Attached files

file filename
8-K - FORM 8-K - TERADYNE, INCd616571d8k.htm

Exhibit 99.1

Teradyne Reports Third Quarter 2013 Results

 

Q3’13 revenue of $433 million, up 1% from Q2’13 and down 6% from Q3’12

Q3’13 orders of $271 million, down 43% from Q2’13 and up 17% from Q3’12

Q3’13 diluted non-GAAP net income of $0.46 per share, up from $0.43 per share in Q2’13 and down from $0.53 per share in Q3’12. Q3’13 diluted GAAP net income of $0.29 per share

Q4’13 guidance: Revenue of $260 million to $285 million; Diluted non-GAAP net income of $0.00 to $0.07 per share; Diluted GAAP net income of $0.04 to $0.08 per share

NORTH READING, Mass. – October 23, 2013 – Teradyne, Inc. (NYSE: TER) reported revenue of $433 million for the third quarter of 2013 of which $304 million was in Semiconductor Test, $93 million in Wireless Test and $36 million in System Test. On a non-GAAP basis, Teradyne’s net income in the third quarter was $95.0 million, or $0.46 per diluted share, which excluded acquired intangible asset amortization, non-cash convertible debt interest, and included income taxes on a cash basis. GAAP net income for the third quarter was $69.5 million, or $0.29 per diluted share.

Bookings in the third quarter of 2013 were $271 million of which $207 million were in Semiconductor Test, $40 million in Wireless Test and $24 million in System Test.

“Despite industry-wide lower capital spending this year, we’ve achieved solid operating results and market share momentum through three quarters,” said CEO, Mike Bradley. “Consistent with prior years, we’re projecting the normal seasonal slowdown in the fourth quarter, but at somewhat higher revenue levels than we experienced at this time last year. We continue to make progress in mobility applications in both Semiconductor Test and LitePoint and will be well-positioned for any expected market growth in 2014.”

Guidance for the fourth quarter of 2013 is revenue of $260 million to $285 million with non-GAAP net income per diluted share of $0.00 to $0.07 and GAAP net income per diluted share of $0.04 to $0.08. Non-GAAP net income guidance excludes a gain from the sale of an equity investment, acquired intangible asset amortization, non-cash convertible debt interest and includes income taxes on a cash basis.

Webcast

A conference call to discuss the third quarter of 2013 results, along with management’s business outlook is scheduled at 10 a.m. EDT, Thursday, October 24, 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. Presentation materials will be available at www.teradyne.com at 10 a.m. EDT.

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 76276015. A replay will also be available on the Teradyne website www.teradyne.com. Click on “Investors” for a link to the replay. The replay will be available via phone and website through November 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, restructuring and other, and a gain from the sale of an equity investment, 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; the closing of the sale of an equity investment 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 June 30, 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 THIRD FISCAL QUARTER OF 2013

 

 

CONDENSED CONSOLIDATED OPERATING STATEMENTS

(In thousands, except per share amounts)

 

    Quarter Ended     Nine Months Ended  
    September 29,
2013
    June 30,
2013
    September 30,
2012
    September 29,
2013
    September 30,
2012
 

Net revenues

  $ 433,376      $ 428,889      $ 463,394      $ 1,142,632      $ 1,408,346   

Cost of revenues (1) (2)

    179,082        187,656        203,194        493,688        647,714   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    254,294        241,233        260,200        648,944        760,632   

Operating expenses:

         

Engineering and development (1)

    68,918        67,773        63,946        199,442        193,059   

Selling and administrative (1)

    72,917        69,230        69,030        210,037        207,727   

Acquired intangible asset amortization

    18,064        18,063        18,429        54,163        55,287   

Restructuring and other (3)

    889        259        683        1,480        (7,404
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

    160,788        155,325        152,088        465,122        448,669   

Income from operations

    93,506        85,908        108,112        183,822        311,963   

Interest and other (4)

    (5,954     (5,551     (5,087     (17,339     (15,702
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

    87,552        80,357        103,025        166,483        296,261   

Income tax provision

    18,093        13,801        14,384        23,879        62,669   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 69,459      $ 66,556      $ 88,641      $ 142,604      $ 233,592   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Net income per common share:          

Basic

  $ 0.36      $ 0.35      $ 0.47      $ 0.75      $ 1.25   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

  $ 0.29      $ 0.28      $ 0.39      $ 0.61      $ 1.02   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - basic

    191,307        190,569        187,364        190,521        186,592   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - diluted (5)

    235,828        234,909        229,210        235,165        230,003   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net orders

  $ 270,733      $ 473,815      $ 230,794      $ 1,144,630      $ 1,280,579   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(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     Nine Months Ended  
    September 29,
2013
    June 30,
2013
    September 30,
2012
    September 29,
2013
    September 30,
2012
 

Cost of revenues

  $ —        $ (335   $ 449      $ (335   $ 1,227   

Engineering and development

    —          (659     936        (659     2,399   

Selling and administrative

    —          (365     552        (365     1,365   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ —        $ (1,359   $ 1,937      $ (1,359   $ 4,991   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(2) Cost of revenues includes:

 

    Quarter Ended     Nine Months Ended  
    September 29,
2013
    June 30,
2013
    September 30,
2012
    September 29,
2013
    September 30,
2012
 

Provision for excess and obsolete inventory

  $ 3,841      $ 1,975      $ 5,481      $ 9,616      $ 16,408   

Sale of previously written down inventory

    (4,093     (3,058     (651     (8,934     (3,170

Inventory step-up

    —          —          —          —          6,089   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ (252   $ (1,083   $ 4,830      $ 682      $ 19,327   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(3) Restructuring and other consists of:

 

    Quarter Ended     Nine Months Ended  
    September 29,
2013
    June 30,
2013
    September 30,
2012
    September 29,
2013
    September 30,
2012
 

Employee severance

  $ 1,337      $ 259      $ 683      $ 1,928      $ 969   

Facility related

    (448     —          —          (448     —     

Contingent consideration fair value adjustment

    —          —          —          —          (8,373
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 889      $ 259      $ 683      $ 1,480      $ (7,404
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(4) Interest and other includes:

 

    Quarter Ended     Nine Months Ended  
    September 29,
2013
    June 30,
2013
    September 30,
2012
    September 29,
2013
    September 30,
2012
 

Non-cash convertible debt interest expense

  $ 4,018      $ 3,884      $ 3,506        11,656      $ 10,170   

 

(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 September 29, 2013, June 30, 2013 and September 30, 2012, and for the nine months ended September 29, 2013 and September 30, 2012, 23.3 million, 23.3 million, 21.9 million, 23.3 million and 22.4 million shares, respectively, have been included in diluted shares.


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

 

    September 29, 2013     December 31, 2012  

Assets

   

Cash and cash equivalents

  $ 572,868      $ 338,920   

Marketable securities

    384,334        431,516   

Accounts receivable

    209,386        153,423   

Inventories

    123,032        139,410   

Deferred tax assets

    83,780        77,305   

Prepayments and other current assets

    120,980        95,487   
 

 

 

   

 

 

 

Total current assets

    1,494,380        1,236,061   

Net property, plant and equipment

    275,421        265,782   

Marketable securities

    202,087        235,872   

Other assets

    19,763        20,209   

Retirement plan assets

    5,020        3,282   

Intangible assets

    265,705        318,867   

Goodwill

    349,272        349,272   
 

 

 

   

 

 

 

Total assets

  $ 2,611,648      $ 2,429,345   
 

 

 

   

 

 

 

Liabilities

   

Accounts payable

  $ 67,734      $ 58,324   

Accrued employees’ compensation and withholdings

    78,616        86,264   

Deferred revenue and customer advances

    70,367        81,357   

Other accrued liabilities

    62,184        57,249   

Accrued income taxes

    25,249        12,306   

Current debt

    183,573        2,328   
 

 

 

   

 

 

 

Total current liabilities

    487,723        297,828   

Long-term deferred revenue and customer advances

    17,455        16,227   

Retirement plan liabilities

    95,982        94,373   

Deferred tax liabilities

    37,632        50,201   

Long-term other accrued liabilities

    21,355        21,302   

Long-term debt

    —          171,059   
 

 

 

   

 

 

 

Total liabilities

    660,147        650,990   

Shareholders’ equity

    1,951,501        1,778,355   
 

 

 

   

 

 

 

Total liabilities and shareholders’ equity

  $ 2,611,648      $ 2,429,345   
 

 

 

   

 

 

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

 

    Quarter Ended     Nine Months Ended  
    September 29,
2013
    September 30,
2012
    September 29,
2013
    September 30,
2012
 

Cash flows from operating activities:

       

Net income

  $ 69,459      $ 88,641      $ 142,604      $ 233,592   

Adjustments to reconcile net income to net cash provided by operating  activities:

       

Depreciation

    14,321        14,234        41,873        39,812   

Amortization

    22,175        22,046        66,100        65,790   

Stock-based compensation

    9,150        9,238        27,227        30,634   

Provision for excess and obsolete inventory

    3,841        5,481        9,616        16,408   

Deferred taxes

    (3,981     (8,861     (19,211     7,076   

Inventory step-up

    —          —          —          6,089   

Contingent consideration adjustment

    —          —          —          (8,373

Tax benefit related to stock options and restricted stock units

    777        —          (807     (7,600

Retirement plan actuarial losses (gains)

    —          1,937        (1,359     4,991   

Impairment loss on property, plant and equipment

    —          —          1,074        —     

Other

    2,401        (312     3,478        (783

Changes in operating assets and liabilities:

       

Accounts receivable

    18,822        140,660        (55,963     (76,134

Inventories

    7,821        3,624        34,194        25,070   

Prepayments and other assets

    (9,035     2,251        (26,312     7,278   

Accounts payable and accrued expenses

    15,645        (44,740     496        (17,600

Deferred revenue and customer advances

    (6,672     (4,453     (9,762     (10,651

Retirement plan contributions

    (1,058     (1,129     (3,569     (3,679

Accrued income taxes

    10,786        20,355        13,750        50,313   
 

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

    154,452        248,972        223,429        362,233   

Cash flows from investing activities:

       

Purchases of property, plant and equipment

    (32,127     (33,328     (82,925     (91,132

Purchases of marketable securities

    (199,118     (356,286     (657,188     (510,157

Proceeds from maturities of marketable securities

    133,355        70,230        401,901        156,422   

Proceeds from sales of marketable securities

    282,342        4,222        332,597        14,250   
 

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used for) investing activities

    184,452        (315,162     (5,615     (430,617

Cash flows from financing activities:

       

Issuance of common stock under stock option and stock purchase plans

    7,140        975        16,778        17,959   

Tax benefit related to stock options and restricted stock units

    (777     —          807        7,600   

Payments of long-term debt

    —          —          (1,063     (1,246

Payments of contingent consideration

    —          (38,149     (388     (43,973
 

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used for) financing activities

    6,363        (37,174     16,134        (19,660

Increase (decrease) in cash and cash equivalents

    345,267        (103,364     233,948        (88,044

Cash and cash equivalents at beginning of period

    227,601        589,056        338,920        573,736   
 

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ 572,868      $ 485,692      $ 572,868      $ 485,692   
 

 

 

   

 

 

   

 

 

   

 

 

 


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

 

    Quarter Ended              
    September 29,
2013
    % of Net
Revenues
                June 30,
2013
    % of Net
Revenues
                September 30,
2012
    % of Net
Revenues
             

Net revenues

  $ 433.4            $ 428.9            $ 463.4         

Gross profit—GAAP

  $ 254.3        58.7       $ 241.2        56.2       $ 260.2        56.2    

Pension mark-to-market adjustments (1)

    —          —              (0.3     -0.1         0.4        0.1    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit—non-GAAP

  $ 254.3        58.7       $ 240.9        56.2       $ 260.6        56.2    

Income from operations - GAAP

  $ 93.5        21.6       $ 85.9        20.0       $ 108.1        23.3    

Acquired intangible asset amortization

    18.1        4.2         18.1        4.2         18.4        4.0    

Restructuring and other (2)

    0.9        0.2         0.3        0.1         0.7        0.2    

Pension mark-to-market adjustments (1)

    —          —              (1.4     -0.3         1.9        0.4    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations - non-GAAP

  $ 112.5        26.0       $ 102.9        24.0       $ 129.1        27.9    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     
                Net Income
per Common Share
                Net Income
per Common Share
                Net Income
per Common Share
 
    September 29,
2013
    % of Net
Revenues
    Basic     Diluted     June 30,
2013
    % of Net
Revenues
    Basic     Diluted     September 30,
2012
    % of Net
Revenues
    Basic     Diluted  

Net income —GAAP

  $ 69.5        16.0   $ 0.36      $ 0.29      $ 66.6        15.5   $ 0.35      $ 0.28      $ 88.6        19.1   $ 0.47      $ 0.39   

Acquired intangible asset amortization

    18.1        4.2     0.09        0.08        18.1        4.2     0.09        0.08        18.4        4.0     0.10        0.09   

Income tax adjustment (3)

    2.5        0.6     0.01        0.01        1.6        0.4     0.01        0.01        (4.7     -1.0     (0.03     (0.02

Interest and other (4)

    4.0        0.9     0.02        0.02        3.9        0.9     0.02        0.02        3.5        0.8     0.02        0.02   

Restructuring and other (2)

    0.9        0.2     0.00        0.00        0.3        0.1     0.00        0.00        0.7        0.2     0.00        0.00   

Pension mark-to-market adjustments (1)

    —          —          —          —          (1.4     -0.3     (0.01     (0.01     1.9        0.4     0.01        0.01   

Convertible share adjustment (5)

    —          —          —          0.06        —          —          —          0.05        —          —          —          0.04   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income—non-GAAP

  $ 95.0        21.9   $ 0.50      $ 0.46      $ 89.1        20.8   $ 0.47      $ 0.43      $ 108.4        23.4   $ 0.58      $ 0.53   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average
common shares—basic

    191.3              190.6              187.4         

GAAP weighted average common shares—diluted

    235.8              234.9              229.2         

Exclude dilutive shares from convertible note

    (23.3           (23.3           (21.9      
 

 

 

         

 

 

         

 

 

       

Non-GAAP weighted average common shares—diluted (5)

    212.5              211.6              207.3         
 

 

 

         

 

 

         

 

 

       
(1)    Actuarial (gain) loss recognized under GAAP in accordance with the Company’s mark-to-market pension accounting.

 

 

(2)    Restructuring and other consists of:

       

       
    Quarter Ended                    
    September 29,
2013
                      June 30,
2013
                      September 30,
2012
                   

Employee severance

  $ 1.3            $ 0.3            $ 0.7         

Facility related

    (0.4           —                —           
 

 

 

         

 

 

         

 

 

       
  $ 0.9            $ 0.3            $ 0.7         
 

 

 

         

 

 

         

 

 

       

 

(3) For the quarters ended September 29, 2013, June 30, 2013 and September 30, 2012, adjustment to record income taxes on a cash basis.

 

(4) For the quarters ended September 29, 2013, June 30, 2013 and September 30, 2012, Interest and other included non-cash convertible debt interest expense.

 

(5) For the quarters ended September 29, 2013, June 30, 2013 and September 30, 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, 18.7 million, and 16.8 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.


    Nine Months Ended                   
    September 29,
2013
    % of Net
Revenues
                September 30,
2012
    % of Net
Revenues
     

Net Revenues

  $ 1,142.6            $ 1,408.3       

 

Gross profit - GAAP

  $ 648.9        56.8       $ 760.6        54.0  

Pension mark-to-market adjustments (1)

    (0.3     0.0         1.2        0.1  

Inventory step-up

    —          —              6.1        0.4  
 

 

 

   

 

 

       

 

 

   

 

 

   

Gross profit - non-GAAP

  $ 648.6        56.8       $ 767.9        54.5  

 

Income from operations - GAAP

  $ 183.8        16.1       $ 312.0        22.2  

Acquired intangible asset amortization

    54.2        4.7         55.3        3.9  

Restructuring and other (2)

    1.5        0.1         (7.4     -0.5  

Pension mark-to-market adjustments (1)

    (1.4     -0.1         5.0        0.4  

Inventory step-up

    —          —              6.1        0.4  
 

 

 

   

 

 

       

 

 

   

 

 

   

Income from operations - non-GAAP

  $ 238.1        20.8       $ 371.0        26.3  
 

 

 

   

 

 

       

 

 

   

 

 

   
                Net Income per
Common Share
                Net Income per
Common Share
                  
    September 29,
2013
    % of Net
Revenues
    Basic     Diluted     September 30,
2012
    % of Net
Revenues
    Basic     Diluted      

Net income - GAAP

  $ 142.6        12.5   $ 0.75      $ 0.61      $ 233.6        16.6   $ 1.25      $ 1.02     

Acquired intangible asset amortization

    54.2        4.7     0.28        0.23        55.3        3.9     0.30        0.27     

Income tax adjustment (3)

    (6.3     -0.6     (0.03     (0.03     22.2        1.6     0.12        0.11     

Interest and other (4)

    11.7        1.0     0.06        0.05        10.2        0.7     0.05        0.05     

Restructuring and other (2)

    1.5        0.1     0.01        0.01        (7.4     -0.5     (0.04     (0.04  

Pension mark-to-market adjustments (1)

    (1.4     -0.1     (0.01     (0.01     5.0        0.4     0.03        0.02     

Inventory step-up

    —          —          —          —          6.1        0.4     0.03        0.03     

Convertible share adjustment (5)

    —          —          —          0.13        —          —          —          0.14     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Net income - non-GAAP

  $ 202.3        17.7   $ 1.06      $ 0.99      $ 325.0        23.1   $ 1.74      $ 1.60     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

GAAP and non-GAAP weighted average common shares—basic

    190.5              186.6     

GAAP weighted average common shares—diluted

    235.2              230.0     

Exclude dilutive shares from convertible note

    (23.3           (22.4  
 

 

 

         

 

 

   

Non-GAAP weighted average common shares—diluted (5)

    211.9              207.6     
 

 

 

         

 

 

   

(1)    Actuarial (gains) losses recognized under GAAP in accordance with the Company’s mark-to-market pension accounting.

 

(2)    Restructuring and other consists of:

    Nine Months Ended                                     
    September 29,
2013
                      September 30,
2012
     

Employee severance

  $ 1.9            $ 1.0     

Facility related

    (0.4           —       

Contingent consideration fair value adjustment

    —                (8.4  
 

 

 

         

 

 

   
  $ 1.5            $ (7.4  
 

 

 

         

 

 

                

 

(3) For the nine months ended September 29, 2013 and September 30, 2012, adjustment to record income tax provision on a cash basis.  

 

(4) For the nine months ended September 29, 2013 and September 30, 2012, Interest and Other included non-cash convertible debt interest expense.  

 

(5) For the nine months ended September 29, 2013 and September 30, 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 17.5 million shares have been included in non-GAAP diluted shares and net interest expense of approximately $7.0 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 Fourth Quarter 2013 guidance:         
GAAP and non-GAAP fourth quarter revenue guidance:      $260 million         to         $285 million                           
GAAP net income per diluted share      $0.04            $0.08                           

Exclude gain from the sale of an equity investment

     (0.14)            (0.14)                           

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

     0.00            0.01                           

Exclude dilutive shares from convertible note

     0.00            0.02                           
  

 

 

       

 

 

                         

Non-GAAP net income per diluted share

     $0.00            $0.07                           

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