KEYSIGHT TECHNOLOGIES, INC. | |||||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS | |||||||||||||||
(In millions, except per share amounts) | |||||||||||||||
(Unaudited) | |||||||||||||||
PRELIMINARY | |||||||||||||||
Three Months Ended | |||||||||||||||
October 31, | Percent | ||||||||||||||
2016 | 2015 | Inc/(Dec) | |||||||||||||
Orders | $ | 806 | $ | 780 | 3 | % | |||||||||
Net revenue | $ | 751 | $ | 750 | — | % | |||||||||
Costs and expenses: | |||||||||||||||
Cost of products and services | 331 | 332 | — | % | |||||||||||
Research and development | 105 | 105 | 1 | % | |||||||||||
Selling, general and administrative | 211 | 206 | 2 | % | |||||||||||
Other operating expense (income), net | (3 | ) | (4 | ) | 1 | % | |||||||||
Total costs and expenses | 644 | 639 | 1 | % | |||||||||||
Income from operations | 107 | 111 | (3 | %) | |||||||||||
Interest income | 1 | — | — | % | |||||||||||
Interest expense | (12 | ) | (11 | ) | (1 | %) | |||||||||
Other income (expense), net | 2 | 1 | 15 | % | |||||||||||
Income before taxes | 98 | 101 | (3 | %) | |||||||||||
Provision (benefit) for income taxes | 6 | (176 | ) | (103 | %) | ||||||||||
Net income | $ | 92 | $ | 277 | (67 | %) | |||||||||
Net income per share: | |||||||||||||||
Basic | $ | 0.54 | $ | 1.63 | |||||||||||
Diluted | $ | 0.53 | $ | 1.61 | |||||||||||
Weighted average shares used in computing net income per share: | |||||||||||||||
Basic | 170 | 170 | |||||||||||||
Diluted | 172 | 172 | |||||||||||||
The preliminary income statement is estimated based on our current information. | |||||||||||||||
Page 1 | |||||||||||||||
KEYSIGHT TECHNOLOGIES, INC. | |||||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS | |||||||||||||||
(In millions, except per share amounts) | |||||||||||||||
PRELIMINARY | |||||||||||||||
Year ended | |||||||||||||||
October 31, | Percent | ||||||||||||||
2016 | 2015 | Inc/(Dec) | |||||||||||||
(unaudited) | |||||||||||||||
Orders | $ | 2,953 | $ | 2,853 | 3 | % | |||||||||
Net revenue | $ | 2,918 | $ | 2,856 | 2 | % | |||||||||
Costs and expenses: | |||||||||||||||
Cost of products and services | 1,294 | 1,269 | 2 | % | |||||||||||
Research and development | 425 | 387 | 10 | % | |||||||||||
Selling, general and administrative | 818 | 787 | 4 | % | |||||||||||
Other operating expense (income), net | (25 | ) | (18 | ) | 37 | % | |||||||||
Total costs and expenses | 2,512 | 2,425 | 4 | % | |||||||||||
Income from operations | 406 | 431 | (6 | %) | |||||||||||
Interest income | 3 | 1 | 136 | % | |||||||||||
Interest expense | (47 | ) | (46 | ) | 1 | % | |||||||||
Other income (expense), net | 4 | 2 | 81 | % | |||||||||||
Income before taxes | 366 | 388 | (6 | %) | |||||||||||
Provision (benefit) for income taxes | 31 | (125 | ) | (124 | %) | ||||||||||
Net income | $ | 335 | $ | 513 | (35 | %) | |||||||||
Net income per share: | |||||||||||||||
Basic | $ | 1.97 | $ | 3.04 | |||||||||||
Diluted | $ | 1.95 | $ | 3.00 | |||||||||||
Weighted average shares used in computing net income per share: | |||||||||||||||
Basic | 170 | 169 | |||||||||||||
Diluted | 172 | 171 | |||||||||||||
The preliminary income statement is estimated based on our current information. | |||||||||||||||
Page 2 | |||||||||||||||
KEYSIGHT TECHNOLOGIES, INC. | ||||||||||
CONDENSED CONSOLIDATED BALANCE SHEET | ||||||||||
(In millions, except par value and share amounts) | ||||||||||
PRELIMINARY | ||||||||||
October 31, | October 31, | |||||||||
2016 | 2015 | |||||||||
(unaudited) | ||||||||||
ASSETS | ||||||||||
Current assets: | ||||||||||
Cash and cash equivalents | $ | 783 | $ | 483 | ||||||
Accounts receivable, net | 437 | 398 | ||||||||
Inventory | 474 | 487 | ||||||||
Deferred tax assets | — | 74 | ||||||||
Other current assets | 160 | 137 | ||||||||
Total current assets | 1,854 | 1,579 | ||||||||
Property, plant and equipment, net | 512 | 518 | ||||||||
Goodwill | 736 | 700 | ||||||||
Other intangible assets, net | 208 | 246 | ||||||||
Long-term investments | 52 | 70 | ||||||||
Long-term deferred tax assets | 392 | 295 | ||||||||
Other assets | 46 | 100 | ||||||||
Total assets | $ | 3,800 | $ | 3,508 | ||||||
LIABILITIES AND EQUITY | ||||||||||
Current liabilities: | ||||||||||
Accounts payable | $ | 189 | $ | 209 | ||||||
Employee compensation and benefits | 183 | 168 | ||||||||
Deferred revenue | 180 | 175 | ||||||||
Income and other taxes payable | 41 | 50 | ||||||||
Other accrued liabilities | 51 | 84 | ||||||||
Total current liabilities | 644 | 686 | ||||||||
Long-term debt | 1,100 | 1,099 | ||||||||
Retirement and post-retirement benefits | 405 | 280 | ||||||||
Long-term deferred revenue | 72 | 61 | ||||||||
Other long-term liabilities | 70 | 80 | ||||||||
Total liabilities | 2,291 | 2,206 | ||||||||
Total 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; 172 million shares at October 31, 2016 and 170 million shares at October 31, 2015, issued |
2 | 2 | ||||||||
Treasury stock at cost; 2.3 million shares at October 31, 2016 and zero shares at October 31, 2015 |
(62 | ) | — | |||||||
Additional paid-in-capital | 1,242 | 1,165 | ||||||||
Retained earnings | 949 | 614 | ||||||||
Accumulated other comprehensive loss | (622 | ) | (479 | ) | ||||||
Total stockholders' equity | 1,509 | 1,302 | ||||||||
Total liabilities and equity | $ | 3,800 | $ | 3,508 | ||||||
The preliminary balance sheet is estimated based on our current information. | ||||||||||
Page 3 | ||||||||||
KEYSIGHT TECHNOLOGIES, INC. | ||||||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS | ||||||||||
(In millions) | ||||||||||
PRELIMINARY | ||||||||||
Year ended | ||||||||||
October 31, | ||||||||||
2016 | 2015 | |||||||||
(unaudited) | ||||||||||
Cash flows from operating activities: | ||||||||||
Net income | $ | 335 | $ | 513 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||
Depreciation and amortization | 134 | 99 | ||||||||
Share-based compensation | 49 | 55 | ||||||||
Excess tax loss (benefit) from share-based plans | 5 | (4 | ) | |||||||
Deferred taxes | 1 | (163 | ) | |||||||
Excess and obsolete inventory related charges | 17 | 28 | ||||||||
Gain on sale of land | (10 | ) | — | |||||||
Other non-cash expenses, net | 4 | 14 | ||||||||
Changes in assets and liabilities: | ||||||||||
Accounts receivable | (42 | ) | (20 | ) | ||||||
Inventory | (22 | ) | (25 | ) | ||||||
Accounts payable | (8 | ) | 18 | |||||||
Payment to Agilent, net | — | (28 | ) | |||||||
Employee compensation and benefits | 16 | 6 | ||||||||
Income taxes payable | 7 | 2 | ||||||||
Retirement and post-retirement benefits liability | (27 | ) | (38 | ) | ||||||
Other assets and liabilities | (43 | ) | (81 | ) | ||||||
Net cash provided by operating activities (a) | 416 | 376 | ||||||||
Cash flows from investing activities: | ||||||||||
Investments in property, plant and equipment | (91 | ) | (92 | ) | ||||||
Acquisition of businesses and intangible assets, net of cash acquired | (10 | ) | (574 | ) | ||||||
Proceeds from sale of property, plant and equipment | 10 | 1 | ||||||||
Purchase of investments | — | (7 | ) | |||||||
Other investing activities |
1 | 1 | ||||||||
Net cash used in investing activities |
(90 | ) | (671 | ) | ||||||
Cash flows from financing activities: | ||||||||||
Issuance of common stock under employee stock plans | 43 | 26 | ||||||||
Treasury stock repurchases | (62 | ) | — | |||||||
Repayment of debt | (1 | ) | — | |||||||
Return of capital to Agilent | — | (49 | ) | |||||||
Excess tax benefit (loss) from share-based plans | (5 | ) | 4 | |||||||
Net cash used in financing activities | (25 | ) | (19 | ) | ||||||
Effect of exchange rate movements | (1 | ) | (13 | ) | ||||||
Net increase/(decrease) in cash and cash equivalents | 300 | (327 | ) | |||||||
Cash and cash equivalents at beginning of the year | 483 | 810 | ||||||||
Cash and cash equivalents at end of the year | $ | 783 | $ | 483 | ||||||
(a) Cash payments included in operating activities: | ||||||||||
Income tax payments, net | $ | 23 | $ | 40 | ||||||
Interest payments on senior notes | $ | 44 | $ | 46 | ||||||
The preliminary cash flow is estimated based on our current information. | ||||||||||
Page 4 | ||||||||||
KEYSIGHT TECHNOLOGIES, INC. | ||||||||||||||||||||||||||
RECONCILIATION OF REVENUE EXCLUDING IMPACTS OF CURRENCY AND ACQUISITIONS | ||||||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
PRELIMINARY | ||||||||||||||||||||||||||
Percent | Percent | |||||||||||||||||||||||||
Q4'16 | Q4'15 | Inc/(Dec) | FY16 | FY15 | Inc/(Dec) | |||||||||||||||||||||
GAAP Revenue | $ | 751 | $ | 750 |
— |
% |
|
$ | 2,918 | $ | 2,856 | 2 | % | |||||||||||||
Acquisition-related fair value adjustments |
— | 6 | 12 | 6 | ||||||||||||||||||||||
Non-GAAP Revenue | $ | 751 | $ | 756 |
-1 |
% |
$ | 2,930 | $ | 2,862 | 2 | % | ||||||||||||||
Currency Impacts | (9 | ) | — |
(7 |
) |
— | ||||||||||||||||||||
Non-GAAP Revenue, net of currency impacts | $ | 742 | $ | 756 | -2 | % | $ | 2,923 | $ | 2,862 | 2 | % | ||||||||||||||
Less revenue from acquisitions included in segment results | (4 | ) | — | (139 | ) | — | ||||||||||||||||||||
Non-GAAP Core Revenue | $ | 738 | $ | 756 | -2 | % | $ | 2,784 | $ | 2,862 | -3 | % | ||||||||||||||
Non GAAP revenue is defined to exclude the fair value adjustments to the Anite acquisition-related deferred revenue balances. | ||||||||||||||||||||||||||
Non-GAAP core revenue is defined as Non- GAAP revenue excluding the impact of currency and acquisitions completed within the last twelve months. | ||||||||||||||||||||||||||
Management believes that these measures provide useful information to investors by reflecting an additional way of viewing aspects of Keysight's operations that, when reconciled to the corresponding GAAP measures, help our investors to better identify underlying growth trends in our business and facilitate easier comparisons of our revenue performance with prior and future periods and to our peers. We excluded the effect of recent acquisitions because the nature, size and number of these can vary dramatically from period to period and between us and our peers, which we believe may obscure underlying business trends and make comparisons of long-term performance difficult. | ||||||||||||||||||||||||||
The preliminary reconciliation of GAAP to Non-GAAP core revenue is based on our current information. | ||||||||||||||||||||||||||
Page 5 | ||||||||||||||||||||||||||
KEYSIGHT TECHNOLOGIES, INC. |
||||||||||||||||||||
NON-GAAP OPERATING MARGIN RECONCILIATIONS | ||||||||||||||||||||
(In millions, except where noted) | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
PRELIMINARY | ||||||||||||||||||||
Reconciliation of Income from Operations to Non-GAAP Income from Operations |
||||||||||||||||||||
Three Months ended | Year ended | |||||||||||||||||||
October 31, | October 31, | |||||||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||||||
Income from operations, as reported | $ | 107 | $ | 111 | $ | 406 | $ | 431 | ||||||||||||
Intangible amortization | 10 | 8 | 44 | 14 | ||||||||||||||||
Share-based compensation | 10 | 6 | 49 | 55 | ||||||||||||||||
Acquisition and integration costs | 7 | 14 | 18 | 16 | ||||||||||||||||
Acquisition-related fair value adjustments | — | 9 | 12 | 9 | ||||||||||||||||
Separation and related costs | 8 | 5 | 24 | 20 | ||||||||||||||||
Restructuring and related costs | — | 4 | — | 14 | ||||||||||||||||
Other | — | — | (7 | ) | — | |||||||||||||||
Non-GAAP income from operations | $ | 142 | $ | 157 | $ | 546 | $ | 559 | ||||||||||||
Revenue | $ | 751 | $ | 750 | $ | 2,918 | $ | 2,856 | ||||||||||||
Acquisition related fair value adjustments | — | $ | 6 | $ | 12 | $ | 6 | |||||||||||||
Non GAAP Revenue | $ | 751 | $ | 756 | $ | 2,930 | $ | 2,862 | ||||||||||||
GAAP Operating Margin | 14 | % | 15 | % | 14 | % | 15 | % | ||||||||||||
Non GAAP Operating Margin | 19 | % | 21 | % | 19 | % | 20 | % | ||||||||||||
We provide non-GAAP income from operations and non-GAAP operating margin in order to provide meaningful supplemental information regarding our operational performance and our prospects for the future. These supplemental measures exclude primarily the impacts of share-based compensation, restructuring and related costs, separation and related costs, acquisition and integration costs, acquisition-related fair value adjustments, asset impairments and non-cash intangible amortization. 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 management’s internal comparisons to our historical operating results as well as to the operating results of our competitors. | |
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 from income from operations to Non-GAAP income from operations is estimated based on our current information. | |
Page 6 | |
KEYSIGHT TECHNOLOGIES, INC. | ||||||||||||||||||||||||||||||||||||||||
NON-GAAP NET INCOME AND DILUTED EPS RECONCILIATIONS | ||||||||||||||||||||||||||||||||||||||||
(In millions, except per share amounts) | ||||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||||
PRELIMINARY | ||||||||||||||||||||||||||||||||||||||||
Three Months ended | Year ended | |||||||||||||||||||||||||||||||||||||||
October 31, | October 31, | |||||||||||||||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||||||||||||||||||||||||||
Net Income | Diluted EPS | Net Income | Diluted EPS | Net Income | Diluted EPS | Net Income | Diluted EPS | |||||||||||||||||||||||||||||||||
GAAP Net income | $ | 92 | $ | 0.53 | $ | 277 | $ | 1.61 | $ | 335 | $ | 1.95 | $ | 513 | $ | 3.00 | ||||||||||||||||||||||||
Non-GAAP adjustments: | ||||||||||||||||||||||||||||||||||||||||
Intangible amortization | 10 | 0.06 | 8 | 0.05 | 44 | 0.25 | 14 | 0.08 | ||||||||||||||||||||||||||||||||
Share-based compensation | 10 | 0.06 | 6 | 0.03 | 49 | 0.28 | 55 | 0.32 | ||||||||||||||||||||||||||||||||
Acquisition and integration costs | 7 | 0.04 | 12 | 0.07 | 17 | 0.10 | 15 | 0.09 | ||||||||||||||||||||||||||||||||
Acquisition-related fair value adjustments | — | — | 9 | 0.05 |
|
12 | 0.07 | 9 | 0.05 | |||||||||||||||||||||||||||||||
Separation and related costs | 8 | 0.05 | 5 | 0.03 | 24 | 0.14 | 20 | 0.12 | ||||||||||||||||||||||||||||||||
Restructuring and related costs | — | — | 4 | 0.02 | — | — | 14 | 0.08 | ||||||||||||||||||||||||||||||||
Other | — | — | 2 | 0.01 | (7 | ) | (0.04 | ) | 5 | 0.03 | ||||||||||||||||||||||||||||||
Adjustment for taxes (a) | (17 | ) | (0.10 | ) | (201 | ) | (1.16 | ) | (55 | ) | (0.32 | ) | (213 | ) | (1.25 | ) | ||||||||||||||||||||||||
Non-GAAP Net income | $ | 110 | $ | 0.64 | $ | 122 | $ | 0.71 | $ | 419 | $ | 2.43 | $ | 432 | $ | 2.52 | ||||||||||||||||||||||||
Weighted average shares outstanding - diluted | 172 | 172 | 172 | 171 |
(a) The adjustment for taxes excludes tax benefits that management believes are not directly related to ongoing operations and which are either isolated or cannot be expected to occur again with any regularity or predictability, including a tax benefit of $197M resulted from a tax ruling obtained from Singapore that allows Keysight to amortize the value of the intellectual property acquired from Agilent in the separation for the quarter and year ended October 31, 2015. For the year ended October 31, 2016 and 2015, management uses a non-GAAP effective tax rate of 17%, which we believe to be indicative of on-going operations. | ||
Historical amounts are reclassified to conform with current presentation. | ||
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, primarily the impacts of share-based compensation, restructuring and related costs, separation and related costs, acquisition and integration costs, acquisition-related fair value adjustments, asset impairments and non-cash intangible amortization. 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. | ||
Intangible amortization includes non-cash intangible amortization recognized in connection with acquisitions. |
||
Share-based compensation includes expense for all share-based payment awards made to our employees and directors including employee stock option awards, restricted stock units, employee stock purchases made under our employee stock purchase plan ("ESPP") and performance share awards granted to selected members of our senior management under the long-term performance plan ("LTPP") based on estimated fair values. | ||
Acquisition and Integration costs include all incremental expenses incurred to effect a business combination that have been expensed during the period. 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, information technology systems and infrastructure and other employee-related costs. | ||
Acquisition-related fair value adjustments includes business combination accounting effects from the acquisition including reduction in revenue and increase in cost of sales due to the respective estimated fair value adjustments to deferred revenue and inventory. | ||
Separation and related costs include all incremental expenses incurred in order to effect the separation of Keysight from Agilent, including the cost of new hires specifically required to operate two separate companies. The intent is to only include in non-GAAP expenses what would not have been incurred if we had no plan to spin-off. These costs include, among other things, branding, legal, accounting and other advisory fees and other costs to separate and transition from Agilent. | ||
Restructuring and related costs include incremental expenses incurred in the period associated with publicly announced major restructuring programs, usually aimed at material changes in business and/or cost structure. Such costs may include one-time termination benefits, asset impairments, facility-related costs and contract termination fees. and other one time reorganization costs. | ||
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 management’s internal comparisons to our historical operating results as well as to the operating results of our competitors. | ||
Management recognizes that items such as amortization of intangibles, restructuring charges etc. 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 reconciliation from GAAP to Non-GAAP net income is estimated based on our current information. | ||
Page 7 | ||
KEYSIGHT TECHNOLOGIES, INC. | |||||||||||||||||||||||
SEGMENT RESULTS INFORMATION | |||||||||||||||||||||||
(In millions, except where noted) | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
PRELIMINARY | |||||||||||||||||||||||
Communications Solutions Group | YoY | YoY | |||||||||||||||||||||
Q4'16 | Q4'15 | % Chg | FY16 | FY15 | % Chg | ||||||||||||||||||
Revenue | $ | 442 | $ | 453 | -2% | $ | 1,752 | $ | 1,703 | 3% | |||||||||||||
Gross Margin, % | 60% | 61% | 61% | 60% | |||||||||||||||||||
Income from Operations | $ | 75 | $ | 89 | $ | 314 | $ | 329 | |||||||||||||||
Operating Margin, % | 17% | 20% | 18% | 19% | |||||||||||||||||||
Electronic Industrial Solutions Group | YoY | YoY | |||||||||||||||||||||
Q4'16 | Q4'15 | % Chg | FY16 | FY15 | % Chg | ||||||||||||||||||
Revenue | $ | 201 | $ | 200 | 1% | $ | 776 | $ | 758 | 2% | |||||||||||||
Gross Margin, % | 60% | 60% | 59% | 58% | |||||||||||||||||||
Income from Operations | $ | 47 | $ | 48 | $ | 169 | $ | 158 | |||||||||||||||
Operating Margin, % | 23% | 24% | 22% | 21% | |||||||||||||||||||
Services Solutions Group | YoY | YoY | |||||||||||||||||||||
Q4'16 | Q4'15 | % Chg | FY16 | FY15 | % Chg | ||||||||||||||||||
Revenue | $ | 108 | $ | 103 | 5% | $ | 402 | $ | 401 | — % | |||||||||||||
Gross Margin, % | 42% | 43% | 41% | 43% | |||||||||||||||||||
Income from Operations | $ | 20 | $ | 20 | $ | 63 | $ | 72 | |||||||||||||||
Operating Margin, % | 18% | 20% | 16% | 18% | |||||||||||||||||||
Segment data reflect the results of our reportable segments under Keysight's management reporting system which are not necessarily in conformity with GAAP financial measures. Net revenue for Communications Solutions Group excludes the impact of fair value adjustments to acquisition related deferred revenue balances for the Anite acquisition of $0 million for Q4'16 and $6 million for Q4'15, respectively. The same was $12 million for FY16 and $6 million for FY15. Income from operations of our reporting segments exclude, primarily the impacts of share-based compensation, restructuring and related costs, separation and related costs, acquisition and integration costs, acquisition-related fair value adjustments, asset impairments and non-cash intangible amortization. | |
The preliminary segment information is estimated based on our current information. | |
Page 8 |