AGILENT TECHNOLOGIES INC
For the period ended Mar 13, 2025. Filed Jan 31, 2025.
View on SEC.govAbout this filing
What shareholders are asked to vote on at a company's meeting. It is where to find what directors and top executives are paid, and who owns the most shares.
Mar 13, 2025 · Filed Jan 31, 2025
Use the contents to explore the available documents and sections.
Contents
APPENDIX A
TO PROXY STATEMENT
OF
AGILENT TECHNOLOGIES, INC.
The reconciliation of non-GAAP net income and diluted EPS for the years ended October 31, 2024, 2023 and 2022 follows:
ADJUSTED NON-GAAP NET INCOME AND DILUTED EPS RECONCILIATIONS
(In millions, except per share amounts)
(Unaudited)
| Years Ended | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| October 31, | ||||||||||||||||||||
| 2024 · Diluted EPS · 2023 · Diluted EPS · 2022 · Diluted EPS | ||||||||||||||||||||
| GAAP net income | $1,289 | $4.43 | $1,240 | $4.19 | $1,254 | $4.18 | ||||||||||||||
| Non-GAAP adjustments: | ||||||||||||||||||||
| Asset impairments | 19 | 0.06 | 277 | 0.94 | — | — | ||||||||||||||
| Restructuring and other related costs | 76 | 0.26 | 46 | 0.16 | — | — | ||||||||||||||
| Intangible amortization | 102 | 0.35 | 139 | 0.47 | 191 | 0.64 | ||||||||||||||
| Transformational initiatives | 11 | 0.04 | 25 | 0.08 | 30 | 0.10 | ||||||||||||||
| Acquisition and integration costs | 12 | 0.04 | 16 | 0.05 | 25 | 0.08 | ||||||||||||||
| Business exit and divestiture costs (gain) | — | — | (43) | (0.15) | 7 | 0.02 | ||||||||||||||
| Net loss (gain) on equity securities | (1) | — | 42 | 0.14 | 63 | 0.21 | ||||||||||||||
| Pension settlement loss | 2 | 0.01 | 4 | 0.01 | 4 | 0.01 | ||||||||||||||
| Change in fair value of contingent consideration | — | — | 1 | — | (25) | (0.08) | ||||||||||||||
| Loss on extinguishment of debt | — | — | — | — | 9 | 0.03 | ||||||||||||||
| Other | 17 | 0.06 | 20 | 0.07 | 12 | 0.04 | ||||||||||||||
| Adjustment for taxes (a) | 12 | 0.04 | (158) | (0.52) | (5) | (0.01) | ||||||||||||||
| Non-GAAP net income | $1,539 | $5.29 | $1,609 | $5.44 | $1,565 | $5.22 | ||||||||||||||
| Acquisitions | 3 | 0.01 | 6 | 0.02 | — | — | ||||||||||||||
| Currency and hedging | (20) | (0.07) | (32) | (0.11) | 20 | 0.07 | ||||||||||||||
| Interest expense associated with acquisitions | 4 | 0.02 | — | — | — | — | ||||||||||||||
| Impact of tax rate adjustment | — | — | — | — | (33) | (0.11) | ||||||||||||||
| Impact of share count adjustment | — | — | — | — | — | (0.04) | ||||||||||||||
| Adjusted non-GAAP net income | $1,526 | $5.25 | $1,583 | $5.35 | $1,552 | $5.14 | ||||||||||||||
| Diluted shares - as reported | 291 | 296 | 300 | |||||||||||||||||
| Add back share repurchases in excess of plan | — | — | 2 | |||||||||||||||||
| Diluted shares - as adjusted | 291 | 296 | 302 | |||||||||||||||||
The adjustment for taxes excludes tax expense (benefits) that management believes are not directly related to on-going operations and which are either isolated, temporary or cannot be expected to occur again with any regularity or predictability such as the realized gain/loss due to sale of a business, windfall benefits on stock compensation, and the impact of R&D capitalization under section 174 of the Tax Cuts and Jobs Act of 2017. For the year ended October 31, 2024, management used a non-GAAP effective tax rate of 12.50%. For the year ended October 31, 2023, management used a non-GAAP effective tax rate of 13.75%. For the year ended October 31, 2022, management used a non-GAAP effective tax rate of 14.00%.
We provide non-GAAP net income and non-GAAP net income per share amounts in order to provide meaningful supplemental information regarding our operational performance and our prospects for the future. These supplemental measures exclude, among other things, charges related to asset impairments, restructuring and other related costs, amortization of intangibles, transformational initiatives, acquisition and integration costs, business exit and divestiture costs (gain), net loss (gain) on equity securities, pension settlement loss, change in fair value of contingent consideration and loss on extinguishment of debt.
Asset impairments include assets that have been written down to their fair value.
Restructuring and other related costs include incremental expenses incurred in the period associated with restructuring programs, usually aimed at changes in business and/or cost structure. Such costs may include one-time termination benefits, facility-related costs and contract termination fees.
Transformational initiatives include expenses associated with targeted cost reduction activities such as manufacturing transfers including costs to move manufacturing, site consolidations, legal entity and other business reorganizations, insourcing or outsourcing of activities. Such costs may include move and relocation costs, one-time termination benefits and other one-time reorganization costs. Included in this category are also expenses associated with company programs to transform our product lifecycle management (PLM) system and human resources and financial systems.
Acquisition and Integration costs include all incremental expenses incurred to effect a business combination. Such acquisition costs may include advisory, legal, accounting, valuation, and other professional or consulting fees. Such integration costs may include expenses directly related to integration of business and facility operations, the transfer of assets and intellectual property, information technology systems and infrastructure and other employee-related costs.
Business exit and divestiture costs (gain)include costs and gain associated with business divestitures.
Net loss (gain) on equity securities relates to the realized and unrealized mark-to-market adjustments for our marketable and non-marketable equity securities.
Pension settlement loss relates to the relief of the US Retirement Plan pension obligation due to increased lump sum payouts over a specified accounting threshold.
Change in fair value of contingent consideration represents changes in the fair value estimate of acquisition-related contingent consideration.
Loss on extinguishment of debtfor the year ended October 31, 2022 relates to the net loss recorded on the redemption of the $600 million outstanding 3.875% 2023 senior notes due on July 15, 2023, called on April 4, 2022 and settled on May 4, 2022.
Other includes certain legal costs and settlements, special compliance costs, acceleration of stock-based compensation expense and other miscellaneous adjustments.
Impact of tax rate adjustment relates to the impact of applying tax rate of 15.75% for LTPP (long-term performance plan) EPS calculation versus FY22 non-GAAP tax rate of 14.00%.
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 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 reconciliation of adjusted non-GAAP income from operations and operating margins for the years ended October 31, 2024 and 2023 is as follows:
RECONCILIATION OF ADJUSTED NON-GAAP INCOME FROM OPERATIONS AND OPERATING MARGINS
(In millions, except margin data)
(Unaudited)
| Operating · Operating | ||||||
|---|---|---|---|---|---|---|
| FY24 · Margin % · FY23 · Margin % | ||||||
| Revenue: | $6,510 | $6,833 | ||||
| Adjustments: | ||||||
| Currency | (68) | (174) | ||||
| Acquisitions | (10) | — | ||||
| Adjusted revenue | $6,432 | $6,659 | ||||
| Income from operations: | ||||||
| GAAP Income from operations | $1,488 | 22.9% | $1,350 | 19.8% | ||
| Add: | ||||||
| Asset impairments | 8 | 277 | ||||
| Restructuring and other related costs | 76 | 46 | ||||
| Intangible amortization | 102 | 139 | ||||
| Transformational initiatives | 11 | 25 | ||||
| Acquisition and integration costs | 12 | 16 | ||||
| Change in fair value of contingent consideration | — | 1 | ||||
| Other | 24 | 21 | ||||
| Non-GAAP income from operations | $1,721 | 26.4% | $1,875 | 27.4% | ||
| Adjust: | ||||||
| Currency and hedging | (19) | (37) | ||||
| Acquisitions | 3 | 6 | ||||
| Adjusted non-GAAP income from operations | $1,705 | 26.5% | $1,844 | 27.7% | ||
We provide non-GAAP income from operations and non-GAAP operating margin 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 asset impairments, restructuring and other related costs, amortization of intangibles, transformational initiatives, acquisition and integration costs and change in fair value of contingent consideration.
Our management recognizes that items such as amortization of intangibles 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 text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.