UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT PURSUANT TO SECTION 13 OR 15 (d)

OF THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report: August 31, 2010

(Date of earliest event reported)

 

INTERNATIONAL BUSINESS MACHINES CORPORATION

(Exact name of registrant as specified in its charter)

 

New York

 

1-2360

 

13-0871985

(State of Incorporation)

 

(Commission File Number)

 

(IRS employer Identification No.)

 

ARMONK, NEW YORK

 

10504

(Address of principal executive offices)

 

(Zip Code)

 

914-499-1900

(Registrant’s telephone number)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 7.01 (Regulation FD Disclosure)

 

Attachment I of this Form 8-K contains information that is being posted on IBM’s Investor Relations website (www.ibm.com/investor/). All of the information in Attachment I is hereby furnished.

 

IBM’s web site (www.ibm.com) contains a significant amount of information about IBM, including financial and other information for investors (www.ibm.com/investor/).  IBM encourages investors to visit its various web sites from time to time, as information is updated and new information is posted.

 

2



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

 

 

Date: August 31, 2010

 

 

 

 

 

 

 

 

 

By:

/s/  James J. Kavanaugh

 

 

James J. Kavanaugh

 

 

Vice President and

 

 

Controller

 

3



 

 

ATTACHMENT I

 

IBM provides historical data in preparation for 2011 reporting changes

August 31, 2010

 

Overview

 

At its Investor Briefing on May 12, 2010, IBM announced the introduction of Operating Earnings as the basis for its 2015 Roadmap.  Operating Earnings is a non-GAAP measure that IBM defines as GAAP results that are adjusted to exclude the effects of certain acquisition-related charges and retirement-related costs.

 

For the balance of 2010, IBM will continue to focus on GAAP results in its earnings report.  This will allow the company to finish the 2010 Roadmap on the basis on which it was introduced.  As outlined in the Investor Briefing materials, beginning in 2011, IBM will separately report business results as operating and non-operating categories, in addition to providing GAAP information.  IBM will also expand on the discussion of Operating Earnings in its quarterly earnings report and provide future guidance on that basis.  To facilitate the transition to the new reporting format, IBM provided a summary level view of Operating Earnings for 2008, 2009, and the first half of 2010 as supplemental information in its second quarter 2010 earnings presentation, and today is providing additional relevant historical information.

 

The company believes that the presentation of Operating Earnings will provide a number of key benefits to investors:

 

·                  provide better transparency and clarity into both the operational results of the business and the impact to IBM of the performance of the company’s pension plans;

·                  improve visibility to the operational effects of management decisions, offer more effective metrics for evaluation of management’s performance, and better align external reporting with how the company will manage its business;

·                  enable better comparison to peer companies, many of which have been adjusting for these acquisition-related items, and/or have no defined benefits pension plans or plans with a less significant impact to their financial results; and

·                  allow the company to provide a long term strategic view of the business.

 

Definition

 

Operating Earnings is a view of the company’s consolidated earnings presentation under GAAP which excludes certain acquisition-related charges and retirement-related costs, and their related tax impacts.  There will be no change to the company’s balance sheet or cash flow presentation.

 

For acquisitions, Operating Earnings will exclude (i) the amortization of purchased intangible assets, (ii) acquisition-related in-process research and development, (iii) other acquisition-related charges such as transaction costs, applicable restructuring and related expenses and (iv) tax charges related to acquisition integration.  In the company’s view, these charges are not related to the ongoing operations of the

 



 

company.  In the technology sector, it is common practice to provide earnings information on a non-GAAP basis that excludes acquisition-related items.

 

IBM Acquisition-Related Charges (B$)

 

2008

 

2009

 

 

 

 

 

 

 

Non-Operating

 

 

 

 

 

Amortization of purchased intangibles

 

(0.5

)

(0.5

)

In Process R&D

 

(0.0

)

0.0

 

Deal cost and related expenses

 

n/a

*

(0.0

)

Total Pre-Tax Non-Operating (cost)/income

 

(0.5

)

(0.5

)

 

 

 

 

 

 

Tax Charges — Integration Related

 

n/a

*

0.0

 

 


n/a* - Prior to 2009, under FAS141 “Business Combinations”, these charges were recorded in goodwill

 

Within retirement-related costs, the company considers certain items as operating and others as non-operating.

 

Operating retirement-related costs include defined benefit plan and other postretirement benefit plan service cost, amortization of prior service cost, and the cost of defined contribution plans, as these costs are related to current and previous year’s employee benefits. The company considers these to be operating costs of the business, and these items will be included in Operating Earnings.

 

The debt and equity markets can have a significant impact on the company’s retirement-related costs and these market forces are not under direct management control.  Non-operating retirement-related activity, therefore, includes both income and charges that are driven by changes in pension plan assets and liabilities which are primarily related to market performance.  The non-operating retirement-related items include (i) defined benefit plan and other postretirement benefit plan interest cost, (ii) expected return on plan assets, (iii) amortized actuarial gains/losses, and (iv) the impacts of any plan curtailments/settlements and multi-employer/pension insolvency/other costs.  The company considers these to be outside the operational performance of the business and the costs are not necessarily indicative of current or future cash flow requirements.  These items will be excluded from Operating Earnings and reported separately.

 



 

IBM Retirement-Related Costs (B$)

 

2008

 

2009

 

 

 

 

 

 

 

Operating

 

 

 

 

 

Service and defined contribution cost

 

(2.3

)

(2.1

)

Amortization of prior service cost

 

0.2

 

0.2

 

Pre-Tax Operating (cost)/income

 

(2.1

)

(1.9

)

 

 

 

 

 

 

Non-Operating

 

 

 

 

 

Interest cost

 

(5.2

)

(4.9

)

Expected return on plan assets

 

6.7

 

6.6

 

Recognized net actuarial (losses)/gains

 

(0.9

)

(1.0

)

Curtailments/Settlements/Other

 

0.1

 

(0.1

)

Pre-Tax Non-Operating (cost)/income

 

0.7

 

0.5

 

 

 

 

 

 

 

Total net periodic (cost)/income

 

(1.4

)

(1.4

)

 

The net impact to earnings per share of the acquisition-related and non-operating pension adjustments is ($.03) in 2008 and $.02 in 2009.

 

Historical Information

 

The three attached exhibits provide historical data for 2008, 2009, and the first two quarters of 2010 under this approach.

 

·                  Exhibit 1 is a further breakout to the supplemental information provided during the company’s second quarter 2010 earnings announcement regarding consolidated Gross Profit, Selling, general and administrative (SG&A), and Research, development and engineering (RD&E).

·                  Exhibit 2 provides a view of the company’s segment pre-tax income using this reporting method.

·                  Exhibit 3 provides a breakout of External Gross Profit margin by segment.

 

Additional information on IBM’s 2010 Investor Briefing and the introduction of the 2015 Roadmap can be found on IBM’s investor website at http://www.ibm.com/investor/events/investor0510/index.phtml.

 



 

Exhibit 1

 

International Business Machines Corporation

Adjustments to GAAP Net Income, Gross Profit Margin, S,G&A, R,D&E, and Diluted Earnings Per Share

(Unaudited, Dollars in millions except per share amounts)

 

 

 

First Quarter 2010

 

 

 

GAAP

 

Acquisition-related
Adjustments

 

Retirement-related
Adjustments

 

Operating
(Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

9,976

 

$

55

 

$

(35

)

$

9,996

 

S,G&A

 

5,677

 

(61

)

10

 

5,626

 

R,D&E

 

1,509

 

 

30

 

1,539

 

Pre-tax income

 

3,515

 

116

 

(76

)

3,556

 

Net income

 

2,601

 

82

 

(45

)

2,638

 

Diluted Earnings Per Share

 

$

1.97

 

$

0.06

 

$

(0.03

)

$

2.00

 

 

 

 

Second Quarter 2010

 

 

 

GAAP

 

Acquisition-related
Adjustments

 

Retirement-related
Adjustments

 

Operating
(Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

10,809

 

$

58

 

$

(56

)

$

10,811

 

S,G&A

 

5,061

 

(62

)

25

 

5,024

 

R,D&E

 

1,475

 

 

32

 

1,507

 

Pre-tax income

 

4,575

 

122

 

(113

)

4,584

 

Net income

 

3,386

 

84

 

(68

)

3,402

 

Diluted Earnings Per Share

 

$

2.61

 

$

0.06

 

$

(0.05

)

$

2.62

 

 



 

Exhibit 1 (cont)

 

International Business Machines Corporation

Adjustments to GAAP Net Income, Gross Profit Margin, S,G&A, R,D&E, and Diluted Earnings Per Share

(Unaudited, Dollars in millions except per share amounts)

 

 

 

First Quarter 2009

 

 

 

GAAP

 

Acquisition-related
Adjustments

 

Retirement-related
Adjustments

 

Operating
(Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

9,431

 

$

52

 

$

(45

)

$

9,438

 

S,G&A

 

5,264

 

(73

)

24

 

5,214

 

R,D&E

 

1,480

 

 

26

 

1,506

 

Pre-tax income

 

3,122

 

125

 

(94

)

3,153

 

Net income

 

2,295

 

90

 

(61

)

2,324

 

Diluted Earnings Per Share

 

$

1.70

 

$

0.07

 

$

(0.05

)

$

1.72

 

 

 

 

Second Quarter 2009

 

 

 

GAAP

 

Acquisition-related
Adjustments

 

Retirement-related
Adjustments

 

Operating
(Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

10,581

 

$

49

 

$

(77

)

$

10,554

 

S,G&A

 

5,115

 

(73

)

34

 

5,076

 

R,D&E

 

1,434

 

 

35

 

1,469

 

Pre-tax income

 

4,262

 

122

 

(145

)

4,239

 

Net income

 

3,103

 

86

 

(95

)

3,094

 

Diluted Earnings Per Share

 

$

2.32

 

$

0.06

 

$

(0.07

)

$

2.31

 

 

 

 

Third Quarter 2009

 

 

 

GAAP

 

Acquisition-related
Adjustments

 

Retirement-related
Adjustments

 

Operating
(Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

10,627

 

$

50

 

$

(59

)

$

10,618

 

S,G&A

 

5,013

 

(74

)

31

 

4,969

 

R,D&E

 

1,446

 

 

31

 

1,477

 

Pre-tax income

 

4,373

 

124

 

(121

)

4,375

 

Net income

 

3,214

 

89

 

(79

)

3,224

 

Diluted Earnings Per Share

 

$

2.40

 

$

0.07

 

$

(0.06

)

$

2.41

 

 

 

 

Fourth Quarter 2009

 

 

 

GAAP

 

Acquisition-related
Adjustments

 

Retirement-related
Adjustments

 

Operating
(Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

13,145

 

$

53

 

$

(80

)

$

13,119

 

S,G&A

 

5,560

 

(72

)

38

 

5,526

 

R,D&E

 

1,461

 

 

30

 

1,491

 

Pre-tax income

 

6,381

 

127

 

(149

)

6,359

 

Net income

 

4,813

 

92

 

(95

)

4,810

 

Diluted Earnings Per Share

 

$

3.59

 

$

0.07

 

$

(0.07

)

$

3.59

 

 

 

 

Full Year 2009

 

 

 

GAAP

 

Acquisition-related
Adjustments

 

Retirement-related
Adjustments

 

Operating
(Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

43,785

 

$

204

 

$

(259

)

$

43,730

 

S,G&A

 

20,952

 

(293

)

127

 

20,787

 

R,D&E

 

5,820

 

 

123

 

5,943

 

Pre-tax income

 

18,138

 

498

 

(509

)

18,126

 

Net income

 

13,425

 

357

 

(330

)

13,452

 

Diluted Earnings Per Share

 

$

10.01

 

$

0.27

 

$

(0.25

)

$

10.03

 

 



 

Exhibit 1 (cont)

 

International Business Machines Corporation

Adjustments to GAAP Net Income, Gross Profit Margin, S,G&A, R,D&E, and Diluted Earnings Per Share

(Unaudited, Dollars in millions except per share amounts)

 

 

 

 

First Quarter 2008

 

 

 

GAAP

 

Acquisition-related
Adjustments

 

Retirement-related
Adjustments

 

Operating
(Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

10,166

 

$

46

 

$

(69

)

$

10,143

 

S,G&A

 

5,620

 

(69

)

26

 

5,578

 

R,D&E

 

1,569

 

 

26

 

1,596

 

Pre-tax income

 

3,198

 

115

 

(121

)

3,191

 

Net income

 

2,319

 

82

 

(76

)

2,325

 

Diluted Earnings Per Share

 

$

1.64

 

$

0.06

 

$

(0.05

)

$

1.65

 

 

 

 

Second Quarter 2008

 

 

 

GAAP

 

Acquisition-related
Adjustments

 

Retirement-related
Adjustments

 

Operating
(Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

11,599

 

$

58

 

$

(79

)

$

11,578

 

S,G&A

 

6,289

 

(83

)

32

 

6,237

 

R,D&E

 

1,660

 

(24

)

29

 

1,665

 

Pre-tax income

 

3,814

 

165

 

(140

)

3,839

 

Net income

 

2,765

 

129

 

(77

)

2,817

 

Diluted Earnings Per Share

 

$

1.97

 

$

0.09

 

$

(0.05

)

$

2.01

 

 

 

 

Third Quarter 2008

 

 

 

GAAP

 

Acquisition-related
Adjustments

 

Retirement-related
Adjustments

 

Operating
(Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

10,959

 

$

55

 

$

(73

)

$

10,941

 

S,G&A

 

5,644

 

(79

)

32

 

5,596

 

R,D&E

 

1,579

 

 

27

 

1,606

 

Pre-tax income

 

3,895

 

134

 

(132

)

3,897

 

Net income

 

2,824

 

90

 

(93

)

2,821

 

Diluted Earnings Per Share

 

$

2.04

 

$

0.07

 

$

(0.07

)

$

2.04

 

 

 

 

Fourth Quarter 2008

 

 

 

GAAP

 

Acquisition-related
Adjustments

 

Retirement-related
Adjustments

 

Operating
(Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

12,936

 

$

55

 

$

(176

)

$

12,814

 

S,G&A

 

5,832

 

(75

)

90

 

5,847

 

R,D&E

 

1,528

 

 

31

 

1,559

 

Pre-tax income

 

5,808

 

130

 

(297

)

5,642

 

Net income

 

4,427

 

96

 

(193

)

4,330

 

Diluted Earnings Per Share

 

$

3.27

 

$

0.07

 

$

(0.14

)

$

3.20

 

 

 

 

Full Year 2008

 

 

 

GAAP

 

Acquisition-related
Adjustments

 

Retirement-related
Adjustments

 

Operating
(Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

$

45,661

 

$

214

 

$

(398

)

$

45,477

 

S,G&A

 

23,386

 

(306

)

179

 

23,259

 

R,D&E

 

6,337

 

(24

)

113

 

6,426

 

Pre-tax income

 

16,715

 

544

 

(691

)

16,569

 

Net income

 

12,334

 

397

 

(439

)

12,293

 

Diluted Earnings Per Share

 

$

8.89

 

$

0.29

 

$

(0.32

)

$

8.86

 

 

(Amounts may not add due to rounding)

 

(The tax impact on the Non-GAAP (Operational) Pre-tax income will be calculated under the same accounting principles applied to the As Reported Pre-tax income under ACS 740, which employs an annual effective tax rate concept to the results.)

 



 

Exhibit 2

 

International Business Machines Corporation

Adjustments to Segment Pre-tax Income

(Unaudited, Dollars in millions)

 

 

 

Global Services

 

 

 

 

 

 

 

 

 

 

 

Global
Technology
Services

 

Global
Business
Services

 

Software

 

Systems and
Technology

 

Global
Financing

 

Total
Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q10:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

9,306

 

$

4,410

 

$

5,018

 

$

3,385

 

$

537

 

$

22,657

 

Internal revenue

 

320

 

203

 

758

 

173

 

403

 

1,858

 

Total revenue

 

9,626

 

4,613

 

5,776

 

3,559

 

941

 

24,515

 

Pre-tax income

 

964

 

445

 

2,052

 

(170

)

427

 

3,719

 

Pre-tax income margin

 

10.0

%

9.7

%

35.5

%

-4.8

%

45.4

%

15.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

5

 

3

 

108

 

1

 

 

116

 

Retirement-related

 

(12

)

(3

)

(32

)

(28

)

 

(76

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating pre-tax income

 

957

 

445

 

2,127

 

(197

)

427

 

3,760

 

Operating pre-tax income margin

 

9.9

%

9.7

%

36.8

%

-5.5

%

45.4

%

15.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q10:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

9,234

 

$

4,483

 

$

5,277

 

$

3,985

 

$

544

 

$

23,523

 

Internal revenue

 

332

 

197

 

690

 

202

 

431

 

1,852

 

Total revenue

 

9,566

 

4,680

 

5,967

 

4,187

 

975

 

25,376

 

Pre-tax income

 

1,422

 

683

 

1,988

 

221

 

463

 

4,777

 

Pre-tax income margin

 

14.9

%

14.6

%

33.3

%

5.3

%

47.4

%

18.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

4

 

6

 

113

 

(1

)

 

122

 

Retirement-related

 

(27

)

(11

)

(39

)

(35

)

(1

)

(113

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating pre-tax income

 

1,399

 

678

 

2,062

 

185

 

462

 

4,786

 

Operating pre-tax income margin

 

14.6

%

14.5

%

34.5

%

4.4

%

47.3

%

18.9

%

 



 

Exhibit 2 (cont)

 

International Business Machines Corporation

Adjustments to Segment Pre-tax Income

(Unaudited, Dollars in millions)

 

 

 

Global Services

 

 

 

 

 

 

 

 

 

 

 

Global
Technology
Services

 

Global
Business
Services

 

Software

 

Systems and
Technology

 

Global
Financing

 

Total
Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q09:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

8,754

 

$

4,397

 

$

4,539

 

$

3,228

 

$

578

 

$

21,498

 

Internal revenue

 

342

 

232

 

614

 

176

 

390

 

1,754

 

Total revenue

 

9,096

 

4,629

 

5,153

 

3,404

 

968

 

23,251

 

Pre-tax income

 

1,104

 

521

 

1,335

 

28

 

360

 

3,348

 

Pre-tax income margin

 

12.1

%

11.3

%

25.9

%

0.8

%

37.2

%

14.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

18

 

8

 

98

 

1

 

0

 

125

 

Retirement-related

 

(18

)

(13

)

(35

)

(27

)

(1

)

(94

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating pre-tax income

 

1,104

 

516

 

1,398

 

2

 

359

 

3,379

 

Operating pre-tax income margin

 

12.1

%

11.2

%

27.1

%

0.1

%

37.1

%

14.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q09:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

9,108

 

4,338

 

5,166

 

3,855

 

568

 

23,035

 

Internal revenue

 

343

 

223

 

614

 

244

 

447

 

1,870

 

Total revenue

 

9,451

 

4,562

 

5,780

 

4,098

 

1,014

 

24,905

 

Pre-tax income

 

1,405

 

608

 

1,852

 

333

 

465

 

4,663

 

Pre-tax income margin

 

14.9

%

13.3

%

32.0

%

8.1

%

45.8

%

18.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

18

 

8

 

95

 

1

 

0

 

122

 

Retirement-related

 

(40

)

(21

)

(47

)

(36

)

(1

)

(145

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating pre-tax income

 

1,383

 

595

 

1,899

 

299

 

463

 

4,640

 

Operating pre-tax income margin

 

14.6

%

13.1

%

32.9

%

7.3

%

45.7

%

18.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q09:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

9,434

 

4,338

 

5,114

 

3,917

 

536

 

23,339

 

Internal revenue

 

355

 

214

 

656

 

260

 

419

 

1,904

 

Total revenue

 

9,789

 

4,552

 

5,770

 

4,177

 

955

 

25,243

 

Pre-tax income

 

1,471

 

659

 

1,850

 

225

 

408

 

4,614

 

Pre-tax income margin

 

15.0

%

14.5

%

32.1

%

5.4

%

42.7

%

18.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

18

 

8

 

96

 

1

 

0

 

124

 

Retirement-related

 

(29

)

(17

)

(40

)

(34

)

(1

)

(121

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating pre-tax income

 

1,461

 

651

 

1,906

 

192

 

407

 

4,616

 

Operating pre-tax income margin

 

14.9

%

14.3

%

33.0

%

4.6

%

42.6

%

18.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4Q09:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

10,051

 

4,579

 

6,577

 

5,190

 

621

 

27,017

 

Internal revenue

 

347

 

217

 

793

 

232

 

518

 

2,108

 

Total revenue

 

10,398

 

4,796

 

7,370

 

5,422

 

1,139

 

29,125

 

Pre-tax Income

 

1,556

 

766

 

3,058

 

832

 

497

 

6,710

 

Pre-tax income margin

 

15.0

%

16.0

%

41.5

%

15.4

%

43.6

%

23.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

18

 

4

 

104

 

1

 

0

 

127

 

Retirement-related

 

(41

)

(32

)

(46

)

(28

)

(2

)

(149

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating pre-tax income

 

1,534

 

737

 

3,116

 

805

 

495

 

6,688

 

Operating pre-tax income margin

 

14.8

%

15.4

%

42.3

%

14.9

%

43.5

%

23.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY 2009:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

37,347

 

17,653

 

21,396

 

16,190

 

2,302

 

94,889

 

Internal revenue

 

1,386

 

887

 

2,677

 

911

 

1,774

 

7,635

 

Total revenue

 

38,734

 

18,540

 

24,073

 

17,102

 

4,076

 

102,524

 

Pre-tax income

 

5,537

 

2,555

 

8,095

 

1,419

 

1,730

 

19,335

 

Pre-tax income margin

 

14.3

%

13.8

%

33.6

%

8.3

%

42.4

%

18.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

73

 

29

 

393

 

4

 

0

 

498

 

Retirement-related

 

(127

)

(83

)

(169

)

(124

)

(6

)

(509

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating pre-tax income

 

5,482

 

2,501

 

8,319

 

1,298

 

1,724

 

19,323

 

Operating pre-tax income margin

 

14.2

%

13.5

%

34.6

%

7.6

%

42.3

%

18.8

%

 



 

Exhibit 2 (cont)

 

International Business Machines Corporation

Adjustments to Segment Pre-tax Income

(Unaudited, Dollars in millions)

 

 

 

Global Services

 

 

 

 

 

 

 

 

 

 

 

Global
Technology
Services

 

Global
Business
Services

 

Software

 

Systems and
Technology

 

Global
Financing

 

Total
Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q08:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

9,677

 

$

4,911

 

$

4,847

 

$

4,219

 

$

633

 

$

24,286

 

Internal revenue

 

388

 

258

 

667

 

195

 

386

 

1,894

 

Total revenue

 

10,065

 

5,169

 

5,514

 

4,414

 

1,019

 

26,180

 

Pre-tax income

 

988

 

579

 

1,267

 

145

 

388

 

3,368

 

Pre-tax income margin

 

9.8

%

11.2

%

23.0

%

3.3

%

38.1

%

12.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

21

 

10

 

84

 

 

 

115

 

Retirement-related

 

(47

)

(10

)

(33

)

(31

)

(1

)

(121

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating pre-tax income

 

962

 

580

 

1,318

 

115

 

387

 

3,361

 

Operating pre-tax income margin

 

9.6

%

11.2

%

23.9

%

2.6

%

38.0

%

12.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q08:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

10,100

 

$

5,107

 

$

5,574

 

$

5,212

 

$

634

 

$

26,626

 

Internal revenue

 

390

 

259

 

719

 

215

 

525

 

2,108

 

Total revenue

 

10,489

 

5,366

 

6,293

 

5,427

 

1,159

 

28,734

 

Pre-tax income

 

994

 

637

 

1,492

 

400

 

428

 

3,951

 

Pre-tax income margin

 

9.5

%

11.9

%

23.7

%

7.4

%

36.9

%

13.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

21

 

10

 

107

 

26

 

 

165

 

Retirement-related

 

(44

)

(22

)

(36

)

(36

)

(1

)

(140

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating pre-tax income

 

971

 

625

 

1,564

 

390

 

427

 

3,976

 

Operating pre-tax income margin

 

9.3

%

11.6

%

24.8

%

7.2

%

36.8

%

13.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q08:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

9,864

 

$

4,900

 

$

5,249

 

$

4,431

 

$

633

 

$

25,077

 

Internal revenue

 

384

 

259

 

655

 

223

 

456

 

1,978

 

Total revenue

 

10,248

 

5,160

 

5,904

 

4,654

 

1,090

 

27,055

 

Pre-tax income

 

1,189

 

724

 

1,527

 

283

 

349

 

4,072

 

Pre-tax income margin

 

11.6

%

14.0

%

25.9

%

6.1

%

32.0

%

15.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

21

 

9

 

103

 

1

 

 

134

 

Retirement-related

 

(41

)

(21

)

(35

)

(34

)

(1

)

(132

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating pre-tax income

 

1,169

 

712

 

1,595

 

250

 

348

 

4,074

 

Operating pre-tax income margin

 

11.4

%

13.8

%

27.0

%

5.4

%

31.9

%

15.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4Q08:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

9,623

 

$

4,709

 

$

6,420

 

$

5,425

 

$

660

 

$

26,837

 

Internal revenue

 

383

 

267

 

720

 

249

 

525

 

2,144

 

Total revenue

 

10,007

 

4,977

 

7,139

 

5,674

 

1,184

 

28,981

 

Pre-tax income

 

1,437

 

740

 

2,789

 

722

 

452

 

6,140

 

Pre-tax income margin

 

14.4

%

14.9

%

39.1

%

12.7

%

38.2

%

21.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

21

 

8

 

100

 

1

 

 

130

 

Retirement-related

 

(101

)

(76

)

(62

)

(54

)

(4

)

(297

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating pre-tax income

 

1,356

 

672

 

2,828

 

669

 

448

 

5,973

 

Operating pre-tax income margin

 

13.6

%

13.5

%

39.6

%

11.8

%

37.8

%

20.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY 2008:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

39,264

 

$

19,628

 

$

22,089

 

$

19,287

 

$

2,559

 

$

102,827

 

Internal revenue

 

1,546

 

1,044

 

2,761

 

882

 

1,892

 

8,125

 

Total revenue

 

40,810

 

20,671

 

24,850

 

20,169

 

4,451

 

110,951

 

Pre-tax income

 

4,607

 

2,681

 

7,075

 

1,550

 

1,617

 

17,531

 

Pre-tax income margin

 

11.3

%

13.0

%

28.5

%

7.7

%

36.3

%

15.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

84

 

38

 

395

 

28

 

 

544

 

Retirement-related

 

(234

)

(129

)

(166

)

(155

)

(7

)

(691

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating pre-tax income

 

4,458

 

2,589

 

7,304

 

1,423

 

1,610

 

17,384

 

Operating pre-tax income margin

 

10.9

%

12.5

%

29.4

%

7.1

%

36.2

%

15.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts may not add due to rounding)

 



 

Exhibit 3

 

International Business Machines Corporation

Adjustments to Segment Gross Profit

(Unaudited, Dollars in millions except per share amounts)

 

 

 

Global Services

 

 

 

 

 

 

 

 

 

 

 

Global
Technology
Services

 

Global
Business
Services

 

Software

 

Systems and
Technology

 

Global
Financing

 

Total
Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q10:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

9,306

 

$

4,410

 

$

5,018

 

$

3,385

 

$

537

 

$

22,657

 

External gross profit

 

3,197

 

1,202

 

4,244

 

1,137

 

267

 

10,048

 

External gross profit margin

 

34.4

%

27.3

%

84.6

%

33.6

%

49.8

%

44.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

1

 

0

 

53

 

0

 

 

55

 

Retirement-related

 

(12

)

(4

)

(3

)

(16

)

0

 

(35

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating gross profit

 

3,186

 

1,199

 

4,294

 

1,122

 

267

 

10,067

 

Operating gross profit margin

 

34.2

%

27.2

%

85.6

%

33.1

%

49.8

%

44.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q10:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

9,234

 

$

4,483

 

$

5,277

 

$

3,985

 

$

544

 

$

23,523

 

External gross profit

 

3,191

 

1,277

 

4,595

 

1,439

 

273

 

10,773

 

External gross profit margin

 

34.6

%

28.5

%

87.1

%

36.1

%

50.1

%

45.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

2

 

0

 

56

 

0

 

 

58

 

Retirement-related

 

(24

)

(11

)

(5

)

(16

)

0

 

(56

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating gross profit

 

3,168

 

1,266

 

4,647

 

1,423

 

273

 

10,776

 

Operating gross profit margin

 

34.3

%

28.2

%

88.1

%

35.7

%

50.1

%

45.8

%

 



 

Exhibit 3 (cont)

 

International Business Machines Corporation

Adjustments to Segment Gross Profit

(Unaudited, Dollars in millions except per share amounts)

 

 

 

Global Services

 

 

 

 

 

 

 

 

 

 

 

Global
Technology
Services

 

Global
Business
Services

 

Software

 

Systems and
Technology

 

Global
Financing

 

Total
Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q09:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

8,754

 

$

4,397

 

$

4,539

 

$

3,228

 

$

578

 

$

21,498

 

External gross profit

 

2,968

 

1,166

 

3,822

 

1,097

 

265

 

9,319

 

External gross profit margin

 

33.9

%

26.5

%

84.2

%

34.0

%

45.9

%

43.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

8

 

 

44

 

0

 

 

52

 

Retirement-related

 

(14

)

(13

)

(5

)

(13

)

0

 

(45

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating gross profit

 

2,962

 

1,154

 

3,862

 

1,084

 

265

 

9,327

 

Operating gross profit margin

 

33.8

%

26.2

%

85.1

%

33.6

%

45.9

%

43.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q09:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

9,108

 

4,338

 

5,166

 

3,855

 

568

 

23,035

 

External gross profit

 

3,167

 

1,178

 

4,436

 

1,431

 

268

 

10,479

 

External gross profit margin

 

34.8

%

27.2

%

85.9

%

37.1

%

47.1

%

45.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

8

 

 

41

 

0

 

 

49

 

Retirement-related

 

(33

)

(19

)

(7

)

(17

)

0

 

(77

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating gross profit

 

3,142

 

1,159

 

4,471

 

1,413

 

268

 

10,452

 

Operating gross profit margin

 

34.5

%

26.7

%

86.5

%

36.7

%

47.1

%

45.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q09:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

9,434

 

4,338

 

5,114

 

3,917

 

536

 

23,339

 

External gross profit

 

3,349

 

1,245

 

4,381

 

1,395

 

238

 

10,608

 

External gross profit margin

 

35.5

%

28.7

%

85.7

%

35.6

%

44.4

%

45.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

8

 

 

41

 

0

 

 

50

 

Retirement-related

 

(22

)

(15

)

(6

)

(15

)

0

 

(59

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating gross profit

 

3,335

 

1,230

 

4,417

 

1,379

 

238

 

10,600

 

Operating gross profit margin

 

35.4

%

28.4

%

86.4

%

35.2

%

44.4

%

45.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4Q09:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

10,051

 

4,579

 

6,577

 

5,190

 

621

 

27,017

 

External gross profit

 

3,597

 

1,389

 

5,765

 

2,205

 

323

 

13,279

 

External gross profit margin

 

35.8

%

30.3

%

87.7

%

42.5

%

52.0

%

49.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

9

 

 

44

 

0

 

 

53

 

Retirement-related

 

(33

)

(30

)

(5

)

(12

)

0

 

(80

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating gross profit

 

3,574

 

1,359

 

5,804

 

2,192

 

323

 

13,253

 

Operating gross profit margin

 

35.6

%

29.7

%

88.2

%

42.2

%

52.0

%

49.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY 2009:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

37,347

 

17,653

 

21,396

 

16,190

 

2,302

 

94,889

 

External gross profit

 

13,081

 

4,979

 

18,405

 

6,127

 

1,093

 

43,685

 

External gross profit margin

 

35.0

%

28.2

%

86.0

%

37.8

%

47.5

%

46.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

34

 

 

170

 

0

 

 

204

 

Retirement-related

 

(102

)

(77

)

(22

)

(58

)

0

 

(259

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating gross profit

 

13,014

 

4,902

 

18,553

 

6,069

 

1,093

 

43,631

 

Operating gross profit margin

 

34.8

%

27.8

%

86.7

%

37.5

%

47.5

%

46.0

%

 



 

Exhibit 3 (cont)

 

International Business Machines Corporation

Adjustments to Segment Gross Profit

(Unaudited, Dollars in millions except per share amounts)

 

 

 

Global Services

 

 

 

 

 

 

 

 

 

 

 

Global
Technology
Services

 

Global
Business
Services

 

Software

 

Systems and
Technology

 

Global
Financing

 

Total
Segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1Q08:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

9,677

 

$

4,911

 

$

4,847

 

$

4,219

 

$

633

 

$

24,286

 

External gross profit

 

3,032

 

1,228

 

4,066

 

1,562

 

321

 

10,209

 

External gross profit margin

 

31.3

%

25.0

%

83.9

%

37.0

%

50.8

%

42.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

8

 

0

 

38

 

0

 

 

46

 

Retirement-related

 

(41

)

(9

)

(5

)

(14

)

0

 

(69

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating gross profit

 

2,998

 

1,219

 

4,099

 

1,548

 

321

 

10,186

 

Operating gross profit margin

 

31.0

%

24.8

%

84.6

%

36.7

%

50.8

%

41.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2Q08:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

10,100

 

$

5,107

 

$

5,574

 

$

5,212

 

$

634

 

$

26,626

 

External gross profit

 

3,189

 

1,318

 

4,717

 

2,013

 

351

 

11,589

 

External gross profit margin

 

31.6

%

25.8

%

84.6

%

38.6

%

55.3

%

43.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

8

 

0

 

50

 

0

 

 

58

 

Retirement-related

 

(38

)

(22

)

(5

)

(15

)

0

 

(79

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating gross profit

 

3,160

 

1,297

 

4,762

 

1,998

 

351

 

11,567

 

Operating gross profit margin

 

31.3

%

25.4

%

85.4

%

38.3

%

55.4

%

43.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3Q08:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

9,864

 

$

4,900

 

$

5,249

 

$

4,431

 

$

633

 

$

25,077

 

External gross profit

 

3,222

 

1,342

 

4,447

 

1,602

 

311

 

10,924

 

External gross profit margin

 

32.7

%

27.4

%

84.7

%

36.2

%

49.1

%

43.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

8

 

0

 

47

 

0

 

 

55

 

Retirement-related

 

(34

)

(20

)

(5

)

(15

)

0

 

(73

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating gross profit

 

3,197

 

1,322

 

4,489

 

1,588

 

311

 

10,906

 

Operating gross profit margin

 

32.4

%

27.0

%

85.5

%

35.8

%

49.1

%

43.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4Q08:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

9,623

 

$

4,709

 

$

6,420

 

$

5,425

 

$

660

 

$

26,837

 

External gross profit

 

3,359

 

1,349

 

5,629

 

2,164

 

329

 

12,831

 

External gross profit margin

 

34.9

%

28.7

%

87.7

%

39.9

%

50.0

%

47.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

8

 

 

46

 

 

0

 

55

 

Retirement-related

 

(79

)

(65

)

(12

)

(21

)

0

 

(176

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating gross profit

 

3,288

 

1,284

 

5,665

 

2,144

 

329

 

12,711

 

Operating gross profit margin

 

34.2

%

27.3

%

88.2

%

39.5

%

50.0

%

47.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FY 2008:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External revenue

 

$

39,264

 

$

19,628

 

$

22,089

 

$

19,287

 

$

2,559

 

$

102,827

 

External gross profit

 

12,802

 

5,238

 

18,859

 

7,341

 

1,313

 

45,553

 

External gross profit margin

 

32.6

%

26.7

%

85.4

%

38.1

%

51.3

%

44.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related

 

33

 

0

 

181

 

0

 

 

214

 

Retirement-related

 

(192

)

(116

)

(27

)

(64

)

0

 

(398

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating gross profit

 

12,643

 

5,122

 

19,015

 

7,277

 

1,313

 

45,370

 

Operating gross profit margin

 

32.2

%

26.1

%

86.1

%

37.7

%

51.3

%

44.1

%

 

(Amounts may not add due to rounding)