Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Following is the statement of cash flows of Cisco Systems for the latest three fiscal years: Jul 28, 2018 Jul 29, 2017 Jul 30, 2016

Following is the statement of cash flows of Cisco Systems for the latest three fiscal years:

Jul 28, 2018

Jul 29, 2017

Jul 30, 2016

Net income

110

9,609

10,739

Depreciation, amortization, and other

2,192

2,286

2,150

Share-based compensation expense

1,576

1,526

1,458

Provision (benefit) for receivables

(134)

(8)

(9)

Deferred income taxes

900

(124)

(194)

Excess tax benefits from share-based compensation

(153)

(129)

(Gains) losses on divestitures, investments and other, net

(322)

154

(317)

Accounts receivable

(269)

756

(404)

Inventories

(244)

(394)

315

Financing receivables

(219)

(1,038)

(150)

Other assets

66

15

(37)

Accounts payable

504

311

(65)

Income taxes, net

8,118

60

(300)

Accrued compensation

100

(110)

(101)

Deferred revenue

1,205

1,683

1,219

Other liabilities

83

(697)

(605)

Change in operating assets and liabilities, net of effects of acquisitions and divestitures

9,344

586

(128)

Adjustments to reconcile net income to net cash provided by operating activities

13,556

4,267

2,831

Net cash provided by operating activities

13,666

13,876

13,570

Purchases of investments

(14,285)

(42,702)

(46,760)

Proceeds from sales of investments

17,706

28,827

28,778

Proceeds from maturities of investments

15,769

12,143

14,115

Acquisition of businesses, net of cash and cash equivalents acquired

(3,006)

(3,324)

(3,161)

Proceeds from business divestitures

27

372

Purchases of investments in privately held companies

(267)

(222)

(256)

Return of investments in privately held companies

168

203

91

Acquisition of property and equipment

(834)

(964)

(1,146)

Proceeds from sales of property and equipment

59

7

41

Other

(13)

39

(191)

Net cash (used in) provided by investing activities

15,324

(5,993)

(8,117)

Issuances of common stock

623

708

1,127

Repurchases of common stock, repurchase program

(17,547)

(3,685)

(3,909)

Shares repurchased for tax withholdings on vesting of restricted stock units

(703)

(619)

(557)

Short-term borrowings, original maturities less than 90 days, net

(2,502)

2,497

(4)

Issuances of debt

6,877

6,980

6,978

Repayments of debt

(12,375)

(4,151)

(3,863)

Excess tax benefits from share-based compensation

153

129

Dividends paid

(5,968)

(5,511)

(4,750)

Other

(169)

(178)

150

Net cash used in financing activities

(31,764)

(3,806)

(4,699)

Net increase (decrease) in cash and cash equivalents

(2,774)

4,077

754

Cash and cash equivalents, beginning of fiscal year

11,708

7,631

6,877

Cash and cash equivalents, end of fiscal year

8,934

11,708

7,631

**Income tax adjustment is due to the companys re-measurement of tax liabilities and deferred tax assets in response to Tax Cuts and Jobs Act of 2017 that resulted in an increase in income tax expense recorded in 2018 at a higher amount of more than $10 billion relative to the year 2017.

In MD&A, Cisco stated, We have determined that the $8.1 billion of tax expense for the U.S. transition tax on accumulated earnings of foreign subsidiaries, the $1.2 billion of foreign withholding tax, and the $1.1 billion of tax expense for DTA re-measurement were each provisional amounts and reasonable estimates for fiscal 2018.

Ciscos total current liabilities for the years 2018 and 2017 are $27,035 million and $27,583 million respectively.

Using the above information, answer the following questions.

Cisco has added two big numbers to net income to calculate operating cash flows, i.e., $2,192 million of depreciation and amortization and $1,576 million of share-based compensation expenses. Why are these numbers added? What are some of the significant reasons for the large difference between net income of $110 million and operating cash flows of $13,666 million?

Cisco reports a positive amount of $1,576 million relating to share-based compensation expense in calculating operating cash flows. What does this amount signify?

Cisco reports a net investing cash inflow of $15,324 million in 2018. Provide some significant reasons for that. How do you compare this amount with net investing cash outflow of $5,993 million in 2017? What are the major differences in investing cash flows in these two years?

Cisco reports large negative financing cash flows of 31,764 million in 2018. What are the major factors causing negative cash flows from financing activities? Cisco paid $12,375 million in long-term debt. Will it potentially create any problems for the company to remain competitive in the industry by using adequate cash in capital projects?

Cisco engaged in large share repurchase and dividend payment totaling more than $23 billion. Why does the company continue to pay dividends and make large share repurchase in view of ever changing competitive landscape in technology sector that calls for substantial capital investments from time-to-time to stay competitive in the market?

Calculate operating cash flows to current liabilities ratio for 2018. What does this ratio measure?

The cash balance of the company decreases by $2,774 million in 2018 compared with a net cash increase of $4,077 million in 2017. Identify some major reasons for the difference in cash flows between the two years. Does the company present a healthy cash flow picture in 2018? Explain.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Food And Beverage Cost Control

Authors: Lea R. Dopson, David K. Hayes, Jack E. Miller

4th Edition

0471694177, 978-0471694175

More Books

Students also viewed these Accounting questions

Question

What did Rogers mean by unconditional positive regard?

Answered: 1 week ago

Question

Who or what is affected by this situation?

Answered: 1 week ago

Question

How important is this situation to the organizations mission?

Answered: 1 week ago