HP (HPQ) 8-K HP Inc. Ushers in New Era of Innovation, Empowers Everyone, Everywhere to Keep Reinventing

Exhibit 99.2

HP INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

On November 1, 2015, HP Inc. (formerly known as “Hewlett-Packard Company”) completed the previously announced separation of its enterprise technology infrastructure, software, services and financing businesses from its personal systems and printing businesses (the “Separation”), which was accomplished by the distribution of one hundred percent (100%) of the outstanding common stock of Hewlett Packard Enterprise to HP Inc. stockholders as of the close of business on October 21, 2015, the record date for the distribution (the “Distribution”). HP Inc. stockholders received one share of Hewlett Packard Enterprise common stock for every one share of HP Inc. common stock held at the close of business on the record date. Hewlett Packard Enterprise is now an independent public company under the symbol “HPE” on the New York Stock Exchange.

The following unaudited pro forma consolidated condensed statements of earnings of HP Inc. for the nine months ended July 31, 2015 and for each of the three fiscal years ended October 31, 2014, 2013, and 2012 reflect HP Inc.’s results of operations as if the Distribution had occurred on November 1, 2011. The following unaudited pro forma consolidated condensed balance sheet of HP Inc. as of July 31, 2015 assumes that the Distribution had occurred on July 31, 2015. Beginning in the first quarter of fiscal 2016, Hewlett Packard Enterprise’s historical financial results for periods prior to the Distribution will be reflected in HP Inc.’s consolidated condensed financial statements as discontinued operations.

The unaudited pro forma consolidated condensed financial statements are presented based on information currently available, are intended for information purposes and, are not intended to represent what HP Inc.’s financial position and results of operations actually would have been had the Distribution occurred on the dates indicated. In addition, the unaudited pro forma consolidated condensed financial statements are not necessarily indicative of HP Inc.’s financial position and results of operations for any future period.

The unaudited pro forma consolidated condensed financial statements and the accompanying notes should be read in conjunction with:

i. the audited consolidated financial statements and accompanying notes and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in HP Inc.’s Form 10-K for the fiscal year ended October 31, 2014 and

ii. the unaudited consolidated condensed financial statements and accompanying notes and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in HP Inc.’s Form 10-Q for the nine months ended July 31, 2015.

The Historical column in the unaudited pro forma consolidated condensed financial statements reflects HP Inc.’s historical financial statements for the periods presented and does not reflect any adjustments related to the Distribution and related events.

The Hewlett Packard Enterprise Separation column in the unaudited pro forma consolidated condensed financial statements were derived from the unaudited pro forma combined financial statements and the combined financial statements included in Hewlett Packard Enterprise’s Form 10 filed with the Securities and Exchange Commission (“SEC”) on October 7, 2015, adjusted to exclude certain items which are relevant to the continuing operations of HP Inc. and to reflect the retention of the marketing optimization software product group.

The pro forma adjustments are based on available information and assumptions that HP Inc.’s management believes are reasonable, that reflect the impacts of events directly attributable to the Distribution and related transaction agreements that are factually supportable, and for purposes of the statements of earnings, are expected to have a continuing impact on HP Inc. The pro forma adjustments do not reflect future events that may occur after the Distribution, including potential selling, general and administrative dis-synergies and the expected charges or the expected realization of any cost savings or other synergies related to the restructuring plan approved on September 14, 2015.

1/7

HP INC. AND SUBSIDIARIES

Unaudited Pro Forma Consolidated Condensed Statement of Earnings

Nine months ended July 31, 2015

(In millions, except per share amounts)

	Historical			Hewlett Packard Enterprise Separation			Pro Forma Adjustments			Notes			Pro Forma HP Inc.
Net revenue:
Products	$	51,940		$	(14,150	)	$	—					$	37,790
Services		25,428			(24,021	)		—						1,407
Financing income		273			(273	)		—						—
Total net revenue		77,641			(38,444	)		—						39,197
Costs and expenses:
Cost of products		40,035			(9,423	)		—						30,612
Cost of services		19,016			(18,004	)		—						1,012
Financing interest		182			(182	)		—						—
Research and development		2,568			(1,659	)		—						909
Selling, general and administrative		9,096			(5,974	)		311			(A	)		3,433
Amortization of intangible assets		685			(609	)		—						76
Restructuring charges		426			(404	)		—						22
Acquisition-related charges		70			(69	)		—						1
Separation costs		750			—			(750	)		(B	)		—
Defined benefit plan settlement		114			(178	)		—						(64	)
Impairment of data center assets		136			(136	)		—						—
Total operating expenses		73,078			(36,638	)		(439	)					36,001
Earnings from operations		4,563			(1,806	)		439						3,196
Interest and other, net		(421	)		44			88			(C	)		(289	)
Earnings before taxes		4,142			(1,762	)		527						2,907
Provision for taxes		(911	)		478			(183	)		(D	)		(616	)
Net earnings	$	3,231		$	(1,284	)	$	344					$	2,291
Net earnings per share:
Basic	$	1.78											$	1.26
Diluted	$	1.75											$	1.24
Weighted-average shares used to compute net earnings per share:
Basic		1,817												1,817
Diluted		1,842												1,842

2/7

HP INC. AND SUBSIDIARIES

Unaudited Pro Forma Consolidated Condensed Statement of Earnings

Fiscal year ended October 31, 2014

(In millions, except per share amounts)

	Historical			Hewlett Packard Enterprise Separation			Pro Forma Adjustments			Notes			Pro Forma HP Inc.
Net revenue:
Products	$	73,726		$	(19,113	)	$	—					$	54,613
Services		37,327			(35,289	)		—						2,038
Financing income		401			(401	)		—						—
Total net revenue		111,454			(54,803	)		—						56,651
Costs and expenses:
Cost of products		56,469			(12,413	)		—						44,056
Cost of services		28,093			(26,718	)		—						1,375
Financing interest		277			(277	)		—						—
Research and development		3,447			(2,149	)		—						1,298
Selling, general and administrative		13,353			(8,761	)		637			(A	)		5,229
Amortization of intangible assets		1,000			(871	)		—						129
Restructuring charges		1,619			(1,443	)		—						176
Acquisition-related charges		11			(11	)		—						—
Total operating expenses		104,269			(52,643	)		637						52,263
Earnings from operations		7,185			(2,160	)		(637	)					4,388
Interest and other, net		(628	)		103			134			(C	)		(391	)
Earnings before taxes		6,557			(2,057	)		(503	)					3,997
Provision for taxes		(1,544	)		454			183			(D	)		(907	)
Net earnings	$	5,013		$	(1,603	)	$	(320	)				$	3,090
Net earnings per share:
Basic	$	2.66											$	1.64
Diluted	$	2.62											$	1.62
Weighted-average shares used to compute net earnings per share:
Basic		1,882												1,882
Diluted		1,912												1,912

3/7

HP INC. AND SUBSIDIARIES

Unaudited Pro Forma Consolidated Condensed Statement of Earnings

Fiscal year ended October 31, 2013

(In millions, except per share amounts)

	Historical			Hewlett Packard Enterprise Separation			Pro Forma Adjustments			Notes			Pro Forma HP Inc.
Net revenue:
Products	$	72,398		$	(19,304	)	$	—					$	53,094
Services		39,453			(37,274	)		—						2,179
Financing income		447			(447	)		—						—
Total net revenue		112,298			(57,025	)		—						55,273
Costs and expenses:
Cost of products		55,632			(12,463	)		—						43,169
Cost of services		30,436			(28,851	)		—						1,585
Financing interest		312			(312	)		—						—
Research and development		3,135			(1,926	)		—						1,209
Selling, general and administrative		13,267			(8,561	)		623			(A	)		5,329
Amortization of intangible assets		1,373			(1,175	)		—						198
Restructuring charges		990			(822	)		—						168
Acquisition-related charges		22			(21	)		—						1
Total operating expenses		105,167			(54,131	)		623						51,659
Earnings from operations		7,131			(2,894	)		(623	)					3,614
Interest and other, net		(621	)		73			89			(C	)		(459	)
Earnings before taxes		6,510			(2,821	)		(534	)					3,155
Provision for taxes		(1,397	)		641			139			(D	)		(617	)
Net earnings	$	5,113		$	(2,180	)	$	(395	)				$	2,538
Net earnings per share:
Basic	$	2.64											$	1.31
Diluted	$	2.62											$	1.30
Weighted-average shares used to compute net earnings per share:
Basic		1,934												1,934
Diluted		1,950												1,950

4/7

HP INC. AND SUBSIDIARIES

Unaudited Pro Forma Consolidated Condensed Statement of Earnings

Fiscal year ended October 31, 2012

(In millions, except per share amounts)

	Historical			Hewlett Packard Enterprise Separation			Pro Forma Adjustments			Notes			Pro Forma HP Inc.
Net revenue:
Products	$	77,887		$	(20,468	)	$	—					$	57,419
Services		42,008			(39,973	)		—						2,035
Financing income		462			(462	)		—						—
Total net revenue		120,357			(60,903	)		—						59,454
Costs and expenses:
Cost of products		59,468			(12,376	)		—						47,092
Cost of services		32,600			(31,305	)		—						1,295
Financing interest		317			(317	)		—						—
Research and development		3,399			(2,111	)		—						1,288
Selling, general and administrative		13,500			(8,669	)		475			(A	)		5,306
Amortization of intangible assets		1,784			(1,567	)		—						217
Impairment of goodwill and intangible assets		18,035			(16,808	)		—						1,227
Restructuring charges		2,266			(1,912	)		—						354
Acquisition-related charges		45			(35	)		—						10
Total operating expenses		131,414			(75,100	)		475						56,789
Earnings from operations		(11,057	)		14,197			(475	)					2,665
Interest and other, net		(876	)		171			62			(C	)		(643	)
Earnings before taxes		(11,933	)		14,368			(413	)					2,022
Provision for taxes		(717	)		444			98			(D	)		(175	)
Net (loss) earnings	$	(12,650	)	$	14,812		$	(315	)				$	1,847
Net (loss) earnings per share:
Basic	$	(6.41	)										$	0.94
Diluted	$	(6.41	)										$	0.93
Weighted-average shares used to compute net (loss) earnings per share:
Basic		1,974												1,974
Diluted		1,974												1,984

5/7

HP INC. AND SUBSIDIARIES

Unaudited Pro Forma Consolidated Condensed Balance Sheet

As of July 31, 2015

(In millions, except par value)

	Historical			Hewlett Packard Enterprise Separation			Pro Forma Adjustments			Notes			Pro Forma HP Inc.
ASSETS
Current assets:
Cash and cash equivalents	$	17,171		$	(11,500	)	$	1,129			(E	)	$	6,800
Accounts receivable		12,753			(7,927	)		—						4,826
Financing receivables		2,804			(2,804	)		—						—
Inventory		6,700			(2,298	)		—						4,402
Other current assets		12,570			(6,717	)		63			(H	)		5,916
Total current assets		51,998			(31,246	)		1,192						21,944
Property, plant and equipment		11,028			(9,570	)		—						1,458
Long-term financing receivables and other assets		8,733			(7,669	)		327			(F	)(H)		1,391
Goodwill		33,025			(27,345	)		—						5,680
Intangible assets		2,249			(2,140	)		—						109
Total assets	$	107,033		$	(77,970	)	$	1,519					$	30,582
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Notes payable and short-term borrowings	$	11,034		$	(752	)	$	(7,243	)		(G	)	$	3,039
Accounts payable		15,549			(4,882	)		—						10,667
Employee compensation and benefits		3,348			(2,592	)		—						756
Taxes on earnings		629			(356	)		(273	)		(H	)		—
Deferred revenue		6,277			(5,260	)		—						1,017
Accrued restructuring		330			(281	)		—						49
Other accrued liabilities		11,866			(4,932	)		198			(H	)		7,132
Total current liabilities		49,033			(19,055	)		(7,318	)					22,660
Long-term debt		14,468			(15,093	)		7,243			(G	)		6,618
Other liabilities		16,089			(8,994	)		768			(F	)(H)		7,863
Stockholders’ equity:
HP stockholders’ equity
Preferred stock, $0.01 par value (300 shares authorized; none issued)		—			—			—						—
Common stock, $0.01 par value (9,600 shares authorized; 1,801 shares issued and outstanding at July 31, 2015)		18			—			—						18
Additional paid-in capital		2,101			—			—						2,101
Retained earnings / Parent Company investment in Hewlett Packard Enterprise		30,764			(39,241	)		826			(I	)		(7,651	)
Accumulated other comprehensive loss		(5,848	)		4,821			—						(1,027	)
Total HP stockholders’ equity		27,035			(34,420	)		826						(6,559	)
Non-controlling interests		408			(408	)		—						—
Total stockholders’ equity		27,443			(34,828	)		826						(6,559	)
Total liabilities and stockholders’ equity	$	107,033		$	(77,970	)	$	1,519					$	30,582

6/7

HP INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

Notes to Unaudited Pro Forma Consolidated Condensed Financial Statements

The unaudited pro forma consolidated condensed statements of earnings for the nine months ended July 31, 2015 and for the fiscal year ended October 31, 2014, 2013 and 2012 and the unaudited pro forma consolidated condensed balance sheet as of July 31, 2015 include the following pro forma adjustments:

(A) Reflects general corporate overhead costs which were historically allocated to Hewlett Packard Enterprise.

(B) Reflects the removal of all non-recurring separation costs which are incurred and included in HP Inc.’s historical results of operations for the nine months ended July 31, 2015. These costs were primarily related to third-party consulting, contractor fees and other incremental costs and are not expected to have a continuing impact on HP Inc.’s results of operations following the completion of the Separation.

(C) Represents the allocation of interest to Hewlett Packard Enterprise using the average effective interest rate based on (i) debt assumed by Hewlett Packard Enterprise; and (ii) debt repaid as part of the Separation.

(D) Represents the tax impact of pro forma adjustments at the applicable statutory income tax rates.

(E) In connection with the Separation, the HP Inc. Cash and cash equivalents balance at the Distribution date is to expected to be $6.8 billion.

(F) Represents incremental assets and liabilities related to certain indemnifications between HP Inc. and Hewlett Packard Enterprise.

(G) Represents the change in long-term and short-term portion of the debt pursuant to (i) debt assumed by Hewlett Packard Enterprise; and (ii) debt repaid as part of the Separation.

(H) Reflects certain tax reclassifications and remeasurement and includes the tax effects of the Tax Matters Agreement executed in connection with the Separation.

(I) Retained earnings was adjusted as a result of notes (E), (F) and (H) above.

7/7