Home Home  >  News & Events  >  News  >  News Details

News Details

Agilent Technologies Reports Third Quarter 2006 Results

August 14, 2006

PALO ALTO, Calif.--(BUSINESS WIRE)--Aug. 14, 2006--Agilent Technologies Inc. (NYSE:A) today reported orders of $1.42 billion for the third fiscal quarter ended July 31, 2006, 10 percent above one year ago. Revenues during the quarter were $1.45 billion, 17 percent above last year. Third quarter GAAP income from continuing operations was $233 million, or $0.55 per diluted share, compared with $54 million, or $0.10 per share, in last year's third quarter.

Included in GAAP results are $86 million of charges related principally to the spinoff of Verigy Ltd. and the reduction of Agilent's infrastructure costs. Excluding these charges, $21 million of non-cash stock compensation expenses, and $145 million of net gains from the sale of assets and other items, Agilent reported third quarter adjusted net income of $195 million, or $0.46 per share. On a comparable basis, the company earned $95 million, or $0.19 per share, one year ago.(1)

"Agilent performed well in the third quarter of 2006," said Bill Sullivan, Agilent president and chief executive officer. "Revenues were above expectations because of 10 percent year-to-year growth in the continuing operations of Agilent and the sustained strength of Verigy. Adjusted earnings per share were four cents above the high end of our guidance, and more than double last year's results, because of higher-than-expected revenues and great operating discipline across the businesses."

Sullivan noted that gross margins reached record levels during the quarter, and that the company's 27 percent Return on Invested Capital(2) also represented a new high. "During the quarter, we also brought Verigy to market via an initial public offering, and preparations for a fiscal year-end spinoff of Verigy are on schedule."

Sullivan added, "While remaining vigilant about the economic environment, Agilent's focus going forward is to leverage the robust operating model we've built through higher sustainable growth."

Looking ahead, Agilent (including Verigy) expects fourth quarter fiscal 2006 revenues of $1.48 billion to $1.53 billion, up 5 to 9 percent from last year. Adjusted net income is expected to be in the range of $0.50 to $0.55 per share(3), nearly double last year's comparable earnings.

Segment Results

Bio-Analytical Measurement(4)
($ millions except where noted)
                                       Q3:F06      Q3:F05      Q2:F06
                                       ------      ------      ------
Orders                                   387         348         401
Revenues                                 391         341         372
Gross Margin, %                           54%         49%         50%
Income from Operations                    60          42          45
Segment Assets                           901         734         925
Return On Invested Capital(2), %          26%         27%         21%

Bio-Analytical Measurement gained momentum during the third quarter, reflecting the strength of its new product portfolio and a diversified, global customer base. Orders of $387 million were 11 percent above last year, and up about 10 percent in local currency terms. Life Sciences orders were up 13 percent, while Chemical Analysis orders were 10 percent above one year ago. Geographically, robust growth in Asia and Europe was balanced by single-digit growth in the Americas due to ongoing weakness from traditional large pharmaceutical customers. Revenues of $391 million were 15 percent above last year as new product deliveries accelerated.

Segment income from operations of $60 million was $18 million above last year. Gross margins improved by 5 points, while operating expenses for acquisitions, new product introductions and incremental investments grew slightly ahead of revenues. The third quarter's 15 percent operating margin was about 3 points better than last year and a new third-quarter high. Segment Return On Invested Capital(2) was about the same as last year due to the impact of acquisitions.

Electronic Measurement(4)
($ millions except where noted)
                                       Q3:F06      Q3:F05      Q2:F06
                                       ------      ------      ------
Orders                                   838         807         875
Revenues                                 848         783         867
Gross Margin, %                           58%         53%         55%
Income from Operations                   125          77         120
Segment Assets                         2,175       2,192       2,213
Return On Invested Capital(2), %          24%         15%         23%

Third quarter Electronic Measurement orders of $838 million were up 4 percent from last year. Communications test orders were up 2 percent, with wireless test up 5 percent due to strength in Asia / Pacific and in R&D test demand. Wireline test orders were down 13 percent due to continued softness in router test and operations support solutions. General purpose test orders were up 7 percent from one year ago, with particular strength across the oscilloscopes product line and in electronic manufacturing test. Revenues of $848 million were 8 percent above last year.

Third quarter income from operations of $125 million was up $48 million on a $65 million increase in revenues. Gross margins improved 5 points to 58 percent, while segment operating expenses moved in line with revenues. Segment operating margin of 15 percent was 5 points above last year while ROIC(2) improved 9 points to 24 percent based on better operating margins and reductions in working capital.

Verigy Ltd.
($ millions except where noted)
                                       Q3:F06      Q3:F05      Q2:F06
                                       ------      ------      ------
Orders                                   199         145         312
Revenues                                 214         117         192
Gross Margin, %                           50%         32%         48%
Income from Operations                    44         (18)         29

Note: In the third quarter, Verigy, a subsidiary of Agilent comprised of its semiconductor test systems business, completed the initial public offering of a minority interest of 15 percent. Agilent intends to distribute the remaining 85 percent of Verigy shares to Agilent stockholders immediately prior to the close of its current fiscal year. After distribution, the related operating results of Verigy will be reflected as discontinued operations. For additional information on Verigy's standalone results, which differ in certain respects from Agilent's presentation of Verigy as one of its segments, see Verigy's third quarter 2006 press release issued today at http://investor.verigy.com.

About Agilent Technologies

Agilent Technologies Inc. (NYSE:A) is the world's premier measurement company and a technology leader in communications, electronics, life sciences and chemical analysis. The company's 20,000 employees serve customers in more than 110 countries. Agilent had net revenue of $5.1 billion in fiscal 2005. Information about Agilent is available on the Web at www.agilent.com.

Agilent's management will present more details on its third quarter FY2006 financial results on a conference call with investors beginning at 1:30 p.m. (Pacific). This event will be webcast live in listen-only mode. Listeners may log on at www.investor.agilent.com and select "Q3 2006 Agilent Technologies Inc. Earnings Conference Call" in the "News & Events -- Calendar of Events" section. The webcast will remain available on the company's Web site for 90 days.

A telephone replay of the conference call will be available from 3:30 p.m. (Pacific) today through August 21, 2006. The replay number is +1 888 286 8010, or international callers may dial +1 617 801 6888; enter pass code 24627398.

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 future revenues, earnings and profitability (on a segment and consolidated basis); the pace of new product introductions and future demand for the Company's products and services; the completion of the spinoff of the Company's Semiconductor Test Solutions business, Verigy Ltd.; and guidance for the fourth quarter of fiscal year 2006. 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 and technologies; and changes in the planned spinoff of Verigy.

In addition, other risks that Agilent faces in running its operations include the ability to execute successfully through business cycles while it continues to implement cost reductions; 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 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 to successfully introduce new products at the right time, price and mix, and other risks detailed in Agilent's filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended Oct. 31, 2005. 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) Adjusted net income and adjusted net income per share are non-GAAP measures. Adjusted net income is defined to exclude primarily the impacts of restructuring and asset impairment charges, business separation costs, non-cash stock-based compensation, retirement plan curtailment gains, intangible amortization as well as gains and losses from the sale of investments and disposals of businesses net of their tax effects. A reconciliation between adjusted net income and GAAP net income is set forth on page 5 of the attached tables along with additional information regarding the use of this non-GAAP measure.

(2) Return On Invested Capital is a non-GAAP measure and is defined as income (loss) 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 6 of the attached tables, along with additional information regarding the use of this non-GAAP measure.

(3) Adjusted net income per share as projected for Q406 is a non-GAAP measure which excludes primarily the impacts of future restructuring and asset impairment charges, non-cash stock-based compensation, and intangibles 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. Future amortization of intangibles is expected to be approximately $10 million per quarter.

(4) Historical segment data have been restated to correspond to current presentation.

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

                                Page 1

                      AGILENT TECHNOLOGIES, INC.
            CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
               (In millions, except per share amounts)
                             (Unaudited)
                             PRELIMINARY


                                       Three Months Ended
                                            July 31,
                                      ---------------------   Percent
                                         2006       2005     Inc/(Dec)
                                      ---------- ---------- ----------

Orders                                   $1,424     $1,300        10%

Net revenue                              $1,453     $1,242        17%


Costs and expenses:
  Cost of products and services             662        646         2%
  Research and development                  186        183         2%
  Selling, general and administrative       463        378        22%
  Gain on sale of Palo Alto
   headquarters                             (65)         -      (100%)
                                      ---------- ----------
         Total costs and expenses         1,246      1,207         3%
                                      ---------- ----------

Income from continuing operations           207         35       491%

Other income (expense), net                  44         25        76%
                                      ---------- ----------

Income from continuing operations
 before taxes and equity income             251         60       318%

Provision for taxes                          18         19        (5%)
                                      ---------- ----------

Income from continuing operations
 before equity income                       233         41       468%

Equity income from Lumileds                   -         13      (100%)
                                      ---------- ----------

Income from continuing operations           233         54       331%

Income from and gain (loss) on sale of
 discontinued operations, net                (6)        50      (112%)
                                      ---------- ----------

Net income                                 $227       $104       118%
                                      ========== ==========


Net income per share -- basic:
    Income from continuing operations     $0.57      $0.11
    Income from and gain on sale of
     discontinued operations, net         (0.02)      0.10
                                      ---------- ----------
         Net income per share --
          basic                           $0.55      $0.21

Net income per share -- diluted:
    Income from continuing operations     $0.55      $0.10
    Income from and gain on sale of
     discontinued operations, net         (0.01)      0.10
                                      ---------- ----------
         Net income per share --
          diluted                         $0.54      $0.20

Weighted average shares used in
 computing net income (loss) per
 share:
         Basic                              412        494
         Diluted                            421        499


Historical amounts were reclassified to conform with current period
presentation.

Income from continuing operations for the third quarter of fiscal 2006
includes pre-tax share-based compensation expense under SFAS No. 123R
of $21 million related to employee stock options and employee stock
purchases.

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


                                Page 2

                      AGILENT TECHNOLOGIES, INC.
            CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
               (In millions, except per share amounts)
                             (Unaudited)
                             PRELIMINARY


                                        Nine Months Ended
                                            July 31,
                                      ---------------------   Percent
                                         2006       2005     Inc/(Dec)
                                      ---------- ---------- ----------

Orders                                   $4,365     $3,791        15%

Net revenue                              $4,220     $3,732        13%

Costs and expenses:
  Cost of products and services           2,018      1,905         6%
  Research and development                  572        547         5%
  Selling, general and administrative     1,387      1,165        19%
  Gain on sale of Palo Alto
   headquarters and San Jose site          (121)         -      (100%)
                                      ---------- ----------
         Total costs and expenses         3,856      3,617         7%
                                      ---------- ----------

Income from operations                      364        115       217%

Other income (expense), net                 139         60       132%
                                      ---------- ----------

Income from continuing operations
 before taxes and equity income             503        175       187%

Provision for taxes                          61         53        15%
                                      ---------- ----------

Income from continuing operations
 before equity income                       442        122       262%

Equity income from and gain on sale of
 Lumileds                                   901         36      2403%
                                      ---------- ----------

Income from continuing operations         1,343        158       750%

Income from and gain on sale of
 discontinued operations, net             1,815        144      1160%
                                      ---------- ----------

Net income                               $3,158       $302       946%
                                      ========== ==========



Net income per share -- basic:
     Income from continuing operations    $3.07      $0.32
     Income from and gain on sale of
      discontinued operations, net         4.14       0.29
                                      ---------- ----------
         Net income per share --
          basic                           $7.21      $0.61

Net income per share -- diluted:
     Income from continuing operations    $3.00      $0.32
     Income from and gain on sale of
      discontinued operations, net         4.05       0.29
                                      ---------- ----------
         Net income per share --
          diluted                         $7.05      $0.61


Weighted average shares used in
 computing net income per share:
          Basic                             438        492
          Diluted                           448        497


Historical amounts were reclassified to conform with current period
presentation.

Income from continuing operations for the first nine months of fiscal
2006 includes pre-tax share-based compensation expense under SFAS No.
123R of $82 million related to employee stock options and employee
stock purchases.

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


                                Page 3

                      AGILENT TECHNOLOGIES, INC.
                 CONDENSED CONSOLIDATED BALANCE SHEET
           (In millions, except par value and share amounts)
                              (Unaudited)
                              PRELIMINARY


                                                 July 31,  October 31,
                                                   2006       2005
                                               ----------- -----------
ASSETS
Current assets:
     Cash and cash equivalents                     $2,249      $2,226
     Short term investments                             -          25
     Accounts receivable, net                         853         753
     Inventory                                        705         722
     Other current assets                             412         298
     Current assets of discontinued operations          -         423
                                               ----------- -----------
          Total current assets                      4,219       4,447

Property, plant and equipment, net                    822         873
Goodwill and other intangible assets, net             481         362
Other assets                                          602         628
Restricted cash and cash equivalents                1,605          22
Non-current assets of discontinued operations           -         419
                                               ----------- -----------
               Total assets                        $7,729      $6,751
                                               =========== ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Accounts payable                                $425        $344
     Employee compensation and benefits               422         542
     Deferred revenue                                 292         247
     Income and other taxes payable                   381         474
     Other accrued liabilities                        159         179
     Current liabilities of discontinued
      operations                                        -         150
                                               ----------- -----------
          Total current liabilities                 1,679       1,936
                                               ----------- -----------

Long-term debt                                      1,500           -
Retirement and post-retirement benefits               266         383
Other long-term liabilities                           492         351
                                               ----------- -----------
          Total liabilities                         3,937       2,670
                                               ----------- -----------

Commitments and contingencies                           -           -

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; 534 million shares
      at July 31, 2006 and 512 million shares
      at October 31, 2005 issued                        5           5
     Treasury stock at cost; 125 million
      shares at July 31, 2006 and 9 million
      shares at October 31, 2005                   (4,469)       (290)
     Additional paid-in capital                     6,543       5,878
     Retained earnings (accumulated deficit)        1,695      (1,463)
     Accumulated other comprehensive income
      (loss)                                           18         (49)
                                               ----------- -----------
          Total stockholders' equity                3,792       4,081
                                               ----------- -----------
               Total liabilities and
                stockholders' equity               $7,729      $6,751
                                               =========== ===========


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


                                Page 4

                      AGILENT TECHNOLOGIES, INC.
            CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                             (In millions)
                              (Unaudited)
                              PRELIMINARY


                                                  Nine        Three
                                                  months      months
                                                  ended       ended
                                                 July 31,    July 31,
                                                  2006        2006
                                               ----------- -----------
Cash flows from operating activities:
     Net income                                    $3,158        $227
     Less : Income from and gain (loss) on sale
      of discontinued operations, net               1,815          (6)
                                               ----------- -----------
          Income from continuing operations         1,343         233

Adjustments to reconcile net income to net cash
 provided by operating activities:
     Depreciation and amortization                    134          45
     Deferred taxes                                    (9)         10
     Excess and obsolete inventory-related
      charges                                          44           9
     Asset impairment charges                          26           4
     Net gain on sale of investments                   (9)          -
     Gain on sale and undistributed equity in
      net income of Lumileds                         (901)          -
     Net gain on sale of assets                      (111)        (60)
     Share based compensation                          82          21
     Pension curtailment and settlements              (28)        (28)
     In process R&D                                     2           -
     Changes in assets and liabilities:
          Accounts receivable                         (90)         (8)
          Inventory                                   (27)         (2)
          Accounts payable                             89           5
          Employee compensation and benefits         (119)        (87)
          Income taxes and other taxes payable        (80)         (8)
          Other current assets and liabilities        (23)        (30)
          Other long-term assets and
           liabilities                                (97)        (39)
                                               ----------- -----------
Net cash provided by operating activities of
 continuing operations (a):                           226          65
Net cash provided by operating activities of
 discontinued operations                                7           -
                                               ----------- -----------
Net cash provided by operating activities             233          65

Cash flows from investing activities:
     Investments in property, plant and
      equipment                                      (165)        (60)
     Proceeds from the sale of property, plant
      and equipment                                   205         116
     Investment in equity securities                   (5)         (1)
     Proceeds from sale of Lumileds and other
      investments                                     966           6
     Increase in restricted cash and cash
      equivalents                                  (1,583)         (3)
     Payment of loan receivable                        50           -
     Net proceeds from sale of discontinued
      operations                                    2,509          (6)
     Proceeds from sale of short-term
      investments                                      25           -
     Purchase of minority interest, primarily
      Yokogawa Analytical Systems                    (104)         (6)
     Acquisition of businesses and intangible
      assets, net of cash acquired                    (30)         (6)
                                               ----------- -----------
Net cash provided by investing activities of
 continuing operations:                             1,868          40
Net cash used in investing activities of
 discontinued operations:                              (6)          -
                                               ----------- -----------
Net cash provided by investing activities           1,862          40

Cash flows from financing activities:
     Issuance of common stock under employee
      stock plans                                     513          65
     Treasury stock repurchases                    (4,179)       (701)
     Net proceeds from sale of subsidiary stock       121         121
     Proceeds from term facility                      700           -
     Repayment of term facility                      (700)          -
     Debt issuance costs                              (25)          -
     Cash distribution to minority interest in
      consolidated joint venture                      (16)          -
     Long-term debt                                 1,500           -
                                               ----------- -----------
Net cash used in financing activities of
 continuing operations:                            (2,086)       (515)

Effect of exchange rate movements                      14           2

Net increase (decrease) in cash and cash
 equivalents                                           23        (408)

Cash and cash equivalents at beginning of
 period                                             2,226       2,657
                                               ----------- -----------

Cash and cash equivalents at end of period         $2,249      $2,249
                                               =========== ===========


     (a) Cash payments included in operating
          activities:
             Restructuring                            136          43
             Income tax payments                      143          18

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


                                Page 5

                      AGILENT TECHNOLOGIES, INC.
              ADJUSTED NET INCOME AND EPS RECONCILIATIONS
                (In millions, except per share amounts)
                              (Unaudited)
                              PRELIMINARY


                                              Three Months Ended
                                                   July 31,
                                           2006   EPS     2005   EPS
                                         -------------- --------------

Net income per GAAP                        $227  $0.54    $104  $0.20
Less income from and gain (loss) on sale
 of discontinued operations                  (6) (0.01)     50   0.10
                                         -------------- --------------
Income from continuing operations          $233  $0.55     $54  $0.10
 Non-GAAP adjustments:
    Restructuring and asset impairment       40   0.10      35   0.07
    Business disposal and infrastructure
     reduction costs                         46   0.10       -      -
    Gain on sale of Palo Alto
     headquarters and San Jose site         (65) (0.15)      -      -
    Retirement plans curtailment gains      (28) (0.07)      -      -
    Gain on sale of assets                    -      -       -      -
    Equity income from and gain on sale
     of Lumileds                              -      -     (13) (0.02)
    Share-based compensation expense         21   0.05       -      -
    Donation to Agilent foundation            -      -       -      -
    Income from Foreign Sales Corporation
     Tax Study                              (13) (0.03)      -      -
    Unallocated SPG corporate charges         -      -      32   0.06
    Other, principally other intangibles      8   0.02      (1)     -
    Adjustment for taxes                    (47) (0.11)    (12) (0.02)
                                         -------------- --------------
Adjusted net income                        $195  $0.46     $95  $0.19
                                         ============== ==============

                                               Nine Months Ended
                                                    July 31,
                                           2006  EPS      2005  EPS
                                         -------------- --------------

Net income per GAAP                      $3,158  $7.05    $302  $0.61
Less income from and gain (loss) on sale
 of discontinued operations               1,815   4.05     144   0.29
                                         -------------- --------------
Income from continuing operations        $1,343  $3.00    $158  $0.32
 Non-GAAP adjustments:
    Restructuring and asset impairment      144   0.32      42   0.08
    Business disposal and infrastructure
     reduction costs                        111   0.25       -      -
    Gain on sale of Palo Alto
     headquarters and San Jose site        (121) (0.27)      -      -
    Retirement plans curtailment gains      (28) (0.06)      -      -
    Gain on sale of assets                    -      -     (10) (0.02)
    Equity income from and gain on sale
     of Lumileds                           (901) (2.01)    (36) (0.07)
    Share-based compensation expense         82   0.18       -      -
    Donation to Agilent foundation            -      -      10   0.02
    Income from Foreign Sales Corporation
     Tax Study                              (13) (0.03)      -      -
    Unallocated SPG corporate charges        13   0.03     100   0.20
    Other, principally other intangibles     11   0.02      12   0.02
    Adjustment for taxes                   (114) (0.25)    (26) (0.05)
                                         -------------- --------------
Adjusted net income                        $527  $1.18    $250  $0.50
                                         ============== ==============


We provide adjusted net income and adjusted 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,  the
impact of the sale of our businesses and investments from the results
of the sales of our products. 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.

Our management recognizes that items such as restructuring charges and
sales of investments can have a material impact on our cash flows and
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
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 adjusted net income and EPS reconciliation is
estimated based on our current information.


                                Page 6

                      AGILENT TECHNOLOGIES, INC.
                        Reconciliation of ROIC
                             (In millions)
                              (Unaudited)
                              Preliminary


                                           BAM        EM     Agilent
Numerator:                                Q3'06     Q3'06     Q3'06
                                        ------------------------------
Adjusted income from operations               $60      $125      $231
Less:
   Taxes and Other (income)/expense            16        27        56
                                        ------------------------------

Segment return                                 44        98       175

                                        ------------------------------
Segment return annualized                    $176      $392      $700
                                        ==============================

Denominator:
Segment assets (a)                           $901    $2,175    $3,429
Less:
  Net current liabilities (b)                $239      $543      $847
                                        ------------------------------
Invested capital                             $662    $1,632    $2,582
                                        ------------------------------

Average invested capital                     $673    $1,640    $2,577

ROIC                                           26%       24%       27%


                                BAM        EM        BAM        EM
Numerator:                     Q2'06     Q2'06      Q3'05     Q3'05
                             -------------------- --------------------
Adjusted income from
 operations                        $45      $120        $42       $77
Less:
   Taxes and Other
    (income)/expense                12        24          6        10
                             -------------------- --------------------

Segment return                      33        96         36        67

                             -------------------- --------------------
Segment return annualized         $132      $384       $144      $268
                             ==================== ====================

Denominator:
Segment assets (a)                $925    $2,213       $734    $2,192
Less:
  Net current liabilities
   (b)                             242       565        188       430
                             -------------------- --------------------
Invested capital                  $683    $1,648       $546    $1,762
                             -------------------- --------------------

Average invested capital          $633    $1,682       $532    $1,841

ROIC                                21%       23%        27%       15%


ROIC calculation:(annualized current quarter segment return)/(average
of the two most recent quarter-end balances of Segment Invested
Capital)

(a) Segment assets consist of inventory, accounts receivable, property
    plant and equipment, gross goodwill and other intangibles,
    deferred taxes and allocated corporate assets.

(b) Includes accounts payable, employee compensation and benefits,
    other accrued liabilities and allocated corporate liabilities.

Note: For Agilent's total return, see reconciliation between GAAP net
income and adjusted net income on Page 5.

Historical amounts were reclassified to conform with current period
presentation.

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.  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.

CONTACT: Agilent Technologies Inc.
Amy Flores, 650-752-5303
amy_flores@agilent.com
Jorgen Tesselaar, +31 20 547 2825 (Europe and Asia)
jorgen_tesselaar@agilent.com
Hilliard Terry, 650-752-5329 (Investors)
hilliard_terry@agilent.com

SOURCE: Agilent Technologies Inc.