Stock Analysis on Net

Cisco Systems Inc. (NASDAQ:CSCO)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Cisco Systems Inc., adjusted financial ratios

Microsoft Excel
Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019 Jul 28, 2018
Activity Ratio
Total Asset Turnover
Reported 0.56 0.55 0.51 0.52 0.53 0.45
Adjusted 0.62 0.59 0.55 0.56 0.53 0.47
Liquidity Ratio
Current Ratio
Reported 1.38 1.43 1.49 1.72 1.51 2.29
Adjusted 2.50 2.86 2.78 3.14 2.28 3.99
Solvency Ratios
Debt to Equity
Reported 0.19 0.24 0.28 0.38 0.73 0.59
Adjusted 0.15 0.18 0.21 0.28 0.53 0.44
Debt to Capital
Reported 0.16 0.19 0.22 0.28 0.42 0.37
Adjusted 0.13 0.15 0.18 0.22 0.35 0.31
Financial Leverage
Reported 2.30 2.36 2.36 2.50 2.91 2.52
Adjusted 1.49 1.52 1.56 1.65 1.95 1.77
Profitability Ratios
Net Profit Margin
Reported 22.13% 22.91% 21.26% 22.75% 22.39% 0.22%
Adjusted 22.04% 21.54% 23.21% 26.26% 20.18% 2.15%
Return on Equity (ROE)
Reported 28.44% 29.70% 25.66% 29.57% 34.62% 0.25%
Adjusted 20.41% 19.20% 20.04% 24.48% 21.05% 1.80%
Return on Assets (ROA)
Reported 12.38% 12.57% 10.86% 11.82% 11.88% 0.10%
Adjusted 13.70% 12.66% 12.83% 14.79% 10.77% 1.02%

Based on: 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27), 10-K (reporting date: 2018-07-28).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Cisco Systems Inc. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Cisco Systems Inc. adjusted current ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Cisco Systems Inc. adjusted debt-to-equity ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Cisco Systems Inc. adjusted debt-to-capital ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Cisco Systems Inc. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Cisco Systems Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Cisco Systems Inc. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Cisco Systems Inc. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Cisco Systems Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019 Jul 28, 2018
Reported
Selected Financial Data (US$ in millions)
Revenue 56,998 51,557 49,818 49,301 51,904 49,330
Total assets 101,852 94,002 97,497 94,853 97,793 108,784
Activity Ratio
Total asset turnover1 0.56 0.55 0.51 0.52 0.53 0.45
Adjusted
Selected Financial Data (US$ in millions)
Adjusted revenue2 59,284 52,657 51,536 51,280 50,686 50,521
Adjusted total assets3 95,361 89,636 93,246 91,006 94,959 106,812
Activity Ratio
Adjusted total asset turnover4 0.62 0.59 0.55 0.56 0.53 0.47

Based on: 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27), 10-K (reporting date: 2018-07-28).

1 2023 Calculation
Total asset turnover = Revenue ÷ Total assets
= 56,998 ÷ 101,852 = 0.56

2 Adjusted revenue. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted total asset turnover = Adjusted revenue ÷ Adjusted total assets
= 59,284 ÷ 95,361 = 0.62

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Cisco Systems Inc. adjusted total asset turnover ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Current Ratio

Microsoft Excel
Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019 Jul 28, 2018
Reported
Selected Financial Data (US$ in millions)
Current assets 43,348 36,717 39,112 43,573 47,755 61,837
Current liabilities 31,309 25,640 26,257 25,331 31,712 27,035
Liquidity Ratio
Current ratio1 1.38 1.43 1.49 1.72 1.51 2.29
Adjusted
Selected Financial Data (US$ in millions)
Adjusted current assets2 43,433 36,800 39,221 43,716 47,891 61,966
Adjusted current liabilities3 17,401 12,856 14,109 13,925 21,044 15,545
Liquidity Ratio
Adjusted current ratio4 2.50 2.86 2.78 3.14 2.28 3.99

Based on: 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27), 10-K (reporting date: 2018-07-28).

1 2023 Calculation
Current ratio = Current assets ÷ Current liabilities
= 43,348 ÷ 31,309 = 1.38

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2023 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= 43,433 ÷ 17,401 = 2.50

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Cisco Systems Inc. adjusted current ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019 Jul 28, 2018
Reported
Selected Financial Data (US$ in millions)
Total debt 8,391 9,515 11,526 14,583 24,666 25,569
Equity 44,353 39,773 41,275 37,920 33,571 43,204
Solvency Ratio
Debt to equity1 0.19 0.24 0.28 0.38 0.73 0.59
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 9,411 10,561 12,694 15,585 25,761 26,687
Adjusted equity3 64,016 59,068 59,692 55,004 48,579 60,372
Solvency Ratio
Adjusted debt to equity4 0.15 0.18 0.21 0.28 0.53 0.44

Based on: 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27), 10-K (reporting date: 2018-07-28).

1 2023 Calculation
Debt to equity = Total debt ÷ Equity
= 8,391 ÷ 44,353 = 0.19

2 Adjusted total debt. See details »

3 Adjusted equity. See details »

4 2023 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted equity
= 9,411 ÷ 64,016 = 0.15

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Cisco Systems Inc. adjusted debt-to-equity ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Debt to Capital

Microsoft Excel
Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019 Jul 28, 2018
Reported
Selected Financial Data (US$ in millions)
Total debt 8,391 9,515 11,526 14,583 24,666 25,569
Total capital 52,744 49,288 52,801 52,503 58,237 68,773
Solvency Ratio
Debt to capital1 0.16 0.19 0.22 0.28 0.42 0.37
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2 9,411 10,561 12,694 15,585 25,761 26,687
Adjusted total capital3 73,427 69,629 72,386 70,589 74,340 87,059
Solvency Ratio
Adjusted debt to capital4 0.13 0.15 0.18 0.22 0.35 0.31

Based on: 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27), 10-K (reporting date: 2018-07-28).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 8,391 ÷ 52,744 = 0.16

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2023 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 9,411 ÷ 73,427 = 0.13

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Cisco Systems Inc. adjusted debt-to-capital ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019 Jul 28, 2018
Reported
Selected Financial Data (US$ in millions)
Total assets 101,852 94,002 97,497 94,853 97,793 108,784
Equity 44,353 39,773 41,275 37,920 33,571 43,204
Solvency Ratio
Financial leverage1 2.30 2.36 2.36 2.50 2.91 2.52
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total assets2 95,361 89,636 93,246 91,006 94,959 106,812
Adjusted equity3 64,016 59,068 59,692 55,004 48,579 60,372
Solvency Ratio
Adjusted financial leverage4 1.49 1.52 1.56 1.65 1.95 1.77

Based on: 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27), 10-K (reporting date: 2018-07-28).

1 2023 Calculation
Financial leverage = Total assets ÷ Equity
= 101,852 ÷ 44,353 = 2.30

2 Adjusted total assets. See details »

3 Adjusted equity. See details »

4 2023 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted equity
= 95,361 ÷ 64,016 = 1.49

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Cisco Systems Inc. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Adjusted Net Profit Margin

Microsoft Excel
Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019 Jul 28, 2018
Reported
Selected Financial Data (US$ in millions)
Net income 12,613 11,812 10,591 11,214 11,621 110
Revenue 56,998 51,557 49,818 49,301 51,904 49,330
Profitability Ratio
Net profit margin1 22.13% 22.91% 21.26% 22.75% 22.39% 0.22%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 13,064 11,344 11,960 13,464 10,228 1,087
Adjusted revenue3 59,284 52,657 51,536 51,280 50,686 50,521
Profitability Ratio
Adjusted net profit margin4 22.04% 21.54% 23.21% 26.26% 20.18% 2.15%

Based on: 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27), 10-K (reporting date: 2018-07-28).

1 2023 Calculation
Net profit margin = 100 × Net income ÷ Revenue
= 100 × 12,613 ÷ 56,998 = 22.13%

2 Adjusted net income. See details »

3 Adjusted revenue. See details »

4 2023 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Adjusted revenue
= 100 × 13,064 ÷ 59,284 = 22.04%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Cisco Systems Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019 Jul 28, 2018
Reported
Selected Financial Data (US$ in millions)
Net income 12,613 11,812 10,591 11,214 11,621 110
Equity 44,353 39,773 41,275 37,920 33,571 43,204
Profitability Ratio
ROE1 28.44% 29.70% 25.66% 29.57% 34.62% 0.25%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 13,064 11,344 11,960 13,464 10,228 1,087
Adjusted equity3 64,016 59,068 59,692 55,004 48,579 60,372
Profitability Ratio
Adjusted ROE4 20.41% 19.20% 20.04% 24.48% 21.05% 1.80%

Based on: 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27), 10-K (reporting date: 2018-07-28).

1 2023 Calculation
ROE = 100 × Net income ÷ Equity
= 100 × 12,613 ÷ 44,353 = 28.44%

2 Adjusted net income. See details »

3 Adjusted equity. See details »

4 2023 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted equity
= 100 × 13,064 ÷ 64,016 = 20.41%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Cisco Systems Inc. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020 Jul 27, 2019 Jul 28, 2018
Reported
Selected Financial Data (US$ in millions)
Net income 12,613 11,812 10,591 11,214 11,621 110
Total assets 101,852 94,002 97,497 94,853 97,793 108,784
Profitability Ratio
ROA1 12.38% 12.57% 10.86% 11.82% 11.88% 0.10%
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income2 13,064 11,344 11,960 13,464 10,228 1,087
Adjusted total assets3 95,361 89,636 93,246 91,006 94,959 106,812
Profitability Ratio
Adjusted ROA4 13.70% 12.66% 12.83% 14.79% 10.77% 1.02%

Based on: 10-K (reporting date: 2023-07-29), 10-K (reporting date: 2022-07-30), 10-K (reporting date: 2021-07-31), 10-K (reporting date: 2020-07-25), 10-K (reporting date: 2019-07-27), 10-K (reporting date: 2018-07-28).

1 2023 Calculation
ROA = 100 × Net income ÷ Total assets
= 100 × 12,613 ÷ 101,852 = 12.38%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 13,064 ÷ 95,361 = 13.70%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Cisco Systems Inc. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.