Attached files

file filename
8-K - FORM 8-K - TERADYNE, INCd75586d8k.htm

Exhibit 99.1

Teradyne Reports Third Quarter 2015 Results

 

    Total company orders up 15%, test orders up 9% compared with Q3’14

 

    Company revenue driven by strength in mobility, storage test and collaborative robots

 

    Record quarterly revenue at Universal Robots powered by growing customer base and new product success

 

     Q3’15      Q3’14      Q2’15  

Orders (mil)

   $ 314       $ 273       $ 529   

Revenue (mil)

   $ 466       $ 478       $ 513   

Non-GAAP EPS

   $ 0.40       $ 0.44       $ 0.53   

GAAP EPS

   $ 0.34       $ 0.38       $ 0.48   

NORTH READING, Mass. – October 27, 2015 – Teradyne, Inc. (NYSE: TER) reported revenue of $466 million for the third quarter of 2015 of which $326 million was in Semiconductor Test, $69 million in System Test, $55 million in Wireless Test, and $16 million in Industrial Automation. Industrial Automation consists of Universal Robots’ results for the full quarter. On a non-GAAP basis, Teradyne’s net income in the third quarter was $84.9 million, or $0.40 per diluted share, which excluded acquired intangible assets amortization and discrete income tax adjustments, and included the related tax impact on non-GAAP adjustments. GAAP net income for the third quarter was $71.5 million or $0.34 per diluted share.

Orders in the third quarter of 2015 were $314 million of which $211 million were in Semiconductor Test, $47 million in System Test, $40 million in Wireless Test, and $16 million in Industrial Automation.

“We’re on track to deliver our 6th straight year of above model financial results driven by strong tester sales for mobile devices, improving storage test demand, and a growing contribution from industrial automation,” said CEO and President Mark Jagiela. “While our fourth quarter guidance reflects the normal seasonal slow down in tester deliveries, we are making selective inventory investments to capture the expected growth in 2016 customer demand.”

“Our strong financial results also support our ongoing capital return plan as we repurchased 5.4 million shares for $98.5 million and paid $12.6 million in dividends in the third quarter,” continued Jagiela.

Guidance for the fourth quarter of 2015 is revenue of $295 million to $320 million, with non-GAAP net income of $0.07 to $0.12 per diluted share and GAAP net (loss) income of ($0.01) to $0.04 per diluted share. Non-GAAP guidance excludes acquired intangible assets amortization and includes the related tax impact on non-GAAP adjustments.

Webcast

A conference call to discuss the third quarter results, along with management’s business outlook, will follow at 10 a.m. ET, Wednesday, October 28. 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 starting at 10 a.m. ET. A replay will be available on the Teradyne website at www.teradyne.com/investors.


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 assets amortization, fair value inventory step-up related to Universal Robots, retired CEO equity charge, non-cash convertible debt interest, discrete income tax adjustments, restructuring and other, and a gain from the sale of an equity investment. 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 fair value inventory step-up related to Universal Robots. 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. Prior to September 29, 2014, non-GAAP diluted shares included the impact of Teradyne’s call option and warrant 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 automation solutions for test and industrial applications. Teradyne Automatic Test Equipment (ATE) is used to test semiconductors, wireless products, data storage and complex electronic systems, which serve consumer, communications, industrial and government customers. Our Industrial Automation solutions include Collaborative Robots used by global manufacturing and light industrial customers to improve quality and increase manufacturing efficiency. In 2014, Teradyne had revenue of $1.65 billion and currently employs approximately 4,000 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, the payment of a quarterly dividend, the repurchase of Teradyne common stock pursuant to a share repurchase program and a senior secured credit facility. Such statements are based on the current assumptions and expectations of Teradyne’s management and are neither promises nor guarantees of future performance, future events, future payment of dividends, future repurchases of common stock or future availability of, or borrowing under, a credit facility. There can be no assurance that management’s estimates of Teradyne’s future results or other forward-looking statements will be achieved. Additionally, the current dividend and share repurchase programs may be modified, suspended or discontinued at any time. Important factors that could cause actual results, dividend payments, repurchases of common stock or borrowings under the credit facility to differ materially from those presently expected include: conditions affecting the markets in which Teradyne operates; decreased or delayed product demand; market acceptance of new products; the ability to grow Universal Robots’ business; 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, the repurchase of common stock or debt under the credit facility 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, 2014 and the Quarterly Report on Form 10-Q for the period ended July 5, 2015. 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 2015

 

 

CONDENSED CONSOLIDATED OPERATING STATEMENTS

(In thousands, except per share amounts)

 

 

    Quarter Ended     Nine Months Ended  
    October 4, 2015     July 5, 2015     September 28, 2014     October 4, 2015     September 28, 2014  

Net revenues

  $ 465,994      $ 512,739      $ 478,010      $ 1,321,133      $ 1,324,587   

Cost of revenues (exclusive of acquired intangible assets amortization shown separately below) (1)

    207,368        214,171        216,889        571,517        606,006   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    258,626        298,568        261,121        749,616        718,581   

Operating expenses:

         

Engineering and development

    74,027        75,832        71,953        221,309        212,452   

Selling and administrative (2)

    77,481        77,073        73,064        226,595        228,556   

Acquired intangible assets amortization

    20,053        15,258        18,271        49,119        54,813   

Restructuring and other (3)

    261        (385     (405     (124     167   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

    171,822        167,778        162,883        496,899        495,988   

Income from operations

    86,804        130,790        98,238        252,717        222,593   

Interest and other (4)

    604        1,346        2,432        9,264        (2,404
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

    87,408        132,136        100,670        261,981        220,189   

Income tax provision

    15,955        29,257        17,721        54,863        35,106   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

  $ 71,453      $ 102,879      $ 82,949      $ 207,118      $ 185,083   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share:

         

Basic

  $ 0.34      $ 0.48      $ 0.40      $ 0.97      $ 0.93   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

  $ 0.34      $ 0.48      $ 0.38      $ 0.96      $ 0.83   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - basic

    210,032        213,845        207,381        213,688        198,367   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - diluted (5)

    211,736        215,496        218,333        215,348        223,795   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash dividend declared per common share

  $ 0.06      $ 0.06      $ 0.06      $ 0.18      $ 0.12   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net orders

  $ 314,222      $ 528,693      $ 273,043      $ 1,333,272      $ 1,349,957   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


(1) Cost of revenues includes:

 

     Quarter Ended      Nine Months Ended  
     October 4, 2015      July 5, 2015      September 28, 2014      October 4, 2015      September 28, 2014  

Provision for excess and obsolete inventory

   $ 3,011       $ 14,441       $ 6,434       $ 18,892       $ 21,505   

Sale of previously written down inventory

     (1,936      (2,745      (6,332      (6,612      (9,726

Inventory step-up

     972         595         —           1,567         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 2,047       $ 12,291       $ 102       $ 13,847       $ 11,779   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(2) 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.

 

(3) Restructuring and other consists of:

 

     Quarter Ended      Nine Months Ended  
     October 4, 2015      July 5, 2015      September 28, 2014      October 4, 2015      September 28, 2014  

Employee severance

   $ 1,117       $ 255       $ 225       $ 1,372       $ 797   

Acquisition costs (a)

     144         960         —           1,104         —     

Contingent consideration fair value adjustment

     (1,000      (1,600      (630      (2,600      (630
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 261       $ (385    $ (405      (124    $ 167   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

  (a) Costs related to Universal Robots acquisition. The results of Universal Robots are included in Teradyne’s results starting June 12, 2015.

 

(4) Interest and other includes:

 

     Quarter Ended      Nine Months Ended  
     October 4, 2015      July 5, 2015      September 28, 2014      October 4, 2015      September 28, 2014  

Gain from the sale of an equity investment

   $ —         $ (624    $ —         $ (5,406    $ —     

Non-cash convertible debt interest expense

     —           —           —           —           4,290   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ —         $ (624    $ —         $ (5,406    $ 4,290   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(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 nine months ended September 28, 2014, 6.7 million shares have been included in diluted shares.


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

 

     October 4, 2015      December 31, 2014  

Assets

     

Cash and cash equivalents

   $ 294,217       $ 294,256   

Marketable securities

     525,381         533,787   

Accounts receivable

     245,233         151,034   

Inventories, net

     128,432         105,129   

Deferred tax assets

     58,480         57,239   

Prepayments

     80,779         95,819   

Other current assets

     4,135         6,582   
  

 

 

    

 

 

 

Total current assets

     1,336,657         1,243,846   

Net property, plant and equipment

     275,089         329,038   

Marketable securities

     257,560         470,789   

Deferred tax assets

     6,909         7,494   

Other assets

     13,096         10,419   

Retirement plans assets

     13,933         12,896   

Intangible assets, net

     260,294         190,600   

Goodwill

     498,346         273,438   
  

 

 

    

 

 

 

Total assets

   $ 2,661,884       $ 2,538,520   
  

 

 

    

 

 

 

Liabilities

     

Accounts payable

   $ 81,642       $ 47,763   

Accrued employees’ compensation and withholdings

     98,252         100,994   

Deferred revenue and customer advances

     74,318         71,603   

Other accrued liabilities

     83,823         50,247   

Contingent consideration

     14,447         895   

Accrued income taxes

     43,259         20,049   
  

 

 

    

 

 

 

Total current liabilities

     395,741         291,551   

Long-term deferred revenue and customer advances

     29,490         19,929   

Retirement plans liabilities

     107,102         108,460   

Deferred tax liabilities

     35,494         23,315   

Long-term other accrued liabilities

     28,304         13,830   

Long-term contingent consideration

     20,148         2,455   
  

 

 

    

 

 

 

Total liabilities

     616,279         459,540   

Shareholders’ equity

     2,045,605         2,078,980   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $         2,661,884       $ 2,538,520   
  

 

 

    

 

 

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

 

     Quarter Ended     Nine Months Ended  
     October 4, 2015     September 28, 2014     October 4, 2015     September 28, 2014  

Cash flows from operating activities:

        

Net income

   $ 71,453      $ 82,949      $ 207,118      $ 185,083   

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

        

Depreciation

     16,301        19,047        52,531        52,832   

Amortization

     20,764        19,132        52,159        62,122   

Stock-based compensation

     7,675        8,343        23,080        31,873   

Provision for excess and obsolete inventory

     3,011        6,434        18,892        21,505   

Gain from the sale of an equity investment

     —          —          (5,406     —     

Deferred taxes

     (3,602     (3,050     (13,973     (8,747

Non cash charge for the sale of inventories revalued at the date of acquisition

     972        —          1,567        —     

Contingent consideration adjustment

     (1,000     (630     (2,600     (630

Tax benefit related to employee stock compensation awards

     (2,321     (55     (3,213     (1,726

Other

     1,368        183        2,523        2,110   

Changes in operating assets and liabilities, net of business acquired:

        

Accounts receivable

     51,376        (20,545     (91,117     (163,670

Inventories

     9,923        19,798        33,423        38,267   

Prepayments and other assets

     1,475        20,784        15,529        47,784   

Accounts payable and accrued expenses

     (729     (23,687     52,663        29,109   

Deferred revenue and customer advances

     1,066        466        6,751        14,266   

Retirement plans contributions

     (999     (893     (2,998     (3,281

Accrued income taxes

     2,416        4,713        25,677        10,208   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     179,149        132,989        372,606        317,105   

Cash flows from investing activities:

        

Purchases of property, plant and equipment

     (20,617     (54,963     (66,727     (146,352

Purchases of available-for-sale marketable securities

     (367,356     (319,348     (957,606     (844,056

Proceeds from maturities of available-for-sale marketable securities

     98,947        118,129        330,363        495,565   

Proceeds from sales of available-for-sale marketable securities

     212,334        82,602        843,734        236,060   

Acquisition of business, net of cash acquired

     (409     —          (282,741     —     

Proceeds from the sale of an equity investment

     —          —          5,406        —     

Proceeds from life insurance

     —          —          1,098        4,391   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used for investing activities

     (77,101     (173,580     (126,473     (254,392

Cash flows from financing activities:

        

Issuance of common stock under employee stock purchase and stock option plans

     267        10,387        18,145        21,030   

Repurchase of common stock

     (98,527     —          (226,843     —     

Tax benefit related to stock options and restricted stock units

     2,321        55        3,213        1,726   

Dividend payments

     (12,577     (12,772     (38,434     (24,428

Payment of revolving credit facility costs

     —          —          (2,253     —     

Payments of long-term debt

     —          —          —          (190,975
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used for financing activities

     (108,516     (2,330     (246,172     (192,647

Decrease in cash and cash equivalents

     (6,468     (42,921     (39     (129,934

Cash and cash equivalents at beginning of period

     300,685        254,625        294,256        341,638   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 294,217      $ 211,704      $ 294,217      $ 211,704   
  

 

 

   

 

 

   

 

 

   

 

 

 


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

 

    Quarter Ended              
    October 4,
2015
    % of Net
Revenues
                July 5,
2015
    % of Net
Revenues
                September 28,
2014
    % of Net
Revenues
             

Net revenues

  $ 466.0            $ 512.7            $ 478.0         

Gross profit - GAAP

  $ 258.6        55.5       $ 298.6        58.2       $ 261.1        54.6    

Inventory step-up

    1.0        0.2         0.6        0.1         —          —         
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit - non-GAAP

  $ 259.6        55.7       $ 299.2        58.4       $ 261.1        54.6    

Income from operations - GAAP

  $ 86.8        18.6       $ 130.8        25.5       $ 98.2        20.5    

Acquired intangible assets amortization

    20.1        4.3         15.3        3.0         18.3        3.8    

Restructuring and other (1)

    0.3        0.1         (0.4     -0.1         (0.4     -0.1    

Inventory step-up

    1.0        0.2         0.6        0.1         —          —         
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations - non-GAAP

  $ 108.2        23.2       $ 146.3        28.5       $ 116.1        24.3    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     
                Net Income
per Common
Share
                Net Income
per Common
Share
                Net Income
per Common
Share
 
    October 4,
2015
    % of Net
Revenues
    Basic     Diluted     July 5,
2015
    % of Net
Revenues
    Basic     Diluted     September 28,
2014
    % of Net
Revenues
    Basic     Diluted  

Net income - GAAP

  $ 71.5        15.3   $ 0.34      $ 0.34      $ 102.9        20.1   $ 0.48      $ 0.48      $ 82.9        17.3   $ 0.40      $ 0.38   

Acquired intangible assets amortization

    20.1        4.3     0.10        0.09        15.3        3.0     0.07        0.07        18.3        3.8     0.09        0.08   

Inventory step-up

    1.0        0.2     0.00        0.00        0.6        0.1     0.00        0.00        —          —          —          —     

Restructuring and other (1)

    0.3        0.1     0.00        0.00        (0.4     -0.1     (0.00     (0.00     (0.4     -0.1     (0.00     (0.00

Interest and other (2)

    —          —          —          —          (0.6     -0.1     (0.00     (0.00     —          —          —          —     

Exclude discrete tax items (3)

    (3.3     -0.7     (0.02     (0.02     0.2        0.0     0.00        0.00        (1.6     -0.3     (0.01     (0.01

Tax effect of non-GAAP adjustments

    (4.7     -1.0     (0.02     (0.02     (3.4     -0.7     (0.02     (0.02     (3.4     -0.7     (0.02     (0.02
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

  $ 84.9        18.2   $ 0.40      $ 0.40      $ 114.6        22.4   $ 0.54      $ 0.53      $ 95.8        20.0   $ 0.46      $ 0.44   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

    210.0              213.8              207.4         

GAAP and non-GAAP weighted average common shares - diluted

    211.7              215.5              218.3         

(1)    Restructuring and other consists of:

       

    Quarter Ended                    
    October 4,
2015
                      July 5,
2015
                      September 28,
2014
                   

   Employee severance

  $ 1.2            $ 0.2            $ 0.2         

   Acquisition costs

    0.1              1.0              —           

   Contingent consideration fair value adjustment

    (1.0           (1.6           (0.6      
 

 

 

         

 

 

         

 

 

       
  $ 0.3            $ (0.4         $ (0.4      
 

 

 

         

 

 

         

 

 

       

 

(2) For the quarter ended July 5, 2015, Interest and other included a gain from the sale of an equity investment.

 

(3) For the quarters ended October 4, 2015, July 5, 2015 and September 28, 2014, adjustment to exclude discrete income tax items.


    Nine Months Ended              
    October 4,
2015
    % of Net
Revenues
                September 28,
2014
    % of Net
Revenues
             

Net Revenues

  $ 1,321.1            $ 1,324.6         

Gross profit - GAAP

  $ 749.6        56.7       $ 718.6        54.3    

Inventory step-up

    1.6        0.1         —          —         
 

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit - non-GAAP

  $ 751.2        56.9       $ 718.6        54.3    

Income from operations - GAAP

  $ 252.7        19.1       $ 222.6        16.8    

Acquired intangible assets amortization

    49.1        3.7         54.8        4.1    

Restructuring and other (1)

    (0.1     0.0         0.2        0.0    

Inventory step-up

    1.6        0.1         —          —         

Equity modification charge (2)

    —          —              6.6        0.5    
 

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations - non-GAAP

  $ 303.3        23.0       $ 284.2        21.5    
 

 

 

   

 

 

       

 

 

   

 

 

     
                Net Income
per Common
Share
                Net Income
per Common
Share
 
    October 4,
2015
    % of Net
Revenues
    Basic     Diluted     September 28,
2014
    % of Net
Revenues
    Basic     Diluted  

Net income - GAAP

  $ 207.1        15.7   $ 0.97      $ 0.96      $ 185.1        14.0   $ 0.93      $ 0.83   

Acquired intangible assets amortization

    49.1        3.7     0.23        0.23        54.8        4.1     0.28        0.24   

Interest and other (3)

    (5.4     -0.4     (0.03     (0.03     4.3        0.3     0.02        0.02   

Restructuring and other (1)

    (0.1     0.0     (0.00     (0.00     0.2        0.0     0.00        0.00   

Inventory step-up

    1.6        0.1     0.01        0.01        —          —          —          —     

Equity modification charge (2)

    —          —          —          —          6.6        0.5     0.03        0.03   

Exclude discrete tax items (4)

    (4.9     -0.4     (0.02     (0.02     (4.5     -0.3     (0.02     (0.02

Tax effect of non-GAAP adjustments

    (10.5     -0.8     (0.05     (0.05     (11.9     -0.9     (0.06     (0.05

Convertible share adjustment (5)

    —          —          —          —          —          —          —          0.04   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

  $ 236.9        17.9   $ 1.11      $ 1.10      $ 234.6        17.7   $ 1.18      $ 1.09   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

    213.7              198.4         

GAAP weighted average common shares - diluted

    215.3              223.8         

Exclude dilutive shares from convertible note

    —                (6.7      
 

 

 

         

 

 

       

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

    215.3              217.1         
 

 

 

         

 

 

       

(1)    Restructuring and other consists of:

       

    Nine Months Ended                    
    October 4,
2015
                      September 28,
2014
                   

   Employee severance

  $ 1.4            $ 0.8         

   Acquisition costs

    1.1              —           

   Contingent consideration fair value adjustment

    (2.6           (0.6      
 

 

 

         

 

 

       
  $ (0.1         $ 0.2         
 

 

 

         

 

 

       

 

(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) For the nine months ended October 4, 2015, Interest and other included a gain from the sale of an equity investment. For the nine months ended September 28, 2014, Interest and other included non-cash convertible debt interest expense.

 

(4) For the nine months ended October 4, 2015 and September 28, 2014, adjustment to exclude discrete income tax items.

 

(5) For the nine months ended September 28, 2014. 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 shares have been included in non-GAAP diluted shares and 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.

GAAP to Non-GAAP Reconciliation of Fourth Quarter 2015 guidance:

 

GAAP and non-GAAP fourth quarter revenue guidance:

   $ 295 million        to       $ 320 million   

GAAP net (loss) income per diluted share

   $ (0.01      $ 0.04   

Exclude acquired intangible assets amortization

     0.10           0.10   

Tax effect of non-GAAP adjustment

     (0.02        (0.02
  

 

 

      

 

 

 

Non-GAAP net income per diluted share

   $ 0.07         $ 0.12   

 

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