Attached files

file filename
8-K - 8-K - AGILENT TECHNOLOGIES, INC.form8-kxq214pressrelease.htm


Exhibit 99.1
 
EDITORIAL CONTACT:             

Amy Flores                        
+1 408 345 8194
amy_flores@agilent.com

INVESTOR CONTACT:

Alicia Rodriguez
+1 408 345 8948
alicia_rodriguez@agilent.com




Agilent Technologies Reports Second-Quarter 2014 Results


Highlights:

GAAP net income of $150 million, or $0.45 per share
Non-GAAP net income of $244 million, or $0.72 per share(1) 
Orders of $1.81 billion and revenues of $1.73 billion
Third-quarter fiscal year 2014 revenue guidance of $1.74 billion to $1.76 billion, and non-GAAP earnings guidance of $0.72 to $0.74 per share(2)
Fiscal year 2014 revenue guidance of $6.90 billion to $7.10 billion. Non-GAAP earnings guidance at $2.96 to $3.16 per share(2) 
Keysight Technologies common stock is expected to be listed on the NYSE, with the ticker symbol KEYS.


SANTA CLARA, Calif., May 14, 2014 - Agilent Technologies Inc. (NYSE: A) today reported orders of $1.81 billion, up 7 percent over one year ago, for the second fiscal quarter ended April 30, 2014, and revenues of $1.73 billion, flat compared with one year ago. Second-quarter GAAP net income was $150 million, or $0.45 per share. Last year’s second-quarter GAAP net income was $166 million, or $0.48 per share.

During the second quarter, Agilent had intangible amortization of $51 million, pre-separation costs of $41 million, integration and transformation costs of $10 million, and a tax benefit of $10 million. Excluding these items and $2 million of other net costs, Agilent reported second-quarter adjusted net income of $244 million, or $0.72 per share(1).

Agilent President and CEO Bill Sullivan said, “We delivered on our commitments this past quarter with solid order growth, and revenues and earnings in the mid-range of our forecasted guidance. Looking ahead, we are well positioned as we move into the second half.”


1



Electronic Measurement second-quarter revenues were down 2 percent compared with the prior year. Operating margins were 20 percent. In connection with its planned spinoff from Agilent, Keysight Technologies expects its common stock to trade on the New York Stock Exchange, with the ticker symbol KEYS.

Chemical Analysis revenues were up 3 percent compared with a year ago, led by growth in food and energy markets. Operating margins were 22 percent.

Life Sciences and Diagnostics revenues were up 1 percent over a year ago, led by pharma and diagnostics/clinical markets. Operating margins were 13 percent.

Agilent generated $325 million of cash from operations in the quarter. Second-quarter ROIC was 16 percent(3).

Third-quarter 2014 revenues are expected to be in the range of $1.74 billion to $1.76 billion. Third-quarter non-GAAP earnings are expected to be in the range of $0.72 to $0.74 per share(2).

For the full fiscal year 2014, Agilent expects revenue of $6.90 billion to
$7.10 billion and non-GAAP earnings of $2.96 to $3.16 per share(2).

About Agilent Technologies

Agilent Technologies Inc. (NYSE: A) is the world’s premier measurement company and a technology leader in chemical analysis, life sciences, diagnostics, electronics and communications. The company’s 20,600 employees serve customers in more than 100 countries. Agilent had revenues of $6.8 billion in fiscal 2013. Information about Agilent is available at www.agilent.com.

On Sept. 19, 2013, Agilent announced plans to separate into two publicly traded companies through a tax-free spinoff of its electronic measurement business. The new company is named Keysight Technologies, Inc. The separation is expected to be completed in early November 2014.

Agilent’s management will present more details about its second-quarter FY2014 financial results on a conference call with investors today at 1:30 p.m. PDT. This event will be webcast live in listen-only mode. Listeners may log on at www.investor.agilent.com and select “Q2 2014 Agilent Technologies Inc. Earnings Conference Call” in the “News & Events Calendar of Events” section. The webcast will remain available on the company’s website for 90 days.

Additional information regarding financial results can be found at www.investor.agilent.com by selecting “Financial Results” in the “Financial Information” section.
 
A telephone replay of the conference call will be available at approximately 4:30 p.m. (Pacific Time) today through May 21. The replay number is (855) 859-2056, or for international, dial (404) 537-3406; enter passcode 20495852.

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 Agilent’s separation of the electronic

2



measurement business; future revenues, earnings and profitability; the future demand for the company’s products and services; customer expectations; and revenue and non-GAAP earnings guidance for the third quarter and full fiscal year 2014. These forward-looking statements involve risks and uncertainties that could cause Agilent’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 expected from integration and restructuring activities.

In addition, other risks that Agilent faces in running its operations include the ability to execute successfully through business cycles; the ability to meet and achieve the benefits of its cost-reduction goals and otherwise successfully adapt its cost structures to continuing changes in business conditions; ongoing competitive, pricing and gross-margin pressures; the risk that our cost-cutting initiatives will impair our ability to develop products and remain competitive and to operate effectively; the impact of geopolitical uncertainties and global economic conditions on our operations, our markets and our ability to conduct business; the ability to improve asset performance to adapt to changes in demand; the ability of our supply chain to adapt to changes in demand; the ability to successfully introduce new products at the right time, price and mix; the ability of Agilent to successfully integrate recent acquisitions; and other risks detailed in Agilent’s filings with the Securities and Exchange Commission, including our Quarterly Report on Form 10-Q for the quarter ended Jan. 31, 2014. Forward-looking statements are based on the beliefs and assumptions of Agilent’s management and on currently available information. Agilent undertakes no responsibility to publicly update or revise any forward-looking statement.

# # #

(1) Non-GAAP net income and non-GAAP net income per share exclude primarily the impacts of acquisition and integration costs, pre-separation costs, transformation initiatives and restructuring costs, and non-cash intangibles amortization. We also exclude any tax benefits 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. A reconciliation between non-GAAP net income and GAAP net income is set forth on page 6 of the attached tables along with additional information regarding the use of this non-GAAP measure.

(2) Non-GAAP earnings per share as projected for Q3FY14 and full fiscal year 2014 excludes primarily the impacts of acquisition and integration costs, pre-separation costs, future restructuring costs, asset impairment charges, and non-cash intangibles amortization. We also exclude any tax benefits 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. 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. Future amortization of intangibles is expected to be approximately $50 million per quarter.

(3) Return on invested capital (ROIC) is a non-GAAP measure and is defined as income from operations less other (income) expense and taxes, annualized, divided by the average of the two most recent quarter-end balances of assets less net current liabilities. The reconciliation of ROIC can be found on page 8 of the attached tables, along with additional information regarding the use of this non-GAAP measure.

NOTE TO EDITORS: Further technology, corporate citizenship and executive news is available on the Agilent news site at www.agilent.com/go/news.

3



AGILENT TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(In millions, except per share amounts)
(Unaudited)
PRELIMINARY
 
 
 
Three Months Ended
 
 
 
 
April 30,
 
Percent
 
 
2014
 
2013
 
Inc/(Dec)
Orders
 
$
1,812

 
$
1,688

 
7%
 
 
 
 
 
 
 
Net revenue
 
$
1,731

 
$
1,732

 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
Cost of products and services
 
832

 
841

 
(1)%
Research and development
 
176

 
181

 
(3)%
Selling, general and administrative
 
513

 
497

 
3%
Total costs and expenses
 
1,521

 
1,519

 
 
 
 
 
 
 
 
Income from operations
 
210

 
213

 
(1)%
 
 
 
 
 
 
 
Interest income
 
2

 
1

 
100%
Interest expense
 
(30
)
 
(25
)
 
20%
Other income (expense), net
 
4

 
9

 
(56)%
 
 
 
 
 
 
 
Income before taxes
 
186

 
198

 
(6)%
 
 
 
 
 
 
 
Provision for income taxes
 
36

 
32

 
13%
 
 
 
 
 
 
 
Net income
 
$
150

 
$
166

 
(10)%
 
 
 
 
 
 
 
Net income per share:
 
 
 
 
 
 
Basic
 
$
0.45

 
$
0.48

 
 
Diluted
 
$
0.45

 
$
0.48

 
 
 
 
 
 
 
 
 
Weighted average shares used in computing net income per share:
 
 
 
 
 
 
Basic
 
333

 
345

 
 
Diluted
 
337

 
349

 
 
 
 
 
 
 
 
 
Cash dividends declared per common share
 
$
0.13

 
$

 
 
 



The preliminary income statement is estimated based on our current information.



1



AGILENT TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(In millions, except per share amounts)
(Unaudited)
PRELIMINARY
 
 
 
Six Months Ended
 
 
 
 
April 30,
 
Percent
 
 
2014
 
2013
 
Inc/(Dec)
Orders
 
$
3,490

 
$
3,398

 
3%
 
 
 
 
 
 
 
Net revenue
 
$
3,410

 
$
3,412

 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
Cost of products and services
 
1,628

 
1,641

 
(1)%
Research and development
 
353

 
360

 
(2)%
Selling, general and administrative
 
1,001

 
981

 
2%
Total costs and expenses
 
2,982

 
2,982

 
 
 
 
 
 
 
 
Income from operations
 
428

 
430

 
 
 
 
 
 
 
 
Interest income
 
4

 
3

 
33%
Interest expense
 
(59
)
 
(50
)
 
18%
Other income (expense), net
 
4

 
10

 
(60)%
 
 
 
 
 
 
 
Income before taxes
 
377

 
393

 
(4)%
 
 
 
 
 
 
 
Provision for income taxes
 
32

 
48

 
(33)%
 
 
 
 
 
 
 
Net income
 
$
345

 
$
345

 
—%
 
 
 
 
 
 
 
Net income per share:
 
 
 
 
 
 
Basic
 
$
1.04

 
$
1.00

 
 
Diluted
 
$
1.02

 
$
0.98

 
 
 
 
 
 
 
 
 
Weighted average shares used in computing net income per share:
 
 
 
 
 
 
Basic
 
333

 
346

 
 
Diluted
 
338

 
351

 
 
 
 
 
 
 
 
 
Cash dividends declared per common share
 
$
0.26

 
$
0.22

 
 
 



The preliminary income statement is estimated based on our current information.



2



AGILENT TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(In millions)
(Unaudited)
PRELIMINARY
 
 
 
Three Months Ended
 
Six Months Ended
 
 
 
April 30,
 
April 30,
 
 
 
2014
 
2013
 
2014
 
2013
 
Net Income
 
$
150

 
$
166

 
$
345

 
$
345

 
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss), net of tax:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unrealized gain (loss) on investments
 
3

 
(2
)
 

 
1

 
Unrealized gain (loss) on derivative instruments
 
1

 
5

 
(1
)
 
11

 
Amounts reclassified into earnings related to derivative instruments
 

 
(4
)
 

 
(5
)
 
Foreign currency translation
 
88

 
(111
)
 
33

 
(55
)
 
Net defined benefit pension cost and post retirement plan costs:
 
 
 
 
 
 
 
 
 
Amortization of actuarial net loss
 
12

 
16

 
25

 
30

 
Amortization of net prior service benefit
 
(8
)
 
(8
)
 
(16
)
 
(16
)
 
Other comprehensive income (loss)
 
96

 
(104
)
 
41

 
(34
)
 
 
 
 
 
 
 
 
 
 
 
Total comprehensive income
 
$
246

 
$
62

 
$
386

 
$
311

 
 



The preliminary statement of comprehensive income is estimated based on our current information.


3



AGILENT TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEET
(In millions, except par value and share amounts)
(Unaudited)
PRELIMINARY
 
 
April 30,
2014
 
October 31,
2013
ASSETS
 
 

 
 

Current assets:
 
 

 
 

Cash and cash equivalents
 
$
2,950

 
$
2,675

Accounts receivable, net
 
903

 
899

Inventory
 
1,100

 
1,066

Other current assets
 
424

 
343

Total current assets
 
5,377

 
4,983

 
 
 
 
 
Property, plant and equipment, net
 
1,139

 
1,134

Goodwill
 
3,067

 
3,047

Other intangible assets, net
 
825

 
916

Long-term investments
 
133

 
139

Other assets
 
485

 
467

Total assets
 
$
11,026

 
$
10,686

 
 
 
 
 
LIABILITIES AND EQUITY
 
 

 
 

 
 
 
 
 
Current liabilities:
 
 

 
 

Accounts payable
 
$
481

 
$
432

Employee compensation and benefits
 
406

 
401

Deferred revenue
 
470

 
439

Other accrued liabilities
 
355

 
330

Total current liabilities
 
1,712

 
1,602

 
 
 
 
 
Long-term debt
 
2,693

 
2,699

Retirement and post-retirement benefits
 
261

 
294

Other long-term liabilities
 
720

 
802

Total liabilities
 
5,386

 
5,397

 
 
 
 
 
Total Equity:
 
 

 
 

Stockholders' equity:
 
 

 
 

Preferred stock; $0.01 par value; 125 million shares authorized; none issued and outstanding
 

 

Common stock; $0.01 par value; 2 billion shares authorized; 605 million shares at April 30, 2014 and 602 million shares at October 31, 2013, issued
 
6

 
6

Treasury stock at cost; 272 million shares at April 30, 2014 and 269 million shares at October 31, 2013
 
(9,757
)
 
(9,607
)
Additional paid-in-capital
 
8,861

 
8,723

Retained earnings
 
6,395

 
6,073

Accumulated other comprehensive income
 
132

 
91

Total stockholders' equity
 
5,637

 
5,286

Non-controlling interest
 
3

 
3

Total equity
 
5,640

 
5,289

Total liabilities and equity
 
$
11,026

 
$
10,686

 


The preliminary balance sheet is estimated based on our current information.



4



AGILENT TECHNOLOGIES, INC.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(In millions)
(Unaudited)
PRELIMINARY
 
 
 
Three Months Ended
 
Six Months Ended
 
 
April 30,
 
April 30,
 
 
2014
 
2014
Cash flows from operating activities:
 
 

 
 
Net income
 
$
150

 
$
345

Adjustments to reconcile net income to net cash provided by (used in) operating activities:
 
 
 
 
Depreciation and amortization
 
97

 
193

Share-based compensation
 
22

 
58

Excess tax benefit from share-based plans
 

 
(3
)
Excess and obsolete inventory and inventory related charges
 
12

 
23

Other non-cash expenses, net
 
2

 
8

Changes in assets and liabilities:
 
 
 
 
Accounts receivable
 
(43
)
 
(3
)
Inventory
 
(23
)
 
(56
)
Accounts payable
 
45

 
44

Employee compensation and benefits
 
66

 
4

Other assets and liabilities
 
(3
)
 
(94
)
Net cash provided by operating activities (a)
 
325

 
519

 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
Investments in property, plant and equipment
 
(53
)
 
(98
)
Proceeds from sale of property, plant and equipment
 
2

 
2

Loan to Equity method investment
 
(4
)
 
(4
)
Acquisition of businesses and intangible assets, net of cash acquired
 

 
(2
)
Net cash used in investing activities
 
(55
)
 
(102
)
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
Issuance of common stock under employee stock plans
 
22

 
95

Treasury stock repurchases
 
(50
)
 
(150
)
Payment of dividends
 
(44
)
 
(88
)
Excess tax benefit from share-based plans
 

 
3

Net cash used in financing activities
 
(72
)
 
(140
)
 
 
 
 
 
Effect of exchange rate movements
 
10

 
(2
)
 
 
 
 
 
Net increase in cash and cash equivalents
 
208

 
275

 
 
 
 
 
Cash and cash equivalents at beginning of period
 
2,742

 
2,675

Cash and cash equivalents at end of period
 
$
2,950

 
$
2,950

 
 
 
 
 
(a) Cash payments included in operating activities:
 
 
 
 
Restructuring payments
 
$
7

 
$
18

Income tax payments, net
 
$
8

 
$
34

 
 
 
 
 
 

The preliminary cash flow is estimated based on our current information.
 



5



AGILENT TECHNOLOGIES, INC.
NON-GAAP NET INCOME AND DILUTED EPS RECONCILIATIONS
(In millions, except per share amounts)
(Unaudited)
PRELIMINARY
 
 
 
Three Months Ended
Six Months Ended
 
 
April 30,
April 30,
 
 
2014
 
Diluted
EPS
 
2013
 
Diluted
EPS
2014
 
Diluted
EPS
 
2013
 
Diluted
EPS
GAAP Net income
 
$
150

 
$
0.45

 
$
166

 
$
0.48

$
345

 
$
1.02

 
$
345

 
$
0.98

Non-GAAP adjustments:
 
 

 
 

 
 

 
 

 

 
 
 
 

 
 

Restructuring and other related costs
 

 

 
55

 
0.16

(4
)
 
(0.01
)
 
55

 
0.16

Asset impairments and write-downs
 

 

 
1

 


 

 
2

 
0.01

Intangible amortization
 
51

 
0.15

 
51

 
0.15

102

 
0.30

 
103

 
0.29

Transformational initiatives
 
8

 
0.02

 
3

 
0.01

11

 
0.03

 
6

 
0.02

Acquisition and integration costs
 
2

 
0.01

 
6

 
0.02

9

 
0.03

 
16

 
0.05

Pre-separation costs
 
41

 
0.12

 

 

61

 
0.18

 

 

Other
 
2

 
0.01

 
5

 
0.01

3

 
0.01

 
9

 
0.03

Adjustment for taxes (a)
 
(10
)
 
(0.04
)
 
(18
)
 
(0.06
)
(57
)
 
(0.17
)
 
(45
)
 
(0.14
)
Non-GAAP Net Income
 
$
244

 
$
0.72

 
$
269

 
$
0.77

$
470

 
$
1.39

 
$
491

 
$
1.40

 

(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 and six months ended April 30, 2014, management uses a non-GAAP effective tax rate of 16%, respectively, 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 charges, acquisition and integration costs and pre-separation costs. 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.

Pre-separation costs include all incremental expenses incurred by Agilent in order to effect the separation, through the planned early November distribution date. They also include the cost of all the new FY14 hires required to operate two separate companies. The intent is to only include in non-GAAP expenses what would have been incurred if we had no plan to spin-off Keysight.
 
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 that items such as amortization of intangibles and restructuring charges 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 non-GAAP net income and diluted EPS reconciliation is estimated based on our current information.


6



AGILENT TECHNOLOGIES, INC.
SEGMENT INFORMATION
(In millions, except where noted)
(Unaudited)
PRELIMINARY
 
Life Sciences and Diagnostics
 
 
 
Q2'14
 
Q2'13
 
Q1'14
Orders
 
$
598

 
$
579

 
$
564

Revenues
 
$
577

 
$
571

 
$
591

Gross Margin, %
 
53
%
 
54
%
 
56
%
Income from Operations
 
$
76

 
$
89

 
$
100

Segment Assets
 
$
4,306

 
$
4,257

 
$
4,287

Return On Invested Capital (a) , %
 
7
%
 
8
%
 
9
%

Chemical Analysis
 
 
Q2'14
 
Q2'13
 
Q1'14
Orders
 
$
432

 
$
408

 
$
415

Revenues
 
$
411

 
$
401

 
$
417

Gross Margin, %
 
52
%
 
51
%
 
52
%
Income from Operations
 
$
90

 
$
89

 
$
94

Segment Assets
 
$
1,778

 
$
1,739

 
$
1,757

Return On Invested Capital (a) , %
 
20
%
 
20
%
 
21
%
 
Electronic Measurement
 
 
 
Q2'14
 
Q2'13
 
Q1'14
Orders
 
$
782

 
$
701

 
$
699

Revenues
 
$
743

 
$
760

 
$
671

Gross Margin, %
 
56
%
 
57
%
 
56
%
Income from Operations
 
$
148

 
$
156

 
$
102

Segment Assets
 
$
1,976

 
$
2,019

 
$
1,929

Return On Invested Capital (a) , %
 
35
%
 
38
%
 
24
%
 

Income from operations reflect the results of our reportable segments under Agilent'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, the impact of restructuring charges, acquisition and integration costs and pre-separation costs.
 
In general, recorded orders represent firm purchase commitments from our customers with established terms and conditions for products and services that will be delivered within six months.
 
(a) Return On Invested Capital is a non-GAAP measure and is defined as income from operations less other (income) expense and taxes, annualized, divided by the average of the two most recent quarter-end balances of assets less net current liabilities. The reconciliation of ROIC can be found on page 8 of these tables, along with additional information regarding the use of this non-GAAP measure.
 
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.

7



AGILENT TECHNOLOGIES, INC.
RECONCILIATION OF ROIC
(In millions)
(Unaudited)
PRELIMINARY
 
 
LDG
CAG
EMG
Agilent
 
LDG
CAG
EMG
Agilent
 
LDG
CAG
EMG
 
Q2'14
Q2'14
Q2'14
Q2'14
 
Q2'13
Q2'13
Q2'13
Q2'13
 
Q1'14
Q1'14
Q1'14
Numerator:
 

 

 

 

 
 

 

 

 

 
 

 

 

Non-GAAP income from operations
$
76

$
90

$
148

$
314

 
$
89

$
89

$
156

$
334

 
$
100

$
94

$
102

Less:
 

 

 

 

 
 

 

 

 

 
 

 

 

Taxes and Other (income)/expense
11

14

23

48

 
12

13

22

47

 
16

15

16

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Segment return
65

76

125

266

(a)
77

76

134

287

(a)
84

79

86

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Segment return annualized
$
260

$
304

$
500

$
1,064

 
$
308

$
304

$
536

$
1,148

 
$
336

$
316

$
344

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Denominator:
 

 

 

 

 
 

 

 

 

 
 

 

 

Segment assets (b)
$
4,306

$
1,778

$
1,976

$
8,060

 
$
4,257

$
1,739

$
2,019

$
8,015

 
$
4,287

$
1,757

$
1,929

Less:
 

 

 

 

 
 

 

 

 

 
 

 

 

Net current liabilities (c)
462

281

573

1,308

 
426

253

572

1,250

 
413

249

508

Invested capital
$
3,844

$
1,497

$
1,403

$
6,752

 
$
3,831

$
1,486

$
1,447

$
6,765

 
$
3,874

$
1,508

$
1,421

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average invested capital
$
3,859

$
1,503

$
1,412

$
6,777

 
$
3,834

$
1,484

$
1,430

$
6,752

 
$
3,864

$
1,503

$
1,441

 
 
 
 
 
 
 
 
 
 
 
 
 
 
ROIC
7
%
20
%
35
%
16
%
 
8
%
20
%
38
%
17
%
 
9
%
21
%
24
%
 
.
ROIC calculation:(annualized current quarter segment return)/(average of the two most recent quarter-end balances of Segment Invested Capital)

(a)   Agilent return is equal to non-GAAP net income of $244 million plus net interest expense after tax of $22 million for Q2'14, and $269 million plus net interest expense after tax of $18 million for Q2'13. Please see "Non-GAAP Net Income and Diluted EPS Reconciliations" for a reconciliation of non-GAAP net income to GAAP net income.
 
(b)   Segment assets consist of inventory, accounts receivable, property plant and equipment, gross goodwill and other intangibles, deferred taxes and allocated corporate assets.
 
(c)   Includes accounts payable, employee compensation and benefits, deferred revenue, certain other accrued liabilities and allocated corporate liabilities.
 
Return on Invested Capital (ROIC) is a non-GAAP measure that management believes provides useful supplemental information for management and the investor. ROIC is a tool by which we track how much value we are creating for our shareholders. Management uses ROIC as a performance measure for our businesses, and our senior managers' compensation is linked to ROIC improvements as well as other performance criteria. We believe that ROIC provides our management with a means to analyze and improve their business, measuring segment profitability in relation to net asset investments. We acknowledge that ROIC may not be calculated the same way by every company. When we complete major acquisitions, we may adjust invested capital for the relevant segment in the quarter when the acquisition occurred. We compensate for this limitation by monitoring and providing to the reader a full GAAP income statement and balance sheet.
 
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 of ROIC is estimated based on our current information.



8