Exhibit 99.1
Teradyne Reports 53% Sequential Growth in Second Quarter 2013 Sales,
Raises Outlook for Third Quarter of 2013
|
Q2’13 revenue of $429 million, up 53% from Q1’13 and down 22% from Q2’12 |
|
Q2’13 orders of $474 million, up 18% from Q1’13 and down 20% from Q2’12 |
|
Q2’13 diluted non-GAAP net income of $0.43 per share, up from $0.09 per share in Q1’13 and down from $0.77 per share in Q2’12. Q2’13 diluted GAAP net income of $0.28 per share |
|
Q3’13 guidance: Revenue of $425 million to $465 million; Diluted non-GAAP net income of $0.39 to $0.49 per share; Diluted GAAP net income of $0.23 to $0.31 per share |
NORTH READING, Mass. – July 24, 2013 – Teradyne, Inc. (NYSE: TER) reported revenue of $429 million for the second quarter of 2013 of which $293 million was in Semiconductor Test, $99 million in Wireless Test and $37 million in Systems Test. On a non-GAAP basis, Teradyne’s net income in the second quarter was $89.1 million, or $0.43 per diluted share. This excludes acquired intangible asset amortization and non-cash convertible debt interest and includes income taxes on a cash basis. GAAP net income for the second quarter was $66.6 million, or $0.28 per diluted share.
Bookings in the second quarter of 2013 were $474 million of which $362 million were in Semiconductor Test, $87 million in Wireless Test and $25 million in Systems Test.
“We delivered our 16th consecutive quarter of profitable operations with strong growth in our semiconductor and wireless test businesses,” said CEO, Mike Bradley. “Semiconductor Test orders grew 40% in the quarter driven by the mobile, power management, microcontroller, and memory test sectors. Wireless and Systems Test orders declined in the quarter as customers adjusted their capacity to market demand. We’ve raised our third quarter revenue outlook to reflect these order trends.”
Guidance for the third quarter of 2013 is revenue of $425 million to $465 million with non-GAAP net income per diluted share of $0.39 to $0.49 and GAAP net income per diluted share of $0.23 to $0.31. Non-GAAP guidance excludes acquired intangible asset amortization and non-cash convertible debt interest and includes income taxes on a cash basis.
Webcast
A conference call to discuss the second quarter of 2013 results, along with management’s business outlook is scheduled at 10 a.m. EDT, Thursday, July 25, 2013. The call will be broadcast simultaneously over the Internet. Interested investors should access the webcast atwww.teradyne.com and click on “Investors” at least five minutes before the call begins.
A replay will be available approximately two hours after the completion of the call. The replay number in the U.S. & Canada is 855-859-2056. The replay number outside the U.S. & Canada is 404-537-3406. The pass code for both numbers is 13172250. A replay will also be available on the Teradyne website atwww.teradyne.com. Click on “Investors” for a link to the replay. The replay will be available via phone and website through August 10, 2013.
Page 2
Non-GAAP Results
In addition to disclosing results that are determined in accordance with GAAP, Teradyne also discloses non-GAAP results of operations that exclude certain income items and charges. These results are provided as a complement to results provided in accordance with GAAP. Non-GAAP income from operations and non-GAAP net income exclude acquired intangible asset amortization, non-cash convertible debt interest, fair value inventory step-up related to LitePoint, pension and post retirement actuarial gains and losses, and restructuring and other, and include income taxes on a cash basis. GAAP requires that these items be included in determining income from operations and net income. Non-GAAP income from operations, non-GAAP net income, non-GAAP income from operations and non-GAAP net income as a percentage of revenue, and non-GAAP net income per share are non-GAAP measures presented to provide meaningful supplemental information regarding Teradyne’s baseline performance before gains, losses or other charges that may not be indicative of Teradyne’s current core business or future outlook. These non-GAAP measures are used to make operational decisions, to determine employee compensation, to forecast future operational results, and for comparison with Teradyne’s business plan, historical operating results and the operating results of Teradyne’s competitors. Non-GAAP gross margin excludes charges related to the fair value inventory step-up recorded as part of acquisition purchase accounting and pension and post retirement actuarial gains and losses. GAAP requires that this item be included in determining gross margin. Non-GAAP gross margin dollar amount and percentage are non-GAAP measures that management believes provide useful supplemental information for management and the investor. Management uses non-GAAP gross margin as a performance measure for Teradyne’s current core business and future outlook and for comparison with Teradyne’s business plan, historical gross margin results and the gross margin results of Teradyne’s competitors. Non-GAAP diluted shares include the impact of Teradyne’s call option on its shares. Management believes each of these non-GAAP measures provides useful supplemental information for investors, allowing greater transparency to the information used by management in its operational decision making and in the review of Teradyne’s financial and operational performance, as well as facilitating meaningful comparisons of Teradyne’s results in the current period compared with those in prior and future periods. A reconciliation of each available GAAP to non-GAAP financial measure discussed in this press release is contained in the attached exhibits and on the Teradyne website at www.teradyne.com by clicking on “Investors” and then selecting the “GAAP to Non-GAAP Reconciliation” link. The non-GAAP financial measures discussed in this press release may not be comparable to similarly titled measures used by other companies. The presentation of non-GAAP measures is not meant to be considered in isolation, as a substitute for, or superior to, financial measures or information provided in accordance with GAAP.
About Teradyne
Teradyne (NYSE:TER) is a leading supplier of Automatic Test Equipment used to test semiconductors, wireless products, data storage and complex electronic systems which serve consumer, communications, industrial and government customers. In 2012, Teradyne had sales of $1.66 billion and currently employs approximately 3,700 people worldwide. For more information, visitwww.teradyne.com. Teradyne(R) is a registered trademark of Teradyne, Inc. in the U.S. and other countries.
Page 3
Safe Harbor Statement
This release contains forward-looking statements regarding future business prospects, Teradyne’s results of operations and market conditions. Such statements are based on the current assumptions and expectations of Teradyne’s management and are neither promises nor guarantees of future performance. You can identify these forward-looking statements based on the context of the statements and by the fact that they use words such as “will,” “anticipate,” “expect,” “project,” “intend,” “plan,” “believe,” “target” and other words and terms of similar meaning in connection with any discussion of future operating or financial performance. There can be no assurance that management’s estimates of Teradyne’s future results or other forward looking statements will be achieved. Important factors that could cause actual results to differ materially from those presently expected include: conditions affecting the markets in which Teradyne operates; decreased or delayed product demand; increased research and development spending and other events, factors and risks disclosed in filings with the SEC, including, but not limited to, the “Risk Factors” section of Teradyne’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012 and Quarterly Report on Form 10-Q for the period ended March 31, 2013. The forward-looking statements provided by Teradyne in this press release represent management’s views as of the date of this release. Teradyne anticipates that subsequent events and developments may cause management’s views to change. However, while Teradyne may elect to update these forward-looking statements at some point in the future, Teradyne specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as representing Teradyne’s views as of any date subsequent to the date of this release.
TERADYNE, INC. REPORT FOR SECOND FISCAL QUARTER OF 2013
CONDENSED CONSOLIDATED OPERATING STATEMENTS
(In thousands, except per share amounts)
| | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended | | | Six Months Ended | |
| | June 30, 2013 | | | March 31, 2013 | | | July 1, 2012 | | | June 30, 2013 | | | July 1, 2012 | |
Net revenues | | $ | 428,889 | | | $ | 280,367 | | | $ | 548,284 | | | $ | 709,256 | | | $ | 944,952 | |
Cost of revenues (1) (2) | | | 187,656 | | | | 126,950 | | | | 238,778 | | | | 314,606 | | | | 444,520 | |
| | | | | | | | | | | | | | | | | | | | |
Gross profit | | | 241,233 | | | | 153,417 | | | | 309,506 | | | | 394,650 | | | | 500,432 | |
| | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | |
Engineering and development (1) | | | 67,773 | | | | 62,751 | | | | 67,834 | | | | 130,524 | | | | 129,113 | |
Selling and administrative (1) | | | 69,230 | | | | 67,890 | | | | 72,064 | | | | 137,120 | | | | 138,697 | |
Acquired intangible asset amortization | | | 18,063 | | | | 18,036 | | | | 18,429 | | | | 36,099 | | | | 36,858 | |
Restructuring and other (3) | | | 259 | | | | 332 | | | | (6,262 | ) | | | 591 | | | | (8,087 | ) |
| | | | | | | | | | | | | | | | | | | | |
Operating expenses | | | 155,325 | | | | 149,009 | | | | 152,065 | | | | 304,334 | | | | 296,581 | |
| | | | | |
Income from operations | | | 85,908 | | | | 4,408 | | | | 157,441 | | | | 90,316 | | | | 203,851 | |
| | | | | |
Interest and other (4) | | | (5,551 | ) | | | (5,834 | ) | | | (5,449 | ) | | | (11,385 | ) | | | (10,615 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Income (loss) before income taxes | | | 80,357 | | | | (1,426 | ) | | | 151,992 | | | | 78,931 | | | | 193,236 | |
Income tax provision (benefit) | | | 13,801 | | | | (8,015 | ) | | | 40,605 | | | | 5,786 | | | | 48,285 | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 66,556 | | | $ | 6,589 | | | $ | 111,387 | | | $ | 73,145 | | | $ | 144,951 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Net income per common share: | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.35 | | | $ | 0.03 | | | $ | 0.60 | | | $ | 0.38 | | | $ | 0.78 | |
| | | | | | | | | | | | | | | | | | | | |
Diluted | | $ | 0.28 | | | $ | 0.03 | | | $ | 0.49 | | | $ | 0.31 | | | $ | 0.63 | |
| | | | | | | | | | | | | | | | | | | | |
Weighted average common shares - basic | | | 190,569 | | | | 189,686 | | | | 186,573 | | | | 190,128 | | | | 186,205 | |
| | | | | | | | | | | | | | | | | | | | |
Weighted average common shares - diluted (5) | | | 234,909 | | | | 234,757 | | | | 229,646 | | | | 234,833 | | | | 230,399 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Net orders | | $ | 473,815 | | | $ | 400,082 | | | $ | 591,703 | | | $ | 873,897 | | | $ | 1,049,785 | |
| | | | | | | | | | | | | | | | | | | | |
(1) | In the first quarter of 2012, we changed our accounting method from delayed recognition of actuarial gains and losses for our defined benefit pension plans and other post retirement benefit plans to immediate recognition. We elected to immediately recognize net actuarial gains and losses and the change in the fair value of plan assets in our operating results in the year in which they occur. Below are the pension (gains) and losses included in our operating results: |
| | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended | | | Six Months Ended | |
| | June 30, 2013 | | | March 31, 2013 | | | July 1, 2012 | | | June 30, 2013 | | | July 1, 2012 | |
Cost of revenues | | $ | (335 | ) | | $ | — | | | $ | 778 | | | $ | (335 | ) | | $ | 778 | |
Engineering and development | | | (659 | ) | | | — | | | | 1,463 | | | | (659 | ) | | | 1,463 | |
Selling and administrative | | | (365 | ) | | | — | | | | 813 | | | | (365 | ) | | | 813 | |
| | | | | | | | | | | | | | | | | | | | |
| | $ | (1,359 | ) | | $ | — | | | $ | 3,054 | | | $ | (1,359 | ) | | $ | 3,054 | |
| | | | | | | | | | | | | | | | | | | | |
(2) | Cost of revenues includes: |
| | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended | | | Six Months Ended | |
| | June 30, 2013 | | | March 31, 2013 | | | July 1, 2012 | | | June 30, 2013 | | | July 1, 2012 | |
Provision for excess and obsolete inventory | | $ | 1,975 | | | $ | 3,800 | | | $ | 9,353 | | | $ | 5,775 | | | $ | 10,927 | |
Sale of previously written down inventory | | | (3,058 | ) | | | (1,783 | ) | | | — | | | | (4,841 | ) | | | (1,272 | ) |
Inventory step-up | | | — | | | | — | | | | 1,218 | | | | — | | | | 6,089 | |
| | | | | | | | | | | | | | | | | | | | |
| | $ | (1,083 | ) | | $ | 2,017 | | | $ | 10,571 | | | $ | 934 | | | $ | 15,744 | |
| | | | | | | | | | | | | | | | | | | | |
(3) | Restructuring and other consists of: |
| | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended | | | Six Months Ended | |
| | June 30, 2013 | | | March 31, 2013 | | | July 1, 2012 | | | June 30, 2013 | | | July 1, 2012 | |
Contingent consideration fair value adjustment | | $ | — | | | $ | — | | | $ | (6,548 | ) | | $ | — | | | $ | (8,373 | ) |
Employee severance | | | 259 | | | | 332 | | | | 286 | | | | 591 | | | | 286 | |
| | | | | | | | | | | | | | | | | | | | |
| | $ | 259 | | | $ | 332 | | | $ | (6,262 | ) | | $ | 591 | | | $ | (8,087 | ) |
| | | | | | | | | | | | | | | | | | | | |
(4) | Interest and other includes: |
| | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended | | | Six Months Ended | |
| | June 30, 2013 | | | March 31, 2013 | | | July 1, 2012 | | | June 30, 2013 | | | July 1, 2012 | |
Non-cash convertible debt interest | | $ | 3,884 | | | $ | 3,754 | | | $ | 3,389 | | | | 7,638 | | | $ | 6,664 | |
(5) | Under GAAP, when calculating diluted earnings per share, convertible debt must be assumed to have converted if the effect on EPS would be dilutive. Diluted shares assume the conversion of the convertible debt as the effect would be dilutive. Accordingly, for the quarters ended June 30, 2013, March 31, 2013 and July 1, 2012, and for the six months ended June 30, 2013 and July 1, 2012, 23.3 million, 23.4 million, 22.3 million, 23.3 million and 22.7 million shares, respectively, have been included in diluted shares. |
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)
| | | | | | | | |
| | June 30, 2013 | | | December 31, 2012 | |
Assets | | | | | | | | |
Cash and cash equivalents | | $ | 227,601 | | | $ | 338,920 | |
Marketable securities | | | 501,148 | | | | 431,516 | |
Accounts receivable | | | 228,208 | | | | 153,423 | |
Inventories | | | 128,204 | | | | 139,410 | |
Deferred tax assets | | | 83,789 | | | | 77,305 | |
Prepayments and other current assets | | | 113,253 | | | | 95,487 | |
| | | | | | | | |
Total current assets | | | 1,282,203 | | | | 1,236,061 | |
Net property, plant and equipment | | | 264,876 | | | | 265,782 | |
Marketable securities | | | 302,846 | | | | 235,872 | |
Other assets | | | 19,051 | | | | 20,209 | |
Retirement plan assets | | | 4,194 | | | | 3,282 | |
Intangible assets | | | 283,728 | | | | 318,867 | |
Goodwill | | | 349,272 | | | | 349,272 | |
| | | | | | | | |
Total assets | | $ | 2,506,170 | | | $ | 2,429,345 | |
| | | | | | | | |
| | |
Liabilities | | | | | | | | |
Accounts payable | | $ | 67,125 | | | $ | 58,324 | |
Accrued employees’ compensation and withholdings | | | 73,756 | | | | 86,264 | |
Deferred revenue and customer advances | | | 76,254 | | | | 81,357 | |
Other accrued liabilities | | | 54,684 | | | | 57,249 | |
Accrued income taxes | | | 16,104 | | | | 12,306 | |
Current debt | | | 179,565 | | | | 2,328 | |
| | | | | | | | |
Total current liabilities | | | 467,488 | | | | 297,828 | |
| | |
Long-term deferred revenue and customer advances | | | 18,240 | | | | 16,227 | |
Retirement plan liabilities | | | 94,004 | | | | 94,373 | |
Deferred tax liabilities | | | 39,011 | | | | 50,201 | |
Long-term other accrued liabilities | | | 20,934 | | | | 21,302 | |
Long-term debt | | | — | | | | 171,059 | |
| | | | | | | | |
Total liabilities | | | 639,677 | | | | 650,990 | |
| | |
Shareholders’ equity | | | 1,866,493 | | | | 1,778,355 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 2,506,170 | | | $ | 2,429,345 | |
| | | | | | | | |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)
| | | | | | | | | | | | | | | | |
| | Quarter Ended | | | Six Months Ended | |
| | June 30, 2013 | | | July 1, 2012 | | | June 30, 2013 | | | July 1, 2012 | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | |
Net income | | $ | 66,556 | | | $ | 111,387 | | | $ | 73,145 | | | $ | 144,951 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | |
Depreciation | | | 13,437 | | | | 13,290 | | | | 27,552 | | | | 25,578 | |
Amortization | | | 22,041 | | | | 21,929 | | | | 43,925 | | | | 43,744 | |
Stock-based compensation | | | 9,054 | | | | 10,630 | | | | 18,077 | | | | 21,396 | |
Provision for excess and obsolete inventory | | | 1,975 | | | | 9,353 | | | | 5,775 | | | | 10,927 | |
Deferred taxes | | | (11,465 | ) | | | 8,238 | | | | (17,648 | ) | | | 15,937 | |
Inventory step-up | | | — | | | | 1,218 | | | | — | | | | 6,089 | |
Contingent consideration adjustment | | | — | | | | (6,548 | ) | | | — | | | | (8,373 | ) |
Tax benefit related to stock options and restricted stock units | | | (1,584 | ) | | | (7,600 | ) | | | (1,584 | ) | | | (7,600 | ) |
Retirement plan actuarial (gains) losses | | | (1,359 | ) | | | 3,054 | | | | (1,359 | ) | | | 3,054 | |
Impairment loss on property, plant and equipment | | | 1,074 | | | | — | | | | 1,074 | | | | — | |
Other | | | 946 | | | | 16 | | | | 1,077 | | | | (471 | ) |
| | | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | |
Accounts receivable | | | (61,594 | ) | | | (124,577 | ) | | | (74,785 | ) | | | (216,794 | ) |
Inventories | | | 30,413 | | | | (2,190 | ) | | | 26,373 | | | | 21,446 | |
Prepayments and other assets | | | (16,207 | ) | | | 3,142 | | | | (17,277 | ) | | | 5,027 | |
Accounts payable and accrued expenses | | | 32,109 | | | | 36,399 | | | | (15,149 | ) | | | 27,140 | |
Deferred revenue and customer advances | | | 7,056 | | | | (4,494 | ) | | | (3,090 | ) | | | (6,198 | ) |
Retirement plan contributions | | | (1,448 | ) | | | (1,489 | ) | | | (2,511 | ) | | | (2,550 | ) |
Accrued income taxes | | | 14,467 | | | | 30,334 | | | | 5,382 | | | | 29,958 | |
| | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | | 105,471 | | | | 102,092 | | | | 68,977 | | | | 113,261 | |
| | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | |
Purchases of property, plant and equipment | | | (28,251 | ) | | | (30,730 | ) | | | (50,798 | ) | | | (57,804 | ) |
Purchases of marketable securities | | | (333,556 | ) | | | (73,776 | ) | | | (458,070 | ) | | | (153,871 | ) |
Proceeds from maturities of marketable securities | | | 148,994 | | | | 39,643 | | | | 268,546 | | | | 86,192 | |
Proceeds from sales of marketable securities | | | 28,561 | | | | 3,772 | | | | 50,255 | | | | 10,028 | |
| | | | | | | | | | | | | | | | |
Net cash used for investing activities | | | (184,252 | ) | | | (61,091 | ) | | | (190,067 | ) | | | (115,455 | ) |
| | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | |
Issuance of common stock under stock option and stock purchase plans | | | 717 | | | | 7,059 | | | | 9,638 | | | | 16,984 | |
Tax benefit related to stock options and restricted stock units | | | 1,584 | | | | 7,600 | | | | 1,584 | | | | 7,600 | |
Payments of long-term debt | | | (1,063 | ) | | | — | | | | (1,063 | ) | | | (1,246 | ) |
Payments of contingent consideration | | | (75 | ) | | | — | | | | (388 | ) | | | (5,824 | ) |
| | | | | | | | | | | | | | | | |
Net cash provided by financing activities | | | 1,163 | | | | 14,659 | | | | 9,771 | | | | 17,514 | |
| | | | |
(Decrease) increase in cash and cash equivalents | | | (77,618 | ) | | | 55,660 | | | | (111,319 | ) | | | 15,320 | |
Cash and cash equivalents at beginning of period | | | 305,219 | | | | 533,396 | | | | 338,920 | | | | 573,736 | |
| | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 227,601 | | | $ | 589,056 | | | $ | 227,601 | | | $ | 589,056 | |
| | | | | | | | | | | | | | | | |
GAAP to Non-GAAP Earnings Reconciliation
(In millions, except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended | | | | | | | |
| | June 30, 2013 | | | % of Net Revenues | | | | | | | | | March 31, 2013 | | | % of Net Revenues | | | | | | | | | July 1, 2012 | | | % of Net Revenues | | | | | | | |
Net revenues | | $ | 428.9 | | | | | | | | | | | | | | | $ | 280.4 | | | | | | | | | | | | | | | $ | 548.3 | | | | | | | | | | | | | |
| | | | | | | | | | | | |
Gross profit—GAAP | | $ | 241.2 | | | | 56.2 | % | | | | | | | | | | $ | 153.4 | | | | 54.7 | % | | | | | | | | | | $ | 309.5 | | | | 56.4 | % | | | | | | | | |
Inventory step-up | | | — | | | | — | | | | | | | | | | | | — | | | | — | | | | | | | | | | | | 1.2 | | | | 0.2 | % | | | | | | | | |
Pension mark-to-market adjustments(1) | | | (0.3 | ) | | | -0.1 | % | | | | | | | | | | | — | | | | — | | | | | | | | | | | | 0.8 | | | | 0.1 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit—non-GAAP | | $ | 240.9 | | | | 56.2 | % | | | | | | | | | | $ | 153.4 | | | | 54.7 | % | | | | | | | | | | $ | 311.5 | | | | 56.8 | % | | | | | | | | |
| | | | | | | | | | | | |
Income from operations - GAAP | | $ | 85.9 | | | | 20.0 | % | | | | | | | | | | $ | 4.4 | | | | 1.6 | % | | | | | | | | | | $ | 157.4 | | | | 28.7 | % | | | | | | | | |
Acquired intangible asset amortization | | | 18.1 | | | | 4.2 | % | | | | | | | | | | | 18.0 | | | | 6.4 | % | | | | | | | | | | | 18.4 | | | | 3.4 | % | | | | | | | | |
Restructuring and other(2) | | | 0.3 | | | | 0.1 | % | | | | | | | | | | | 0.3 | | | | 0.1 | % | | | | | | | | | | | (6.3 | ) | | | -1.1 | % | | | | | | | | |
Pension mark-to-market adjustments(1) | | | (1.4 | ) | | | -0.3 | % | | | | | | | | | | | — | | | | — | | | | | | | | | | | | 3.1 | | | | 0.6 | % | | | | | | | | |
Inventory step-up | | | — | | | | — | | | | | | | | | | | | — | | | | — | | | | | | | | | | | | 1.2 | | | | 0.2 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income from operations - non-GAAP | | $ | 102.9 | | | | 24.0 | % | | | | | | | | | | $ | 22.7 | | | | 8.1 | % | | | | | | | | | | $ | 173.8 | | | | 31.7 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
| | | | | | | | Net Income per Common Share | | | | | | | | | Net Income per Common Share | | | | | | | | | Net Income per Common Share | |
| | June 30, 2013 | | | % of Net Revenues | | | Basic | | | Diluted | | | March 31, 2013 | | | % of Net Revenues | | | Basic | | | Diluted | | | July 1, 2012 | | | % of Net Revenues | | | Basic | | | Diluted | |
Net income—GAAP | | $ | 66.6 | | | | 15.5 | % | | $ | 0.35 | | | $ | 0.28 | | | $ | 6.6 | | | | 2.4 | % | | $ | 0.03 | | | $ | 0.03 | | | $ | 111.4 | | | | 20.3 | % | | $ | 0.60 | | | $ | 0.49 | |
Acquired intangible asset amortization | | | 18.1 | | | | 4.2 | % | | | 0.09 | | | | 0.08 | | | | 18.0 | | | | 6.4 | % | | | 0.09 | | | | 0.08 | | | | 18.4 | | | | 3.4 | % | | | 0.10 | | | | 0.09 | |
Income tax adjustment(3) | | | 1.6 | | | | 0.4 | % | | | 0.01 | | | | 0.01 | | | | (10.5 | ) | | | -3.7 | % | | | (0.06 | ) | | | (0.04 | ) | | | 25.1 | | | | 4.6 | % | | | 0.13 | | | | 0.12 | |
Interest and other(4) | | | 3.9 | | | | 0.9 | % | | | 0.02 | | | | 0.02 | | | | 3.8 | | | | 1.4 | % | | | 0.02 | | | | 0.02 | | | | 3.4 | | | | 0.6 | % | | | 0.02 | | | | 0.02 | |
Restructuring and other(2) | | | 0.3 | | | | 0.1 | % | | | 0.00 | | | | 0.00 | | | | 0.3 | | | | 0.1 | % | | | 0.00 | | | | 0.00 | | | | (6.3 | ) | | | -1.1 | % | | | (0.03 | ) | | | (0.03 | ) |
Pension mark-to-market adjustments(1) | | | (1.4 | ) | | | -0.3 | % | | | (0.01 | ) | | | (0.01 | ) | | | — | | | | — | | | | — | | | | — | | | | 3.1 | | | | 0.6 | % | | | 0.02 | | | | 0.01 | |
Inventory step-up | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1.2 | | | | 0.2 | % | | | 0.01 | | | | 0.01 | |
Convertible share adjustment(5) | | | — | | | | — | | | | — | | | | 0.05 | | | | — | | | | — | | | | — | | | | 0.01 | | | | — | | | | — | | | | — | | | | 0.06 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income—non-GAAP | | $ | 89.1 | | | | 20.8 | % | | $ | 0.47 | | | $ | 0.43 | | | $ | 18.2 | | | | 6.5 | % | | $ | 0.10 | | | $ | 0.09 | | | $ | 156.3 | | | | 28.5 | % | | $ | 0.84 | | | $ | 0.77 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | |
GAAP and non-GAAP weighted average common shares—basic | | | 190.6 | | | | | | | | | | | | | | | | 189.7 | | | | | | | | | | | | | | | | 186.6 | | | | | | | | | | | | | |
GAAP weighted average common shares—diluted | | | 234.9 | | | | | | | | | | | | | | | | 234.8 | | | | | | | | | | | | | | | | 229.6 | | | | | | | | | | | | | |
Exclude dilutive shares from convertible note | | | (23.3 | ) | | | | | | | | | | | | | | | (42.3 | ) | | | | | | | | | | | | | | | (22.3 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP weighted average common shares—diluted(5) | | | 211.6 | | | | | | | | | | | | | | | | 192.5 | | | | | | | | | | | | | | | | 207.3 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) Actuarial loss recognized under GAAP in accordance with the Company’s mark-to-market pension accounting. | |
(2) Restructuring and other consists of: | | | | | | | | | | | | | | | | | |
| | | | |
| | Quarter Ended | | | | | | | | | | |
| | June 30, 2013 | | | | | | | | | | | | March 31, 2013 | | | | | | | | | | | | July 1, 2012 | | | | | | | | | | |
Contingent consideration fair value adjustment | | $ | — | | | | | | | | | | | | | | | $ | — | | | | | | | | | | | | | | | $ | (6.5 | ) | | | | | | | | | | | | |
Employee severance | | | 0.3 | | | | | | | | | | | | | | | | 0.3 | | | | | | | | | | | | | | | | 0.3 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 0.3 | | | | | | | | | | | | | | | $ | 0.3 | | | | | | | | | | | | | | | $ | (6.3 | ) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(3) | For the quarters ended June 30, 2013, March 31, 2013 and July 1, 2012, adjustment to record income taxes on a cash basis. |
(4) | For the quarters ended June 30, 2013, March 31, 2013 and July 1, 2012, Interest and other included non-cash convertible debt interest. |
(5) | For the quarters ended June 30, 2013 and July 1, 2012, the calculation of non-GAAP diluted earnings per share gives benefit to the Company’s call option on its stock for 34.7 million shares at $5.48. As a result, 18.7 million and 17.3 million shares have been included in non-GAAP diluted shares and net interest expense of $2.3 million has been added back to non-GAAP net income for the non-GAAP diluted earnings per share calculation. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Six Months Ended | | | | | | | | | |
| | June 30, 2013 | | | % of Net Revenues | | | | | | | | | July 1, 2012 | | | % of Net Revenues | | | |
Net Revenues | | $ | 709.3 | | | | | | | | | | | | | | | $ | 945.0 | | | | | | |
Gross profit - GAAP | | $ | 394.7 | | | | 55.6 | % | | | | | | | | | | $ | 500.4 | | | | 53.0 | % | |
Inventory step-up | | | — | | | | — | | | | | | | | | | | | 6.1 | | | | 0.6 | % | |
Pension mark-to-market adjustments(1) | | | (0.3 | ) | | | 0.0 | % | | | | | | | | | | | 0.8 | | | | 0.1 | % | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit - non-GAAP | | $ | 394.4 | | | | 55.6 | % | | | | | | | | | | $ | 507.3 | | | | 53.7 | % | |
Income from operations - GAAP | | $ | 90.3 | | | | 12.7 | % | | | | | | | | | | $ | 203.9 | | | | 21.6 | % | |
Acquired intangible asset amortization | | | 36.1 | | | | 5.1 | % | | | | | | | | | | | 36.9 | | | | 3.9 | % | |
Inventory step-up | | | — | | | | — | | | | | | | | | | | | 6.1 | | | | 0.6 | % | |
Pension mark-to-market adjustments(1) | | | (1.4 | ) | | | -0.2 | % | | | | | | | | | | | 3.1 | | | | 0.3 | % | |
Restructuring and other(2) | | | 0.6 | | | | 0.1 | % | | | | | | | | | | | (8.1 | ) | | | -0.9 | % | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Income from operations - non-GAAP | | $ | 125.6 | | | | 17.7 | % | | | | | | | | | | $ | 241.9 | | | | 25.6 | % | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | Net Income per Common Share | | | | | | | | | Net Income per Common Share | | | | | | | | | |
| | June 30, 2013 | | | % of Net Revenues | | | Basic | | | Diluted | | | July 1, 2012 | | | % of Net Revenues | | | Basic | | | Diluted | | | |
Net income - GAAP | | $ | 73.1 | | | | 10.3 | % | | $ | 0.38 | | | $ | 0.31 | | | $ | 145.0 | | | | 15.3 | % | | $ | 0.78 | | | $ | 0.63 | | |
Acquired intangible asset amortization | | | 36.1 | | | | 5.1 | % | | | 0.19 | | | | 0.15 | | | | 36.9 | | | | 3.9 | % | | | 0.20 | | | | 0.18 | | |
Income tax adjustment(3) | | | (8.8 | ) | | | -1.2 | % | | | (0.05 | ) | | | (0.04 | ) | | | 26.9 | | | | 2.8 | % | | | 0.14 | | | | 0.13 | | |
Interest and other(4) | | | 7.6 | | | | 1.1 | % | | | 0.04 | | | | 0.03 | | | | 6.7 | | | | 0.7 | % | | | 0.04 | | | | 0.03 | | |
Inventory step-up | | | — | | | | — | | | | — | | | | — | | | | 6.1 | | | | 0.6 | % | | | 0.03 | | | | 0.03 | | |
Pension mark-to-market adjustments(1) | | | (1.4 | ) | | | -0.2 | % | | | (0.01 | ) | | | (0.01 | ) | | | 3.1 | | | | 0.3 | % | | | 0.02 | | | | 0.01 | | |
Restructuring and other(2) | | | 0.6 | | | | 0.1 | % | | | 0.00 | | | | 0.00 | | | | (8.1 | ) | | | -0.9 | % | | | (0.04 | ) | | | (0.04 | ) | |
Convertible share adjustment(5) | | | — | | | | — | | | | — | | | | 0.09 | | | | — | | | | — | | | | — | | | | 0.10 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income - non-GAAP | | $ | 107.2 | | | | 15.1 | % | | $ | 0.56 | | | $ | 0.53 | | | $ | 216.6 | | | | 22.9 | % | | $ | 1.16 | | | $ | 1.07 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | |
GAAP and non-GAAP weighted average common shares—basic | | | 190.1 | | | | | | | | | | | | | | | | 186.2 | | | | |
GAAP weighted average common shares—diluted | | | 234.8 | | | | | | | | | | | | | | | | 230.4 | | |
Exclude dilutive shares from convertible note | | | (23.3 | ) | | | | | | | | | | | | | | | (22.7 | ) | |
| | | | | | | | | | | | | | | | | | | | | |
Non-GAAP weighted average common shares—diluted(5) | | | 211.5 | | | | | | | | | | | | | | | | 207.7 | | |
| | | | | | | | | | | | | | | | | | | | | |
|
(1) Actuarial loss recognized under GAAP in accordance with the Company’s mark-to-market pension accounting. |
(2) Restructuring and other consists of: | | | | | | | | | | | | | | | | | |
| | | | | | | | |
| | Six Months Ended | | | | | | | | | | | | | | | | | | |
| | June 30, 2013 | | | | | | | | | | | | July 1, 2012 | | | |
Contingent consideration fair value adjustment | | $ | — | | | | | | | | | | | | | | | $ | (8.4 | ) | |
Employee severance | | | 0.6 | | | | | | | | | | | | | | | | 0.3 | | |
| | | | | | | | | | | | | | | | | | | | | |
| | $ | 0.6 | | | | | | | | | | | | | | | $ | (8.1 | ) | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | |
(3) For the six months ended June 30, 2013 and July 1, 2012, adjustment to record income tax provision on a cash basis. | | | | | | | | | |
(4) For the six months ended June 30, 2013 and July 1, 2012, Interest and Other included non-cash convertible debt interest. (5) For the six months ended June 30, 2013 and July 1, 2012, the calculation of non-GAAP diluted earnings per share gives benefit to the Company’s call option on its stock for 34.7 million shares at $5.48. As a result, 18.8 million and 17.8 million shares have been included in non-GAAP diluted shares and net interest expense of approximately $4.7 million has been added back to non-GAAP net income for the non-GAAP diluted earnings per share calculation. | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
GAAP to Non-GAAP Reconciliation of Third Quarter 2013 guidance: | | | | | | |
| | | | | | | | | | | |
GAAP and non-GAAP third quarter revenue guidance: | | | $425 million | | | | to | | | | $465 million | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
GAAP net income per diluted share | | | $0.23 | | | | | | | | $0.31 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
Exclude acquired intangible asset amortization | | | 0.08 | | | | | | | | 0.08 | | | | | | | | | | | | | | | | | |
Exclude non-cash convertible debt interest | | | 0.02 | | | | | | | | 0.02 | | | | | | | | | | | | | | | | | |
Adjustment to record income taxes on a cash basis | | | 0.01 | | | | | | | | 0.02 | | | | | | | | | | | | | | | | | |
Exclude dilutive shares from convertible note | | | 0.05 | | | | | | | | 0.06 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP net income per diluted share | | | $0.39 | | | | | | | | $0.49 | | | | | | | | | | | | | | | | | |
For press releases and other information of interest to investors, please visit Teradyne’s homepage at http://www.teradyne.com.
| | Andy Blanchard 978-370-2425 |
| | Vice President of Corporate Relations |