Forecasting with the Parsimonious Method and Estimating Share Value Using the ROPI Model

Following are income statements and balance sheets for Cisco Systems.

 

 

Cisco Systems Consolidated Statements of Income July 27, 2019 July 28, 2018 Years Ended December ($ millions) Revenue Product Service Total revenue Cost of sales Product Service Total cost of sales Gross margin Operating expenses $39,005 $36,709 12,899 12,621 51,904 49,330 14,863 14,427 4,375 4,297 19,238 18,724 32,666 30,606 Research and development 6,577 6,332 Sales and marketing 9,571 9,242 General and administrative 1,827 2,144 Amortization of purchased intangible assets 150 221 Restructuring and other charges 322 358 Total operating expenses 18,447 18,297 Operating income 14,219 12,309 Interest income 1,308 1,508 Interest expense (859) (943) Other income (loss), net (97) 165 Interest and other income (loss), net 352 730 Income before provision for income taxes 14,571 13,039 Provision for income taxes 2,950 12,929 Net income $11,621 $110