Attached files

file filename
8-K - 8-K - TERADYNE, INCd335324d8k.htm

Exhibit 99.1

Teradyne Reports Record Fourth Quarter Orders, Fiscal Year 2016 Results,

and Increase in Quarterly Dividend

 

    Q4’16 Orders up 66% from Q3’16, driven by strong mobility test demand

 

    Full year 2016 sales up 7%

 

    Universal Robots 2016 sales up 62% from calendar 2015 sales

 

    Quarterly dividend increased 17% to $0.07 beginning Q1’17

 

     Q4’16      Q4’15     Q3’16      FY 2016     FY 2015  

Orders (mil)

   $ 628       $ 522      $ 378       $ 1,867      $ 1,856   

Revenue (mil)

   $ 380       $ 318      $ 410       $ 1,753      $ 1,640   

GAAP EPS

   $ 0.33       $ (0.00   $ 0.31       $ (0.21   $ 0.97   

Non-GAAP EPS

   $ 0.32       $ 0.13      $ 0.33       $ 1.51      $ 1.27   

NORTH READING, Mass. – January 25, 2017 – Teradyne, Inc. (NYSE: TER) reported revenue of $380 million for the fourth quarter of 2016 of which $271 million was in Semiconductor Test, $50 million in System Test, $34 million in Industrial Automation, and $26 million in Wireless Test. GAAP net income for the fourth quarter was $66.3 million or $0.33 per share. On a non-GAAP basis, Teradyne’s net income in the fourth quarter was $64.6 million, or $0.32 per diluted share, which excluded acquired intangible asset amortization, pension actuarial gains, restructuring and other charges, non-cash convertible debt interest, discrete income tax adjustments, and included the related tax impact on non-GAAP adjustments.

Orders in the fourth quarter of 2016 were $628 million of which $524 million were in Semiconductor Test, $47 million in System Test, $34 million in Industrial Automation, and $23 million in Wireless Test.

“We closed 2016 with record fourth quarter orders as tester demand for 2017 mobile device production pulled bookings into Q4, automotive device test demand remained strong, and Universal Robots delivered another quarter of record orders,” said CEO and President Mark Jagiela. “For the full year, we grew company revenue 7%, non-GAAP earnings per share 19%, and returned $195 million to shareholders through share repurchases and dividends.

“As we look into 2017, we expect continued steady demand in our core test businesses and greater than 50% growth to continue at Universal Robots. On the capital return front, our proven operating model, strong balance sheet and positive long term outlook support our plan to repurchase a minimum of $200 million of Teradyne shares in 2017 and increase the dividend to $0.07 per quarter.”

Teradyne’s Board of Directors declared a quarterly cash dividend of $0.07 per share, payable on March 20, 2017 to shareholders of record as of the close of business on February 24, 2017.

Guidance for the first quarter of 2017 is revenue of $420 million to $450 million, with GAAP net income of $0.28 to $0.34 per diluted share and non-GAAP net income of $0.33 to $0.40 per diluted share. Non-GAAP guidance excludes acquired intangible asset amortization, non-cash convertible debt interest and includes the related tax impact on non-GAAP adjustments.

Webcast

A conference call to discuss the fourth quarter and full year results, along with management’s business outlook, will follow at 10 a.m. ET, Thursday, January 26. 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 goodwill and intangible asset impairment charges, acquired intangible asset amortization, non-cash convertible debt interest, pension actuarial gains and losses, fair value inventory step-up related to Universal Robots, 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 performance 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 performance 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 inventory step-up and pension actuarial gains and losses. GAAP requires that these items be included in determining gross margin. Non-GAAP gross margin dollar amount and percentage are non-GAAP performance 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. Management believes each of these non-GAAP performance 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 performance 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 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 2016, Teradyne had revenue of $1.75 billion and currently employs approximately 4,300 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 Teradyne’s future business prospects, results of operations, market conditions, earnings per share, the payment of a quarterly dividend, the repurchase of Teradyne common stock pursuant to a share repurchase program, use of proceeds and potential dilution from the senior convertible notes offering and potential borrowings under 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, events, earnings per share, use of cash, payment of dividends, repurchases of common stock, payment of the senior convertible notes or availability of, or borrowing under, the 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, earnings per share, use of cash, dividend payments, repurchases of common stock, payment of the senior convertible notes 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; development, delivery and acceptance of new products; the ability to grow Universal Robots’ business; increased research and development spending; deterioration of Teradyne’s financial condition; the consummation and success of any mergers or acquisitions; unexpected cash needs; insufficient cash flow to make required payments and pay the principal amount on the senior convertible notes; the business judgment of the board of directors that a declaration of a dividend, the repurchase of common stock or borrowing 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, 2015 and the Quarterly Report on Form 10-Q for the period ended October 2, 2016. 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 2


TERADYNE, INC. REPORT FOR FOURTH FISCAL QUARTER OF 2016

 

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

 

 

     Quarter Ended     Twelve Months Ended  
     December 31,
2016
    October 2,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Net revenues

   $ 379,989      $ 410,475      $ 318,444      $ 1,753,250      $ 1,639,578   

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

     160,983        183,116        152,418        793,683        723,935   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     219,006        227,359        166,026        959,567        915,643   

Operating expenses:

          

Engineering and development (1)

     70,052        71,400        70,941        291,025        292,250   

Selling and administrative (1)

     76,289        78,794        79,718        315,682        306,313   

Acquired intangible assets amortization

     7,923        8,487        19,911        52,648        69,031   

Acquired intangible assets impairment (3)

     —          —          —          83,339        —     

Goodwill impairment (3)

     —          —          —          254,946        —     

Restructuring and other (4)

     5,570        12,177        5,204        21,942        5,080   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

     159,834        170,858        175,774        1,019,582        672,674   

Income (loss) from operations

     59,172        56,501        (9,748     (60,015     242,969   

Interest and other (5)

     (288     3,180        891        4,955        10,155   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     58,884        59,681        (8,857     (55,060     253,124   

Income tax (benefit) provision

     (7,461     (4,113     (8,216     (11,639     46,647   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 66,345      $ 63,794      $ (641   $ (43,421   $ 206,477   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per common share:

          

Basic

   $ 0.33      $ 0.32      $ (0.00   $ (0.21   $ 0.98   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.33      $ 0.31      $ (0.00   $ (0.21   $ 0.97   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares—basic

     200,810        202,211        205,113        202,578        211,544   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares—diluted

     202,947        203,929        205,113        202,578        213,321   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash dividend declared per common share

   $ 0.06      $ 0.06      $ 0.06      $ 0.24      $ 0.24   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net orders

   $ 628,284      $ 378,461      $ 522,240      $ 1,867,247      $ 1,855,515   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

  

       
     Quarter Ended     Twelve Months Ended  
     December 31,
2016
    October 2,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Cost of revenues

   $ (774   $ 364      $ 8,271      $ (1,025   $ 8,236   

Engineering and development

     (725     106        4,658        (1,234     4,627   

Selling and administrative

     (502     192        4,826        (944     4,869   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ (2,001   $ 662      $ 17,755      $ (3,203   $ 17,732   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(2)    Cost of revenues includes:

          
     Quarter Ended     Twelve Months Ended  
     December 31,
2016
    October 2,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Provision for excess and obsolete inventory

   $ 2,345      $ 3,033      $ 2,393      $ 17,493      $ 21,332   

Sale of previously written down inventory

     (1,924     (1,794     (1,196     (10,037     (7,855

Inventory step-up

     —          —          —          —          1,567   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 421      $ 1,239      $ 1,197      $ 7,456      $ 15,044   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(3) Goodwill and acquired intangible assets impairment related to Teradyne's Wireless Test business segment.

 

(4) Restructuring and other consists of:

 

     Quarter Ended      Twelve Months Ended  
     December 31,
2016
     October 2,
2016
    December 31,
2015
     December 31,
2016
    December 31,
2015
 

Contingent consideration fair value adjustment

   $ 5,445       $ 7,974      $ 5,089       $ 15,896      $ 2,489   

Employee severance

     125         4,203        115         6,046        1,487   

Impairment of fixed assets and expenses related to Japan earthquake

     —           312        —           5,363        —     

Property insurance recovery

     —           (312     —           (5,363     —     

Acquisition costs

     —           —          —           —          1,104   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
   $ 5,570       $ 12,177      $ 5,204       $ 21,942      $ 5,080   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

(5)    Interest and other includes:

            
     Quarter Ended      Twelve Months Ended  
     December 31,
2016
     October 2,
2016
    December 31,
2015
     December 31,
2016
    December 31,
2015
 

Non-cash convertible debt interest expense

   $ 642       $      $       $ 642      $   

Gain from the sale of an equity investment

     —           —          —           —          (5,406
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
   $ 642       $      $       $ 642      $ (5,406
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

 

     December 31,
2016
     December 31,
2015
 

Assets

     

Cash and cash equivalents

   $ 307,884       $ 264,705   

Marketable securities

     871,024         477,696   

Accounts receivable

     192,444         211,293   

Inventories, net

     135,958         153,588   

Deferred tax assets

     —           54,973   

Prepayments

     108,454         91,519   

Other current assets

     8,039         6,194   
  

 

 

    

 

 

 

Total current assets

     1,623,803         1,259,968   

Property, plant and equipment, net

     253,821         273,414   

Marketable securities

     433,843         265,928   

Deferred tax assets

     107,405         7,404   

Other assets

     12,165         13,080   

Retirement plans assets

     7,712         636   

Intangible assets, net

     100,401         239,831   

Goodwill

     223,343         488,413   
  

 

 

    

 

 

 

Total assets

   $ 2,762,493       $ 2,548,674   
  

 

 

    

 

 

 

Liabilities

     

Accounts payable

   $ 95,362       $ 92,358   

Accrued employees' compensation and withholdings

     109,944         113,994   

Deferred revenue and customer advances

     88,809         85,527   

Other accrued liabilities

     47,051         43,727   

Contingent consideration

     1,050         15,500   

Accrued income taxes

     30,480         21,751   
  

 

 

    

 

 

 

Total current liabilities

     372,696         372,857   

Retirement plans liabilities

     106,938         103,531   

Long-term deferred revenue and customer advances

     23,463         25,745   

Deferred tax liabilities

     12,144         26,663   

Long-term other accrued liabilities

     28,642         32,156   

Long-term contingent consideration

     37,282         21,936   

Long-term debt

     352,669         —     
  

 

 

    

 

 

 

Total liabilities

     933,834         582,888   

Shareholders' equity

     1,828,659         1,965,786   
  

 

 

    

 

 

 

Total liabilities and shareholders' equity

   $ 2,762,493       $ 2,548,674   
  

 

 

    

 

 

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

 

     Quarter Ended     Twelve Months Ended  
     December 31,
2016
    December 31,
2015
    December 31,
2016
    December 31,
2015
 

Cash flows from operating activities:

        

Net income (loss)

   $ 66,345      $ (641   $ (43,421   $ 206,477   

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

        

Depreciation

     16,345        15,650        64,782        68,181   

Amortization

     8,952        20,433        55,227        72,592   

Stock-based compensation

     7,738        7,371        30,750        30,451   

Contingent consideration adjustment

     5,445        5,089        15,896        2,489   

Provision for excess and obsolete inventory

     2,345        2,393        17,493        21,332   

Retirement plans actuarial (gains) losses

     (2,001     17,755        (3,203     17,732   

Deferred taxes

     (20,368     6,849        (62,936     (7,124

Tax benefit related to employee stock compensation awards

     (2,799     (1,502     (6,198     (4,715

Goodwill impairment

     —          —          254,946        —     

Acquired intangible assets impairment

     —          —          83,339        —     

Impairment of fixed assets

     —          —          4,179        —     

Property insurance recovery

     —          —          (5,363     —     

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

Other

     (597     (2,580     (448     (34

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

        

Accounts receivable

     (27,955     33,850        17,705        (57,267

Inventories

     (14,338     (17,817     34,263        15,559   

Prepayments and other assets

     (5,924     (12,495     (18,882     3,034   

Accounts payable and accrued expenses

     42,550        (4,450     (5,391     48,213   

Deferred revenue and customer advances

     (52,683     10,260        697        17,011   

Retirement plans contributions

     (819     (9,097     (6,690     (12,095

Accrued income taxes

     14,207        (30,833     18,434        (5,156
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     36,443        40,235        445,179        412,841   

Cash flows from investing activities:

        

Purchases of property, plant and equipment

     (19,020     (23,151     (85,272     (89,878

Purchases of available-for-sale marketable securities

     (780,430     (466,396     (1,656,267     (1,424,002

Proceeds from sales of available-for-sale marketable securities

     386,050        472,397        852,794        1,316,131   

Proceeds from maturities of available-for-sale marketable securities

     41,070        29,901        243,232        360,264   

Proceeds from property insurance

     —          —          5,051        —     

Acquisition of business, net of cash acquired

     —          —          —          (282,741

Proceeds from the sale of an equity investment

     —          —          —          5,406   

Proceeds from life insurance

     —          —          —          1,098   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used for) provided by investing activities

     (372,330     12,751        (640,462     (113,722

Cash flows from financing activities:

        

Proceeds from long-term debt, net

     417,818        —          417,818        —     

Issuance of common stock under stock purchase and stock option plans

     388        1,385        20,473        19,530   

Repurchase of common stock

     (61,239     (73,106     (146,331     (299,949

Dividend payments

     (12,071     (12,279     (48,619     (50,713

Tax benefit related to employee stock compensation awards

     2,799        1,502        6,198        4,715   

Payment of revolving credit facility costs

     —          —          —          (2,253

Payment of contingent consideration

     —          —          (11,697     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used for) financing activities

     347,695        (82,498     237,842        (328,670

Effects of exchange rate changes on cash and cash equivalents

     (1,861     —          620        —     

Increase (decrease) in cash and cash equivalents

     9,947        (29,512     43,179        (29,551

Cash and cash equivalents at beginning of period

     297,937        294,217        264,705        294,256   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 307,884      $ 264,705      $ 307,884      $ 264,705   
  

 

 

   

 

 

   

 

 

   

 

 

 


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

 

    Quarter Ended              
    December 31,
2016
    % of Net
Revenues
                October 2,
2016
    % of Net
Revenues
                December 31,
2015
    % of Net
Revenues
             

Net revenues

  $ 380.0            $ 410.5            $ 318.4         

Gross profit - GAAP

  $ 219.0        57.6       $ 227.4        55.4       $ 166.0        52.1    

Pension mark-to-market adjustments (1)

    (0.8     -0.2         0.4        0.1         8.3        2.6    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit - non-GAAP

  $ 218.2        57.4       $ 227.8        55.5       $ 174.3        54.7    

Income (loss) from operations - GAAP

  $ 59.2        15.6       $ 56.5        13.8       $ (9.7     -3.0    

Restructuring and other (2)

    5.6        1.5         12.2        3.0         5.2        1.6    

Acquired intangible assets amortization

    7.9        2.1         8.5        2.1         19.9        6.3    

Pension mark-to-market adjustments (1)

    (2.0     -0.5         0.7        0.2         17.8        5.6    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations - non-GAAP

  $ 70.7        18.6       $ 77.9        19.0       $ 33.2        10.4    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     
                Net Income
per Common
Share
                Net Income
per Common
Share
                Net (Loss)
Income
per Common
Share
 
    December 31,
2016
    % of Net
Revenues
    Basic     Diluted     October 2,
2016
    % of Net
Revenues
    Basic     Diluted     December 31,
2015
    % of Net
Revenues
    Basic     Diluted  

Net income (loss) - GAAP

  $ 66.3        17.4   $ 0.33      $ 0.33      $ 63.8        15.5   $ 0.32      $ 0.31      $ (0.6     -0.2   $ (0.00   $ (0.00

Restructuring and other (2)

    5.6        1.5     0.03        0.03        12.2        3.0     0.06        0.06        5.2        1.6     0.03        0.03   

Acquired intangible assets amortization

    7.9        2.1     0.04        0.04        8.5        2.1     0.04        0.04        19.9        6.3     0.10        0.10   

Pension mark-to-market adjustments (1)

    (2.0     -0.5     (0.01     (0.01     0.7        0.2     0.00        0.00        17.8        5.6     0.09        0.09   

Interest and other (4)

    0.6        0.2     0.00        0.00        —          —          —          —          —          —          —          —     

Exclude discrete tax adjustments (3)

    (16.2     -4.3     (0.08     (0.08     (10.7     -2.6     (0.05     (0.05     (6.3     -2.0     (0.03     (0.03

Tax effect of non-GAAP adjustments

    2.4        0.6     0.01        0.01        (6.8     -1.7     (0.03     (0.03     (9.9     -3.1     (0.05     (0.05
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

  $ 64.6        17.0   $ 0.32      $ 0.32      $ 67.7        16.5   $ 0.33      $ 0.33      $ 26.1        8.2   $ 0.13      $ 0.13   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

    200.8              202.2              205.1         

GAAP weighted average common shares - diluted

    202.9              203.9              205.1         

Include dilutive shares

    —                —                2.1         
 

 

 

         

 

 

         

 

 

       

Non-GAAP weighted average common shares - diluted

    202.9              203.9              207.2         
 

 

 

         

 

 

         

 

 

       

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

       

(2)    Restructuring and other consists of:

       

    Quarter Ended                    
    December 31,
2016
                      October 2,
2016
                      December 31,
2015
                   

   Contingent consideration fair value adjustment

  $ 5.4            $ 8.0            $ 5.1         

   Employee severance

    0.1              4.2              0.1         

   Impairment of fixed assets and expenses related to Japan earthquake

    —                0.3              —           

   Property insurance recovery

    —                (0.3           —           
 

 

 

         

 

 

         

 

 

       
  $ 5.6            $ 12.2            $ 5.2         
 

 

 

         

 

 

         

 

 

       

 

(3) For the quarters ended December 31, 2016, October 2, 2016 and December 31, 2015, adjustment to exclude discrete income tax items. For the quarters ended December 31, 2016 and October 2, 2016, adjustment to treat Wireless Test business segment goodwill and intangible assets impairments as discrete tax items.

 

(4) For the quarter ended December 31, 2016, interest and other included non-cash convertible debt interest expense.


    Year Ended              
    December 31,
2016
    % of Net
Revenues
                December 31,
2015
    % of Net
Revenues
             

Net Revenues

  $ 1,753.3            $ 1,639.6         

Gross profit - GAAP

  $ 959.6        54.7       $ 915.6        55.8    

Inventory step-up

    —          —              1.6        0.1    

Pension mark-to-market adjustments (1)

    (1.0     -0.1         8.3        0.5    
 

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit - non-GAAP

  $ 958.6        54.7       $ 925.5        56.4    

(Loss) income from operations - GAAP

  $ (60.0     -3.4       $ 243.0        14.8    

Goodwill impairment (2)

    254.9        14.5         —          —         

Acquired intangible assets impairment (2)

    83.3        4.8         —          —         

Acquired intangible assets amortization

    52.6        3.0         69.0        4.2    

Restructuring and other (3)

    21.9        1.2         5.1        0.3    

Pension mark-to-market adjustments (1)

    (3.2     -0.2         17.7        1.1    

Inventory step-up

    —          —              1.6        0.1    
 

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations non-GAAP

  $ 349.5        19.9       $ 336.4        20.5    
 

 

 

   

 

 

       

 

 

   

 

 

     
    December 31,
2016
          Net (Loss)
Income per
Common Share
    December 31,
2015
    % of Net
Revenues
    Net Income
per Common
Share
 
      % of Net
Revenues
    Basic     Diluted         Basic     Diluted  

Net (loss) income - GAAP

  $ (43.4     -2.5   $ (0.21   $ (0.21   $ 206.5        12.6   $ 0.98      $ 0.97   

Goodwill impairment (2)

    254.9        14.5     1.26        1.25        —          —          —          —     

Acquired intangible assets impairment (2)

    83.3        4.8     0.41        0.41        —          —          —          —     

Acquired intangible assets amortization

    52.6        3.0     0.26        0.26        69.0        4.2     0.33        0.32   

Restructuring and other (3)

    21.9        1.2     0.11        0.11        5.1        0.3     0.02        0.02   

Pension mark-to-market adjustments (1)

    (3.2     -0.2     (0.02     (0.02     17.7        1.1     0.08        0.08   

Interest and other (4)

    0.6        0.0     0.00        0.00        (5.4     -0.3     (0.03     (0.03

Inventory step-up

    —          —          —          —          1.6        0.1     0.01        0.01   

Exclude discrete tax adjustments (5)

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

Tax effect of non-GAAP adjustments

    (53.3     -3.0     (0.26     (0.26     (18.5     -1.1     (0.09     (0.09
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

  $ 308.9        17.6   $ 1.52      $ 1.51      $ 271.1        16.5   $ 1.28      $ 1.27   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

    202.6              211.5         

GAAP weighted average common shares - diluted

    202.6              213.3         

Include dilutive shares

    1.8              —           
 

 

 

         

 

 

       

Non-GAAP weighted average common shares - diluted

    204.4              213.3         
 

 

 

         

 

 

       

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

 

(2)    Goodwill and acquired intangible assets impairment related to Teradyne’s Wireless Test business segment.

 

(3)    Restructuring and other consists of:

       

       

       

    Year Ended                    
    December 31,
2016
                      December 31,
2015
                   

   Contingent consideration fair value adjustment

  $ 15.9            $ 2.5         

   Employee severance

    6.0              1.5         

   Impairment of fixed assets and expenses related to Japan earthquake

    5.4              —           

   Property insurance recovery

    (5.4           —           

   Acquisition costs

    —                1.1         
 

 

 

         

 

 

       
  $ 21.9            $ 5.1         
 

 

 

         

 

 

       

 

(4) For the year ended December 31, 2016, interest and other included non-cash convertible debt interest expense. For the year ended December 31, 2015, Interest and other included a gain from the sale of an equity investment.

 

(5) For the year ended December 31, 2016 and December 31, 2015, adjustment to exclude discrete income tax items. For the year ended December 31, 2016, adjustment to treat Wireless Test business segment goodwill and intangible assets impairments as discrete tax items.

GAAP to Non-GAAP Reconciliation of First Quarter 2017 guidance:

 

GAAP and non-GAAP first quarter revenue guidance:

   $ 420 million        to       $ 450 million   

GAAP net income per diluted share

   $ 0.28         $ 0.34   

Exclude acquired intangible assets amortization

     0.04           0.04   

Exclude non-cash convertible debt interest

     0.02           0.02   

Tax effect of non-GAAP adjustments

     (0.01        (0.01
  

 

 

      

 

 

 

Non-GAAP net income per diluted share

   $ 0.33         $ 0.40   

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