Attached files

file filename
8-K - FORM 8-K - TERADYNE, INCd572818d8k.htm

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 at www.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 at www.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, visit www.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.

  Contact: Teradyne, Inc.
       Andy Blanchard 978-370-2425
       Vice President of Corporate Relations