Keysight Technologies Reports Second Quarter 2016 Results
Highlights:
- GAAP net income of $88 million, or $0.51 per share
- Non-GAAP net income of $106 million, or $0.61 per share(1)
- GAAP revenue of $731 million
- Non-GAAP revenue of $735 million(2)
Keysight Technologies, Inc. (NYSE: KEYS) today reported GAAP revenue of $731 million and non-GAAP revenue of $735 million for
the second fiscal quarter ended April 30, 2016.(2)
“Keysight delivered second quarter results with revenue and earnings at the high-end of our guidance range as we continued to
successfully navigate a challenging market environment and execute on our strategy to transform our business. We achieved
measurable progress on our key growth initiatives while maintaining our focus on operating discipline,” said Ron Nersesian,
Keysight president and CEO.
“We repurchased $42 million of common stock under the share repurchase program we initiated in February, reflecting our
confidence in our long-term market opportunities and demonstrating our commitment to create value for shareholders,” added
Nersesian.
Total revenue declined 1 percent year-over-year, or 7 percent on a non-GAAP core basis.(2) Compared with the second
quarter of last year, communications market revenue was flat, or grew 2 percent on a non-GAAP basis,(2) driven by the
acquisition of Anite and increased 5G sales, which was partially offset by the expected cautious capital spending sentiment.
Aerospace & Defense market revenue grew 3 percent driven by strength in Asia combined with consistent spend among prime
contractor customers in North America. Industrial, computer and semiconductor market revenue declined 4 percent driven by market
softness in the computer and semiconductor markets. From a geographic perspective, total revenue grew year-over-year in Europe and
Asia excluding Japan, and declined in the Americas and Japan.
Second quarter GAAP gross margin of 55.5 percent, compared with 56.3 percent in the second quarter of 2015. Non-GAAP gross
margin of 57.8 percent increased 70 basis points as the mix of R&D and software revenue improved.(1)
Second quarter GAAP income from operations was $95 million, or 13.0 percent of revenue and non-GAAP income from operations was
$135 million, or 18.3 percent of revenue.(1)
Second quarter GAAP net income was $88 million, or $0.51 per share. Second quarter non-GAAP net income was $106 million, or
$0.61 per share,(1) which excludes net adjustments of $18 million.
Third Fiscal Quarter Outlook
Keysight provides guidance based on current market conditions and expectations.
Keysight’s third quarter 2016 non-GAAP revenue is expected to be in the range of $697 million to $737 million.(2)
Third quarter non-GAAP earnings per share are expected to be in the range of $0.50 to $0.64.(3)
Webcast
Keysight’s management will present more details about its second quarter FY2016 financial results and its third 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 Q2 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, May 19 through May 26 by dialing +1
855-859-2056 (or +1 404-537-3406 from outside the U.S.) and entering pass code 85416330.
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; and
customer expectations. 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-Q for the fiscal quarter ended Jan. 31, 2016. 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 income from operations, 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. Reconciliations between non-GAAP gross margin and GAAP gross margin and non-GAAP income from operations and GAAP income
from operations is set forth on page 6 and the reconciliation between non-GAAP net income and GAAP net income is set forth on page
7 respectively 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 Q3 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. Reconciliation between GAAP revenue,
non-GAAP revenue and core revenue is provided on page 5 and reconciliation between GAAP and non-GAAP revenue by region and GAAP and
non-GAAP revenue by market is provided on page 9 and page 10 of the attached tables, respectively, along with additional
information regarding the use of these non-GAAP measures.
(3) Non-GAAP earnings per share as projected for Q3 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 30, |
|
|
|
|
|
|
Percent |
|
|
|
|
|
|
|
|
2016 |
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
Inc/(Dec) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Orders |
|
|
|
|
|
|
$ |
761 |
|
|
|
|
$ |
697 |
|
|
|
|
|
|
|
9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
|
|
|
|
|
$ |
731 |
|
|
|
|
$ |
740 |
|
|
|
|
|
|
|
(1 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products and services |
|
|
|
|
|
|
|
325 |
|
|
|
|
|
324 |
|
|
|
|
|
|
|
— |
% |
Research and development |
|
|
|
|
|
|
|
108 |
|
|
|
|
|
96 |
|
|
|
|
|
|
|
12 |
% |
Selling, general and administrative |
|
|
|
|
|
|
|
207 |
|
|
|
|
|
192 |
|
|
|
|
|
|
|
8 |
% |
Other operating expense (income), net |
|
|
|
|
|
|
|
(4 |
) |
|
|
|
|
(5 |
) |
|
|
|
|
|
|
(28 |
%) |
Total costs and expenses |
|
|
|
|
|
|
|
636 |
|
|
|
|
|
607 |
|
|
|
|
|
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
|
|
|
|
|
95 |
|
|
|
|
|
133 |
|
|
|
|
|
|
|
(29 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
|
|
|
|
─ |
|
|
|
|
1 |
|
|
|
|
|
|
|
(100 |
%) |
Interest expense |
|
|
|
|
|
|
|
(12 |
) |
|
|
|
|
(11 |
) |
|
|
|
|
|
|
9 |
% |
Other income (expense), net |
|
|
|
|
|
|
|
4 |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
|
(500 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes |
|
|
|
|
|
|
|
87 |
|
|
|
|
|
122 |
|
|
|
|
|
|
|
(29 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision (benefit) for income taxes |
|
|
|
|
|
|
|
(1 |
) |
|
|
|
|
26 |
|
|
|
|
|
|
|
(104 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
$ |
88 |
|
|
|
|
$ |
96 |
|
|
|
|
|
|
|
(8 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
$ |
0.52 |
|
|
|
|
$ |
0.57 |
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
$ |
0.51 |
|
|
|
|
$ |
0.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
170 |
|
|
|
|
|
169 |
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
172 |
|
|
|
|
|
171 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary income statement is estimated based on our current
information. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC. |
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS |
(In millions, except per share amounts) |
(Unaudited) |
PRELIMINARY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 30, |
|
|
|
|
|
Percent |
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
|
|
2015 |
|
|
|
|
|
|
Inc/(Dec) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Orders |
|
|
|
|
|
|
|
|
$ |
1,440 |
|
|
|
|
$ |
1,388 |
|
|
|
|
|
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
|
|
|
|
|
|
|
$ |
1,452 |
|
|
|
|
$ |
1,441 |
|
|
|
|
|
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products and services |
|
|
|
|
|
|
|
|
|
654 |
|
|
|
|
|
642 |
|
|
|
|
|
|
2 |
% |
Research and development |
|
|
|
|
|
|
|
|
|
216 |
|
|
|
|
|
192 |
|
|
|
|
|
|
13 |
% |
Selling, general and administrative |
|
|
|
|
|
|
|
|
|
407 |
|
|
|
|
|
398 |
|
|
|
|
|
|
2 |
% |
Other operating expense (income), net |
|
|
|
|
|
|
|
|
|
(18 |
) |
|
|
|
|
(11 |
) |
|
|
|
|
|
62 |
% |
Total costs and expenses |
|
|
|
|
|
|
|
|
|
1,259 |
|
|
|
|
|
1,221 |
|
|
|
|
|
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
|
|
|
|
|
|
|
193 |
|
|
|
|
|
220 |
|
|
|
|
|
|
(12 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
1 |
|
|
|
|
|
|
— |
% |
Interest expense |
|
|
|
|
|
|
|
|
|
(24 |
) |
|
|
|
|
(23 |
) |
|
|
|
|
|
4 |
% |
Other income (expense), net |
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
2 |
|
|
|
|
|
|
(50 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before taxes |
|
|
|
|
|
|
|
|
|
171 |
|
|
|
|
|
200 |
|
|
|
|
|
|
(15 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
|
|
|
|
|
|
|
|
|
19 |
|
|
|
|
|
34 |
|
|
|
|
|
|
(44 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
$ |
152 |
|
|
|
|
$ |
166 |
|
|
|
|
|
|
(8 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
$ |
0.89 |
|
|
|
|
$ |
0.99 |
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
$ |
0.88 |
|
|
|
|
$ |
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
|
171 |
|
|
|
|
|
168 |
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
|
172 |
|
|
|
|
|
171 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary income statement is estimated based on our current
information. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC. |
CONDENSED CONSOLIDATED BALANCE SHEET |
(In millions, except par value and share amounts) |
PRELIMINARY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 30, |
|
|
|
October 31, |
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
|
$ |
620 |
|
|
|
|
$ |
483 |
|
|
Accounts receivable, net |
|
|
|
|
|
|
|
408 |
|
|
|
|
|
398 |
|
|
Inventory |
|
|
|
|
|
|
|
|
475 |
|
|
|
|
|
487 |
|
|
Deferred tax assets |
|
|
|
|
|
|
|
75 |
|
|
|
|
|
74 |
|
|
Other current assets |
|
|
|
|
|
|
|
159 |
|
|
|
|
|
137 |
|
|
|
Total current assets |
|
|
|
|
|
|
|
1,737 |
|
|
|
|
|
1,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
|
|
|
|
|
531 |
|
|
|
|
|
518 |
|
Goodwill |
|
|
|
|
|
|
|
|
|
731 |
|
|
|
|
|
700 |
|
Other intangible assets, net |
|
|
|
|
|
|
|
226 |
|
|
|
|
|
246 |
|
Long-term investments |
|
|
|
|
|
|
|
58 |
|
|
|
|
|
70 |
|
Long-term deferred tax assets |
|
|
|
|
|
|
|
264 |
|
|
|
|
|
295 |
|
Other assets |
|
|
|
|
|
|
|
|
|
108 |
|
|
|
|
|
100 |
|
|
|
Total assets |
|
|
|
|
|
|
$ |
3,655 |
|
|
|
|
$ |
3,508 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
|
|
|
|
$ |
168 |
|
|
|
|
$ |
209 |
|
|
Employee compensation and benefits |
|
|
|
|
|
|
|
174 |
|
|
|
|
|
168 |
|
|
Deferred revenue |
|
|
|
|
|
|
|
198 |
|
|
|
|
|
175 |
|
|
Income and other taxes payable |
|
|
|
|
|
|
|
39 |
|
|
|
|
|
50 |
|
|
Other accrued liabilities |
|
|
|
|
|
|
|
73 |
|
|
|
|
|
84 |
|
|
|
Total current liabilities |
|
|
|
|
|
|
|
652 |
|
|
|
|
|
686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
1,100 |
|
|
|
|
|
1,099 |
|
Retirement and post-retirement benefits |
|
|
|
|
|
|
|
250 |
|
|
|
|
|
280 |
|
Long-term deferred revenue |
|
|
|
|
|
|
|
69 |
|
|
|
|
|
61 |
|
Other long-term liabilities |
|
|
|
|
|
|
|
84 |
|
|
|
|
|
80 |
|
|
|
Total liabilities |
|
|
|
|
|
|
|
2,155 |
|
|
|
|
|
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 April 30, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
and 170 million shares at October 31, 2015, issued |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
2 |
|
|
Treasury stock at cost; 1.6 million shares at April 30, 2016 and
zero |
|
|
|
|
|
|
|
(42 |
) |
|
|
|
|
— |
|
|
|
shares at October 31, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
Additional paid-in-capital |
|
|
|
|
|
|
|
1,211 |
|
|
|
|
|
1,165 |
|
|
Retained earnings |
|
|
|
|
|
|
|
766 |
|
|
|
|
|
614 |
|
|
Accumulated other comprehensive loss |
|
|
|
|
|
|
|
(437 |
) |
|
|
|
|
(479 |
) |
|
|
Total stockholders' equity |
|
|
|
|
|
|
|
1,500 |
|
|
|
|
|
1,302 |
|
|
|
|
Total liabilities and equity |
|
|
|
|
|
|
$ |
3,655 |
|
|
|
|
$ |
3,508 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary balance sheet is estimated based on our current
information. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC. |
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS |
(In millions) |
(Unaudited) |
PRELIMINARY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
$ |
152 |
|
|
|
|
|
|
$ |
166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
|
|
|
|
|
67 |
|
|
|
|
|
|
|
46 |
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation |
|
|
|
|
|
|
|
|
29 |
|
|
|
|
|
|
|
42 |
|
|
|
|
|
|
|
|
|
|
|
Excess tax benefit from share-based plans |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
Deferred Taxes |
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
13 |
|
|
|
|
|
|
|
|
|
|
|
Excess and obsolete inventory related charges |
|
|
|
|
|
|
|
|
11 |
|
|
|
|
|
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of land |
|
|
|
|
|
|
|
|
(10 |
) |
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
Other non-cash expenses, net |
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
|
|
|
|
|
|
(3 |
) |
|
|
|
|
|
|
(5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory |
|
|
|
|
|
|
|
|
(11 |
) |
|
|
|
|
|
|
(17 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
|
|
|
|
|
|
(27 |
) |
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment to Agilent, net |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
(28 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee compensation and benefits |
|
|
|
|
|
|
|
|
11 |
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes payable |
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retirement and post-retirement benefits |
|
|
|
|
|
|
|
|
(20 |
) |
|
|
|
|
|
|
(21 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets and liabilities |
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
(62 |
) |
Net cash provided by operating activities (a) |
|
|
|
|
|
|
|
|
209 |
|
|
|
|
|
|
|
160 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in property, plant and equipment |
|
|
|
|
|
|
|
|
(62 |
) |
|
|
|
|
|
|
(31 |
) |
|
|
|
|
|
|
|
|
|
|
Acquisition of businesses and intangible assets, net of cash
acquired |
|
|
|
|
|
|
|
|
(10 |
) |
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sale of land |
|
|
|
|
|
|
|
|
10 |
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sale of investment securities |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
1 |
|
Net cash used in investing activities |
|
|
|
|
|
|
|
|
(62 |
) |
|
|
|
|
|
|
(30 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock under employee stock plans |
|
|
|
|
|
|
|
|
24 |
|
|
|
|
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
Treasury stock repurchases |
|
|
|
|
|
|
|
|
(40 |
) |
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
Return of Capital to Agilent |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
(49 |
) |
|
|
|
|
|
|
|
|
|
|
Excess tax benefit from share-based plans |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
3 |
|
Net cash used in financing activities |
|
|
|
|
|
|
|
|
(16 |
) |
|
|
|
|
|
|
(38 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate movements |
|
|
|
|
|
|
|
|
6 |
|
|
|
|
|
|
|
(8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
|
|
|
|
|
|
137 |
|
|
|
|
|
|
|
84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period |
|
|
|
|
|
|
|
|
483 |
|
|
|
|
|
|
|
810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
|
|
|
|
|
|
$ |
620 |
|
|
|
|
|
|
$ |
894 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Cash payments included in operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax payments, net |
|
|
|
|
|
|
|
$ |
8 |
|
|
|
|
|
|
$ |
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring payments |
|
|
|
|
|
|
|
$ |
3 |
|
|
|
|
|
|
$ |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest payments on senior notes |
|
|
|
|
|
|
|
$ |
22 |
|
|
|
|
|
|
$ |
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary cash flow is estimated based on our current
information. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC. |
RECONCILIATION OF REVENUE EXCLUDING CURRENCY IMPACTS AND M&A |
(In millions) |
(Unaudited) |
PRELIMINARY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent |
|
|
|
|
|
|
|
|
Q2'16 |
|
|
|
|
|
|
|
Q2'15 |
|
|
|
|
|
|
|
Inc/(Dec) |
GAAP Revenue |
|
|
|
|
|
|
|
$ |
731 |
|
|
|
|
|
|
|
|
$ |
740 |
|
|
|
|
|
|
|
-1 |
% |
Acquisition related fair value adjustments |
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
— |
|
Non-GAAP Revenue |
|
|
|
|
|
|
|
$ |
735 |
|
|
|
|
|
|
|
|
$ |
740 |
|
|
|
|
|
|
|
-1 |
% |
Currency Impacts |
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
— |
|
Non-GAAP Revenue, net of currency impacts |
|
|
|
|
|
|
|
$ |
738 |
|
|
|
|
|
|
|
|
$ |
740 |
|
|
|
|
|
|
|
— |
% |
Less revenue from acquisitions included in segment results |
|
|
|
|
|
|
|
|
(51 |
) |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
— |
|
Core Revenue |
|
|
|
|
|
|
|
$ |
687 |
|
|
|
|
|
|
|
|
$ |
740 |
|
|
|
|
|
|
|
-7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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 5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC. |
NON-GAAP GROSS PROFIT AND INCOME FROM OPERATIONS RECONCILIATION |
THREE AND SIX MONTHS ENDED APRIL 30, 2016 |
(In millions) |
(Unaudited) |
PRELIMINARY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Gross Profit to Non-GAAP Gross Profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
Six Months Ended |
|
|
|
|
|
|
|
April 30, |
|
|
|
|
|
|
April 30, |
|
|
|
|
|
|
|
|
2016 |
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
2016 |
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit, as reported |
|
|
|
|
|
|
$ |
406 |
|
|
|
|
$ |
416 |
|
|
|
|
|
|
|
$ |
798 |
|
|
|
|
$ |
799 |
|
Intangible amortization |
|
|
|
|
|
|
|
10 |
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
19 |
|
|
|
|
|
4 |
|
Acquisition and integration costs |
|
|
|
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
— |
|
Acquisition related fair value adjustments |
|
|
|
|
|
|
|
4 |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
9 |
|
|
|
|
|
— |
|
Separation and related costs |
|
|
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
— |
|
|
|
|
|
1 |
|
Share based compensation |
|
|
|
|
|
|
|
4 |
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
8 |
|
Other |
|
|
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
2 |
|
|
|
|
|
— |
|
Non-GAAP Gross Profit |
|
|
|
|
|
|
$ |
425 |
|
|
|
|
$ |
422 |
|
|
|
|
|
|
|
$ |
836 |
|
|
|
|
$ |
812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Margin |
|
|
|
|
|
|
|
55.5 |
% |
|
|
|
|
56.3 |
% |
|
|
|
|
|
|
|
54.9 |
% |
|
|
|
|
55.5 |
% |
Non-GAAP Gross Margin |
|
|
|
|
|
|
|
57.8 |
% |
|
|
|
|
57.1 |
% |
|
|
|
|
|
|
|
57.2 |
% |
|
|
|
|
56.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Income from operations to Non-GAAP Income from
operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
Six Months Ended |
|
|
|
|
|
|
|
April 30, |
|
|
|
|
|
|
April 30, |
|
|
|
|
|
|
|
|
2016 |
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
2016 |
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations, as reported |
|
|
|
|
|
|
$ |
95 |
|
|
|
|
$ |
133 |
|
|
|
|
|
|
|
$ |
193 |
|
|
|
|
$ |
220 |
|
Intangible amortization |
|
|
|
|
|
|
|
11 |
|
|
|
|
|
2 |
|
|
|
|
|
|
|
|
22 |
|
|
|
|
|
4 |
|
Acquisition and integration costs |
|
|
|
|
|
|
|
5 |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
— |
|
Acquisition related fair value adjustments |
|
|
|
|
|
|
|
4 |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
9 |
|
|
|
|
|
— |
|
Separation and related costs |
|
|
|
|
|
|
|
5 |
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
10 |
|
|
|
|
|
12 |
|
Share based compensation |
|
|
|
|
|
|
|
13 |
|
|
|
|
|
13 |
|
|
|
|
|
|
|
|
29 |
|
|
|
|
|
42 |
|
Other |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
(6 |
) |
|
|
|
|
— |
|
Non-GAAP income from operations |
|
|
|
|
|
|
$ |
135 |
|
|
|
|
$ |
154 |
|
|
|
|
|
|
|
$ |
264 |
|
|
|
|
$ |
278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations as a percent of revenue |
|
|
|
|
|
|
|
13.0 |
% |
|
|
|
|
18.0 |
% |
|
|
|
|
|
|
|
13.3 |
% |
|
|
|
|
15.3 |
% |
Non GAAP income from operations income as a percent of revenue |
|
|
|
|
|
|
|
18.3 |
% |
|
|
|
|
20.9 |
% |
|
|
|
|
|
|
|
18.1 |
% |
|
|
|
|
19.3 |
% |
|
We provide non-GAAP gross profit, non GAAP gross margin,
non-GAAP income from operations and non -GAAP income from operations as a percent of revenue 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. |
|
|
|
|
|
|
|
|
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.
|
|
|
|
|
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 gross profit
and income from operations to Non-GAAP gross profit and income from operations is estimated
based on our current information. |
|
|
|
|
|
|
Page 6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC. |
NON-GAAP NET INCOME AND DILUTED EPS RECONCILIATION |
(In millions, except per share amounts) |
(Unaudited) |
PRELIMINARY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Six months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 30, |
|
|
|
April 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
|
2015 |
|
|
|
2016 |
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
|
Diluted EPS |
|
|
|
Net Income |
|
|
Diluted EPS |
|
|
|
Net Income |
|
|
|
Diluted EPS |
|
|
|
|
Net Income |
|
|
Diluted EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net income |
|
|
|
|
|
|
$ |
88 |
|
|
|
$ |
0.51 |
|
|
|
|
$ |
96 |
|
|
$ |
0.56 |
|
|
|
$ |
152 |
|
|
|
|
$ |
0.88 |
|
|
|
|
|
$ |
166 |
|
|
|
$ |
0.97 |
|
|
|
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible amortization |
|
|
|
|
|
|
11 |
|
|
|
|
0.06 |
|
|
|
|
|
2 |
|
|
|
0.01 |
|
|
|
|
22 |
|
|
|
|
|
0.13 |
|
|
|
|
|
|
4 |
|
|
|
|
0.02 |
|
|
|
|
|
|
|
|
Share Based Compensation |
|
|
|
|
|
|
13 |
|
|
|
|
0.08 |
|
|
|
|
|
13 |
|
|
|
0.08 |
|
|
|
|
29 |
|
|
|
|
|
0.17 |
|
|
|
|
|
|
42 |
|
|
|
|
0.25 |
|
|
|
|
|
|
|
|
Acquisition and integration costs |
|
|
|
|
|
|
5 |
|
|
|
|
0.03 |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
5 |
|
|
|
|
|
0.03 |
|
|
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|
|
|
|
Acquisition related fair value adjustments |
|
|
|
|
|
|
4 |
|
|
|
|
0.02 |
|
|
|
|
|
— |
|
|
|
— |
|
|
|
|
9 |
|
|
|
|
|
0.05 |
|
|
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|
|
|
|
Separation and related costs |
|
|
|
|
|
|
5 |
|
|
|
|
0.03 |
|
|
|
|
|
5 |
|
|
|
0.03 |
|
|
|
|
10 |
|
|
|
|
|
0.06 |
|
|
|
|
|
|
12 |
|
|
|
|
0.07 |
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
2 |
|
|
|
|
0.01 |
|
|
|
|
|
3 |
|
|
|
0.01 |
|
|
|
|
(4 |
) |
|
|
|
|
(0.02 |
) |
|
|
|
|
|
2 |
|
|
|
|
0.01 |
|
|
|
|
|
|
|
|
Adjustment for taxes (a) |
|
|
|
|
|
|
(22 |
) |
|
|
|
(0.13 |
) |
|
|
|
|
1 |
|
|
|
0.01 |
|
|
|
|
(22 |
) |
|
|
|
|
(0.13 |
) |
|
|
|
|
|
(10 |
) |
|
|
|
(0.06 |
) |
Non-GAAP Net income |
|
|
|
|
|
|
$ |
106 |
|
|
|
$ |
0.61 |
|
|
|
|
$ |
120 |
|
|
$ |
0.70 |
|
|
|
$ |
201 |
|
|
|
|
$ |
1.17 |
|
|
|
|
|
$ |
216 |
|
|
|
$ |
1.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - diluted |
|
|
|
|
|
|
172 |
|
|
|
|
|
|
|
|
171 |
|
|
|
|
|
|
|
172 |
|
|
|
|
|
|
|
|
|
|
171 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 six months ended April 30, 2016 and 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 7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC. |
NON-GAAP RESULTS INFORMATION |
(In millions, except where noted) |
(Unaudited) |
PRELIMINARY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Keysight |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2'16 |
|
|
|
|
|
|
|
|
Q2'15 |
|
|
|
|
|
|
|
|
Q1'16 |
Revenue |
|
|
|
|
|
$ |
735 |
|
|
|
|
|
|
|
|
|
$ |
740 |
|
|
|
|
|
|
|
|
|
$ |
726 |
|
Gross Margin, % |
|
|
|
|
|
|
57.8 |
% |
|
|
|
|
|
|
|
|
|
57.1 |
% |
|
|
|
|
|
|
|
|
|
56.6 |
% |
Income from Operations |
|
|
|
|
|
$ |
135 |
|
|
|
|
|
|
|
|
|
$ |
154 |
|
|
|
|
|
|
|
|
|
$ |
129 |
|
Operating Margin, % |
|
|
|
|
|
|
18.3 |
% |
|
|
|
|
|
|
|
|
|
20.9 |
% |
|
|
|
|
|
|
|
|
|
17.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measurement Solutions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2'16 |
|
|
|
|
|
|
|
|
Q2'15 |
|
|
|
|
|
|
|
|
Q1'16 |
Revenue |
|
|
|
|
|
$ |
639 |
|
|
|
|
|
|
|
|
|
$ |
638 |
|
|
|
|
|
|
|
|
|
$ |
631 |
|
Gross Margin, % |
|
|
|
|
|
|
60.6 |
% |
|
|
|
|
|
|
|
|
|
59.3 |
% |
|
|
|
|
|
|
|
|
|
59.2 |
% |
Income from Operations |
|
|
|
|
|
$ |
124 |
|
|
|
|
|
|
|
|
|
$ |
136 |
|
|
|
|
|
|
|
|
|
$ |
116 |
|
Operating Margin, % |
|
|
|
|
|
|
19.5 |
% |
|
|
|
|
|
|
|
|
|
21.3 |
% |
|
|
|
|
|
|
|
|
|
18.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer Support and Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2'16 |
|
|
|
|
|
|
|
|
Q2'15 |
|
|
|
|
|
|
|
|
Q1'16 |
Revenue |
|
|
|
|
|
$ |
96 |
|
|
|
|
|
|
|
|
|
$ |
102 |
|
|
|
|
|
|
|
|
|
$ |
95 |
|
Gross Margin, % |
|
|
|
|
|
|
39.3 |
% |
|
|
|
|
|
|
|
|
|
43.8 |
% |
|
|
|
|
|
|
|
|
|
39.6 |
% |
Income from Operations |
|
|
|
|
|
$ |
11 |
|
|
|
|
|
|
|
|
|
$ |
18 |
|
|
|
|
|
|
|
|
|
$ |
13 |
|
Operating Margin, % |
|
|
|
|
|
|
11.2 |
% |
|
|
|
|
|
|
|
|
|
18.2 |
% |
|
|
|
|
|
|
|
|
|
13.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
|
|
|
|
|
|
|
Non-GAAP revenue for Measurement Solutions excludes the
impact of fair value adjustments to acquisition related deferred
revenue balances for the Anite acquisition of $4M for Q2'16, $5M for Q1'16 and zero for Q2'15, respectively. |
|
|
|
|
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 8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC. |
RECONCILIATION OF NON-GAAP REVENUE BY REGION |
(in millions) |
(Unaudited) |
PRELIMINARY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Revenue |
|
|
|
|
|
|
|
Acquisition
related
fair value adjs
|
|
|
|
|
|
|
NON-GAAP Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Percent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent |
Revenue by Region
|
|
|
|
|
|
Q2'16 |
|
|
Q2'15 |
|
|
Inc/(Dec) |
|
|
|
|
|
|
|
Q2'16 |
|
|
|
|
|
|
Q2'16 |
|
|
Q2'15 |
|
Inc/(Dec) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas |
|
|
|
|
|
$ 257 |
|
|
$ 282 |
|
|
-9% |
|
|
|
|
|
|
|
$ 1 |
|
|
|
|
|
|
$ 258 |
|
|
$ 282 |
|
-8% |
Europe |
|
|
|
|
|
136 |
|
|
123 |
|
|
11% |
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
137 |
|
|
123 |
|
11% |
Japan |
|
|
|
|
|
85 |
|
|
92 |
|
|
-7% |
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
85 |
|
|
92 |
|
-7% |
Asia Pacific ex-Japan |
|
|
|
|
|
253 |
|
|
243 |
|
|
4% |
|
|
|
|
|
|
|
2 |
|
|
|
|
|
|
255 |
|
|
243 |
|
4% |
Total Revenue |
|
|
|
|
|
$ 731 |
|
|
$ 740 |
|
|
-1% |
|
|
|
|
|
|
|
$ 4 |
|
|
|
|
|
|
$ 735 |
|
|
$ 740 |
|
-1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non GAAP Revenue is defined to exclude the fair value adjustments to
acquisition related deferred revenue balances for the Anite acquisition. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary reconciliation of revenue by region is estimated based
on our current information. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KEYSIGHT TECHNOLOGIES, INC. |
RECONCILIATION OF NON-GAAP REVENUE BY MARKET |
(In millions) |
(Unaudited) |
PRELIMINARY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Revenue |
|
|
|
|
|
|
Acquisition
related
fair value adjs
|
|
|
|
|
|
|
|
Non-GAAP Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent |
|
|
|
|
|
|
|
Q2'16 |
|
|
|
Q2'15 |
|
|
|
Inc/(Dec) |
|
|
|
|
|
|
Q2'16 |
|
|
|
|
|
|
|
Q2'16 |
|
|
|
|
Q2'15 |
|
|
|
|
Inc/(Dec) |
Aerospace & Defense |
|
|
|
|
|
|
|
160 |
|
|
|
$ |
156 |
|
|
|
3 |
% |
|
|
|
|
|
|
$ |
— |
|
|
|
|
|
|
|
$ |
160 |
|
|
|
|
$ |
156 |
|
|
|
|
3 |
% |
Industrial/Computer/Semi-conductor |
|
|
|
|
|
|
|
323 |
|
|
|
|
337 |
|
|
|
-4 |
% |
|
|
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
323 |
|
|
|
|
|
337 |
|
|
|
|
-4 |
% |
Communications |
|
|
|
|
|
|
|
248 |
|
|
|
|
247 |
|
|
|
— |
% |
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
252 |
|
|
|
|
|
247 |
|
|
|
|
2 |
% |
Total Revenue |
|
|
|
|
|
|
$ |
731 |
|
|
|
$ |
740 |
|
|
|
-1 |
% |
|
|
|
|
|
|
$ |
4 |
|
|
|
|
|
|
|
$ |
735 |
|
|
|
|
$ |
740 |
|
|
|
|
-1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non GAAP Revenue is defined to exclude the fair value adjustments to
acquisition related deferred revenue balances for the Anite acquisition. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary Non GAAP revenue by market information is estimated
based on our current information. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 10 |
Keysight Technologies, Inc.
EDITORIAL CONTACT:
Amy Flores, +1 408-236-1594
amy_flores@keysight.com
or
INVESTOR CONTACT:
Jason Kary, +1 707-577-6916
jason.kary@keysight.com
View source version on businesswire.com: http://www.businesswire.com/news/home/20160519006610/en/