Cisco Systems Inc CSCO StarRatingValueLabel_3William Kerwin, CFA - Equity Analyst - Morningstar Inc.

Income Statement
20192020202120222023
Revenue51,904.0049,301.0049,818.0051,557.0056,998.00
Cost of Revenue19,238.0017,618.0017,924.0019,309.0021,245.00
Gross Operating Profit32,666.0031,683.0031,894.0032,248.0035,753.00
Operating expenses
Research and development6,577.006,347.006,549.006,774.007,551.00
Sales, general and administrative11,398.0011,094.0011,411.0011,186.0012,358.00
Staff cost-----
Depreciation and amortization150.00141.00215.00313.00282.00
Other Operating Expenses0.000.000.000.000.00
Total Operating Expenses18,125.0017,582.0018,175.0018,273.0020,191.00
Operating income before interest and taxes14,541.0014,101.0013,719.0013,975.0015,562.00
Non-operating income30.00-131.00-457.00502.00-244.00
Income before income taxes14,571.0013,970.0013,262.0014,477.0015,318.00
Provision for income taxes2,950.002,756.002,671.002,665.002,705.00
Net income from continuing operations11,621.0011,214.0010,591.0011,812.0012,613.00
Net Income11,621.0011,214.0010,591.0011,812.0012,613.00
Net income available for common shareholders11,621.0011,214.0010,591.0011,812.0012,613.00
Earnings per share
Basic2.632.652.512.833.08
Diluted2.612.642.502.823.07

Figures in millions. Currency is USD.

William Kerwin, CFA - Equity Analyst - Morningstar Inc.
The conduct of Morningstar's analysts is governed by Morningstar's Code of Ethics, Securities Trading and Disclosure Policy, and Investment Research Integrity Policy. For information regarding conflicts of interest, please click here.
Fair Value is derived from a detailed projection of a company’s future cash flows. Analysts create custom industry and company assumptions to feed income statement, balance sheet, and capital investment assumptions into a proprietary discounted cash flow modeling template. Scenario analysis, in-depth competitive advantage analysis, and a variety of other analytical tools are used to augment the discounted cash flow process. Combining analysts’ financial forecasts with the firm’s economic moat helps us assess how long returns on invested capital are likely to exceed the firm’s cost of capital. Because we are modeling free cash flow to the firm—representing cash available to provide a return to all capital providers—we discount future cash flows using the weighted average of the costs of equity, debt, and preferred stock (and any other funding sources), using expected future proportionate long-term, market-value weights. If our base-case assumptions are true the market price will converge on our fair value estimate over time, generally within three years. Investments in securities are subject to market and other risks. Past performance of a security may or may not be sustained in future and is no indication of future performance. For detail information about the Qualitative Fair Value, please click here.
© Copyright 2024 Morningstar, Inc. All rights reserved.

Terms of Use        Privacy Policy        Modern Slavery Statement        Cookie Settings        Disclosures