Attached files

file filename
8-K - FORM 8-K - TERADYNE, INCd809218d8k.htm

Exhibit 99.1

Teradyne Reports Third Quarter 2014 Results

 

    Revenue of $478 million, up 10% year over year led by strong mobility demand in Semiconductor Test

 

    Year to date revenue up 16% compared with 2013

 

    Expect 15% full year growth in revenue and fifth consecutive year of above model profitability at mid-point of Q4 revenue guidance

 

     Q3-14      Q2-14      Q3-13  

Orders

   $ 273 million       $ 627 million       $ 271 million   

Revenue

   $ 478 million       $ 526 million       $ 433 million   

Non-GAAP EPS

   $ 0.44       $ 0.54       $ 0.46   

GAAP EPS

   $ 0.38       $ 0.47       $ 0.29   

NORTH READING, Mass. – October 22, 2014 – Teradyne, Inc. (NYSE: TER) reported revenue of $478 million for the third quarter of 2014 of which $380 million was in Semiconductor Test, $55 million in Wireless Test and $43 million in System Test. On a non-GAAP basis, Teradyne’s net income in the third quarter was $95.8 million, or $0.44 per diluted share, which excluded acquired intangible asset amortization and discrete income tax adjustments. GAAP net income for the third quarter was $82.9 million or $0.38 per diluted share.

Orders in the third quarter of 2014 were $273 million of which $203 million were in Semiconductor Test, $42 million in Wireless Test, and $28 million in System Test.

“The continued strong build out of electronics test capacity, combined with our market share gains, has driven our semiconductor test orders and revenue up over 30% year to date when compared with the same period in 2013,” said CEO and President Mark Jagiela. “As we enter the seasonally slower fourth quarter period, we’re encouraged by share gains at LitePoint in cellular and NFC test, broad adoption of new flash, System-on-Chip and production board test products, and improving results in analog test. At the mid-point of our Q4 guidance, we’ll end the full year with double digit growth in both revenue and earnings for the company.”

Guidance for the fourth quarter of 2014 is revenue of $305 million to $330 million, with diluted non-GAAP net income of $0.08 to $0.14 per share and diluted GAAP net loss of ($0.16) to ($0.11) per share. Non-GAAP guidance includes stock based compensation but excludes acquired intangible asset amortization, estimated fourth quarter pension actuarial loss due to updated mortality tables and the related tax impact on non-GAAP adjustments.

Webcast

A conference call to discuss the third quarter 2014 results, along with management’s business outlook, will follow at 10 a.m. EDT, Thursday, October 23. 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 5850439. A replay will also be available on the Teradyne website at www.teradyne.com. Click on “Investors” for a link to the replay.


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 revenue of $1.43 billion and currently employs approximately 3,900 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 June 29, 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 THIRD FISCAL QUARTER OF 2014

 

 

CONDENSED CONSOLIDATED OPERATING STATEMENTS

(In thousands, except per share amounts)

 

 

    Quarter Ended     Nine Months Ended  
    September 28, 2014     June 29, 2014     September 29, 2013     September 28, 2014     September 29, 2013  

Net revenues

  $ 478,010      $ 525,567      $ 433,376      $ 1,324,587      $ 1,142,632   

Cost of revenues (1) (2)

    216,889        235,154        179,082        606,006        493,688   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    261,121        290,413        254,294        718,581        648,944   

Operating expenses:

         

Engineering and development (1)

    71,953        73,414        68,918        212,452        199,442   

Selling and administrative (1) (3)

    73,064        77,489        72,917        228,556        210,037   

Acquired intangible asset amortization

    18,271        18,271        18,064        54,813        54,163   

Restructuring and other (4)

    (405     572        889        167        1,480   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

    162,883        169,746        160,788        495,988        465,122   

Income from operations

    98,238        120,667        93,506        222,593        183,822   

Interest and other (5)

    2,432        725        (5,954     (2,404     (17,339
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

    100,670        121,392        87,552        220,189        166,483   

Income tax provision

    17,721        20,187        18,093        35,106        23,879   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 82,949      $ 101,205      $ 69,459      $ 185,083      $ 142,604   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share:

         

Basic

  $ 0.40      $ 0.52      $ 0.36      $ 0.93      $ 0.75   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

  $ 0.38      $ 0.47      $ 0.29      $ 0.83      $ 0.61   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - basic

    207,381        194,408        191,307        198,367        190,521   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - diluted (6)

    218,333        216,568        235,828        223,795        235,165   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash dividend declared per common share

  $ 0.06      $ —        $ —        $ 0.12      $ —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net orders

  $ 273,043      $ 627,088      $ 270,595      $ 1,349,957      $ 1,144,492   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(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     Nine Months Ended  
    September 28, 2014     June 29, 2014     September 29, 2013     September 28, 2014     September 29, 2013  

Cost of revenues

  $ —        $ —        $ —        $ —        $ (335

Engineering and development

    —          —          —          —          (659

Selling and administrative

    —          —          —          —          (365
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(2) Cost of revenues includes:

 

    Quarter Ended     Nine Months Ended  
    September 28, 2014     June 29, 2014     September 29, 2013     September 28, 2014     September 29, 2013  

Provision for excess and obsolete inventory

  $ 6,434      $ 5,032      $ 3,841      $ 21,505      $ 9,616   

Sale of previously written down inventory

    (6,332     (2,014     (4,093     (9,726     (8,934
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 102      $ 3,018      $ (252   $ 11,779      $ 682   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(3) For the nine months ended September 28, 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     Nine Months Ended  
    September 28, 2014     June 29, 2014     September 29, 2013     September 28, 2014     September 29, 2013  

Employee severance

  $ 225      $ 572      $ 1,337      $ 797      $ 1,928   

Contingent consideration fair value adjustment

    (630     —          —          (630     —     

Facility related

    —          —          (448     —          (448
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ (405   $ 572      $ 889      $ 167      $ 1,480   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(5) Interest and other includes:

 

    Quarter Ended     Nine Months Ended  
    September 28, 2014     June 29, 2014     September 29, 2013     September 28, 2014     September 29, 2013  

Non-cash convertible debt interest expense

  $ —        $ —        $ 4,018      $ 4,290      $ 11,656   

 

(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 quarter ended September 29, 2013, and for the nine months ended September 28, 2014 and September 29, 2013, 23.3 million, 6.7 million and 23.3 million shares, respectively, have been included in diluted shares.


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

 

     September 28, 2014      December 31, 2013 (1)  
     (unaudited)         

Assets

     

Cash and cash equivalents

   $ 211,704       $ 341,638   

Marketable securities

     594,801         586,882   

Accounts receivable

     321,312         157,642   

Inventories

     108,377         137,939   

Deferred tax assets

     68,791         72,478   

Prepayments

     88,732         136,374   

Other current assets

     7,304         7,324   
  

 

 

    

 

 

 

Total current assets

     1,401,021         1,440,277   

Net property, plant and equipment

     335,805         275,236   

Marketable securities

     374,808         271,078   

Deferred tax assets

     5,353         5,217   

Other assets

     9,853         14,591   

Retirement plans assets

     8,871         9,342   

Intangible assets

     197,477         252,291   

Goodwill

     361,819         361,792   
  

 

 

    

 

 

 

Total assets

   $ 2,695,007       $ 2,629,824   
  

 

 

    

 

 

 

Liabilities

     

Accounts payable

   $ 60,309       $ 62,874   

Accrued employees’ compensation and withholdings

     91,053         95,619   

Deferred revenue and customer advances

     60,178         55,404   

Other accrued liabilities

     98,424         63,712   

Accrued income taxes

     19,840         11,360   

Current debt

     —           186,663   
  

 

 

    

 

 

 

Total current liabilities

     329,804         475,632   

Long-term deferred revenue and customer advances

     23,248         13,756   

Retirement plans liabilities

     88,670         91,517   

Deferred tax liabilities

     35,911         40,686   

Long-term other accrued liabilities

     27,466         23,139   
  

 

 

    

 

 

 

Total liabilities

     505,099         644,730   

Shareholders’ equity

     2,189,908         1,985,094   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 2,695,007       $ 2,629,824   
  

 

 

    

 

 

 

 

 

(1) The December 31, 2013 condensed consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America.


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

 

    Quarter Ended     Nine Months Ended  
    September 28, 2014     September 29, 2013     September 28, 2014     September 29, 2013  

Cash flows from operating activities:

       

Net income

  $ 82,949      $ 69,459      $ 185,083      $ 142,604   

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

       

Depreciation

    19,047        14,321        52,832        41,873   

Amortization

    19,132        23,443        62,122        69,495   

Stock-based compensation

    8,343        9,150        31,873        27,227   

Provision for excess and obsolete inventory

    6,434        3,841        21,505        9,616   

Deferred taxes

    (3,050     (3,981     (8,747     (19,211

Contingent consideration fair value adjustment

    (630     —          (630     —     

Tax benefit related to stock options and restricted stock units

    (55     777        (1,726     (807

Retirement plans actuarial gains

    —          —          —          (1,359

Other

    183        1,207        2,110        2,162   

Changes in operating assets and liabilities:

       

Accounts receivable

    (20,545     18,822        (163,670     (55,963

Inventories

    19,798        7,821        38,267        34,194   

Prepayments and other assets

    20,784        (9,035     47,784        (26,312

Accounts payable and accrued expenses

    (23,687     15,411        29,109        (17

Deferred revenue and customer advances

    466        (6,438     14,266        (9,249

Retirement plans contributions

    (893     (1,058     (3,281     (3,569

Accrued income taxes

    4,713        10,786        10,208        13,750   
 

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

    132,989        154,526        317,105        224,434   

Cash flows from investing activities:

       

Purchases of property, plant and equipment

    (54,963     (32,127     (146,352     (82,925

Purchases of marketable securities

    (319,348     (199,372     (844,056     (658,564

Proceeds from maturities of marketable securities

    118,129        133,355        495,565        401,901   

Proceeds from sales of marketable securities

    82,602        282,522        236,060        332,968   

Proceeds from life insurance

    —          —          4,391        —     
 

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used for) provided by investing activities

    (173,580     184,378        (254,392     (6,620

Cash flows from financing activities:

       

Issuance of common stock under stock option and stock purchase plans

    10,387        7,140        21,030        16,778   

Tax benefit related to stock options and restricted stock units

    55        (777     1,726        807   

Dividend payments

    (12,772     —          (24,428     —     

Payments of long-term debt

    —          —          (190,975     (1,063

Payments of contingent consideration

    —          —          —          (388
 

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used for) provided by financing activities

    (2,330     6,363        (192,647     16,134   

(Decrease) increase in cash and cash equivalents

    (42,921     345,267        (129,934     233,948   

Cash and cash equivalents at beginning of period

    254,625        227,601        341,638        338,920   
 

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ 211,704      $ 572,868      $ 211,704      $ 572,868   
 

 

 

   

 

 

   

 

 

   

 

 

 


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

 

    Quarter Ended              
    September 28,
2014
    % of Net
Revenues
                June 29,
2014
    % of Net
Revenues
                September 29,
2013
    % of Net
Revenues
             

Net revenues

  $ 478.0            $ 525.6            $ 433.4         

Gross profit - GAAP and non-GAAP

  $ 261.1        54.6       $ 290.4        55.3       $ 254.3        58.7    

Income from operations - GAAP

  $ 98.2        20.5       $ 120.7        23.0       $ 93.5        21.6    

Acquired intangible asset amortization

    18.3        3.8         18.3        3.5         18.1        4.2    

Restructuring and other (1)

    (0.4     -0.1         0.6        0.1         0.9        0.2    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations - non-GAAP

  $ 116.1        24.3       $ 139.6        26.6       $ 112.5        26.0    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     
                Net Income
per Common
Share
                Net Income
per Common
Share
                Net Income
per Common
Share
 
    September 28,
2014
    % of Net
Revenues
    Basic     Diluted     June 29,
2014
    % of Net
Revenues
    Basic     Diluted     September 29,
2013
    % of Net
Revenues
    Basic     Diluted  

Net income - GAAP

  $ 82.9        17.3   $ 0.40      $ 0.38      $ 101.2        19.3   $ 0.52      $ 0.47      $ 69.5        16.0   $ 0.36      $ 0.29   

Acquired intangible asset amortization

    18.3        3.8     0.09        0.08        18.3        3.5     0.09        0.08        18.1        4.2     0.09        0.08   

Restructuring and other (1)

    (0.4     -0.1     (0.00     (0.00     0.6        0.1     0.00        0.00        0.9        0.2     0.00        0.00   

Exclude discrete tax adjustments (2)

    (1.6     -0.3     (0.01     (0.01     (0.5     -0.1     (0.00     (0.00     —          —          —          —     

Tax effect of non-GAAP adjustments

    (3.4     -0.7     (0.02     (0.02     (3.2     -0.6     (0.02     (0.01     —          —          —          —     

Income tax adjustment (4)

    —          —          —          —          —          —          —          —          2.5        0.6     0.01        0.01   

Interest and other (3)

    —          —          —          —          —          —          —          —          4.0        0.9     0.02        0.02   

Convertible share adjustment (5)

    —          —          —          —          —          —          —          —          —          —          —          0.06   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

  $ 95.8        20.0   $ 0.46      $ 0.44      $ 116.4        22.1   $ 0.60      $ 0.54      $ 95.0        21.9   $ 0.50      $ 0.46   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

    207.4              194.4              191.3         

GAAP weighted average common shares - diluted

    218.3              216.6              235.8         

Exclude dilutive shares from convertible note

    —                —                (23.3      
 

 

 

         

 

 

         

 

 

       

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

    218.3              216.6              212.5         
 

 

 

         

 

 

         

 

 

       

(1)    Restructuring and other consists of:

       
    Quarter Ended                    
    September 28,
2014
                      June 29,
2014
                      September 29,
2013
                   

   Employee severance

  $ 0.2            $ 0.6            $ 1.3         

   Contingent consideration fair value adjustment

    (0.6           —                —           

   Facility related

    —                —                (0.4      
 

 

 

         

 

 

         

 

 

       
  $ (0.4         $ 0.6            $ 0.9         
 

 

 

         

 

 

         

 

 

       

 

(2) For the quarters ended September 28, 2014 and June 29, 2014, adjustment to exclude discrete income tax items.

 

(3) For the quarter ended September 29, 2013, Interest and other included non-cash convertible debt interest expense.

 

(4) For the quarter ended September 29, 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 quarter ended September 29, 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, 18.7 million shares have been excluded from non-GAAP diluted shares. For the quarter ended September 29, 2013, 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 28,
2014
    % of Net
Revenues
                September 29,
2013
    % of Net
Revenues
             

Net Revenues

  $ 1,324.6            $ 1,142.6         

Gross profit - GAAP

  $ 718.6        54.3       $ 648.9        56.8    

Pension mark-to-market adjustments (1)

    —          —              (0.3     0.0    
 

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit - non-GAAP

  $ 718.6        54.3       $ 648.6        56.8    

Income from operations - GAAP

  $ 222.6        16.8       $ 183.8        16.1    

Acquired intangible asset amortization

    54.8        4.1         54.2        4.7    

Equity modification charge (2)

    6.6        0.5         —          —         

Restructuring and other (3)

    0.2        0.0         1.5        0.1    

Pension mark-to-market adjustments (1)

    —          —              (1.4     -0.1    
 

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations - non-GAAP

  $ 284.2        21.5       $ 238.1        20.8    
 

 

 

   

 

 

       

 

 

   

 

 

     
                Net Income
per Common Share
                Net Income
per Common Share
 
    September 28,
2014
    % of Net
Revenues
    Basic     Diluted     September 29,
2013
    % of Net
Revenues
    Basic     Diluted  

Net income - GAAP

  $ 185.1        14.0   $ 0.93      $ 0.83      $ 142.6        12.5   $ 0.75      $ 0.61   

Acquired intangible asset amortization

    54.8        4.1     0.28        0.24        54.2        4.7     0.28        0.23   

Pension mark-to-market adjustments (1)

    —          —          —          —          (1.4     -0.1     (0.01     (0.01

Equity modification charge (2)

    6.6        0.5     0.03        0.03        —          —          —          —     

Restructuring and other (3)

    0.2        0.0     0.00        0.00        1.5        0.1     0.01        0.01   

Interest and other (4)

    4.3        0.3     0.02        0.02        11.7        1.0     0.06        0.05   

Exclude discrete tax adjustments (5)

    (4.5     -0.3     (0.02     (0.02     —          —          —          —     

Tax effect of non-GAAP adjustments

    (11.9     -0.9     (0.06     (0.05     —          —          —          —     

Income tax adjustment (6)

    —          —          —          —          (6.3     -0.6     (0.03     (0.03

Convertible share adjustment (7)

    —          —          —          0.04        —          —          —          0.13   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

  $ 234.6        17.7   $ 1.18      $ 1.09      $ 202.3        17.7   $ 1.06      $ 0.99   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

    198.4              190.5         

GAAP weighted average common shares - diluted

    223.8              235.2         

Exclude dilutive shares from convertible note

    (6.7           (23.3      
 

 

 

         

 

 

       

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

    217.1              211.9         
 

 

 

         

 

 

       

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

 

(2)    For the nine months ended September 28, 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:

       

        

       

    Nine Months Ended                    
    September 28,
2014
                      September 29,
2013
                   

   Employee severance

  $ 0.8            $ 1.9         

   Contingent consideration fair value adjustment

    (0.6           —           

   Facility related

    —                (0.4      
 

 

 

         

 

 

       
  $ 0.2            $ 1.5         
 

 

 

         

 

 

       

 

(4) For the nine months ended September 28, 2014 and September 29, 2013, Interest and other included non-cash convertible debt interest expense.

 

(5) For the nine months ended September 28, 2014, adjustment to exclude discrete income tax items.

 

(6) For the nine months ended September 29, 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.

 

(7) For the nine months ended September 28, 2014 and September 29, 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 6.7 million and 23.3 million shares, respectively, have been excluded from non-GAAP diluted shares. For the nine months ended September 28, 2014 and September 29, 2013, net interest expense of approximately $2.0 million and $7.0 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 Fourth Quarter 2014 guidance:

 

GAAP and non-GAAP fourth quarter revenue guidance:

   $ 305 million        to       $ 330 million   

GAAP net loss per diluted share

   $ (0.16      $ (0.11

Exclude estimated pension actuarial loss from updated mortality tables

     0.23           0.23   

Exclude acquired intangible asset amortization

     0.07           0.07   

Tax effect of non-GAAP adjustments

     (0.05        (0.05
  

 

 

      

 

 

 

Non-GAAP net income per diluted share

   $ 0.08         $ 0.14   

 

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