Paying users zone. Data is covered by .

  • Get to Cisco Systems Inc. for $19.99, or

  • get to whole website for at least 3 months from $49.99.

 

$19.99


Present Value of Future Operating Lease Payments

Cisco Systems Inc., future operating lease payments

 
Jul 29, 2017 Jul 30, 2016 Jul 25, 2015 Jul 26, 2014 Jul 27, 2013 Jul 28, 2012
Total undiscounted future operating lease payments1 (USD $ in millions)
Discount rate2 % % % % % %
Total present value of future operating lease payments (USD $ in millions)

1 Source: Cisco Systems Inc. Annual Reports

2 Weighted-average interest rate for Cisco Systems Inc.'s debt

Year Future operating lease payments (as reported)1 Year Future operating lease payments (estimated) Present value at %
2018 2018
2019 2019
2020 2020
2021 2021
2022 2022
2023 and thereafter 2023
2024
Total:

1 Source: Cisco Systems Inc. Annual Reports

Year Future operating lease payments (as reported)1 Year Future operating lease payments (estimated) Present value at %
2017 2017
2018 2018
2019 2019
2020 2020
2021 2021
2022 and thereafter 2022
2023
2024
Total:

1 Source: Cisco Systems Inc. Annual Reports

Year Future operating lease payments (as reported)1 Year Future operating lease payments (estimated) Present value at %
2016 2016
2017 2017
2018 2018
2019 2019
2020 2020
2021 and thereafter 2021
2022
2023
Total:

1 Source: Cisco Systems Inc. Annual Reports

Year Future operating lease payments (as reported)1 Year Future operating lease payments (estimated) Present value at %
2015 2015
2016 2016
2017 2017
2018 2018
2019 2019
2020 and thereafter 2020
2021
2022
Total:

1 Source: Cisco Systems Inc. Annual Reports

Year Future operating lease payments (as reported)1 Year Future operating lease payments (estimated) Present value at %
2014 2014
2015 2015
2016 2016
2017 2017
2018 2018
2019 and thereafter 2019
2020
2021
Total:

1 Source: Cisco Systems Inc. Annual Reports

Year Future operating lease payments (as reported)1 Year Future operating lease payments (estimated) Present value at %
2013 2013
2014 2014
2015 2015
2016 2016
2017 2017
2018 and thereafter 2018
2019
2020
Total:

1 Source: Cisco Systems Inc. Annual Reports

Top


Analyst Adjustments for Operating Leases

Cisco Systems Inc., adjustments to financial data

USD $ in millions

 
Jul 29, 2017 Jul 30, 2016 Jul 25, 2015 Jul 26, 2014 Jul 27, 2013 Jul 28, 2012
Adjustment to Total Assets
Total assets (as reported)
Add: Operating leased assets1
Total assets (adjusted)
Adjustment to Total Debt
Total debt (as reported)
Add: Operating lease obligations2
Total debt (adjusted)
Adjustment to Earnings before Interest and Tax (EBIT)
EBIT3 (as reported)
Add-back: Rent expense for office space and equipment4
Less: Depreciation expense, operating leased assets5
EBIT (adjusted)
Adjustment to Interest Expense
Interest expense (as reported)
Add: Interest expense, operating lease obligations6
Interest expense (adjusted)

1, 2 Equal to total present value of future operating lease payments. See Details »

3 See Details »

4 Source: Cisco Systems Inc. Annual Reports

5 See Details »

6 See Details »

Top


Adjusted Ratios for Operating Leases (Summary)

Cisco Systems Inc., adjusted ratios

 
Jul 29, 2017 Jul 30, 2016 Jul 25, 2015 Jul 26, 2014 Jul 27, 2013 Jul 28, 2012
Total Asset Turnover1
Reported total asset turnover
Adjusted total asset turnover
Debt to Equity2
Reported debt to equity
Adjusted debt to equity
Return on Assets3 (ROA)
Reported ROA % % % % % %
Adjusted ROA % % % % % %
Interest Coverage4
Reported interest coverage
Adjusted interest coverage
Ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Cisco Systems Inc.'s adjusted total asset turnover deteriorated from 2015 to 2016 and from 2016 to 2017.
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders' equity. Cisco Systems Inc.'s adjusted debt-to-equity deteriorated from 2015 to 2016 and from 2016 to 2017.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Cisco Systems Inc.'s adjusted ROA improved from 2015 to 2016 but then deteriorated significantly from 2016 to 2017.
Adjusted interest coverage A solvency ratio calculated as adjusted EBIT divided by adjusted interest payments. Cisco Systems Inc.'s adjusted interest coverage deteriorated from 2015 to 2016 and from 2016 to 2017.

Top


Adjusted Total Asset Turnover

 
Jul 29, 2017 Jul 30, 2016 Jul 25, 2015 Jul 26, 2014 Jul 27, 2013 Jul 28, 2012
As Reported
Revenue (USD $ in millions)
Total assets (USD $ in millions)
Total asset turnover1
Adjusted for Operating Leases
Revenue (USD $ in millions)
Adjusted total assets (USD $ in millions)
Adjusted total asset turnover2

2017 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= ÷ =

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= ÷ =

Ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Cisco Systems Inc.'s adjusted total asset turnover deteriorated from 2015 to 2016 and from 2016 to 2017.

Top


Adjusted Debt to Equity

 
Jul 29, 2017 Jul 30, 2016 Jul 25, 2015 Jul 26, 2014 Jul 27, 2013 Jul 28, 2012
As Reported
Total debt (USD $ in millions)
Total Cisco shareholders' equity (USD $ in millions)
Debt to equity1
Adjusted for Operating Leases
Adjusted total debt (USD $ in millions)
Total Cisco shareholders' equity (USD $ in millions)
Adjusted debt to equity2

2017 Calculations

1 Debt to equity = Total debt ÷ Total Cisco shareholders' equity
= ÷ =

2 Adjusted debt to equity = Adjusted total debt ÷ Total Cisco shareholders' equity
= ÷ =

Ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders' equity. Cisco Systems Inc.'s adjusted debt-to-equity deteriorated from 2015 to 2016 and from 2016 to 2017.

Top


Adjusted Return on Assets (ROA)

 
Jul 29, 2017 Jul 30, 2016 Jul 25, 2015 Jul 26, 2014 Jul 27, 2013 Jul 28, 2012
As Reported
Net income (USD $ in millions)
Total assets (USD $ in millions)
ROA1 % % % % % %
Adjusted for Operating Leases
Net income (USD $ in millions)
Adjusted total assets (USD $ in millions)
Adjusted ROA2 % % % % % %

2017 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × ÷ = %

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × ÷ = %

Ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Cisco Systems Inc.'s adjusted ROA improved from 2015 to 2016 but then deteriorated significantly from 2016 to 2017.

Top


Adjusted Interest Coverage

 
Jul 29, 2017 Jul 30, 2016 Jul 25, 2015 Jul 26, 2014 Jul 27, 2013 Jul 28, 2012
As Reported
Earnings before interest and tax1 (EBIT) (USD $ in millions)
Interest expense (USD $ in millions)
Interest coverage2
Adjusted for Operating Leases
Adjusted EBIT (USD $ in millions)
Adjusted interest expense (USD $ in millions)
Adjusted interest coverage3

1 See Details »

2017 Calculations

2 Interest coverage = EBIT ÷ Interest expense
= ÷ =

3 Adjusted interest coverage = Adjusted EBIT ÷ Adjusted interest expense
= ÷ =

Ratio Description The company
Adjusted interest coverage ratio A solvency ratio calculated as adjusted EBIT divided by adjusted interest payments. Cisco Systems Inc.'s adjusted interest coverage ratio deteriorated from 2015 to 2016 and from 2016 to 2017.

Top


Estimation of Depreciation Expense, Operating Leased Assets

USD $ in millions

 
Jul 29, 2017 Jul 30, 2016 Jul 25, 2015 Jul 26, 2014 Jul 27, 2013 Jul 28, 2012
Rent expense for office space and equipment1
Less: Estimated interest expense, operating lease obligations2
Estimated depreciation expense, operating leased assets

1 Source: Cisco Systems Inc., Annual Reports

2 See Details »

Top


Estimation of Interest Expense, Operating Lease Obligations

 
Jul 29, 2017 Jul 30, 2016 Jul 25, 2015 Jul 26, 2014 Jul 27, 2013 Jul 28, 2012
Operating leased assets, at beginning of year1 (USD $ in millions)
Discount rate2 % % % % % %
Estimated interest expense, operating lease obligations3 (USD $ in millions)

1 See Details »

2 Weighted-average interest rate for Cisco Systems Inc.'s debt

2017 Calculations

3 Estimated interest expense, operating lease obligations = Operating leased assets, at beginning of year × Discount rate
= × =

Top


Present Value of Operating Lease Payments, at Beginning of Year

 
Jul 29, 2017 Jul 30, 2016 Jul 25, 2015 Jul 26, 2014 Jul 27, 2013 Jul 28, 2012
Total present value of future operating lease payments1 (USD $ in millions)
Rent expense for office space and equipment2 (USD $ in millions)
Discount rate3 % % % % % %
Total present value of operating lease payments, at beginning of year4 (USD $ in millions)

1 Equal to total present value of future operating lease payments. See Details »

2 Source: Cisco Systems Inc., Annual Reports

3 Weighted-average interest rate for Cisco Systems Inc.'s debt

2017 Calculations

4 Total present value of operating lease payments, at beginning of year = (Total present value of future operating lease payments + Rent expense for office space and equipment) ÷ (1 + Discount rate)
= ( + ) ÷ (1 + %) =

Top