Cisco Systems Inc
NASDAQ:CSCO
Income Statement
Earnings Waterfall
Cisco Systems Inc
Revenue
|
57.2B
USD
|
Cost of Revenue
|
-20.5B
USD
|
Gross Profit
|
36.8B
USD
|
Operating Expenses
|
-20.7B
USD
|
Operating Income
|
16B
USD
|
Other Expenses
|
-2.6B
USD
|
Net Income
|
13.4B
USD
|
Income Statement
Cisco Systems Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
47 873
N/A
|
47 202
-1%
|
47 142
0%
|
47 302
+0%
|
48 083
+2%
|
48 675
+1%
|
49 161
+1%
|
49 598
+1%
|
49 589
0%
|
49 452
0%
|
49 247
0%
|
48 917
-1%
|
48 570
-1%
|
48 510
0%
|
48 005
-1%
|
47 789
0%
|
48 096
+1%
|
48 619
+1%
|
49 330
+1%
|
50 266
+2%
|
50 825
+1%
|
51 320
+1%
|
51 904
+1%
|
51 991
+0%
|
51 550
-1%
|
50 575
-2%
|
49 301
-3%
|
48 071
-2%
|
48 026
0%
|
48 846
+2%
|
49 818
+2%
|
50 789
+2%
|
51 549
+1%
|
51 581
+0%
|
51 557
0%
|
52 289
+1%
|
53 161
+2%
|
54 897
+3%
|
56 998
+4%
|
58 034
+2%
|
57 233
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(19 657)
|
(19 491)
|
(19 373)
|
(19 607)
|
(19 249)
|
(19 322)
|
(19 480)
|
(19 418)
|
(19 067)
|
(18 734)
|
(18 287)
|
(17 905)
|
(17 714)
|
(17 857)
|
(17 781)
|
(18 022)
|
(18 107)
|
(18 389)
|
(18 724)
|
(18 941)
|
(19 225)
|
(19 306)
|
(19 238)
|
(19 007)
|
(18 575)
|
(18 002)
|
(17 618)
|
(17 271)
|
(17 206)
|
(17 612)
|
(17 924)
|
(18 423)
|
(18 918)
|
(19 014)
|
(19 309)
|
(19 748)
|
(20 242)
|
(20 867)
|
(21 245)
|
(21 070)
|
(20 479)
|
|
Gross Profit |
28 216
N/A
|
27 711
-2%
|
27 769
+0%
|
27 695
0%
|
28 834
+4%
|
29 353
+2%
|
29 681
+1%
|
30 180
+2%
|
30 522
+1%
|
30 718
+1%
|
30 960
+1%
|
31 012
+0%
|
30 856
-1%
|
30 653
-1%
|
30 224
-1%
|
29 767
-2%
|
29 989
+1%
|
30 230
+1%
|
30 606
+1%
|
31 325
+2%
|
31 600
+1%
|
32 014
+1%
|
32 666
+2%
|
32 984
+1%
|
32 975
0%
|
32 573
-1%
|
31 683
-3%
|
30 800
-3%
|
30 820
+0%
|
31 234
+1%
|
31 894
+2%
|
32 366
+1%
|
32 631
+1%
|
32 567
0%
|
32 248
-1%
|
32 541
+1%
|
32 919
+1%
|
34 030
+3%
|
35 753
+5%
|
36 964
+3%
|
36 754
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(17 989)
|
(17 897)
|
(18 006)
|
(17 964)
|
(18 152)
|
(18 290)
|
(18 427)
|
(18 360)
|
(17 994)
|
(18 123)
|
(18 000)
|
(17 990)
|
(18 207)
|
(17 781)
|
(17 485)
|
(17 399)
|
(17 471)
|
(17 724)
|
(17 898)
|
(17 664)
|
(17 736)
|
(17 845)
|
(18 166)
|
(18 594)
|
(18 543)
|
(18 132)
|
(17 586)
|
(17 298)
|
(17 286)
|
(17 719)
|
(18 155)
|
(18 330)
|
(18 539)
|
(18 381)
|
(18 223)
|
(18 440)
|
(18 789)
|
(19 480)
|
(20 165)
|
(20 515)
|
(20 735)
|
|
Selling, General & Administrative |
(11 503)
|
(11 406)
|
(11 437)
|
(11 530)
|
(11 600)
|
(11 757)
|
(11 861)
|
(11 819)
|
(11 474)
|
(11 513)
|
(11 401)
|
(11 397)
|
(11 622)
|
(11 337)
|
(11 167)
|
(11 076)
|
(11 111)
|
(11 273)
|
(11 345)
|
(11 097)
|
(11 182)
|
(11 250)
|
(11 439)
|
(11 807)
|
(11 744)
|
(11 451)
|
(11 098)
|
(10 864)
|
(10 894)
|
(11 149)
|
(11 391)
|
(11 416)
|
(11 442)
|
(11 257)
|
(11 136)
|
(11 299)
|
(11 471)
|
(11 915)
|
(12 332)
|
(12 554)
|
(12 691)
|
|
Research & Development |
(6 195)
|
(6 218)
|
(6 294)
|
(6 153)
|
(6 270)
|
(6 252)
|
(6 207)
|
(6 184)
|
(6 164)
|
(6 243)
|
(6 296)
|
(6 281)
|
(6 280)
|
(6 161)
|
(6 059)
|
(6 081)
|
(6 122)
|
(6 205)
|
(6 332)
|
(6 373)
|
(6 381)
|
(6 450)
|
(6 577)
|
(6 635)
|
(6 648)
|
(6 535)
|
(6 347)
|
(6 293)
|
(6 250)
|
(6 401)
|
(6 549)
|
(6 651)
|
(6 794)
|
(6 805)
|
(6 774)
|
(6 841)
|
(7 026)
|
(7 280)
|
(7 551)
|
(7 683)
|
(7 771)
|
|
Depreciation & Amortization |
(291)
|
(273)
|
(275)
|
(281)
|
(282)
|
(281)
|
(359)
|
(357)
|
(356)
|
(367)
|
(303)
|
(312)
|
(305)
|
(283)
|
(259)
|
(242)
|
(238)
|
(246)
|
(221)
|
(194)
|
(173)
|
(145)
|
(150)
|
(152)
|
(151)
|
(146)
|
(141)
|
(141)
|
(142)
|
(169)
|
(215)
|
(263)
|
(303)
|
(319)
|
(313)
|
(300)
|
(292)
|
(285)
|
(282)
|
(278)
|
(273)
|
|
Operating Income |
10 227
N/A
|
9 814
-4%
|
9 763
-1%
|
9 731
0%
|
10 682
+10%
|
11 063
+4%
|
11 254
+2%
|
11 820
+5%
|
12 528
+6%
|
12 595
+1%
|
12 960
+3%
|
13 022
+0%
|
12 649
-3%
|
12 872
+2%
|
12 739
-1%
|
12 368
-3%
|
12 518
+1%
|
12 506
0%
|
12 708
+2%
|
13 661
+7%
|
13 864
+1%
|
14 169
+2%
|
14 500
+2%
|
14 390
-1%
|
14 432
+0%
|
14 441
+0%
|
14 097
-2%
|
13 502
-4%
|
13 534
+0%
|
13 515
0%
|
13 739
+2%
|
14 036
+2%
|
14 092
+0%
|
14 186
+1%
|
14 025
-1%
|
14 101
+1%
|
14 130
+0%
|
14 550
+3%
|
15 588
+7%
|
16 449
+6%
|
16 019
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
116
|
177
|
390
|
285
|
512
|
491
|
296
|
412
|
167
|
311
|
287
|
266
|
363
|
235
|
368
|
541
|
756
|
781
|
824
|
695
|
575
|
572
|
366
|
381
|
398
|
357
|
467
|
415
|
281
|
397
|
509
|
639
|
735
|
748
|
573
|
275
|
286
|
131
|
358
|
586
|
532
|
|
Non-Reccuring Items |
(349)
|
(336)
|
(418)
|
(499)
|
(495)
|
(493)
|
(484)
|
(313)
|
(349)
|
(357)
|
(300)
|
(564)
|
(592)
|
(630)
|
(766)
|
(516)
|
(486)
|
(509)
|
(399)
|
(303)
|
(368)
|
(294)
|
(281)
|
(397)
|
(270)
|
(378)
|
(477)
|
(891)
|
(1 080)
|
(1 010)
|
(906)
|
(335)
|
(127)
|
(76)
|
(56)
|
(30)
|
(254)
|
(338)
|
(557)
|
(682)
|
(448)
|
|
Total Other Income |
117
|
153
|
(20)
|
18
|
(46)
|
(15)
|
135
|
59
|
65
|
(90)
|
(27)
|
12
|
(27)
|
24
|
(54)
|
(97)
|
(223)
|
(151)
|
(94)
|
(67)
|
26
|
12
|
(14)
|
(26)
|
(21)
|
(52)
|
(117)
|
(61)
|
(49)
|
(69)
|
(80)
|
(102)
|
(114)
|
(62)
|
(65)
|
(51)
|
(55)
|
(80)
|
(71)
|
(68)
|
(72)
|
|
Pre-Tax Income |
10 111
N/A
|
9 808
-3%
|
9 715
-1%
|
9 535
-2%
|
10 653
+12%
|
11 046
+4%
|
11 201
+1%
|
11 978
+7%
|
12 411
+4%
|
12 459
+0%
|
12 920
+4%
|
12 736
-1%
|
12 393
-3%
|
12 501
+1%
|
12 287
-2%
|
12 296
+0%
|
12 565
+2%
|
12 627
+0%
|
13 039
+3%
|
13 986
+7%
|
14 097
+1%
|
14 459
+3%
|
14 571
+1%
|
14 348
-2%
|
14 539
+1%
|
14 368
-1%
|
13 970
-3%
|
12 965
-7%
|
12 686
-2%
|
12 833
+1%
|
13 262
+3%
|
14 238
+7%
|
14 586
+2%
|
14 796
+1%
|
14 477
-2%
|
14 295
-1%
|
14 107
-1%
|
14 263
+1%
|
15 318
+7%
|
16 285
+6%
|
16 031
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 938)
|
(1 932)
|
(1 862)
|
(1 850)
|
(2 000)
|
(2 137)
|
(2 220)
|
(2 395)
|
(2 078)
|
(2 214)
|
(2 181)
|
(2 105)
|
(2 561)
|
(2 503)
|
(2 678)
|
(2 615)
|
(2 910)
|
(2 796)
|
(2 529)
|
(2 321)
|
(1 874)
|
(1 883)
|
(2 078)
|
(2 478)
|
(2 671)
|
(2 770)
|
(2 756)
|
(2 503)
|
(2 557)
|
(2 615)
|
(2 671)
|
(2 841)
|
(2 761)
|
(2 790)
|
(2 665)
|
(2 793)
|
(2 805)
|
(2 793)
|
(2 705)
|
(2 704)
|
(2 589)
|
|
Income from Continuing Operations |
8 173
|
7 876
|
7 853
|
7 685
|
8 653
|
8 909
|
8 981
|
9 583
|
10 333
|
10 245
|
10 739
|
10 631
|
9 832
|
9 998
|
9 609
|
9 681
|
9 655
|
9 831
|
10 510
|
11 665
|
12 223
|
12 576
|
12 493
|
11 870
|
11 868
|
11 598
|
11 214
|
10 462
|
10 129
|
10 218
|
10 591
|
11 397
|
11 825
|
12 006
|
11 812
|
11 502
|
11 302
|
11 470
|
12 613
|
13 581
|
13 442
|
|
Net Income (Common) |
8 173
N/A
|
7 876
-4%
|
7 853
0%
|
7 685
-2%
|
8 653
+13%
|
8 909
+3%
|
8 981
+1%
|
9 583
+7%
|
10 333
+8%
|
10 245
-1%
|
10 739
+5%
|
10 631
-1%
|
9 832
-8%
|
9 998
+2%
|
9 609
-4%
|
9 681
+1%
|
(1 445)
N/A
|
(1 269)
+12%
|
110
N/A
|
1 265
+1 050%
|
12 865
+917%
|
13 218
+3%
|
11 621
-12%
|
10 998
-5%
|
11 054
+1%
|
10 784
-2%
|
11 214
+4%
|
10 462
-7%
|
10 129
-3%
|
10 218
+1%
|
10 591
+4%
|
11 397
+8%
|
11 825
+4%
|
12 006
+2%
|
11 812
-2%
|
11 502
-3%
|
11 302
-2%
|
11 470
+1%
|
12 613
+10%
|
13 581
+8%
|
13 442
-1%
|
|
EPS (Diluted) |
1.52
N/A
|
1.52
N/A
|
1.49
-2%
|
1.49
N/A
|
1.66
+11%
|
1.73
+4%
|
1.75
+1%
|
1.86
+6%
|
2.02
+9%
|
2.01
0%
|
2.11
+5%
|
2.1
0%
|
1.95
-7%
|
1.99
+2%
|
1.9
-5%
|
1.93
+2%
|
-0.29
N/A
|
-0.26
+10%
|
0.02
N/A
|
0.27
+1 250%
|
2.85
+956%
|
2.99
+5%
|
2.6
-13%
|
2.57
-1%
|
2.59
+1%
|
2.54
-2%
|
2.64
+4%
|
2.46
-7%
|
2.38
-3%
|
2.41
+1%
|
2.5
+4%
|
2.69
+8%
|
2.8
+4%
|
2.87
+3%
|
2.82
-2%
|
2.79
-1%
|
2.73
-2%
|
2.78
+2%
|
3.07
+10%
|
3.31
+8%
|
3.29
-1%
|