Stock Analysis on Net

Cisco Systems Inc. (NASDAQ:CSCO)

Analysis of Operating Leases

Microsoft Excel

An operating lease is treated like a rental contract. Neither the leased asset nor the associated liability is reported on the lessee balance sheet, but the rights may be very similar to the rights of an owner. The lessee only records the lease payments as a rental expense in income statement.


Adjustments to Financial Statements for Operating Leases

Cisco Systems Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Jul 26, 2025 Jul 27, 2024 Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020
Adjustment to Total Assets
Total assets (as reported) 122,291 124,413 101,852 94,002 97,497 94,853
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 122,291 124,413 101,852 94,002 97,497 94,853
Adjustment to Total Debt
Total debt (as reported) 28,093 30,962 8,391 9,515 11,526 14,583
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating lease liabilities (included in Other current liabilities) 375 364 313 322 337 341
Add: Operating lease liabilities (included in Other long-term liabilities) 1,175 906 707 724 831 661
Total debt (adjusted) 29,643 32,232 9,411 10,561 12,694 15,585

Based on: 10-K (reporting date: 2025-07-26), 10-K (reporting date: 2024-07-27), 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).

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


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


Adjusted Financial Ratios for Operating Leases (Summary)

Cisco Systems Inc., adjusted financial ratios

Microsoft Excel
Jul 26, 2025 Jul 27, 2024 Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020
Total Asset Turnover1
Reported total asset turnover 0.46 0.43 0.56 0.55 0.51 0.52
Adjusted total asset turnover 0.46 0.43 0.56 0.55 0.51 0.52
Debt to Equity2
Reported debt to equity 0.60 0.68 0.19 0.24 0.28 0.38
Adjusted debt to equity 0.63 0.71 0.21 0.27 0.31 0.41
Return on Assets3 (ROA)
Reported ROA 8.32% 8.29% 12.38% 12.57% 10.86% 11.82%
Adjusted ROA 8.32% 8.29% 12.38% 12.57% 10.86% 11.82%

Based on: 10-K (reporting date: 2025-07-26), 10-K (reporting date: 2024-07-27), 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).

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 deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Cisco Systems Inc. adjusted debt to equity ratio deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Cisco Systems Inc. adjusted ROA deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.

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


Adjusted Total Asset Turnover

Microsoft Excel
Jul 26, 2025 Jul 27, 2024 Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020
As Reported
Selected Financial Data (US$ in millions)
Revenue 56,654 53,803 56,998 51,557 49,818 49,301
Total assets 122,291 124,413 101,852 94,002 97,497 94,853
Activity Ratio
Total asset turnover1 0.46 0.43 0.56 0.55 0.51 0.52
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenue 56,654 53,803 56,998 51,557 49,818 49,301
Adjusted total assets 122,291 124,413 101,852 94,002 97,497 94,853
Activity Ratio
Adjusted total asset turnover2 0.46 0.43 0.56 0.55 0.51 0.52

Based on: 10-K (reporting date: 2025-07-26), 10-K (reporting date: 2024-07-27), 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).

2025 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 56,654 ÷ 122,291 = 0.46

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 56,654 ÷ 122,291 = 0.46

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 deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.

Adjusted Debt to Equity

Microsoft Excel
Jul 26, 2025 Jul 27, 2024 Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020
As Reported
Selected Financial Data (US$ in millions)
Total debt 28,093 30,962 8,391 9,515 11,526 14,583
Equity 46,843 45,457 44,353 39,773 41,275 37,920
Solvency Ratio
Debt to equity1 0.60 0.68 0.19 0.24 0.28 0.38
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 29,643 32,232 9,411 10,561 12,694 15,585
Equity 46,843 45,457 44,353 39,773 41,275 37,920
Solvency Ratio
Adjusted debt to equity2 0.63 0.71 0.21 0.27 0.31 0.41

Based on: 10-K (reporting date: 2025-07-26), 10-K (reporting date: 2024-07-27), 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).

2025 Calculations

1 Debt to equity = Total debt ÷ Equity
= 28,093 ÷ 46,843 = 0.60

2 Adjusted debt to equity = Adjusted total debt ÷ Equity
= 29,643 ÷ 46,843 = 0.63

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Cisco Systems Inc. adjusted debt-to-equity ratio deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jul 26, 2025 Jul 27, 2024 Jul 29, 2023 Jul 30, 2022 Jul 31, 2021 Jul 25, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 10,180 10,320 12,613 11,812 10,591 11,214
Total assets 122,291 124,413 101,852 94,002 97,497 94,853
Profitability Ratio
ROA1 8.32% 8.29% 12.38% 12.57% 10.86% 11.82%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 10,180 10,320 12,613 11,812 10,591 11,214
Adjusted total assets 122,291 124,413 101,852 94,002 97,497 94,853
Profitability Ratio
Adjusted ROA2 8.32% 8.29% 12.38% 12.57% 10.86% 11.82%

Based on: 10-K (reporting date: 2025-07-26), 10-K (reporting date: 2024-07-27), 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).

2025 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 10,180 ÷ 122,291 = 8.32%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 10,180 ÷ 122,291 = 8.32%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Cisco Systems Inc. adjusted ROA deteriorated from 2023 to 2024 but then slightly improved from 2024 to 2025.