Highlights: GAAP net loss of $19 million, or ($0.06) per share Non-GAAP earnings of $53 million, or $0.15 per share(1) Positive operating cash flow of $41 million in quarter Revenue of $1.06 billion, down 27 percent from last year; orders of $1.07 billion, down 23 percent from one year ago Restructuring actions on track to achieve $525 million of annualized savings by mid-2010During the third quarter, Agilent had restructuring and asset impairment
charges of $81 million and $11 million of non-cash amortization. It also
recognized a tax benefit of $36 million and had $16 million of other net
charges. Excluding these items, Agilent reported third quarter adjusted
net income of $53 million, or $0.15 per share. On a comparable basis,
the company earned $198 million, or $0.53 per share, one year ago.
"Given the extraordinarily difficult economic conditions around the
world, Agilent performed well in our third quarter," said Bill Sullivan,
Agilent president and chief executive. "Our restructuring actions to
lower Agilent's revenue breakeven by over half a billion dollars are on
track. Third quarter revenues of $1.06 billion were off 27 percent from
one year ago but close to our expectations. Uncharacteristically for a
third quarter, orders of $1.07 billion exceeded revenues, and were off
23 percent from last year. Compared with three months ago, we have more
confidence that the quarter just ended will represent the cyclical low
point for Agilent."
Electronic Measurement revenues were down 36 percent, with continued
weakness across all end markets and across all regions. Orders were down
a less severe 26 percent and were up sequentially from Q2.
Bio-analytical segment revenues were 8 percent below last year, with
applied markets down 11 percent and life science off 5 percent.
Bio-analytical segment orders declined 14 percent but were also up
sequentially.
During the quarter, Agilent announced it signed a definitive agreement
to acquire Varian, Inc. for $1.5 billion. Closing is subject to
regulatory and Varian shareholder approval, as well as other customary
conditions, and is expected by calendar year-end.
Third quarter Return On Invested Capital(2) fell to 9 percent
compared with 27 percent one year ago because of lower earnings. The
company generated $41 million of cash from operations during the
seasonally weak third quarter and ended the quarter with net cash of
$981 million.
Looking ahead, Sullivan said that market conditions are expected to
remain difficult through fiscal year-end, while recent increases in
quotation activity and order funnels suggest that a modest recovery
could begin early in fiscal 2010.
"We expect our fourth quarter revenues to improve seasonally, and that
the benefits of our restructuring program will become increasingly
evident in our operating results. Non-GAAP earnings(3) are
expected to be in the range of $0.20 to $0.25 per share."
|
Segment Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bio-Analytical Measurement
($ millions except where noted)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3:F09
|
|
|
|
Q2:F09
|
|
|
|
Q3:F08
|
|
Orders
|
|
493
|
|
|
|
|
481
|
|
|
|
|
573
|
|
|
Revenues
|
|
496
|
|
|
|
|
498
|
|
|
|
|
540
|
|
|
Gross Margin, %
|
|
53
|
%
|
|
|
|
54
|
%
|
|
|
|
54
|
%
|
|
Income from Operations
|
|
91
|
|
|
|
|
89
|
|
|
|
|
102
|
|
|
Segment Assets
|
|
1,449
|
|
|
|
|
1,519
|
|
|
|
|
1,487
|
|
|
Return On Invested Capital(2), %
|
|
25
|
%
|
|
|
|
24
|
%
|
|
|
|
27
|
%
|
Bio-analytical segment orders of $493 million were down 14 percent from
one year earlier, while revenues of $496 million were off 8 percent from
last year. During the quarter, Chemical Analysis revenues were down 11
percent, with continued strength in food markets and weakness in all
other applied markets. Life Sciences revenues were off 5 percent from
one year ago.
Geographically, weakness continued to be most pronounced in Europe,
which was off 22 percent from last year, while revenue in the Americas
was down 13 percent. Asia remained an area of strength, with Japan up 8
percent from last year and other Asia up 19 percent. China was
particularly robust, up 48 percent from one year ago. By product
platform, Gas (GC) and Liquid Chromatography (LC) both remained weak,
while microarrays remained strong, up nearly 20 percent.
Life Sciences revenues of $234 million were down 5 percent in the third
quarter from one year ago, with spending by Pharma and Biotech customers
down 6 percent, and sales to the academic and government markets off 2
percent from one year ago. Interest has been particularly strong for the
new 1290 Infinity LC introduced in July, while the microarray business
saw strong adoption of SurePrint arrays for Comparative Genomic
Hybridization (CGH) applications.
Chemical Analysis revenues of $262 million were down 11 percent from
last year. Food safety remained robust, with revenues up 14 percent from
one year ago, while weakness was widespread in other applied markets.
From a platform perspective, demand remained weak for GCs and relatively
strong for LC/MS systems.
Third quarter segment income from operations of $91 million was $11
million below last year's results on a $44 million decline in revenues.
Gross margins were off less than 1 point from last year, while operating
margins, at 18 percent, were also down less than 1 point from one year
ago. Segment Return On Invested Capital(2) declined 2 points
to 25 percent.
|
Electronic Measurement
($ millions except where noted)
|
|
|
|
|
|
|
|
Q3:F09
|
|
|
|
Q2:F09
|
|
|
|
Q3:F08
|
|
Orders
|
|
|
|
542
|
|
|
|
|
523
|
|
|
|
|
733
|
|
|
Revenues
|
|
|
|
524
|
|
|
|
|
557
|
|
|
|
|
814
|
|
|
Gross Margin, %
|
|
|
|
54
|
%
|
|
|
|
52
|
%
|
|
|
|
58
|
%
|
|
Income from Operations
|
|
|
|
(1
|
)
|
|
|
|
(7
|
)
|
|
|
|
123
|
|
|
Segment Assets
|
|
|
|
1,722
|
|
|
|
|
1,859
|
|
|
|
|
2,060
|
|
|
Return On Invested Capital(2), %
|
|
|
|
0
|
%
|
|
|
|
(1
|
%)
|
|
|
|
29
|
%
|
Third quarter Electronic Measurement orders of $542 million were 26
percent below last year but, uncharacteristically, were up sequentially
from Q2. Reflecting earlier orders weakness, revenues of $524 million
were 36 percent below one year ago. Market weakness continued in all
markets and all geographies, with General Purpose revenues down 25
percent and Communications 48 percent below one year ago.
Geographically, Europe declined 38 percent, Japan was off 43 percent,
other Asia dropped 30 percent and the Americas were 36 percent below
last year.
General Purpose revenues of $326 million were down 25 percent from last
year. Aerospace / defense held up best, off 6 percent from one year ago.
Other general purpose markets were off 34 percent from last year due to
continued severe weakness in electronics manufacturing and computer /
semiconductor markets. Communications revenues of $198 million were down
48 percent from one year ago, with extreme weakness virtually across the
board.
Third quarter segment profit declined $124 million from last year to an
operating loss of $1 million based on a $290 million decline in
revenues. Gross margins fell by 4 points from last year due to lower
volume, while operating expenses were $65 million below last year.
Operating margins fell 15 points to breakeven. Segment ROIC(2)
fell 29 points to 0 percent, driven by lower profitability and despite
$232 million lower invested capital.
As announced previously, Agilent is implementing a program to reduce the
operating breakeven of the Electronic Measurement segment by $300
million. This program is on track to be completed by mid-FY2010.
|
Semiconductor & Board Test
($ millions except where noted)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3:F09
|
|
|
|
Q2:F09
|
|
|
|
Q3:F08
|
|
Orders
|
|
|
36
|
|
|
|
|
22
|
|
|
|
|
81
|
|
|
Revenues
|
|
|
37
|
|
|
|
|
36
|
|
|
|
|
90
|
|
|
Gross Margin, %
|
|
|
33
|
%
|
|
|
|
25
|
%
|
|
|
|
51
|
%
|
|
Income from Operations
|
|
|
(10
|
)
|
|
|
|
(15
|
)
|
|
|
|
11
|
|
|
Segment Assets
|
|
|
366
|
|
|
|
|
358
|
|
|
|
|
402
|
|
|
Return On Invested Capital(2), %
|
|
|
(9
|
%)
|
|
|
|
(14
|
%)
|
|
|
|
10
|
%
|
While industry conditions in Semiconductor & Board Test remain severely
depressed, the Segment showed some signs of coming off the bottom during
the third quarter. Orders of $36 million were down 56 percent from last
year but up 60 percent sequentially. Revenues of $37 million were off 59
percent from one year ago but up modestly from the second quarter.
Third quarter segment loss from operations of $10 million represents a
deterioration of $21 million from last year's results on a $53 million
decline in revenues. Sequentially, income improved $5 million on a $1
million increase in revenue as restructuring actions began to gain
traction. Gross margins fell 18 points due to the drop in volume, while
operating expenses declined by $13 million from last year. Segment ROIC(2)
fell 19 points to (9) percent.
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 18,000 employees serve
customers in more than 110 countries. Agilent had net revenues of $5.8
billion in fiscal 2008. Information about Agilent is available on the
Web at www.agilent.com.
Agilent's management will present more details on its third quarter
FY2009 financial results on a conference call with investors beginning
today at 1:45 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 2009 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 5:45
p.m. (Pacific) today through Aug. 24, 2009. The replay number is
+1 888 286-8010; international callers may dial +1 617 801-6888. The
passcode is 33830564.
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; the future demand for the
Company's products and services, revenue and non-GAAP earnings guidance
for fiscal 2009, the acquisition of Varian, Inc. and our planned
restructuring activities, including our current estimates of the scope,
timing and cost of those activities. 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, the timing of regulatory
approvals for the Varian acquisition, unforeseen changes in the strength
of our customers' businesses, unforeseen changes in the demand for
current and new products and technologies, the risk of additional costs
and delays associated with compliance with U.S. and international labor
and other laws associated with our planned restructuring activities, the
risk that a further decline in general economic conditions and the
global credit and equity markets will require changes to the planned
restructuring, and the risk that we are not able to realize the savings
expected from the restructuring activities.
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 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 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 Quarterly Report on
Form 10-Q for the quarter ended April 30, 2009. 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. Each of these measures is defined to exclude
primarily the impacts of restructuring and asset impairment charges,
business separation costs, non-cash intangibles 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 Q409 is a
non-GAAP measure which excludes primarily the impacts of future
restructuring and asset impairment charges and non-cash 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 $11million per quarter.
NOTE TO EDITORS: Further technology, corporate citizenship and executive
news is available on the Agilent news site at www.agilent.com/go/news.
|
AGILENT TECHNOLOGIES, INC.
|
|
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
|
(In millions, except per share amounts)
|
|
(Unaudited)
|
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
July 31,
|
|
|
|
Percent
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
Inc/(Dec)
|
|
|
|
|
|
|
|
|
|
|
|
Orders
|
|
$
|
1,071
|
|
|
$
|
1,387
|
|
|
|
|
(23
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
1,057
|
|
|
$
|
1,444
|
|
|
|
|
(27
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
Cost of products and services
|
|
|
518
|
|
|
|
641
|
|
|
|
|
(19
|
%)
|
|
Research and development
|
|
|
153
|
|
|
|
170
|
|
|
|
|
(10
|
%)
|
|
Selling, general and administrative
|
|
|
387
|
|
|
|
415
|
|
|
|
|
(7
|
%)
|
|
Total costs and expenses
|
|
|
1,058
|
|
|
|
1,226
|
|
|
|
|
(14
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
(1
|
)
|
|
|
218
|
|
|
|
|
(100
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
5
|
|
|
|
23
|
|
|
|
|
(78
|
%)
|
|
Interest expense
|
|
|
(21
|
)
|
|
|
(31
|
)
|
|
|
|
(32
|
%)
|
|
Other income (expense), net
|
|
|
(24
|
)
|
|
|
5
|
|
|
|
|
(580
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations before taxes
|
|
|
(41
|
)
|
|
|
215
|
|
|
|
|
(119
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Provision (benefit) for taxes
|
|
|
(22
|
)
|
|
|
46
|
|
|
|
|
(148
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(19
|
)
|
|
$
|
169
|
|
|
|
|
(111
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.06
|
)
|
|
$
|
0.47
|
|
|
|
|
|
|
Diluted
|
|
$
|
(0.06
|
)
|
|
$
|
0.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing net income (loss) per
share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
345
|
|
|
|
362
|
|
|
|
|
|
|
Diluted
|
|
|
345
|
|
|
|
372
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary income statement is estimated based on our current
information.
|
|
AGILENT TECHNOLOGIES, INC.
|
|
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
|
(In millions, except per share amounts)
|
|
(Unaudited)
|
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
July 31,
|
|
|
|
Percent
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
Inc/(Dec)
|
|
|
|
|
|
|
|
|
|
|
|
Orders
|
|
$
|
3,212
|
|
|
$
|
4,312
|
|
|
|
|
(26
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
3,314
|
|
|
$
|
4,293
|
|
|
|
|
(23
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
Cost of products and services
|
|
|
1,656
|
|
|
|
1,927
|
|
|
|
|
(14
|
%)
|
|
Research and development
|
|
|
492
|
|
|
|
534
|
|
|
|
|
(8
|
%)
|
|
Selling, general and administrative
|
|
|
1,190
|
|
|
|
1,289
|
|
|
|
|
(8
|
%)
|
|
Total costs and expenses
|
|
|
3,338
|
|
|
|
3,750
|
|
|
|
|
(11
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
(24
|
)
|
|
|
543
|
|
|
|
|
(104
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
25
|
|
|
|
89
|
|
|
|
|
(72
|
%)
|
|
Interest expense
|
|
|
(67
|
)
|
|
|
(90
|
)
|
|
|
|
(26
|
%)
|
|
Other income (expense), net
|
|
|
(6
|
)
|
|
|
16
|
|
|
|
|
(138
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations before taxes
|
|
|
(72
|
)
|
|
|
558
|
|
|
|
|
(113
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Provision (benefit) for taxes
|
|
|
(16
|
)
|
|
|
96
|
|
|
|
|
(117
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(56
|
)
|
|
$
|
462
|
|
|
|
|
(112
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.16
|
)
|
|
$
|
1.27
|
|
|
|
|
|
|
Diluted
|
|
$
|
(0.16
|
)
|
|
$
|
1.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing net income (loss) per
share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
347
|
|
|
|
365
|
|
|
|
|
|
|
Diluted
|
|
|
347
|
|
|
|
375
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary income statement is estimated based on our current
information.
|
|
AGILENT TECHNOLOGIES, INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEET
|
|
(In millions, except par value and share amounts)
|
|
(Unaudited)
|
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
July 31,
|
|
October 31,
|
|
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,479
|
|
|
$
|
1,405
|
|
|
|
Short-term investments
|
|
|
20
|
|
|
|
24
|
|
|
|
Accounts receivable, net
|
|
|
544
|
|
|
|
770
|
|
|
|
Inventory
|
|
|
571
|
|
|
|
646
|
|
|
|
Other current assets
|
|
|
283
|
|
|
|
337
|
|
|
|
|
Total current assets
|
|
|
2,897
|
|
|
|
3,182
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
839
|
|
|
|
824
|
|
|
Goodwill
|
|
|
|
|
642
|
|
|
|
646
|
|
|
Other intangible assets, net
|
|
|
178
|
|
|
|
228
|
|
|
Restricted cash and cash equivalents
|
|
|
1,568
|
|
|
|
1,582
|
|
|
Long-term investments
|
|
|
153
|
|
|
|
206
|
|
|
Other assets
|
|
|
296
|
|
|
|
339
|
|
|
|
|
|
Total assets
|
|
$
|
6,573
|
|
|
$
|
7,007
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
250
|
|
|
$
|
308
|
|
|
|
Employee compensation and benefits
|
|
|
277
|
|
|
|
409
|
|
|
|
Deferred revenue
|
|
|
286
|
|
|
|
280
|
|
|
|
Income and other taxes payable
|
|
|
38
|
|
|
|
128
|
|
|
|
Other accrued liabilities
|
|
|
140
|
|
|
|
205
|
|
|
|
|
Total current liabilities
|
|
|
991
|
|
|
|
1,330
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
1,515
|
|
|
|
1,514
|
|
|
Senior notes
|
|
|
|
638
|
|
|
|
611
|
|
|
Retirement and post-retirement benefits
|
|
|
378
|
|
|
|
324
|
|
|
Other long-term liabilities
|
|
|
562
|
|
|
|
669
|
|
|
|
|
Total liabilities
|
|
|
4,084
|
|
|
|
4,448
|
|
|
|
|
|
|
|
|
|
|
|
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; 565 million shares at July 31, 2009
|
|
|
|
|
|
|
|
and 561 million shares at October 31, 2008 issued
|
|
|
6
|
|
|
|
6
|
|
|
|
Treasury stock at cost; 220 million shares at July 31, 2009 and
|
|
|
|
|
|
|
|
211 million shares at October 31, 2008
|
|
|
(7,627
|
)
|
|
|
(7,470
|
)
|
|
|
Additional paid-in capital
|
|
|
7,516
|
|
|
|
7,410
|
|
|
|
Retained earnings
|
|
|
2,735
|
|
|
|
2,791
|
|
|
|
Accumulated other comprehensive loss
|
|
|
(141
|
)
|
|
|
(178
|
)
|
|
|
|
Total stockholders' equity
|
|
|
2,489
|
|
|
|
2,559
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
6,573
|
|
|
$
|
7,007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary balance sheet is estimated based on our current
information.
|
|
AGILENT TECHNOLOGIES, INC.
|
|
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
|
|
(In millions)
|
|
(Unaudited)
|
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
Nine Months
|
|
|
|
|
|
|
|
Ended
|
|
|
|
Ended
|
|
|
|
|
|
|
|
July 31,
|
|
|
|
July 31,
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
|
|
2009
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(19
|
)
|
|
|
|
$
|
(56
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss to net cash provided by operating
activities
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
41
|
|
|
|
|
|
122
|
|
|
|
|
Share-based compensation
|
|
|
17
|
|
|
|
|
|
56
|
|
|
|
|
Deferred taxes
|
|
|
(20
|
)
|
|
|
|
|
14
|
|
|
|
|
Excess and obsolete and inventory-related charges
|
|
|
8
|
|
|
|
|
|
49
|
|
|
|
|
Asset impairment charges
|
|
|
5
|
|
|
|
|
|
37
|
|
|
|
|
Net pension curtailment gains
|
|
|
(13
|
)
|
|
|
|
|
(13
|
)
|
|
|
|
Net loss on sale of assets and divestitures
|
|
|
23
|
|
|
|
|
|
23
|
|
|
|
|
Allowance for doubtful accounts
|
|
|
-
|
|
|
|
|
|
4
|
|
|
|
|
Other
|
|
|
|
(5
|
)
|
|
|
|
|
(1
|
)
|
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
40
|
|
|
|
|
|
243
|
|
|
|
|
|
Inventory
|
|
|
24
|
|
|
|
|
|
37
|
|
|
|
|
|
Accounts payable
|
|
|
(5
|
)
|
|
|
|
|
(63
|
)
|
|
|
|
|
Employee compensation and benefits
|
|
|
(32
|
)
|
|
|
|
|
(140
|
)
|
|
|
|
|
Income taxes and other taxes payable
|
|
|
(57
|
)
|
|
|
|
|
(101
|
)
|
|
|
|
|
Interest rate swap proceeds
|
|
|
-
|
|
|
|
|
|
43
|
|
|
|
|
|
Other assets and liabilities
|
|
|
34
|
|
|
|
|
|
(59
|
)
|
|
|
Net cash provided by operating activities (a) |
|
|
41
|
|
|
|
|
|
195
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
Investments in property, plant and equipment
|
|
|
(30
|
)
|
|
|
|
|
(98
|
)
|
|
|
|
Purchase of investments
|
|
|
-
|
|
|
|
|
|
(30
|
)
|
|
|
|
Proceeds from sale of investments
|
|
|
19
|
|
|
|
|
|
81
|
|
|
|
|
Change in restricted cash and cash equivalents
|
|
|
4
|
|
|
|
|
|
14
|
|
|
|
|
Other, net
|
|
|
1
|
|
|
|
|
|
(1
|
)
|
|
|
Net cash used in investing activities
|
|
|
(6
|
)
|
|
|
|
|
(34
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
Net issuance of common stock under employee stock plans
|
|
|
26
|
|
|
|
|
|
53
|
|
|
|
|
Proceeds from revolving credit facility
|
|
|
-
|
|
|
|
|
|
325
|
|
|
|
|
Repayment of revolving credit facility
|
|
|
-
|
|
|
|
|
|
(325
|
)
|
|
|
|
Treasury stock repurchases
|
|
|
-
|
|
|
|
|
|
(157
|
)
|
|
|
Net cash provided by (used in) financing activities
|
|
|
26
|
|
|
|
|
|
(104
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate movements
|
|
|
18
|
|
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
79
|
|
|
|
|
|
74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
1,400
|
|
|
|
|
|
1,405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
1,479
|
|
|
|
|
$
|
1,479
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Cash payments included in operating activities:
|
|
|
|
|
|
|
|
|
|
|
Restructuring payments
|
|
|
65
|
|
|
|
|
|
109
|
|
|
|
|
|
Income tax payments
|
|
|
42
|
|
|
|
|
|
100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The preliminary cash flow statement is estimated based on our
current information.
|
|
AGILENT TECHNOLOGIES, INC.
|
|
ADJUSTED NET INCOME AND DILUTED EPS RECONCILIATIONS
|
|
(In millions, except per share amounts)
|
|
(Unaudited)
|
|
PRELIMINARY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
July 31,
|
|
|
|
July 31,
|
|
|
|
|
|
|
2009
|
|
|
Diluted EPS
|
|
|
2008
|
|
Diluted EPS
|
|
|
|
|
2009
|
|
|
Diluted EPS
|
|
|
2008
|
|
|
Diluted EPS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per GAAP
|
|
$
|
(19
|
)
|
|
$
|
(0.06
|
)
|
|
|
$
|
169
|
|
$
|
0.45
|
|
|
|
|
$
|
(56
|
)
|
|
$
|
(0.16
|
)
|
|
|
$
|
462
|
|
|
$
|
1.23
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other related costs
|
|
|
69
|
|
|
|
0.20
|
|
|
|
|
4
|
|
|
0.02
|
|
|
|
|
|
197
|
|
|
|
0.57
|
|
|
|
|
22
|
|
|
|
0.06
|
|
|
|
|
Asset impairments
|
|
|
11
|
|
|
|
0.03
|
|
|
|
|
1
|
|
|
-
|
|
|
|
|
|
34
|
|
|
|
0.10
|
|
|
|
|
1
|
|
|
|
-
|
|
|
|
|
Acceleration of share-based compensation related to workforce
reduction
|
|
|
1
|
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
4
|
|
|
|
0.01
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Loss on divestitures
|
|
|
23
|
|
|
|
0.07
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
23
|
|
|
|
0.07
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Excess software amortization
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
3
|
|
|
|
0.01
|
|
|
|
|
Intangible amortization
|
|
|
11
|
|
|
|
0.03
|
|
|
|
|
14
|
|
|
0.04
|
|
|
|
|
|
35
|
|
|
|
0.10
|
|
|
|
|
40
|
|
|
|
0.11
|
|
|
|
|
Pension curtailment
|
|
|
(13
|
)
|
|
|
(0.04
|
)
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
(13
|
)
|
|
|
(0.04
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Net translation gain on liquidation of a subsidiary
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(11
|
)
|
|
|
(0.03
|
)
|
|
|
|
Acceleration of debt issuance costs
|
|
|
-
|
|
|
|
-
|
|
|
|
|
8
|
|
|
0.02
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
13
|
|
|
|
0.03
|
|
|
|
|
In process R&D
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
2
|
|
|
|
0.01
|
|
|
|
|
Patent litigation judgement
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
(6
|
)
|
|
|
(0.02
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
Other
|
|
|
6
|
|
|
|
0.02
|
|
|
|
|
1
|
|
|
-
|
|
|
|
|
|
12
|
|
|
|
0.03
|
|
|
|
|
5
|
|
|
|
0.01
|
|
|
|
|
Adjustment for taxes
|
|
|
(36
|
)
|
|
|
(0.10
|
)
|
|
|
|
1
|
|
|
-
|
|
|
|
|
|
(61
|
)
|
|
|
(0.17
|
)
|
|
|
|
(31
|
)
|
|
|
(0.08
|
)
|
|
Adjusted net income
|
|
$
|
53
|
|
|
$
|
0.15
|
|
|
|
$
|
198
|
|
$
|
0.53
|
|
|
|
|
$
|
169
|
|
|
$
|
0.49
|
|
|
|
$
|
506
|
|
|
$
|
1.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
charges related to the amortization of intangibles, the impact of
restructuring charges and the sale of our businesses. 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 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 adjusted net income and diluted EPS reconciliation
is estimated based on our current information.
|
|
|
|
|
|
|
AGILENT TECHNOLOGIES, INC.
|
|
RECONCILIATION OF ROIC
|
|
(In millions)
|
|
(Unaudited)
|
|
Preliminary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BAM
|
|
EM
|
|
SBT
|
|
Agilent
|
|
|
BAM
|
|
EM
|
|
SBT
|
|
BAM
|
|
EM
|
|
SBT
|
|
Numerator:
|
|
|
Q3'09
|
|
Q3'09
|
|
Q3'09
|
|
Q3'09
|
|
|
Q3'08
|
|
Q3'08
|
|
Q3'08
|
|
Q2'09
|
|
Q2'09
|
|
Q2'09
|
|
Adjusted income(loss) from operations
|
|
|
$ 91
|
|
$ (1)
|
|
$ (10)
|
|
$ 81
|
|
|
$ 102
|
|
$ 123
|
|
$ 11
|
|
$ 89
|
|
$ (7)
|
|
$ (15)
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes and Other (income)/expense
|
|
|
18
|
|
(1)
|
|
(3)
|
|
15
|
|
|
25
|
|
19
|
|
3
|
|
14
|
|
(3)
|
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment return
|
|
|
73
|
|
-
|
|
(7)
|
|
66
|
(a) |
|
77
|
|
104
|
|
8
|
|
75
|
|
(4)
|
|
(11)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment return annualized
|
|
|
$ 292
|
|
$ -
|
|
$ (28)
|
|
$ 264
|
|
|
$ 308
|
|
$ 416
|
|
$ 32
|
|
$ 300
|
|
$ (16)
|
|
$ (44)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets (b) |
|
|
$ 1,449
|
|
$ 1,722
|
|
$ 366
|
|
$ 3,539
|
|
|
$ 1,487
|
|
$ 2,060
|
|
$ 402
|
|
$ 1,519
|
|
$ 1,859
|
|
$ 358
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net current liabilities (c) |
|
|
295
|
|
482
|
|
36
|
|
812
|
|
|
301
|
|
588
|
|
68
|
|
293
|
|
529
|
|
34
|
|
Invested capital
|
|
|
$ 1,154
|
|
$ 1,240
|
|
$ 330
|
|
$ 2,727
|
|
|
$ 1,186
|
|
$ 1,472
|
|
$ 334
|
|
$ 1,226
|
|
$ 1,330
|
|
$ 324
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average invested capital
|
|
|
$ 1,190
|
|
$ 1,285
|
|
$ 327
|
|
$ 2,806
|
|
|
$ 1,143
|
|
$ 1,444
|
|
$ 333
|
|
$ 1,254
|
|
$ 1,371
|
|
$ 326
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ROIC
|
|
|
25%
|
|
0%
|
|
-9%
|
|
9%
|
|
|
27%
|
|
29%
|
|
10%
|
|
24%
|
|
-1%
|
|
-14%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical amounts are reclassified to conform with current period
presentation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 adjusted net income from
operations of $53 million plus net interest expense after tax of $13
million. Please see "Adjusted Net Income and Diluted EPS
Reconciliations" for a reconciliation of adjusted net income from
operations to GAAP income(loss) from operations.
|
|
(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, 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. 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.
|
SOURCE: Agilent Technologies Inc.
Agilent Technologies Inc.
EDITORIAL:
Amy Flores, +1 408-345-8194
amy_flores@agilent.com
or
INVESTOR:
Rodney Gonsalves, +1 408-345-8948
rodney_gonsalves@agilent.com