Exhibit 99.1
Teradyne Reports Third Quarter 2017 Results
| • | | Q3’17 revenue and earnings exceeded guidance on strength of Semiconductor Test shipments |
| • | | Semiconductor Test revenue up 23% compared with Q3’16 and for the first 9 months compared with 2016 |
| • | | Universal Robots revenue up 70% compared with Q3’16, up 77% for the first 9 months compared with 2016 |
| | | | | | | | | | | | |
| | Q3’17 | | | Q3’16 | | | Q2’17 | |
Orders (mil) | | $ | 410 | | | $ | 378 | | | $ | 462 | |
Revenue (mil) | | $ | 503 | | | $ | 410 | | | $ | 697 | |
GAAP EPS | | $ | 0.52 | | | $ | 0.31 | | | $ | 0.87 | |
Non-GAAP EPS | | $ | 0.54 | | | $ | 0.33 | | | $ | 0.90 | |
NORTH READING, Mass. – October 25, 2017 –Teradyne, Inc. (NYSE: TER) reported revenue of $503 million for the third quarter of 2017 of which $397 million was in Semiconductor Test, $40 million in Industrial Automation, $35 million in System Test, and $31 million in Wireless Test. GAAP net income for the third quarter was $103.4 million or $0.52 per share. On anon-GAAP basis, Teradyne’s net income in the third quarter was $107.7 million, or $0.54 per diluted share, which excluded acquired intangible assets amortization,non-cash convertible debt interest, restructuring and other charges, and included the related tax impact onnon-GAAP adjustments.
Orders in the third quarter of 2017 were $410 million of which $295 million were in Semiconductor Test, $40 million in Industrial Automation, $42 million in System Test, and $33 million in Wireless Test.
“Strong Semiconductor Test performance, with greater than expected image sensor test system shipments, drove Q3 revenue and earnings above the high end of our guidance,” said CEO and President Mark Jagiela. “Additionally, Universal Robots growth remained strong with Q3 revenue up 70% over the Q3’16 period and up 77% for the first 9 months of the year.”
On the demand front, Semiconductor Test achieved its highest third quarter orders in over a decade driven mainly by record memory test orders. This, combined with continued strong growth at Universal Robots, positions the Company for full year sales over $2 billion and net income of over $2 per share at themid-point of our Q4 guidance.”
Guidance for the fourth quarter of 2017 is revenue of $420 million to $450 million, with GAAP net income of $0.27 to $0.33 per diluted share andnon-GAAP net income of $0.31 to $0.37 per diluted share.Non-GAAP guidance excludes acquired intangible assets amortization,non-cash convertible debt interest, and includes the related tax impact onnon-GAAP adjustments.
Webcast
A conference call to discuss the third quarter results, along with management’s business outlook, will follow at 10 a.m. ET, Thursday, October 26. Interested investors should access the webcast atwww.teradyne.com and click on “Investors” at least five minutes before the call begins. Presentation materials will be available starting at 10 a.m. ET. A replay will be available on the Teradyne website atwww.teradyne.com/investors.
Non-GAAP Results
In addition to disclosing results that are determined in accordance with GAAP, Teradyne also disclosesnon-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 andnon-GAAP net income exclude acquired intangible assets amortization,non-cash convertible debt interest, pension actuarial gains and losses, discrete income tax adjustments, goodwill impairment, acquired intangible assets impairment, and restructuring and other. 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 andnon-GAAP net income as a percentage of revenue, andnon-GAAP net income per share arenon-GAAP performance 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. Thesenon-GAAP performance 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 pension actuarial gains and losses. GAAP requires that these items be included in determining gross margin.Non-GAAP gross margin dollar amount and percentage arenon-GAAP performance measures that management believes provide useful supplemental information for management and the investor. Management usesnon-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. Management believes each of thesenon-GAAP performance 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 tonon-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 toNon-GAAP Reconciliation” link. Thenon-GAAP performance measures discussed in this press release may not be comparable to similarly titled measures used by other companies. The presentation ofnon-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 automation equipment for test and industrial applications. Teradyne Automatic Test Equipment (ATE) is used to test semiconductors, wireless products, data storage and complex electronic systems, which serve consumer, communications, industrial and government customers. Our Industrial Automation products include collaborative robots used by global manufacturing and light industrial customers to improve quality and increase manufacturing efficiency. In 2016, Teradyne had revenue of $1.75 billion and currently employs approximately 4,400 people worldwide. For more information, visitwww.teradyne.com. Teradyne(R) is a registered trademark of Teradyne, Inc. in the U.S. and other countries.
Safe Harbor Statement
This release contains forward-looking statements regarding Teradyne’s future business prospects, results of operations, market conditions, earnings per share, the payment of a quarterly dividend, the repurchase of Teradyne common stock pursuant to a share
Page 2
repurchase program, use of proceeds and potential dilution from the senior convertible notes offering and potential borrowings under a senior secured credit facility. Such statements are based on the current assumptions and expectations of Teradyne’s management and are neither promises nor guarantees of future performance, events, earnings per share, use of cash, payment of dividends, repurchases of common stock, payment of the senior convertible notes or availability of, or borrowing under, the credit facility. There can be no assurance that management’s estimates of Teradyne’s future results or other forward-looking statements will be achieved. Additionally, the current dividend and share repurchase programs may be modified, suspended or discontinued at any time. Important factors that could cause actual results, earnings per share, use of cash, dividend payments, repurchases of common stock, payment of the senior convertible notes or borrowings under the credit facility to differ materially from those presently expected include: conditions affecting the markets in which Teradyne operates; decreased or delayed product demand from one or more significant customers; development, delivery and acceptance of new products; the ability to grow Universal Robots’ business; increased research and development spending; deterioration of Teradyne’s financial condition; the consummation and success of any mergers or acquisitions; unexpected cash needs; insufficient cash flow to make required payments and pay the principal amount on the senior convertible notes; the business judgment of the board of directors that a declaration of a dividend, the repurchase of common stock or borrowing under the credit facility is not in the company’s best interests; 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 Form10-K for the fiscal year ended December 31, 2016 and the Quarterly Report on Form10-Q for the period ended July 2, 2017. 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.
Page 3
TERADYNE, INC. REPORT FOR THIRD FISCAL QUARTER OF 2017
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
| | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended | | | Nine Months Ended | |
| | October 1, 2017 | | | July 2, 2017 | | | October 2, 2016 | | | October 1, 2017 | | | October 2, 2016 | |
Net revenues | | $ | 503,378 | | | $ | 696,901 | | | $ | 410,475 | | | $ | 1,657,191 | | | $ | 1,373,261 | |
Cost of revenues (exclusive of acquired intangible assets amortization shown separately below) (1) (2) | | | 208,592 | | | | 305,682 | | | | 183,116 | | | | 706,253 | | | | 632,700 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Gross profit | | | 294,786 | | | | 391,219 | | | | 227,359 | | | | 950,938 | | | | 740,561 | |
| | | | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | |
Selling and administrative (1) | | | 86,244 | | | | 89,131 | | | | 78,794 | | | | 260,282 | | | | 239,393 | |
Engineering and development (1) | | | 77,190 | | | | 81,728 | | | | 71,400 | | | | 235,101 | | | | 220,973 | |
Acquired intangible assets amortization | | | 7,028 | | | | 8,166 | | | | 8,487 | | | | 23,145 | | | | 44,725 | |
Restructuring and other (3) | | | (4,407 | ) | | | 2,288 | | | | 12,177 | | | | 392 | | | | 16,372 | |
Goodwill impairment (4) | | | — | | | | — | | | | — | | | | — | | | | 254,946 | |
Acquired intangible assets impairment (4) | | | — | | | | — | | | | — | | | | — | | | | 83,339 | |
| | | | | | | | | | | | | | | | | | | | |
Operating expenses | | | 166,055 | | | | 181,313 | | | | 170,858 | | | | 518,920 | | | | 859,748 | |
| | | | | |
Income (loss) from operations | | | 128,731 | | | | 209,906 | | | | 56,501 | | | | 432,018 | | | | (119,187 | ) |
| | | | | |
Interest and other (5) | | | (1,294 | ) | | | (3,029 | ) | | | 3,180 | | | | (5,689 | ) | | | 5,242 | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | | 127,437 | | | | 206,877 | | | | 59,681 | | | | 426,329 | | | | (113,945 | ) |
| | | | | |
Income tax provision (benefit) | | | 24,017 | | | | 31,901 | | | | (4,113 | ) | | | 62,713 | | | | (4,178 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 103,420 | | | $ | 174,976 | | | $ | 63,794 | | | $ | 363,616 | | | $ | (109,767 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) per common share: | | | | | | | | | | | | | | | | | | | | |
Basic | | $ | 0.52 | | | $ | 0.88 | | | $ | 0.32 | | | $ | 1.83 | | | $ | (0.54 | ) |
| | | | | | | | | | | | | | | | | | | | |
Diluted | | $ | 0.52 | | | $ | 0.87 | | | $ | 0.31 | | | $ | 1.81 | | | $ | (0.54 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Weighted average common shares — basic | | | 197,485 | | | | 198,774 | | | | 202,211 | | | | 198,755 | | | | 203,167 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Weighted average common shares — diluted | | | 200,775 | | | | 201,529 | | | | 203,929 | | | | 201,413 | | | | 203,167 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Cash dividend declared per common share | | $ | 0.07 | | | $ | 0.07 | | | $ | 0.06 | | | $ | 0.21 | | | $ | 0.18 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Net orders | | $ | 410,229 | | | $ | 461,606 | | | $ | 378,461 | | | $ | 1,466,567 | | | $ | 1,238,862 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
(1) Pension actuarial (gains) losses included in our operating results were as follows: | | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended | | | Nine Months Ended | |
| | October 1, 2017 | | | July 2, 2017 | | | October 2, 2016 | | | October 1, 2017 | | | October 2, 2016 | |
Cost of revenues | | $ | — | | | $ | (664 | ) | | $ | 364 | | | $ | (664 | ) | | $ | (250 | ) |
Selling and administrative | | | — | | | | (1,094 | ) | | | 192 | | | | (1,094 | ) | | | (441 | ) |
Engineering and development | | | — | | | | (746 | ) | | | 106 | | | | (746 | ) | | | (509 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | $ | — | | | $ | (2,504 | ) | | $ | 662 | | | $ | (2,504 | ) | | $ | (1,200 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
(2) Cost of revenues includes: | | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended | | | Nine Months Ended | |
| | October 1, 2017 | | | July 2, 2017 | | | October 2, 2016 | | | October 1, 2017 | | | October 2, 2016 | |
Provision for excess and obsolete inventory | | $ | 1,859 | | | $ | 2,569 | | | $ | 3,033 | | | $ | 7,154 | | | $ | 15,148 | |
Sale of previously written down inventory | | | (3,121 | ) | | | (2,149 | ) | | | (1,794 | ) | | | (6,404 | ) | | | (8,113 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | $ | (1,262 | ) | | $ | 420 | | | $ | 1,239 | | | $ | 750 | | | $ | 7,035 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
(3) Restructuring and other consists of: | | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended | | | Nine Months Ended | |
| | October 1, 2017 | | | July 2, 2017 | | | October 2, 2016 | | | October 1, 2017 | | | October 2, 2016 | |
Employee severance | | $ | 581 | | | $ | 789 | | | $ | 4,203 | | | $ | 1,953 | | | $ | 5,920 | |
Contingent consideration fair value adjustment | | | (286 | ) | | | 1,499 | | | | 7,974 | | | | 1,847 | | | | 10,452 | |
Facility related | | | (393 | ) | | | — | | | | — | | | | 901 | | | | — | |
Property insurance recovery | | | (5,064 | ) | | | — | | | | — | | | | (5,064 | ) | | | (5,051 | ) |
Expenses and impairment of fixed assets related to Japan earthquake | | | 755 | | | | — | | | | — | | | | 755 | | | | 5,051 | |
| | | | | | | | | | | | | | | | | | | | |
| | $ | (4,407 | ) | | $ | 2,288 | | | $ | 12,177 | | | $ | 392 | | | $ | 16,372 | |
| | | | | | | | | | | | | | | | | | | | |
|
(4) Goodwill and acquired intangible assets impairment related to Teradyne’s Wireless Test business segment. | |
| | | | | |
(5) Interest and other includes: | | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended | | | Nine Months Ended | |
| | October 1, 2017 | | | July 2, 2017 | | | October 2, 2016 | | | October 1, 2017 | | | October 2, 2016 | |
Non-cash convertible debt interest expense | | $ | 3,127 | | | $ | 3,088 | | | $ | — | | | $ | 9,265 | | | $ | — | |
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)
| | | | | | | | |
| | October 1, 2017 | | | December 31, 2016 | |
Assets | | | | | | | | |
Cash and cash equivalents | | $ | 418,677 | | | $ | 307,884 | |
Marketable securities | | | 1,217,830 | | | | 871,024 | |
Accounts receivable, net | | | 268,068 | | | | 192,444 | |
Inventories, net | | | 125,183 | | | | 135,958 | |
Prepayments | | | 105,309 | | | | 108,454 | |
Other current assets | | | 5,021 | | | | 8,039 | |
| | | | | | | | |
| | |
Total current assets | | | 2,140,088 | | | | 1,623,803 | |
| | |
Property, plant and equipment, net | | | 259,080 | | | | 253,821 | |
Marketable securities | | | 211,943 | | | | 433,843 | |
Deferred tax assets | | | 120,228 | | | | 107,405 | |
Other assets | | | 12,028 | | | | 12,165 | |
Retirement plans assets | | | 10,954 | | | | 7,712 | |
Acquired intangible assets, net | | | 85,729 | | | | 100,401 | |
Goodwill | | | 249,277 | | | | 223,343 | |
| | | | | | | | |
| | |
Total assets | | $ | 3,089,327 | | | $ | 2,762,493 | |
| | | | | | | | |
Liabilities | | | | | | | | |
Accounts payable | | $ | 79,429 | | | $ | 95,362 | |
Accrued employees’ compensation and withholdings | | | 113,634 | | | | 109,944 | |
Deferred revenue and customer advances | | | 111,506 | | | | 84,478 | |
Other accrued liabilities | | | 62,611 | | | | 51,382 | |
Contingent consideration | | | 21,818 | | | | 1,050 | |
Accrued income taxes | | | 42,377 | | | | 30,480 | |
| | | | | | | | |
| | |
Total current liabilities | | | 431,375 | | | | 372,696 | |
| | |
Retirement plans liabilities | | | 114,316 | | | | 106,938 | |
Long-term deferred revenue and customer advances | | | 31,686 | | | | 23,463 | |
Deferred tax liabilities | | | 10,543 | | | | 12,144 | |
Long-term other accrued liabilities | | | 11,604 | | | | 28,642 | |
Long-term contingent consideration | | | 17,311 | | | | 37,282 | |
Long-term debt | | | 362,595 | | | | 352,669 | |
| | | | | | | | |
| | |
Total liabilities | | | 979,430 | | | | 933,834 | |
| | |
Shareholders’ equity | | | 2,109,897 | | | | 1,828,659 | |
| | | | | | | | |
| | |
Total liabilities and shareholders’ equity | | $ | 3,089,327 | | | $ | 2,762,493 | |
| | | | | | | | |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)
| | | | | | | | | | | | | | | | |
| | Quarter Ended | | | Nine Months Ended | |
| | October 1, 2017 | | | October 2, 2016 | | | October 1, 2017 | | | October 2, 2016 | |
Cash flows from operating activities: | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 103,420 | | | $ | 63,794 | | | $ | 363,616 | | | $ | (109,767 | ) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | | | | | | | | |
Depreciation | | | 16,769 | | | | 16,269 | | | | 49,243 | | | | 48,437 | |
Amortization | | | 9,901 | | | | 9,095 | | | | 32,313 | | | | 46,275 | |
Stock-based compensation | | | 8,308 | | | | 7,555 | | | | 25,620 | | | | 23,012 | |
Deferred taxes | | | 2,884 | | | | (21,110 | ) | | | (679 | ) | | | (42,568 | ) |
Provision for excess and obsolete inventory | | | 1,859 | | | | 3,033 | | | | 7,154 | | | | 15,148 | |
Contingent consideration fair value adjustment | | | (286 | ) | | | 7,974 | | | | 1,847 | | | | 10,452 | |
Property insurance recovery | | | (4,309 | ) | | | — | | | | (4,309 | ) | | | (5,051 | ) |
Impairment of fixed assets | | | — | | | | — | | | | — | | | | 4,179 | |
Retirement plans actuarial losses (gains) | | | — | | | | 662 | | | | (2,504 | ) | | | (1,200 | ) |
Tax benefit related to employee stock compensation awards | | | — | | | | (3,399 | ) | | | — | | | | (3,399 | ) |
Goodwill impairment | | | — | | | | — | | | | — | | | | 254,946 | |
Acquired intangible assets impairment | | | — | | | | — | | | | — | | | | 83,339 | |
Other | | | 36 | | | | (426 | ) | | | 429 | | | | 151 | |
| | | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | |
Accounts receivable | | | 137,807 | | | | 183,890 | | | | (75,623 | ) | | | 45,660 | |
Inventories | | | 31,919 | | | | 18,378 | | | | 23,770 | | | | 48,600 | |
Prepayments and other assets | | | 2,937 | | | | 384 | | | | 7,362 | | | | (13,273 | ) |
Accounts payable and accrued expenses | | | (27,778 | ) | | | (32,672 | ) | | | 5,298 | | | | (38,712 | ) |
Deferred revenue and customer advances | | | 29,223 | | | | (52,692 | ) | | | 34,535 | | | | 53,380 | |
Retirement plans contributions | | | (2,875 | ) | | | (3,573 | ) | | | (4,858 | ) | | | (5,871 | ) |
Income taxes | | | 15 | | | | 4,221 | | | | 15,808 | | | | 4,227 | |
| | | | | | | | | | | | | | | | |
Net cash provided by operating activities | | | 309,830 | | | | 201,383 | | | | 479,022 | | | | 417,965 | |
| | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | |
Purchases of property, plant and equipment | | | (27,280 | ) | | | (19,659 | ) | | | (73,247 | ) | | | (66,252 | ) |
Purchases of available-for-sale marketable securities | | | (701,704 | ) | | | (438,526 | ) | | | (1,036,523 | ) | | | (875,837 | ) |
Proceeds from sales of available-for-sale marketable securities | | | 129,915 | | | | 131,946 | | | | 443,169 | | | | 466,744 | |
Proceeds from maturities of available-for-sale marketable securities | | | 165,648 | | | | 74,138 | | | | 473,255 | | | | 202,162 | |
Proceeds from property insurance | | | 5,064 | | | | — | | | | 5,064 | | | | 5,051 | |
| | | | | | | | | | | | | | | | |
Net cash used for investing activities | | | (428,357 | ) | | | (252,101 | ) | | | (188,282 | ) | | | (268,132 | ) |
| | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | |
Issuance of common stock under stock purchase and stock option plans | | | 9,247 | | | | 2,189 | | | | 24,462 | | | | 20,085 | |
Repurchase of common stock | | | (57,493 | ) | | | (28,309 | ) | | | (151,821 | ) | | | (85,092 | ) |
Dividend payments | | | (13,805 | ) | | | (12,123 | ) | | | (41,730 | ) | | | (36,548 | ) |
Tax benefit related to employee stock compensation awards | | | — | | | | 3,399 | | | | — | | | | 3,399 | |
Payments related to net settlement of employee stock compensation awards | | | (146 | ) | | | (77 | ) | | | (12,584 | ) | | | (9,229 | ) |
Payments of contingent consideration | | | — | | | | — | | | | (1,050 | ) | | | (11,697 | ) |
| | | | | | | | | | | | | | | | |
Net cash used for financing activities | | | (62,197 | ) | | | (34,921 | ) | | | (182,723 | ) | | | (119,082 | ) |
| | | | |
Effects of exchange rate changes on cash and cash equivalents | | | 1,052 | | | | 2,481 | | | | 2,776 | | | | 2,481 | |
| | | | |
(Decrease) increase in cash and cash equivalents | | | (179,672 | ) | | | (83,158 | ) | | | 110,793 | | | | 33,232 | |
Cash and cash equivalents at beginning of period | | | 598,349 | | | | 381,095 | | | | 307,884 | | | | 264,705 | |
| | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 418,677 | | | $ | 297,937 | | | $ | 418,677 | | | $ | 297,937 | |
| | | | | | | | | | | | | | | | |
GAAP to Non-GAAP Earnings Reconciliation
(In millions, except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended | | | | | | | |
| | October 1, 2017 | | | % of Net Revenues | | | | | | | | | July 2, 2017 | | | % of Net Revenues | | | | | | | | | October 2, 2016 | | | % of Net Revenues | | | | | | | |
Net revenues | | $ | 503.4 | | | | | | | | | | | | | | | $ | 696.9 | | | | | | | | | | | | | | | $ | 410.5 | | | | | | | | | | | | | |
| | | | | | | | | | | | |
Gross profit - GAAP | | $ | 294.8 | | | | 58.6 | % | | | | | | | | | | $ | 391.2 | | | | 56.1 | % | | | | | | | | | | $ | 227.4 | | | | 55.4 | % | | | | | | | | |
Pension mark-to-market adjustment (1) | | | — | | | | — | | | | | | | | | | | | (0.7 | ) | | | -0.1 | % | | | | | | | | | | | 0.4 | | | | 0.1 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit - non-GAAP | | $ | 294.8 | | | | 58.6 | % | | | | | | | | | | $ | 390.5 | | | | 56.0 | % | | | | | | | | | | $ | 227.8 | | | | 55.5 | % | | | | | | | | |
| | | | | | | | | | | | |
Income from operations - GAAP | | $ | 128.7 | | | | 25.6 | % | | | | | | | | | | $ | 209.9 | | | | 30.1 | % | | | | | | | | | | $ | 56.5 | | | | 13.8 | % | | | | | | | | |
Acquired intangible assets amortization | | | 7.0 | | | | 1.4 | % | | | | | | | | | | | 8.2 | | | | 1.2 | % | | | | | | | | | | | 8.5 | | | | 2.1 | % | | | | | | | | |
Restructuring and other (2) | | | (4.4 | ) | | | -0.9 | % | | | | | | | | | | | 2.3 | | | | 0.3 | % | | | | | | | | | | | 12.2 | | | | 3.0 | % | | | | | | | | |
Pension mark-to-market adjustment (1) | | | — | | | | — | | | | | | | | | | | | (2.5 | ) | | | -0.4 | % | | | | | | | | | | | 0.7 | | | | 0.2 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income from operations - non-GAAP | | $ | 131.3 | | | | 26.1 | % | | | | | | | | | | $ | 217.9 | | | | 31.3 | % | | | | | | | | | | $ | 77.9 | | | | 19.0 | % | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | |
| | | | | | | | Net Income per Common Share | | | | | | | | | Net Income per Common Share | | | | | | | | | Net Income per Common Share | |
| | October 1, 2017 | | | % of Net Revenues | | | Basic | | | Diluted | | | July 2, 2017 | | | % of Net Revenues | | | Basic | | | Diluted | | | October 2, 2016 | | | % of Net Revenues | | | Basic | | | Diluted | |
Net income - GAAP | | $ | 103.4 | | | | 20.5 | % | | $ | 0.52 | | | $ | 0.52 | | | $ | 175.0 | | | | 25.1 | % | | $ | 0.88 | | | $ | 0.87 | | | $ | 63.8 | | | | 15.5 | % | | $ | 0.32 | | | $ | 0.31 | |
Acquired intangible assets amortization | | | 7.0 | | | | 1.4 | % | | | 0.04 | | | | 0.04 | | | | 8.2 | | | | 1.2 | % | | | 0.04 | | | | 0.04 | | | | 8.5 | | | | 2.1 | % | | | 0.04 | | | | 0.04 | |
Interest and other (3) | | | 3.1 | | | | 0.6 | % | | | 0.02 | | | | 0.02 | | | | 3.1 | | | | 0.4 | % | | | 0.02 | | | | 0.02 | | | | — | | | | — | | | | — | | | | — | |
Restructuring and other (2) | | | (4.4 | ) | | | -0.9 | % | | | (0.02 | ) | | | (0.02 | ) | | | 2.3 | | | | 0.3 | % | | | 0.01 | | | | 0.01 | | | | 12.2 | | | | 3.0 | % | | | 0.06 | | | | 0.06 | |
Pension mark-to-market adjustment (1) | | | — | | | | — | | | | — | | | | — | | | | (2.5 | ) | | | -0.4 | % | | | (0.01 | ) | | | (0.01 | ) | | | 0.7 | | | | 0.2 | % | | | 0.00 | | | | 0.00 | |
Exclude discrete tax adjustments (4) | | | 0.3 | | | | 0.1 | % | | | 0.00 | | | | 0.00 | | | | 0.5 | | | | 0.1 | % | | | 0.00 | | | | 0.00 | | | | (10.7 | ) | | | -2.6 | % | | | (0.05 | ) | | | (0.05 | ) |
Non-GAAP tax adjustments (5) | | | (1.7 | ) | | | -0.3 | % | | | (0.01 | ) | | | (0.01 | ) | | | (5.1 | ) | | | -0.7 | % | | | (0.03 | ) | | | (0.03 | ) | | | (6.8 | ) | | | -1.7 | % | | | (0.03 | ) | | | (0.03 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income - non-GAAP | | $ | 107.7 | | | | 21.4 | % | | $ | 0.55 | | | $ | 0.54 | | | $ | 181.5 | | | | 26.0 | % | | $ | 0.91 | | | $ | 0.90 | | | $ | 67.7 | | | | 16.5 | % | | $ | 0.33 | | | $ | 0.33 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | |
GAAP and non-GAAP weighted average common shares - basic | | | 197.5 | | | | | | | | | | | | | | | | 198.8 | | | | | | | | | | | | | | | | 202.2 | | | | | | | | | | | | | |
GAAP weighted average common shares - diluted | | | 200.8 | | | | | | | | | | | | | | | | 201.5 | | | | | | | | | | | | | | | | 203.9 | | | | | | | | | | | | | |
Exclude dilutive shares from convertible note | | | (1.1 | ) | | | | | | | | | | | | | | | (0.7 | ) | | | | | | | | | | | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP weighted average common shares - diluted | | | 199.7 | | | | | | | | | | | | | | | | 200.8 | | | | | | | | | | | | | | | | 203.9 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(1) Actuarial (gains) losses recognized under GAAP in accordance with Teradyne’s mark-to-market pension accounting. | |
|
(2) Restructuring and other consists of: | |
| | Quarter Ended | | | | | | | | | | |
| | October 1, 2017 | | | | | | | | | | | | July 2, 2017 | | | | | | | | | | | | October 2, 2016 | | | | | | | | | | |
Employee severance | | $ | 0.6 | | | | | | | | | | | | | | | $ | 0.8 | | | | | | | | | | | | | | | $ | 4.2 | | | | | | | | | | | | | |
Contingent consideration fair value adjustment | | | (0.3 | ) | | | | | | | | | | | | | | | 1.5 | | | | | | | | | | | | | | | | 8.0 | | | | | | | | | | | | | |
Facility related | | | (0.4 | ) | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | |
Property insurance recovery | | | (5.1 | ) | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | |
Expenses and Impairment of fixed assets related to Japan earthquake | | | 0.8 | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | (4.4 | ) | | | | | | | | | | | | | | $ | 2.3 | | | | | | | | | | | | | | | $ | 12.2 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(3) For the quarters ended October 1, 2017 and July 2, 2017, interest and other included non-cash convertible debt interest expense. | |
|
(4) For the quarters ended October 1, 2017, July 2, 2017 and October 2, 2016 adjustment to exclude discrete income tax items. | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(5) For periods after December 31, 2016, the non-GAAP annual effective tax rate is based on a with and without calculation with respect to non-GAAP reconciling items. | | | | | |
| | | | | | | |
| | Nine Months Ended | | | | | | | | | | | | | | | | | | | |
| | October 1, 2017 | | | % of Net Revenues | | | | | | | | | October 2, 2016 | | | % of Net Revenues | | | | | | | | | | | | | | | | | | | |
Net Revenues | | $ | 1,657.2 | | | | | | | | | | | | | | | $ | 1,373.3 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | |
Gross profit - GAAP | | $ | 950.9 | | | | 57.4 | % | | | | | | | | | | $ | 740.6 | | | | 53.9 | % | | | | | | | | | | | | | | | | | | | | | | | | |
Pension mark-to-market adjustment (1) | | | (0.7 | ) | | | 0.0 | % | | | | | | | | | | | (0.3 | ) | | | 0.0 | % | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross profit - non-GAAP | | $ | 950.2 | | | | 57.3 | % | | | | | | | | | | $ | 740.3 | | | | 53.9 | % | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | |
Income (loss) from operations - GAAP | | $ | 432.0 | | | | 26.1 | % | | | | | | | | | | $ | (119.2 | ) | | | -8.7 | % | | | | | | | | | | | | | | | | | | | | | | | | |
Acquired intangible assets amortization | | | 23.1 | | | | 1.4 | % | | | | | | | | | | | 44.7 | | | | 3.3 | % | | | | | | | | | | | | | | | | | | | | | | | | |
Restructuring and other (2) | | | 0.4 | | | | 0.0 | % | | | | | | | | | | | 16.4 | | | | 1.2 | % | | | | | | | | | | | | | | | | | | | | | | | | |
Pension mark-to-market adjustment (1) | | | (2.5 | ) | | | -0.2 | % | | | | | | | | | | | (1.2 | ) | | | -0.1 | % | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill impairment (3) | | | — | | | | — | | | | | | | | | | | | 254.9 | | | | 18.6 | % | | | | | | | | | | | | | | | | | | | | | | | | |
Acquired intangible assets impairment (3) | | | — | | | | — | | | | | | | | | | | | 83.3 | | | | 6.1 | % | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income from operations - non-GAAP | | $ | 453.0 | | | | 27.3 | % | | | | | | | | | | $ | 278.9 | | | | 20.3 | % | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | Net Income per Common Share | | | | | | | | | Net (Loss) Income per Common Share | | | | | | | | | | | | | |
| | October 1, 2017 | | | % of Net Revenues | | | Basic | | | Diluted | | | October 2, 2016 | | | % of Net Revenues | | | Basic | | | Diluted | | | | | | | | | | | | | |
Net income (loss) - GAAP | | $ | 363.6 | | | | 21.9 | % | | $ | 1.83 | | | $ | 1.81 | | | $ | (109.8 | ) | | | -8.0 | % | | $ | (0.54 | ) | | $ | (0.54 | ) | | | | | | | | | | | | | | | | |
Acquired intangible assets amortization | | | 23.1 | | | | 1.4 | % | | | 0.12 | | | | 0.12 | | | | 44.7 | | | | 3.3 | % | | | 0.22 | | | | 0.22 | | | | | | | | | | | | | | | | | |
Interest and other (4) | | | 9.3 | | | | 0.6 | % | | | 0.05 | | | | 0.05 | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | | | | | |
Restructuring and other (2) | | | 0.4 | | | | 0.0 | % | | | 0.00 | | | | 0.00 | | | | 16.4 | | | | 1.2 | % | | | 0.08 | | | | 0.08 | | | | | | | | | | | | | | | | | |
Pension mark-to-market adjustment (1) | | | (2.5 | ) | | | -0.2 | % | | | (0.01 | ) | | | (0.01 | ) | | | (1.2 | ) | | | -0.1 | % | | | (0.01 | ) | | | (0.01 | ) | | | | | | | | | | | | | | | | |
Goodwill impairment (3) | | | — | | | | — | | | | — | | | | — | | | | 254.9 | | | | 18.6 | % | | | 1.25 | | | | 1.24 | | | | | | | | | | | | | | | | | |
Acquired intangible assets impairment (3) | | | — | | | | — | | | | — | | | | — | | | | 83.3 | | | | 6.1 | % | | | 0.41 | | | | 0.41 | | | | | | | | | | | | | | | | | |
Exclude discrete tax adjustments (5) | | | (6.1 | ) | | | -0.4 | % | | | (0.03 | ) | | | (0.03 | ) | | | 11.8 | | | | 0.9 | % | | | 0.06 | | | | 0.06 | | | | | | | | | | | | | | | | | |
Non-GAAP tax adjustments (6) | | | (9.9 | ) | | | -0.6 | % | | | (0.05 | ) | | | (0.05 | ) | | | (55.7 | ) | | | -4.1 | % | | | (0.27 | ) | | | (0.27 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income — non-GAAP | | $ | 377.9 | | | | 22.8 | % | | $ | 1.90 | | | $ | 1.88 | | | $ | 244.4 | | | | 17.8 | % | | $ | 1.20 | | | $ | 1.19 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | |
GAAP and non-GAAP weighted average common shares — basic | | | 198.8 | | | | | | | | | | | | | | | | 203.2 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
GAAP weighted average common shares — diluted | | | 201.4 | | | | | | | | | | | | | | | | 203.2 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Exclude dilutive shares from convertible note | | | (0.6 | ) | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Include dilutive shares | | | — | | | | | | | | | | | | | | | | 1.7 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP weighted average common shares — diluted | | | 200.8 | | | | | | | | | | | | | | | | 204.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | |
(1) Actuarial gains recognized under GAAP in accordance with Teradyne’s mark-to-market pension accounting. | | | | | | | | | | | | | | | | | |
| | | | |
(2) Restructuring and other consists of: | | | | | | | | | | | | | | | | | |
| | Nine Months Ended | | | | | | | | | | | | | | | | | | | | | | |
| | October 1, 2017 | | | | | | | | | | | | October 2, 2016 | | | | | | | | | | | | | | | | | | | | | | |
Employee severance | | $ | 2.0 | | | | | | | | | | | | | | | $ | 5.9 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Contingent consideration fair value adjustment | | | 1.8 | | | | | | | | | | | | | | | | 10.5 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Facility related | | | 0.9 | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expenses and impairment of fixed assets related to Japan earthquake | | | 0.8 | | | | | | | | | | | | | | | | 5.1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property insurance recovery | | | (5.1 | ) | | | | | | | | | | | | | | | (5.1 | ) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 0.4 | | | | | | | | | | | | | | | $ | 16.4 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(3) | Goodwill and acquired intangible assets impairment related to Teradyne’s Wireless Test business segment. |
(4) | For the nine months ended October 1, 2017, Interest and other included non-cash convertible debt interest expense. |
(5) | For the nine months ended October 1, 2017 and October 2, 2016, adjustment to exclude discrete income tax items. For the nine months ended October 2, 2016, adjustment to treat Wireless Test business segment goodwill and intangible assets impairments as discrete tax items. |
(6) | For periods after December 31, 2016, the non-GAAP annual effective tax rate is based on a with and without calculation with respect to non-GAAP reconciling items. |
GAAP to Non-GAAP Reconciliation of Fourth Quarter 2017 guidance:
| | | | | | | | | | | | |
GAAP and non-GAAP fourth quarter revenue guidance: | | $ | 420 million | | | | to | | | $ | 450 million | |
GAAP net income per diluted share | | $ | 0.27 | | | | | | | $ | 0.33 | |
Exclude acquired intangible assets amortization | | | 0.04 | | | | | | | | 0.04 | |
Exclude non-cash convertible debt interest | | | 0.02 | | | | | | | | 0.02 | |
Non-GAAP tax adjustment | | | (0.01 | ) | | | | | | | (0.01 | ) |
| | | | | | | | | | | | |
Non-GAAP net income per diluted share | | $ | 0.31 | | | | | | | $ | 0.37 | |
For press releases and other information of interest to investors, please visit Teradyne’s homepage at http://www.teradyne.com.
Contact: Teradyne, Inc.
Andy Blanchard 978-370-2425
Vice President of Corporate Relations