Agilent 8K Other Events | A 10 Mar 15

Exhibit 99.1



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

THREE MONTHS ENDED JANUARY 31, 2014
(Unaudited)
PRELIMINARY						NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)			GAAP			Restructuring & Other Related Costs			Intangible Amortization			Transformational Initiatives			Acquisition & Integrations Costs			Pre-Separation Costs			Unallocated Corporate Costs			Other			Adjustment for taxes			Non-GAAP

Orders	Change Year Over Year	2%	$	979		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	979		2%	Change Year Over Year

Net Revenue	Change Year Over Year	5%	$	1,008		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	1,008		5%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	50.6%	498			1			(31		)	(3		)	(1		)	—			—			(1		)	—			463			54.1%	Gross Margin
Research and development	As a % of Revenue	8.7%	88			—			—			—			(1		)	(1		)	—			—			—			86			8.5%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	29.6%	298			1			(18		)	—			(4		)	(1		)	(10		)	—			—			266			26.4%	As a % of Revenue
Total costs and expenses			884			2			(49		)	(3		)	(6		)	(2		)	(10		)	(1		)	—			815

Income from operations	Operating Margin	12.3%	124			(2		)	49			3			6			2			10			1			—			193			19.2%	Operating Margin

Other income(expense), net			(27		)	—			—			—			—			—			—			—			—			(27		)

Income (loss) from continuing operations before taxes			97			(2		)	49			3			6			2			10			1			—			166

Provision (benefit) for income taxes	Tax Rate	-25%	(24		)	—			—			—			—			—			—			—			50			26			16%	Tax Rate

Income (loss) from continuing operations	Net Margin	12.0%	$	121		$	(2	)	$	49		$	3		$	6		$	2		$	10		$	1		$	(50	)	$	140		13.9%	Net Margin

Income (loss) from continuing operations per share - Basic and Diluted:
Basic			$	0.37		$	(0.01	)	$	0.14		$	0.01		$	0.02		$	0.01		$	0.03		$	—		$	(0.15	)	$	0.42
Diluted			$	0.36		$	(0.01	)	$	0.14		$	0.01		$	0.02		$	0.01		$	0.03		$	—		$	(0.15	)	$	0.41

Weighted average shares used in computing net income (loss) per share:
Basic			333			333			333			333			333			333			333			333			333			333
Diluted			338			338			338			338			338			338			338			338			338			338

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

THREE MONTHS ENDED APRIL 30, 2014
(Unaudited)
PRELIMINARY							NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)				GAAP			Intangible Amortization			Transformational Initiatives			Acquisition & Integration Costs			Pre-Separation Costs			Unallocated Corporate Costs			Other			Adjustment for Taxes			Non-GAAP

Orders	Change Year Over Year	4	%	$	1,031		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	1,031		4	%	Change Year Over Year

Net Revenue	Change Year Over Year	2	%	$	988		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	988		2	%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	49.1	%	503			(32		)	(5		)	—			(1		)	1			—			—			466			52.9	%	Gross Margin
Research and development	As a % of Revenue	8.8	%	87			—			(1		)	—			—			(1		)	—			—			85			8.6	%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	30.8	%	304			(17		)	(2		)	(2		)	(1		)	(10		)	(2		)	—			270			27.3	%	As a % of Revenue
Total costs and expenses				894			(49		)	(8		)	(2		)	(2		)	(10		)	(2		)	—			821

Income from operations	Operating Margin	9.5	%	94			49			8			2			2			10			2			—			167			16.9	%	Operating Margin

Other income(expense), net				(25		)	—			—			—			—			—			—			—			(25		)

Income from continuing operations before taxes				69			49			8			2			2			10			2			—			142

Provision (benefit) for income taxes	Tax Rate	42	%	29			—			—			—			—			—			—			(6		)	23			16	%	Tax Rate

Income from continuing operations	Net Margin	4	%	$	40		$	49		$	8		$	2		$	2		$	10		$	2		$	6		$	119		12.0	%	Net Margin

Income from continuing operations per share - Basic and Diluted:
Basic				$	0.12		$	0.14		$	0.02		$	0.01		$	0.01		$	0.03		$	0.01		$	0.02		$	0.36
Diluted				$	0.12		$	0.14		$	0.02		$	0.01		$	0.01		$	0.03		$	0.01		$	0.01		$	0.35

Weighted average shares used in computing net income (loss) per share:
Basic				333			333			333			333			333			333			333			333			333
Diluted				337			337			337			337			337			337			337			337			337

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

THREE MONTHS ENDED JULY 31, 2014
(Unaudited)
PRELIMINARY							NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)				GAAP			Intangible Amortization			Transformational Initiatives			Acquisition & Integration Costs			Pre-Separation Costs			Net Loss on Extinguishment of Debt		Unallocated Corporate Costs			Other			Adjustment for Taxes			Non-GAAP

Orders	Change Year Over Year	10	%	$	1,017		$	—		$	—		$	—		$	—		$	—	$	—		$	—		$	—		$	1,017		10	%	Change Year Over Year

Net Revenue	Change Year Over Year	6	%	$	1,009		$	—		$	—		$	—		$	—		$	—	$	—		$	—		$	—		$	1,009		6	%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	49.8	%	507			(29		)	(5		)	(1		)	(1		)	—		—			—			—			471			53.3	%	Gross Margin
Research and development	As a % of Revenue	8.5	%	86			—			—			(1		)	2			—		—			—			—			87			8.6	%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	28.2	%	285			(17		)	(2		)	—			(5		)	—		(10		)	10			—			261			25.9	%	As a % of Revenue
Total costs and expenses				878			(46		)	(7		)	(2		)	(4		)	—		(10		)	10			—			819

Income from operations	Operating Margin	13	%	131			46			7			2			4			—		10			(10		)	—			190			18.8	%	Operating Margin

Other income(expense), net				(46		)	—			—			—			—			21		2			(3		)	—			(26		)

Income (loss) from continuing operations before taxes				85			46			7			2			4			21		12			(13		)	—			164

Provision for income taxes	Tax Rate	26	%	22			—			—			—			—			—		—			—			5			27			16	%	Tax Rate

Income (loss) from continuing operations	Net Margin	6.2	%	$	63		$	46		$	7		$	2		$	4		$	21	$	12		$	(13	)	$	(5	)	$	137		13.6	%	Net Margin

Income (loss) from continuing operations per share - Basic and Diluted:
Basic				$	0.19		$	0.14		$	0.02		$	0.01		$	0.01		$	0.06	$	0.03		$	(0.04	)	$	(0.01	)	$	0.41
Diluted				$	0.19		$	0.14		$	0.02		$	0.01		$	0.01		$	0.06	$	0.03		$	(0.04	)	$	(0.01	)	$	0.41

Weighted average shares used in computing net income (loss) per share:
Basic				334			334			334			334			334			334		334			334			334			334
Diluted				338			338			338			338			338			338		338			338			338			338

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

THREE MONTHS ENDED OCTOBER 31, 2014
(Unaudited)
PRELIMINARY							NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)				GAAP			Asset Impairments & Write-downs			Acceleration of Share-based Compensation Related to Workforce Reduction			Intangible Amortization			Transformational Initiatives			Acquisition & Integration Costs			Pre-Separation Costs			Net Loss on Extinguishment of Debt		Nuclear Magnetic Resonance Business Exit			Unallocated Corporate Costs			Other			Adjustment for Taxes			Non-GAAP

Orders	Change Year Over Year	5	%	$	1,144		$	—		$	—		$	—		$	—		$	—		$	—		$	—	$	—		$	—		$	—		$	—		$	1,144		5	%	Change Year Over Year

Net Revenue	Change Year Over Year	3	%	$	1,043		$	—		$	—		$	—		$	—		$	—		$	—		$	—	$	—		$	—		$	—		$	—		$	1,043		3	%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	45.9	%	564			—			—			(29		)	(6		)	(1		)	1			—		(47		)	(1		)	1			—			482			53.8	%	Gross Margin
Research and development	As a % of Revenue	9.3	%	97			(4		)	—			—			(2		)	(1		)	1			—		(5		)	2			(1		)	—			87			8.3	%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	29.9	%	312			—			(1		)	(16		)	(3		)	1			(8		)	—		(16		)	(11		)	3			—			261			25.0	%	As a % of Revenue
Total costs and expenses				973			(4		)	(1		)	(45		)	(11		)	(1		)	(6		)	—		(68		)	(10		)	3			—			830

Income from operations	Operating Margin	6.7	%	70			4			1			45			11			1			6			—		68			10			(3		)	—			213			20.4	%	Operating Margin

Other income(expense), net				(92		)	—			—			—			—			—			1			68		—			2			—			—			(21		)

Income (loss) from continuing operations before taxes				(22		)	4			1			45			11			1			7			68		68			12			(3		)	—			192

Provision for income taxes	Tax Rate	(18	)%	4			—			—			—			—			—			—			—		—			—			—			27			31			16	%	Tax Rate

Income (loss) from continuing operations	Net Margin	(2.5	)%	$	(26	)	$	4		$	1		$	45		$	11		$	1		$	7		$	68	$	68		$	12		$	(3	)	$	(27	)	$	161		15.4	%	Net Margin

Income (loss) from continuing operations per share - Basic and Diluted:
Basic				$	(0.08	)	$	0.01		$	—		$	0.13		$	0.03		$	—		$	0.02		$	0.21	$	0.21		$	0.04		$	(0.01	)	$	(0.08	)	$	0.48
Diluted				$	(0.08	)	$	0.01		$	—		$	0.13		$	0.03		$	—		$	0.02		$	0.21	$	0.21		$	0.04		$	(0.01	)	$	(0.08	)	$	0.48

Weighted average shares used in computing net income (loss) per share:
Basic				334			334			334			334			334			334			334			334		334			334			334			334			334
Diluted				334			334			334			334			334			334			334			334		334			334			334			334			334

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

SIX MONTHS ENDED APRIL 30, 2014
(Unaudited)
PRELIMINARY							NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)				GAAP			Restructuring & Other Related Costs			Intangible Amortization			Transformational Initiatives			Acquisition & Integration Costs			Pre-Separation Costs			Unallocated Corporate Costs			Other			Adjustment for Taxes			Non-GAAP

Orders	Change Year Over Year	3	%	$	2,010		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	2,010		3	%	Change Year Over Year

Net Revenue	Change Year Over Year	3	%	$	1,996		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	1,996		3	%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	49.8	%	1,001			1			(63		)	(8		)	(1		)	(1		)	1			(1		)	—			929			53.5	%	Gross Margin
Research and development	As a % of Revenue	8.8	%	175			—			—			(1		)	(1		)	(1		)	(1		)	—			—			171			8.6	%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	30.2	%	602			1			(35		)	(2		)	(6		)	(2		)	(20		)	(2		)	—			536			26.9	%	As a % of Revenue
Total costs and expenses				1,778			2			(98		)	(11		)	(8		)	(4		)	(20		)	(3		)	—			1,636

Income from operations	Operating Margin	10.9	%	218			(2		)	98			11			8			4			20			3			—			360			18.0	%	Operating Margin

Other income(expense), net				(52		)	—			—			—			—			—			—			—			—			(52		)

Income (loss) from continuing operations before taxes				166			(2		)	98			11			8			4			20			3			—			308

Provision for income taxes	Tax Rate	3	%	5			—			—			—			—			—			—			—			44			49			16	%	Tax Rate

Income (loss) from continuing operations	Net Margin	8.1	%	$	161		$	(2	)	$	98		$	11		$	8		$	4		$	20		$	3		$	(44	)	$	259		13.0	%	Net Margin

Income (loss) from continuing operations per share - Basic and Diluted:
Basic				$	0.48		$	(0.01	)	$	0.30		$	0.03		$	0.02		$	0.01		$	0.06		$	0.01		$	(0.12	)	$	0.78
Diluted				$	0.48		$	(0.01	)	$	0.29		$	0.03		$	0.02		$	0.01		$	0.06		$	0.01		$	(0.12	)	$	0.77

Weighted average shares used in computing net income (loss) per share:
Basic				333			333			333			333			333			333			333			333			333			333
Diluted				338			338			338			338			338			338			338			338			338			338

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

NINE MONTHS ENDED JULY 31, 2014
(Unaudited)
PRELIMINARY							NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)				GAAP			Restructuring & Other Related Costs			Intangible Amortization			Transformational Initiatives			Acquisition & Integration Costs			Pre-Separation Costs			Net Loss on Extinguishment of Debt		Unallocated Corporate Costs			Other			Adjustment for Taxes			Non-GAAP

Orders	Change Year Over Year	5	%	$	3,027		$	—		$	—		$	—		$	—		$	—		$	—	$	—		$	—		$	—		$	3,027		5	%	Change Year Over Year

Net Revenue	Change Year Over Year	4	%	$	3,005		$	—		$	—		$	—		$	—		$	—		$	—	$	—		$	—		$	—		$	3,005		4	%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	49.8	%	1,508			1			(92		)	(13		)	(2		)	(2		)	—		1			(1		)	—			1,400			53.4	%	Gross Margin
Research and development	As a % of Revenue	8.7	%	261			—			—			(1		)	(2		)	1			—		(1		)	—			—			258			8.6	%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	29.5	%	887			1			(52		)	(4		)	(6		)	(7		)	—		(30		)	8			—			797			26.5	%	As a % of Revenue
Total costs and expenses				2,656			2			(144		)	(18		)	(10		)	(8		)	—		(30		)	7			—			2,455

Income from operations	Operating Margin	11.6	%	349			(2		)	144			18			10			8			—		30			(7		)	—			550			18.3	%	Operating Margin

Other income(expense), net				(98		)	—			—			—			—			—			21		2			(3		)	—			(78		)

Income (loss) from continuing operations before taxes				251			(2		)	144			18			10			8			21		32			(10		)	—			472

Provision for income taxes	Tax Rate	11	%	27			—			—			—			—			—			—		—			—			49			76			16	%	Tax Rate

Income (loss) from continuing operations	Net Margin	7.5	%	$	224		$	(2	)	$	144		$	18		$	10		$	8		$	21	$	32		$	(10	)	$	(49	)	$	396		13.2	%	Net Margin

Income (loss) from continuing operations per share - Basic and Diluted:
Basic				$	0.67		$	(0.01	)	$	0.43		$	0.05		$	0.03		$	0.02		$	0.06	$	0.10		$	(0.03	)	$	(0.13	)	$	1.19
Diluted				$	0.66		$	(0.01	)	$	0.43		$	0.05		$	0.03		$	0.02		$	0.06	$	0.09		$	(0.03	)	$	(0.13	)	$	1.17

Weighted average shares used in computing net income (loss) per share:
Basic				333			333			333			333			333			333			333		333			333			333			333
Diluted				338			338			338			338			338			338			338		338			338			338			338

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

YEAR ENDED OCTOBER 31, 2014
(Unaudited)
PRELIMINARY							NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)				GAAP			Restructuring & Other Related Costs			Asset Impairments & Write-downs			Acceleration of Share-based Compensation Related to Workforce Reduction			Intangible Amortization			Transformational Initiatives			Acquisition & Integration Costs			Pre-Separation Costs			Net Loss on Extinguishment of Debt		Nuclear Magnetic Resonance Business Exit			Unallocated Corporate Costs			Other			Adjustment for Taxes			Non-GAAP

Orders	Change Year Over Year	5	%	$	4,171		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—	$	—		$	—		$	—		$	—		$	4,171		5	%	Change Year Over Year

Net Revenue	Change Year Over Year	4	%	$	4,048		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—	$	—		$	—		$	—		$	—		$	4,048		4	%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	48.8	%	2,072			1			—			—			(121		)	(19		)	(3		)	(1		)	—		(47		)	—			—			—			1,882			53.5	%	Gross Margin
Research and development	As a % of Revenue	8.8	%	358			—			(4		)	—			—			(3		)	(3		)	2			—		(5		)	1			(1		)	—			345			8.5	%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	29.6	%	1,199			1			—			(1		)	(68		)	(7		)	(5		)	(15		)	—		(16		)	(41		)	11			—			1,058			26.1	%	As a % of Revenue
Total costs and expenses				3,629			2			(4		)	(1		)	(189		)	(29		)	(11		)	(14		)	—		(68		)	(40		)	10			—			3,285

Income from operations	Operating Margin	10.4	%	419			(2		)	4			1			189			29			11			14			—		68			40			(10		)	—			763			18.8	%	Operating Margin

Other income(expense), net				(190		)	—			—			—			—			—			—			1			89		—			4			(3		)	—			(99		)

Income (loss) from continuing operations before taxes				229			(2		)	4			1			189			29			11			15			89		68			44			(13		)	—			664

Provision for income taxes	Tax Rate	14	%	31			—			—			—			—			—			—			—			—		—			—			—			76			107			16	%	Tax Rate

Income (loss) from continuing operations	Net Margin	4.9	%	$	198		$	(2	)	$	4		$	1		$	189		$	29		$	11		$	15		$	89	$	68		$	44		$	(13	)	$	(76	)	$	557		13.8	%	Net Margin

Income (loss) from continuing operations per share - Basic and Diluted:
Basic				$	0.59		$	(0.01	)	$	0.01		$	—		$	0.57		$	0.09		$	0.03		$	0.05		$	0.27	$	0.20		$	0.13		$	(0.04	)	$	(0.22	)	$	1.67
Diluted				$	0.59		$	(0.01	)	$	0.01		$	—		$	0.56		$	0.09		$	0.03		$	0.05		$	0.26	$	0.20		$	0.13		$	(0.04	)	$	(0.22	)	$	1.65

Weighted average shares used in computing net income (loss) per share:
Basic				333			333			333			333			333			333			333			333			333		333			333			333			333			333
Diluted				338			338			338			338			338			338			338			338			338		338			338			338			338			338

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

THREE MONTHS ENDED JANUARY 31, 2013
(Unaudited)
PRELIMINARY							NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)				GAAP			Asset Impairments & Write-downs			Intangible Amortization			Transformational Initiatives			Acquisition & Integration Costs			Unallocated Corporate Costs			Other			Adjustment for Taxes			Non-GAAP

Orders	Change Year Over Year	11	%	$	961		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	961		11	%	Change Year Over Year

Net Revenue	Change Year Over Year	12	%	$	958		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	958		12	%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	48.7	%	491			—			(31		)	(1		)	(5		)	(2		)	(3		)	—			449			53.1	%	Gross Margin
Research and development	As a % of Revenue	8.8	%	84			—			—			—			(1		)	(1		)	(1		)	—			81			8.5	%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	31.8	%	305			(1		)	(18		)	(2		)	(3		)	(15		)	(1		)	—			265			27.7	%	As a % of Revenue
Total costs and expenses				880			(1		)	(49		)	(3		)	(9		)	(18		)	(5		)	—			795

Income from operations	Operating Margin	8.1	%	78			1			49			3			9			18			5			—			163			17.0	%	Operating Margin

Other income(expense), net				(22		)	—			—			—			—			—			(1		)	—			(23		)

Income from continuing operations before taxes				56			1			49			3			9			18			4			—			140

Provision for income taxes	Tax Rate	7	%	4			—			—			—			—			—			—			19			23			16	%	Tax Rate

Income (loss) from continuing operations	Net Margin	5.4	%	$	52		$	1		$	49		$	3		$	9		$	18		$	4		$	(19	)	$	117		12.2	%	Net Margin

Income (loss) from continuing operations per share - Basic and Diluted:
Basic				$	0.15		$	—		$	0.14		$	0.01		$	0.03		$	0.05		$	0.01		$	(0.05	)	$	0.34
Diluted				$	0.15		$	—		$	0.14		$	0.01		$	0.03		$	0.05		$	0.01		$	(0.06	)	$	0.33

Weighted average shares used in computing net income (loss) per share:
Basic				347			347			347			347			347			347			347			347			347
Diluted				352			352			352			352			352			352			352			352			352

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

THREE MONTHS ENDED APRIL 30, 2013
(Unaudited)
PRELIMINARY							NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)				GAAP			Restructuring & Other Related Costs			Intangible Amortization			Transformational Initiatives			Acquisition & Integration Costs			Unallocated Corporate Costs			Other			Adjustment for Taxes			Non-GAAP

Orders	Change Year Over Year	12	%	$	987		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	987		12	%	Change Year Over Year

Net Revenue	Change Year Over Year	13	%	$	972		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	972		13	%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	47.7	%	508			(17		)	(31		)	—			—			—			(3		)	—			457			53.0	%	Gross Margin
Research and development	As a % of Revenue	8.6	%	84			(4		)	—			—			(1		)	(1		)	—			—			78			8.0	%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	32.3	%	314			(15		)	(18		)	(3		)	(2		)	(15		)	(2		)	—			259			26.6	%	As a % of Revenue
Total costs and expenses				906			(36		)	(49		)	(3		)	(3		)	(16		)	(5		)	—			794

Income from operations	Operating Margin	6.8	%	66			36			49			3			3			16			5			—			178			18.3	%	Operating Margin

Other income(expense), net				(17		)	—			—			—			—			(1		)	—			—			(18		)

Income from continuing operations before taxes				49			36			49			3			3			15			5			—			160

Provision for income taxes	Tax Rate	35	%	17			—			—			—			—			—			—			9			26			16	%	Tax Rate

Income (loss) from continuing operations	Net Margin	3.3	%	$	32		$	36		$	49		$	3		$	3		$	15		$	5		$	(9	)	$	134		13.8	%	Net Margin

Income (loss) from continuing operations per share - Basic and Diluted:
Basic				$	0.09		$	0.10		$	0.14		$	0.01		$	0.01		$	0.04		$	0.01		$	(0.01	)	$	0.39
Diluted				$	0.09		$	0.10		$	0.14		$	0.01		$	0.01		$	0.04		$	0.01		$	(0.02	)	$	0.38

Weighted average shares used in computing net income (loss) per share:
Basic				345			345			345			345			345			345			345			345			345
Diluted				349			349			349			349			349			349			349			349			349

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

THREE MONTHS ENDED JULY 31, 2013
(Unaudited)
PRELIMINARY							NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)				GAAP			Restructuring & Other Related Costs			Asset Impairments & Write-downs			Intangible Amortization			Transformational Initiatives			Acquisition & Integration Costs			Unallocated Corporate Costs			Other			Adjustment for Taxes			Non-GAAP

Orders	Change Year Over Year	9	%	$	926		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	926		9	%	Change Year Over Year
	��
Net Revenue	Change Year Over Year	8	%	$	951		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	951		8	%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	48.8	%	487			1			—			(29		)	(7		)	1			(1		)	(1		)	—			451			52.6	%	Gross Margin
Research and development	As a % of Revenue	8.6	%	82			—			(1		)	—			(1		)	—			(2		)	—			—			78			8.2	%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	29.9	%	284			(1		)	—			(17		)	—			(5		)	(11		)	(2		)	—			248			26.1	%	As a % of Revenue
Total costs and expenses				853			—			(1		)	(46		)	(8		)	(4		)	(14		)	(3		)	—			777

Income from operations	Operating Margin	10.3	%	98			—			1			46			8			4			14			3			—			174			18.3	%	Operating Margin

Other income(expense), net				(25		)	—			—			—			—			—			—			(1		)	—			(26		)

Income from continuing operations before taxes				73			—			1			46			8			4			14			2			—			148

Provision (benefit) for income taxes	Tax Rate	41	%	30			—			—			—			—			—			—			—			(6		)	24			16	%	Tax Rate

Income from continuing operations	Net Margin	4.5	%	$	43		$	—		$	1		$	46		$	8		$	4		$	14		$	2		$	6		$	124		13.0	%	Net Margin

Income from continuing operations per share - Basic and Diluted:
Basic				$	0.13		$	—		$	—		$	0.14		$	0.02		$	0.01		$	0.04		$	0.01		$	0.02		$	0.37
Diluted				$	0.13		$	—		$	—		$	0.13		$	0.02		$	0.01		$	0.04		$	0.01		$	0.02		$	0.36

Weighted average shares used in computing net income (loss) per share:
Basic				339			339			339			339			339			339			339			339			339			339
Diluted				343			343			343			343			343			343			343			343			343			343

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

THREE MONTHS ENDED OCTOBER 31, 2013
(Unaudited)
PRELIMINARY							NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)				GAAP			Restructuring & Other Related Costs			Acceleration of Share-based Compensation Related to Workforce Reduction			Intangible Amortization			Transformational Initiatives			Acquisition & Integration Costs			Unallocated Corporate Costs			Other		Adjustment for Taxes			Non-GAAP

Orders	Change Year Over Year	9	%	$	1,087		$	—		$	—		$	—		$	—		$	—		$	—		$	—	$	—		$	1,087		9	%	Change Year Over Year

Net Revenue	Change Year Over Year	7	%	$	1,013		$	—		$	—		$	—		$	—		$	—		$	—		$	—	$	—		$	1,013		7	%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	50.5	%	501			(1		)	(1		)	(29		)	(4		)	—			(2		)	—		—			464			54.2	%	Gross Margin
Research and development	As a % of Revenue	8.6	%	87			(1		)	—			—			—			(1		)	(1		)	—		—			84			8.3	%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	27.7	%	281			4			(1		)	(17		)	(1		)	(5		)	(13		)	—		—			248			24.5	%	As a % of Revenue
Total costs and expenses				869			2			(2		)	(46		)	(5		)	(6		)	(16		)	—		—			796

Income from operations	Operating Margin	14.2	%	144			(2		)	2			46			5			6			16			—		—			217			21.4	%	Operating Margin

Other income(expense), net				(29		)	—			—			—			—			—			(1		)	3		—			(27		)

Income (loss) from continuing operations before taxes				115			(2		)	2			46			5			6			15			3		—			190

Provision for income taxes	Tax Rate	25	%	29			—			—			—			—			—			—			—		1			30			16	%	Tax Rate

Income (loss) from continuing operations	Net Margin	8.5	%	$	86		$	(2	)	$	2		$	46		$	5		$	6		$	15		$	3	$	(1	)	$	160		15.8	%	Net Margin

Income (loss) from continuing operations per share - Basic and Diluted:
Basic				$	0.26		$	(0.01	)	$	0.01		$	0.14		$	0.02		$	0.02		$	0.04		$	0.01	$	(0.01	)	$	0.48
Diluted				$	0.26		$	(0.01	)	$	0.01		$	0.14		$	0.02		$	0.02		$	0.04		$	0.01	$	(0.01	)	$	0.48

Weighted average shares used in computing net income (loss) per share:
Basic				331			331			331			331			331			331			331			331		331			331
Diluted				336			336			336			336			336			336			336			336		336			336

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

SIX MONTHS ENDED APRIL 30, 2013
(Unaudited)
PRELIMINARY							NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)				GAAP			Restructuring & Other Related Costs			Asset Impairments & Write-downs			Intangible Amortization			Transformational Initiatives			Acquisition & Integration Costs			Unallocated Corporate Costs			Other			Adjustment for Taxes			Non-GAAP

Orders	Change Year Over Year	11	%	$	1,948		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	1,948		11	%	Change Year Over Year

Net Revenue	Change Year Over Year	13	%	$	1,930		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	1,930		13	%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	48.2	%	999			(17		)	—			(62		)	(1		)	(5		)	(2		)	(6		)	—			906			53.1	%	Gross Margin
Research and development	As a % of Revenue	8.7	%	168			(4		)	—			—			—			(2		)	(2		)	(1		)	—			159			8.2	%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	32.1	%	619			(15		)	(1		)	(36		)	(5		)	(5		)	(30		)	(3		)	—			524			27.2	%	As a % of Revenue
Total costs and expenses				1,786			(36		)	(1		)	(98		)	(6		)	(12		)	(34		)	(10		)	—			1,589

Income from operations	Operating Margin	7.5	%	144			36			1			98			6			12			34			10			—			341			17.7	%	Operating Margin

Other income(expense), net				(39		)	—			—			—			—			—			(1		)	(1		)	—			(41		)

Income from continuing operations before taxes				105			36			1			98			6			12			33			9			—			300

Provision for income taxes	Tax Rate	20	%	21			—			—			—			—			—			—			—			28			49			16	%	Tax Rate

Income (loss) from continuing operations	Net Margin	4.4	%	$	84		$	36		$	1		$	98		$	6		$	12		$	33		$	9		$	(28	)	$	251		13.0	%	Net Margin

Income (loss) from continuing operations per share - Basic and Diluted:
Basic				$	0.24		$	0.10		$	—		$	0.28		$	0.02		$	0.03		$	0.10		$	0.03		$	(0.07	)	$	0.73
Diluted				$	0.24		$	0.10		$	—		$	0.28		$	0.02		$	0.03		$	0.09		$	0.03		$	(0.07	)	$	0.72

Weighted average shares used in computing net income (loss) per share:
Basic				346			346			346			346			346			346			346			346			346			346
Diluted				351			351			351			351			351			351			351			351			351			351

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

NINE MONTHS ENDED JULY 31, 2013
(Unaudited)
PRELIMINARY							NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)				GAAP			Restructuring & Other Related Costs			Asset Impairments & Write-downs			Intangible Amortization			Transformational Initiatives			Acquisition & Integration Costs			Unallocated Corporate Costs			Other			Adjustment for Taxes			Non-GAAP

Orders	Change Year Over Year	10	%	$	2,874		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	2,874		10	%	Change Year Over Year

Net Revenue	Change Year Over Year	11	%	$	2,881		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	2,881		11	%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	48.4	%	1,486			(16		)	—			(91		)	(8		)	(4		)	(3		)	(7		)	—			1,357			52.9	%	Gross Margin
Research and development	As a % of Revenue	8.7	%	250			(4		)	(1		)	—			(1		)	(2		)	(4		)	(1		)	—			237			8.2	%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	31.3	%	903			(16		)	(1		)	(53		)	(5		)	(10		)	(41		)	(5		)	—			772			26.8	%	As a % of Revenue
Total costs and expenses				2,639			(36		)	(2		)	(144		)	(14		)	(16		)	(48		)	(13		)	—			2,366

Income from operations	Operating Margin	8.4	%	242			36			2			144			14			16			48			13			—			515			17.9	%	Operating Margin

Other income(expense), net				(64		)	—			—			—			—			—			(1		)	(2		)	—			(67		)

Income from continuing operations before taxes				178			36			2			144			14			16			47			11			—			448

Provision for income taxes	Tax Rate	29	%	51			—			—			—			—			—			—			—			22			73			16	%	Tax Rate

Income (loss) from continuing operations	Net Margin	4.4	%	$	127		$	36		$	2		$	144		$	14		$	16		$	47		$	11		$	(22	)	$	375		13.0	%	Net Margin

Income (loss) from continuing operations per share - Basic and Diluted:
Basic				$	0.37		$	0.10		$	0.01		$	0.42		$	0.04		$	0.05		$	0.14		$	0.03		$	(0.07	)	$	1.09
Diluted				$	0.36		$	0.10		$	0.01		$	0.41		$	0.04		$	0.05		$	0.14		$	0.03		$	(0.06	)	$	1.08

Weighted average shares used in computing net income (loss) per share:
Basic				344			344			344			344			344			344			344			344			344			344
Diluted				348			348			348			348			348			348			348			348			348			348

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.



AGILENT TECHNOLOGIES, INC.
RECONCILIATION FROM GAAP TO NON-GAAP

YEAR ENDED OCTOBER 31, 2013
(Unaudited)
PRELIMINARY							NON-GAAP ADJUSTMENTS

(in millions, except per share amounts)				GAAP			Restructuring & Other Related Costs			Asset Impairments & Write-downs			Acceleration of Share-based Compensation Related to Workforce Reduction			Intangible Amortization			Transformational Initiatives			Acquisition & Integration Costs			Unallocated Corporate Costs			Other			Adjustment for Taxes			Non-GAAP

Orders	Change Year Over Year	10	%	$	3,961		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	3,961		10	%	Change Year Over Year

Net Revenue	Change Year Over Year	10	%	$	3,894		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	3,894		10	%	Change Year Over Year

Costs and expenses:
Cost of products and services	Gross Margin	49.0	%	1,987			(17		)	—			(1		)	(120		)	(12		)	(4		)	(5		)	(7		)	—			1,821			53.2	%	Gross Margin
Research and development	As a % of Revenue	8.7	%	337			(5		)	(1		)	—			—			(1		)	(3		)	(5		)	(1		)	—			321			8.2	%	As a % of Revenue
Selling, general and administrative	As a % of Revenue	30.4	%	1,184			(12		)	(1		)	(1		)	(70		)	(6		)	(15		)	(54		)	(5		)	—			1,020			26.2	%	As a % of Revenue
Total costs and expenses				3,508			(34		)	(2		)	(2		)	(190		)	(19		)	(22		)	(64		)	(13		)	—			3,162

Income from operations	Operating Margin	9.9	%	386			34			2			2			190			19			22			64			13			—			732			18.8	%	Operating Margin

Other income(expense), net				(93		)	—			—			—			—			—			—			(2		)	1			—			(94		)

Income from continuing operations before taxes				293			34			2			2			190			19			22			62			14			—			638

Provision for income taxes	Tax Rate	27	%	80			—			—			—			—			—			—			—			—			23			103			16	%	Tax Rate

Income (loss) from continuing operations	Net Margin	5.5	%	$	213		$	34		$	2		$	2		$	190		$	19		$	22		$	62		$	14		$	(23	)	$	535		13.7	%	Net Margin

Income (loss) from continuing operations per share - Basic and Diluted:
Basic				$	0.62		$	0.10		$	0.01		$	0.01		$	0.56		$	0.06		$	0.06		$	0.18		$	0.04		$	(0.07	)	$	1.57
Diluted				$	0.62		$	0.10		$	0.01		$	0.01		$	0.55		$	0.06		$	0.06		$	0.18		$	0.04		$	(0.08	)	$	1.55

Weighted average shares used in computing net income (loss) per share:
Basic				341			341			341			341			341			341			341			341			341			341			341
Diluted				345			345			345			345			345			345			345			345			345			345			345

The preliminary reconciliation from GAAP to Non-GAAP net income is estimated based on our current information.

Agilent (A) 8-KOther Events