Cisco Systems Inc. (CSCO)

Cisco Systems Inc., adjusted current assets

USD $ in millions

		Jul 29, 2017	Jul 30, 2016	Jul 25, 2015	Jul 26, 2014	Jul 27, 2013	Jul 28, 2012
	As Reported
	Current assets
	Adjustments
	Add: Allowance for doubtful accounts
	Less: Deferred tax assets, current1
	After Adjustment
	Adjusted current assets

Source: Based on data from Cisco Systems Inc. Annual Reports

Cisco Systems Inc., adjusted total assets

USD $ in millions

		Jul 29, 2017	Jul 30, 2016	Jul 25, 2015	Jul 26, 2014	Jul 27, 2013	Jul 28, 2012
	As Reported
	Total assets
	Adjustments
	Add: Operating leased assets1
	Add: Allowance for doubtful accounts
	Less: Deferred tax assets, current2
	Less: Deferred tax assets, noncurrent3
	After Adjustment
	Adjusted total assets

Source: Based on data from Cisco Systems Inc. Annual Reports

Cisco Systems Inc., adjusted current liabilities

USD $ in millions

		Jul 29, 2017	Jul 30, 2016	Jul 25, 2015	Jul 26, 2014	Jul 27, 2013	Jul 28, 2012
	As Reported
	Current liabilities
	Adjustments
	Less: Deferred tax liabilities, current1
	Less: Current deferred revenue
	After Adjustment
	Adjusted current liabilities

Source: Based on data from Cisco Systems Inc. Annual Reports

Cisco Systems Inc., adjusted total liabilities

USD $ in millions

		Jul 29, 2017	Jul 30, 2016	Jul 25, 2015	Jul 26, 2014	Jul 27, 2013	Jul 28, 2012
	As Reported
	Total liabilities
	Adjustments
	Add: Operating lease obligations1
	Less: Deferred tax liabilities, current2
	Less: Deferred tax liabilities, noncurrent3
	Less: Deferred revenue
	Less: Product warranty liability
	Less: Restructuring liability
	After Adjustment
	Adjusted total liabilities

Source: Based on data from Cisco Systems Inc. Annual Reports

Cisco Systems Inc., adjusted total equity

USD $ in millions

		Jul 29, 2017	Jul 30, 2016	Jul 25, 2015	Jul 26, 2014	Jul 27, 2013	Jul 28, 2012
	As Reported
	Total Cisco shareholders' equity
	Adjustments
	Less: Net deferred tax assets (liabilities)1
	Add: Allowance for doubtful accounts
	Add: Deferred revenue
	Add: Product warranty liability
	Add: Restructuring liability
	Add: Noncontrolling interests
	After Adjustment
	Adjusted total equity

Source: Based on data from Cisco Systems Inc. Annual Reports

Cisco Systems Inc., adjusted capitalization table

USD $ in millions

		Jul 29, 2017	Jul 30, 2016	Jul 25, 2015	Jul 26, 2014	Jul 27, 2013	Jul 28, 2012
	As Reported
	Short-term debt
	Long-term debt, excluding current portion
	Total reported debt
	Total Cisco shareholders' equity
	Total reported capital
	Adjustments to Debt
	Add: Operating lease obligations1
	Adjusted total debt
	Adjustments to Equity
	Less: Net deferred tax assets (liabilities)2
	Add: Allowance for doubtful accounts
	Add: Deferred revenue
	Add: Product warranty liability
	Add: Restructuring liability
	Add: Noncontrolling interests
	Adjusted total equity
	After Adjustment
	Adjusted total capital

Source: Based on data from Cisco Systems Inc. Annual Reports

Cisco Systems Inc., adjusted revenue

USD $ in millions

	12 months ended	Jul 29, 2017	Jul 30, 2016	Jul 25, 2015	Jul 26, 2014	Jul 27, 2013	Jul 28, 2012
	As Reported
	Revenue
	Adjustments
	Add: Increase (decrease) in deferred revenue
	After Adjustment
	Adjusted revenue

Source: Based on data from Cisco Systems Inc. Annual Reports

Cisco Systems Inc., adjusted comprehensive income

USD $ in millions

	12 months ended	Jul 29, 2017	Jul 30, 2016	Jul 25, 2015	Jul 26, 2014	Jul 27, 2013	Jul 28, 2012
	As Reported
	Net income
	Adjustments
	Add: Deferred income tax expense (benefit)1
	Add: Increase (decrease) in allowance for doubtful accounts
	Add: Increase (decrease) in deferred revenue
	Add: Increase (decrease) in product warranty liability
	Add: Increase (decrease) in restructuring liability
	Add: Other comprehensive income (loss)
	Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest
	After Adjustment
	Adjusted comprehensive income

Source: Based on data from Cisco Systems Inc. Annual Reports