KEYS
Keysight Technologies, Inc. (KEYS)
Last Price$155.9(2.3%)
Market Cap$27.9B
$3,720.0M
-30.4% YoY
$611.0M
-36.9% YoY
($40.0M)
Net Debt to FCF - (0.0x)
$995.0M
26.7% margin

KEYS Income Statement

KEYS Income Statement Overview

Annual
Quarterly
LTM
Oct'15
Oct'16
Oct'17
Oct'18
Oct'19
Oct'20
Oct'21
Oct'22
Oct'23
Oct'24
$4,979.0M (8.9%) YoY
$3,527.0M (0.1%) YoY
70.8% margin
Cost of revenue
$1,452.0M (24.8%) YoY
Operating income
$833.0M (38.7%) YoY
16.7% margin
Other: $35.0M
Net interest: $3,000.0K
Operating expenses
$2,694.0M 23.9% YoY
Pre-tax income
$865.0M (36.3%) YoY
17.4% margin
Net income
$614.0M (41.9%) YoY
12.3% margin
Income tax
$251.0M
29.0% tax rate
R&D
$919.0M 4.2% YoY
18.5% of revenue
SG&A
$1,395.0M 6.7% YoY
28.0% of revenue

KEYS Income statement key metrics

Annual
Quarterly
LTM

Revenue

$4,979.0M -8.9% YoY

Operating Income

$833.0M -38.7% YoY

Net Income

$614.0M -41.9% YoY

KEYS Balance Sheet

KEYS Balance Sheet Overview

Annual
Quarterly
LTM
Oct'15
Oct'16
Oct'17
Oct'18
Oct'19
Oct'20
Oct'21
Oct'22
Oct'23
Oct'24
Assets
Liabilities
Total assets
$9,269.0M
Current assets ($4,257.0M, 45.9% of total)
$1,796.0M (19.4%)
$857.0M (9.2%)
Other current assets
$1,604.0M (17.3%)
Non-current assets ($5,012.0M, 54.1% of total)
$110.0M (1.2%)
$607.0M (6.5%)
Other non-current assets
$3,287.0M (35.5%)
Financial position
$234.0M
$1,796.0M$2,030.0M
Cash & Short-term Investments
Total Debt

KEYS Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$9,269.0M +6.7% YoY

Liabilities

$4,164.0M +3.4% YoY

Shareholder's Equity

$5,105.0M +9.7% YoY

KEYS Cash Flow Statement

KEYS Cash Flow Statement Overview

Annual
Quarterly
LTM
Oct'15
Oct'16
Oct'17
Oct'18
Oct'19
Oct'20
Oct'21
Oct'22
Oct'23
Oct'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$2,488.0M$1,052.0M($819.0M)($913.0M)$6,000.0K$1,814.0M

KEYS Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$1,052.0M -25.3% YoY

Capital Expenditure (CAPEX)

($154.0M) -21.4% YoY

Free Cash Flow (FCF)

$898.0M -25.9% YoY

KEYS Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Oct'11Oct'12Oct'13Oct'14Oct'15Oct'16Oct'17Oct'18Oct'19Oct'20Oct'21Oct'22Oct'23Oct'24
% growth
3,316.0
0.0%
3,315.0
(0.0%)
2,888.0
(12.9%)
2,933.0
1.6%
2,856.0
(2.6%)
2,918.0
2.2%
3,189.0
9.3%
3,878.0
21.6%
4,303.0
11.0%
4,221.0
(1.9%)
4,941.0
17.1%
5,420.0
9.7%
5,464.0
0.8%
4,979.0
(8.9%)
Cost of Goods Sold (COGS)1,392.01,434.01,265.01,313.01,264.01,294.01,487.01,767.01,769.01,688.01,872.01,970.01,932.01,452.0
% margin
1,924.0
58.0%
1,881.0
56.7%
1,623.0
56.2%
1,620.0
55.2%
1,592.0
55.7%
1,624.0
55.7%
1,702.0
53.4%
2,111.0
54.4%
2,534.0
58.9%
2,533.0
60.0%
3,069.0
62.1%
3,450.0
63.7%
3,532.0
64.6%
3,527.0
70.8%
Operating Expenses1,187.01,148.01,127.01,151.01,161.01,218.01,463.01,796.01,823.01,768.01,989.02,116.02,174.02,694.0
Research & Development Expenses (R&D)381.0377.0375.0361.0387.0425.0498.0624.0688.0715.0811.0841.0882.0919.0
Selling, General & Administrative Expenses (SG&A)806.0771.0752.0790.0793.0818.01,049.01,205.01,155.01,097.01,195.01,283.01,307.01,395.0
737.0
22.2%
733.0
22.1%
496.0
17.2%
469.0
16.0%
431.0
15.1%
406.0
13.9%
239.0
7.5%
(394.0)
(10.2%)
711.0
16.5%
765.0
18.1%
1,080.0
21.9%
1,334.0
24.6%
1,358.0
24.9%
833.0
16.7%
Interest Income0.00.00.00.01.03.07.012.023.011.03.016.0102.081.0
Interest Expense0.00.00.03.046.047.080.083.080.078.079.079.078.084.0
Pre-tax Income749.0746.0501.0475.0388.0366.0179.0(411.0)715.0761.01,010.01,285.01,357.0865.0
% effective tax rate
(38.0)
(5.1%)
(95.0)
(12.7%)
44.0
8.8%
83.0
17.5%
(125.0)
(32.2%)
31.0
8.5%
77.0
43.0%
(576.0)
140.1%
94.0
13.1%
134.0
17.6%
116.0
11.5%
161.0
12.5%
300.0
22.1%
251.0
29.0%
% margin
787.0
23.7%
841.0
25.4%
457.0
15.8%
392.0
13.4%
513.0
18.0%
335.0
11.5%
102.0
3.2%
165.0
4.3%
621.0
14.4%
627.0
14.9%
894.0
18.1%
1,124.0
20.7%
1,057.0
19.3%
614.0
12.3%
EPS4.725.042.742.353.041.970.570.883.303.354.836.245.943.53
Diluted EPS4.725.042.742.353.001.950.560.863.253.324.786.185.913.51
% margin
793.0
23.9%
811.0
24.5%
575.0
19.9%
562.0
19.2%
580.0
20.3%
541.0
18.5%
482.0
15.1%
(21.0)
(0.5%)
1,101.0
25.6%
1,163.0
27.6%
1,382.0
28.0%
1,584.0
29.2%
1,645.0
30.1%
1,114.0
22.4%