HP Reports Second Quarter 2009 Results

* Net revenue down 3%, or up 3% in local currency, from a year earlier to $27.4
billion
* GAAP operating profit down 12% to $2.3 billion; GAAP earnings per share $0.70,
down from $0.80 a year earlier
* Non-GAAP operating profit up 1% to $2.8 billion; non-GAAP earnings per share
$0.86, down from $0.87 a year earlier
* GAAP and non-GAAP diluted EPS include $0.02 of charges related to a patent
dispute
* Record cash flow from operations of $5.0 billion
* Services more than doubled operating profit to $1.2 billion

PALO ALTO, Calif.--(Business Wire)--
HP (NYSE:HPQ) today announced financial results for its second fiscal quarter
ended April 30, 2009, with net revenue of $27.4 billion, down 3% from a year
earlier and up 3% when adjusted for the effects of currency.

In the second quarter, GAAP operating profit was $2.3 billion and GAAP diluted
earnings per share (EPS) was $0.70, down from $0.80 in the prior-year period.
Non-GAAP operating profit was $2.8 billion, with non-GAAP diluted EPS of $0.86,
down from $0.87 in the prior-year period. Non-GAAP financial information
excludes $382 million of adjustments on an after-tax basis, or $0.16 per diluted
share, related primarily to amortization of purchased intangible assets,
restructuring charges and acquisition-related charges.

"Disciplined focus on operational efficiencies and execution drove record cash
flow," said Mark Hurd, HP chairman and chief executive officer. "Our services
business continued to deliver strong profitability with an increased deal
pipeline and the EDS integration tracking ahead of schedule."

Q2 FY09 Q2 FY08 Y/Y
Net revenue ($B) $ 27.4 $ 28.3 -3%
GAAP operating margin 8.4% 9.2% (0.8 pts)
GAAP net earnings ($B) $ 1.7 $ 2.1 -17%
GAAP diluted EPS $ 0.70 $ 0.80 -13%
Non-GAAP operating margin 10.4% 10.0% 0.4 pts
Non-GAAP net earnings ($B) $ 2.1 $ 2.2 -6%
Non-GAAP diluted EPS $ 0.86 $ 0.87 -1%

Information about HP`s use of non-GAAP financial information is provided under
"Use of non-GAAP financial information" below. Unless otherwise noted, all
growth rates included in the narrative below reflect year-over-year comparisons.

Revenue grew 9% in the Americas to $12.1 billion. Revenue declined 11% in
Europe, the Middle East and Africa and 10% in Asia Pacific to $10.6 billion and
$4.7 billion, respectively. When adjusted for the effects of currency, revenue
grew 12% in the Americas while declining 2% in Europe, the Middle East and
Africa and 5% in Asia Pacific. Revenue from outside of the United States in the
second quarter accounted for 64% of total revenue, with revenue in the BRIC
countries (Brazil, Russia, India and China) declining 12% over the prior-year
period while accounting for 9% of total HP revenue.

Services

Services revenue increased 99% to $8.5 billion due primarily to the EDS
acquisition. Infrastructure Technology Outsourcing posted revenue of $3.8
billion while Technology Services, Application Services and Business Process
Outsourcing posted revenue of $2.4 billion, $1.5 billion and $709 million,
respectively. Operating profit was $1.2 billion, or 13.8% of revenue, up from
$507 million, or 11.9% of revenue, in the prior-year period. The EDS integration
is tracking ahead of plan.

Enterprise Storage and Servers

Enterprise Storage and Servers (ESS) reported total revenue of $3.5 billion,
down 28%. Storage revenue declined 22% with the midrange EVA product line down
21%. Industry Standard Server revenue and Business Critical Systems revenue
declined 29% each, while ESS blade revenue was down 12%. Operating profit was
$250 million, or 7.2% of revenue, down from $655 million, or 13.7% of revenue,
in the prior-year period.

HP Software

HP Software revenue declined 15% to $880 million. Business Technology
Optimization and Other Software revenue declined 15% each. Operating profit was
$157 million, or 17.8% of revenue, up from $104 million, or 10.0% of revenue, in
the prior-year period.

Personal Systems Group

Personal Systems Group (PSG) posted flat unit shipments in a challenging
environment and attained the leading market position in PCs in every region. PSG
revenue declined 19% to $8.2 billion. Notebook revenue for the quarter was down
13%, while Desktop revenue declined 24%. Commercial client revenue was down 22%,
while Consumer client revenue decreased 16%. Operating profit was $374 million,
or 4.6% of revenue, down from $544 million, or 5.4% of revenue, in the
prior-year period.

Imaging and Printing Group

Imaging and Printing Group (IPG) revenue declined 23% to $5.9 billion. Supplies
revenue was down 14% due in part to channel inventory realignment, while
Commercial hardware revenue and Consumer hardware revenue declined 40% and 31%,
respectively. Printer unit shipments decreased 27%, with Commercial printer
hardware units down 36% and Consumer printer hardware units down 23%. Operating
profit was $1.1 billion, or 18.2% of revenue, versus $1.2 billion, or 16.0% of
revenue, in the prior-year period.

HP Financial Services

HP Financial Services (HPFS) reported revenue of $641 million, down 6% from the
prior-year period. Financing volume increased 7%, and net portfolio assets
declined 1%. Operating margin was 7.2% of revenue, up from 6.9% in the
prior-year period.

Asset management

HP generated $5.0 billion in cash flow from operations for the second quarter.
Inventory ended the quarter at $5.7 billion, down 7 days. Accounts receivable of
$14.7 billion was up 5 days. Accounts payable ended the quarter at $11.4
billion, down 6 days. HP`s dividend payment of $0.08 per share in the second
quarter resulted in cash usage of $192 million. HP utilized $801 million of cash
during the second quarter to repurchase approximately 24 million shares of
common stock in the open market. HP exited the quarter with $13.0 billion in
gross cash.

Outlook

HP expects third quarter FY09 revenue to be approximately flat to down 2 percent
sequentially.

Third quarter FY09 non-GAAP diluted EPS is expected to be approximately $0.88 to
$0.90. Third quarter FY09 non-GAAP diluted EPS estimates exclude after-tax costs
of approximately $0.22 to $0.24 per share, related primarily to the amortization
of purchased intangibles and restructuring charges. On a GAAP basis, third
quarter FY09 diluted EPS is expected to be approximately $0.64 to $0.68.

HP estimates full-year FY09 revenue will decline approximately 4 to 5 percent
from the prior-year period.

Full year FY09 non-GAAP diluted EPS is expected to be approximately $3.76 to
$3.88. FY09 non-GAAP diluted EPS estimates exclude after-tax costs of
approximately $0.72 to $0.74 per share, related primarily to the amortization of
purchased intangibles and restructuring charges. On a GAAP basis, full year FY09
diluted EPS is expected to be approximately $3.02 to $3.16.

More information on HP`s quarterly earnings, including additional financial
analysis and an earnings overview presentation, is available on HP`s Investor
Relations website at www.hp.com/investor/home.

HP`s Q2 FY09 earnings conference call is accessible via an audio webcast at
www.hp.com/investor/q22009webcast.

About HP

HP, the world`s largest technology company, simplifies the technology experience
for consumers and businesses with a portfolio that spans printing, personal
computing, software, services and IT infrastructure. More information about HP
is available at http://www.hp.com/.

Use of non-GAAP financial information

To supplement HP`s consolidated condensed financial statements presented on a
GAAP basis, HP provides non-GAAP operating profit, non-GAAP operating margin,
non-GAAP net earnings, non-GAAP diluted earnings per share and gross cash. HP
also provides forecasts of non-GAAP diluted earnings per share. A reconciliation
of the adjustments to GAAP results for this quarter and prior periods is
included in the tables below. In addition, an explanation of the ways in which
HP management uses these non-GAAP measures to evaluate its business, the
substance behind HP management`s decision to use these non-GAAP measures, the
material limitations associated with the use of these non-GAAP measures, the
manner in which HP management compensates for those limitations, and the
substantive reasons why HP management believes that these non-GAAP measures
provide useful information to investors is included under "Use of Non-GAAP
Financial Measures" after the tables below. This additional non-GAAP financial
information is not meant to be considered in isolation or as a substitute for
operating profit, operating margin, net earnings, diluted earnings per share, or
cash and cash equivalents prepared in accordance with GAAP.

EDS acquisition

HP completed its acquisition of Electronic Data Services Corporation on August
26, 2008. Results of, and comparisons to, the three and six months ended April
30, 2008 do not include the results of operations of EDS for those prior
periods.

Forward-looking statements

This news release contains forward-looking statements that involve risks,
uncertainties and assumptions. If the risks or uncertainties ever materialize or
the assumptions prove incorrect, the results of HP may differ materially from
those expressed or implied by such forward-looking statements and assumptions.
All statements other than statements of historical fact are statements that
could be deemed forward-looking statements, including but not limited to any
projections of revenue, margins, expenses, earnings, tax provisions, cash flows,
benefit obligations, share repurchases, acquisition synergies, currency exchange
rates or other financial items; any statements of the plans, strategies, and
objectives of management for future operations, including execution of cost
reduction programs and restructuring and integration plans; any statements
concerning the expected development, performance or market share relating to
products or services; any statements regarding current or future macroeconomic
trends or events and the impact of those trends and events on HP and its
financial performance; any statements regarding pending investigations, claims
or disputes; any statements of expectation or belief; and any statements of
assumptions underlying any of the foregoing. Risks, uncertainties and
assumptions include macroeconomic and geopolitical trends and events; execution
and performance of contracts by HP and its suppliers, customers and partners;
the challenge of managing asset levels, including inventory; the difficulty of
aligning expense levels with revenue changes; assumptions related to pension and
other post-retirement costs; expectations and assumptions relating to the
execution and timing of cost reduction programs and restructuring and
integration plans; the possibility that the expected benefits of business
combination transactions may not materialize as expected; the resolution of
pending investigations, claims and disputes; and other risks that are described
in HP`s Annual Report on Form 10-K for the fiscal year ended October 31, 2008
and HP`s other filings with the Securities and Exchange Commission, including
HP`s Quarterly Report on Form 10-Q for the fiscal quarter ended January 31,
2009. As in prior periods, the financial information set forth in this release,
including tax-related items, reflects estimates based on information available
at this time. While HP believes these estimates to be meaningful, these amounts
could differ materially from actual reported amounts in HP`s Quarterly Report on
Form 10-Q for the fiscal quarter ended April 30, 2009. In particular,
determining HP`s actual tax balances and provisions as of April 30, 2009
requires extensive internal and external review of tax data (including
consolidating and reviewing the tax provisions of numerous domestic and foreign
entities), which is being completed in the ordinary course of preparing HP`s
Form 10-Q. HP assumes no obligation and does not intend to update these
forward-looking statements.

Note to editors: More news from HP, including links to RSS feeds, is available
at http://www.hp.com/hpinfo/newsroom/.

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS
(Unaudited)
(In millions except per share amounts)

Three months ended
April 30, January 31, April 30,
2009 2009 2008

Net revenue $ 27,351 $ 28,800 $ 28,262

Costs and expenses(a):
Cost of sales 20,919 22,069 21,205 (c)
Research and development 716 732 908
Selling, general and administrative 2,880 2,893 3,331 (c)
Amortization of purchased intangible assets 380 412 211
In-process research and development charges - 6 13
Restructuring charges 94 146 4
Acquisition-related charges 75 48 -
Total costs and expenses 25,064 26,306 25,672

Earnings from operations 2,287 2,494 2,590

Interest and other, net (180 ) (232 ) 3

Earnings before taxes 2,107 2,262 2,593

Provision for taxes(b) 391 408 536

Net earnings $ 1,716 $ 1,854 $ 2,057

Net earnings per share:
Basic $ 0.72 $ 0.77 $ 0.83
Diluted $ 0.70 $ 0.75 $ 0.80

Cash dividends declared per share $ - $ 0.16 $ -

Weighted-average shares used to compute net earnings per share:
Basic 2,394 2,410 2,473
Diluted 2,438 2,464 2,557

(a) Stock-based compensation expense included under SFAS 123(R) was as follows:
Cost of sales $ 48 $ 52 $ 36
Research and development 18 17 19
Selling, general and administrative 109 85 97
Acquisition-related charges 16 6 -
Total costs and expenses $ 191 $ 160 $ 152

(b) Tax benefit from stock-based compensation $ (59 ) $ (48 ) $ (45 )

(c) Certain pursuit-related costs previously reported as Cost of sales have been realigned retroactively to Selling, general and administrative expenses due to the organizational realignments occurring within HP`s service offerings portfolio.

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF EARNINGS
(Unaudited)
(In millions except per share amounts)

Six months ended
April 30, April 30,
2009 2008

Net revenue $ 56,151 $ 56,729

Costs and expenses(a):
Cost of sales 42,988 42,649 (c)
Research and development 1,448 1,806
Selling, general and administrative 5,773 6,627 (c)
Amortization of purchased intangible assets 792 417
In-process research and development charges 6 13
Restructuring charges 240 14
Acquisition-related charges 123 -
Total costs and expenses 51,370 51,526

Earnings from operations 4,781 5,203

Interest and other, net (412 ) 75

Earnings before taxes 4,369 5,278

Provision for taxes(b) 799 1,088

Net earnings $ 3,570 $ 4,190

Net earnings per share:
Basic $ 1.49 $ 1.67
Diluted $ 1.46 $ 1.61

Cash dividends declared per share $ 0.16 $ 0.16

Weighted-average shares used to compute net earnings per share:
Basic 2,402 2,516
Diluted 2,448 2,603

(a) Stock-based compensation expense included under SFAS 123(R) was as follows:
Cost of sales $ 100 $ 72
Research and development 35 39
Selling, general and administrative 194 198
Acquisition-related charges 22 -
Total costs and expenses $ 351 $ 309

(b) Tax benefit from stock-based compensation $ (107 ) $ (92 )

(c) Certain pursuit-related costs previously reported as Cost of sales have been realigned retroactively to Selling, general and administrative expenses due to the organizational realignments occurring within HP`s service offerings portfolio.

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
ADJUSTMENTS TO GAAP NET EARNINGS, EARNINGS FROM OPERATIONS,
OPERATING MARGIN AND EARNINGS PER SHARE
(Unaudited)
(In millions except per share amounts)

Three Diluted Three Diluted Three Diluted
months earnings months earnings months earnings
ended per ended per ended per
April 30, share January 31, share April 30, share
2009 2009 2008

GAAP net earnings $ 1,716 $ 0.70 $ 1,854 $ 0.75 $ 2,057 $ 0.80

Non-GAAP adjustments:
Amortization of purchased intangible assets 380 0.16 412 0.17 211 0.08
In-process research and development charges - - 6 - 13 0.01
Restructuring charges 94 0.04 146 0.06 4 -
Acquisition-related charges 75 0.03 48 0.02 - -
Adjustments for taxes (167 ) (0.07 ) (181 ) (0.07 ) (56 ) (0.02 )

Non-GAAP net earnings $ 2,098 $ 0.86 $ 2,285 $ 0.93 $ 2,229 $ 0.87

GAAP earnings from operations $ 2,287 $ 2,494 $ 2,590

Non-GAAP adjustments:
Amortization of purchased intangible assets 380 412 211
In-process research and development charges - 6 13
Restructuring charges 94 146 4
Acquisition-related charges 75 48 -
Non-GAAP earnings from operations $ 2,836 $ 3,106 $ 2,818

GAAP operating margin 8 % 9 % 9 %
Non-GAAP adjustments 2 % 2 % 1 %

Non-GAAP operating margin 10 % 11 % 10 %

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
ADJUSTMENTS TO GAAP NET EARNINGS, EARNINGS FROM OPERATIONS,
OPERATING MARGIN AND EARNINGS PER SHARE
(Unaudited)
(In millions except per share amounts)

Six months Diluted Six months Diluted
ended earnings ended earnings
April 30, per share April 30, per share
2009 2008

GAAP net earnings $ 3,570 $ 1.46 $ 4,190 $ 1.61

Non-GAAP adjustments:
Amortization of purchased intangible assets 792 0.32 417 0.16
In-process research and development charges 6 - 13 -
Restructuring charges 240 0.10 14 0.01
Acquisition-related charges 123 0.05 - -
Adjustments for taxes (348 ) (0.14 ) (114 ) (0.04 )

Non-GAAP net earnings $ 4,383 $ 1.79 $ 4,520 $ 1.74

GAAP earnings from operations $ 4,781 $ 5,203

Non-GAAP adjustments:
Amortization of purchased intangible assets 792 417
In-process research and development charges 6 13
Restructuring charges 240 14
Acquisition-related charges 123 -
Non-GAAP earnings from operations $ 5,942 $ 5,647

GAAP operating margin 9 % 9 %
Non-GAAP adjustments 2 % 1 %

Non-GAAP operating margin 11 % 10 %

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
CONSOLIDATED CONDENSED BALANCE SHEETS
(In millions)

April 30, October 31,
2009 2008
(unaudited)
ASSETS

Current assets:
Cash and cash equivalents $ 12,851 $ 10,153
Short-term investments 65 93
Accounts receivable 14,666 16,928
Financing receivables 2,352 2,314
Inventory 5,746 7,879
Other current assets 11,506 14,361

Total current assets 47,186 51,728

Property, plant and equipment 10,807 10,838

Long-term financing receivables and other assets 10,410 10,468

Goodwill and purchased intangible assets 40,112 40,297

Total assets $ 108,515 $ 113,331

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
Notes payable and short-term borrowings $ 5,702 $ 10,176
Accounts payable 11,421 14,917 (a)
Employee compensation and benefits 3,233 4,159
Taxes on earnings 546 869
Deferred revenue 6,342 6,287
Other accrued liabilities 14,339 16,531 (a)

Total current liabilities 41,583 52,939

Long-term debt 12,978 7,676
Other liabilities 13,412 13,774

Stockholders' equity 40,542 38,942

Total liabilities and stockholders' equity $ 108,515 $ 113,331

(a) In the second quarter of fiscal 2009, HP reclassified certain activity from Other accrued liabilities to Accounts payable as this better represents the nature of the activity. All prior periods have been revised to conform to current presentation.

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
(In millions)

Three months Six months
ended ended
April 30, April 30,
2009 2009

Cash flows from operating activities:
Net earnings $ 1,716 $ 3,570
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation and amortization 1,153 2,367
Stock-based compensation expense 191 351 (a)
Provision for bad debt and inventory 180 348
In-process research and development charges - 6
Restructuring charges 94 240
Deferred taxes on earnings 115 52
Excess tax benefit from stock-based compensation (15 ) (28 )
Other, net 14 (3 )

Changes in assets and liabilities:
Accounts and financing receivables (4 ) 1,776
Inventory 1,831 1,987
Accounts payable (417 ) (3,506 )(a)
Taxes on earnings 680 980
Restructuring (339 ) (548 )
Other assets and liabilities (235 ) (1,502 )(a)
Net cash provided by operating activities 4,964 6,090

Cash flows from investing activities:
Investment in property, plant and equipment (842 ) (1,658 )(a)
Proceeds from sale of property, plant and equipment 98 250
Purchases of available-for-sale securities and other investments (55 ) (55 )
Maturities and sales of available-for-sale securities and other investments 57 103
Payments made in connection with business acquisitions, net (3 ) (348 )
Net cash used in investing activities (745 ) (1,708 )

Cash flows from financing activities:
Repayment of commercial paper and notes payable, net (4,506 ) (4,449 )
Issuance of debt 2,774 4,778 (a)
Payment of debt (41 ) (110 )
Issuance of common stock under employee stock plans 194 493
Repurchase of common stock (801 ) (2,039 )
Excess tax benefit from stock-based compensation 15 28
Dividends (192 ) (385 )
Net cash used in financing activities (2,557 ) (1,684 )

Increase in cash and cash equivalents 1,662 2,698
Cash and cash equivalents at beginning of period 11,189 10,153
Cash and cash equivalents at end of period $ 12,851 $ 12,851

(a) Certain adjustments have been made to prior quarter amounts in order to conform to the current quarter presentation.

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
SEGMENT INFORMATION
(Unaudited)
(In millions)

Three months ended
April 30, January 31, April 30,
2009 2009 2008(a)

Net revenue:

Services $ 8,488 $ 8,746 $ 4,262
Enterprise Storage and Servers 3,456 3,948 4,780
HP Software 880 878 1,039
Technology Solutions Group 12,824 13,572 10,081
Personal Systems Group 8,191 8,787 10,071
Imaging and Printing Group 5,916 5,981 7,644
HP Financial Services 641 636 685
Corporate Investments 188 196 230
Total Segments 27,760 29,172 28,711
Eliminations of intersegment net revenue and other (409 ) (372 ) (449 )

Total HP Consolidated $ 27,351 $ 28,800 $ 28,262

Earnings from operations:

Services $ 1,172 $ 1,123 $ 507
Enterprise Storage and Servers 250 405 655
HP Software 157 140 104
Technology Solutions Group 1,579 1,668 1,266
Personal Systems Group 374 435 544
Imaging and Printing Group 1,074 1,105 1,220
HP Financial Services 46 41 47
Corporate Investments (19 ) (19 ) 6
Total Segments 3,054 3,230 3,083

Corporate and unallocated costs and eliminations (62 ) 24 (134 )
Unallocated costs related to stock-based compensation expense (156 ) (148 ) (131 )
Amortization of purchased intangible assets (380 ) (412 ) (211 )
In-process research and development charges - (6 ) (13 )
Restructuring charges (94 ) (146 ) (4 )
Acquisition-related charges (75 ) (48 ) -
Interest and other, net (180 ) (232 ) 3

Total HP Consolidated Earnings Before Taxes $ 2,107 $ 2,262 $ 2,593

(a) Certain fiscal 2009 organizational reclassifications have been reflected retroactively to provide improved visibility and comparability. For each of the quarters in fiscal year 2008, the reclassifications resulted in the transfer of revenue and operating profit among the Services, HP Software and Imaging and Printing Group financial reporting segments. In addition, certain previously allocated costs were reclassified to unallocated costs related to stock-based compensation expense. There was no impact
on the previously reported financial results for the Enterprise Storage and Servers, Personal Systems Group, HP Financial Services and Corporate Investments segments.

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
SEGMENT INFORMATION
(Unaudited)
(In millions)

Six months ended
April 30, April 30,
2009 2008(a)

Net revenue:

Services $ 17,234 $ 8,314
Enterprise Storage and Servers 7,404 9,600
HP Software 1,758 1,986
Technology Solutions Group 26,396 19,900
Personal Systems Group 16,978 20,862
Imaging and Printing Group 11,897 15,001
HP Financial Services 1,277 1,327
Corporate Investments 384 448
Total Segments 56,932 57,538
Eliminations of intersegment net revenue and other (781 ) (809 )

Total HP Consolidated $ 56,151 $ 56,729

Earnings from operations:

Services $ 2,295 $ 1,006
Enterprise Storage and Servers 655 1,328
HP Software 297 153
Technology Solutions Group 3,247 2,487
Personal Systems Group 809 1,172
Imaging and Printing Group 2,179 2,362
HP Financial Services 87 90
Corporate Investments (38 ) 14
Total Segments 6,284 6,125

Corporate and unallocated costs and eliminations (38 ) (223 )
Unallocated costs related to stock-based compensation expense (304 ) (255 )
Amortization of purchased intangible assets (792 ) (417 )
In-process research and development charges (6 ) (13 )
Restructuring charges (240 ) (14 )
Acquisition-related charges (123 ) -
Interest and other, net (412 ) 75

Total HP Consolidated Earnings Before Taxes $ 4,369 $ 5,278

(a) Certain fiscal 2009 organizational reclassifications have been reflected retroactively to provide improved visibility and comparability. For each of the quarters in fiscal year 2008, the reclassifications resulted in the transfer of revenue and operating profit among the Services, HP Software and Imaging and Printing Group financial reporting segments. In addition, certain previously allocated costs were reclassified to unallocated costs related to stock-based compensation expense. There was no impact
on the previously reported financial results for the Enterprise Storage and Servers, Personal Systems Group, HP Financial Services and Corporate Investments segments.

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
SEGMENT / BUSINESS UNIT INFORMATION
(Unaudited)
(In millions)

Three months ended
April 30, January 31, April 30,
2009 2009 2008(a)

Net revenue:

Infrastructure technology outsourcing $ 3,836 $ 3,960 $ 1,312
Technology services 2,441 2,451 2,568
Application services 1,502 1,592 342
Business process outsourcing 709 743 40
Services(b) 8,488 8,746 4,262
Industry standard servers 1,988 2,322 2,818
Storage 818 913 1,043
Business critical systems 650 713 919
Enterprise Storage and Servers 3,456 3,948 4,780
Business technology optimization 568 594 670
Other 312 284 369
HP Software 880 878 1,039
Technology Solutions Group 12,824 13,572 10,081
Notebooks 4,697 4,907 5,373
Desktops 2,967 3,303 3,925
Workstations 287 333 490
Handhelds 47 57 102
Other 193 187 181
Personal Systems Group 8,191 8,787 10,071
Supplies 4,103 4,050 4,768
Commercial hardware 1,193 1,239 1,975
Consumer hardware 620 692 901
Imaging and Printing Group 5,916 5,981 7,644
HP Financial Services 641 636 685
Corporate Investments 188 196 230
Total Segments 27,760 29,172 28,711

Eliminations of intersegment net revenue and other (409 ) (372 ) (449 )

Total HP Consolidated $ 27,351 $ 28,800 $ 28,262

(a) Certain fiscal 2009 organizational reclassifications have been reflected retroactively to provide improved visibility and comparability. For each of the quarters in fiscal year 2008, the reclassifications resulted in the transfer of revenue among the Services, HP Software and Imaging and Printing Group financial reporting segments. In addition, revenue was transferred among the business units within the Services, HP Software, Imaging and Printing Group, and Personal Systems Group segments. There was no
impact on the previously reported financial results for the Enterprise Storage and Servers, HP Financial Services and Corporate Investments segments.

(b) Infrastructure technology outsourcing, Application services, Business process outsourcing and Other business units were added to the Services business segment. In addition, Outsourcing services, Consulting and integration and EDS business units within Services were disintegrated in fiscal 2009.

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
SEGMENT / BUSINESS UNIT INFORMATION
(Unaudited)
(In millions)

Six months ended
April 30, April 30,
2009 2008(a)

Net revenue:

Infrastructure technology outsourcing $ 7,796 $ 2,564
Technology services 4,892 5,026
Application services 3,094 648
Business process outsourcing 1,452 76
Services(b) 17,234 8,314
Industry standard servers 4,310 5,806
Storage 1,731 2,020
Business critical systems 1,363 1,774
Enterprise Storage and Servers 7,404 9,600
Business technology optimization 1,162 1,288
Other 596 698
HP Software 1,758 1,986
Technology Solutions Group 26,396 19,900
Notebooks 9,604 11,037
Desktops 6,270 8,331
Workstations 620 952
Handhelds 104 191
Other 380 351
Personal Systems Group 16,978 20,862
Supplies 8,153 9,137
Commercial hardware 2,432 3,858
Consumer hardware 1,312 2,006
Imaging and Printing Group 11,897 15,001
HP Financial Services 1,277 1,327
Corporate Investments 384 448
Total Segments 56,932 57,538

Eliminations of intersegment net revenue and other (781 ) (809 )

Total HP Consolidated $ 56,151 $ 56,729

(a) Certain fiscal 2009 organizational reclassifications have been reflected retroactively to provide improved visibility and comparability. For each of the quarters in fiscal year 2008, the reclassifications resulted in the transfer of revenue among the Services, HP Software and Imaging and Printing Group financial reporting segments. In addition, revenue was transferred among the business units within the Services, HP Software, Imaging and Printing Group, and Personal Systems Group segments. There was no
impact on the previously reported financial results for the Enterprise Storage and Servers, HP Financial Services and Corporate Investments segments.

(b) Infrastructure technology outsourcing, Application services, Business process outsourcing and Other business units were added to the Services business segment. In addition, Outsourcing services, Consulting and integration and EDS business units within Services were disintegrated in fiscal 2009.

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
CALCULATION OF NET EARNINGS PER SHARE
(Unaudited)
(In millions except per share amounts)

Three months ended
April 30, January 31, April 30,
2009 2009 2008

Numerator:
Net earnings $ 1,716 $ 1,854 $ 2,057

Adjustment for interest expense on zero-coupon subordinated convertible notes, net of taxes - - 1

Net earnings, adjusted $ 1,716 $ 1,854 $ 2,058

Denominator:
Weighted-average shares used to compute basic EPS 2,394 2,410 2,473
Effect of dilutive securities:
Dilution from employee stock plans 44 54 79
Zero-coupon subordinated convertible notes - - 5
Dilutive potential common shares 44 54 84

Weighted-average shares used to compute diluted EPS 2,438 2,464 2,557

Net earnings per share:
Basic(a) $ 0.72 $ 0.77 $ 0.83
Diluted(b) $ 0.70 $ 0.75 $ 0.80

(a) HP's basic earnings per share was calculated based on net earnings and the weighted-average number of shares outstanding during the reporting period.

(b) The diluted earnings per share included additional dilution from potential issuance of common stock, such as stock issuable pursuant to exercise of stock options, vesting of restricted stock units and conversion of debt, except when such issuances would be anti-dilutive.

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
CALCULATION OF NET EARNINGS PER SHARE
(Unaudited)
(In millions except per share amounts)

Six months ended
April 30, April 30,
2009 2008

Numerator:
Net earnings $ 3,570 $ 4,190

Adjustment for interest expense on zero-coupon subordinated convertible notes, net of taxes - 3

Net earnings, adjusted $ 3,570 $ 4,193

Denominator:
Weighted-average shares used to compute basic EPS 2,402 2,516
Effect of dilutive securities:
Dilution from employee stock plans 46 81
Zero-coupon subordinated convertible notes - 6
Dilutive potential common shares 46 87

Weighted-average shares used to compute diluted EPS 2,448 2,603

Net earnings per share:
Basic(a) $ 1.49 $ 1.67
Diluted(b) $ 1.46 $ 1.61

(a) HP's basic earnings per share was calculated based on net earnings and the weighted-average number of shares outstanding during the reporting period.

(b) The diluted earnings per share included additional dilution from potential issuance of common stock, such as stock issuable pursuant to exercise of stock options, vesting of restricted stock units and conversion of debt, except when such issuances would be anti-dilutive.

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
CALCULATION OF NON-GAAP NET EARNINGS PER SHARE
(Unaudited)
(In millions except per share amounts)

Three months ended
April 30, January 31, April 30,
2009 2009 2008

Numerator:
Non-GAAP net earnings $ 2,098 $ 2,285 $ 2,229

Adjustment for interest expense on zero-coupon subordinated convertible notes, net of taxes - - 1

Non-GAAP net earnings, adjusted $ 2,098 $ 2,285 $ 2,230

Denominator:
Weighted-average shares used to compute basic EPS 2,394 2,410 2,473
Effect of dilutive securities:
Dilution from employee stock plans 44 54 79
Zero-coupon subordinated convertible notes - - 5
Dilutive potential common shares 44 54 84

Weighted-average shares used to compute diluted EPS 2,438 2,464 2,557

Non-GAAP net earnings per share:
Basic(a) $ 0.88 $ 0.95 $ 0.90
Diluted(b) $ 0.86 $ 0.93 $ 0.87

(a) HP's basic earnings per share was calculated based on net earnings and the weighted-average number of shares outstanding during the reporting period.

(b) The diluted earnings per share included additional dilution from potential issuance of common stock, such as stock issuable pursuant to exercise of stock options, vesting of restricted stock units and conversion of debt, except when such issuances would be anti-dilutive.

HEWLETT-PACKARD COMPANY AND SUBSIDIARIES
CALCULATION OF NON-GAAP NET EARNINGS PER SHARE
(Unaudited)
(In millions except per share amounts)

Six months ended
April 30, April 30,
2009 2008

Numerator:
Non-GAAP net earnings $ 4,383 $ 4,520

Adjustment for interest expense on zero-coupon subordinated convertible notes, net of taxes - 3

Non-GAAP net earnings, adjusted $ 4,383 $ 4,523

Denominator:
Weighted-average shares used to compute basic EPS 2,402 2,516
Effect of dilutive securities:
Dilution from employee stock plans 46 81
Zero-coupon subordinated convertible notes - 6
Dilutive potential common shares 46 87

Weighted-average shares used to compute diluted EPS 2,448 2,603

Non-GAAP net earnings per share:
Basic(a) $ 1.82 $ 1.80
Diluted(b) $ 1.79 $ 1.74

(a) HP's basic earnings per share was calculated based on net earnings and the weighted-average number of shares outstanding during the reporting period.

(b) The diluted earnings per share included additional dilution from potential issuance of common stock, such as stock issuable pursuant to exercise of stock options, vesting of restricted stock units and conversion of debt, except when such issuances would be anti-dilutive.

Use of Non-GAAP Financial Measures

To supplement HP`s consolidated condensed financial statements presented on a
GAAP basis, HP provides non-GAAP operating profit, non-GAAP operating margin,
non-GAAP net earnings, non-GAAP diluted earnings per share and gross cash. HP
also provides forecasts of non-GAAP diluted earnings per share. These non-GAAP
financial measures are not in accordance with, or an alternative for, generally
accepted accounting principles in the United States. The GAAP measure most
directly comparable to non-GAAP operating profit is earnings from operations.
The GAAP measure most directly comparable to non-GAAP operating margin is
operating margin. The GAAP measure most directly comparable to non-GAAP net
earnings is net earnings. The GAAP measure most directly comparable to non-GAAP
diluted earnings per share is diluted net earnings per share. The GAAP measure
most directly comparable to gross cash is cash and cash equivalents.
Reconciliations of each of these non-GAAP financial measures to GAAP information
are included in the tables above.

Use and Economic Substance of Non-GAAP Financial Measures Used by HP

Non-GAAP operating profit and non-GAAP operating margin are defined to exclude
the effects of any restructuring charges, charges relating to the amortization
of purchased intangible assets, acquisition-related charges and in-process
research and development charges recorded during the relevant period. Non-GAAP
net earnings and non-GAAP diluted earnings per share consist of net earnings or
diluted net earnings per share excluding those same charges. In addition,
non-GAAP net earnings and non-GAAP diluted earnings per share are adjusted by
the amount of additional taxes or tax benefit associated with each non-GAAP
item. HP`s management uses these non-GAAP financial measures for purposes of
evaluating HP`s historical and prospective financial performance, as well as
HP`s performance relative to its competitors. HP`s management also uses these
non-GAAP measures to further its own understanding of HP`s segment operating
performance. HP believes that excluding those items mentioned above from these
non-GAAP financial measures allows HP management to better understand HP`s
consolidated financial performance in relationship to the operating results of
HP`s segments, as management does not believe that the excluded items are
reflective of ongoing operating results. More specifically, HP`s management
excludes each of those items mentioned above for the following reasons:

* Restructuring charges consist of costs primarily related to severance and
benefits for employees terminated pursuant to a formal restructuring plan,
including strategic reallocations or workforce reductions and early retirement
programs. HP excludes these restructuring costs (and any reversals of charges
recorded in prior periods) for purposes of calculating these non-GAAP measures
because it believes that these historical costs do not reflect expected future
operating expenses and do not contribute to a meaningful evaluation of HP`s
current operating performance or comparisons to HP`s past operating performance.

* Purchased intangible assets consist primarily of customer contracts, customer
lists, distribution agreements, technology patents, and products, trademarks and
trade names purchased in connection with acquisitions. HP incurs charges
relating to the amortization of these intangibles, and those charges are
included in HP`s GAAP presentation of earnings from operations, operating
margin, net earnings and net earnings per share. Amortization charges for HP`s
purchased intangible assets are inconsistent in amount and frequency and are
significantly impacted by the timing and magnitude of HP`s acquisitions.
Consequently, HP excludes these charges for purposes of calculating these
non-GAAP measures to facilitate a more meaningful evaluation of HP`s current
operating performance and comparisons to HP`s past operating performance.
* In-process research and development charges relate to amounts assigned to
tangible and intangible assets to be used in research and development projects
that have no alternative future use and therefore are charged to expense at the
acquisition date. Charges for in-process research and development in connection
with HP`s acquisitions are reflected in HP`s GAAP presentation of earnings from
operations, operating margin, net earnings and net earnings per share.
In-process research and development expenses are not indicative of HP`s ongoing
operating costs and are generally unpredictable. Accordingly, HP believes that
eliminating these expenses for purposes of calculating these non-GAAP measures
contributes to a meaningful evaluation of HP`s current operating performance and
comparisons to HP`s past operating performance.
* Beginning in the fourth quarter of fiscal 2008, HP incurred costs related to
its acquisition of Electronic Data Systems Corporation ("EDS"), some of which
were treated as non-capitalized expenses. Because non-capitalized,
acquisition-related expenses are inconsistent in amount and frequency and are
significantly impacted by the timing and nature of HP`s acquisitions, HP
believes that eliminating the non-capitalized expenses relating to the EDS
acquisition for purposes of calculating these non-GAAP measures facilitates a
more meaningful evaluation of HP`s current operating performance and comparisons
to HP`s past operating performance.

Gross cash is a non-GAAP measure that is defined as cash and cash equivalents
plus short-term investments and certain long-term investments that may be
liquidated within 90 days pursuant to the terms of existing put options or
similar rights. HP`s management uses gross cash for the purpose of determining
the amount of cash available for investment in HP`s businesses, funding
strategic acquisitions, repurchasing stock and other purposes. HP`s management
also uses gross cash for the purposes of evaluating HP`s historical and
prospective liquidity, as well as to further its own understanding of HP`s
segment operating results. Because gross cash includes liquid assets that are
not included in GAAP cash and cash equivalents, HP believes that gross cash
provides a more accurate and complete assessment of HP`s liquidity and segment
operating results.

Material Limitations Associated with Use of Non-GAAP Financial Measures

These non-GAAP financial measures may have limitations as analytical tools, and
these measures should not be considered in isolation or as a substitute for
analysis of HP`s results as reported under GAAP. Some of the limitations in
relying on these non-GAAP financial measures are:

* Items such as amortization of purchased intangible assets, though not directly
affecting HP`s cash position, represent the loss in value of intangible assets
over time. The expense associated with this loss in value is not included in
non-GAAP operating profit, non-GAAP operating margin, non-GAAP net earnings and
non-GAAP diluted earnings per share and therefore does not reflect the full
economic effect of the loss in value of those intangible assets.
* Items such as restructuring charges that are excluded from non-GAAP operating
profit, non-GAAP operating margin, non-GAAP net earnings and non-GAAP diluted
earnings per share can have a material impact on cash flows and earnings per
share.

* HP may not be able to liquidate immediately the long-term investments included
in gross cash, which may limit the usefulness of gross cash as a liquidity
measure.
* Other companies may calculate non-GAAP operating profit, non-GAAP operating
margin, non-GAAP net earnings, non-GAAP diluted earnings per share and gross
cash differently than HP does, limiting the usefulness of those measures for
comparative purposes.

Compensation for Limitations Associated with Use of Non-GAAP Financial Measures

HP compensates for the limitations on its use of non-GAAP operating profit,
non-GAAP operating margin, non-GAAP net earnings, non-GAAP diluted earnings per
share and gross cash by relying primarily on its GAAP results and using non-GAAP
financial measures only supplementally. HP also provides robust and detailed
reconciliations of each non-GAAP financial measure to its most directly
comparable GAAP measure within this press release and in other written materials
that include these non-GAAP financial measures, and HP encourages investors to
review carefully those reconciliations.

Usefulness of Non-GAAP Financial Measures to Investors

HP believes that providing non-GAAP operating profit, non-GAAP operating margin,
non-GAAP net earnings, non-GAAP diluted earnings per share and gross cash to
investors in addition to the related GAAP measures provides investors with
greater transparency to the information used by HP`s management in its financial
and operational decision-making and allows investors to see HP`s results
"through the eyes" of management. HP further believes that providing this
information better enables HP`s investors to understand HP`s operating
performance and to evaluate the efficacy of the methodology and information used
by management to evaluate and measure such performance. Disclosure of these
non-GAAP financial measures also facilitates comparisons of HP`s operating
performance with the performance of other companies in HP`s industry that
supplement their GAAP results with non-GAAP financial measures that are
calculated in a similar manner.

© 2009 Hewlett-Packard Development Company, L.P. The information contained
herein is subject to change without notice. HP shall not be liable for technical
or editorial errors or omissions contained herein.

HP
David Shane, +1 650-857-3859
corpmediarelations@hp.com
or
HP
Christina Schneider, +1 650-857-8222
corpmediarelations@hp.com
or
HP
Mylene Mangalindan, +1 650-236-0005
corpmediarelations@hp.com
or
HP
Asa Svanstrom, +1 650-857-2246 (Investors)
investor.relations@hp.com

Copyright Business Wire 2009