Attached files

file filename
8-K - FORM 8-K - TERADYNE, INCd763507d8k.htm

Exhibit 99.1

Teradyne Reports Strong Sequential Growth in Second Quarter 2014 Orders, Revenues and Earnings

Q2’14 orders of $627 million, up 39% from Q1’14 and up 32% from Q2’13

Q2’14 revenue of $526 million, up 64% from Q1’14 and up 23% from Q2’13

Q2’14 diluted non-GAAP net income of $0.54 per share, up from $0.11 per share in Q1’14 and $0.43 per share in Q2’13; Q2’14 diluted GAAP net income of $0.47 per share

Q3’14 guidance: Revenue of $440 million to $480 million; Diluted non-GAAP net income of $0.34 to $0.43 per share; Diluted GAAP net income of $0.27 to $0.36 per share

NORTH READING, Mass. – July 23, 2014 – Teradyne, Inc. (NYSE: TER) reported revenue of $526 million for the second quarter of 2014 of which $422 million was in Semiconductor Test, $69 million in Wireless Test and $35 million in System Test. On a non-GAAP basis, Teradyne’s net income in the second quarter was $116.4 million, or $0.54 per diluted share, which excluded acquired intangible asset amortization and discrete income tax adjustments. GAAP net income for the second quarter was $101.2 million or $0.47 per diluted share.

Bookings in the second quarter of 2014 were $627 million of which $535 million were in Semiconductor Test, $52 million in Wireless Test, and $40 million in System Test.

“Company and Semiconductor Test orders in the second quarter were the highest in over ten years,” said CEO and President Mark Jagiela. “Semiconductor Test orders were driven by a combination of capacity expansion and new design wins with the strongest demand from applications processor, power management, microcontroller, and memory test. Our strong sales and earnings growth reflect both the short time to market requirements of chip makers and our operating model’s ability to flex to meet customer demand. After the strongest first half of orders since 2004, our third quarter outlook reflects the industry’s normal seasonal patterns.”

Guidance for the third quarter of 2014 is revenue of $440 million to $480 million, with diluted non-GAAP net income of $0.34 to $0.43 per share and diluted GAAP net income of $0.27 to $0.36 per share. Non-GAAP guidance includes stock based compensation, but excludes acquired intangible asset amortization and the related tax impact.

Webcast

A conference call to discuss the second quarter 2014 results, along with management’s business outlook, will follow at 10 a.m. EDT, Thursday, July 24. 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 72198850. 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, 2014.


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, retired CEO equity charge, non-cash convertible debt interest, discrete income tax adjustments, pension and post retirement actuarial gains and losses, restructuring and other, and a gain from the sale of an equity investment, and, prior to January 1, 2014, included income taxes on a cash basis [cash taxes reflects the usage of prior year favorable tax attributes (e.g. NOLs and credits) against current year tax liability]. 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 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 2013, Teradyne had sales of $1.43 billion and currently employs approximately 3,800 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 2


Safe Harbor Statement

This release contains forward-looking statements regarding future business prospects, Teradyne’s results of operations, market conditions and the payment of a quarterly dividend. Such statements are based on the current assumptions and expectations of Teradyne’s management and are neither promises nor guarantees of future performance or future payment of dividends. 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 or that dividends will be declared in the future. Important factors that could cause actual results or dividend payments 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; deterioration of Teradyne’s financial condition, the business judgment of the board of directors that a declaration of a dividend 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 Form 10-K for the fiscal year ended December 31, 2013 and Quarterly Report on Form 10-Q for the period ended March 30, 2014. 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 SECOND FISCAL QUARTER OF 2014

 

 

CONDENSED CONSOLIDATED OPERATING STATEMENTS

(In thousands, except per share amounts)

 

 

     Quarter Ended     Six Months Ended  
     June 29, 2014      March 30, 2014     June 30, 2013     June 29, 2014     June 30, 2013  

Net revenues

   $ 525,567       $ 321,010      $ 428,889      $ 846,577      $ 709,256   

Cost of revenues (1) (2)

     235,154         153,963        187,656        389,117        314,606   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     290,413         167,047        241,233        457,460        394,650   

Operating expenses:

           

Engineering and development (1)

     73,414         67,085        67,773        140,499        130,524   

Selling and administrative (1) (3)

     77,489         78,003        69,230        155,492        137,120   

Acquired intangible assets amortization

     18,271         18,271        18,063        36,542        36,099   

Restructuring and other (4)

     572         —          259        572        591   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

     169,746         163,359        155,325        333,105        304,334   

Income from operations

     120,667         3,688        85,908        124,355        90,316   

Interest and other (5)

     725         (5,561     (5,551     (4,836     (11,385
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     121,392         (1,873     80,357        119,519        78,931   

Income tax provision (benefit)

     20,187         (2,802     13,801        17,385        5,786   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 101,205       $ 929      $ 66,556      $ 102,134      $ 73,145   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share:

           

Basic

   $ 0.52       $ 0.00      $ 0.35      $ 0.53      $ 0.38   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.47       $ 0.00      $ 0.28      $ 0.45      $ 0.31   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - basic

     194,408         193,311        190,569        193,860        190,128   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - diluted (6)

     216,568         236,484        234,909        226,526        234,833   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Cash dividend declared per common share

   $ —         $ 0.06      $ —        $ 0.06      $ —     
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net orders

   $ 627,088       $ 449,826      $ 473,815      $ 1,076,914      $ 873,897   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

(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 included in our operating results:

 

     Quarter Ended     Six Months Ended  
     June 29, 2014      March 30, 2014      June 30, 2013     June 29, 2014      June 30, 2013  

Cost of revenues

   $ —         $ —         $ (335   $ —         $ (335

Engineering and development

     —           —           (659     —           (659

Selling and administrative

     —           —           (365     —           (365
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 
   $ —         $ —         $ (1,359   $ —         $ (1,359
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

 

(2) Cost of revenues includes:

 

     Quarter Ended     Six Months Ended  
     June 29, 2014     March 30, 2014     June 30, 2013     June 29, 2014     June 30, 2013  

Provision for excess and obsolete inventory

   $ 5,032      $ 10,039      $ 1,975      $ 15,071      $ 5,775   

Sale of previously written down inventory

     (2,014     (1,380     (3,058     (3,394     (4,841
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 3,018      $ 8,659      $ (1,083   $ 11,677      $ 934   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(3) For the quarter ended March 30, 2014, selling and administrative expenses include an equity charge of $6,598 for the modification of Teradyne’s retired CEO’s outstanding equity awards to allow continued vesting and maintain the original term in connection with his January 31, 2014 retirement.

 

(4) Restructuring and other consists of:

 

     Quarter Ended      Six Months Ended  
     June 29, 2014      March 30, 2014      June 30, 2013      June 29, 2014      June 30, 2013  

Employee severance

   $ 572       $ —         $ 259       $ 572       $ 591   

 

(5) Interest and other includes:

 

     Quarter Ended      Six Months Ended  
     June 29, 2014      March 30, 2014      June 30, 2013      June 29, 2014      June 30, 2013  

Non-cash convertible debt interest expense

   $ —         $ 4,290       $ 3,884       $ 4,290       $ 7,638   

 

(6) 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 March 30, 2014 and June 30, 2013, and for the six months ended June 29, 2014 and June 30, 2013, 20.1 million, 23.3 million, 10.0 million and 23.3 million shares, respectively, have been included in diluted shares.


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

 

     June 29, 2014      December 31, 2013  

Assets

     

Cash and cash equivalents

   $ 254,625       $ 341,638   

Marketable securities

     488,439         586,882   

Accounts receivable

     300,767         157,642   

Inventories

     126,874         137,939   

Deferred tax assets

     68,460         72,478   

Prepayments

     110,473         136,374   

Other current assets

     4,989         7,324   
  

 

 

    

 

 

 

Total current assets

     1,354,627         1,440,277   

Net property, plant and equipment

     308,521         275,236   

Marketable securities

     364,077         271,078   

Deferred tax assets

     5,810         5,217   

Other assets

     10,927         14,591   

Retirement plans assets

     9,134         9,342   

Intangible assets

     215,748         252,291   

Goodwill

     361,819         361,792   
  

 

 

    

 

 

 

Total assets

   $ 2,630,663       $ 2,629,824   
  

 

 

    

 

 

 

Liabilities

     

Accounts payable

   $ 102,214       $ 62,874   

Accrued employees’ compensation and withholdings

     86,765         95,619   

Deferred revenue and customer advances

     63,968         55,404   

Other accrued liabilities

     93,103         63,712   

Accrued income taxes

     15,182         11,360   

Current debt

     —           186,663   
  

 

 

    

 

 

 

Total current liabilities

     361,232         475,632   

Long-term deferred revenue and customer advances

     18,992         13,756   

Retirement plans liabilities

     92,485         91,517   

Deferred tax liabilities

     39,616         40,686   

Long-term other accrued liabilities

     16,865         23,139   
  

 

 

    

 

 

 

Total liabilities

     529,190         644,730   

Shareholders’ equity

     2,101,473         1,985,094   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $             2,630,663       $ 2,629,824   
  

 

 

    

 

 

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

 

     Quarter Ended     Six Months Ended  
     June 29, 2014     June 30, 2013     June 29, 2014     June 30, 2013  

Cash flows from operating activities:

        

Net income

   $ 101,205      $ 66,556      $ 102,134      $ 73,145   

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

        

Depreciation

     18,526        13,437        33,785        27,552   

Amortization

     19,065        23,050        42,990        46,052   

Stock-based compensation

     8,297        9,054        23,530        18,077   

Provision for excess and obsolete inventory

     5,032        1,975        15,071        5,775   

Deferred taxes

     (11,261     (9,047     1,438        (15,230

Tax benefit related to stock options and restricted stock units

     (1,671     (1,584     (1,671     (1,584

Retirement plans actuarial gains

     —          (1,359     —          (1,359

Other

     1,306        1,011        1,165        24   

Changes in operating assets and liabilities:

        

Accounts receivable

     (84,243     (61,594     (143,125     (74,785

Inventories

     15,834        30,413        18,469        26,373   

Prepayments and other assets

     27,874        (16,207     27,246        (17,277

Accounts payable and accrued expenses

     90,902        31,976        45,415        (15,428

Deferred revenue and customer advances

     4,168        7,189        13,800        (2,811

Retirement plans contributions

     (963     (1,448     (2,388     (2,511

Accrued income taxes

     15,104        12,049        5,495        2,964   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     209,175        105,471        183,354        68,977   

Cash flows from investing activities:

        

Purchases of property, plant and equipment

     (60,192     (28,251     (91,389     (50,798

Purchases of marketable securities

     (266,046     (333,556     (523,306     (458,070

Proceeds from maturities of marketable securities

     97,114        148,994        377,436        268,546   

Proceeds from sales of marketable securities

     51,455        28,561        152,818        50,255   

Proceeds from life insurance

     —          —          4,391        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used for investing activities

     (177,669     (184,252     (80,050     (190,067

Cash flows from financing activities:

        

Issuance of common stock under stock option and stock purchase plans

     478        717        10,643        9,638   

Tax benefit related to stock options and restricted stock units

     1,671        1,584        1,671        1,584   

Payments of dividend

     (11,656     —          (11,656     —     

Payments of long-term debt

     —          (1,063     (190,975     (1,063

Payments of contingent consideration

     —          (75     —          (388
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used for) provided by financing activities

     (9,507     1,163        (190,317     9,771   

Increase (decrease) in cash and cash equivalents

     21,999        (77,618     (87,013     (111,319

Cash and cash equivalents at beginning of period

     232,626        305,219        341,638        338,920   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 254,625      $ 227,601      $ 254,625      $ 227,601   
  

 

 

   

 

 

   

 

 

   

 

 

 


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

 

    Quarter Ended              
    June 29,
2014
    % of Net
Revenues
                March 30,
2014
    % of Net
Revenues
                June 30,
2013
    % of Net
Revenues
             

Net revenues

  $ 525.6            $ 321.0            $ 428.9         

Gross profit - GAAP

  $ 290.4        55.3       $ 167.0        52.0       $ 241.2        56.2    

Pension mark-to-market adjustments (1)

    —          —              —          —              (0.3     -0.1    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit - non-GAAP

  $ 290.4        55.3       $ 167.0        52.0       $ 240.9        56.2    

Income from operations - GAAP

  $ 120.7        23.0       $ 3.7        1.2       $ 85.9        20.0    

Acquired intangible assets amortization

    18.3        3.5         18.3        5.7         18.1        4.2    

Equity modification charge (2)

    —          —              6.6        2.1         —          —         

Restructuring and other (3)

    0.6        0.1         —          —              0.3        0.1    

Pension mark-to-market adjustments (1)

    —          —              —          —              (1.4     -0.3    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations - non-GAAP

  $ 139.6        26.6       $ 28.6        8.9       $ 102.9        24.0    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     
                Net Income
per Common
Share
                Net Income
per Common
Share
                Net Income
per Common

Share
 
    June 29,
2014
    % of Net
Revenues
    Basic     Diluted     March 30,
2014
    % of Net
Revenues
    Basic     Diluted     June 30,
2013
    % of Net
Revenues
    Basic     Diluted  

Net income - GAAP

  $ 101.2        19.3   $ 0.52      $ 0.47      $ 0.9        0.3   $ 0.00      $ 0.00      $ 66.6        15.5   $ 0.35      $ 0.28   

Acquired intangible assets amortization

    18.3        3.5     0.09        0.08        18.3        5.7     0.09        0.08        18.1        4.2     0.09        0.08   

Income tax adjustment (4)

    —          —          —          —          —          —          —          —          1.6        0.4     0.01        0.01   

Interest and other (5)

    —          —          —          —          4.3        1.3     0.02        0.02        3.9        0.9     0.02        0.02   

Equity modification charge (2)

    —          —          —          —          6.6        2.1     0.03        0.03        —          —          —          —     

Exclude discrete tax adjustments (6)

    (0.5     -0.1     (0.00     (0.00     (2.4     -0.7     (0.01     (0.01     —          —          —          —     

Tax effect of non-GAAP adjustments

    (3.2     -0.6     (0.02     (0.01     (5.3     -1.6     (0.03     (0.02     —          —          —          —     

Restructuring and other (3)

    0.6        0.1     0.00        0.00        —          —          —          —          0.3        0.1     0.00        0.00   

Pension mark-to-market adjustments (1)

    —          —          —          —          —          —          —          —          (1.4     -0.3     (0.01     (0.01

Convertible share adjustment (7)

    —          —          —          —          —          —          —          0.01        —          —          —          0.05   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

  $ 116.4        22.1   $ 0.60      $ 0.54      $ 22.4        7.0   $ 0.12      $ 0.11      $ 89.1        20.8   $ 0.47      $ 0.43   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

    194.4              193.3              190.6         

GAAP weighted average common shares - diluted

    216.6              236.5              234.9         

Exclude dilutive shares from convertible note

    —                (20.1           (23.3      
 

 

 

         

 

 

         

 

 

       

Non-GAAP weighted average common shares - diluted (7)

    216.6              216.4              211.6         
 

 

 

         

 

 

         

 

 

       

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

 

(2)    For the quarter ended March 30, 2014, selling and administrative expenses include an equity charge for the modification of Teradyne’s retired CEO’s outstanding equity awards to allow continued vesting and maintain the original term in connection with his January 31, 2014 retirement.

 

(3)    Restructuring and other consists of:

       

        

       

    Quarter Ended                    
    June 29,
2014
                      March 30,
2014
                      June 30,
2013
                   

   Employee severance

  $ 0.6            $ —              $ 0.3         

 

(4) For the quarter ended June 30, 2013, adjustment to record income taxes on a cash basis. Cash taxes reflects the usage of prior year favorable tax attributes (e.g. NOLs and credits) against current year tax liability.

 

(5) For the quarters ended March 30, 2014 and June 30, 2013, Interest and other included non-cash convertible debt interest expense.

 

(6) For the quarters ended June 29, 2014 and March 30, 2014, adjustment to exclude discrete income tax items.

 

(7) For the quarters ended March 30, 2014 and June 30, 2013, 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, 20.1 million and 23.3 million shares, respectively, have been excluded from non-GAAP diluted shares. For the quarters ended March 30, 2014 and June 30, 2013, net interest expense of $2.0 million has been added back to non-GAAP net income for the non-GAAP diluted earnings per share calculation.


     Six Months Ended              
     June 29,
2014
    % of Net
Revenues
                June 30,
2013
    % of Net
Revenues
             

Net Revenues

   $ 846.6            $ 709.3         

Gross profit - GAAP

   $ 457.5        54.0       $ 394.7        55.6    

Pension mark-to-market adjustments (1)

     —          —              (0.3     0.0    
  

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit - non-GAAP

   $ 457.5        54.0       $ 394.4        55.6    

Income from operations - GAAP

   $ 124.4        14.7       $ 90.3        12.7    

Acquired intangible assets amortization

     36.5        4.3         36.1        5.1    

Equity modification charge (2)

     6.6        0.8         —          —         

Restructuring and other (3)

     0.6        0.1         0.6        0.1    

Pension mark-to-market adjustments (1)

     —          —              (1.4     -0.2    
  

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations - non-GAAP

   $ 168.1        19.9       $ 125.6        17.7    
  

 

 

   

 

 

       

 

 

   

 

 

     
                 Net Income
per Common Share
                Net Income
per Common Share
 
     June 29,
2014
    % of Net
Revenues
    Basic     Diluted     June 30,
2013
    % of Net
Revenues
    Basic     Diluted  

Net income - GAAP

   $ 102.1        12.1   $ 0.53      $ 0.45      $ 73.1        10.3   $ 0.38      $ 0.31   

Acquired intangible assets amortization

     36.5        4.3     0.19        0.16        36.1        5.1     0.19        0.15   

Income tax adjustment (5)

     —          —          —          —          (8.8     -1.2     (0.05     (0.04

Interest and other (5)

     4.3        0.5     0.02        0.02        7.6        1.1     0.04        0.03   

Equity modification charge (2)

     6.6        0.8     0.03        0.03        —          —          —          —     

Exclude discrete tax adjustments (6)

     (2.9     -0.3     (0.01     (0.01     —          —          —          —     

Tax effect of non-GAAP adjustments

     (8.5     -1.0     (0.04     (0.04     —          —          —          —     

Restructuring and other (3)

     0.6        0.1     0.00        0.00        0.6        0.1     0.00        0.00   

Pension mark-to-market adjustments (1)

     —          —          —          —          (1.4     -0.2     (0.01     (0.01

Convertible share adjustment (7)

     —          —          —          0.04        —          —          —          0.09   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

   $ 138.7        16.4   $ 0.72      $ 0.65      $ 107.2        15.1   $ 0.56      $ 0.53   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

     193.9              190.1         

GAAP weighted average common shares - diluted

     226.5              234.8         

Exclude dilutive shares from convertible note

     (10.0           (23.3      
  

 

 

         

 

 

       

Non-GAAP weighted average common shares - diluted (7)

     216.5              211.5         
  

 

 

         

 

 

       

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

 

(2)    For the six months ended June 29, 2014, selling and administrative expenses include an equity charge for the modification of Teradyne’s retired CEO’s outstanding equity awards to allow continued vesting and maintain the original term in connection with his January 31, 2014 retirement.

 

(3)    Restructuring and other consists of:

       

        

       

     Six Months Ended                    
     June 29,
2014
                      June 30,
2013
                   

   Employee severance

   $ 0.6            $ 0.6         

 

(4) For the six months ended June 30, 2013, adjustment to record income taxes on a cash basis. Cash taxes reflects the usage of prior year favorable tax attributes (e.g. NOLs and credits) against current year tax liability.

 

(5) For the six months ended June 29, 2014 and June 30, 2013, Interest and other included non-cash convertible debt interest expense.

 

(6) For the six months ended June 29, 2014, adjustment to exclude discrete income tax items.

 

(7) For the six months ended June 29, 2014 and June 30, 2013, 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 10.0 million and 23.3 million shares, respectively, have been excluded from non-GAAP diluted shares. For the six months ended June 29, 2014 and June 30, 2013, net interest expense of approximately $2.0 million and $4.7 million, respectively, have 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 2014 guidance:

 

GAAP and non-GAAP third quarter revenue guidance:

   $ 440 million        to       $ 480 million   

GAAP net income per diluted share

   $ 0.27         $ 0.36   

Exclude acquired intangible asset amortization

     0.08           0.08   

Tax effect of non-GAAP adjustment

     (0.01        (0.01
  

 

 

      

 

 

 

Non-GAAP net income per diluted share

   $ 0.34         $ 0.43   

 

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