Financing Receivables and Operating Leases (Tables)
|
3 Months Ended |
Oct. 27, 2018 |
| Receivables [Abstract] |
|
| Financing Receivables |
A summary of our financing receivables is presented as follows (in millions): | | | | | | | | | | | | | | | | | October 27, 2018 | Lease Receivables | | Loan Receivables | | Financed Service Contracts | | Total | Gross | $ | 2,511 |
| | $ | 4,924 |
| | $ | 2,240 |
| | $ | 9,675 |
| Residual value | 159 |
| | — |
| | — |
| | 159 |
| Unearned income | (140 | ) | | — |
| | — |
| | (140 | ) | Allowance for credit loss | (131 | ) | | (60 | ) | | (8 | ) | | (199 | ) | Total, net | $ | 2,399 |
| | $ | 4,864 |
| | $ | 2,232 |
| | $ | 9,495 |
| Reported as: | | | | | | | | Current | $ | 1,143 |
| | $ | 2,422 |
| | $ | 1,286 |
| | $ | 4,851 |
| Noncurrent | 1,256 |
| | 2,442 |
| | 946 |
| | 4,644 |
| Total, net | $ | 2,399 |
| | $ | 4,864 |
| | $ | 2,232 |
| | $ | 9,495 |
|
| | | | | | | | | | | | | | | | | July 28, 2018 | Lease Receivables | | Loan Receivables | | Financed Service Contracts | | Total | Gross | $ | 2,688 |
| | $ | 4,999 |
| | $ | 2,326 |
| | $ | 10,013 |
| Residual value | 164 |
| | — |
| | — |
| | 164 |
| Unearned income | (141 | ) | | — |
| | — |
| | (141 | ) | Allowance for credit loss | (135 | ) | | (60 | ) | | (10 | ) | | (205 | ) | Total, net | $ | 2,576 |
| | $ | 4,939 |
| | $ | 2,316 |
| | $ | 9,831 |
| Reported as: | | | | | | | | Current | $ | 1,249 |
| | $ | 2,376 |
| | $ | 1,324 |
| | $ | 4,949 |
| Noncurrent | 1,327 |
| | 2,563 |
| | 992 |
| | 4,882 |
| Total, net | $ | 2,576 |
| | $ | 4,939 |
| | $ | 2,316 |
| | $ | 9,831 |
|
|
| Contractual Maturities of the Gross Lease Receivables |
Future minimum lease payments to Cisco on lease receivables as of October 27, 2018 are summarized as follows (in millions): | | | | | Fiscal Year | Amount | 2019 (remaining nine months) | $ | 1,105 |
| 2020 | 614 |
| 2021 | 478 |
| 2022 | 231 |
| 2023 | 78 |
| Thereafter | 5 |
| Total | $ | 2,511 |
|
|
| Schedule of Internal Credit Risk Rating for Each Portfolio Segment and Class |
Gross receivables, excluding residual value, less unearned income categorized by our internal credit risk rating as of October 27, 2018 and July 28, 2018 are summarized as follows (in millions): | | | | | | | | | | | | | | | | | | INTERNAL CREDIT RISK RATING | October 27, 2018 | 1 to 4 | | 5 to 6 | | 7 and Higher | | Total | Lease receivables | $ | 1,238 |
| | $ | 1,084 |
| | $ | 49 |
| | $ | 2,371 |
| Loan receivables | 3,122 |
| | 1,744 |
| | 58 |
| | 4,924 |
| Financed service contracts | 1,454 |
| | 768 |
| | 18 |
| | 2,240 |
| Total | $ | 5,814 |
| | $ | 3,596 |
| | $ | 125 |
| | $ | 9,535 |
|
| | | | | | | | | | | | | | | | | | INTERNAL CREDIT RISK RATING | July 28, 2018 | 1 to 4 | | 5 to 6 | | 7 and Higher | | Total | Lease receivables | $ | 1,294 |
| | $ | 1,199 |
| | $ | 54 |
| | $ | 2,547 |
| Loan receivables | 3,184 |
| | 1,752 |
| | 63 |
| | 4,999 |
| Financed service contracts | 1,468 |
| | 835 |
| | 23 |
| | 2,326 |
| Total | $ | 5,946 |
| | $ | 3,786 |
| | $ | 140 |
| | $ | 9,872 |
|
|
| Schedule of Financing Receivables by Portfolio Segment and Class Aging Analysis |
The following tables present the aging analysis of gross receivables, excluding residual value and less unearned income as of October 27, 2018 and July 28, 2018 (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | DAYS PAST DUE (INCLUDES BILLED AND UNBILLED) | | | | | | | | | October 27, 2018 | 31-60 | | 61-90 | | 91+ | | Total Past Due | | Current | | Total | | Nonaccrual Financing Receivables | | Impaired Financing Receivables | Lease receivables | $ | 79 |
| | $ | 27 |
| | $ | 121 |
| | $ | 227 |
| | $ | 2,144 |
| | $ | 2,371 |
| | $ | 5 |
| | $ | 5 |
| Loan receivables | 123 |
| | 85 |
| | 348 |
| | 556 |
| | 4,368 |
| | 4,924 |
| | 29 |
| | 29 |
| Financed service contracts | 102 |
| | 147 |
| | 262 |
| | 511 |
| | 1,729 |
| | 2,240 |
| | 3 |
| | 3 |
| Total | $ | 304 |
| | $ | 259 |
| | $ | 731 |
| | $ | 1,294 |
| | $ | 8,241 |
| | $ | 9,535 |
| | $ | 37 |
| | $ | 37 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | DAYS PAST DUE (INCLUDES BILLED AND UNBILLED) | | | | | | | | | July 28, 2018 | 31-60 | | 61-90 | | 91+ | | Total Past Due | | Current | | Total | | Nonaccrual Financing Receivables | | Impaired Financing Receivables | Lease receivables | $ | 72 |
| | $ | 27 |
| | $ | 155 |
| | $ | 254 |
| | $ | 2,293 |
| | $ | 2,547 |
| | $ | 9 |
| | $ | 9 |
| Loan receivables | 104 |
| | 55 |
| | 252 |
| | 411 |
| | 4,588 |
| | 4,999 |
| | 30 |
| | 30 |
| Financed service contracts | 138 |
| | 78 |
| | 304 |
| | 520 |
| | 1,806 |
| | 2,326 |
| | 3 |
| | 3 |
| Total | $ | 314 |
| | $ | 160 |
| | $ | 711 |
| | $ | 1,185 |
| | $ | 8,687 |
| | $ | 9,872 |
| | $ | 42 |
| | $ | 42 |
|
|
| Allowance for Credit Loss and Related Financing Receivables |
The allowances for credit loss and the related financing receivables are summarized as follows (in millions): | | | | | | | | | | | | | | | | | Three months ended October 27, 2018 | CREDIT LOSS ALLOWANCES | | Lease Receivables | | Loan Receivables | | Financed Service Contracts | | Total | Allowance for credit loss as of July 28, 2018 | $ | 135 |
| | $ | 60 |
| | $ | 10 |
| | $ | 205 |
| Provisions (benefits) | (3 | ) | | — |
| | (2 | ) | | (5 | ) | Foreign exchange and other | (1 | ) | | — |
| | — |
| | (1 | ) | Allowance for credit loss as of October 27, 2018 | $ | 131 |
| | $ | 60 |
| | $ | 8 |
| | $ | 199 |
|
| | | | | | | | | | | | | | | | | Three months ended October 28, 2017 | CREDIT LOSS ALLOWANCES | | Lease Receivables | | Loan Receivables | | Financed Service Contracts | | Total | Allowance for credit loss as of July 29, 2017 | $ | 162 |
| | $ | 103 |
| | $ | 30 |
| | $ | 295 |
| Provisions | (2 | ) | | 2 |
| | (6 | ) | | (6 | ) | Foreign exchange and other | — |
| | 1 |
| | (1 | ) | | — |
| Allowance for credit loss as of October 28, 2017 | $ | 160 |
| | $ | 106 |
| | $ | 23 |
| | $ | 289 |
|
|
| Schedule of Property Subject to or Available for Operating Lease |
Amounts relating to equipment on operating lease assets and the associated accumulated depreciation are summarized as follows (in millions): | | | | | | | | | | October 27, 2018 | | July 28, 2018 | Operating lease assets | $ | 475 |
| | $ | 356 |
| Accumulated depreciation | (333 | ) | | (238 | ) | Operating lease assets, net | $ | 142 |
| | $ | 118 |
|
|
| Schedule of Future Minimum Rental Payments for Operating Leases |
Minimum future rentals on noncancelable operating leases as of October 27, 2018 are summarized as follows (in millions): | | | | | Fiscal Year | Amount | 2019 (remaining nine months) | $ | 125 |
| 2020 | 108 |
| 2021 | 44 |
| 2022 | 3 |
| Thereafter | 1 |
| Total | $ | 281 |
|
|