Board of Directors Authorizes $200 Million Share Repurchase Program
Highlights:
-
GAAP net income of $64 million, or $0.37 per share
-
Non-GAAP net income of $95 million, or $0.55 per share(1)
-
GAAP revenue of $721 million, up 3 percent year-over-year
-
Non-GAAP revenue of $726 million, up 4 percent year-over-year(2)
Keysight Technologies, Inc. (NYSE: KEYS) today reported GAAP revenue of
$721 million and non-GAAP revenue of $726 million for the first fiscal
quarter ended Jan. 31, 2016, with non-GAAP revenue up 4 percent, or down
1 percent on a core basis, which excludes the impact of currency and
acquisitions, compared with one year ago.(2)
“Keysight delivered strong first quarter results with both revenue and
earnings above the midpoint of our guidance. Our results this quarter
were driven by our operational discipline and continued execution on our
key initiatives to transform our business and create value for our
customers, partners and shareholders,” said Ron Nersesian, Keysight
president and CEO.
“While macroeconomic headwinds continue to impact our near-term market
outlook, we are building momentum with our new leading-edge technologies
and solutions and remain committed to investing in our business and
delivering solid profitability in-line with our operating model. The
share repurchase program we are announcing today reflects our confidence
in our long-term market opportunities and strong cash flow generation,
and demonstrates our commitment to create value for shareholders,” added
Nersesian.
Compared with the first quarter of last year, communications market
revenue grew 8 percent, driven by our acquisition of Anite and increased
5G sales, which was partially offset by cautious capital spending
sentiment. Aerospace & defense market revenue declined 1 percent as a
strong increase in sales to prime contractor customers in North America
was offset by continued slower demand in parts of Europe and Asia.
Industrial, computer and semiconductor market revenue grew 3 percent
driven by strength in computer and semiconductor markets. From a
geographic perspective, total revenue grew year-over-year in the
Americas, Europe and most notably in Japan, where revenue increased 13
percent.
First quarter GAAP gross margin of 54.0 percent decreased 0.6 percentage
points year-over-year. Non-GAAP gross margin of 56.6 percent increased
1.0 percentage points as the mix of R&D and software revenue improved.(1)
First quarter GAAP operating income was $98 million, or 13.6 percent of
revenue and non-GAAP operating income was $129 million, or 17.8 percent
of revenue.(1)
First-quarter GAAP net income was $64 million, or $0.37 per share.(1)
First-quarter non-GAAP net income was $95 million, or $0.55 per
share,(1) which excludes other net adjustments of $31 million.
Second Fiscal Quarter Outlook
Keysight provides guidance based on current market conditions and
expectations.
Keysight’s second-quarter 2016 non-GAAP revenue is expected to be in the
range of $695 million to $735 million.(2) Second-quarter
non-GAAP earnings per share are expected to be in the range of $0.48 to
$0.62.(3)
Share Repurchase Authorization
Keysight’s Board of Directors authorized a new share repurchase program
for up to $200 million of its common stock. The new repurchase program
goes into effect immediately and shares may be purchased from time to
time, subject to general business and market conditions and other
investment opportunities, through open market purchases, privately
negotiated transactions or other means. The repurchase program may be
commenced, suspended or discontinued at any time at the company’s
discretion.
Webcast
Keysight’s management will present more details about its first-quarter
FY2016 financial results and its second-quarter FY2016 outlook on a
conference call with investors today at 1:30 p.m. PT This event will be
webcast in listen-only mode. Listeners may log on and select Q1
2016 Keysight Technologies Inc. Earnings Conference Call in the Investor
News & Events – Upcoming Events section at www.investor.keysight.com.
The webcast will remain on the company site for 90 days.
A telephone replay of the conference call will be available at
approximately 4:30 p.m. PT, Feb. 18 through Feb. 22 by dialing +1 855
859 2056 (or +1 404 537 3406 from outside the U.S.) and entering pass
code 9907493.
About Keysight Technologies
Keysight Technologies (NYSE: KEYS) is a global electronic measurement
technology and market leader helping to transform its customers’
measurement experience through innovations in wireless, modular, and
software solutions. Keysight’s electronic measurement instruments,
systems, software and services are used in the design, development,
manufacture, installation, deployment and operation of electronic
equipment. The business had revenue of $2.9 billion in fiscal year 2015.
Information about Keysight is available at www.keysight.com.
Forward-Looking Statements
This news release contains forward-looking statements as defined in the
Securities Exchange Act of 1934 and is subject to the safe harbors
created therein. The forward-looking statements contained herein
include, but are not limited to, information regarding Keysight’s future
revenues, earnings and profitability; the future demand for the
company’s products and services; customer expectations; and Keysight’s
share repurchase program. These forward-looking statements involve risks
and uncertainties that could cause Keysight’s results to differ
materially from management’s current expectations. Such risks and
uncertainties include, but are not limited to, unforeseen changes in the
strength of our customers’ businesses; unforeseen changes in the demand
for current and new products, technologies, and services; customer
purchasing decisions and timing, and the risk that we are not able to
realize the savings or benefits expected from integration and
restructuring activities.
In addition, other risks that Keysight faces include those detailed in
Keysight’s filings with the Securities and Exchange Commission,
including our Form 10-K for the fiscal year ended October 31, 2015.
Forward-looking statements are based on the beliefs and assumptions of
Keysight’s management and on currently available information. Keysight
undertakes no responsibility to publicly update or revise any
forward-looking statement.
Non-GAAP Measures
Keysight uses a number of different financial measures, both GAAP and
non-GAAP, in analyzing and assessing the overall performance of the
business, for making operating decisions and for forecasting and
planning for future periods. The definition of these non-GAAP financial
measures may differ from similarly titled measures used by others, and
such non-GAAP measures should be considered supplemental to and not a
substitute for financial information prepared in accordance with GAAP.
Keysight generally uses non-GAAP financial measures to facilitate
management’s comparisons to historic operating results, to competitors’
operating results and to guidance provided to investors. In addition,
Keysight believes that the use of these non-GAAP financial measures
provides greater transparency to investors of information used by
management in its financial and operational decision-making.
(1) Non-GAAP gross margin, non-GAAP operating income,
non-GAAP net income, and non-GAAP net income per share exclude primarily
the impacts of share-based compensation, restructuring and related
costs, separation and related costs, acquisition and integration costs,
acquisition-related fair value adjustments, asset impairments and
non-cash intangible amortization. Keysight also excludes any tax
benefits or expenses that are not directly related to ongoing operations
and which are either isolated or cannot be expected to occur again with
any regularity or predictability. Earnings per share is based on diluted
shares. Reconciliation between non-GAAP net income and GAAP net income,
is set forth on page 4 of the attached tables, along with additional
information regarding the use of this non-GAAP measure.
(2) Non-GAAP revenue excludes the impact of fair value
adjustment to acquisition-related deferred revenue balances for the
Anite acquisition. Non-GAAP revenue as projected for Q2 FY16 also
excludes the impact of fair value adjustment to acquisition-related
deferred revenue balances. Core revenue is defined as Non-GAAP revenue
excluding the impact of currency and revenue from acquisitions until the
first anniversary of the acquisition closing date. A reconciliation
between historical GAAP revenue, non-GAAP revenue and core revenue is
provided on page 6 of the attached tables, along with additional
information regarding the use of these non-GAAP measures.
(3) Non-GAAP earnings per share as projected for Q2 FY16
exclude primarily the impacts of share-based compensation, restructuring
and related costs, separation and related costs, acquisition and
integration costs, acquisition-related fair value adjustments, asset
impairments and non-cash intangible amortization. Most of these excluded
amounts pertain to events that have not yet occurred and are not
currently possible to estimate with a reasonable degree of accuracy.
Therefore, no reconciliation to GAAP amounts has been provided. Keysight
is utilizing a fixed long-term projected non-GAAP tax rate. When
projecting this long-term rate, Keysight excludes any tax benefits or
expenses that are not directly related to ongoing operations and which
are either isolated or cannot be expected to occur again with any
regularity or predictability. Additionally, Keysight evaluates its
current long-term projections, current tax structure and other factors
such as existing tax positions in various jurisdictions and key tax
holidays in major jurisdictions where Keysight operates. This long-term
non-GAAP tax rate eliminates the effects of non-recurring and period
specific items. This tax rate could be subject to change in the future
for a variety of reasons, including but not limited to significant
changes in geographic earnings mix including acquisition activity, or
fundamental tax law changes in major jurisdictions where Keysight
operates.
Additional information about Keysight Technologies is available in the
newsroom at www.keysight.com/go/news.
Source: IR-KEYS
|
KEYSIGHT TECHNOLOGIES, INC.
|
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
(In millions, except per share amounts)
|
(Unaudited)
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
January 31,
|
|
Percent
|
|
|
2016
|
|
|
|
2015
|
|
|
Inc/(Dec)
|
|
|
|
|
|
|
Orders
|
$
|
679
|
|
|
$
|
691
|
|
|
(2
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
$
|
721
|
|
|
$
|
701
|
|
|
3
|
%
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
Cost of products and services
|
|
332
|
|
|
|
318
|
|
|
4
|
%
|
Research and development
|
|
108
|
|
|
|
96
|
|
|
13
|
%
|
Selling, general and administrative
|
|
197
|
|
|
|
206
|
|
|
(4
|
%)
|
Other operating expense (income), net
|
|
(14
|
)
|
|
|
(6
|
)
|
|
136
|
%
|
Total costs and expenses
|
|
623
|
|
|
|
614
|
|
|
2
|
%
|
|
|
|
|
|
|
Income from operations
|
|
98
|
|
|
|
87
|
|
|
13
|
%
|
|
|
|
|
|
|
Interest income
|
|
1
|
|
|
—
|
|
—
|
|
Interest expense
|
|
(12
|
)
|
|
|
(12
|
)
|
|
—
|
%
|
Other income (expense), net
|
|
(3
|
)
|
|
|
3
|
|
|
(200
|
%)
|
|
|
|
|
|
|
Income before taxes
|
|
84
|
|
|
|
78
|
|
|
8
|
%
|
|
|
|
|
|
|
Provision for income taxes
|
|
20
|
|
|
|
8
|
|
|
150
|
%
|
|
|
|
|
|
|
Net income
|
$
|
64
|
|
|
$
|
70
|
|
|
(9
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
Basic
|
$
|
0.37
|
|
|
$
|
0.42
|
|
|
|
Diluted
|
$
|
0.37
|
|
|
$
|
0.41
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing net income per share:
|
|
|
|
|
|
Basic
|
|
171
|
|
|
|
168
|
|
|
|
Diluted
|
|
172
|
|
|
|
170
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary income statement is estimated based on our current
information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 1
|
|
KEYSIGHT TECHNOLOGIES, INC.
|
CONDENSED CONSOLIDATED BALANCE SHEET
|
(In millions, except par value and share amounts)
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 31,
|
|
October 31,
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
|
(unaudited)
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
572
|
|
|
$
|
483
|
|
|
Accounts receivable, net
|
|
361
|
|
|
|
398
|
|
|
Inventory
|
|
|
481
|
|
|
|
487
|
|
|
Deferred tax assets
|
|
74
|
|
|
|
74
|
|
|
Other current assets
|
|
143
|
|
|
|
137
|
|
|
|
Total current assets
|
|
1,631
|
|
|
|
1,579
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
513
|
|
|
|
518
|
|
Goodwill
|
|
|
|
698
|
|
|
|
700
|
|
Other intangible assets, net
|
|
232
|
|
|
|
246
|
|
Long-term investments
|
|
56
|
|
|
|
70
|
|
Long-term deferred tax assets
|
|
256
|
|
|
|
295
|
|
Other assets
|
|
|
99
|
|
|
|
100
|
|
|
|
Total assets
|
$
|
3,485
|
|
|
$
|
3,508
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
$
|
175
|
|
|
$
|
209
|
|
|
Employee compensation and benefits
|
|
135
|
|
|
|
168
|
|
|
Deferred revenue
|
|
185
|
|
|
|
175
|
|
|
Income and other taxes payable
|
|
33
|
|
|
|
50
|
|
|
Other accrued liabilities
|
|
79
|
|
|
|
84
|
|
|
|
Total current liabilities
|
|
607
|
|
|
|
686
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
1,099
|
|
|
|
1,099
|
|
Retirement and post-retirement benefits
|
|
255
|
|
|
|
280
|
|
Long-term deferred revenue
|
|
62
|
|
|
|
61
|
|
Other long-term liabilities
|
|
80
|
|
|
|
80
|
|
|
|
Total liabilities
|
|
2,103
|
|
|
|
2,206
|
|
|
|
|
|
|
|
|
Total Equity:
|
|
|
|
|
|
Preferred stock; $0.01 par value; 100 million shares
|
|
|
|
|
|
authorized; none issued and outstanding
|
|
—
|
|
|
|
—
|
|
|
Common stock; $0.01 par value, 1 billion shares
|
|
|
|
|
|
authorized; 171 million shares at January 31, 2016
|
|
|
|
|
|
and 170 million shares at October 31, 2015, issued and outstanding
|
|
2
|
|
|
|
2
|
|
|
Additional paid-in-capital
|
|
1,199
|
|
|
|
1,165
|
|
|
Retained earnings
|
|
678
|
|
|
|
614
|
|
|
Accumulated other comprehensive loss
|
|
(497
|
)
|
|
|
(479
|
)
|
|
|
Total stockholders' equity
|
|
1,382
|
|
|
|
1,302
|
|
|
|
|
Total liabilities and equity
|
$
|
3,485
|
|
|
$
|
3,508
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary balance sheet is estimated based on our current
information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 2
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC.
|
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
|
(In millions)
|
(Unaudited)
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
January 31,
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
Net income
|
$
|
64
|
|
|
$
|
70
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
33
|
|
|
|
23
|
|
|
Share-based compensation
|
|
16
|
|
|
|
29
|
|
|
Excess tax benefit from share-based plans
|
|
(1
|
)
|
|
|
(3
|
)
|
|
Deferred Taxes
|
|
4
|
|
|
|
(1
|
)
|
|
Excess and obsolete inventory related charges
|
|
8
|
|
|
|
10
|
|
|
Gain on sale of land
|
|
(10
|
)
|
|
|
—
|
|
|
Other non-cash expenses, net
|
|
2
|
|
|
|
(1
|
)
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
Accounts receivable
|
|
33
|
|
|
|
36
|
|
|
|
Inventory
|
|
(4
|
)
|
|
|
(9
|
)
|
|
|
Accounts payable
|
|
(22
|
)
|
|
|
(13
|
)
|
|
|
Payment to Agilent, net
|
|
—
|
|
|
|
(14
|
)
|
|
|
Employee compensation and benefits
|
|
(29
|
)
|
|
|
(22
|
)
|
|
|
Income Taxes Payable
|
|
2
|
|
|
|
9
|
|
|
|
Retirement and post-retirement benefits
|
|
(11
|
)
|
|
|
(17
|
)
|
|
|
Other assets and liabilities
|
|
7
|
|
|
|
(5
|
)
|
Net cash provided by operating activities (a)
|
|
92
|
|
|
|
92
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
Investments in property, plant and equipment
|
|
(34
|
)
|
|
|
(15
|
)
|
|
Proceeds from sale of land
|
|
10
|
|
|
|
—
|
|
|
Proceeds from sale of investment securities
|
|
—
|
|
|
|
1
|
|
Net cash used in investing activities
|
|
(24
|
)
|
|
|
(14
|
)
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
Issuance of common stock under employee stock plans
|
|
24
|
|
|
|
4
|
|
|
Excess tax benefit from share-based plans
|
|
1
|
|
|
|
3
|
|
Net cash provided by financing activities
|
|
25
|
|
|
|
7
|
|
|
|
|
|
|
|
|
Effect of exchange rate movements
|
|
(4
|
)
|
|
|
(8
|
)
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
89
|
|
|
|
77
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
483
|
|
|
|
810
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
$
|
572
|
|
|
$
|
887
|
|
|
|
|
|
|
|
|
|
(a) Cash payments included in operating activities:
|
|
|
|
|
|
Income tax payments, net
|
$
|
8
|
|
|
$
|
14
|
|
|
|
Restructuring payments
|
$
|
3
|
|
|
$
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary cash flow is estimated based on our current
information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC.
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION FROM GAAP TO NON-GAAP
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED JANUARY 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP ADJUSTMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions, except per share amounts)
|
GAAP
|
Intangible Amortization
|
|
|
Acquisition and Integration Costs
|
|
|
Acquisition related fair value adjustments
|
|
Separation and related Costs
|
|
|
Share Based
Compensation
|
|
|
Other
|
|
Adjustment for Taxes (a)
|
|
|
Non-GAAP
|
|
|
% of revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of revenue
|
Net Revenue
|
$
|
721
|
|
100
|
%
|
—
|
|
|
—
|
|
|
|
5
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
$
|
726
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products and services
|
|
332
|
|
46.0
|
%
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
—
|
|
|
|
(3
|
)
|
|
|
(3
|
)
|
|
—
|
|
|
|
315
|
|
43.4
|
%
|
Gross Profit
|
|
389
|
|
54.0
|
%
|
|
11
|
|
|
—
|
|
|
|
5
|
|
—
|
|
|
|
3
|
|
|
|
3
|
|
|
—
|
|
|
|
411
|
|
56.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
108
|
|
15.0
|
%
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
|
(3
|
)
|
|
—
|
|
—
|
|
|
|
105
|
|
14.5
|
%
|
Selling, general and administrative
|
|
197
|
|
27.4
|
%
|
—
|
|
|
|
(2
|
)
|
|
—
|
|
|
(5
|
)
|
|
|
(10
|
)
|
|
|
1
|
|
|
—
|
|
|
|
181
|
|
24.9
|
%
|
Other operating expense (income), net
|
|
(14
|
)
|
-2.0
|
%
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
|
10
|
|
|
—
|
|
|
|
(4
|
)
|
-0.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
98
|
|
13.6
|
%
|
|
11
|
|
|
|
2
|
|
|
|
5
|
|
|
5
|
|
|
|
16
|
|
|
|
(8
|
)
|
|
—
|
|
|
|
129
|
|
17.8
|
%
|
Other income(expense), net
|
|
(14
|
)
|
-1.9
|
%
|
—
|
|
|
|
(2
|
)
|
|
—
|
|
—
|
|
|
—
|
|
|
|
2
|
|
|
—
|
|
|
|
(14
|
)
|
-1.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes
|
|
84
|
|
11.7
|
%
|
|
11
|
|
|
—
|
|
|
|
5
|
|
|
5
|
|
|
|
16
|
|
|
|
(6
|
)
|
|
—
|
|
|
|
115
|
|
15.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for taxes
|
|
20
|
|
2.8
|
%
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|
|
20
|
|
2.8
|
%
|
Effective tax rate
|
|
24
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
64
|
|
8.9
|
%
|
|
11
|
|
|
—
|
|
|
|
5
|
|
|
5
|
|
|
|
16
|
|
|
|
(6
|
)
|
|
—
|
|
|
$
|
95
|
|
13.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share - Basic and Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.37
|
|
|
$
|
0.07
|
|
|
$
|
-
|
|
|
$
|
0.03
|
|
$
|
0.03
|
|
|
$
|
0.10
|
|
|
$
|
(0.04
|
)
|
|
$
|
-
|
|
|
$
|
0.56
|
|
|
Diluted
|
$
|
0.37
|
|
|
$
|
0.07
|
|
|
$
|
-
|
|
|
$
|
0.03
|
|
$
|
0.03
|
|
|
$
|
0.09
|
|
|
$
|
(0.04
|
)
|
|
$
|
-
|
|
|
$
|
0.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing net income (loss) per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
171
|
|
|
Diluted
|
|
172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) The adjustment for taxes excludes tax benefits that
management believes are not directly related to ongoing operations
and which are either isolated or cannot be expected to occur again
with any regularity or predictability. For the three months ended
January 31, 2016, management uses a non-GAAP effective tax rate of
17%, that we believe to be indicative of on-going operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical amounts are reclassified to conform with current
presentation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We provide non-GAAP net income and non-GAAP net income per share
amounts in order to provide meaningful supplemental information
regarding our operational performance and our prospects for the
future. These supplemental measures exclude, among other things,
charges related to the amortization of intangibles, the impact of
restructuring and related costs, asset impairments, acquisition and
integration costs, share based compensation, separation and related
costs and acquisition related fair value adjustments. Some of the
exclusions, such as impairments, may be beyond the control of
management. Further, some may be less predictable than revenue
derived from our core businesses (the day to day business of selling
our products and services). These reasons provide the basis for
management's belief that the measures are useful.
|
Intangible amortization include non-cash intangible
amortization recognized in connection with acquisitions.
|
Share-based compensation includes expense for all share-based
payment awards made to our employees and directors including
employee stock option awards, restricted stock units, employee stock
purchases made under our employee stock purchase plan (“ESPP”) and
performance share awards granted to selected members of our senior
management under the long-term performance plan (“LTPP”) based on
estimated fair values.
|
Acquisition and Integration costs include all incremental
expenses incurred to effect a business combination which have been
expensed during the period. Such acquisition costs may include
advisory, legal, accounting, valuation, and other professional or
consulting fees. Such integration costs may include expenses
directly related to integration of business and facility operations,
information technology systems and infrastructure and other
employee-related costs.
|
Acquisition related fair value adjustments includes business
combination accounting effects from the acquisition including
reduction in revenue and increase in cost of sales due to the
respective estimated fair value adjustments to deferred revenue and
inventory.
|
Separation and related costs include all incremental expenses
incurred in order to effect the separation of Keysight from Agilent,
including the cost of new hires specifically required to operate two
separate companies. The intent is to only include in non-GAAP
expenses what would not have been incurred if we had no plan to
spin-off. These costs include, among other things, branding, legal,
accounting and other advisory fees and other costs to separate and
transition from Agilent
|
Other includes gain on sale of land, miscellaneous items like
litigation settlements, and assets that have been written down to
their fair value. It also includes one time restructuring costs
associated with publicly announced major restructuring programs,
usually aimed at material changes in business and/or cost structure.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our management uses non-GAAP measures to evaluate the performance of
our core businesses, to estimate future core performance and to
compensate employees. Since management finds this measure to be
useful, we believe that our investors benefit from seeing our
results “through the eyes” of management in addition to seeing our
GAAP results. This information facilitates our management’s internal
comparisons to our historical operating results as well as to the
operating results of our competitors.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our management recognizes items such as amortization of intangibles,
restructuring charges etc. that can have a material impact on our
cash flows and/or our net income. Our GAAP financial statements
including our statement of cash flows portray those effects.
Although we believe it is useful for investors to see core
performance free of special items, investors should understand that
the excluded items are actual expenses that may impact the cash
available to us for other uses. To gain a complete picture of all
effects on the company’s profit and loss from any and all events,
management does (and investors should) rely upon the GAAP income
statement. The non-GAAP numbers focus instead upon the core business
of the company, which is only a subset, albeit a critical one, of
the company’s performance.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Readers are reminded that non-GAAP numbers are merely a supplement
to, and not a replacement for, GAAP financial measures. They should
be read in conjunction with the GAAP financial measures. It should
be noted as well that our non-GAAP information may be different from
the non-GAAP information provided by other companies.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary reconciliation from GAAP to Non-GAAP net income is
estimated based on our current information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION FROM GAAP TO NON-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED JANUARY 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-GAAP ADJUSTMENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions, except per share amounts)
|
GAAP
|
Intangible Amortization
|
|
|
Separation
and related Costs
|
|
|
Share Based
Compensation
|
|
|
Other
|
|
|
Adjustment
for Taxes(a)
|
|
|
|
Non-GAAP
|
|
|
% of revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of revenue
|
Net Revenue
|
$
|
701
|
|
100
|
%
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
$
|
701
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products and services
|
|
318
|
|
45.4
|
%
|
|
(2
|
)
|
|
|
(1
|
)
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
|
|
311
|
|
44.4
|
%
|
Gross Profit
|
|
383
|
|
54.6
|
%
|
|
2
|
|
|
|
1
|
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
|
|
390
|
|
55.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
96
|
|
13.7
|
%
|
—
|
|
|
—
|
|
|
|
(4
|
)
|
|
|
(1
|
)
|
|
|
—
|
|
|
|
|
91
|
|
13.0
|
%
|
Selling, general and administrative
|
|
206
|
|
29.4
|
%
|
—
|
|
|
|
(7
|
)
|
|
|
(21
|
)
|
|
|
1
|
|
|
|
—
|
|
|
|
|
179
|
|
25.6
|
%
|
Other operating expense (income), net
|
|
(6
|
)
|
-0.9
|
%
|
—
|
|
|
|
1
|
|
|
—
|
|
|
|
1
|
|
|
|
—
|
|
|
|
|
(4
|
)
|
-0.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
87
|
|
12.4
|
%
|
|
2
|
|
|
|
7
|
|
|
|
29
|
|
|
|
(1
|
)
|
|
|
—
|
|
|
|
|
124
|
|
17.6
|
%
|
Other income(expense), net
|
|
(9
|
)
|
-1.3
|
%
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
(9
|
)
|
-1.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes
|
|
78
|
|
11.1
|
%
|
|
2
|
|
|
|
7
|
|
|
|
29
|
|
|
|
(1
|
)
|
|
|
—
|
|
|
|
|
115
|
|
16.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for taxes
|
|
8
|
|
1.1
|
%
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
11
|
|
|
|
|
19
|
|
2.8
|
%
|
Effective tax rate
|
|
10
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
70
|
|
10.0
|
%
|
|
2
|
|
|
|
7
|
|
|
|
29
|
|
|
|
(1
|
)
|
|
|
|
(11
|
)
|
|
|
$
|
96
|
|
13.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share - Basic and Diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.42
|
|
|
$
|
0.01
|
|
|
$
|
0.04
|
|
|
$
|
0.17
|
|
|
$
|
(0.01
|
)
|
|
|
$
|
(0.07
|
)
|
|
|
$
|
0.57
|
|
|
Diluted
|
$
|
0.41
|
|
|
$
|
0.01
|
|
|
$
|
0.04
|
|
|
$
|
0.17
|
|
|
$
|
(0.01
|
)
|
|
|
$
|
(0.06
|
)
|
|
|
$
|
0.56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing net income (loss) per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
168
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
168
|
|
|
Diluted
|
|
170
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
170
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) The adjustment for taxes excludes tax benefits that
management believes are not directly related to ongoing operations
and which are either isolated or cannot be expected to occur again
with any regularity or predictability. For the three months ended
January 31, 2015, management uses a non-GAAP effective tax rate of
17%, that we believe to be indicative of on-going operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical amounts are reclassified to conform with current
presentation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We provide non-GAAP net income and non-GAAP net income per share
amounts in order to provide meaningful supplemental information
regarding our operational performance and our prospects for the
future. These supplemental measures exclude, among other things,
charges related to the amortization of intangibles, the impact of
restructuring and related costs, asset impairments, acquisition and
integration costs, share based compensation, separation and related
costs and acquisition related fair value adjustments. Some of the
exclusions, such as impairments, may be beyond the control of
management. Further, some may be less predictable than revenue
derived from our core businesses (the day to day business of selling
our products and services). These reasons provide the basis for
management's belief that the measures are useful.
|
Intangible amortization include non-cash intangible
amortization recognized in connection with acquisitions.
|
Share-based compensation includes expense for all share-based
payment awards made to our employees and directors including
employee stock option awards, restricted stock units, employee stock
purchases made under our employee stock purchase plan (“ESPP”) and
performance share awards granted to selected members of our senior
management under the long-term performance plan (“LTPP”) based on
estimated fair values.
|
Acquisition and Integration costs include all incremental
expenses incurred to effect a business combination which have been
expensed during the period. Such acquisition costs may include
advisory, legal, accounting, valuation, and other professional or
consulting fees. Such integration costs may include expenses
directly related to integration of business and facility operations,
information technology systems and infrastructure and other
employee-related costs.
|
Acquisition related fair value adjustments includes business
combination accounting effects from the acquisition including
reduction in revenue and increase in cost of sales due to the
respective estimated fair value adjustments to deferred revenue and
inventory.
|
Separation and related costs include all incremental expenses
incurred in order to effect the separation of Keysight from Agilent,
including the cost of new hires specifically required to operate two
separate companies. The intent is to only include in non-GAAP
expenses what would not have been incurred if we had no plan to
spin-off. These costs include, among other things, branding, legal,
accounting and other advisory fees and other costs to separate and
transition from Agilent
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our management uses non-GAAP measures to evaluate the performance of
our core businesses, to estimate future core performance and to
compensate employees. Since management finds this measure to be
useful, we believe that our investors benefit from seeing our
results “through the eyes” of management in addition to seeing our
GAAP results. This information facilitates our management’s internal
comparisons to our historical operating results as well as to the
operating results of our competitors.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our management recognizes items such as amortization of intangibles,
restructuring charges etc. that can have a material impact on our
cash flows and/or our net income. Our GAAP financial statements
including our statement of cash flows portray those effects.
Although we believe it is useful for investors to see core
performance free of special items, investors should understand that
the excluded items are actual expenses that may impact the cash
available to us for other uses. To gain a complete picture of all
effects on the company’s profit and loss from any and all events,
management does (and investors should) rely upon the GAAP income
statement. The non-GAAP numbers focus instead upon the core business
of the company, which is only a subset, albeit a critical one, of
the company’s performance.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Readers are reminded that non-GAAP numbers are merely a supplement
to, and not a replacement for, GAAP financial measures. They should
be read in conjunction with the GAAP financial measures. It should
be noted as well that our non-GAAP information may be different from
the non-GAAP information provided by other companies.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary reconciliation from GAAP to Non-GAAP net income is
estimated based on our current information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 5
|
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC.
|
RECONCILIATION OF REVENUE EXCLUDING CURRENCY IMPACTS AND M&A
|
(In millions)
|
(Unaudited)
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent
|
|
Q1'16
|
|
Q1'15
|
|
Inc/(Dec)
|
GAAP Revenue
|
$
|
721
|
|
|
$
|
701
|
|
3
|
%
|
Acquisition related fair value adjustments
|
|
5
|
|
|
|
—
|
|
—
|
|
Non-GAAP Revenue
|
$
|
726
|
|
|
$
|
701
|
|
4
|
%
|
Currency Impacts
|
|
16
|
|
|
|
—
|
|
—
|
|
Non-GAAP Revenue, net of currency impacts
|
$
|
742
|
|
|
$
|
701
|
|
6
|
%
|
Less revenue from acquisitions included in segment results
|
|
(45
|
)
|
|
|
—
|
|
—
|
|
Core Revenue
|
$
|
697
|
|
|
$
|
701
|
|
(-1
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non GAAP Revenue is defined to exclude the fair value adjustments to
acquisition related deferred revenue balances for the Anite
acquisition.
|
|
|
|
|
|
|
Core revenue is defined as Non- GAAP revenue excluding the impact of
currency and acquisitions.
|
|
|
|
|
|
|
Management believes that these measures provide useful information
to investors by reflecting an additional way of viewing aspects of
Keysight's operations that, when reconciled to the corresponding
GAAP measures, help our investors to better identify underlying
growth trends in our business and facilitate easier comparisons of
our revenue performance with prior and future periods and to our
peers. We excluded the effect of recent acquisitions and
divestitures because the nature, size and number of these can vary
dramatically from period to period and between us and our peers,
which we believe may obscure underlying business trends and make
comparisons of long-term performance difficult.
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary reconciliation of GAAP to Core revenue is based on
our current information.
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 6
|
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC.
|
NON-GAAP RESULTS INFORMATION
|
(In millions, except where noted)
|
(Unaudited)
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Keysight
|
|
|
|
|
|
|
|
|
Q1'16
|
|
Q1'15
|
|
Q4'15
|
Revenue
|
|
$
|
726
|
|
|
$
|
701
|
|
|
$
|
756
|
|
Gross Margin, %
|
|
|
56.6
|
%
|
|
|
55.6
|
%
|
|
|
58.0
|
%
|
Income from Operations
|
|
$
|
129
|
|
|
$
|
124
|
|
|
$
|
157
|
|
Operating Margin, %
|
|
|
17.8
|
%
|
|
|
17.6
|
%
|
|
|
20.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measurement Solutions
|
|
|
|
|
|
|
|
|
Q1'16
|
|
Q1'15
|
|
Q4'15
|
Revenue
|
|
$
|
631
|
|
|
$
|
606
|
|
|
$
|
653
|
|
Gross Margin, %
|
|
|
59.2
|
%
|
|
|
57.6
|
%
|
|
|
60.3
|
%
|
Income from Operations
|
|
$
|
116
|
|
|
$
|
110
|
|
|
$
|
137
|
|
Operating Margin, %
|
|
|
18.3
|
%
|
|
|
18.2
|
%
|
|
|
21.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer Support and Services
|
|
|
|
|
|
|
|
|
Q1'16
|
|
Q1'15
|
|
Q4'15
|
Revenue
|
|
$
|
95
|
|
|
$
|
95
|
|
|
$
|
103
|
|
Gross Margin, %
|
|
|
39.6
|
%
|
|
|
42.0
|
%
|
|
|
43.1
|
%
|
Income from Operations
|
|
$
|
13
|
|
|
$
|
14
|
|
|
$
|
20
|
|
Operating Margin, %
|
|
|
13.9
|
%
|
|
|
14.3
|
%
|
|
|
19.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations reflect the results of our reportable
segments under Keysight's management reporting system which are not
necessarily in conformity with GAAP financial measures. Income from
operations of our reporting segments exclude, among other things,
charges related to the amortization of intangibles, share based
compensation, restructuring and related costs, asset impairment,
acquisition and integration costs, acquisition related fair value
adjustments and separation and related costs.
|
|
Readers are reminded that non-GAAP numbers are merely a supplement
to, and not a replacement for, GAAP financial measures. They should
be read in conjunction with the GAAP financial measures. It should
be noted as well that our non-GAAP information may be different from
the non-GAAP information provided by other companies.
|
|
|
|
|
|
|
|
The preliminary segment information is estimated based on our
current information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 7
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC.
|
RECONCILIATIONS OF NON-GAAP REVENUE BY REGION
|
(in millions)
|
(Unaudited)
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent
|
Non-GAAP Revenue by Region
|
Q1'16
|
|
Q1'15
|
|
Inc/(Dec)
|
|
|
|
|
|
|
Americas
|
$
|
274
|
|
$
|
264
|
|
4
|
%
|
Europe
|
|
143
|
|
|
135
|
|
6
|
%
|
Japan
|
|
79
|
|
|
69
|
|
13
|
%
|
Asia Pacific ex-Japan
|
|
230
|
|
|
233
|
|
(-1
|
%)
|
Total Revenue
|
$
|
726
|
|
$
|
701
|
|
4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary reconciliation of revenue by region is estimated
based on our current information.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 8
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC.
|
RECONCILIATION OF NON-GAAP REVENUE BY MARKET
|
(In millions)
|
(Unaudited)
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent
|
|
Q1'16
|
|
Q1'15
|
|
Inc/(Dec)
|
Aerospace & Defense
|
$
|
171
|
|
$
|
174
|
|
(-1
|
%)
|
Industrial/Computer/Semi-conductor
|
|
308
|
|
|
298
|
|
3
|
%
|
Communications
|
|
247
|
|
|
229
|
|
8
|
%
|
Non-GAAP Revenue
|
$
|
726
|
|
$
|
701
|
|
4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary Non GAAP revenue by market information is estimated
based on our current information.
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 9
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20160218006625/en/
Copyright Business Wire 2016