Attached files

file filename
8-K - 8-K - TERADYNE, INCd70647d8k.htm

Exhibit 99.1

Teradyne Reports Fourth Quarter and Fiscal Year 2015 Results

 

    Full year orders up 10% from 2014

 

    Q4’15 orders up 66% from Q3’15, driven by strong mobility test demand

 

    Record quarterly and full year revenue at Universal Robots

 

     Q4’15     Q4’14     Q3’15      FY 2015      FY 2014  

Orders (mil)

   $ 522      $ 332      $ 314       $ 1,856       $ 1,682   

Revenue (mil)

   $ 318      $ 323      $ 466       $ 1,640       $ 1,648   

Non-GAAP EPS

   $ 0.13      $ 0.14      $ 0.40       $ 1.27       $ 1.25   

GAAP EPS

   ($ 0.00   ($ 0.48   $ 0.34       $ 0.97       $ 0.37   

NORTH READING, Mass. – January 27, 2016 – Teradyne, Inc. (NYSE: TER) reported revenue of $318 million for the fourth quarter of 2015 of which $205 million was in Semiconductor Test, $59 million in System Test, $32 million in Wireless Test and $22 million in Industrial Automation. On a non-GAAP basis, Teradyne’s net income in the fourth quarter was $26.1 million, or $0.13 per diluted share, which excluded acquired intangible asset amortization, pension actuarial losses, restructuring and other charges, and discrete income tax adjustments. GAAP net loss for the fourth quarter was ($0.6) million or ($0.00) per diluted share.

Orders in the fourth quarter of 2015 were $522 million of which $408 million was in Semiconductor Test, $66 million in System Test, $30 million in Wireless Test and $18 million in Industrial Automation.

For the fiscal year, Teradyne reported revenue of $1,640 million of which $1,202 million was in Semiconductor Test, $211 million in System Test, $185 million in Wireless Test and $42 million in Industrial Automation. On a non-GAAP basis, Teradyne’s net income for 2015 was $271.2 million, or $1.27 per diluted share, which excluded acquired intangible asset amortization, pension actuarial losses, and discrete income tax adjustments. GAAP net income for the year was $206.5 million or $0.97 per diluted share. Cash provided by operating activities for 2015 was $413 million and purchases of property, plant and equipment were $90 million.

“We closed 2015 with exceptionally strong Semiconductor Test demand as orders for our flagship UltraFLEX product line were pulled into the fourth quarter to meet 2016 production ramps for new mobile products,” said CEO and President Mark Jagiela. “At Universal Robots, we set quarterly and annual revenue records as customers serving a broad swath of industrial markets continue to embrace collaborative robots.”

“For the year, revenues again topped $1.6 billion despite the cyclical softness of the Semiconductor Test market in 2015. In addition, we generated $323 million in free cash flow, returned $350 million to shareholders through share repurchases and dividends, and added a new growth dimension to Teradyne in the fast expanding collaborative robot (cobot) market with the acquisition of Universal Robots. We enter 2016 well positioned to grow share in our core test businesses, broaden the range of applications for cobots, and continue our balanced capital allocation strategy,” continued Mr. Jagiela.


Teradyne’s Board of Directors also declared a quarterly cash dividend of $0.06 per share, payable on March 21, 2016 to shareholders of record as of the close of business on February 26, 2016.

Guidance for the first quarter of 2016 is revenue of $410 million to $440 million, with non-GAAP net income of $0.23 to $0.29 per diluted share and GAAP net income of $0.15 to $0.21 per diluted share. Non-GAAP guidance excludes acquired intangible asset amortization.

Webcast

A conference call to discuss the fourth quarter and 2015 results, along with management’s business outlook, will occur at 10 a.m. ET, Thursday, January 28, 2016. 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/investors at 10 a.m. ET. A replay of the call will also be available on the Teradyne website.

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, pension actuarial losses, fair value inventory step-up related to Universal Robots, goodwill impairment, 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 and pension actuarial losses. GAAP requires that these items 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

 

Page 2


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 equipment 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 products include Collaborative Robots used by global manufacturing and light industrial customers to improve quality and increase manufacturing efficiency. In 2015, Teradyne had revenue of $1.64 billion and currently employs approximately 4,100 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.

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 October 4, 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 FOURTH FISCAL QUARTER OF 2015

 

 

CONDENSED CONSOLIDATED OPERATING STATEMENTS

(In thousands, except per share amounts)

 

 

    Quarter Ended     Twelve Months Ended  
    December 31, 2015     October 4, 2015     December 31, 2014     December 31, 2015     December 31, 2014  

Net revenues

  $ 318,444      $ 465,994      $ 323,236      $ 1,639,578      $ 1,647,824   

Cost of revenues (exclusive of acquired intangible assets amortization shown separately below) (1) (2)

    152,418        207,368        163,010        723,935        769,016   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    166,026        258,626        160,226        915,643        878,808   

Operating expenses:

         

Engineering and development (1)

    70,941        74,027        79,188        292,250        291,639   

Selling and administrative (1) (3)

    79,718        77,481        91,157        306,313        319,713   

Acquired intangible assets amortization

    19,911        20,053        15,957        69,031        70,771   

Goodwill impairment

    —          —          98,897        —          98,897   

Restructuring and other (4)

    5,204        261        1,198        5,080        1,365   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

    175,774        171,822        286,397        672,674        782,385   

(Loss) income from operations

    (9,748     86,804        (126,171     242,969        96,423   

Interest and other (5)

    891        604        1,358        10,155        (1,047
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

    (8,857     87,408        (124,813     253,124        95,376   

Income tax (benefit) provision

    (8,216     15,955        (21,002     46,647        14,104   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

  $ (641   $ 71,453      $ (103,811   $ 206,477      $ 81,272   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income per common share:

         

Basic

  $ (0.00   $ 0.34      $ (0.48   $ 0.98      $ 0.40   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

  $ (0.00   $ 0.34      $ (0.48   $ 0.97      $ 0.37   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - basic

    205,113        210,032        216,532        211,544        202,908   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - diluted (6)

    205,113        211,736        216,532        213,321        222,550   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash dividend declared per common share

  $ 0.06      $ 0.06      $ 0.06      $ 0.24      $ 0.18   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net orders

  $ 522,240      $ 314,222      $ 331,993      $ 1,855,515      $ 1,681,950   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


(1) Pension actuarial losses included in our operating results were as follows:

 

     Quarter Ended      Twelve Months Ended  
     December 31, 2015      October 4, 2015      December 31, 2014      December 31, 2015      December 31, 2014  

Cost of revenues

   $ 8,271       $ —         $ 12,713       $ 8,271       $ 12,713   

Engineering and development

     4,658         —           12,223       $ 4,658         12,223   

Selling and administrative

     4,826         —           21,628       $ 4,826         21,628   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 17,755       $ —         $ 46,564       $ 17,755       $ 46,564   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(2) Cost of revenues includes:

 

     Quarter Ended      Twelve Months Ended  
     December 31, 2015      October 4, 2015      December 31, 2014      December 31, 2015      December 31, 2014  

Provision for excess and obsolete inventory

   $ 2,393       $ 3,058       $ 688       $ 21,332       $ 22,193   

Sale of previously written down inventory

     (1,196      (1,983      (3,332      (7,855      (13,058

Inventory step-up

     —           972         —           1,567         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 1,197       $ 2,047       $ (2,644    $ 15,044       $ 9,135   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(3) For the twelve months ended December 31, 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      Twelve Months Ended  
     December 31, 2015      October 4, 2015      December 31, 2014      December 31, 2015      December 31, 2014  

Employee severance

   $ 115       $ 1,117       $ 826       $ 1,487       $ 1,623   

Acquisition costs (a)

     —           144         372         1,104         372   

Contingent consideration fair value adjustment

     5,089         (1,000      —           2,489         (630
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 5,204       $ 261       $ 1,198         5,080       $ 1,365   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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

 

(5) Interest and other includes:

 

     Quarter Ended      Twelve Months Ended  
     December 31, 2015      October 4, 2015      December 31, 2014      December 31, 2015      December 31, 2014  

Gain from the sale of an equity investment

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

Non-cash convertible debt interest expense

     —           —           —           —           4,290   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(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 twelve months ended December 31, 2014, 5.0 million shares have been included in diluted shares.


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

 

     December 31, 2015      December 31, 2014  

Assets

     

Cash and cash equivalents

   $ 264,705       $ 294,256   

Marketable securities

     477,696         533,787   

Accounts receivable

     211,293         151,034   

Inventories, net

     153,588         105,129   

Deferred tax assets

     54,973         57,239   

Prepayments

     91,519         95,819   

Other current assets

     6,194         6,582   
  

 

 

    

 

 

 

Total current assets

     1,259,968         1,243,846   

Net property, plant and equipment

     273,414         329,038   

Marketable securities

     265,928         470,789   

Deferred tax assets

     7,404         7,494   

Other assets

     13,080         10,419   

Retirement plans assets

     636         12,896   

Intangible assets, net

     239,831         190,600   

Goodwill

     488,413         273,438   
  

 

 

    

 

 

 

Total assets

   $ 2,548,674       $ 2,538,520   
  

 

 

    

 

 

 

Liabilities

     

Accounts payable

   $ 92,358       $ 47,763   

Accrued employees’ compensation and withholdings

     113,994         100,994   

Deferred revenue and customer advances

     85,527         71,603   

Other accrued liabilities

     43,727         50,247   

Contingent consideration

     15,500         895   

Accrued income taxes

     21,751         20,049   
  

 

 

    

 

 

 

Total current liabilities

     372,857         291,551   

Long-term deferred revenue and customer advances

     25,745         19,929   

Retirement plans liabilities

     103,531         108,460   

Deferred tax liabilities

     26,663         23,315   

Long-term other accrued liabilities

     32,156         13,830   

Long-term contingent consideration

     21,936         2,455   
  

 

 

    

 

 

 

Total liabilities

     582,888         459,540   

Shareholders’ equity

     1,965,786         2,078,980   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $         2,548,674       $ 2,538,520   
  

 

 

    

 

 

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

 

     Quarter Ended     Twelve Months Ended  
     December 31,
2015
    December 31,
2014
    December 31,
2015
    December 31,
2014
 

Cash flows from operating activities:

        

Net (loss) income

   $ (641   $ (103,811   $ 206,477      $ 81,272   

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

        

Depreciation

     15,649        20,558        68,180        73,390   

Amortization

     20,433        17,032        72,592        79,154   

Stock-based compensation

     7,372        8,434        30,452        40,307   

Provision for excess and obsolete inventory

     2,393        688        21,332        22,193   

Retirement plans actuarial losses

     17,755        46,564        17,755        46,564   

Deferred taxes

     (6,736     4,336        (20,709     (4,411

Contingent consideration adjustment

     5,089        —          2,489        (630

Tax benefit related to employee stock compensation awards

     (1,107     1,191        (4,320     (535

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

     —          —          1,567        —     

Gain from the sale of an equity investment

     —          —          (5,406     —     

Goodwill impairment

     —          98,897        —          98,897   

Other

     (1,194     1,395        1,329        3,505   

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

        

Accounts receivable

     33,940        171,730        (57,177     8,060   

Inventories

     (22,517     12,905        10,859        51,172   

Prepayments and other assets

     (6,257     (6,247     9,272        41,537   

Accounts payable and other accrued expenses

     (4,502     (74,539     48,161        (45,430

Deferred revenue and customer advances

     10,225        7,767        16,976        22,033   

Retirement plans contributions

     (9,097     (30,635     (12,095     (33,916

Accrued income taxes

     (20,077     (1,308     5,600        8,900   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     40,728        174,957        413,334        492,062   

Cash flows from investing activities:

        

Purchases of property, plant and equipment

     (23,151     (22,630     (89,878     (168,982

Purchases of available-for-sale marketable securities

     (466,396     (734,687     (1,424,002     (1,578,743

Proceeds from maturities of available-for-sale marketable securities

     29,901        74,793        360,264        570,358   

Proceeds from sales of available-for-sale marketable securities

     472,397        623,669        1,316,131        859,729   

Acquisition of business, net of cash acquired

     —          (19,419     (282,741     (19,419

Proceeds from the sale of an equity investment

     —          —          5,406        —     

(Purchase of) proceeds from life insurance

     —          (207     1,098        4,184   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used for) investing activities

     12,751        (78,481     (113,722     (332,873

Cash flows from financing activities:

        

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

     1,287        261        19,432        21,291   

Repurchase of common stock

     (73,106     —          (299,949     —     

Tax benefit related to employee stock compensation awards

     1,107        (1,191     4,320        535   

Dividend payments

     (12,279     (12,994     (50,713     (37,425

Payment of revolving credit facility costs

     —          —          (2,253     —     

Payments of long-term debt

     —          —          —          (190,972
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used for financing activities

     (82,991     (13,924     (329,163     (206,571

(Decrease) increase in cash and cash equivalents

     (29,512     82,552        (29,551     (47,382

Cash and cash equivalents at beginning of period

     294,217        211,704        294,256        341,638   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 264,705      $ 294,256      $ 264,705      $ 294,256   
  

 

 

   

 

 

   

 

 

   

 

 

 


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

 

    Quarter Ended              
    December 31,
2015
    % of Net
Revenues
                October 4,
2015
    % of Net
Revenues
                December 31,
2014
    % of Net
Revenues
             

Net revenues

  $ 318.4            $ 466.0            $ 323.2         

Gross profit - GAAP

  $ 166.0        52.1       $ 258.6        55.5       $ 160.2        49.6    

Pension mark-to-market adjustments (1)

    8.3        2.6         —          —              12.7        3.9    

Inventory step-up

    —          —              1.0        0.2         —          —         
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit - non-GAAP

  $ 174.3        54.7       $ 259.6        55.7       $ 172.9        53.5    

(Loss) income from operations - GAAP

  $ (9.7     -3.0       $ 86.8        18.6       $ (126.2     -39.0    

Acquired intangible assets amortization

    19.9        6.3         20.1        4.3         16.0        5.0    

Goodwill impairment (2)

    —          —              —          —              98.9        30.6    

Restructuring and other (3)

    5.2        1.6         0.3        0.1         1.2        0.4    

Pension mark-to-market adjustments (1)

    17.8        5.6         —          —              46.6        14.4    

Inventory step-up

    —          —              1.0        0.2         —          —         
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations - non-GAAP

  $ 33.2        10.4       $ 108.2        23.2       $ 36.5        11.3    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     
                Net Income
per Common
Share
                Net Income
per Common
Share
                Net Income
per Common
Share
 
    December 31,
2015
    % of Net
Revenues
    Basic     Diluted     October 4,
2015
    % of Net
Revenues
    Basic     Diluted     December 31,
2014
    % of Net
Revenues
    Basic     Diluted  

Net (loss) income - GAAP

  $ (0.6     -0.2   $ (0.00   $ (0.00   $ 71.5        15.3   $ 0.34      $ 0.34      $ (103.8     -32.1   $ (0.48   $ (0.48

Acquired intangible assets amortization

    19.9        6.3     0.10        0.10        20.1        4.3     0.10        0.09        16.0        5.0     0.07        0.07   

Goodwill impairment (2)

    —          —          —          —          —          —          —          —          98.9        30.6     0.46        0.45   

Inventory step-up

    —          —          —          —          1.0        0.2     0.00        0.00        —          —          —          —     

Pension mark-to-market adjustments (1)

    17.8        5.6     0.09        0.09        —          —          —          —          46.6        14.4     0.22        0.21   

Restructuring and other (3)

    5.2        1.6     0.03        0.03        0.3        0.1     0.00        0.00        1.2        0.4     0.01        0.01   

Exclude discrete tax items (4)

    (6.3     -2.0     (0.03     (0.03     (3.3     -0.7     (0.02     (0.02     1.5        0.5     0.01        0.01   

Tax effect of non-GAAP adjustments

    (9.9     -3.1     (0.05     (0.05     (4.7     -1.0     (0.02     (0.02     (29.3     -9.1     (0.14     (0.13
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

  $ 26.1        8.2   $ 0.13      $ 0.13      $ 84.9        18.2   $ 0.40      $ 0.40      $ 31.1        9.6   $ 0.14      $ 0.14   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

    205.1              210.0              216.5         

GAAP weighted average common shares - diluted

    205.1              211.7              216.5         

Include dilutive shares

    2.1              —                2.3         
 

 

 

         

 

 

         

 

 

       

Non-GAAP weighted average common shares - diluted

    207.2              211.7              218.8         
 

 

 

         

 

 

         

 

 

       

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

       

(2)    Goodwill impairment related to Teradyne’s Wireless Test business segment.

       

(3)    Restructuring and other consists of:

       

    Quarter Ended                    
    December 31,
2015
                      October 4,
2015
                      December 31,
2014
                   

   Employee severance

  $ 0.1            $ 1.2            $ 0.8         

   Acquisition costs

    —                0.1              0.4         

   Contingent consideration fair value adjustment

    5.1              (1.0           —           
 

 

 

         

 

 

         

 

 

       
  $ 5.2            $ 0.3            $ 1.2         
 

 

 

         

 

 

         

 

 

       

 

(4) For the quarters ended December 31, 2015, October 4, 2015, and December 31, 2014, adjustment to exclude discrete income tax items.


    Year Ended              
    December 31,
2015
    % of Net
Revenues
                December 31,
2014
    % of Net
Revenues
             

Net Revenues

  $ 1,639.6            $ 1,647.8         

Gross profit - GAAP

  $ 915.6        55.8       $ 878.8        53.3    

Pension mark-to-market adjustments (1)

    8.3        0.5         12.7        0.8    

Inventory step-up

    1.6        0.1         —          —         
 

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit - non-GAAP

  $ 925.5        56.4       $ 891.5        54.1    

Income from operations - GAAP

  $ 243.0        14.8       $ 96.4        5.9    

Acquired intangible assets amortization

    69.0        4.2         70.8        4.3    

Goodwill impairment (2)

    —          —              98.9        6.0    

Pension mark-to-market adjustments (1)

    17.8        1.1         46.6        2.8    

Restructuring and other (3)

    5.1        0.3         1.4        0.1    

Inventory step-up

    1.6        0.1         —          —         

Equity modification charge (4)

    —          —              6.6        0.4    
 

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations - non-GAAP

  $ 336.5        20.5       $ 320.7        19.5    
 

 

 

   

 

 

       

 

 

   

 

 

     
                Net Income
per Common
Share
                Net Income
per Common
Share
 
    December 31,
2015
    % of Net
Revenues
    Basic     Diluted     December 31,
2014
    % of Net
Revenues
    Basic     Diluted  

Net income - GAAP

  $ 206.5        12.6   $ 0.98      $ 0.97      $ 81.3        4.9   $ 0.40      $ 0.37   

Acquired intangible assets amortization

    69.0        4.2     0.33        0.32        70.8        4.3     0.35        0.32   

Goodwill impairment (2)

    —          —          —          —          98.9        6.0     0.49        0.44   

Pension mark-to-market adjustments (1)

    17.8        1.1     0.08        0.08        46.6        2.8     0.23        0.21   

Interest and other (5)

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

Restructuring and other (3)

    5.1        0.3     0.02        0.02        1.4        0.1     0.01        0.01   

Inventory step-up

    1.6        0.1     0.01        0.01        —          —          —          —     

Equity modification charge (4)

    —          —          —          —          6.6        0.4     0.03        0.03   

Exclude discrete tax items (6)

    (4.9     -0.3     (0.02     (0.02     1.7        0.1     0.01        0.01   

Tax effect of non-GAAP adjustments

    (18.5     -1.1     (0.09     (0.09     (41.3     -2.5     (0.20     (0.19

Convertible share adjustment (7)

    —          —          —          —          —          —          —          0.02   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

  $ 271.2        16.5   $ 1.28      $ 1.27      $ 270.3        16.4   $ 1.33      $ 1.25   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

    211.5              202.9         

GAAP weighted average common shares - diluted

    213.3              222.6         

Exclude dilutive shares from convertible note

    —                (5.0      
 

 

 

         

 

 

       

Non-GAAP weighted average common shares - diluted

    213.3              217.6         
 

 

 

         

 

 

       

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

(2)    Goodwill impairment related to Teradyne’s Wireless Test business segment.

(3)    Restructuring and other consists of:

       

       

       

    Year Ended                    
    December 31,
2015
                      December 31,
2014
                   

   Employee severance

  $ 1.5            $ 1.6         

   Acquisition costs

    1.1              0.4         

   Contingent consideration fair value adjustment

    2.5              (0.6      
 

 

 

         

 

 

       
  $ 5.1            $ 1.4         
 

 

 

         

 

 

       

 

(4) For the year ended December 31, 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.

 

(5) For the year ended December 31, 2015, interest and other included a gain from the sale of an equity investment. For the year ended December 31, 2014, interest and other included non-cash convertible debt interest expense.

 

(6) For the years ended December 31, 2015 and December 31, 2014, adjustment to exclude discrete income tax items. Non-GAAP net income and earnings per share include R&D tax credit.

 

(7) For the year ended December 31, 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, 5 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 First Quarter 2016 guidance:

 

GAAP and non-GAAP first quarter revenue guidance:

   $ 410 million        to       $ 440 million   

GAAP net income per diluted share

   $ 0.15         $ 0.21   

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

   $ 0.23         $ 0.29   

 

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