Attached files

file filename
8-K/A - FORM 8-K/A - TERADYNE, INCd270391d8ka.htm
EX-15.1 - AWARENESS LETTER - TERADYNE, INCd270391dex151.htm
EX-23.1 - CONSENT OF KPMG LLP - TERADYNE, INCd270391dex231.htm
EX-99.1 - LITEPOINT CONSOLIDATED FINANCIAL STATEMENTS - TERADYNE, INCd270391dex991.htm

Exhibit 99.2

Teradyne, Inc.

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

On October 5, 2011, Teradyne completed its acquisition of LitePoint Corporation (“LitePoint”) located in Sunnyvale, California, for approximately $510 million, net of LitePoint’s cash and tax benefits as defined in the merger agreement, and up to $70 million, payable in cash or Teradyne’s common stock at Teradyne’s election, upon achievement of certain revenue-based performance targets through 2012. The acquisition was completed by acquiring all of the outstanding common and preferred stock of LitePoint. For the purpose of these unaudited pro forma condensed combined financial statements, the acquisition is assumed to have occurred as of January 1, 2010 with respect to the unaudited pro forma condensed combined statements of operations and as of July 3, 2011 with respect to the unaudited pro forma condensed combined balance sheet.

The unaudited pro forma condensed combined statement of operations for the six months ended July 3, 2011 has been derived from:

 

   

the unaudited historical condensed consolidated statement of operations of Teradyne for the six months ended July 3, 2011

 

   

the unaudited historical consolidated statement of income of LitePoint for the six months ended June 30, 2011

The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2010 has been derived from:

 

   

the audited historical consolidated statement of operations of Teradyne for the year ended December 31, 2010

 

   

the audited historical consolidated statement of income of LitePoint for the year ended December 31, 2010

The unaudited pro forma condensed combined balance sheet as of July 3, 2011 has been derived from:

 

   

the unaudited historical condensed consolidated balance sheet of Teradyne as of July 3, 2011

 

   

the unaudited historical consolidated balance sheet of LitePoint as of June 30, 2011

Because these unaudited pro forma condensed combined financial statements have been prepared based on preliminary estimates of fair values attributable to the acquisition, the actual amounts recorded for the acquisition may differ materially from the information presented in these unaudited pro forma condensed combined financial statements. The total purchase price has been allocated on a preliminary basis to assets acquired and liabilities assumed based on management’s preliminary estimates of fair value, with the excess purchase price over net tangible and identifiable intangible assets acquired being allocated to goodwill. Definitive allocations will be performed and finalized in the first quarter of fiscal 2012. Accordingly, the purchase price allocation pro forma adjustments are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed combined financial information and are subject to revision based on a final determination of fair value.

The unaudited pro forma condensed combined statements of operations do not reflect nonrecurring charges resulting from the acquisition transaction. The nonrecurring charges resulting from the acquisition transaction include fair value of acquired inventory and deferred revenue, and investment advisory and legal costs.

The unaudited pro forma condensed combined financial statements are not intended to represent or be indicative of the consolidated results of operations or financial position of Teradyne that would have been reported had the acquisition and cash payment been completed as of the dates presented, and should not be taken as representative of the future results of operations or financial position of Teradyne. This information should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial statements. The unaudited pro forma statements of operations do not reflect any operating efficiencies and cost savings that Teradyne may achieve with respect to the combined companies.

The unaudited pro forma condensed combined financial statements should be read in conjunction with the historical consolidated financial statements and accompanying notes of Teradyne and LitePoint included in the respective Teradyne annual report on Form 10-K and the Teradyne quarterly report on Form 10-Q and the attached LitePoint financial statements in Exhibit 99.1.

 

1


Teradyne, Inc.

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

AS OF JULY 3, 2011

(in thousands)

 

     July 3,
2011
Teradyne
Historical
    June 30,
2011
LitePoint 
Historical
    Pro Forma
Adjustments
    Pro Forma
Combined
 

ASSETS

        

Current assets:

        

Cash and cash equivalents

   $ 455,398      $ 11,384      $ (87,233 )  A    $ 379,549   

Marketable securities

     453,942        28,370        (250,000 )  A      232,312   

Accounts receivable, net

     207,823        30,264        —          238,087   

Inventories

        

Parts

     90,964        772        —          91,736   

Assemblies in process

     21,039        —          —          21,039   

Finished goods

     29,515        6,772        12,700    B      48,987   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net inventories

     141,518        7,544        12,700        161,762   

Deferred tax assets

     22,801        2,059        —          24,860   

Prepayments and other current assets

     61,946        3,536        —          65,482   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     1,343,428        83,157        (324,533     1,102,052   

Property, plant and equipment, at cost

     795,778        7,309        —          803,087   

Less: accumulated depreciation

     562,346        3,672        —          566,018   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net property, plant and equipment

     233,432        3,637        —          237,069   

Marketable securities

     281,978        1,000        (240,000 )  A      42,978   

Goodwill

     —          —          254,218    C      254,218   

Intangible assets, net

     108,357        —          310,500    C      418,857   

Other assets

     16,644        305        —          16,949   

Retirement plan assets

     14,456        —          —          14,456   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 1,998,295      $ 88,099      $ 185      $ 2,086,579   
  

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES

        

Current liabilities:

        

Accounts payable

   $ 106,993      $ 5,093      $ —        $ 112,086   

Accrued employees’ compensation and withholdings

     75,018        3,963        —          78,981   

Deferred revenue and customer advances

     98,723        5,252        (4,412 )  D      99,563   

Other accrued liabilities

     59,889        4,840        —          64,729   

Accrued income taxes

     9,888        —          —          9,888   

Contingent acquisition payments

     —          —          68,892    E      68,892   

Current debt

     2,475        —          —          2,475   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     352,986        19,148        64,480        436,614   

Long-term deferred revenue and customer advances

     50,064        8,469        (7,029 )  D      51,504   

Retirement plan liabilities

     77,154        —          —          77,154   

Deferred tax liabilities

     9,973        352        1,707    F      12,032   

Long-term other accrued liabilities

     19,359        21        —          19,380   

Long-term debt

     154,821        —          —          154,821   

Income taxes payable

     —          1,193          1,193   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     664,357        29,183        59,158        752,698   
  

 

 

   

 

 

   

 

 

   

 

 

 

SHAREHOLDERS’ EQUITY

        

Common stock

     23,250        153        (153 )  G      23,250   

Series A convertible preferred stock

     —          11        (11 )  G      —     

Additional paid-in capital

     1,292,727        6,520        (2,048 )  G      1,297,199   

Accumulated other comprehensive loss

     (124,094     (4     4    G      (124,094

Retained earnings

     142,055        52,236        (56,765 )  G      137,526   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     1,333,938        58,916        (58,973     1,333,881   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 1,998,295      $ 88,099      $ 185      $ 2,086,579   
  

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of the unaudited pro forma condensed combined financial statements.

 

2


Teradyne, Inc.

Unaudited Pro Forma Condensed Combined Statement of Operations

For the year ended December 31, 2010

(In thousands, except per share data)

 

     Teradyne
Historical
For the
Year Ended
December 31,
2010
    LitePoint
Historical
For the Year
Ended
December 31,
2010
     Diagnostic
Solutions
Pro Forma
Adjustments
(Note 2)
    LitePoint
Pro Forma
Adjustments
    Pro Forma
Combined
 

Net revenues:

           

Products

   $ 1,349,257      $ 83,624       $ (18,316   $ —        $ 1,414,565   

Services

     259,393        2,368         (24,173     —          237,588   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total net revenues

     1,608,650        85,992         (42,489     —          1,652,153   

Cost of revenues:

           

Cost of products

     602,330        21,679         (10,822     156    H      613,343   

Cost of services

     133,571        474         (14,884     —          119,161   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total cost of revenues

     735,901        22,153         (25,706     156        732,504   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Gross profit

     872,749        63,839         (16,783     (156     919,649   

Operating expenses:

           

Engineering and development

     197,022        15,711         (4,005     6,331    H      215,059   

Selling and administrative

     230,101        17,834         (3,127     1,617    H      246,425   

Acquired intangible asset amortization

     29,251        —           —          47,776     I      77,027   

Restructuring and other, net

     2,907        —           (3,724 )     —          (817
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total operating expenses

     459,281        33,545         (10,856     55,724        537,694   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Income from operations

     413,468        30,294         (5,927     (55,880     381,955   

Interest income

     8,104        18         (340     (2,309 )  J      5,473   

Interest expense and other

     (27,060     7         706        —          (26,347
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     394,512        30,319         (5,561     (58,189     361,081   

Provision (benefit) for income taxes

     14,782        10,489         (138     (46 )  K      25,087   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Income from continuing operations

   $ 379,730      $ 19,830       $ (5,423   $ (58,143   $ 335,994   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

EARNINGS PER SHARE INFORMATION:

           

Income from continuing operations per common share:

           

Basic

   $ 2.11             $ 1.87   

Diluted

   $ 1.73             $ 1.54   

Weighted average common shares (in 000s):

           

Basic

     179,924               179,924   

Diluted

     226,807             545    L      227,352   

The accompanying notes are an integral part of the unaudited pro forma condensed combined financial statements.

 

3


Teradyne, Inc.

Unaudited Pro Forma Condensed Combined Statement of Operations

For the six months ended July 3, 2011

(In thousands, except per share data)

 

     Teradyne
Historical
For the
Six Months 
July 3,
2011
    LitePoint
Historical
For the

Six Months
June 30,
2011
     LitePoint
Pro Forma
Adjustments
    Pro Forma
Combined
 

Net revenues:

         

Products

   $ 657,035      $ 53,998       $ —        $ 711,033   

Services

     130,645        2,550         —          133,195   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total net revenues

     787,680        56,548         —          844,228   

Cost of revenues:

         

Cost of products

     313,358        11,861         223    H      325,442   

Cost of services

     66,827        510         —          67,337   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total cost of revenues

     380,185        12,371         223        392,779   
  

 

 

   

 

 

    

 

 

   

 

 

 

Gross profit

     407,495        44,177         (223     451,449   

Operating expenses:

         

Engineering and development

     95,370        10,204         1,362    H      106,936   

Selling and administrative

     115,710        11,817         1,661    H      129,188   

Acquired intangible asset amortization

     14,582        —           23,888     I      38,470   

Restructuring and other, net

     1,692        —           —          1,692  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total operating expenses

     227,354        22,021         26,911        276,286   
  

 

 

   

 

 

    

 

 

   

 

 

 

Income from operations

     180,141        22,156         (27,134     175,163   

Interest income

     2,690        33         (1,154 )  J      1,569   

Interest expense and other

     (11,492     33         —          (11,459
  

 

 

   

 

 

    

 

 

   

 

 

 

Income from continuing operations before income taxes

     171,339        22,222         (28,288     165,273   

Provision (benefit) for income taxes

     13,325        7,400         (23 )  K      20,702   
  

 

 

   

 

 

    

 

 

   

 

 

 

Income from continuing operations

   $ 158,014      $ 14,822       $ (28,265   $ 144,571   
  

 

 

   

 

 

    

 

 

   

 

 

 

EARNINGS PER SHARE INFORMATION:

         

Income from continuing operations per common share:

         

Basic

   $ 0.85           $ 0.78   

Diluted

   $ 0.68           $ 0.62   

Weighted average common shares (in 000s):

         

Basic

     185,044             185,044   

Diluted

     231,266           1,636    L      232,902   

The accompanying notes are an integral part of the unaudited pro forma condensed combined financial statements.

 

4


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

1. BASIS OF PRO FORMA PRESENTATION

The unaudited pro forma condensed combined financial statements are based on the historical financial statements of Teradyne, Inc. (“Teradyne”) and LitePoint Corporation (“LitePoint”) after giving effect to Teradyne’s acquisition of LitePoint, divestiture of Diagnostic Solutions and the assumptions and adjustments described in the accompanying notes to the unaudited pro forma condensed combined financial statements. Teradyne acquired all of the outstanding common and preferred stock of LitePoint on October 5, 2011.

For the purpose of these unaudited pro forma condensed combined financial statements, the acquisition is assumed to have occurred as of January 1, 2010 with respect to the unaudited pro forma condensed combined statements of operations and as of July 3, 2011 with respect to the unaudited pro forma condensed combined balance sheet.

The unaudited pro forma condensed combined statement of operations for the six months ended July 3, 2011 has been derived from:

 

   

the unaudited historical condensed consolidated statement of operations of Teradyne for the six months ended July 3, 2011

 

   

the unaudited historical consolidated statement of income of LitePoint for the six months ended June 30, 2011

The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2010 has been derived from:

 

   

the audited historical consolidated statement of operations of Teradyne for the year ended December 31, 2010

 

   

the audited historical consolidated statement of income of LitePoint for the year ended December 31, 2010

The unaudited pro forma condensed combined balance sheet as of July 3, 2011 has been derived from:

 

   

the unaudited historical condensed consolidated balance sheet of Teradyne as of July 3, 2011

 

   

the unaudited historical consolidated balance sheet of LitePoint as of June 30, 2011

Because these unaudited pro forma condensed combined financial statements have been prepared based on preliminary estimates of fair values attributable to the LitePoint acquisition, the actual amounts recorded for the acquisition may differ materially from the information presented in these unaudited pro forma condensed combined financial statements. The total purchase price has been allocated on a preliminary basis to assets acquired and liabilities assumed based on management’s preliminary estimates of fair value, with the excess purchase price over net tangible and identifiable intangible assets acquired being allocated to goodwill. Definitive allocations will be performed and finalized in the first quarter of fiscal 2012. Accordingly, the purchase price allocation pro forma adjustments are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed combined financial information and are subject to revision based on a final determination of fair value.

The unaudited pro forma condensed combined statements of operations do not reflect nonrecurring charges resulting from the acquisition transaction. The nonrecurring charges resulting from the acquisition transaction include fair value of acquired inventory and deferred revenue, and investment advisory and legal costs.

The unaudited pro forma condensed combined financial statements are not intended to represent or be indicative of the consolidated results of operations or financial position of Teradyne that would have been reported had the acquisitions and cash payments been completed as of the dates presented, and should not be taken as representative of the future results of operations or financial position of Teradyne. This information should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial statements. The unaudited pro forma statements of operations do not reflect any operating efficiencies and cost savings that Teradyne may achieve with respect to the combined companies.

The unaudited pro forma condensed combined financial statements should be read in conjunction with the historical consolidated financial statements and accompanying notes of Teradyne and LitePoint included in the respective Teradyne annual report on Form 10-K and the Teradyne quarterly report on Form 10-Q and attached LitePoint financial statements in Exhibit 99.1.

 

5


2. DIAGNOSTIC SOLUTIONS DIVESTITURE

On March 21, 2011, Teradyne completed the sale of its Diagnostic Solutions business unit, which was included in the Systems Test Group segment, to SPX Corporation for $40.2 million in cash. Teradyne sold this business as its growth potential as a stand-alone business was significantly less than if it was part of a larger automotive supplier. The results of Diagnostic Solutions were classified as discontinued operations and the historical results of Diagnostic Solutions for the year ended December 31, 2010 are removed with pro forma adjustments.

3. LITEPOINT ACQUISITION

On October 5, 2011, Teradyne completed its acquisition of LitePoint for approximately $510 million, net of LitePoint’s cash and tax benefits as defined in the merger agreement, and up to $70 million, payable in cash or Teradyne’s common stock at Teradyne’s election, upon achievement of certain revenue-based performance targets through 2012. LitePoint designs, develops, and supports advanced wireless test solutions for the development and manufacturing of wireless devices, including smart phones, tablets, notebooks/laptops, personal computer peripherals, and other Wi-Fi enabled devices.

This acquisition has been accounted for as a business combination using purchase accounting. The total purchase price of $646.1 million was comprised of (in thousands):

 

Cash paid to acquire the outstanding common and preferred stock of LitePoint

   $ 572,702   

Fair value of LitePoint vested options assumed

     4,472   

Fair value of contingent consideration

     68,892   
  

 

 

 

Total purchase price

   $ 646,066   
  

 

 

 

The fair value of stock options was estimated using the following weighted average assumptions:

 

         

Expected life

     6.2 years   

Expected volatility

     49.1

Risk-free interest rate

     1.3

Dividend yield

     0.0

Preliminary Purchase Price Allocation

The preliminary allocation of the total LitePoint purchase price to all tangible and intangible assets acquired and liabilities assumed was based on their estimated fair value as of October 5, 2011. Adjustments to these estimates will be included in the final allocation of the purchase price of LitePoint, which changes could be material. The purchase price allocation is preliminary pending the final determination of the fair value of certain assumed assets and liabilities. Teradyne expects to finalize the purchase price allocation in the first quarter of fiscal 2012. Accordingly, investors should not place undue reliance on these estimates. The excess of the purchase price over the identifiable intangible and net tangible assets was allocated to goodwill. The total purchase price of $646.1 million has been allocated as follows (in thousands):

 

Goodwill

   $ 219,246   

Other intangible assets

     310,500   

Tangible assets acquired and liabilities assumed:

  

Cash, cash equivalents and short-term marketable securities

     61,250   

Other current assets

     73,563   

Non-current assets

     5,150   

Accounts payable and current liabilities

     (21,408

Other long-term liabilities

     (2,235
  

 

 

 

Total preliminary purchase price

   $ 646,066   
  

 

 

 

Other intangible assets

Teradyne has estimated the fair value of other intangible assets using the income and cost approaches to value these identifiable intangible assets which are subject to amortization. These estimates are based on a preliminary valuation and are subject to change, which changes could be material. Acquired intangible assets, other than goodwill, will be amortized on a straight-line basis over their estimated useful lives. The following table sets forth the components of these other intangible assets and their estimated useful lives at October 5, 2011 (in thousands):

 

     Preliminary
Fair Value
     Estimated Useful
Life (in years)
 

Developed technology

   $ 237,100         6.40   

Customer relationships

     53,700         7.00   

Trademarks/Tradename

     19,000         7.00   

Customer backlog

     700         0.25   
  

 

 

    

Total intangible assets

   $ 310,500         6.50   
  

 

 

    

 

 

6


Tangible assets and liabilities

Tangible assets were recorded at their respective carrying amounts, which approximates fair value, except for inventory. Teradyne increased LitePoint’s historical net carrying amount of certain inventory by $18.3 million to reflect its estimated fair value as of October 5, 2011.

Liabilities assumed have been recorded at their respective carrying amounts, which approximates fair value and the amount expected to be paid, except for deferred revenue. Deferred revenue has been reduced by $16.8 million to reflect its estimated fair value of $3.4 million as of October 5, 2011.

4. HISTORICAL INFORMATION

LitePoint’s historical financial statements for the six months ended June 30, 2011 and for the year ended December 31, 2010 are derived from LitePoint’s historical financial statements. Certain reclassifications have been made to these financial statements to conform to the presentation used in Teradyne’s historical financial statements. Such reclassifications had no effect on LitePoint’s previously reported income from continuing operations.

5. PRO FORMA ADJUSTMENTS

The following pro forma adjustments are included in the unaudited pro forma condensed combined statements of operations for the six months ended July 3, 2011 and the year ended December 31, 2010 and the unaudited pro forma condensed combined balance sheet as of July 3, 2011:

A. To give effect to cash payments of $572.7 million to acquire the shares of LitePoint and pay Teradyne’s acquisition-related transaction costs of $4.5 million.

B. To increase the historical carrying value of LitePoint inventories to the estimated selling prices less the cost of disposal and selling effort, including an appropriate return on sales effort.

C. To record preliminary purchase price allocation to goodwill and intangible assets as though the LitePoint acquisition had occurred on the balance sheet date. The pro forma adjustment for goodwill differs from the amount shown in Note 3 as the result of different tangible net asset balances as of July 3, 2011 (the date of the unaudited pro forma condensed combined balance sheet) and October 5, 2011 (the date of the acquisition).

D. To record fair value adjustment to LitePoint’s deferred revenue.

E. To record estimated fair value of contingent consideration.

F. To record deferred tax liabilities related to acquired intangible assets net of a $113.2 million reduction in Teradyne’s valuation allowance, recorded as a result of the acquisition.

G. To record the following adjustments to shareholders’ equity (in thousands):

 

To record the fair value of LitePoint’s vested options assumed in the acquisition

   $ 4,472   

To expense acquisition costs

     (4,529

To eliminate LitePoint’s historical shareholders’ equity

     (58,916
  

 

 

 

Total adjustments to shareholders’ equity

   $ (58,973
  

 

 

 

H. Adjustment to stock based compensation for the effect of Teradyne assuming LitePoint’s unvested stock options.

I. To record amortization of intangible assets acquired.

J. To record forgone interest income resulting from cash utilized in connection with the LitePoint acquisition, based on actual cash paid for the acquisition and acquisition costs, and the historical interest rate (0.4%) earned on Teradyne’s cash, cash equivalents and marketable securities.

K. To record tax effects associated with the pro forma adjustments recorded in the condensed combined statements of operations on the reduction of interest income.

L. Adjustment to give effect to the impact of assumed LitePoint stock options as they would have been dilutive.

6. NONRECURRING CHARGES

The pro forma condensed combined statements of operations for the six months ended July 3, 2011 and the year ended December 31, 2010 do not reflect the impact on cost of revenues of $18.3 million to reflect LitePoint’s acquired inventory at fair value, the impact to reflect LitePoint’s acquired deferred revenue at fair value or the impact on selling and administrative expenses of investment advisory and legal costs of $4.5 million incurred by Teradyne as a direct result of the acquisition. Under SEC rules and regulations relating to pro forma financial statements, these amounts are considered to be nonrecurring charges and are excluded from the pro forma statements of operations.

 

7