HP INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (Unaudited) (In millions, except per share amounts)

Size: px

Start display at page:

Download "HP INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (Unaudited) (In millions, except per share amounts)"

Beverly Smith
5 years ago
Views:

1 CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (In millions, except per share amounts) 2018 October 31, Net revenue $ 14,517 $ 13,927 $ 12,684 Costs and expenses: Cost of revenue 11,935 11,407 10,436 Research and development Selling, general and administrative 1,168 1,176 1,017 Restructuring and other charges Acquisition-related charges Amortization of intangible assets 20 Defined benefit plan settlement charges 1 1 Total costs and expenses 13,544 13,037 11,828 Earnings from operations Interest and other, net (68) (42) (81) Earnings before taxes Provision for taxes 1,033 (188) (164) Net earnings $ 1,938 $ 660 $ 611 Net earnings per share: Basic $ 1.17 $ 0.40 $ 0.36 Diluted $ 1.16 $ 0.39 $ 0.36 Cash dividends declared per share $ 0.28 $ $ 0.27 Weighted-average shares used to compute net earnings per share: Basic 1,650 1,670 1,704 Diluted 1,669 1,687 1,721

2 ADJUSTMENTS TO GAAP NET EARNINGS, EARNINGS FROM OPERATIONS, OPERATING MARGIN AND DILUTED NET EARNINGS PER SHARE (In millions, except per share amounts) Three January 31, 2018 Diluted net earnings per share Three October 31, Diluted net earnings per share Three January 31, Diluted net earnings per share GAAP net earnings $ 1,938 $ 1.16 $ 660 $ 0.39 $ 611 $ 0.36 Non-GAAP adjustments: Restructuring and other charges Acquisition-related charges Amortization of intangible assets Non-operating retirement-related credits (56) (0.03) (34) (0.02) (32) (0.02) Defined benefit plan settlement charges 1 1 Tax indemnification credits 2 (23) (0.01) (9) (0.01) Adjustments for taxes (30) (0.02) (17) (0.01) (3) US tax reform adjustment (1,145) (0.68) Non-GAAP net earnings $ 803 $ 0.48 $ 749 $ 0.44 $ 646 $ 0.38 GAAP earnings from operations $ 973 $ 890 $ 856 Non-GAAP adjustments: Restructuring and other charges Acquisition-related charges Amortization of intangible assets 20 Non-operating retirement-related credits (56) (34) (32) Defined benefit plan settlement charges 1 1 Non-GAAP earnings from operations $ 1,011 $ 1,019 $ 903 GAAP operating margin 7 % 6 % 7 % Non-GAAP adjustments 0 % 1 % 0 % Non-GAAP operating margin 7 % 7 % 7 %

3 CONSOLIDATED CONDENSED BALANCE SHEETS 2018 As of October 31, ASSETS Current assets: Cash and cash equivalents $ 5,475 $ 6,997 Accounts receivable 4,396 4,414 Inventory 5,655 5,786 Other current assets 5,691 5,121 Total current assets 21,217 22,318 Property, plant and equipment 2,026 1,878 Goodwill 5,935 5,622 Other non-current assets 6,067 3,095 Total assets $ 35,245 $ 32,913 LIABILITIES AND STOCKHOLDERS' DEFICIT Current liabilities: Notes payable and short-term borrowings $ 1,529 $ 1,072 Accounts payable 12,848 13,279 Employee compensation and benefits Taxes on earnings Deferred revenue 1,039 1,012 Other accrued liabilities 7,014 5,941 Total current liabilities 23,349 22,412 Long-term debt 6,340 6,747 Other non-current liabilities 8,298 7,162 Stockholders' deficit (2,742) (3,408) Total liabilities and stockholders' deficit $ 35,245 $ 32,913

4 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS January Cash flows from operating activities: Net earnings $ 1,938 $ 611 Adjustments to reconcile net earnings to net cash provided by operating activities: Depreciation and amortization Stock-based compensation expense Restructuring and other charges Deferred taxes on earnings (3,713) 67 Other, net Changes in operating assets and liabilities, net of acquisitions: Accounts receivable Inventory 364 (69) Accounts payable (478) (116) Taxes on earnings 2,463 (75) Restructuring and other (133) (51) Other assets and liabilities 25 (455) Net cash provided by operating activities Cash flows from investing activities: Investment in property, plant and equipment (129) (101) Proceeds from sale of property, plant and equipment Purchases of available-for-sale securities and other investments (268) (2) Maturities and sales of available-for-sale securities and other investments Collateral posted for derivative instruments (608) (54) Collateral returned for derivative instruments 53 Payment made in connection with business acquisitions, net of cash acquired (1,020) Net cash used in investing activities (1,723) (86) Cash flows from financing activities: (Payments) proceeds from short-term borrowings with original maturities less than 90 days, net (106) 35 Proceeds from short-term borrowings with original maturities greater than 90 days 200 Proceeds from debt, net of issuance costs 5 Payment of short-term borrowings with original maturities greater than 90 days (118) (3) Payment of debt (41) (24) Settlement of cash flow hedges (4) Net proceeds related to stock-based award activities (38) (34) Repurchase of common stock (462) (386) Cash dividends paid (230) (227) Net cash used in financing activities (795) (638) Increase (decrease) in cash and cash equivalents (1,522) 43 Cash and cash equivalents at beginning of period 6,997 6,288 Cash and cash equivalents at end of period $ 5,475 $ 6,331

5 SEGMENT INFORMATION 2018 October 31, Net revenue: Personal Systems $ 9,440 $ 9,067 $ 8,216 Printing 5,076 4,859 4,464 Corporate Investments Total segments 14,517 13,927 12,682 Other 2 Total net revenue $ 14,517 $ 13,927 $ 12,684 Earnings from operations before taxes: Personal Systems $ 337 $ 341 $ 312 Printing Corporate Investments (19) (18) (23) Total segment earnings from operations 1,119 1,128 1,003 Corporate and unallocated costs and other (23) (54) (25) Stock-based compensation expense (85) (55) (75) Restructuring and other charges (31) (113) (63) Acquisition-related charges (42) (49) (16) Amortization of intangible assets (20) Non-operating retirement-related credits Defined benefit plan settlement charges (1) (1) Interest and other, net (68) (42) (81) Total earnings before taxes from operations $ 905 $ 848 $ 775 Effective at the beginning of its first quarter of fiscal year 2018, HP implemented an organizational change to align its segment and business unit financial reporting more closely with its current business structure. The organizational change resulted in the transfer of a portion of long life consumables from Commercial to Supplies within the Printing segment. Certain revenues related to service arrangements which are being eliminated for the purposes of reporting HP s consolidated net revenue, have now been reclassified from Other to segments. HP has reflected this change to its segment and business unit information in prior reporting periods on an as-if basis. The reporting change had no impact to previously reported consolidated net revenue, earnings from operations, net earnings or net earnings per share.

6 SEGMENT/BUSINESS UNIT INFORMATION 2018 Change (%) October 31, Q/Q Y/Y Net revenue : Personal Systems Notebooks $ 5,595 $ 5,391 $ 4,890 4 % 14 % Desktops 2,955 2,821 2,534 5 % 17 % Workstations % 11 % Other % 15 % Total Personal Systems 9,440 9,067 8,216 4 % 15 % Printing Supplies 3,351 3,156 3,035 6 % 10 % Commercial Hardware 1,070 1, (1)% 28 % Consumer Hardware % 11 % Total Printing 5,076 4,859 4,464 4 % 14 % Corporate Investments % (50)% Total segments 14,517 13,927 12,682 4 % 14 % Other (b) 2 NM NM Total net revenue $ 14,517 $ 13,927 $ 12,684 4 % 14 % (b) Effective at the beginning of its first quarter of fiscal year 2018, HP implemented an organizational change to align its segment and business unit financial reporting more closely with its current business structure. The organizational change resulted in the transfer of a portion of long life consumables from Commercial to Supplies within the Printing segment. Certain revenues related to service arrangements which are being eliminated for the purposes of reporting HP s consolidated net revenue, have now been reclassified from Other to segments. HP has reflected this change to its segment and business unit information in prior reporting periods on an as-if basis. The reporting change had no impact to previously reported consolidated net revenue, earnings from operations, net earnings or net earnings per share. "NM" represents not meaningful.

7 SEGMENT OPERATING MARGIN SUMMARY DATA Change in Operating Margin (pts) 2018 October 31, Q/Q Y/Y Segment operating margin: Personal Systems 3.6% 3.8% 3.8% (0.2) pts (0.2) pts Printing 15.8% 16.6% 16.0% (0.8) pts (0.2) pts Corporate Investments (b) NM NM NM NM NM Total segments 7.7% 8.1% 7.9% (0.4) pts (0.2) pts (b) Effective at the beginning of its first quarter of fiscal year 2018, HP implemented an organizational change to align its segment and business unit financial reporting more closely with its current business structure. The organizational change resulted in the transfer of a portion of long life consumables from Commercial to Supplies within the Printing segment. Certain revenues related to service arrangements which are being eliminated for the purposes of reporting HP s consolidated net revenue, have now been reclassified from Other to segments. HP has reflected this change to its segment and business unit information in prior reporting periods on an as-if basis. The reporting change had no impact to previously reported consolidated net revenue, earnings from operations, net earnings or net earnings per share. "NM" represents not meaningful.

8 CALCULATION OF DILUTED NET EARNINGS PER SHARE (In millions, except per share amounts) 2018 October 31, Numerator: GAAP net earnings $ 1,938 $ 660 $ 611 Non-GAAP net earnings $ 803 $ 749 $ 646 Denominator: Weighted-average shares used to compute basic net earnings per share 1,650 1,670 1,704 Dilutive effect of employee stock plans Weighted-average shares used to compute diluted net earnings per share 1,669 1,687 1,721 GAAP diluted net earnings per share $ 1.16 $ 0.39 $ 0.36 Non-GAAP diluted net earnings per share $ 0.48 $ 0.44 $ 0.38 Includes any dilutive effect of restricted stock units, stock options and performance-based awards.

9 FISCAL SEGMENT / BUSINESS UNIT INFORMATION (Revised) REVISED AMOUNTS AMOUNTS AS PREVIOUSLY REPORTED CHANGE Net revenue: Personal Systems Notebooks $ 4,890 $ 4,493 $ 5,008 $ 5,391 $ 19,782 $ 4,890 $ 4,493 $ 5,008 $ 5,391 $ 19,782 $ $ $ $ $ Desktops 2,534 2,377 2,566 2,821 10,298 2,534 2,377 2,566 2,821 10,298 Workstations , ,042 Other , ,252 (8) (9) (19) (17) (53) Total Personal Systems 8,216 7,653 8,385 9,067 33,321 8,224 7,662 8,404 9,084 33,374 (8) (9) (19) (17) (53) Printing Supplies 3,035 3,188 3,145 3,156 12,524 3,007 3,157 3,120 3,132 12, Commercial Hardware ,077 3, ,119 3,973 (47) (46) (46) (42) (181) Consumer Hardware , ,412 Total Printing 4,464 4,728 4,677 4,859 18,728 4,483 4,743 4,698 4,877 18,801 (19) (15) (21) (18) (73) Corporate Investments Total segments 12,682 12,384 13,064 13,927 52,057 12,709 12,408 13,104 13,962 52,183 (27) (24) (40) (35) (126) Other 2 1 (4) (1) (25) (23) (44) (35) (127) Total net revenue $ 12,684 $ 12,385 $ 13,060 $ 13,927 $ 52,056 $ 12,684 $ 12,385 $ 13,060 $ 13,927 $ 52,056 $ $ $ $ $ Effective at the beginning of its first quarter of fiscal year 2018, HP implemented an organizational change to align its segment and business unit financial reporting more closely with its current business structure. The organizational change resulted in the transfer of a portion of long life consumables from Commercial to Supplies within the Printing segment. Certain revenues related to service arrangements, which are being eliminated for the purposes of reporting HP s consolidated net revenue, have now been reclassified from Other to segments. HP has reflected this change to its segment and business unit information in prior reporting periods on an as-if basis. The reporting change had no impact to previously reported consolidated net revenue, earnings from operations, net earnings or net earnings per share.

10 FISCAL SEGMENT / BUSINESS UNIT INFORMATION (Revised) REVISED AMOUNTS AMOUNTS AS PREVIOUSLY REPORTED CHANGE Net revenue: Personal Systems Notebooks $ 4,205 $ 3,838 $ 4,303 $ 4,636 $ 16,982 $ 4,205 $ 3,838 $ 4,303 $ 4,636 $ 16,982 $ $ $ $ $ Desktops 2,527 2,402 2,455 2,572 9,956 2,527 2,402 2,455 2,572 9,956 Workstations , ,870 Other , ,179 (5) (1) (35) (41) Total Personal Systems 7,467 6,985 7,511 7,983 29,946 7,467 6,990 7,512 8,018 29,987 (5) (1) (35) (41) Printing Supplies 3,127 3,125 2,865 2,864 11,981 3,101 3,099 2,840 2,835 11, Commercial Hardware ,045 3, ,007 1,107 4,035 (72) (42) (67) (62) (243) Consumer Hardware , ,350 Total Printing 4,596 4,621 4,381 4,525 18,123 4,642 4,637 4,423 4,558 18,260 (46) (16) (42) (33) (137) Corporate Investments Total segments 12,066 11,609 11,892 12,509 48,076 12,112 11,630 11,935 12,577 48,254 (46) (21) (43) (68) (178) Other 180 (21) (42) (43) (65) (16) Total net revenue $ 12,246 $ 11,588 $ 11,892 $ 12,512 $ 48,238 $ 12,246 $ 11,588 $ 11,892 $ 12,512 $ 48,238 $ $ $ $ $ Effective at the beginning of its first quarter of fiscal year 2018, HP implemented an organizational change to align its segment and business unit financial reporting more closely with its current business structure. The organizational change resulted in the transfer of a portion of long life consumables from Commercial to Supplies within the Printing segment. Certain revenues related to service arrangements, which are being eliminated for the purposes of reporting HP s consolidated net revenue, have now been reclassified from Other to segments. HP has reflected this change to its segment and business unit information in prior reporting periods on an as-if basis. The reporting change had no impact to previously reported consolidated net revenue, earnings from operations, net earnings or net earnings per share.

11 FISCAL SEGMENT INFORMATION (Revised) REVISED AMOUNTS AMOUNTS AS PREVIOUSLY REPORTED CHANGE Net revenue: Personal Systems $ 8,216 $ 7,653 $ 8,385 $ 9,067 $ 33,321 $ 8,224 $ 7,662 $ 8,404 $ 9,084 $ 33,374 $ (8) $ (9) $ (19) $ (17) $ (53) Printing 4,464 4,728 4,677 4,859 18,728 4,483 4,743 4,698 4,877 18,801 (19) (15) (21) (18) (73) Corporate Investments Total segments 12,682 12,384 13,064 13,927 52,057 12,709 12,408 13,104 13,962 52,183 (27) (24) (40) (35) (126) Other 2 1 (4) (1) (25) (23) (44) (35) (127) Total net revenue $ 12,684 $ 12,385 $ 13,060 $ 13,927 $ 52,056 $ 12,684 $ 12,385 $ 13,060 $ 13,927 $ 52,056 $ $ $ $ $ Earnings before taxes: Personal Systems $ 312 $ 244 $ 313 $ 341 $ 1,210 $ 313 $ 244 $ 313 $ 343 $ 1,213 $ (1) $ $ $ (2) $ (3) Printing , ,161 (2) (5) (6) (2) (15) Corporate Investments (23) (26) (20) (18) (87) (23) (26) (20) (18) (87) Total segments 1,003 1,038 1,100 1,128 4,269 1,006 1,043 1,106 1,132 4,287 (3) (5) (6) (4) (18) Corporate and unallocated costs and other (25) (43) (46) (54) (168) (28) (48) (52) (58) (186) Stock-based compensation expense (75) (48) (46) (55) (224) (75) (48) (46) (55) (224) Restructuring and other charges (63) (140) (46) (113) (362) (63) (140) (46) (113) (362) Acquisition and other related charges (16) (20) (40) (49) (125) (16) (20) (40) (49) (125) Amortization of intangible assets (1) (1) (1) (1) Non-operating retirement-related credits Defined benefit plan settlement credits (expense) (3) (1) (1) (5) (3) (1) (1) (5) Interest and other, net (81) (64) (56) (42) (243) (81) (64) (56) (42) (243) Total earnings before taxes $ 775 $ 754 $ 899 $ 848 $ 3,276 $ 775 $ 754 $ 899 $ 848 $ 3,276 $ $ $ $ $ Effective at the beginning of its first quarter of fiscal year 2018, HP implemented an organizational change to align its segment and business unit financial reporting more closely with its current business structure. The organizational change resulted in the transfer of a portion of long life consumables from Commercial to Supplies within the Printing segment. Certain revenues related to service arrangements, which are being eliminated for the purposes of reporting HP s consolidated net revenue, have now been reclassified from Other to segments. HP has reflected this change to its segment and business unit information in prior reporting periods on an as-if basis.the reporting change had no impact to previously reported consolidated net revenue, earnings from operations, net earnings or net earnings per share.

12 FISCAL SEGMENT INFORMATION (Revised) REVISED AMOUNTS AMOUNTS AS PREVIOUSLY REPORTED CHANGE Net revenue: Personal Systems $ 7,467 $ 6,985 $ 7,511 $ 7,983 $ 29,946 $ 7,467 $ 6,990 $ 7,512 $ 8,018 $ 29,987 $ $ (5) $ (1) $ (35) $ (41) Printing 4,596 4,621 4,381 4,525 18,123 4,642 4,637 4,423 4,558 18,260 (46) (16) (42) (33) (137) Corporate Investments Total segments 12,066 11,609 11,892 12,509 48,076 12,112 11,630 11,935 12,577 48,254 (46) (21) (43) (68) (178) Other 180 (21) (42) (43) (65) (16) Total net revenue $ 12,246 $ 11,588 $ 11,892 $ 12,512 $ 48,238 $ 12,246 $ 11,588 $ 11,892 $ 12,512 $ 48,238 $ $ $ $ $ Earnings before taxes: Personal Systems $ 229 $ 242 $ 334 $ 345 $ 1,150 $ 229 $ 242 $ 333 $ 346 $ 1,150 $ $ $ 1 $ (1) $ Printing , ,128 (7) (3) (4) (14) Corporate Investments (23) (8) (35) (32) (98) (23) (8) (35) (32) (98) Total segments 986 1,035 1, , ,035 1, ,180 (7) (2) (5) (14) Corporate and unallocated costs and other (9) (88) (43) (34) (174) (16) (88) (45) (39) (188) Stock-based compensation expense (61) (40) (39) (42) (182) (61) (40) (39) (42) (182) Restructuring and other charges (20) (100) (36) (49) (205) (20) (100) (36) (49) (205) Acquisition and other related charges (7) (7) (7) (7) Amortization of intangible assets (8) (6) (2) (16) (8) (6) (2) (16) Non-operating retirement-related credits Defined benefit plan settlement credits (expense) (179) (179) (179) (179) Interest and other, net (94) (5) (36) (94) (5) (36) Total earnings before taxes $ 834 $ 836 $ 1,081 $ 1,010 $ 3,761 $ 834 $ 836 $ 1,081 $ 1,010 $ 3,761 $ $ $ $ $ Effective at the beginning of its first quarter of fiscal year 2018, HP implemented an organizational change to align its segment and business unit financial reporting more closely with its current business structure. The organizational change resulted in the transfer of a portion of long life consumables from Commercial to Supplies within the Printing segment. Certain revenues related to service arrangements, which are being eliminated for the purposes of reporting HP s consolidated net revenue, have now been reclassified from Other to segments. HP has reflected this change to its segment and business unit information in prior reporting periods on an as-if basis. The reporting change had no impact to previously reported consolidated net revenue, earnings from operations, net earnings or net earnings per share.

HP INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (Unaudited) (In millions, except per share amounts)

HP INC. AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (Unaudited) (In millions, except per share amounts) CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS (In millions, except per share amounts) Three months ended January 31, 2017 Net revenue $ 14,003 $ 14,517 $ 12,385 Costs and expenses: Cost of revenue 11,301