Cisco Systems, Inc.
Consolidated Statements of Operations
(in Millions, Except Per-share Amounts)
(Unaudited)
Three Months Ended Twelve Months Ended
--------------------- -----------------------
July 27, July 28, July 27, July 28,
2002 2001 2002 2001
---------- ---------- ----------- -----------
NET SALES:
Product $ 3,998 $ 3,577 $ 15,669 $ 19,559
Service 831 721 3,246 2,734
-------- -------- --------- ---------
Total net sales 4,829 4,298 18,915 22,293
-------- -------- --------- ---------
COST OF SALES:
Product 1,306 1,635 5,914 10,198
Service 240 227 988 1,023
-------- -------- --------- ---------
Total cost of
sales 1,546 1,862 6,902 11,221
-------- -------- --------- ---------
GROSS MARGIN 3,283 2,436 12,013 11,072
OPERATING EXPENSES:
Research and
development 797 893 3,301 3,778
Sales and
marketing 1,028 1,138 4,235 5,240
General and
administrative 152 190 611 768
Restructuring
costs and other
special charges -- -- -- 1,170
Payroll tax on
employee stock
option exercises -- 5 7 55
Amortization of
deferred
stock-based
compensation 43 49 176 155
Amortization of
goodwill -- 196 -- 690
Amortization of
purchased
intangible assets 288 102 699 365
In-process
research and
development 28 -- 65 855
-------- -------- --------- ---------
Total
operating
expenses 2,336 2,573 9,094 13,076
-------- -------- --------- ---------
OPERATING INCOME (LOSS) 947 (137) 2,919 (2,004)
Net gains (losses) on
investments -- -- (858) 190
Interest and other
income, net 150 199 649 940
-------- -------- --------- ---------
INCOME (LOSS) BEFORE
PROVISION
FOR INCOME TAXES 1,097 62 2,710 (874)
Provision for income
taxes 325 55 817 140
-------- -------- --------- ---------
NET INCOME (LOSS) $ 772 $ 7 $ 1,893 $ (1,014)
======== ======== ========= =========
Net income (loss) per
share--basic $ 0.11 $ 0.00 $ 0.26 $ (0.14)
======== ======== ========= =========
Net income (loss) per
share--diluted (1) $ 0.10 $ 0.00 $ 0.25 $ (0.14)
======== ======== ========= =========
Shares used in per-
share calculation--
basic 7,292 7,294 7,301 7,196
======== ======== ========= =========
Shares used in per-
share calculation--
diluted (1) 7,410 7,484 7,447 7,196
======== ======== ========= =========
Note 1: Diluted net loss per share for the twelve months ended
July 28, 2001 is computed using the weighted-average number of common
shares outstanding during the period and excludes common-equivalent
shares, as their effect is anti-dilutive. The dilutive potential
common shares that were antidilutive for fiscal 2001 amounted to 348
million shares.
Cisco Systems, Inc.
Pro Forma Consolidated Statements of Operations
(See Pro Forma Adjustments Listed in Table Below)
(in Millions, Except Per-share Amounts)
(Unaudited)
Three Months Ended Twelve Months Ended
--------------------- ---------------------
July 27, July 28, July 27, July 28,
2002 2001 2002 2001
---------- ---------- ----------- ----------
NET SALES:
Product $ 3,998 $ 3,577 $ 15,669 $ 19,559
Service 831 721 3,246 2,734
-------- -------- --------- ---------
Total net sales 4,829 4,298 18,915 22,293
-------- -------- --------- ---------
COST OF SALES:
Product 1,319 1,822 6,439 8,136
Service 240 227 988 1,023
-------- -------- --------- ---------
Total cost of
sales 1,559 2,049 7,427 9,159
-------- -------- --------- ---------
GROSS MARGIN 3,270 2,249 11,488 13,134
OPERATING EXPENSES:
Research and
development 797 893 3,301 3,778
Sales and marketing 1,028 1,138 4,235 5,240
General and
administrative 152 190 611 768
-------- -------- --------- ---------
Total
operating
expenses 1,977 2,221 8,147 9,786
-------- -------- --------- ---------
OPERATING INCOME 1,293 28 3,341 3,348
Interest and other
income, net 150 199 649 940
-------- -------- --------- ---------
INCOME BEFORE PROVISION
FOR INCOME TAXES 1,443 227 3,990 4,288
Provision for income
taxes 404 64 1,117 1,202
-------- -------- --------- ---------
NET INCOME $ 1,039 $ 163 $ 2,873 $ 3,086
======== ======== ========= =========
Net income per share--
basic $ 0.14 $ 0.02 $ 0.39 $ 0.43
======== ======== ========= =========
Net income per share--
diluted $ 0.14 $ 0.02 $ 0.39 $ 0.41
======== ======== ========= =========
Shares used in per-share
calculation--basic 7,292 7,294 7,301 7,196
======== ======== ========= =========
Shares used in per-share
calculation--diluted 7,410 7,484 7,447 7,544
======== ======== ========= =========
The above pro forma amounts have been adjusted to exclude
the following items:
In-process research and
development $ 28 $ -- $ 65 $ 855
Payroll tax on employee
stock option exercises -- 5 7 55
Amortization of
deferred stock-based
compensation 43 49 176 155
Amortization of
goodwill -- 196 -- 690
Amortization of purchased
intangible assets 288 102 699 365
Net (gains) losses on
investments -- -- 858 (190)
Restructuring costs and
other special charges -- -- -- 1,170
Excess inventory
(benefit) charge (13) (187) (525) 2,062
Income tax effect (79) (9) (300) (1,062)
-------- -------- --------- ---------
$ 267 $ 156 $ 980 $ 4,100
======== ======== ========= =========
Cisco Systems, Inc.
Consolidated Balance Sheets
(in Millions)
(Unaudited)
July 27, July 28,
2002 2001
----------- ----------
ASSETS
Current assets:
Cash and cash equivalents $ 9,484 $ 4,873
Short-term investments 3,172 2,034
Accounts receivable, net of allowance
for doubtful accounts
of $335 at July 27, 2002 and $288
at July 28, 2001 1,105 1,466
Inventories, net 880 1,684
Deferred tax assets 2,030 1,809
Lease receivables, net 239 405
Prepaid expenses and other current assets 523 564
--------- ---------
Total current assets 17,433 12,835
Investments 8,800 10,346
Restricted investments -- 1,264
Property and equipment, net 4,102 2,591
Goodwill 3,565 3,189
Purchased intangible assets, net 797 1,470
Lease receivables, net 39 253
Other assets 3,059 3,290
--------- ---------
TOTAL ASSETS $ 37,795 $ 35,238
========= =========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 470 $ 644
Income taxes payable 579 241
Accrued compensation 1,365 1,058
Deferred revenue 3,143 2,470
Other accrued liabilities 2,496 2,553
Restructuring liabilities 322 386
--------- ---------
Total current liabilities 8,375 7,352
Deferred revenue 749 744
--------- ---------
Total liabilities 9,124 8,096
Minority interest 15 22
Shareholders' equity 28,656 27,120
--------- ---------
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY $ 37,795 $ 35,238
========= =========
Cisco Systems, Inc.
Consolidated Statements of Cash Flows
(in Millions)
(Unaudited)
Twelve Months Ended
---------------------
July 27, July 28,
2002 2001
---------- ----------
Cash flows from operating activities:
Net income (loss) $ 1,893 $ (1,014)
Adjustments to reconcile net income (loss)
to net cash
provided by operating activities:
Depreciation and amortization 1,957 2,236
Provision for doubtful accounts 91 268
Provision for inventory 149 2,775
Deferred income taxes (573) (924)
Tax benefits from employee stock
option plans 61 1,397
In-process research and development 53 739
Net (gains) losses on investments
and provision for losses 1,127 43
Restructuring costs and other
special charges -- 501
Change in operating assets and
liabilities:
Accounts receivable 270 569
Inventories 673 (1,644)
Prepaid expenses and other
current assets (28) (25)
Accounts payable (174) (105)
Income taxes payable 389 (434)
Accrued compensation 307 (256)
Deferred revenue 678 1,629
Other accrued liabilities (222) 251
Restructuring liabilities (64) 386
-------- ---------
Net cash provided by
operating activities 6,587 6,392
-------- ---------
Cash flows from investing activities:
Purchases of short-term investments (5,473) (4,594)
Proceeds from sales and maturities of
short-term investments 5,868 4,370
Purchases of investments (15,760) (18,306)
Proceeds from sales and maturities of
investments 15,317 15,579
Purchases of restricted investments (291) (941)
Proceeds from sales and maturities of
restricted investments 1,471 1,082
Acquisition of property and equipment (2,641) (2,271)
Acquisition of businesses, net of cash and
cash equivalents 16 (13)
Change in lease receivables, net 380 457
Purchases of investments in privately held
companies (58) (1,161)
Lease deposits 320 (320)
Purchase of minority interest of Cisco
Systems, K.K. (Japan) (115) (365)
Other 159 (520)
-------- ---------
Net cash used in
investing activities (807) (7,003)
-------- ---------
Cash flows from financing activities:
Issuance of common stock 655 1,262
Repurchase of common stock (1,854) --
Other 30 (12)
-------- ---------
Net cash (used in)
provided by financing
activities (1,169) 1,250
-------- ---------
Net increase in cash and cash equivalents 4,611 639
Cash and cash equivalents, beginning of fiscal
year 4,873 4,234
-------- ---------
Cash and cash equivalents, end of fiscal year $ 9,484 $ 4,873
======== =========