-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, FioNzPMoOUMOc955K7rqroa7VN/GHy2xuATfj6cr3USBKB4S9LyDPpnwrJnFVZIf MTXCvw4UxDuEwOy7eXPsLw== 0001104659-09-070833.txt : 20091221 0001104659-09-070833.hdr.sgml : 20091221 20091221165457 ACCESSION NUMBER: 0001104659-09-070833 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20091221 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20091221 DATE AS OF CHANGE: 20091221 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AGILENT TECHNOLOGIES INC CENTRAL INDEX KEY: 0001090872 STANDARD INDUSTRIAL CLASSIFICATION: INSTRUMENTS FOR MEAS & TESTING OF ELECTRICITY & ELEC SIGNALS [3825] IRS NUMBER: 770518772 STATE OF INCORPORATION: DE FISCAL YEAR END: 1031 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-15405 FILM NUMBER: 091252829 BUSINESS ADDRESS: STREET 1: 5301 STEVENS CREEK BLVD CITY: SANTA CLARA STATE: CA ZIP: 95051 BUSINESS PHONE: 408-345-8647 MAIL ADDRESS: STREET 1: 5301 STEVENS CREEK BLVD, MS 1A-LC STREET 2: P.O. BOX 58059 CITY: SANTA CLARA STATE: CA ZIP: 95052-8059 FORMER COMPANY: FORMER CONFORMED NAME: HP MEASUREMENT INC DATE OF NAME CHANGE: 19990716 8-K 1 a09-35707_18k.htm 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of

The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):  December 21, 2009

 

AGILENT TECHNOLOGIES, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

001-15405

 

77-0518772

(State or other jurisdiction

 

(Commission

 

(IRS Employer

of incorporation)

 

File Number)

 

Identification No.)

 

5301 Stevens Creek Boulevard, Santa Clara, CA

 

95051

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code   (408) 553-2424

 

 

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 8.01.              Other Events

 

In the first quarter of fiscal 2010, Agilent Technologies, Inc. (“Agilent”) will report results in three separate business segments comprised of the electronic measurement segment, the life sciences segment and the chemical analysis segment.  This Form 8-K provides information on this change in segment reporting and a summary of the effects of this change on Agilent’s historical segment results. The change in segment reporting will be reflected retrospectively, but in no way revises or restates the GAAP Consolidated Statements of Earnings, Consolidated Balance Sheets, Consolidated Statements of Shareholders’ Equity or Consolidated Statements of Cash Flows for the Company and consolidated subsidiaries for any period.

 

The life sciences and chemical analysis segments will be formed from the existing bio-analytical measurement segment.  The electronic measurement segment will recombine our existing electronic measurement and semiconductor board test segments, which were reported separately in fiscal 2009.  The three new operating segments were determined based primarily on how Agilent’s chief operating decision maker views and evaluates our operations. Operating results are regularly reviewed by the chief operating decision maker to make decisions about resources to be allocated to the segment and to assess its performance. Other factors, including technology and delivery channels, consumer-specific solutions and specialized manufacturing, were considered in determining the formation of these new operating segments.

 

The life sciences segment will include DNA microarrays and associated scanner, software, and reagents; microfluidics-based sample analysis systems; liquid chromatography systems, columns and components; liquid chromatography mass spectrometry systems; capillary electrophoresis systems; laboratory software and informatics systems; bio-reagents and related products; laboratory automation and robotic systems; services and support for the aforementioned products.

 

The chemical analysis segment will include gas chromatography systems, columns and components; gas chromatography mass spectrometry systems; inductively coupled plasma mass spectrometry products; spectroscopy analyzers; software and data systems; services and support for the aforementioned products.

 

The electronic measurement segment will now include the semiconductor board test segment by recombining laser interferometer, parametric test and printed circuit board manufacturing test equipment.

 

These changes were effective as of November 1, 2009. All segment financial information, beginning in the first fiscal quarter of 2010, will reflect this change. This change will be reflected on a retrospective basis, with prior years also adjusted to reflect the change in segments. Agilent is issuing this Form 8-K in order to provide investors with summary financial information and historical data that is on a basis consistent with its new reporting structure.  Exhibit 99.1 provides quarterly financial summary information by reportable segment for the fiscal years ended October 31, 2007, 2008 and 2009.

 

2



 

Item 9.01.              Financial Statements and Exhibits.

 

(d) Exhibits

 

The following is filed as an exhibit to this report:

 

Exhibit
No.

 

Description

99.1

 

Quarterly Segment Financial Summary Information — Fiscal Years Ended October 31, 2007, 2008 and 2009.

 

3



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

AGILENT TECHNOLOGIES, INC.

 

 

 

 

 

 

By:

/s/ Stephen D. Williams

 

Name:

Stephen D. Williams

 

Title:

Vice President, Assistant General Counsel and
Assistant Secretary

 

 

 

 

 

 

Date:  December 21, 2009

 

 

 

4



 

EXHIBIT INDEX

 

Exhibit No.

 

Description

99.1

 

Quarterly Segment Financial Summary Information — Fiscal Years Ended October 31, 2007, 2008 and 2009.

 

5


EX-99.1 2 a09-35707_1ex99d1.htm EX-99.1

Exhibit 99.1

 

Quarterly Segment Financial Summary Information — Fiscal Years
Ended October 31, 2007, 2008 and 2009

 



 

AGILENT TECHNOLOGIES, INC.

CHEMICAL ANALYSIS INFORMATION

 

(Unaudited)

 

 

 

FY 2009

 

(In millions)

 

Q1

 

Q2

 

Q3

 

Q4

 

Total

 

Orders

 

$

 216

 

$

 194

 

$

 205

 

$

 238

 

$

 853

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

 216

 

$

 200

 

$

 203

 

$

 225

 

$

 844

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

55.1

%

53.3

%

53.8

%

55.1

%

54.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

 57

 

$

 45

 

$

 52

 

$

 62

 

$

 216

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY 2008

 

 

 

Q1

 

Q2

 

Q3

 

Q4

 

Total

 

Orders

 

$

 230

 

$

 240

 

$

 242

 

$

 250

 

$

 962

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

 225

 

$

 228

 

$

 232

 

$

 252

 

$

 937

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

54.2

%

53.8

%

54.7

%

56.0

%

54.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

 54

 

$

 55

 

$

 63

 

$

 72

 

$

 244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY 2007

 

 

 

Q1

 

Q2

 

Q3

 

Q4

 

Total

 

Orders

 

$

 194

 

$

 205

 

$

 210

 

$

 233

 

$

 842

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

 205

 

$

 183

 

$

 211

 

$

 231

 

$

 830

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

53.3

%

51.3

%

55.2

%

55.1

%

53.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

 45

 

$

 28

 

$

 52

 

$

 59

 

$

 184

 

 

Income from operations reflect the results of our reportable segments under Agilent’s management reporting system which are not necessarily  in conformity with accounting principles generally accepted in the United States (GAAP).   Income from operations of our reporting segments excludes primarily restructuring and asset impairment charges, business separation costs, amortization of intangibles, pension curtailment and some residual corporate charges.

 

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.

 

Historical amounts have been reclassified to conform with current period presentation.

 



 

AGILENT TECHNOLOGIES, INC.

LIFE SCIENCES INFORMATION

 

(Unaudited)

 

 

 

FY 2009

 

(In millions)

 

Q1

 

Q2

 

Q3

 

Q4

 

Total

 

Orders

 

$

 307

 

$

 287

 

$

 288

 

$

 352

 

$

 1,234

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

 309

 

$

 298

 

$

 293

 

$

 319

 

$

 1,219

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

54.5

%

54.7

%

53.2

%

54.4

%

54.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

 44

 

$

 44

 

$

 39

 

$

 47

 

$

 174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY 2008

 

 

 

Q1

 

Q2

 

Q3

 

Q4

 

Total

 

Orders

 

$

 302

 

$

 334

 

$

 331

 

$

 346

 

$

 1,313

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

 306

 

$

 302

 

$

 308

 

$

 342

 

$

 1,258

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

51.6

%

51.7

%

53.5

%

55.3

%

53.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

 33

 

$

 30

 

$

 39

 

$

 64

 

$

 166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY 2007

 

 

 

Q1

 

Q2

 

Q3

 

Q4

 

Total

 

Orders

 

$

 239

 

$

 252

 

$

 261

 

$

 300

 

$

 1,052

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

 250

 

$

 245

 

$

 258

 

$

 293

 

$

 1,046

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

52.2

%

52.9

%

52.6

%

54.5

%

53.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

 30

 

$

 26

 

$

 25

 

$

 42

 

$

 123

 

 

Income from operations reflect the results of our reportable segments under Agilent’s management reporting system which are not necessarily  in conformity with accounting principles generally accepted in the United States (GAAP).   Income from operations of our reporting segments excludes primarily restructuring and asset impairment charges, business separation costs, amortization of intangibles, pension curtailment and some residual corporate charges.

 

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.

 

Historical amounts have been reclassified to conform with current period presentation.

 



 

AGILENT TECHNOLOGIES, INC.

ELECTRONIC MEASUREMENT INFORMATION

 

(Unaudited)

 

 

 

FY 2009

 

(In millions)

 

Q1

 

Q2

 

Q3

 

Q4

 

Total

 

Orders

 

$

 592

 

$

 545

 

$

 578

 

$

 684

 

$

 2,399

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

 641

 

$

 593

 

$

 561

 

$

 623

 

$

 2,418

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

53.9

%

50.4

%

53.1

%

56.5

%

53.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

$

 (6

)

$

 (22

)

$

 (11

)

$

 40

 

$

 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY 2008

 

 

 

Q1

 

Q2

 

Q3

 

Q4

 

Total

 

Orders

 

$

 869

 

$

 950

 

$

 814

 

$

 842

 

$

 3,475

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

 862

 

$

 926

 

$

 904

 

$

 887

 

$

 3,579

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

57.2

%

58.1

%

57.6

%

57.6

%

57.6

%

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

 80

 

$

 127

 

$

 134

 

$

 136

 

$

 477

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY 2007

 

 

 

Q1

 

Q2

 

Q3

 

Q4

 

Total

 

Orders

 

$

 817

 

$

 943

 

$

 837

 

$

 950

 

$

 3,547

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

 825

 

$

 892

 

$

 905

 

$

 922

 

$

 3,544

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

56.0

%

57.8

%

57.3

%

56.3

%

56.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

 72

 

$

 103

 

$

 121

 

$

 115

 

$

 411

 

 

Income (loss) from operations reflect the results of our reportable segments under Agilent’s management reporting system which are not necessarily  in conformity with accounting principles generally accepted in the United States (GAAP).   Income from operations of our reporting segments excludes primarily restructuring and asset impairment charges, business separation costs, amortization of intangibles, pension curtailment and some residual corporate charges.

 

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.

 

Historical amounts have been reclassified to conform with current period presentation.

 



 

AGILENT TECHNOLOGIES, INC.

CHEMICAL ANALYSIS RETURN ON INVESTED CAPITAL

 

(Unaudited)

 

 

 

FY 2009

 

FY 2008

 

FY 2007

 

(in millions)

 

Q1

 

Q2

 

Q3

 

Q4

 

Q1

 

Q2

 

Q3

 

Q4

 

Q1

 

Q2

 

Q3

 

Q4

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted income from operations

 

$

57

 

$

45

 

$

52

 

$

62

 

$

54

 

$

55

 

$

63

 

$

72

 

$

45

 

$

28

 

$

52

 

$

59

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes and other (income)/expense

 

15

 

8

 

12

 

13

 

15

 

17

 

17

 

17

 

14

 

8

 

16

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment return

 

42

 

37

 

41

 

49

 

39

 

39

 

46

 

56

 

31

 

21

 

36

 

41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment return annualized

 

$

168

 

$

148

 

$

162

 

$

196

 

$

156

 

$

154

 

$

184

 

$

222

 

$

124

 

$

82

 

$

144

 

$

162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets (a)

 

$

490

 

$

467

 

$

452

 

$

463

 

$

447

 

$

458

 

$

485

 

$

493

 

$

436

 

$

445

 

$

452

 

$

453

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net current liabilities (b)

 

110

 

114

 

116

 

137

 

100

 

126

 

114

 

124

 

111

 

118

 

119

 

113

 

Invested capital

 

$

380

 

$

353

 

$

336

 

$

326

 

$

347

 

$

332

 

$

371

 

$

369

 

$

325

 

$

327

 

$

333

 

$

340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average invested capital

 

$

375

 

$

367

 

$

345

 

$

332

 

$

344

 

$

339

 

$

351

 

$

370

 

$

313

 

$

326

 

$

330

 

$

337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROIC

 

45

%

40

%

47

%

59

%

45

%

45

%

52

%

60

%

40

%

25

%

44

%

48

%

 


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.

 

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.

 

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.

 



 

AGILENT TECHNOLOGIES, INC.

LIFE SCIENCES RETURN ON INVESTED CAPITAL

 

(Unaudited)

 

 

 

FY 2009

 

FY 2008

 

FY 2007

 

(in millions)

 

Q1

 

Q2

 

Q3

 

Q4

 

Q1

 

Q2

 

Q3

 

Q4

 

Q1

 

Q2

 

Q3

 

Q4

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted income from operations

 

$

44

 

$

44

 

$

39

 

$

47

 

$

33

 

$

30

 

$

39

 

$

64

 

$

30

 

$

26

 

$

25

 

$

42

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes and other (income)/expense

 

10

 

6

 

7

 

8

 

8

 

7

 

8

 

13

 

7

 

6

 

6

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment return

 

34

 

38

 

32

 

39

 

25

 

23

 

31

 

51

 

24

 

21

 

19

 

33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment return annualized

 

$

136

 

$

152

 

$

128

 

$

156

 

$

100

 

$

92

 

$

124

 

$

204

 

$

94

 

$

82

 

$

76

 

$

130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets (a)

 

$

1,074

 

$

1,052

 

$

997

 

$

1,019

 

$

945

 

$

970

 

$

1,002

 

$

1,012

 

$

538

 

$

562

 

$

819

 

$

810

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net current liabilities (b)

 

175

 

179

 

179

 

206

 

167

 

201

 

187

 

198

 

139

 

151

 

174

 

174

 

Invested capital

 

$

899

 

$

873

 

$

818

 

$

813

 

$

778

 

$

769

 

$

815

 

$

814

 

$

399

 

$

411

 

$

645

 

$

636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average invested capital

 

$

857

 

$

886

 

$

846

 

$

815

 

$

707

 

$

773

 

$

792

 

$

815

 

$

385

 

$

405

 

$

528

 

$

640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROIC

 

16

%

17

%

15

%

19

%

14

%

12

%

16

%

25

%

24

%

20

%

14

%

20

%

 


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.

 

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.

 

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.

 



 

AGILENT TECHNOLOGIES, INC.

ELECTRONIC MEASUREMENT RETURN ON INVESTED CAPITAL

 

(Unaudited)

 

 

 

FY 2009

 

FY 2008

 

FY 2007

 

(in millions)

 

Q1

 

Q2

 

Q3

 

Q4

 

Q1

 

Q2

 

Q3

 

Q4

 

Q1

 

Q2

 

Q3

 

Q4

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted income (loss) from operations

 

$

(6

)

$

(22

)

$

(11

)

$

40

 

$

80

 

$

127

 

$

134

 

$

136

 

$

72

 

$

103

 

$

121

 

$

115

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes and other (income)/expense

 

(6

)

(6

)

(3

)

3

 

13

 

21

 

20

 

10

 

14

 

18

 

25

 

25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment return

 

 

(16

)

(8

)

37

 

67

 

106

 

114

 

126

 

58

 

85

 

96

 

90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment return annualized

 

$

 

$

(64

)

$

(32

)

$

148

 

$

268

 

$

424

 

$

456

 

$

504

 

$

232

 

$

340

 

$

384

 

$

360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets (a)

 

$

2,286

 

$

2,217

 

$

2,088

 

$

2,084

 

$

2,353

 

$

2,490

 

$

2,462

 

$

2,401

 

$

2,344

 

$

2,417

 

$

2,326

 

$

2,319

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net current liabilities (b)

 

546

 

563

 

517

 

578

 

665

 

740

 

656

 

673

 

644

 

742

 

675

 

717

 

Invested capital

 

$

1,740

 

$

1,654

 

$

1,571

 

$

1,506

 

$

1,688

 

$

1,750

 

$

1,806

 

$

1,728

 

$

1,700

 

$

1,675

 

$

1,651

 

$

1,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average invested capital

 

$

1,734

 

$

1,697

 

$

1,612

 

$

1,538

 

$

1,645

 

$

1,719

 

$

1,778

 

$

1,767

 

$

1,641

 

$

1,688

 

$

1,663

 

$

1,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROIC

 

0

%

-4

%

-2

%

10

%

16

%

25

%

26

%

29

%

14

%

20

%

23

%

22

%

 


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.

 

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.

 

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.

 


-----END PRIVACY-ENHANCED MESSAGE-----