|
|
|
|
|
|
|
|
|
|
Shares of Common Stock | Common Stock and Additional Paid-In Capital | Retained Earnings | Total Cisco Shareholders’ Equity | |||||||||||
Repurchases of common stock under the repurchase program | 3,821 | $ | 17,647 | $ | 60,099 | $ | 77,746 |
|
1. | Basis of Presentation |
|
2. | Recent Accounting Pronouncements |
(a) | New Accounting Updates Recently Adopted |
(b) | Recent Accounting Standards or Updates Not Yet Effective |
|
3. | Business Combinations |
(a) | Acquisition Summary |
Fair Value | ||||
Cash consideration to seller | $ | 4,012 | ||
Repayment of NDS debt to third party creditors | 993 | |||
Total purchase consideration | $ | 5,005 |
Fair Value | ||||
Cash and cash equivalents | $ | 98 | ||
Accounts receivable, net | 199 | |||
Other tangible assets | 268 | |||
Goodwill | 3,444 | |||
Purchased intangible assets | 1,746 | |||
Deferred tax liabilities, net | (378 | ) | ||
Liabilities assumed | (372 | ) | ||
Total purchase consideration | $ | 5,005 |
Purchase Consideration | Net Liabilities Assumed | Purchased Intangible Assets | Goodwill | ||||||||||||
Meraki Inc. | $ | 974 | $ | (59 | ) | $ | 289 | $ | 744 | ||||||
Intucell, Ltd | 360 | (23 | ) | 106 | 277 | ||||||||||
All others (seven in total) | 246 | (18 | ) | 88 | 176 | ||||||||||
Total other acquisitions | $ | 1,580 | $ | (100 | ) | $ | 483 | $ | 1,197 |
(b) | Other Acquisition/Divestiture Information |
|
4. | Goodwill and Purchased Intangible Assets |
(a) | Goodwill |
Balance at July 28, 2012 | NDS Acquisition | Other Acquisitions | Other | Balance at April 27, 2013 | ||||||||||||||||
Americas | $ | 11,755 | $ | 1,230 | $ | 641 | $ | (8 | ) | $ | 13,618 | |||||||||
EMEA | 3,287 | 1,327 | 353 | 5 | 4,972 | |||||||||||||||
APJC | 1,956 | 887 | 203 | 4 | 3,050 | |||||||||||||||
Total | $ | 16,998 | $ | 3,444 | $ | 1,197 | $ | 1 | $ | 21,640 |
(b) | Purchased Intangible Assets |
FINITE LIVES | INDEFINITE LIVES | TOTAL | ||||||||||||||||||||||||
TECHNOLOGY | CUSTOMER RELATIONSHIPS | OTHER | IPR&D | |||||||||||||||||||||||
Weighted-Average Useful Life (in Years) | Amount | Weighted-Average Useful Life (in Years) | Amount | Weighted-Average Useful Life (in Years) | Amount | Amount | Amount | |||||||||||||||||||
NDS Group Limited | 6.4 | $ | 807 | 6.7 | $ | 818 | 7.4 | $ | 27 | $ | 94 | $ | 1,746 | |||||||||||||
Meraki Inc. | 8.0 | 259 | 6.0 | 30 | — | — | — | 289 | ||||||||||||||||||
Intucell, Ltd. | 5.0 | 59 | 5.0 | 11 | — | — | 36 | 106 | ||||||||||||||||||
All others (seven in total) | 4.1 | 61 | 6.3 | 12 | 5.0 | 1 | 14 | 88 | ||||||||||||||||||
Total | $ | 1,186 | $ | 871 | $ | 28 | $ | 144 | $ | 2,229 |
April 27, 2013 | Gross | Accumulated Amortization | Net | |||||||||
Purchased intangible assets with finite lives: | ||||||||||||
Technology | $ | 3,500 | $ | (1,316 | ) | $ | 2,184 | |||||
Customer relationships | 1,791 | (640 | ) | 1,151 | ||||||||
Other | 46 | (23 | ) | 23 | ||||||||
Total purchased intangible assets with finite lives | 5,337 | (1,979 | ) | 3,358 | ||||||||
In-process research and development, with indefinite lives | 50 | — | 50 | |||||||||
Total | $ | 5,387 | $ | (1,979 | ) | $ | 3,408 |
July 28, 2012 | Gross | Accumulated Amortization | Net | |||||||||
Purchased intangible assets with finite lives: | ||||||||||||
Technology | $ | 2,267 | $ | (908 | ) | $ | 1,359 | |||||
Customer relationships | 2,261 | (1,669 | ) | 592 | ||||||||
Other | 49 | (41 | ) | 8 | ||||||||
Total | $ | 4,577 | $ | (2,618 | ) | $ | 1,959 |
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Amortization of purchased intangible assets: | |||||||||||||||
Cost of sales | $ | 156 | $ | 108 | $ | 444 | $ | 303 | |||||||
Operating expenses | 89 | 96 | 329 | 292 | |||||||||||
Total | $ | 245 | $ | 204 | $ | 773 | $ | 595 |
Fiscal Year | Amount | |||
2013 (remaining three months) | $ | 232 | ||
2014 | 862 | |||
2015 | 780 | |||
2016 | 554 | |||
2017 | 399 | |||
Thereafter | 531 | |||
Total | $ | 3,358 |
|
5. | Restructuring and Other Charges |
Voluntary Early Retirement Program | Employee Severance | Goodwill and Intangible Assets | Other | Total | ||||||||||||||||
Gross charges in fiscal 2011 | $ | 453 | $ | 247 | $ | 71 | $ | 28 | $ | 799 | ||||||||||
Cash payments | (436 | ) | (13 | ) | — | — | (449 | ) | ||||||||||||
Non-cash items | — | — | (71 | ) | (17 | ) | (88 | ) | ||||||||||||
BALANCE AT JULY 30, 2011 | $ | 17 | $ | 234 | $ | — | $ | 11 | $ | 262 | ||||||||||
Gross charges in fiscal 2012 | — | 299 | — | 54 | 353 | |||||||||||||||
Change in estimate related to fiscal 2011 charges | — | (49 | ) | — | — | (49 | ) | |||||||||||||
Cash payments | (17 | ) | (401 | ) | — | (18 | ) | (436 | ) | |||||||||||
Non-cash items | — | — | — | (20 | ) | (20 | ) | |||||||||||||
BALANCE AT JULY 28, 2012 | $ | — | $ | 83 | $ | — | $ | 27 | $ | 110 | ||||||||||
Charges in fiscal 2013 | — | 111 | — | (6 | ) | 105 | ||||||||||||||
Cash payments | — | (164 | ) | — | (10 | ) | (174 | ) | ||||||||||||
Non-cash items | — | — | — | (3 | ) | (3 | ) | |||||||||||||
BALANCE AT APRIL 27, 2013 | $ | — | $ | 30 | $ | — | $ | 8 | $ | 38 |
|
6. | Balance Sheet Details |
April 27, 2013 | July 28, 2012 | |||||||
Inventories: | ||||||||
Raw materials | $ | 81 | $ | 127 | ||||
Work in process | 38 | 35 | ||||||
Finished goods: | ||||||||
Distributor inventory and deferred cost of sales | 679 | 630 | ||||||
Manufactured finished goods | 378 | 597 | ||||||
Total finished goods | 1,057 | 1,227 | ||||||
Service-related spares | 253 | 213 | ||||||
Demonstration systems | 40 | 61 | ||||||
Total | $ | 1,469 | $ | 1,663 | ||||
Property and equipment, net: | ||||||||
Land, buildings, and building and leasehold improvements | $ | 4,437 | $ | 4,363 | ||||
Computer equipment and related software | 1,392 | 1,469 | ||||||
Production, engineering, and other equipment | 5,655 | 5,364 | ||||||
Operating lease assets (1) | 299 | 300 | ||||||
Furniture and fixtures | 497 | 487 | ||||||
12,280 | 11,983 | |||||||
Less accumulated depreciation and amortization (1) | (8,950 | ) | (8,581 | ) | ||||
Total | $ | 3,330 | $ | 3,402 | ||||
(1) Accumulated depreciation related to operating lease assets was $185 and $181 as of April 27, 2013 and July 28, 2012, respectively. | ||||||||
Other assets: | ||||||||
Deferred tax assets | $ | 1,787 | $ | 2,270 | ||||
Investments in privately held companies | 835 | 858 | ||||||
Other | 829 | 754 | ||||||
Total | $ | 3,451 | $ | 3,882 | ||||
Deferred revenue: | ||||||||
Service | $ | 8,705 | $ | 9,173 | ||||
Product: | ||||||||
Unrecognized revenue on product shipments and other deferred revenue | 3,257 | 2,975 | ||||||
Cash receipts related to unrecognized revenue from two-tier distributors | 723 | 732 | ||||||
Total product deferred revenue | 3,980 | 3,707 | ||||||
Total | $ | 12,685 | $ | 12,880 | ||||
Reported as: | ||||||||
Current | $ | 9,055 | $ | 8,852 | ||||
Noncurrent | 3,630 | 4,028 | ||||||
Total | $ | 12,685 | $ | 12,880 |
|
7. | Financing Receivables and Guarantees |
(a) | Financing Receivables |
April 27, 2013 | Lease Receivables | Loan Receivables | Financed Service Contracts and Other | Total Financing Receivables | |||||||||||
Gross | $ | 3,764 | $ | 1,671 | $ | 2,924 | $ | 8,359 | |||||||
Unearned income | (286 | ) | — | — | (286 | ) | |||||||||
Allowance for credit loss | (245 | ) | (93 | ) | (19 | ) | (357 | ) | |||||||
Total, net | $ | 3,233 | $ | 1,578 | $ | 2,905 | $ | 7,716 | |||||||
Reported as: | |||||||||||||||
Current | $ | 1,400 | $ | 900 | $ | 1,578 | $ | 3,878 | |||||||
Noncurrent | 1,833 | 678 | 1,327 | 3,838 | |||||||||||
Total, net | $ | 3,233 | $ | 1,578 | $ | 2,905 | $ | 7,716 |
July 28, 2012 | Lease Receivables | Loan Receivables | Financed Service Contracts and Other | Total Financing Receivables | |||||||||||
Gross | $ | 3,429 | $ | 1,796 | $ | 2,651 | $ | 7,876 | |||||||
Unearned income | (250 | ) | — | — | (250 | ) | |||||||||
Allowance for credit loss | (247 | ) | (122 | ) | (11 | ) | (380 | ) | |||||||
Total, net | $ | 2,932 | $ | 1,674 | $ | 2,640 | $ | 7,246 | |||||||
Reported as: | |||||||||||||||
Current | $ | 1,200 | $ | 968 | $ | 1,493 | $ | 3,661 | |||||||
Noncurrent | 1,732 | 706 | 1,147 | 3,585 | |||||||||||
Total, net | $ | 2,932 | $ | 1,674 | $ | 2,640 | $ | 7,246 |
Fiscal Year | Amount | |||
2013 (remaining three months) | $ | 516 | ||
2014 | 1,477 | |||
2015 | 957 | |||
2016 | 535 | |||
2017 | 234 | |||
Thereafter | 45 | |||
Total | $ | 3,764 |
(b) | Credit Quality of Financing Receivables |
INTERNAL CREDIT RISK RATING | |||||||||||||||||||||||
April 27, 2013 | 1 to 4 | 5 to 6 | 7 and Higher | Total | Residual Value | Gross Receivables, Net of Unearned Income | |||||||||||||||||
Lease receivables | $ | 1,654 | $ | 1,476 | $ | 87 | $ | 3,217 | $ | 261 | $ | 3,478 | |||||||||||
Loan receivables | 859 | 779 | 33 | 1,671 | — | 1,671 | |||||||||||||||||
Financed service contracts and other | 1,620 | 1,160 | 144 | 2,924 | — | 2,924 | |||||||||||||||||
Total | $ | 4,133 | $ | 3,415 | $ | 264 | $ | 7,812 | $ | 261 | $ | 8,073 |
INTERNAL CREDIT RISK RATING | |||||||||||||||||||||||
July 28, 2012 | 1 to 4 | 5 to 6 | 7 and Higher | Total | Residual Value | Gross Receivables, Net of Unearned Income | |||||||||||||||||
Lease receivables | $ | 1,532 | $ | 1,342 | $ | 31 | $ | 2,905 | $ | 274 | $ | 3,179 | |||||||||||
Loan receivables | 831 | 921 | 44 | 1,796 | — | 1,796 | |||||||||||||||||
Financed service contracts and other | 1,552 | 1,030 | 69 | 2,651 | — | 2,651 | |||||||||||||||||
Total | $ | 3,915 | $ | 3,293 | $ | 144 | $ | 7,352 | $ | 274 | $ | 7,626 |
DAYS PAST DUE (INCLUDES BILLED AND UNBILLED) | |||||||||||||||||||||||||||||||
April 27, 2013 | 31-60 | 61-90 | 91+ | Total Past Due | Current | Gross Receivables, Net of Unearned Income | Non-Accrual Financing Receivables | Impaired Financing Receivables | |||||||||||||||||||||||
Lease receivables | $ | 119 | $ | 45 | $ | 216 | $ | 380 | $ | 3,098 | $ | 3,478 | $ | 23 | $ | 17 | |||||||||||||||
Loan receivables | 26 | 2 | 12 | 40 | 1,631 | 1,671 | 11 | 11 | |||||||||||||||||||||||
Financed service contracts and other | 79 | 243 | 424 | 746 | 2,178 | 2,924 | 20 | 10 | |||||||||||||||||||||||
Total | $ | 224 | $ | 290 | $ | 652 | $ | 1,166 | $ | 6,907 | $ | 8,073 | $ | 54 | $ | 38 |
DAYS PAST DUE (INCLUDES BILLED AND UNBILLED) | |||||||||||||||||||||||||||||||
July 28, 2012 | 31-60 | 61-90 | 91+ | Total Past Due | Current | Gross Receivables, Net of Unearned Income | Non-Accrual Financing Receivables | Impaired Financing Receivables | |||||||||||||||||||||||
Lease receivables | $ | 151 | $ | 69 | $ | 173 | $ | 393 | $ | 2,786 | $ | 3,179 | $ | 23 | $ | 14 | |||||||||||||||
Loan receivables | 10 | 8 | 11 | 29 | 1,767 | 1,796 | 4 | 4 | |||||||||||||||||||||||
Financed service contracts and other | 89 | 68 | 392 | 549 | 2,102 | 2,651 | 18 | 10 | |||||||||||||||||||||||
Total | $ | 250 | $ | 145 | $ | 576 | $ | 971 | $ | 6,655 | $ | 7,626 | $ | 45 | $ | 28 |
(c) | Allowance for Credit Loss Rollforward |
CREDIT LOSS ALLOWANCES | |||||||||||||||
Three Months Ended April 27, 2013 | Lease Receivables | Loan Receivables | Financed Service Contracts and Other | Total | |||||||||||
Allowance for credit loss as of January 26, 2013 | $ | 247 | $ | 101 | $ | 13 | $ | 361 | |||||||
Provisions | 30 | 8 | 6 | 44 | |||||||||||
Write-offs net of recoveries | (29 | ) | (15 | ) | — | (44 | ) | ||||||||
Foreign exchange and other | (3 | ) | (1 | ) | — | (4 | ) | ||||||||
Allowance for credit loss as of April 27, 2013 | $ | 245 | $ | 93 | $ | 19 | $ | 357 | |||||||
Gross receivables as of April 27, 2013, net of unearned income | $ | 3,478 | $ | 1,671 | $ | 2,924 | $ | 8,073 |
CREDIT LOSS ALLOWANCES | |||||||||||||||
Nine Months Ended April 27, 2013 | Lease Receivables | Loan Receivables | Financed Service Contracts and Other | Total | |||||||||||
Allowance for credit loss as of July 28, 2012 | $ | 247 | $ | 122 | $ | 11 | $ | 380 | |||||||
Provisions | 27 | (15 | ) | 8 | 20 | ||||||||||
Write-offs net of recoveries | (29 | ) | (15 | ) | — | (44 | ) | ||||||||
Foreign exchange and other | — | 1 | — | 1 | |||||||||||
Allowance for credit loss as of April 27, 2013 | $ | 245 | $ | 93 | $ | 19 | $ | 357 | |||||||
Gross receivables as of April 27, 2013, net of unearned income | $ | 3,478 | $ | 1,671 | $ | 2,924 | $ | 8,073 |
CREDIT LOSS ALLOWANCES | |||||||||||||||
Three Months Ended April 28, 2012 | Lease Receivables | Loan Receivables | Financed Service Contracts and Other | Total | |||||||||||
Allowance for credit loss as of January 28, 2012 | $ | 250 | $ | 110 | $ | 9 | $ | 369 | |||||||
Provisions | 3 | 7 | 2 | 12 | |||||||||||
Write-offs net of recoveries | (1 | ) | — | — | (1 | ) | |||||||||
Foreign exchange and other | — | 1 | — | 1 | |||||||||||
Allowance for credit loss as of April 28, 2012 | $ | 252 | $ | 118 | $ | 11 | $ | 381 | |||||||
Gross receivables as of April 28, 2012, net of unearned income | $ | 3,153 | $ | 1,827 | $ | 2,628 | $ | 7,608 |
CREDIT LOSS ALLOWANCES | |||||||||||||||
Nine Months Ended April 28, 2012 | Lease Receivables | Loan Receivables | Financed Service Contracts and Other | Total | |||||||||||
Allowance for credit loss as of July 30, 2011 | $ | 237 | $ | 103 | $ | 27 | $ | 367 | |||||||
Provisions | 23 | 16 | (14 | ) | 25 | ||||||||||
Write-offs net of recoveries | (1 | ) | — | — | (1 | ) | |||||||||
Foreign exchange and other | (7 | ) | (1 | ) | (2 | ) | (10 | ) | |||||||
Allowance for credit loss as of April 28, 2012 | $ | 252 | $ | 118 | $ | 11 | $ | 381 | |||||||
Gross receivables as of April 28, 2012, net of unearned income | $ | 3,153 | $ | 1,827 | $ | 2,628 | $ | 7,608 |
(d) | Financing Guarantees |
April 27, 2013 | July 28, 2012 | ||||||
Maximum potential future payments relating to financing guarantees: | |||||||
Channel partner | $ | 391 | $ | 277 | |||
End user | 255 | 232 | |||||
Total | $ | 646 | $ | 509 | |||
Deferred revenue associated with financing guarantees: | |||||||
Channel partner | $ | (227 | ) | $ | (193 | ) | |
End user | (223 | ) | (200 | ) | |||
Total | $ | (450 | ) | $ | (393 | ) | |
Maximum potential future payments relating to financing guarantees, net of associated deferred revenue | $ | 196 | $ | 116 |
|
8. | Investments |
(a) | Summary of Available-for-Sale Investments |
April 27, 2013 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities | $ | 28,398 | $ | 45 | $ | — | $ | 28,443 | |||||||
U.S. government agency securities | 3,297 | 12 | — | 3,309 | |||||||||||
Non-U.S. government and agency securities | 1,007 | 5 | — | 1,012 | |||||||||||
Corporate debt securities | 7,325 | 104 | (1 | ) | 7,428 | ||||||||||
Total fixed income securities | 40,027 | 166 | (1 | ) | 40,192 | ||||||||||
Publicly traded equity securities | 1,530 | 548 | (4 | ) | 2,074 | ||||||||||
Total | $ | 41,557 | $ | 714 | $ | (5 | ) | $ | 42,266 |
July 28, 2012 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities | $ | 24,201 | $ | 41 | $ | (1 | ) | $ | 24,241 | ||||||
U.S. government agency securities | 5,367 | 21 | — | 5,388 | |||||||||||
Non-U.S. government and agency securities | 1,629 | 9 | — | 1,638 | |||||||||||
Corporate debt securities | 5,959 | 74 | (3 | ) | 6,030 | ||||||||||
Total fixed income securities | 37,156 | 145 | (4 | ) | 37,297 | ||||||||||
Publicly traded equity securities | 1,107 | 524 | (11 | ) | 1,620 | ||||||||||
Total | $ | 38,263 | $ | 669 | $ | (15 | ) | $ | 38,917 |
(b) | Gains and Losses on Available-for-Sale Investments |
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Gross realized gains | $ | 55 | $ | 90 | $ | 175 | $ | 465 | |||||||
Gross realized losses | (49 | ) | (60 | ) | (129 | ) | (389 | ) | |||||||
Total | $ | 6 | $ | 30 | $ | 46 | $ | 76 |
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Net gains (losses) on investments in publicly traded equity securities | $ | (2 | ) | $ | 15 | $ | 12 | $ | 30 | ||||||
Net gains on investments in fixed income securities | 8 | 15 | 34 | 46 | |||||||||||
Total | $ | 6 | $ | 30 | $ | 46 | $ | 76 |
UNREALIZED LOSSES LESS THAN 12 MONTHS | UNREALIZED LOSSES 12 MONTHS OR GREATER | TOTAL | |||||||||||||||||||||
April 27, 2013 | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | |||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
U.S. government securities | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
Corporate debt securities | 602 | (1 | ) | — | — | 602 | (1 | ) | |||||||||||||||
Total fixed income securities | 602 | (1 | ) | — | — | 602 | (1 | ) | |||||||||||||||
Publicly traded equity securities | 61 | (4 | ) | — | — | 61 | (4 | ) | |||||||||||||||
Total | $ | 663 | $ | (5 | ) | $ | — | $ | — | $ | 663 | $ | (5 | ) |
UNREALIZED LOSSES LESS THAN 12 MONTHS | UNREALIZED LOSSES 12 MONTHS OR GREATER | TOTAL | |||||||||||||||||||||
July 28, 2012 | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | |||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
U.S. government securities | $ | 5,357 | $ | (1 | ) | $ | — | $ | — | $ | 5,357 | $ | (1 | ) | |||||||||
Corporate debt securities | 603 | (3 | ) | 14 | — | 617 | (3 | ) | |||||||||||||||
Total fixed income securities | 5,960 | (4 | ) | 14 | — | 5,974 | (4 | ) | |||||||||||||||
Publicly traded equity securities | 167 | (8 | ) | 20 | (3 | ) | 187 | (11 | ) | ||||||||||||||
Total | $ | 6,127 | $ | (12 | ) | $ | 34 | $ | (3 | ) | $ | 6,161 | $ | (15 | ) |
(c) | Maturities of Fixed Income Securities |
Amortized Cost | Fair Value | ||||||
Less than 1 year | $ | 16,460 | $ | 16,479 | |||
Due in 1 to 2 years | 12,155 | 12,202 | |||||
Due in 2 to 5 years | 11,272 | 11,363 | |||||
Due after 5 years | 140 | 148 | |||||
Total | $ | 40,027 | $ | 40,192 |
(d) | Securities Lending |
|
9. | Fair Value |
(a) | Fair Value Hierarchy |
(b) | Assets and Liabilities Measured at Fair Value on a Recurring Basis |
APRIL 27, 2013 FAIR VALUE MEASUREMENTS | JULY 28, 2012 FAIR VALUE MEASUREMENTS | ||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total Balance | Level 1 | Level 2 | Level 3 | Total Balance | ||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||
Cash equivalents: | |||||||||||||||||||||||||||||||
Money market funds | $ | 3,339 | $ | — | $ | — | $ | 3,339 | $ | 2,506 | $ | — | $ | — | $ | 2,506 | |||||||||||||||
Available-for-sale investments: | |||||||||||||||||||||||||||||||
U.S. government securities | — | 28,443 | — | 28,443 | — | 24,241 | — | 24,241 | |||||||||||||||||||||||
U.S. government agency securities | — | 3,309 | — | 3,309 | — | 5,388 | — | 5,388 | |||||||||||||||||||||||
Non-U.S. government and agency securities | — | 1,012 | — | 1,012 | — | 1,638 | — | 1,638 | |||||||||||||||||||||||
Corporate debt securities | — | 7,428 | — | 7,428 | — | 6,030 | — | 6,030 | |||||||||||||||||||||||
Publicly traded equity securities | 2,074 | — | — | 2,074 | 1,620 | — | — | 1,620 | |||||||||||||||||||||||
Derivative assets | — | 234 | — | 234 | — | 263 | 1 | 264 | |||||||||||||||||||||||
Total | $ | 5,413 | $ | 40,426 | $ | — | $ | 45,839 | $ | 4,126 | $ | 37,560 | $ | 1 | $ | 41,687 | |||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Derivative liabilities | $ | — | $ | 94 | $ | — | $ | 94 | $ | — | $ | 42 | $ | — | $ | 42 | |||||||||||||||
Total | $ | — | $ | 94 | $ | — | $ | 94 | $ | — | $ | 42 | $ | — | $ | 42 |
Asset-Backed Securities | Derivative Assets | Total | |||||||||
Balance at July 30, 2011 | $ | 121 | $ | 2 | $ | 123 | |||||
Total gains and losses (realized and unrealized): | |||||||||||
Included in other income (loss), net | 3 | — | 3 | ||||||||
Included in other comprehensive income (loss) | (3 | ) | — | (3 | ) | ||||||
Sales and maturities | (14 | ) | (1 | ) | (15 | ) | |||||
Transfer into Level 2 | (107 | ) | — | (107 | ) | ||||||
Balance at April 28, 2012 | $ | — | $ | 1 | $ | 1 |
(c) | Assets Measured at Fair Value on a Nonrecurring Basis |
April 27, 2013 | ||||||||||||
Net Carrying Value as of End of Period | Gains (Losses) for the Three Months Ended | Gains (Losses) for the Nine Months Ended | ||||||||||
Assets held for sale | $ | 72 | $ | 44 | $ | 44 | ||||||
Investments in privately held companies | $ | 66 | (5 | ) | (23 | ) | ||||||
Gains on assets no longer held at period end | 34 | 34 | ||||||||||
Net gains for nonrecurring measurements | $ | 73 | $ | 55 |
April 28, 2012 | ||||||||||||
Net Carrying Value as of End of Period | Losses for the Three Months Ended | Gains (Losses) for the Nine Months Ended | ||||||||||
Assets held for sale | $ | 52 | $ | (76 | ) | $ | (192 | ) | ||||
Investments in privately held companies | $ | 17 | (15 | ) | (17 | ) | ||||||
Gains on assets no longer held at period end | — | 14 | ||||||||||
Net losses for nonrecurring measurements | $ | (91 | ) | $ | (195 | ) |
(d) | Other Fair Value Disclosures |
|
10. | Borrowings |
(a) | Short-Term Debt |
April 27, 2013 | July 28, 2012 | ||||||||||||
Amount | Weighted-Average Interest Rate | Amount | Weighted-Average Interest Rate | ||||||||||
Current portion of long-term debt | $ | 3,279 | 0.64 | % | $ | — | — | % | |||||
Other notes and borrowings | 13 | 9.60 | % | 31 | 6.72 | % | |||||||
Total short-term debt | $ | 3,292 | $ | 31 |
(b) | Long-Term Debt |
April 27, 2013 | July 28, 2012 | ||||||||||
Amount | Effective Rate | Amount | Effective Rate | ||||||||
Senior Notes: | |||||||||||
Floating-rate notes, due 2014 | $ | 1,250 | 0.63% | $ | 1,250 | 0.81% | |||||
1.625% fixed-rate notes, due 2014 | 2,000 | 0.65% | 2,000 | 0.84% | |||||||
2.90% fixed-rate notes, due 2014 | 500 | 3.11% | 500 | 3.11% | |||||||
5.50% fixed-rate notes, due 2016 | 3,000 | 3.07% | 3,000 | 3.16% | |||||||
3.15% fixed-rate notes, due 2017 | 750 | 0.85% | 750 | 1.03% | |||||||
4.95% fixed-rate notes, due 2019 | 2,000 | 5.08% | 2,000 | 5.08% | |||||||
4.45% fixed-rate notes, due 2020 | 2,500 | 4.50% | 2,500 | 4.50% | |||||||
5.90% fixed-rate notes, due 2039 | 2,000 | 6.11% | 2,000 | 6.11% | |||||||
5.50% fixed-rate notes, due 2040 | 2,000 | 5.67% | 2,000 | 5.67% | |||||||
Total | 16,000 | 16,000 | |||||||||
Other long-term debt | 10 | 0.19% | 10 | 0.19% | |||||||
Unaccreted discount | (66 | ) | (70 | ) | |||||||
Hedge accounting fair value adjustments | 291 | 357 | |||||||||
Total | 16,235 | 16,297 | |||||||||
Less: current portion of long-term debt | (3,279 | ) | 0.64% | — | |||||||
Total long-term debt | $ | 12,956 | $ | 16,297 |
Fiscal Year | Amount | ||
2013 (remaining three months) | $ | — | |
2014 | 3,260 | ||
2015 | 500 | ||
2016 | 3,000 | ||
2017 | 750 | ||
Thereafter | 8,500 | ||
Total | $ | 16,010 |
(c) | Credit Facility |
|
11. | Derivative Instruments |
(a) | Summary of Derivative Instruments |
DERIVATIVE ASSETS | DERIVATIVE LIABILITIES | ||||||||||||||||||
Balance Sheet Line Item | April 27, 2013 | July 28, 2012 | Balance Sheet Line Item | April 27, 2013 | July 28, 2012 | ||||||||||||||
Derivatives designated as hedging instruments: | |||||||||||||||||||
Foreign currency derivatives | Other current assets | $ | 17 | $ | 24 | Other current liabilities | $ | 2 | $ | 26 | |||||||||
Interest rate derivatives | Other assets | 183 | 223 | Other long-term liabilities | — | — | |||||||||||||
Equity derivatives | Other current assets | — | — | Other current liabilities | 87 | 4 | |||||||||||||
Total | 200 | 247 | 89 | 30 | |||||||||||||||
Derivatives not designated as hedging instruments: | |||||||||||||||||||
Foreign currency derivatives | Other current assets | 34 | 16 | Other current liabilities | 5 | 12 | |||||||||||||
Equity derivatives | Other assets | — | 1 | Other long-term liabilities | — | — | |||||||||||||
Total | 34 | 17 | 5 | 12 | |||||||||||||||
Total | $ | 234 | $ | 264 | $ | 94 | $ | 42 |
GAINS (LOSSES) RECOGNIZED IN OCI ON DERIVATIVES FOR THE THREE MONTHS ENDED (EFFECTIVE PORTION) | GAINS (LOSSES) RECLASSIFIED FROM AOCI INTO INCOME FOR THE THREE MONTHS ENDED (EFFECTIVE PORTION) | |||||||||||||||||
Derivatives designated as cash flow hedging instruments: | April 27, 2013 | April 28, 2012 | Line Item in Statements of Operations | April 27, 2013 | April 28, 2012 | |||||||||||||
Foreign currency derivatives | $ | (11 | ) | $ | 11 | Operating expenses | $ | 3 | $ | (15 | ) | |||||||
Cost of sales - service | 1 | (4 | ) | |||||||||||||||
Interest rate derivatives | — | — | Interest expense | — | 1 | |||||||||||||
Total | $ | (11 | ) | $ | 11 | $ | 4 | $ | (18 | ) | ||||||||
Derivatives designated as net investment hedging instruments: | ||||||||||||||||||
Foreign currency derivatives | $ | 20 | $ | — | Other income (loss), net | $ | — | $ | — |
GAINS (LOSSES) RECOGNIZED IN OCI ON DERIVATIVES FOR THE NINE MONTHS ENDED (EFFECTIVE PORTION) | GAINS (LOSSES) RECLASSIFIED FROM AOCI INTO INCOME FOR THE NINE MONTHS ENDED (EFFECTIVE PORTION) | |||||||||||||||||
Derivatives designated as cash flow hedging instruments: | April 27, 2013 | April 28, 2012 | Line Item in Statements of Operations | April 27, 2013 | April 28, 2012 | |||||||||||||
Foreign currency derivatives | $ | 58 | $ | (83 | ) | Operating expenses | $ | 5 | $ | (37 | ) | |||||||
Cost of sales - service | 2 | (8 | ) | |||||||||||||||
Interest rate derivatives | — | — | Interest expense | — | 1 | |||||||||||||
Total | $ | 58 | $ | (83 | ) | $ | 7 | $ | (44 | ) | ||||||||
Derivatives designated as net investment hedging instruments: | ||||||||||||||||||
Foreign currency derivatives | $ | (4 | ) | $ | (6 | ) | Other income (loss), net | $ | — | $ | — |
GAINS (LOSSES) ON DERIVATIVES INSTRUMENTS FOR THE THREE MONTHS ENDED | GAINS (LOSSES) RELATED TO HEDGED ITEMS FOR THE THREE MONTHS ENDED | |||||||||||||||||
Derivatives Designated as Fair Value Hedging Instruments | Line Item in Statements of Operations | April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | |||||||||||||
Equity derivatives | Other income (loss), net | $ | (45 | ) | $ | — | $ | 45 | $ | — | ||||||||
Interest rate derivatives | Interest expense | (11 | ) | (16 | ) | 11 | 16 | |||||||||||
Total | $ | (56 | ) | $ | (16 | ) | $ | 56 | $ | 16 |
GAINS (LOSSES) ON DERIVATIVES INSTRUMENTS FOR THE NINE MONTHS ENDED | GAINS (LOSSES) RELATED TO HEDGED ITEMS FOR THE NINE MONTHS ENDED | |||||||||||||||||
Derivatives Designated as Fair Value Hedging Instruments | Line Item in Statements of Operations | April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | |||||||||||||
Equity derivatives | Other income (loss), net | $ | (87 | ) | $ | — | $ | 87 | $ | — | ||||||||
Interest rate derivatives | Interest expense | (40 | ) | 60 | 40 | (62 | ) | |||||||||||
Total | $ | (127 | ) | $ | 60 | $ | 127 | $ | (62 | ) |
GAINS (LOSSES) FOR THE THREE MONTHS ENDED | GAINS (LOSSES) FOR THE NINE MONTHS ENDED | |||||||||||||||||
Derivatives Not Designated as Hedging Instruments | Line Item in Statements of Operations | April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | |||||||||||||
Foreign currency derivatives | Other income (loss), net | $ | (90 | ) | $ | 20 | $ | (78 | ) | $ | (125 | ) | ||||||
Total return swaps - deferred compensation | Cost of sales | — | 1 | — | 4 | |||||||||||||
Operating expenses | 12 | 6 | 45 | (4 | ) | |||||||||||||
Equity derivatives | Other income (loss), net | (6 | ) | 7 | 6 | (4 | ) | |||||||||||
Total | $ | (84 | ) | $ | 34 | $ | (27 | ) | $ | (129 | ) |
April 27, 2013 | July 28, 2012 | ||||||
Derivatives designated as hedging instruments: | |||||||
Foreign currency derivatives - cash flow hedges | $ | 1,067 | $ | 2,910 | |||
Interest rate derivatives | 4,250 | 4,250 | |||||
Net investment hedging instruments | 586 | 468 | |||||
Equity derivatives | 629 | 272 | |||||
Derivatives not designated as hedging instruments: | |||||||
Foreign currency derivatives | 4,314 | 6,241 | |||||
Total return swaps-deferred compensation | 322 | 269 | |||||
Total | $ | 11,168 | $ | 14,410 |
(b) | Foreign Currency Exchange Risk |
(c) | Interest Rate Risk |
(d) | Equity Price Risk |
(e) | Credit-Risk-Related Contingent Features |
|
12. | Commitments and Contingencies |
(a) | Operating Leases |
Fiscal Year | Amount | ||
2013 (remaining three months) | $ | 92 | |
2014 | 299 | ||
2015 | 240 | ||
2016 | 121 | ||
2017 | 80 | ||
Thereafter | 224 | ||
Total | $ | 1,056 |
(b) | Purchase Commitments with Contract Manufacturers and Suppliers |
(c) | Other Commitments |
(d) | Variable Interest Entities |
(e) | Product Warranties and Guarantees |
Nine Months Ended | |||||||
April 27, 2013 | April 28, 2012 | ||||||
Balance at beginning of period | $ | 415 | $ | 342 | |||
Provision for warranties issued | 494 | 474 | |||||
Payments | (478 | ) | (426 | ) | |||
Balance at end of period | $ | 431 | $ | 390 |
(f) | Legal Proceedings |
|
14. | Employee Benefit Plans |
(a) | Employee Stock Incentive Plans |
(b) | Employee Stock Purchase Plan |
(c) | Summary of Share-Based Compensation Expense |
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Cost of sales - product | $ | 10 | $ | 12 | $ | 31 | $ | 39 | |||||||
Cost of sales - service | 34 | 39 | 105 | 116 | |||||||||||
Share-based compensation expense in cost of sales | 44 | 51 | 136 | 155 | |||||||||||
Research and development | 72 | 97 | 228 | 297 | |||||||||||
Sales and marketing | 118 | 138 | 383 | 429 | |||||||||||
General and administrative | 38 | 51 | 136 | 153 | |||||||||||
Restructuring and other charges | — | — | (3 | ) | (2 | ) | |||||||||
Share-based compensation expense in operating expenses | 228 | 286 | 744 | 877 | |||||||||||
Total share-based compensation expense | $ | 272 | $ | 337 | $ | 880 | $ | 1,032 |
(d) | Share-Based Awards Available for Grant |
Share-Based Awards Available for Grant | ||
BALANCE AT JULY 30, 2011 | 255 | |
Restricted stock, stock units, and other share-based awards granted | (95 | ) |
Share-based awards canceled/forfeited/expired | 64 | |
Other | (6 | ) |
BALANCE AT JULY 28, 2012 | 218 | |
Restricted stock, stock units, and other share-based awards granted | (84 | ) |
Share-based awards canceled/forfeited/expired | 103 | |
Other | (3 | ) |
BALANCE AT APRIL 27, 2013 | 234 |
(e) | Restricted Stock and Stock Unit Awards |
Restricted Stock/Stock Units | Weighted-Average Grant Date Fair Value per Share | Aggregated Fair Market Value | ||||||||
UNVESTED BALANCE AT JULY 30, 2011 | 116 | $ | 21.50 | |||||||
Granted and assumed | 65 | 17.45 | ||||||||
Vested | (35 | ) | 21.94 | $ | 580 | |||||
Canceled/forfeited | (18 | ) | 20.38 | |||||||
UNVESTED BALANCE AT JULY 28, 2012 | 128 | 19.46 | ||||||||
Granted and assumed | 58 | 17.57 | ||||||||
Vested | (37 | ) | 20.68 | $ | 716 | |||||
Canceled/forfeited | (8 | ) | 18.94 | |||||||
UNVESTED BALANCE AT APRIL 27, 2013 | 141 | $ | 18.39 |
Three Months Ended | Nine Months Ended | ||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||
Expected dividend yield | 2.7% | 1.6% | 3.0% | 1.4% | |||
Range of risk-free interest rates | 0.1% - 0.9% | 0.0% - 1.1% | 0.0% - 0.9% | 0.0% - 1.1% |
STOCK OPTIONS OUTSTANDING | ||||||
Number Outstanding | Weighted-Average Exercise Price per Share | |||||
BALANCE AT JULY 30, 2011 | 621 | $ | 21.79 | |||
Assumed from acquisitions | 1 | 2.08 | ||||
Exercised | (66 | ) | 13.51 | |||
Canceled/forfeited/expired | (36 | ) | 23.40 | |||
BALANCE AT JULY 28, 2012 | 520 | 22.68 | ||||
Assumed from acquisitions | 7 | 0.92 | ||||
Exercised | (57 | ) | 16.71 | |||
Canceled/forfeited/expired | (90 | ) | 21.70 | |||
BALANCE AT APRIL 27, 2013 | 380 | $ | 23.42 |
STOCK OPTIONS OUTSTANDING | STOCK OPTIONS EXERCISABLE | ||||||||||||||||||||||
Range of Exercise Prices | Number Outstanding | Weighted-Average Remaining Contractual Life (in Years) | Weighted-Average Exercise Price per Share | Aggregate Intrinsic Value | Number Exercisable | Weighted-Average Exercise Price per Share | Aggregate Intrinsic Value | ||||||||||||||||
$ 0.01 – 15.00 | 9 | 5.88 | $ | 4.77 | $ | 149 | 6 | $ | 7.38 | $ | 70 | ||||||||||||
15.01 – 18.00 | 60 | 1.42 | 17.79 | 173 | 60 | 17.79 | 173 | ||||||||||||||||
18.01 – 20.00 | 68 | 0.66 | 19.17 | 100 | 67 | 19.17 | 101 | ||||||||||||||||
20.01 – 25.00 | 121 | 2.33 | 22.74 | 2 | 121 | 22.74 | 2 | ||||||||||||||||
25.01 – 35.00 | 122 | 3.37 | 30.69 | — | 121 | 30.70 | — | ||||||||||||||||
Total | 380 | 2.31 | $ | 23.42 | $ | 424 | 375 | $ | 23.66 | $ | 346 |
|
15. | Income Taxes |
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Income before provision for income taxes | $ | 2,945 | $ | 2,779 | $ | 8,356 | $ | 7,773 | |||||||
Provision for income taxes | $ | 467 | $ | 614 | $ | 643 | $ | 1,649 | |||||||
Effective tax rate | 15.9 | % | 22.1 | % | 7.7 | % | 21.2 | % |
|
16. | Segment Information and Major Customers |
(a) | Net Sales and Gross Margin by Segment |
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Net sales: | |||||||||||||||
Americas | $ | 7,127 | $ | 6,466 | $ | 21,286 | $ | 19,606 | |||||||
EMEA | 3,131 | 3,160 | 9,065 | 9,255 | |||||||||||
APJC | 1,958 | 1,962 | 5,839 | 5,510 | |||||||||||
Total | $ | 12,216 | $ | 11,588 | $ | 36,190 | $ | 34,371 | |||||||
Gross margin: | |||||||||||||||
Americas | 4,460 | 4,053 | 13,341 | 12,319 | |||||||||||
EMEA | 2,044 | 2,019 | 5,850 | 5,868 | |||||||||||
APJC | 1,197 | 1,242 | 3,494 | 3,342 | |||||||||||
Segment total | 7,701 | 7,314 | 22,685 | 21,529 | |||||||||||
Unallocated corporate items | (190 | ) | (145 | ) | (592 | ) | (405 | ) | |||||||
Total | $ | 7,511 | $ | 7,169 | $ | 22,093 | $ | 21,124 |
(b) | Net Sales for Groups of Similar Products and Services |
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Net sales: | |||||||||||||||
Switching | $ | 3,598 | $ | 3,661 | $ | 10,938 | $ | 10,969 | |||||||
NGN Routing | 2,140 | 2,134 | 6,138 | 6,296 | |||||||||||
Service Provider Video | 1,299 | 999 | 3,667 | 2,896 | |||||||||||
Collaboration | 1,013 | 1,022 | 2,978 | 3,190 | |||||||||||
Data Center | 515 | 291 | 1,480 | 883 | |||||||||||
Wireless | 523 | 413 | 1,529 | 1,175 | |||||||||||
Security | 327 | 342 | 1,001 | 994 | |||||||||||
Other | 144 | 244 | 562 | 773 | |||||||||||
Product | 9,559 | 9,106 | 28,293 | 27,176 | |||||||||||
Service | 2,657 | 2,482 | 7,897 | 7,195 | |||||||||||
Total | $ | 12,216 | $ | 11,588 | $ | 36,190 | $ | 34,371 |
(c) | Additional Segment Information |
April 27, 2013 | July 28, 2012 | ||||||
Property and equipment, net: | |||||||
United States | $ | 2,760 | $ | 2,842 | |||
International | 570 | 560 | |||||
Total | $ | 3,330 | $ | 3,402 |
|
(a) | New Accounting Updates Recently Adopted |
(b) | Recent Accounting Standards or Updates Not Yet Effective |
|
Shares of Common Stock | Common Stock and Additional Paid-In Capital | Retained Earnings | Total Cisco Shareholders’ Equity | |||||||||||
Repurchases of common stock under the repurchase program | 3,821 | $ | 17,647 | $ | 60,099 | $ | 77,746 |
|
Fair Value | ||||
Cash consideration to seller | $ | 4,012 | ||
Repayment of NDS debt to third party creditors | 993 | |||
Total purchase consideration | $ | 5,005 |
Fair Value | ||||
Cash and cash equivalents | $ | 98 | ||
Accounts receivable, net | 199 | |||
Other tangible assets | 268 | |||
Goodwill | 3,444 | |||
Purchased intangible assets | 1,746 | |||
Deferred tax liabilities, net | (378 | ) | ||
Liabilities assumed | (372 | ) | ||
Total purchase consideration | $ | 5,005 |
Purchase Consideration | Net Liabilities Assumed | Purchased Intangible Assets | Goodwill | ||||||||||||
Meraki Inc. | $ | 974 | $ | (59 | ) | $ | 289 | $ | 744 | ||||||
Intucell, Ltd | 360 | (23 | ) | 106 | 277 | ||||||||||
All others (seven in total) | 246 | (18 | ) | 88 | 176 | ||||||||||
Total other acquisitions | $ | 1,580 | $ | (100 | ) | $ | 483 | $ | 1,197 |
|
Balance at July 28, 2012 | NDS Acquisition | Other Acquisitions | Other | Balance at April 27, 2013 | ||||||||||||||||
Americas | $ | 11,755 | $ | 1,230 | $ | 641 | $ | (8 | ) | $ | 13,618 | |||||||||
EMEA | 3,287 | 1,327 | 353 | 5 | 4,972 | |||||||||||||||
APJC | 1,956 | 887 | 203 | 4 | 3,050 | |||||||||||||||
Total | $ | 16,998 | $ | 3,444 | $ | 1,197 | $ | 1 | $ | 21,640 |
FINITE LIVES | INDEFINITE LIVES | TOTAL | ||||||||||||||||||||||||
TECHNOLOGY | CUSTOMER RELATIONSHIPS | OTHER | IPR&D | |||||||||||||||||||||||
Weighted-Average Useful Life (in Years) | Amount | Weighted-Average Useful Life (in Years) | Amount | Weighted-Average Useful Life (in Years) | Amount | Amount | Amount | |||||||||||||||||||
NDS Group Limited | 6.4 | $ | 807 | 6.7 | $ | 818 | 7.4 | $ | 27 | $ | 94 | $ | 1,746 | |||||||||||||
Meraki Inc. | 8.0 | 259 | 6.0 | 30 | — | — | — | 289 | ||||||||||||||||||
Intucell, Ltd. | 5.0 | 59 | 5.0 | 11 | — | — | 36 | 106 | ||||||||||||||||||
All others (seven in total) | 4.1 | 61 | 6.3 | 12 | 5.0 | 1 | 14 | 88 | ||||||||||||||||||
Total | $ | 1,186 | $ | 871 | $ | 28 | $ | 144 | $ | 2,229 |
April 27, 2013 | Gross | Accumulated Amortization | Net | |||||||||
Purchased intangible assets with finite lives: | ||||||||||||
Technology | $ | 3,500 | $ | (1,316 | ) | $ | 2,184 | |||||
Customer relationships | 1,791 | (640 | ) | 1,151 | ||||||||
Other | 46 | (23 | ) | 23 | ||||||||
Total purchased intangible assets with finite lives | 5,337 | (1,979 | ) | 3,358 | ||||||||
In-process research and development, with indefinite lives | 50 | — | 50 | |||||||||
Total | $ | 5,387 | $ | (1,979 | ) | $ | 3,408 |
July 28, 2012 | Gross | Accumulated Amortization | Net | |||||||||
Purchased intangible assets with finite lives: | ||||||||||||
Technology | $ | 2,267 | $ | (908 | ) | $ | 1,359 | |||||
Customer relationships | 2,261 | (1,669 | ) | 592 | ||||||||
Other | 49 | (41 | ) | 8 | ||||||||
Total | $ | 4,577 | $ | (2,618 | ) | $ | 1,959 |
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Amortization of purchased intangible assets: | |||||||||||||||
Cost of sales | $ | 156 | $ | 108 | $ | 444 | $ | 303 | |||||||
Operating expenses | 89 | 96 | 329 | 292 | |||||||||||
Total | $ | 245 | $ | 204 | $ | 773 | $ | 595 |
Fiscal Year | Amount | |||
2013 (remaining three months) | $ | 232 | ||
2014 | 862 | |||
2015 | 780 | |||
2016 | 554 | |||
2017 | 399 | |||
Thereafter | 531 | |||
Total | $ | 3,358 |
|
Voluntary Early Retirement Program | Employee Severance | Goodwill and Intangible Assets | Other | Total | ||||||||||||||||
Gross charges in fiscal 2011 | $ | 453 | $ | 247 | $ | 71 | $ | 28 | $ | 799 | ||||||||||
Cash payments | (436 | ) | (13 | ) | — | — | (449 | ) | ||||||||||||
Non-cash items | — | — | (71 | ) | (17 | ) | (88 | ) | ||||||||||||
BALANCE AT JULY 30, 2011 | $ | 17 | $ | 234 | $ | — | $ | 11 | $ | 262 | ||||||||||
Gross charges in fiscal 2012 | — | 299 | — | 54 | 353 | |||||||||||||||
Change in estimate related to fiscal 2011 charges | — | (49 | ) | — | — | (49 | ) | |||||||||||||
Cash payments | (17 | ) | (401 | ) | — | (18 | ) | (436 | ) | |||||||||||
Non-cash items | — | — | — | (20 | ) | (20 | ) | |||||||||||||
BALANCE AT JULY 28, 2012 | $ | — | $ | 83 | $ | — | $ | 27 | $ | 110 | ||||||||||
Charges in fiscal 2013 | — | 111 | — | (6 | ) | 105 | ||||||||||||||
Cash payments | — | (164 | ) | — | (10 | ) | (174 | ) | ||||||||||||
Non-cash items | — | — | — | (3 | ) | (3 | ) | |||||||||||||
BALANCE AT APRIL 27, 2013 | $ | — | $ | 30 | $ | — | $ | 8 | $ | 38 |
|
April 27, 2013 | July 28, 2012 | |||||||
Inventories: | ||||||||
Raw materials | $ | 81 | $ | 127 | ||||
Work in process | 38 | 35 | ||||||
Finished goods: | ||||||||
Distributor inventory and deferred cost of sales | 679 | 630 | ||||||
Manufactured finished goods | 378 | 597 | ||||||
Total finished goods | 1,057 | 1,227 | ||||||
Service-related spares | 253 | 213 | ||||||
Demonstration systems | 40 | 61 | ||||||
Total | $ | 1,469 | $ | 1,663 | ||||
Property and equipment, net: | ||||||||
Land, buildings, and building and leasehold improvements | $ | 4,437 | $ | 4,363 | ||||
Computer equipment and related software | 1,392 | 1,469 | ||||||
Production, engineering, and other equipment | 5,655 | 5,364 | ||||||
Operating lease assets (1) | 299 | 300 | ||||||
Furniture and fixtures | 497 | 487 | ||||||
12,280 | 11,983 | |||||||
Less accumulated depreciation and amortization (1) | (8,950 | ) | (8,581 | ) | ||||
Total | $ | 3,330 | $ | 3,402 | ||||
(1) Accumulated depreciation related to operating lease assets was $185 and $181 as of April 27, 2013 and July 28, 2012, respectively. | ||||||||
Other assets: | ||||||||
Deferred tax assets | $ | 1,787 | $ | 2,270 | ||||
Investments in privately held companies | 835 | 858 | ||||||
Other | 829 | 754 | ||||||
Total | $ | 3,451 | $ | 3,882 | ||||
Deferred revenue: | ||||||||
Service | $ | 8,705 | $ | 9,173 | ||||
Product: | ||||||||
Unrecognized revenue on product shipments and other deferred revenue | 3,257 | 2,975 | ||||||
Cash receipts related to unrecognized revenue from two-tier distributors | 723 | 732 | ||||||
Total product deferred revenue | 3,980 | 3,707 | ||||||
Total | $ | 12,685 | $ | 12,880 | ||||
Reported as: | ||||||||
Current | $ | 9,055 | $ | 8,852 | ||||
Noncurrent | 3,630 | 4,028 | ||||||
Total | $ | 12,685 | $ | 12,880 |
|
April 27, 2013 | Lease Receivables | Loan Receivables | Financed Service Contracts and Other | Total Financing Receivables | |||||||||||
Gross | $ | 3,764 | $ | 1,671 | $ | 2,924 | $ | 8,359 | |||||||
Unearned income | (286 | ) | — | — | (286 | ) | |||||||||
Allowance for credit loss | (245 | ) | (93 | ) | (19 | ) | (357 | ) | |||||||
Total, net | $ | 3,233 | $ | 1,578 | $ | 2,905 | $ | 7,716 | |||||||
Reported as: | |||||||||||||||
Current | $ | 1,400 | $ | 900 | $ | 1,578 | $ | 3,878 | |||||||
Noncurrent | 1,833 | 678 | 1,327 | 3,838 | |||||||||||
Total, net | $ | 3,233 | $ | 1,578 | $ | 2,905 | $ | 7,716 |
July 28, 2012 | Lease Receivables | Loan Receivables | Financed Service Contracts and Other | Total Financing Receivables | |||||||||||
Gross | $ | 3,429 | $ | 1,796 | $ | 2,651 | $ | 7,876 | |||||||
Unearned income | (250 | ) | — | — | (250 | ) | |||||||||
Allowance for credit loss | (247 | ) | (122 | ) | (11 | ) | (380 | ) | |||||||
Total, net | $ | 2,932 | $ | 1,674 | $ | 2,640 | $ | 7,246 | |||||||
Reported as: | |||||||||||||||
Current | $ | 1,200 | $ | 968 | $ | 1,493 | $ | 3,661 | |||||||
Noncurrent | 1,732 | 706 | 1,147 | 3,585 | |||||||||||
Total, net | $ | 2,932 | $ | 1,674 | $ | 2,640 | $ | 7,246 |
Fiscal Year | Amount | |||
2013 (remaining three months) | $ | 516 | ||
2014 | 1,477 | |||
2015 | 957 | |||
2016 | 535 | |||
2017 | 234 | |||
Thereafter | 45 | |||
Total | $ | 3,764 |
INTERNAL CREDIT RISK RATING | |||||||||||||||||||||||
April 27, 2013 | 1 to 4 | 5 to 6 | 7 and Higher | Total | Residual Value | Gross Receivables, Net of Unearned Income | |||||||||||||||||
Lease receivables | $ | 1,654 | $ | 1,476 | $ | 87 | $ | 3,217 | $ | 261 | $ | 3,478 | |||||||||||
Loan receivables | 859 | 779 | 33 | 1,671 | — | 1,671 | |||||||||||||||||
Financed service contracts and other | 1,620 | 1,160 | 144 | 2,924 | — | 2,924 | |||||||||||||||||
Total | $ | 4,133 | $ | 3,415 | $ | 264 | $ | 7,812 | $ | 261 | $ | 8,073 |
INTERNAL CREDIT RISK RATING | |||||||||||||||||||||||
July 28, 2012 | 1 to 4 | 5 to 6 | 7 and Higher | Total | Residual Value | Gross Receivables, Net of Unearned Income | |||||||||||||||||
Lease receivables | $ | 1,532 | $ | 1,342 | $ | 31 | $ | 2,905 | $ | 274 | $ | 3,179 | |||||||||||
Loan receivables | 831 | 921 | 44 | 1,796 | — | 1,796 | |||||||||||||||||
Financed service contracts and other | 1,552 | 1,030 | 69 | 2,651 | — | 2,651 | |||||||||||||||||
Total | $ | 3,915 | $ | 3,293 | $ | 144 | $ | 7,352 | $ | 274 | $ | 7,626 |
DAYS PAST DUE (INCLUDES BILLED AND UNBILLED) | |||||||||||||||||||||||||||||||
April 27, 2013 | 31-60 | 61-90 | 91+ | Total Past Due | Current | Gross Receivables, Net of Unearned Income | Non-Accrual Financing Receivables | Impaired Financing Receivables | |||||||||||||||||||||||
Lease receivables | $ | 119 | $ | 45 | $ | 216 | $ | 380 | $ | 3,098 | $ | 3,478 | $ | 23 | $ | 17 | |||||||||||||||
Loan receivables | 26 | 2 | 12 | 40 | 1,631 | 1,671 | 11 | 11 | |||||||||||||||||||||||
Financed service contracts and other | 79 | 243 | 424 | 746 | 2,178 | 2,924 | 20 | 10 | |||||||||||||||||||||||
Total | $ | 224 | $ | 290 | $ | 652 | $ | 1,166 | $ | 6,907 | $ | 8,073 | $ | 54 | $ | 38 |
DAYS PAST DUE (INCLUDES BILLED AND UNBILLED) | |||||||||||||||||||||||||||||||
July 28, 2012 | 31-60 | 61-90 | 91+ | Total Past Due | Current | Gross Receivables, Net of Unearned Income | Non-Accrual Financing Receivables | Impaired Financing Receivables | |||||||||||||||||||||||
Lease receivables | $ | 151 | $ | 69 | $ | 173 | $ | 393 | $ | 2,786 | $ | 3,179 | $ | 23 | $ | 14 | |||||||||||||||
Loan receivables | 10 | 8 | 11 | 29 | 1,767 | 1,796 | 4 | 4 | |||||||||||||||||||||||
Financed service contracts and other | 89 | 68 | 392 | 549 | 2,102 | 2,651 | 18 | 10 | |||||||||||||||||||||||
Total | $ | 250 | $ | 145 | $ | 576 | $ | 971 | $ | 6,655 | $ | 7,626 | $ | 45 | $ | 28 |
CREDIT LOSS ALLOWANCES | |||||||||||||||
Three Months Ended April 27, 2013 | Lease Receivables | Loan Receivables | Financed Service Contracts and Other | Total | |||||||||||
Allowance for credit loss as of January 26, 2013 | $ | 247 | $ | 101 | $ | 13 | $ | 361 | |||||||
Provisions | 30 | 8 | 6 | 44 | |||||||||||
Write-offs net of recoveries | (29 | ) | (15 | ) | — | (44 | ) | ||||||||
Foreign exchange and other | (3 | ) | (1 | ) | — | (4 | ) | ||||||||
Allowance for credit loss as of April 27, 2013 | $ | 245 | $ | 93 | $ | 19 | $ | 357 | |||||||
Gross receivables as of April 27, 2013, net of unearned income | $ | 3,478 | $ | 1,671 | $ | 2,924 | $ | 8,073 |
CREDIT LOSS ALLOWANCES | |||||||||||||||
Nine Months Ended April 27, 2013 | Lease Receivables | Loan Receivables | Financed Service Contracts and Other | Total | |||||||||||
Allowance for credit loss as of July 28, 2012 | $ | 247 | $ | 122 | $ | 11 | $ | 380 | |||||||
Provisions | 27 | (15 | ) | 8 | 20 | ||||||||||
Write-offs net of recoveries | (29 | ) | (15 | ) | — | (44 | ) | ||||||||
Foreign exchange and other | — | 1 | — | 1 | |||||||||||
Allowance for credit loss as of April 27, 2013 | $ | 245 | $ | 93 | $ | 19 | $ | 357 | |||||||
Gross receivables as of April 27, 2013, net of unearned income | $ | 3,478 | $ | 1,671 | $ | 2,924 | $ | 8,073 |
CREDIT LOSS ALLOWANCES | |||||||||||||||
Three Months Ended April 28, 2012 | Lease Receivables | Loan Receivables | Financed Service Contracts and Other | Total | |||||||||||
Allowance for credit loss as of January 28, 2012 | $ | 250 | $ | 110 | $ | 9 | $ | 369 | |||||||
Provisions | 3 | 7 | 2 | 12 | |||||||||||
Write-offs net of recoveries | (1 | ) | — | — | (1 | ) | |||||||||
Foreign exchange and other | — | 1 | — | 1 | |||||||||||
Allowance for credit loss as of April 28, 2012 | $ | 252 | $ | 118 | $ | 11 | $ | 381 | |||||||
Gross receivables as of April 28, 2012, net of unearned income | $ | 3,153 | $ | 1,827 | $ | 2,628 | $ | 7,608 |
CREDIT LOSS ALLOWANCES | |||||||||||||||
Nine Months Ended April 28, 2012 | Lease Receivables | Loan Receivables | Financed Service Contracts and Other | Total | |||||||||||
Allowance for credit loss as of July 30, 2011 | $ | 237 | $ | 103 | $ | 27 | $ | 367 | |||||||
Provisions | 23 | 16 | (14 | ) | 25 | ||||||||||
Write-offs net of recoveries | (1 | ) | — | — | (1 | ) | |||||||||
Foreign exchange and other | (7 | ) | (1 | ) | (2 | ) | (10 | ) | |||||||
Allowance for credit loss as of April 28, 2012 | $ | 252 | $ | 118 | $ | 11 | $ | 381 | |||||||
Gross receivables as of April 28, 2012, net of unearned income | $ | 3,153 | $ | 1,827 | $ | 2,628 | $ | 7,608 |
April 27, 2013 | July 28, 2012 | ||||||
Maximum potential future payments relating to financing guarantees: | |||||||
Channel partner | $ | 391 | $ | 277 | |||
End user | 255 | 232 | |||||
Total | $ | 646 | $ | 509 | |||
Deferred revenue associated with financing guarantees: | |||||||
Channel partner | $ | (227 | ) | $ | (193 | ) | |
End user | (223 | ) | (200 | ) | |||
Total | $ | (450 | ) | $ | (393 | ) | |
Maximum potential future payments relating to financing guarantees, net of associated deferred revenue | $ | 196 | $ | 116 |
|
April 27, 2013 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities | $ | 28,398 | $ | 45 | $ | — | $ | 28,443 | |||||||
U.S. government agency securities | 3,297 | 12 | — | 3,309 | |||||||||||
Non-U.S. government and agency securities | 1,007 | 5 | — | 1,012 | |||||||||||
Corporate debt securities | 7,325 | 104 | (1 | ) | 7,428 | ||||||||||
Total fixed income securities | 40,027 | 166 | (1 | ) | 40,192 | ||||||||||
Publicly traded equity securities | 1,530 | 548 | (4 | ) | 2,074 | ||||||||||
Total | $ | 41,557 | $ | 714 | $ | (5 | ) | $ | 42,266 |
July 28, 2012 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities | $ | 24,201 | $ | 41 | $ | (1 | ) | $ | 24,241 | ||||||
U.S. government agency securities | 5,367 | 21 | — | 5,388 | |||||||||||
Non-U.S. government and agency securities | 1,629 | 9 | — | 1,638 | |||||||||||
Corporate debt securities | 5,959 | 74 | (3 | ) | 6,030 | ||||||||||
Total fixed income securities | 37,156 | 145 | (4 | ) | 37,297 | ||||||||||
Publicly traded equity securities | 1,107 | 524 | (11 | ) | 1,620 | ||||||||||
Total | $ | 38,263 | $ | 669 | $ | (15 | ) | $ | 38,917 |
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Gross realized gains | $ | 55 | $ | 90 | $ | 175 | $ | 465 | |||||||
Gross realized losses | (49 | ) | (60 | ) | (129 | ) | (389 | ) | |||||||
Total | $ | 6 | $ | 30 | $ | 46 | $ | 76 |
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Net gains (losses) on investments in publicly traded equity securities | $ | (2 | ) | $ | 15 | $ | 12 | $ | 30 | ||||||
Net gains on investments in fixed income securities | 8 | 15 | 34 | 46 | |||||||||||
Total | $ | 6 | $ | 30 | $ | 46 | $ | 76 |
UNREALIZED LOSSES LESS THAN 12 MONTHS | UNREALIZED LOSSES 12 MONTHS OR GREATER | TOTAL | |||||||||||||||||||||
April 27, 2013 | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | |||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
U.S. government securities | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
Corporate debt securities | 602 | (1 | ) | — | — | 602 | (1 | ) | |||||||||||||||
Total fixed income securities | 602 | (1 | ) | — | — | 602 | (1 | ) | |||||||||||||||
Publicly traded equity securities | 61 | (4 | ) | — | — | 61 | (4 | ) | |||||||||||||||
Total | $ | 663 | $ | (5 | ) | $ | — | $ | — | $ | 663 | $ | (5 | ) |
UNREALIZED LOSSES LESS THAN 12 MONTHS | UNREALIZED LOSSES 12 MONTHS OR GREATER | TOTAL | |||||||||||||||||||||
July 28, 2012 | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | |||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
U.S. government securities | $ | 5,357 | $ | (1 | ) | $ | — | $ | — | $ | 5,357 | $ | (1 | ) | |||||||||
Corporate debt securities | 603 | (3 | ) | 14 | — | 617 | (3 | ) | |||||||||||||||
Total fixed income securities | 5,960 | (4 | ) | 14 | — | 5,974 | (4 | ) | |||||||||||||||
Publicly traded equity securities | 167 | (8 | ) | 20 | (3 | ) | 187 | (11 | ) | ||||||||||||||
Total | $ | 6,127 | $ | (12 | ) | $ | 34 | $ | (3 | ) | $ | 6,161 | $ | (15 | ) |
Amortized Cost | Fair Value | ||||||
Less than 1 year | $ | 16,460 | $ | 16,479 | |||
Due in 1 to 2 years | 12,155 | 12,202 | |||||
Due in 2 to 5 years | 11,272 | 11,363 | |||||
Due after 5 years | 140 | 148 | |||||
Total | $ | 40,027 | $ | 40,192 |
|
APRIL 27, 2013 FAIR VALUE MEASUREMENTS | JULY 28, 2012 FAIR VALUE MEASUREMENTS | ||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total Balance | Level 1 | Level 2 | Level 3 | Total Balance | ||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||
Cash equivalents: | |||||||||||||||||||||||||||||||
Money market funds | $ | 3,339 | $ | — | $ | — | $ | 3,339 | $ | 2,506 | $ | — | $ | — | $ | 2,506 | |||||||||||||||
Available-for-sale investments: | |||||||||||||||||||||||||||||||
U.S. government securities | — | 28,443 | — | 28,443 | — | 24,241 | — | 24,241 | |||||||||||||||||||||||
U.S. government agency securities | — | 3,309 | — | 3,309 | — | 5,388 | — | 5,388 | |||||||||||||||||||||||
Non-U.S. government and agency securities | — | 1,012 | — | 1,012 | — | 1,638 | — | 1,638 | |||||||||||||||||||||||
Corporate debt securities | — | 7,428 | — | 7,428 | — | 6,030 | — | 6,030 | |||||||||||||||||||||||
Publicly traded equity securities | 2,074 | — | — | 2,074 | 1,620 | — | — | 1,620 | |||||||||||||||||||||||
Derivative assets | — | 234 | — | 234 | — | 263 | 1 | 264 | |||||||||||||||||||||||
Total | $ | 5,413 | $ | 40,426 | $ | — | $ | 45,839 | $ | 4,126 | $ | 37,560 | $ | 1 | $ | 41,687 | |||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Derivative liabilities | $ | — | $ | 94 | $ | — | $ | 94 | $ | — | $ | 42 | $ | — | $ | 42 | |||||||||||||||
Total | $ | — | $ | 94 | $ | — | $ | 94 | $ | — | $ | 42 | $ | — | $ | 42 |
Asset-Backed Securities | Derivative Assets | Total | |||||||||
Balance at July 30, 2011 | $ | 121 | $ | 2 | $ | 123 | |||||
Total gains and losses (realized and unrealized): | |||||||||||
Included in other income (loss), net | 3 | — | 3 | ||||||||
Included in other comprehensive income (loss) | (3 | ) | — | (3 | ) | ||||||
Sales and maturities | (14 | ) | (1 | ) | (15 | ) | |||||
Transfer into Level 2 | (107 | ) | — | (107 | ) | ||||||
Balance at April 28, 2012 | $ | — | $ | 1 | $ | 1 |
April 27, 2013 | ||||||||||||
Net Carrying Value as of End of Period | Gains (Losses) for the Three Months Ended | Gains (Losses) for the Nine Months Ended | ||||||||||
Assets held for sale | $ | 72 | $ | 44 | $ | 44 | ||||||
Investments in privately held companies | $ | 66 | (5 | ) | (23 | ) | ||||||
Gains on assets no longer held at period end | 34 | 34 | ||||||||||
Net gains for nonrecurring measurements | $ | 73 | $ | 55 |
April 28, 2012 | ||||||||||||
Net Carrying Value as of End of Period | Losses for the Three Months Ended | Gains (Losses) for the Nine Months Ended | ||||||||||
Assets held for sale | $ | 52 | $ | (76 | ) | $ | (192 | ) | ||||
Investments in privately held companies | $ | 17 | (15 | ) | (17 | ) | ||||||
Gains on assets no longer held at period end | — | 14 | ||||||||||
Net losses for nonrecurring measurements | $ | (91 | ) | $ | (195 | ) |
|
April 27, 2013 | July 28, 2012 | ||||||||||||
Amount | Weighted-Average Interest Rate | Amount | Weighted-Average Interest Rate | ||||||||||
Current portion of long-term debt | $ | 3,279 | 0.64 | % | $ | — | — | % | |||||
Other notes and borrowings | 13 | 9.60 | % | 31 | 6.72 | % | |||||||
Total short-term debt | $ | 3,292 | $ | 31 |
April 27, 2013 | July 28, 2012 | ||||||||||
Amount | Effective Rate | Amount | Effective Rate | ||||||||
Senior Notes: | |||||||||||
Floating-rate notes, due 2014 | $ | 1,250 | 0.63% | $ | 1,250 | 0.81% | |||||
1.625% fixed-rate notes, due 2014 | 2,000 | 0.65% | 2,000 | 0.84% | |||||||
2.90% fixed-rate notes, due 2014 | 500 | 3.11% | 500 | 3.11% | |||||||
5.50% fixed-rate notes, due 2016 | 3,000 | 3.07% | 3,000 | 3.16% | |||||||
3.15% fixed-rate notes, due 2017 | 750 | 0.85% | 750 | 1.03% | |||||||
4.95% fixed-rate notes, due 2019 | 2,000 | 5.08% | 2,000 | 5.08% | |||||||
4.45% fixed-rate notes, due 2020 | 2,500 | 4.50% | 2,500 | 4.50% | |||||||
5.90% fixed-rate notes, due 2039 | 2,000 | 6.11% | 2,000 | 6.11% | |||||||
5.50% fixed-rate notes, due 2040 | 2,000 | 5.67% | 2,000 | 5.67% | |||||||
Total | 16,000 | 16,000 | |||||||||
Other long-term debt | 10 | 0.19% | 10 | 0.19% | |||||||
Unaccreted discount | (66 | ) | (70 | ) | |||||||
Hedge accounting fair value adjustments | 291 | 357 | |||||||||
Total | 16,235 | 16,297 | |||||||||
Less: current portion of long-term debt | (3,279 | ) | 0.64% | — | |||||||
Total long-term debt | $ | 12,956 | $ | 16,297 |
Fiscal Year | Amount | ||
2013 (remaining three months) | $ | — | |
2014 | 3,260 | ||
2015 | 500 | ||
2016 | 3,000 | ||
2017 | 750 | ||
Thereafter | 8,500 | ||
Total | $ | 16,010 |
|
DERIVATIVE ASSETS | DERIVATIVE LIABILITIES | ||||||||||||||||||
Balance Sheet Line Item | April 27, 2013 | July 28, 2012 | Balance Sheet Line Item | April 27, 2013 | July 28, 2012 | ||||||||||||||
Derivatives designated as hedging instruments: | |||||||||||||||||||
Foreign currency derivatives | Other current assets | $ | 17 | $ | 24 | Other current liabilities | $ | 2 | $ | 26 | |||||||||
Interest rate derivatives | Other assets | 183 | 223 | Other long-term liabilities | — | — | |||||||||||||
Equity derivatives | Other current assets | — | — | Other current liabilities | 87 | 4 | |||||||||||||
Total | 200 | 247 | 89 | 30 | |||||||||||||||
Derivatives not designated as hedging instruments: | |||||||||||||||||||
Foreign currency derivatives | Other current assets | 34 | 16 | Other current liabilities | 5 | 12 | |||||||||||||
Equity derivatives | Other assets | — | 1 | Other long-term liabilities | — | — | |||||||||||||
Total | 34 | 17 | 5 | 12 | |||||||||||||||
Total | $ | 234 | $ | 264 | $ | 94 | $ | 42 |
GAINS (LOSSES) RECOGNIZED IN OCI ON DERIVATIVES FOR THE THREE MONTHS ENDED (EFFECTIVE PORTION) | GAINS (LOSSES) RECLASSIFIED FROM AOCI INTO INCOME FOR THE THREE MONTHS ENDED (EFFECTIVE PORTION) | |||||||||||||||||
Derivatives designated as cash flow hedging instruments: | April 27, 2013 | April 28, 2012 | Line Item in Statements of Operations | April 27, 2013 | April 28, 2012 | |||||||||||||
Foreign currency derivatives | $ | (11 | ) | $ | 11 | Operating expenses | $ | 3 | $ | (15 | ) | |||||||
Cost of sales - service | 1 | (4 | ) | |||||||||||||||
Interest rate derivatives | — | — | Interest expense | — | 1 | |||||||||||||
Total | $ | (11 | ) | $ | 11 | $ | 4 | $ | (18 | ) | ||||||||
Derivatives designated as net investment hedging instruments: | ||||||||||||||||||
Foreign currency derivatives | $ | 20 | $ | — | Other income (loss), net | $ | — | $ | — |
GAINS (LOSSES) RECOGNIZED IN OCI ON DERIVATIVES FOR THE NINE MONTHS ENDED (EFFECTIVE PORTION) | GAINS (LOSSES) RECLASSIFIED FROM AOCI INTO INCOME FOR THE NINE MONTHS ENDED (EFFECTIVE PORTION) | |||||||||||||||||
Derivatives designated as cash flow hedging instruments: | April 27, 2013 | April 28, 2012 | Line Item in Statements of Operations | April 27, 2013 | April 28, 2012 | |||||||||||||
Foreign currency derivatives | $ | 58 | $ | (83 | ) | Operating expenses | $ | 5 | $ | (37 | ) | |||||||
Cost of sales - service | 2 | (8 | ) | |||||||||||||||
Interest rate derivatives | — | — | Interest expense | — | 1 | |||||||||||||
Total | $ | 58 | $ | (83 | ) | $ | 7 | $ | (44 | ) | ||||||||
Derivatives designated as net investment hedging instruments: | ||||||||||||||||||
Foreign currency derivatives | $ | (4 | ) | $ | (6 | ) | Other income (loss), net | $ | — | $ | — |
GAINS (LOSSES) ON DERIVATIVES INSTRUMENTS FOR THE THREE MONTHS ENDED | GAINS (LOSSES) RELATED TO HEDGED ITEMS FOR THE THREE MONTHS ENDED | |||||||||||||||||
Derivatives Designated as Fair Value Hedging Instruments | Line Item in Statements of Operations | April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | |||||||||||||
Equity derivatives | Other income (loss), net | $ | (45 | ) | $ | — | $ | 45 | $ | — | ||||||||
Interest rate derivatives | Interest expense | (11 | ) | (16 | ) | 11 | 16 | |||||||||||
Total | $ | (56 | ) | $ | (16 | ) | $ | 56 | $ | 16 |
GAINS (LOSSES) ON DERIVATIVES INSTRUMENTS FOR THE NINE MONTHS ENDED | GAINS (LOSSES) RELATED TO HEDGED ITEMS FOR THE NINE MONTHS ENDED | |||||||||||||||||
Derivatives Designated as Fair Value Hedging Instruments | Line Item in Statements of Operations | April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | |||||||||||||
Equity derivatives | Other income (loss), net | $ | (87 | ) | $ | — | $ | 87 | $ | — | ||||||||
Interest rate derivatives | Interest expense | (40 | ) | 60 | 40 | (62 | ) | |||||||||||
Total | $ | (127 | ) | $ | 60 | $ | 127 | $ | (62 | ) |
GAINS (LOSSES) FOR THE THREE MONTHS ENDED | GAINS (LOSSES) FOR THE NINE MONTHS ENDED | |||||||||||||||||
Derivatives Not Designated as Hedging Instruments | Line Item in Statements of Operations | April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | |||||||||||||
Foreign currency derivatives | Other income (loss), net | $ | (90 | ) | $ | 20 | $ | (78 | ) | $ | (125 | ) | ||||||
Total return swaps - deferred compensation | Cost of sales | — | 1 | — | 4 | |||||||||||||
Operating expenses | 12 | 6 | 45 | (4 | ) | |||||||||||||
Equity derivatives | Other income (loss), net | (6 | ) | 7 | 6 | (4 | ) | |||||||||||
Total | $ | (84 | ) | $ | 34 | $ | (27 | ) | $ | (129 | ) |
April 27, 2013 | July 28, 2012 | ||||||
Derivatives designated as hedging instruments: | |||||||
Foreign currency derivatives - cash flow hedges | $ | 1,067 | $ | 2,910 | |||
Interest rate derivatives | 4,250 | 4,250 | |||||
Net investment hedging instruments | 586 | 468 | |||||
Equity derivatives | 629 | 272 | |||||
Derivatives not designated as hedging instruments: | |||||||
Foreign currency derivatives | 4,314 | 6,241 | |||||
Total return swaps-deferred compensation | 322 | 269 | |||||
Total | $ | 11,168 | $ | 14,410 |
|
Fiscal Year | Amount | ||
2013 (remaining three months) | $ | 92 | |
2014 | 299 | ||
2015 | 240 | ||
2016 | 121 | ||
2017 | 80 | ||
Thereafter | 224 | ||
Total | $ | 1,056 |
Nine Months Ended | |||||||
April 27, 2013 | April 28, 2012 | ||||||
Balance at beginning of period | $ | 415 | $ | 342 | |||
Provision for warranties issued | 494 | 474 | |||||
Payments | (478 | ) | (426 | ) | |||
Balance at end of period | $ | 431 | $ | 390 |
|
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Cost of sales - product | $ | 10 | $ | 12 | $ | 31 | $ | 39 | |||||||
Cost of sales - service | 34 | 39 | 105 | 116 | |||||||||||
Share-based compensation expense in cost of sales | 44 | 51 | 136 | 155 | |||||||||||
Research and development | 72 | 97 | 228 | 297 | |||||||||||
Sales and marketing | 118 | 138 | 383 | 429 | |||||||||||
General and administrative | 38 | 51 | 136 | 153 | |||||||||||
Restructuring and other charges | — | — | (3 | ) | (2 | ) | |||||||||
Share-based compensation expense in operating expenses | 228 | 286 | 744 | 877 | |||||||||||
Total share-based compensation expense | $ | 272 | $ | 337 | $ | 880 | $ | 1,032 |
Share-Based Awards Available for Grant | ||
BALANCE AT JULY 30, 2011 | 255 | |
Restricted stock, stock units, and other share-based awards granted | (95 | ) |
Share-based awards canceled/forfeited/expired | 64 | |
Other | (6 | ) |
BALANCE AT JULY 28, 2012 | 218 | |
Restricted stock, stock units, and other share-based awards granted | (84 | ) |
Share-based awards canceled/forfeited/expired | 103 | |
Other | (3 | ) |
BALANCE AT APRIL 27, 2013 | 234 |
Restricted Stock/Stock Units | Weighted-Average Grant Date Fair Value per Share | Aggregated Fair Market Value | ||||||||
UNVESTED BALANCE AT JULY 30, 2011 | 116 | $ | 21.50 | |||||||
Granted and assumed | 65 | 17.45 | ||||||||
Vested | (35 | ) | 21.94 | $ | 580 | |||||
Canceled/forfeited | (18 | ) | 20.38 | |||||||
UNVESTED BALANCE AT JULY 28, 2012 | 128 | 19.46 | ||||||||
Granted and assumed | 58 | 17.57 | ||||||||
Vested | (37 | ) | 20.68 | $ | 716 | |||||
Canceled/forfeited | (8 | ) | 18.94 | |||||||
UNVESTED BALANCE AT APRIL 27, 2013 | 141 | $ | 18.39 |
Three Months Ended | Nine Months Ended | ||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||
Expected dividend yield | 2.7% | 1.6% | 3.0% | 1.4% | |||
Range of risk-free interest rates | 0.1% - 0.9% | 0.0% - 1.1% | 0.0% - 0.9% | 0.0% - 1.1% |
STOCK OPTIONS OUTSTANDING | ||||||
Number Outstanding | Weighted-Average Exercise Price per Share | |||||
BALANCE AT JULY 30, 2011 | 621 | $ | 21.79 | |||
Assumed from acquisitions | 1 | 2.08 | ||||
Exercised | (66 | ) | 13.51 | |||
Canceled/forfeited/expired | (36 | ) | 23.40 | |||
BALANCE AT JULY 28, 2012 | 520 | 22.68 | ||||
Assumed from acquisitions | 7 | 0.92 | ||||
Exercised | (57 | ) | 16.71 | |||
Canceled/forfeited/expired | (90 | ) | 21.70 | |||
BALANCE AT APRIL 27, 2013 | 380 | $ | 23.42 |
STOCK OPTIONS OUTSTANDING | STOCK OPTIONS EXERCISABLE | ||||||||||||||||||||||
Range of Exercise Prices | Number Outstanding | Weighted-Average Remaining Contractual Life (in Years) | Weighted-Average Exercise Price per Share | Aggregate Intrinsic Value | Number Exercisable | Weighted-Average Exercise Price per Share | Aggregate Intrinsic Value | ||||||||||||||||
$ 0.01 – 15.00 | 9 | 5.88 | $ | 4.77 | $ | 149 | 6 | $ | 7.38 | $ | 70 | ||||||||||||
15.01 – 18.00 | 60 | 1.42 | 17.79 | 173 | 60 | 17.79 | 173 | ||||||||||||||||
18.01 – 20.00 | 68 | 0.66 | 19.17 | 100 | 67 | 19.17 | 101 | ||||||||||||||||
20.01 – 25.00 | 121 | 2.33 | 22.74 | 2 | 121 | 22.74 | 2 | ||||||||||||||||
25.01 – 35.00 | 122 | 3.37 | 30.69 | — | 121 | 30.70 | — | ||||||||||||||||
Total | 380 | 2.31 | $ | 23.42 | $ | 424 | 375 | $ | 23.66 | $ | 346 |
|
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Income before provision for income taxes | $ | 2,945 | $ | 2,779 | $ | 8,356 | $ | 7,773 | |||||||
Provision for income taxes | $ | 467 | $ | 614 | $ | 643 | $ | 1,649 | |||||||
Effective tax rate | 15.9 | % | 22.1 | % | 7.7 | % | 21.2 | % |
|
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Net sales: | |||||||||||||||
Americas | $ | 7,127 | $ | 6,466 | $ | 21,286 | $ | 19,606 | |||||||
EMEA | 3,131 | 3,160 | 9,065 | 9,255 | |||||||||||
APJC | 1,958 | 1,962 | 5,839 | 5,510 | |||||||||||
Total | $ | 12,216 | $ | 11,588 | $ | 36,190 | $ | 34,371 | |||||||
Gross margin: | |||||||||||||||
Americas | 4,460 | 4,053 | 13,341 | 12,319 | |||||||||||
EMEA | 2,044 | 2,019 | 5,850 | 5,868 | |||||||||||
APJC | 1,197 | 1,242 | 3,494 | 3,342 | |||||||||||
Segment total | 7,701 | 7,314 | 22,685 | 21,529 | |||||||||||
Unallocated corporate items | (190 | ) | (145 | ) | (592 | ) | (405 | ) | |||||||
Total | $ | 7,511 | $ | 7,169 | $ | 22,093 | $ | 21,124 |
Three Months Ended | Nine Months Ended | ||||||||||||||
April 27, 2013 | April 28, 2012 | April 27, 2013 | April 28, 2012 | ||||||||||||
Net sales: | |||||||||||||||
Switching | $ | 3,598 | $ | 3,661 | $ | 10,938 | $ | 10,969 | |||||||
NGN Routing | 2,140 | 2,134 | 6,138 | 6,296 | |||||||||||
Service Provider Video | 1,299 | 999 | 3,667 | 2,896 | |||||||||||
Collaboration | 1,013 | 1,022 | 2,978 | 3,190 | |||||||||||
Data Center | 515 | 291 | 1,480 | 883 | |||||||||||
Wireless | 523 | 413 | 1,529 | 1,175 | |||||||||||
Security | 327 | 342 | 1,001 | 994 | |||||||||||
Other | 144 | 244 | 562 | 773 | |||||||||||
Product | 9,559 | 9,106 | 28,293 | 27,176 | |||||||||||
Service | 2,657 | 2,482 | 7,897 | 7,195 | |||||||||||
Total | $ | 12,216 | $ | 11,588 | $ | 36,190 | $ | 34,371 |
April 27, 2013 | July 28, 2012 | ||||||
Property and equipment, net: | |||||||
United States | $ | 2,760 | $ | 2,842 | |||
International | 570 | 560 | |||||
Total | $ | 3,330 | $ | 3,402 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|