAP operating margin |
|
33% - 34% |
Non-GAAP EPS |
|
|
Margin and EPS guidance includes the estimated impact of tariffs based on current trade policy.
FY 2026 |
|
|
Revenue |
|
|
Non-GAAP EPS |
|
|
Margin and EPS guidance includes the estimated impact of tariffs based on current trade policy.
Our Q1 FY 2026 and FY 2026 guidance assumes an effective tax provision rate of approximately 18% 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:
- Q4 fiscal year 2025 conference call to discuss
Cisco 's results along with its guidance will be held onWednesday, August 13, 2025 at1:30 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 ,August 13, 2025 to10:00 p.m. Pacific Time ,August 19, 2025 at 1-800-391-9853 (United States ) or 1-203-369-3269 (international). The replay will also be available via webcast on theCisco 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 at1:30 p.m. Pacific Time ,August 13, 2025 . 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 theCisco Investor Relations website at https://investor.cisco.com.
CONSOLIDATED STATEMENTS OF OPERATIONS (In millions, except per-share amounts) (Unaudited) |
|||||||
|
|||||||
|
Three Months Ended |
|
Fiscal Year Ended |
||||
|
|
|
|
|
|
|
|
REVENUE: |
|
|
|
|
|
|
|
Product |
$ 10,886 |
|
$ 9,858 |
|
$ 41,608 |
|
$ 39,253 |
Services |
3,787 |
|
3,784 |
|
15,046 |
|
14,550 |
Total revenue |
14,673 |
|
13,642 |
|
56,654 |
|
53,803 |
COST OF SALES: |
|
|
|
|
|
|
|
Product |
3,839 |
|
3,644 |
|
14,766 |
|
14,339 |
Services |
1,199 |
|
1,217 |
|
4,743 |
|
4,636 |
Total cost of sales |
5,038 |
|
4,861 |
|
19,509 |
|
18,975 |
GROSS MARGIN |
9,635 |
|
8,781 |
|
37,145 |
|
34,828 |
OPERATING EXPENSES: |
|
|
|
|
|
|
|
Research and development |
2,380 |
|
2,179 |
|
9,300 |
|
7,983 |
Sales and marketing |
2,818 |
|
2,841 |
|
10,966 |
|
10,364 |
General and administrative |
706 |
|
763 |
|
2,992 |
|
2,813 |
Amortization of purchased intangible assets |
254 |
|
268 |
|
1,028 |
|
698 |
Restructuring and other charges |
35 |
|
112 |
|
744 |
|
789 |
Total operating expenses |
6,193 |
|
6,163 |
|
25,030 |
|
22,647 |
OPERATING INCOME |
3,442 |
|
2,618 |
|
12,115 |
|
12,181 |
Interest income |
227 |
|
270 |
|
1,001 |
|
1,365 |
Interest expense |
(368) |
|
(418) |
|
(1,593) |
|
(1,006) |
Other income (loss), net |
53 |
|
(74) |
|
(68) |
|
(306) |
Interest and other income (loss), net |
(88) |
|
(222) |
|
(660) |
|
53 |
INCOME BEFORE PROVISION FOR INCOME TAXES |
3,354 |
|
2,396 |
|
11,455 |
|
12,234 |
Provision for income taxes |
531 |
|
234 |
|
1,002 |
|
1,914 |
NET INCOME |
$ 2,823 |
|
$ 2,162 |
|
$ 10,453 |
|
$ 10,320 |
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
Basic |
$ 0.71 |
|
$ 0.54 |
|
$ 2.63 |
|
$ 2.55 |
Diluted |
$ 0.71 |
|
$ 0.54 |
|
$ 2.61 |
|
$ 2.54 |
Shares used in per-share calculation: |
|
|
|
|
|
|
|
Basic |
3,960 |
|
4,018 |
|
3,976 |
|
4,043 |
Diluted |
3,992 |
|
4,035 |
|
3,998 |
|
4,062 |
REVENUE BY SEGMENT (In millions, except percentages) |
||||||||
|
||||||||
|
|
|
||||||
|
|
Three Months Ended |
|
Fiscal Year Ended |
||||
|
|
Amount |
|
Y/Y% |
|
Amount |
|
Y/Y% |
Revenue : |
|
|
|
|
|
|
|
|
|
|
$ 8,822 |
|
9 % |
|
$ 33,656 |
|
5 % |
EMEA |
|
3,645 |
|
4 % |
|
14,824 |
|
5 % |
APJC |
|
2,206 |
|
7 % |
|
8,174 |
|
6 % |
Total |
|
$ 14,673 |
|
8 % |
|
$ 56,654 |
|
5 % |
Amounts may not sum and percentages may not recalculate due to rounding. |
GROSS MARGIN PERCENTAGE BY SEGMENT (In percentages) |
||||
|
||||
|
|
|
||
|
|
Three Months Ended |
|
Fiscal Year Ended |
Gross Margin Percentage : |
|
|
|
|
|
|
68.0 % |
|
68.2 % |
EMEA |
|
71.7 % |
|
71.1 % |
APJC |
|
64.2 % |
|
66.4 % |
REVENUE FOR GROUPS OF SIMILAR PRODUCTS AND SERVICES (In millions, except percentages) |
||||||||
|
||||||||
|
|
|
||||||
|
|
Three Months Ended |
|
Fiscal Year Ended |
||||
|
|
Amount |
|
Y/Y % |
|
Amount |
|
Y/Y % |
Revenue : |
|
|
|
|
|
|
|
|
Networking |
|
$ 7,633 |
|
12 % |
|
$ 28,304 |
|
(3) % |
Security |
|
1,952 |
|
9 % |
|
8,094 |
|
59 % |
Collaboration |
|
1,042 |
|
2 % |
|
4,154 |
|
1 % |
Observability |
|
259 |
|
4 % |
|
1,055 |
|
26 % |
Total Product |
|
10,886 |
|
10 % |
|
41,608 |
|
6 % |
Services |
|
3,787 |
|
— % |
|
15,046 |
|
3 % |
Total |
|
$ 14,673 |
|
8 % |
|
$ 56,654 |
|
5 % |
Amounts may not sum and percentages may not recalculate due to rounding. |
CONDENSED CONSOLIDATED BALANCE SHEETS (In millions) (Unaudited) |
|||
|
|||
|
|
|
|
ASSETS |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ 8,346 |
|
$ 7,508 |
Investments |
7,764 |
|
10,346 |
Accounts receivable, net of allowance
of |
6,701 |
|
6,685 |
Inventories |
3,095 |
|
3,373 |
Financing receivables, net |
3,061 |
|
3,338 |
Other current assets |
6,374 |
|
5,612 |
Total current assets |
35,341 |
|
36,862 |
Property and equipment, net |
2,113 |
|
2,090 |
Financing receivables, net |
3,466 |
|
3,376 |
|
59,136 |
|
58,660 |
Purchased intangible assets, net |
9,175 |
|
11,219 |
Deferred tax assets |
7,274 |
|
6,262 |
Other assets |
6,059 |
|
5,944 |
TOTAL ASSETS |
$ 122,564 |
|
$ 124,413 |
LIABILITIES AND EQUITY |
|
|
|
Current liabilities: |
|
|
|
Short-term debt |
$ 5,232 |
|
$ 11,341 |
Accounts payable |
2,528 |
|
2,304 |
Income taxes payable |
1,857 |
|
1,439 |
Accrued compensation |
3,611 |
|
3,608 |
Deferred revenue |
16,416 |
|
16,249 |
Other current liabilities |
5,420 |
|
5,643 |
Total current liabilities |
35,064 |
|
40,584 |
Long-term debt |
22,861 |
|
19,621 |
Income taxes payable |
2,165 |
|
3,985 |
Deferred revenue |
12,363 |
|
12,226 |
Other long-term liabilities |
2,995 |
|
2,540 |
Total liabilities |
75,448 |
|
78,956 |
Total equity |
47,116 |
|
45,457 |
TOTAL LIABILITIES AND EQUITY |
$ 122,564 |
|
$ 124,413 |
CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) (Unaudited) |
|||||||
|
|||||||
|
Three Months Ended |
|
Fiscal Year Ended |
||||
|
|
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net income |
$ 2,823 |
|
$ 2,162 |
|
$ 10,453 |
|
$ 10,320 |
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation, amortization, and other |
635 |
|
823 |
|
2,811 |
|
2,507 |
Share-based compensation expense |
948 |
|
800 |
|
3,641 |
|
3,074 |
Provision for receivables |
7 |
|
15 |
|
24 |
|
34 |
Deferred income taxes |
(259) |
|
(727) |
|
(1,051) |
|
(972) |
(Gains) losses on divestitures, investments and other, net |
(90) |
|
(9) |
|
(38) |
|
215 |
Change in operating assets and liabilities, net of effects of acquisitions and divestitures: |
|
|
|
|
|
|
|
Accounts receivable |
(1,428) |
|
(1,575) |
|
(22) |
|
(289) |
Inventories |
(263) |
|
(255) |
|
278 |
|
275 |
Financing receivables |
(291) |
|
(16) |
|
214 |
|
76 |
Other assets |
(407) |
|
(289) |
|
(923) |
|
(671) |
Accounts payable |
267 |
|
210 |
|
257 |
|
(90) |
Income taxes, net |
163 |
|
684 |
|
(1,839) |
|
(4,539) |
Accrued compensation |
378 |
|
396 |
|
(53) |
|
(696) |
Deferred revenue |
772 |
|
1,009 |
|
248 |
|
1,220 |
Other liabilities |
979 |
|
502 |
|
193 |
|
416 |
Net cash provided by operating activities |
4,234 |
|
3,730 |
|
14,193 |
|
10,880 |
Cash flows from investing activities: |
|
|
|
|
|
|
|
Purchases of investments |
(1,523) |
|
(1,186) |
|
(4,589) |
|
(4,230) |
Proceeds from sales of investments |
415 |
|
262 |
|
2,643 |
|
4,136 |
Proceeds from maturities of investments |
958 |
|
563 |
|
4,943 |
|
6,367 |
Acquisitions, net of cash and cash equivalents acquired and divestitures |
— |
|
(120) |
|
(291) |
|
(25,994) |
Purchases of investments in privately held companies |
(118) |
|
(202) |
|
(383) |
|
(284) |
Return of investments in privately held companies |
198 |
|
56 |
|
306 |
|
202 |
Acquisition of property and equipment |
(217) |
|
(198) |
|
(905) |
|
(670) |
Other |
14 |
|
(3) |
|
9 |
|
(5) |
Net cash provided by (used in) investing activities |
(273) |
|
(828) |
|
1,733 |
|
(20,478) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
Issuances of common stock |
416 |
|
367 |
|
736 |
|
714 |
Repurchases of common stock - repurchase program |
(1,252) |
|
(2,015) |
|
(6,000) |
|
(5,787) |
Shares repurchased for tax withholdings on vesting of restricted stock units |
(312) |
|
(227) |
|
(1,222) |
|
(992) |
Short-term borrowings, original maturities of 90 days or less, net |
448 |
|
(1,069) |
|
(31) |
|
478 |
Issuances of debt |
1,904 |
|
7,659 |
|
19,292 |
|
31,818 |
Repayments of debt |
(3,528) |
|
(7,631) |
|
(22,073) |
|
(9,826) |
Repayments of Splunk convertible debt, net |
— |
|
— |
|
— |
|
(3,140) |
Dividends paid |
(1,625) |
|
(1,606) |
|
(6,437) |
|
(6,384) |
Other |
— |
|
15 |
|
(80) |
|
(37) |
Net cash provided by (used in) financing activities |
(3,949) |
|
(4,507) |
|
(15,815) |
|
6,844 |
Effect of foreign currency exchange rate changes on cash, cash equivalents, restricted cash and restricted cash equivalents |
(20) |
|
8 |
|
(43) |
|
(31) |
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents |
(8) |
|
(1,597) |
|
68 |
|
(2,785) |
Cash, cash equivalents, restricted cash and restricted cash equivalents, beginning of period |
8,918 |
|
10,439 |
|
8,842 |
|
11,627 |
Cash, cash equivalents, restricted cash and restricted cash equivalents, end of period |
$ 8,910 |
|
$ 8,842 |
|
$ 8,910 |
|
$ 8,842 |
Supplemental cash flow information: |
|
|
|
|
|
|
|
Cash paid for interest |
$ 130 |
|
$ 233 |
|
$ 1,500 |
|
$ 583 |
Cash paid for income taxes, net |
$ 627 |
|
$ 276 |
|
$ 3,892 |
|
$ 7,426 |
REMAINING PERFORMANCE OBLIGATIONS (In millions, except percentages) |
|||||||||||
|
|||||||||||
|
|
|
|
|
|
||||||
|
Amount |
|
Y/Y % |
|
Amount |
|
Y/Y % |
|
Amount |
|
Y/Y % |
Product |
$ 21,572 |
|
8 % |
|
$ 20,752 |
|
10 % |
|
$ 20,055 |
|
27 % |
Services |
21,961 |
|
5 % |
|
20,915 |
|
5 % |
|
20,993 |
|
10 % |
Total |
$ 43,533 |
|
6 % |
|
$ 41,667 |
|
7 % |
|
$ 41,048 |
|
18 % |
We expect 50% of total RPO at |
DEFERRED REVENUE (In millions) |
|||||
|
|||||
|
|
|
|
|
|
Deferred revenue: |
|
|
|
|
|
Product |
$ 13,490 |
|
$ 13,170 |
|
$ 13,219 |
Services |
15,289 |
|
14,821 |
|
15,256 |
Total |
$ 28,779 |
|
$ 27,991 |
|
$ 28,475 |
Reported as: |
|
|
|
|
|
Current |
$ 16,416 |
|
$ 16,081 |
|
$ 16,249 |
Noncurrent |
12,363 |
|
11,910 |
|
12,226 |
Total |
$ 28,779 |
|
$ 27,991 |
|
$ 28,475 |
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- |
|
Amount |
|
Amount |
Fiscal 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.41 |
|
$ 1,625 |
|
19 |
|
$ 64.65 |
|
$ 1,252 |
|
$ 2,877 |
|
|
$ 0.41 |
|
$ 1,627 |
|
25 |
|
$ 59.78 |
|
$ 1,504 |
|
$ 3,131 |
|
|
$ 0.40 |
|
$ 1,593 |
|
21 |
|
$ 58.58 |
|
$ 1,236 |
|
$ 2,829 |
|
|
$ 0.40 |
|
$ 1,592 |
|
40 |
|
$ 49.56 |
|
$ 2,003 |
|
$ 3,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.40 |
|
$ 1,606 |
|
43 |
|
$ 46.80 |
|
$ 2,002 |
|
$ 3,608 |
|
|
$ 0.40 |
|
$ 1,615 |
|
26 |
|
$ 49.22 |
|
$ 1,256 |
|
$ 2,871 |
|
|
$ 0.39 |
|
$ 1,583 |
|
25 |
|
$ 49.54 |
|
$ 1,254 |
|
$ 2,837 |
|
|
$ 0.39 |
|
$ 1,580 |
|
23 |
|
$ 54.53 |
|
$ 1,252 |
|
$ 2,832 |
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES
GAAP TO NON-GAAP NET INCOME (In millions) |
|||||||
|
|||||||
|
Three Months Ended |
|
Fiscal Year Ended |
||||
|
|
|
|
|
|
|
|
GAAP net income |
$ 2,823 |
|
$ 2,162 |
|
$ 10,453 |
|
$ 10,320 |
Adjustments to cost of sales: |
|
|
|
|
|
|
|
Share-based compensation expense |
150 |
|
133 |
|
584 |
|
514 |
Amortization of acquisition-related intangible assets |
233 |
|
331 |
|
1,150 |
|
936 |
Acquisition/divestiture-related costs |
13 |
|
21 |
|
66 |
|
34 |
Supplier component remediation charge (adjustment) |
— |
|
— |
|
(7) |
|
— |
Total adjustments to GAAP cost of sales |
396 |
|
485 |
|
1,793 |
|
1,484 |
Adjustments to operating expenses: |
|
|
|
|
|
|
|
Share-based compensation expense |
797 |
|
660 |
|
3,019 |
|
2,537 |
Amortization of acquisition-related intangible assets |
255 |
|
268 |
|
1,029 |
|
698 |
Acquisition/divestiture-related costs |
104 |
|
297 |
|
791 |
|
700 |
|
— |
|
— |
|
— |
|
(12) |
Significant asset impairments and restructurings |
35 |
|
112 |
|
744 |
|
789 |
Total adjustments to GAAP operating expenses |
1,191 |
|
1,337 |
|
5,583 |
|
4,712 |
Adjustments to interest and other income (loss), net: |
|
|
|
|
|
|
|
|
— |
|
49 |
|
— |
|
49 |
(Gains) and losses on investments |
(115) |
|
(32) |
|
(187) |
|
100 |
Total adjustments to GAAP interest and other income (loss), net |
(115) |
|
17 |
|
(187) |
|
149 |
Total adjustments to GAAP income before provision for income taxes |
1,472 |
|
1,839 |
|
7,189 |
|
6,345 |
Income tax effect of non-GAAP adjustments |
(344) |
|
(315) |
|
(1,600) |
|
(1,360) |
Significant tax matters (1) |
— |
|
(155) |
|
(829) |
|
(155) |
Total adjustments to GAAP provision for income taxes |
(344) |
|
(470) |
|
(2,429) |
|
(1,515) |
Non-GAAP net income |
$ 3,951 |
|
$ 3,531 |
|
$ 15,213 |
|
$ 15,150 |
(1) The fiscal year ended |
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES
GAAP TO NON-GAAP EPS |
|||||||
|
|||||||
|
Three Months Ended |
|
Fiscal Year Ended |
||||
|
|
|
|
|
|
|
|
GAAP EPS |
$ 0.71 |
|
$ 0.54 |
|
$ 2.61 |
|
$ 2.54 |
Adjustments to GAAP: |
|
|
|
|
|
|
|
Share-based compensation expense |
0.24 |
|
0.20 |
|
0.90 |
|
0.75 |
Amortization of acquisition-related intangible assets |
0.12 |
|
0.15 |
|
0.55 |
|
0.40 |
Acquisition/divestiture-related costs |
0.03 |
|
0.08 |
|
0.21 |
|
0.18 |
|
— |
|
0.01 |
|
— |
|
0.01 |
Significant asset impairments and restructurings |
0.01 |
|
0.03 |
|
0.19 |
|
0.19 |
(Gains) and losses on investments |
(0.03) |
|
(0.01) |
|
(0.05) |
|
0.02 |
Income tax effect of non-GAAP adjustments |
(0.09) |
|
(0.08) |
|
(0.40) |
|
(0.33) |
Significant tax matters |
— |
|
(0.04) |
|
(0.21) |
|
(0.04) |
Non-GAAP EPS |
$ 0.99 |
|
$ 0.87 |
|
$ 3.81 |
|
$ 3.73 |
Amounts may not sum due to rounding. |
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES
GROSS MARGINS, OPERATING EXPENSES, OPERATING MARGINS, INTEREST AND OTHER INCOME (LOSS), NET, AND (In millions, except percentages) |
|||||||||||||||||||
|
|||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
Product |
|
Services |
|
Total |
|
Operating |
|
Y/Y |
|
Operating |
|
Y/Y |
|
Interest |
|
Net |
|
Y/Y |
GAAP amount |
|
|
|
|
|
|
|
|
— % |
|
|
|
32 % |
|
$ (88) |
|
|
|
31 % |
% of revenue |
64.7 % |
|
68.3 % |
|
65.7 % |
|
42.2 % |
|
|
|
23.5 % |
|
|
|
(0.6) % |
|
19.2 % |
|
|
Adjustments to GAAP amounts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense |
66 |
|
84 |
|
150 |
|
797 |
|
|
|
947 |
|
|
|
— |
|
947 |
|
|
Amortization of acquisition-related intangible assets |
233 |
|
— |
|
233 |
|
255 |
|
|
|
488 |
|
|
|
— |
|
488 |
|
|
Acquisition/divestiture-related costs |
2 |
|
11 |
|
13 |
|
104 |
|
|
|
117 |
|
|
|
— |
|
117 |
|
|
Significant asset impairments and restructurings |
— |
|
— |
|
— |
|
35 |
|
|
|
35 |
|
|
|
— |
|
35 |
|
|
(Gains) and losses on investments |
— |
|
— |
|
— |
|
— |
|
|
|
— |
|
|
|
(115) |
|
(115) |
|
|
Income tax effect/significant tax matters |
— |
|
— |
|
— |
|
— |
|
|
|
— |
|
|
|
— |
|
(344) |
|
|
Non-GAAP amount |
|
|
|
|
|
|
|
|
4 % |
|
|
|
13 % |
|
$ (203) |
|
|
|
12 % |
% of revenue |
67.5 % |
|
70.8 % |
|
68.4 % |
|
34.1 % |
|
|
|
34.3 % |
|
|
|
(1.4) % |
|
26.9 % |
|
|
|
Three Months Ended |
||||||||||||
|
|
||||||||||||
|
Product |
|
Services |
|
Total |
|
Operating |
|
Operating Income |
|
Interest |
|
Net Income |
GAAP amount |
|
|
|
|
|
|
|
|
|
|
$ (222) |
|
|
% of revenue |
63.0 % |
|
67.8 % |
|
64.4 % |
|
45.2 % |
|
19.2 % |
|
(1.6) % |
|
15.8 % |
Adjustments to GAAP amounts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense |
57 |
|
76 |
|
133 |
|
660 |
|
793 |
|
— |
|
793 |
Amortization of acquisition-related intangible assets |
331 |
|
— |
|
331 |
|
268 |
|
599 |
|
— |
|
599 |
Acquisition/divestiture-related costs |
5 |
|
16 |
|
21 |
|
297 |
|
318 |
|
— |
|
318 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
49 |
|
49 |
Significant asset impairments and restructurings |
— |
|
— |
|
— |
|
112 |
|
112 |
|
— |
|
112 |
(Gains) and losses on investments |
— |
|
— |
|
— |
|
— |
|
— |
|
(32) |
|
(32) |
Income tax effect/significant tax matters |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(470) |
Non-GAAP amount |
|
|
|
|
|
|
|
|
|
|
$ (205) |
|
|
% of revenue |
67.0 % |
|
70.3 % |
|
67.9 % |
|
35.4 % |
|
32.5 % |
|
(1.5) % |
|
25.9 % |
Amounts may not sum and percentages may not recalculate due to rounding. |
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES
GROSS MARGINS, OPERATING EXPENSES, OPERATING MARGINS, INTEREST AND OTHER INCOME (LOSS), NET, AND (In millions, except percentages) |
|||||||||||||||||||
|
|||||||||||||||||||
|
Fiscal Year Ended |
||||||||||||||||||
|
|
||||||||||||||||||
|
Product |
|
Services |
|
Total |
|
Operating |
|
Y/Y |
|
Operating |
|
Y/Y |
|
Interest |
|
Net |
|
Y/Y |
GAAP amount |
|
|
|
|
|
|
|
|
11 % |
|
|
|
(1) % |
|
$ (660) |
|
|
|
1 % |
% of revenue |
64.5 % |
|
68.5 % |
|
65.6 % |
|
44.2 % |
|
|
|
21.4 % |
|
|
|
(1.2) % |
|
18.5 % |
|
|
Adjustments to GAAP amounts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense |
255 |
|
329 |
|
584 |
|
3,019 |
|
|
|
3,603 |
|
|
|
— |
|
3,603 |
|
|
Amortization of acquisition-related intangible assets |
1,150 |
|
— |
|
1,150 |
|
1,029 |
|
|
|
2,179 |
|
|
|
— |
|
2,179 |
|
|
Acquisition/divestiture-related costs |
14 |
|
52 |
|
66 |
|
791 |
|
|
|
857 |
|
|
|
— |
|
857 |
|
|
Supplier component remediation charge (adjustment) |
(7) |
|
— |
|
(7) |
|
— |
|
|
|
(7) |
|
|
|
— |
|
(7) |
|
|
Significant asset impairments and restructurings |
— |
|
— |
|
— |
|
744 |
|
|
|
744 |
|
|
|
— |
|
744 |
|
|
(Gains) and losses on investments |
— |
|
— |
|
— |
|
— |
|
|
|
— |
|
|
|
(187) |
|
(187) |
|
|
Income tax effect/significant tax matters |
— |
|
— |
|
— |
|
— |
|
|
|
— |
|
|
|
— |
|
(2,429) |
|
|
Non-GAAP amount |
|
|
|
|
|
|
|
|
8 % |
|
|
|
6 % |
|
$ (847) |
|
|
|
— % |
% of revenue |
67.9 % |
|
71.0 % |
|
68.7 % |
|
34.3 % |
|
|
|
34.4 % |
|
|
|
(1.5) % |
|
26.9 % |
|
|
|
Fiscal Year Ended |
||||||||||||
|
|
||||||||||||
|
Product |
|
Services |
|
Total |
|
Operating |
|
Operating Income |
|
Interest |
|
Net Income |
GAAP amount |
|
|
|
|
|
|
|
|
|
|
$ 53 |
|
|
% of revenue |
63.5 % |
|
68.1 % |
|
64.7 % |
|
42.1 % |
|
22.6 % |
|
0.1 % |
|
19.2 % |
Adjustments to GAAP amounts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense |
214 |
|
300 |
|
514 |
|
2,537 |
|
3,051 |
|
— |
|
3,051 |
Amortization of acquisition-related intangible assets |
936 |
|
— |
|
936 |
|
698 |
|
1,634 |
|
— |
|
1,634 |
Acquisition/divestiture-related costs |
10 |
|
24 |
|
34 |
|
700 |
|
734 |
|
— |
|
734 |
|
— |
|
— |
|
— |
|
(12) |
|
(12) |
|
49 |
|
37 |
Significant asset impairments and restructurings |
— |
|
— |
|
— |
|
789 |
|
789 |
|
— |
|
789 |
(Gains) and losses on investments |
— |
|
— |
|
— |
|
— |
|
— |
|
100 |
|
100 |
Income tax effect/significant tax matters |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(1,515) |
Non-GAAP amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
% of revenue |
66.4 % |
|
70.4 % |
|
67.5 % |
|
33.3 % |
|
34.2 % |
|
0.4 % |
|
28.2 % |
Amounts may not sum and percentages may not recalculate due to rounding. |
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES
EFFECTIVE TAX RATE (In percentages) |
|||||||
|
|||||||
|
Three Months Ended |
|
Fiscal Year Ended |
||||
|
|
|
|
|
|
|
|
GAAP effective tax rate |
15.8 % |
|
9.8 % |
|
8.7 % |
|
15.6 % |
Total adjustments to GAAP provision for income taxes |
2.3 % |
|
6.8 % |
|
9.7 % |
|
2.9 % |
Non-GAAP effective tax rate |
18.1 % |
|
16.6 % |
|
18.4 % |
|
18.5 % |
GAAP TO NON-GAAP GUIDANCE |
||||||
|
||||||
Q1 FY 2026 |
|
Gross Margin |
|
Operating Margin |
|
Earnings per |
GAAP |
|
65% - 66% |
|
21.5% - 22.5% |
|
|
Estimated adjustments for: |
|
|
|
|
|
|
Share-based compensation expense |
|
1.0 % |
|
6.5 % |
|
|
Amortization of acquisition-related intangible assets and acquisition/divestiture-related costs |
|
1.5 % |
|
4.0 % |
|
|
Significant asset impairments and restructurings (2) |
|
— |
|
1.0 % |
|
|
Non-GAAP |
|
67.5% - 68.5% |
|
33% - 34% |
|
|
FY 2026 |
|
Earnings per |
GAAP |
|
|
Estimated adjustments for: |
|
|
Share-based compensation expense |
|
|
Amortization of acquisition-related intangible assets and acquisition/divestiture-related costs |
|
|
Significant asset impairments and restructurings (2) |
|
|
Non-GAAP |
|
|
(1) Estimated adjustments to GAAP earnings per share are shown after income tax effects. |
(2) Reflects charges related to a restructuring plan announced on |
Margin and EPS guidance includes the estimated impact of tariffs based on current trade policy.
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 the massive opportunity ahead as we lead the required architectural shift and building the critical infrastructure needed for the AI era, and our focus on making strategic investments in innovation, driving durable, profitable growth and delivering shareholder value) and the future financial performance of
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.
For its internal budgeting process,
About
Copyright © 2025 Cisco and/or its affiliates. All rights reserved.
RSS Feed for Cisco: https://newsroom.cisco.com/rss-feeds
View original content to download multimedia:https://www.prnewswire.com/news-releases/cisco-reports-fourth-quarter-and-fiscal-year-2025-earnings-302529400.html
SOURCE