KEYSIGHT TECHNOLOGIES, INC. |
|||||||||||
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS |
|||||||||||
(In millions, except per share amounts) |
|||||||||||
(Unaudited) |
|||||||||||
PRELIMINARY |
|||||||||||
Three months ended |
|||||||||||
January 31, |
Percent |
||||||||||
2020 |
2019 |
Inc/(Dec) |
|||||||||
Orders | $ |
1,141 |
|
$ |
1,016 |
|
12 |
% |
|||
Net revenue | $ |
1,095 |
|
$ |
1,006 |
|
9 |
% |
|||
Costs and expenses: | |||||||||||
Cost of products and services |
|
440 |
|
|
428 |
|
3 |
% |
|||
Research and development |
|
187 |
|
|
173 |
|
8 |
% |
|||
Selling, general and administrative |
|
300 |
|
|
288 |
|
4 |
% |
|||
Other operating expense (income), net |
|
(35 |
) |
|
(4 |
) |
799 |
% |
|||
Total costs and expenses |
|
892 |
|
|
885 |
|
1 |
% |
|||
Income from operations |
|
203 |
|
|
121 |
|
68 |
% |
|||
Interest income |
|
6 |
|
|
4 |
|
37 |
% |
|||
Interest expense |
|
(19 |
) |
|
(20 |
) |
(3 |
)% |
|||
Other income (expense), net |
|
12 |
|
|
15 |
|
(19 |
)% |
|||
Income before taxes |
|
202 |
|
|
120 |
|
68 |
% |
|||
Provision for income taxes |
|
39 |
|
|
6 |
|
511 |
% |
|||
Net Income | $ |
163 |
|
$ |
114 |
|
43 |
% |
|||
Net income per share: | |||||||||||
Basic | $ |
0.87 |
|
$ |
0.61 |
|
|||||
Diluted | $ |
0.86 |
|
$ |
0.60 |
|
|||||
Weighted average shares used in computing net income per share: | |||||||||||
Basic |
|
188 |
|
|
187 |
|
|||||
Diluted |
|
191 |
|
|
190 |
|
|||||
Page 1 |
KEYSIGHT TECHNOLOGIES, INC. |
||||||||
CONDENSED CONSOLIDATED BALANCE SHEET |
||||||||
(In millions, except par value and share amounts) |
||||||||
PRELIMINARY |
||||||||
January 31, |
October 31, |
|||||||
2020 |
2019 |
|||||||
(unaudited) |
||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ |
1,691 |
|
$ |
1,598 |
|
||
Accounts receivable, net |
|
670 |
|
|
668 |
|
||
Inventory |
|
737 |
|
|
705 |
|
||
Other current assets |
|
228 |
|
|
244 |
|
||
Total current assets |
|
3,326 |
|
|
3,215 |
|
||
Property, plant and equipment, net |
|
578 |
|
|
576 |
|
||
Operating lease right-of-use assets |
|
155 |
|
|
- |
|
||
Goodwill |
|
1,215 |
|
|
1,209 |
|
||
Other intangible assets, net |
|
435 |
|
|
490 |
|
||
Long-term investments |
|
48 |
|
|
46 |
|
||
Long-term deferred tax assets |
|
737 |
|
|
755 |
|
||
Other assets |
|
347 |
|
|
332 |
|
||
Total assets | $ |
6,841 |
|
$ |
6,623 |
|
||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ |
224 |
|
$ |
253 |
|
||
Operating lease liabilities |
|
36 |
|
|
- |
|
||
Employee compensation and benefits |
|
215 |
|
|
278 |
|
||
Deferred revenue |
|
363 |
|
|
334 |
|
||
Income and other taxes payable |
|
51 |
|
|
55 |
|
||
Other accrued liabilities |
|
93 |
|
|
83 |
|
||
Total current liabilities |
|
982 |
|
|
1,003 |
|
||
Long-term operating lease liabilities |
|
128 |
|
|
- |
|
||
Long-term debt |
|
1,788 |
|
|
1,788 |
|
||
Retirement and post-retirement benefits |
|
350 |
|
|
357 |
|
||
Long-term deferred revenue |
|
176 |
|
|
176 |
|
||
Other long-term liabilities |
|
290 |
|
|
295 |
|
||
Total liabilities |
|
3,714 |
|
|
3,619 |
|
||
Stockholders' Equity: | ||||||||
Preferred stock; $0.01 par value; 100 million shares authorized; none issued and outstanding |
|
- |
|
|
- |
|
||
Common stock; $0.01 par value; 1 billion shares authorized; 195 million shares at January 31, 2020, and 194 million shares at October 31, 2019, issued |
|
2 |
|
|
2 |
|
||
Treasury stock at cost; 7.2 million shares at January 31, 2020 and 6.5 million shares at October 31, 2019 |
|
(417 |
) |
|
(342 |
) |
||
Additional paid-in-capital |
|
2,031 |
|
|
2,013 |
|
||
Retained earnings |
|
2,072 |
|
|
1,909 |
|
||
Accumulated other comprehensive loss |
|
(561 |
) |
|
(578 |
) |
||
Total stockholders' equity |
|
3,127 |
|
|
3,004 |
|
||
Total liabilities and equity | $ |
6,841 |
|
$ |
6,623 |
|
||
Page 2 |
KEYSIGHT TECHNOLOGIES, INC. |
||||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS |
||||||||
(In millions) |
||||||||
(Unaudited) |
||||||||
PRELIMINARY |
||||||||
Three months ended |
||||||||
January 31, |
||||||||
2020 |
2019 |
|||||||
Cash flows from operating activities: | ||||||||
Net income | $ |
163 |
|
$ |
114 |
|
||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation |
|
24 |
|
|
24 |
|
||
Amortization |
|
56 |
|
|
52 |
|
||
Share-based compensation |
|
39 |
|
|
27 |
|
||
Deferred tax expense (benefit) |
|
18 |
|
|
(12 |
) |
||
Excess and obsolete inventory related charges |
|
7 |
|
|
7 |
|
||
Gain on insurance proceeds received for damage to property, plant and equipment |
|
(32 |
) |
|
- |
|
||
Other non-cash expenses (income), net |
|
1 |
|
|
(4 |
) |
||
Changes in assets and liabilities: | ||||||||
Accounts receivable |
|
(3 |
) |
|
56 |
|
||
Inventory |
|
(36 |
) |
|
(26 |
) |
||
Accounts payable |
|
(26 |
) |
|
(10 |
) |
||
Employee compensation and benefits |
|
(63 |
) |
|
(68 |
) |
||
Deferred revenue |
|
29 |
|
|
43 |
|
||
Income taxes payable |
|
10 |
|
|
10 |
|
||
Retirement and post-retirement benefits |
|
(3 |
) |
|
(12 |
) |
||
Other assets and liabilities |
|
13 |
|
|
39 |
|
||
Net cash provided by operating activities(a) |
|
197 |
|
|
240 |
|
||
Cash flows from investing activities: | ||||||||
Investments in property, plant and equipment |
|
(32 |
) |
|
(31 |
) |
||
Insurance proceeds received for damage to property, plant and equipment |
|
32 |
|
|
- |
|
||
Acquisition of businesses and intangible assets, net of cash acquired |
|
(5 |
) |
|
- |
|
||
Proceeds from divestitures |
|
- |
|
|
2 |
|
||
Net cash used in investing activities |
|
(5 |
) |
|
(29 |
) |
||
Cash flows from financing activities: | ||||||||
Proceeds from issuance of common stock under employee stock plans |
|
26 |
|
|
30 |
|
||
Payment of taxes related to net share settlement of equity awards |
|
(49 |
) |
|
(23 |
) |
||
Treasury stock repurchases |
|
(76 |
) |
|
(40 |
) |
||
Net cash used in financing activities |
|
(99 |
) |
|
(33 |
) |
||
Effect of exchange rate movements |
|
- |
|
|
7 |
|
||
Net increase in cash, cash equivalents and restricted cash |
|
93 |
|
|
185 |
|
||
Cash, cash equivalents and restricted cash at beginning of period |
|
1,600 |
|
|
917 |
|
||
Cash, cash equivalents and restricted cash at end of period | $ |
1,693 |
|
$ |
1,102 |
|
||
(a) Cash payments included in operating activities: | ||||||||
Income tax payments, net | $ |
(9 |
) |
$ |
(1 |
) |
||
Page 3 |
KEYSIGHT TECHNOLOGIES, INC. |
||||||||||
RECONCILIATION OF NON-GAAP CORE REVENUE |
||||||||||
(In millions) |
||||||||||
(Unaudited) |
||||||||||
PRELIMINARY |
||||||||||
Year-over-year compare |
||||||||||
Q1'20 |
Q1'19 |
Percent
|
||||||||
GAAP Revenue | $ |
1,095 |
|
$ |
1,006 |
9 |
% |
|||
Amortization of acquisition-related balances |
|
- |
|
|
3 |
|||||
Non-GAAP Revenue | $ |
1,095 |
|
$ |
1,009 |
9 |
% |
|||
Less: Revenue from acquisition or divestitures included in segment results |
|
(6 |
) |
|
- |
|||||
Currency impacts |
|
(1 |
) |
|
- |
|||||
Non-GAAP Core Revenue | $ |
1,088 |
|
$ |
1,009 |
8 |
% |
|||
Non-GAAP core revenue excludes impact of currency and revenue from acquisitions or divestitures closed within the last twelve months. | ||||||||||
Please refer page 7 for discussion on our non-GAAP financial measures. | ||||||||||
Page 4 |
KEYSIGHT TECHNOLOGIES, INC. |
|||||||||||
SEGMENT RESULTS INFORMATION |
|||||||||||
(In millions, except where noted) |
|||||||||||
(Unaudited) |
|||||||||||
PRELIMINARY |
|||||||||||
Communications Solutions Group(a) | YoY |
||||||||||
Q1'20 |
Q1'19 |
% Chg |
|||||||||
Revenue | $ |
818 |
|
$ |
752 |
|
9 |
% |
|||
Gross margin, % |
|
65.7 |
% |
|
62.8 |
% |
|||||
Income from operations | $ |
201 |
|
$ |
150 |
|
|||||
Operating margin, % |
|
25 |
% |
|
20 |
% |
|||||
Electronic Industrial Solutions Group | YoY |
||||||||||
Q1'20 |
Q1'19 |
% Chg |
|||||||||
Revenue | $ |
277 |
|
$ |
257 |
|
8 |
% |
|||
Gross margin, % |
|
61.1 |
% |
|
58.9 |
% |
|||||
Income from operations | $ |
73 |
|
$ |
54 |
|
|||||
Operating margin, % |
|
26 |
% |
|
21 |
% |
|||||
(a) Restated for the recently completed organizational change to manage our Ixia Solutions Group within our Communications Solutions Group, effective Q1'20. | |||||||||||
Net revenue for Communications Solutions Group excludes the impact of amortization of acquisition-related balances of $3 million for Q1'19. Segment revenue and income from operations are consistent with the respective non-GAAP measures as discussed on Page 7. | |||||||||||
Page 5 |
KEYSIGHT TECHNOLOGIES, INC. |
||||||||||||||
NON-GAAP NET INCOME AND DILUTED EPS RECONCILIATIONS |
||||||||||||||
(In millions, except per share amounts) |
||||||||||||||
(Unaudited) |
||||||||||||||
PRELIMINARY |
||||||||||||||
Three months ended |
||||||||||||||
January 31, |
||||||||||||||
2020 |
2019 |
|||||||||||||
Net Income |
Diluted
|
Net
|
Diluted
|
|||||||||||
GAAP Net income | $ |
163 |
|
$ |
0.86 |
|
$ |
114 |
|
$ |
0.60 |
|
||
Non-GAAP adjustments: | ||||||||||||||
Amortization of acquisition-related balances |
|
59 |
|
|
0.31 |
|
|
54 |
|
|
0.28 |
|
||
Share-based compensation |
|
39 |
|
|
0.21 |
|
|
27 |
|
|
0.14 |
|
||
Acquisition and integration costs |
|
2 |
|
|
0.01 |
|
|
2 |
|
|
0.01 |
|
||
Northern California wildfire-related impacts |
|
(32 |
) |
|
(0.17 |
) |
|
- |
|
|
- |
|
||
Restructuring and related costs |
|
2 |
|
|
0.01 |
|
|
- |
|
|
- |
|
||
Other |
|
1 |
|
|
0.01 |
|
|
(3 |
) |
|
(0.02 |
) |
||
Adjustment for taxes(a) |
|
6 |
|
|
0.02 |
|
|
(18 |
) |
|
(0.08 |
) |
||
Non-GAAP Net income | $ |
240 |
|
$ |
1.26 |
|
$ |
176 |
|
$ |
0.93 |
|
||
Weighted average shares outstanding - diluted |
|
191 |
|
|
190 |
|
||||||||
(a) For the three months ended January 31, 2020 and 2019, management uses a non-GAAP effective tax rate of 12%. | ||||||||||||||
Historical amounts are reclassified to conform with current presentation. | ||||||||||||||
Please refer page 7 for discussion on our non-GAAP financial measures. | ||||||||||||||
Page 6 |