• | Revenue grew 9 percent to reach $1.22 billion, when compared with $1.12 billion last year. Non-GAAP revenue grew 7 percent on a core basis, which excludes the impact of foreign currency changes and revenue associated with businesses acquired or divested within the last twelve months. |
• | GAAP net income was $217 million, or $1.15 per share, compared with $195 million, or $1.02 per share, in the fourth quarter of 2019. |
• | Non-GAAP net income was $305 million, or $1.62 per share, compared with $254 million, or $1.33 per share in the fourth quarter of 2019. |
• | Keysight acquired approximately 2.2 million shares in the open market at an average share price of $96.55, for a total consideration of $215 million, exhausting the $500 million share repurchase authorization from May 2019. |
• | As of October 31, 2020, cash and cash equivalents totaled $1.76 billion. |
• | Revenue declined 2 percent over last year and totaled $4.22 billion. Non-GAAP revenue declined 3 percent on a core basis. |
• | GAAP net income was $627 million, or $3.31 per share, compared with $621 million, or $3.25 per share in fiscal 2019. Non-GAAP net income was $919 million, or $4.85 per share, compared with $902 million, or $4.72 per share in fiscal 2019. |
• | Keysight acquired approximately 4.3 million shares in the open market at an average share price of $95.90, for a total consideration of $410 million during fiscal year 2020, exhausting the $500 million share repurchase authorization from May 2019. |
• | Communications Solutions Group (CSG) |
• | Electronic Industrial Solutions Group (EISG) |
• | Non-GAAP Core Revenue |
• | Non-GAAP Net Income |
• | Non-GAAP Net Income per share |
• | Free Cash Flow |
KEYSIGHT TECHNOLOGIES, INC. | |||||||||
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS | |||||||||
(In millions, except per share amounts) | |||||||||
(Unaudited) | |||||||||
PRELIMINARY | |||||||||
Three months ended | |||||||||
October 31, | Percent | ||||||||
2020 | 2019 | Inc/(Dec) | |||||||
Orders | $ | 1,231 | $ | 1,194 | 3% | ||||
Net revenue | $ | 1,220 | $ | 1,120 | 9% | ||||
Costs and expenses: | |||||||||
Cost of products and services | 464 | 455 | 2% | ||||||
Research and development | 193 | 176 | 9% | ||||||
Selling, general and administrative | 287 | 286 | — | ||||||
Other operating expense (income), net | (2 | ) | (5 | ) | (70)% | ||||
Total costs and expenses | 942 | 912 | 3% | ||||||
Income from operations | 278 | 208 | 34% | ||||||
Interest income | — | 6 | — | ||||||
Interest expense | (19 | ) | (20 | ) | (3)% | ||||
Other income (expense), net | 7 | 9 | (27)% | ||||||
Income before taxes | 266 | 203 | 31% | ||||||
Provision for income taxes | 49 | 8 | 486% | ||||||
Net income | $ | 217 | $ | 195 | 11% | ||||
Net income per share: | |||||||||
Basic | $ | 1.17 | $ | 1.04 | |||||
Diluted | $ | 1.15 | $ | 1.02 | |||||
Weighted average shares used in computing net income per share: | |||||||||
Basic | 186 | 187 | |||||||
Diluted | 188 | 191 | |||||||
KEYSIGHT TECHNOLOGIES, INC. | |||||||||
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS | |||||||||
(In millions, except per share amounts) | |||||||||
(Unaudited) | |||||||||
PRELIMINARY | |||||||||
Year ended | |||||||||
October 31, | Percent | ||||||||
2020 | 2019 | Inc/(Dec) | |||||||
Orders | $ | 4,528 | $ | 4,441 | 2% | ||||
Net revenue | $ | 4,221 | $ | 4,303 | (2)% | ||||
Costs and expenses: | |||||||||
Cost of products and services | 1,688 | 1,769 | (5)% | ||||||
Research and development | 715 | 688 | 4% | ||||||
Selling, general and administrative | 1,097 | 1,155 | (5)% | ||||||
Other operating expense (income), net | (44 | ) | (20 | ) | 118% | ||||
Total costs and expenses | 3,456 | 3,592 | (4)% | ||||||
Income from operations | 765 | 711 | 8% | ||||||
Interest income | 11 | 23 | (51)% | ||||||
Interest expense | (78 | ) | (80 | ) | (3)% | ||||
Other income (expense), net | 63 | 61 | 2% | ||||||
Income before taxes | 761 | 715 | 6% | ||||||
Provision for income taxes | 134 | 94 | 42% | ||||||
Net income | $ | 627 | $ | 621 | 1% | ||||
Net income per share: | |||||||||
Basic | $ | 3.35 | $ | 3.31 | |||||
Diluted | $ | 3.31 | $ | 3.25 | |||||
Weighted average shares used in computing net income per share: | |||||||||
Basic | 187 | 188 | |||||||
Diluted | 189 | 191 | |||||||
KEYSIGHT TECHNOLOGIES, INC. | |||||||
CONDENSED CONSOLIDATED BALANCE SHEET | |||||||
(In millions, except par value and share amounts) | |||||||
(Unaudited) | |||||||
PRELIMINARY | |||||||
October 31, | October 31, | ||||||
2020 | 2019 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 1,756 | $ | 1,598 | |||
Accounts receivable, net | 606 | 668 | |||||
Inventory | 757 | 705 | |||||
Other current assets | 255 | 244 | |||||
Total current assets | 3,374 | 3,215 | |||||
Property, plant and equipment, net | 595 | 576 | |||||
Operating lease right-of-use assets | 182 | — | |||||
Goodwill | 1,537 | 1,209 | |||||
Other intangible assets, net | 361 | 490 | |||||
Long-term investments | 61 | 46 | |||||
Long-term deferred tax assets | 740 | 755 | |||||
Other assets | 368 | 332 | |||||
Total assets | $ | 7,218 | $ | 6,623 | |||
LIABILITIES AND EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 224 | $ | 253 | |||
Employee compensation and benefits | 289 | 278 | |||||
Deferred revenue | 391 | 334 | |||||
Income and other taxes payable | 64 | 55 | |||||
Operating lease liabilities | 43 | — | |||||
Other accrued liabilities | 70 | 83 | |||||
Total current liabilities | 1,081 | 1,003 | |||||
Long-term debt | 1,789 | 1,788 | |||||
Retirement and post-retirement benefits | 362 | 357 | |||||
Long-term deferred revenue | 175 | 176 | |||||
Long-term operating lease liabilities | 149 | — | |||||
Other long-term liabilities | 365 | 295 | |||||
Total liabilities | 3,921 | 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; 196 million shares at October 31, 2020, | |||||||
and 194 million shares at October 31, 2019, issued | 2 | 2 | |||||
Treasury stock at cost; 10.7 million shares at October 31, 2020 and | |||||||
6.5 million shares at October 31, 2019 | (752 | ) | (342 | ) | |||
Additional paid-in-capital | 2,110 | 2,013 | |||||
Retained earnings | 2,536 | 1,909 | |||||
Accumulated other comprehensive loss | (599 | ) | (578 | ) | |||
Total stockholders' equity | 3,297 | 3,004 | |||||
Total liabilities and equity | $ | 7,218 | $ | 6,623 | |||
KEYSIGHT TECHNOLOGIES, INC. | |||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS | |||||||
(In millions) | |||||||
(Unaudited) | |||||||
PRELIMINARY | |||||||
Year ended | |||||||
October 31, | |||||||
2020 | 2019 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 627 | $ | 621 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation | 104 | 96 | |||||
Amortization | 222 | 212 | |||||
Share-based compensation | 92 | 82 | |||||
Deferred tax expense (benefit) | 41 | (2 | ) | ||||
Excess and obsolete inventory-related charges | 29 | 27 | |||||
Gain on insurance proceeds received for damage to property, plant and equipment | (32 | ) | — | ||||
Other non-cash expense (income), net | (10 | ) | (3 | ) | |||
Changes in assets and liabilities: | |||||||
Accounts receivable | 75 | (26 | ) | ||||
Inventory | (73 | ) | (92 | ) | |||
Accounts payable | (33 | ) | 13 | ||||
Employee compensation and benefits | 2 | — | |||||
Deferred revenue | 41 | 112 | |||||
Income taxes payable | 5 | (16 | ) | ||||
Retirement and post-retirement benefits | (108 | ) | (37 | ) | |||
Other assets and liabilities | 34 | 11 | |||||
Net cash provided by operating activities(a) | 1,016 | 998 | |||||
Cash flows from investing activities: | |||||||
Investments in property, plant and equipment | (117 | ) | (120 | ) | |||
Acquisition of businesses and intangible assets, net of cash acquired | (357 | ) | (88 | ) | |||
Insurance proceeds received for damage to property, plant and equipment | 32 | — | |||||
Proceeds from sale of investments | — | 7 | |||||
Other investing activities | — | 5 | |||||
Net cash used in investing activities | (442 | ) | (196 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from issuance of common stock under employee stock plans | 58 | 67 | |||||
Payment of taxes related to net share settlement of equity awards | (53 | ) | (26 | ) | |||
Treasury stock repurchases | (411 | ) | (159 | ) | |||
Proceeds from issuance of long-term debt | — | 500 | |||||
Debt issuance costs | — | (4 | ) | ||||
Repayment of debt | (7 | ) | (500 | ) | |||
Net cash used in financing activities | (413 | ) | (122 | ) | |||
Effect of exchange rate movements | 6 | 3 | |||||
Net increase in cash, cash equivalents and restricted cash | 167 | 683 | |||||
Cash, cash equivalents and restricted cash at beginning of year | 1,600 | 917 | |||||
Cash, cash equivalents and restricted cash at end of year | $ | 1,767 | $ | 1,600 | |||
Income tax payments, net | $ | (84 | ) | $ | (103 | ) | |
Interest payment on senior notes | $ | (75 | ) | $ | (76 | ) | |
KEYSIGHT TECHNOLOGIES, INC. | |||||||||||||||||||
RECONCILIATION OF NON-GAAP CORE REVENUE | |||||||||||||||||||
(In millions) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
PRELIMINARY | |||||||||||||||||||
Year-over-year compare | Year-over-year compare | ||||||||||||||||||
Q4'20 | Q4'19 | Percent Inc/(Dec) | FY20 | FY19 | Percent Inc/(Dec) | ||||||||||||||
Revenue | $ | 1,220 | $ | 1,120 | 9% | $ | 4,221 | $ | 4,303 | (2)% | |||||||||
Amortization of acquisition-related balances | — | 2 | — | 9 | |||||||||||||||
Non-GAAP Revenue | $ | 1,220 | $ | 1,122 | 9% | $ | 4,221 | $ | 4,312 | (2)% | |||||||||
Adjustments: | |||||||||||||||||||
Revenue from acquisitions or divestitures included in segment results | (10 | ) | — | (29 | ) | — | |||||||||||||
Currency impacts | (10 | ) | — | (5 | ) | — | |||||||||||||
Non-GAAP Core Revenue | $ | 1,200 | $ | 1,122 | 7% | $ | 4,187 | $ | 4,312 | (3)% | |||||||||
KEYSIGHT TECHNOLOGIES, INC. | |||||||||
SEGMENT RESULTS INFORMATION | |||||||||
(In millions, except where noted) | |||||||||
(Unaudited) | |||||||||
PRELIMINARY | |||||||||
Communications Solutions Group(a) | YoY | ||||||||
Q4'20 | Q4'19 | % Chg | |||||||
Revenue | $ | 901 | $ | 838 | 8% | ||||
Gross margin, % | 66.3 | % | 64.3 | % | |||||
Income from operations | $ | 261 | $ | 211 | |||||
Operating margin, % | 29 | % | 25 | % | |||||
Electronic Industrial Solutions Group | YoY | ||||||||
Q4'20 | Q4'19 | % Chg | |||||||
Revenue | $ | 319 | $ | 284 | 12% | ||||
Gross margin, % | 64.7 | % | 62.4 | % | |||||
Income from operations | $ | 97 | $ | 79 | |||||
Operating margin, % | 30 | % | 28 | % | |||||
KEYSIGHT TECHNOLOGIES, INC. | |||||||||||||||||||||||||||
NON-GAAP NET INCOME AND DILUTED EPS RECONCILIATION | |||||||||||||||||||||||||||
(In millions, except per share amounts) | |||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||
PRELIMINARY | |||||||||||||||||||||||||||
Three months ended | Year ended | ||||||||||||||||||||||||||
October 31, | October 31, | ||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||
Net Income | Diluted EPS | Net Income | Diluted EPS | Net Income | Diluted EPS | Net Income | Diluted EPS | ||||||||||||||||||||
GAAP Net income | $ | 217 | $ | 1.15 | $ | 195 | $ | 1.02 | $ | 627 | $ | 3.31 | $ | 621 | $ | 3.25 | |||||||||||
Non-GAAP adjustments: | |||||||||||||||||||||||||||
Amortization of acquisition-related balances | 57 | 0.30 | 60 | 0.31 | 224 | 1.18 | 224 | 1.17 | |||||||||||||||||||
Share-based compensation | 20 | 0.10 | 16 | 0.08 | 93 | 0.49 | 82 | 0.43 | |||||||||||||||||||
Acquisition and integration costs | 1 | 0.01 | 5 | 0.03 | 12 | 0.07 | 11 | 0.06 | |||||||||||||||||||
Northern California wildfire-related impacts | — | — | — | — | (32 | ) | (0.17 | ) | — | — | |||||||||||||||||
Restructuring and related costs | 1 | 0.01 | 2 | 0.01 | 5 | 0.03 | 9 | 0.05 | |||||||||||||||||||
Others | 1 | 0.01 | 2 | 0.01 | (19 | ) | (0.11 | ) | (16 | ) | (0.09 | ) | |||||||||||||||
Adjustment for taxes(a) | 8 | 0.04 | (26 | ) | (0.13 | ) | 9 | 0.05 | (29 | ) | (0.15 | ) | |||||||||||||||
Non-GAAP Net income | $ | 305 | $ | 1.62 | $ | 254 | $ | 1.33 | $ | 919 | $ | 4.85 | $ | 902 | $ | 4.72 | |||||||||||
Weighted average shares outstanding - diluted | 188 | 191 | 189 | 191 | |||||||||||||||||||||||
KEYSIGHT TECHNOLOGIES, INC. | |||||||
FREE CASH FLOW | |||||||
(In millions) | |||||||
(Unaudited) | |||||||
PRELIMINARY | |||||||
Q4'20 | FY20 | ||||||
Net cash provided by operating activities | $ | 338 | $ | 1,016 | |||
Less: Investments in property, plant and equipment | (30 | ) | (117 | ) | |||
Free cash flow | $ | 308 | $ | 899 | |||
• | Acquisition-related Items: We exclude the impact of certain items recorded in connection with business combinations from our non-GAAP financial measures that are either non-cash or not normal, recurring operating expenses due to their nature, variability of amounts and lack of predictability as to occurrence or timing. These amounts may include non-cash items such as the amortization of acquired intangible assets and amortization of items associated with fair value purchase accounting adjustments, including recognition of acquired deferred revenue (see Non-GAAP Revenue above). We also exclude other acquisition and integration costs associated with business acquisitions that are not normal recurring operating expenses, including amortization of amounts paid to redeem acquires’ unvested stock-based compensation awards, and legal, accounting and due diligence costs. We exclude these charges to facilitate a more meaningful evaluation of our current operating performance and comparisons to our past operating performance. |
• | Share-based Compensation Expense: We exclude share-based compensation expense from our non-GAAP financial measures because share-based compensation expense can vary significantly from period to period based on the company’s share price, as well as the timing, size and nature of equity awards granted. Management believes the exclusion of this expense facilitates the ability of investors to compare the company’s operating results with those of other companies, many of which also exclude share-based compensation expense in determining their non-GAAP financial measures. |
• | Northern California wildfire-related impacts and Other Items: We exclude certain other significant income or expense items that may occur occasionally and are not normal, recurring, cash operating, from our non-GAAP financial measures. Such items are evaluated on an individual basis based on both quantitative and qualitative factors and generally represent items that we would not anticipate occurring as part of our normal business on a regular basis. While not all-inclusive, examples of certain other significant items excluded from non-GAAP financial measures would include net unrealized gains on equity investments still held, and significant non recurring events like realized gains or losses associated with our employee benefit plans, costs and recoveries related to unusual disaster like Northern California wildfires, gain on sale of assets and small divestitures, etc. |
• | Restructuring and Related Costs: We exclude incremental expenses associated with restructuring initiatives, usually aimed at material changes in the business or cost structure. Such costs may include employee separation costs, asset impairments, facility-related costs, contract termination fees, and costs to move operations from one location to another. These activities can vary significantly from period to period based on the timing, size and nature of restructuring plans; therefore, we do not consider such costs to be normal, recurring operating expenses. We believe that these costs do not reflect expected future operating expenses and do not contribute to a meaningful evaluation of the company’s current operating performance or comparisons to our operating performance in other periods. |
• | Estimated Tax Rate: We utilize a consistent methodology for long-term projected non-GAAP tax rate. When projecting this long-term rate, we exclude any tax benefits or expenses that are not directly related to ongoing operations and which are either isolated or cannot be expected to occur again with any regularity or predictability. Additionally, we evaluate our current long-term projections, current tax structure and other factors, such as existing tax positions in various jurisdictions and key tax holidays in major jurisdictions where Keysight operates. This tax rate could change in the future for a variety of reasons, including but not limited to significant changes in geographic earnings mix including acquisition activity, or fundamental tax law changes in major jurisdictions where Keysight operates. The above reasons also limit our ability to reasonably estimate the future GAAP tax rate and provide a reconciliation of the expected non-GAAP earnings per share for the first fiscal quarter of 2021 to the GAAP equivalent. |