Attached files

file filename
8-K - FORM 8-K - TERADYNE, INCd248126d8k.htm

Exhibit 99.1

Teradyne Reports Third Quarter 2011 Results

- 20% operating profit rate

- Q3’11 revenue of $344 million, down 16% from Q2’11 and down 30% from Q3’10

- Q3’11 diluted non-GAAP income from continuing operations of $0.34 per share, down from $0.50 per share in Q2’11 and down from $0.80 per share in Q3’10; Q3’11 diluted GAAP income from continuing operations of $0.25 per share

- Q4’11 guidance including impact of LitePoint acquisition: Revenue of $270 million to $300 million; Diluted non-GAAP income from continuing operations of $0.08 to $0.16 per share; Diluted GAAP loss from continuing operations of $0.10 to $0.02 per share

NORTH READING, Mass. – October 26, 2011 – Teradyne, Inc. (NYSE: TER) reported revenue of $344 million for the third quarter of 2011 of which $241 million was in Semiconductor Test and $103 million in Systems Test Group. On a non-GAAP basis, Teradyne’s income from continuing operations in the third quarter was $66.1 million, or $0.34 per diluted share, which excluded acquired intangible asset amortization, non-cash convertible debt interest and acquisition related costs. GAAP income from continuing operations for the third quarter was $54.7 million, or $0.25 per diluted share.

Bookings in the third quarter of 2011 were $240 million of which $196 million were in Semiconductor Test and $44 million in the Systems Test Group.

“Record hard disk drive test shipments in the third quarter combined with our lean operating model to produce our seventh consecutive quarter of above model profitability,” said Mike Bradley, Teradyne President and CEO. “Semiconductor test orders and revenue softened in line with industry trends during the quarter, but we continued to see relative strength in the mobility segments driven by power management, image sensors, wireless and mobile processors.”

“Our recent acquisition of LitePoint adds another growth engine to Teradyne’s portfolio of test solutions,” noted Bradley. “This strategic use of capital significantly enlarges our served market into wireless product testing.”

Guidance for the fourth quarter of 2011 is for revenue of $270 million to $300 million, with non-GAAP income from continuing operations per diluted share of $0.08 to $0.16 and GAAP loss from continuing operations per diluted share of $0.10 to $0.02. Non-GAAP guidance excludes acquired intangible asset amortization, non-cash convertible debt interest, acquisition related costs and estimated GAAP purchase accounting charges related to the LitePoint acquisition.

Webcast

A conference call to discuss the third quarter 2011 results, along with management’s business outlook is scheduled at 10 a.m. EDT, Thursday, October 27. The call will be broadcast simultaneously over the Internet. Interested investors should access the webcast at www.teradyne.com and click on “Investors” at least five minutes before the call begins.


Page 2

A replay will be available approximately two hours after the completion of the call. The replay number in the U.S. & Canada is 855-859-2056. The replay number outside the U.S. & Canada is 404-537-3406. The pass code for both numbers is 19277276. A replay will also be available on the Teradyne website at www.teradyne.com and by phone. The phone replay will be available through November 12, 2011.

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 income from continuing operations exclude acquired intangible asset amortization, non- cash convertible debt interest, and restructuring and other, net. GAAP requires that these items be included in determining income from operations and income from continuing operations. Non-GAAP income from operations, non-GAAP income from continuing operations, non-GAAP income from operations and non-GAAP income from continuing operations as a percentage of revenue, and non-GAAP income from continuing operations 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 diluted shares include the impact of Teradyne’s call option on its shares. Management believes each of these non-GAAP measures provides useful supplemental information for investors, allowing greater transparency to the information used by management in its operational decision making and in the review of Teradyne’s financial and operational performance, as well as facilitating meaningful comparisons of Teradyne’s results in the current period compared with those in prior and future periods. A reconciliation of each available GAAP to non-GAAP financial measure discussed in this press release is contained in the attached exhibits and on the Teradyne website at www.teradyne.com by clicking on “Investors” and then selecting the “GAAP to Non-GAAP Reconciliation” link. The presentation of non-GAAP measures is not meant to be considered in isolation, as a substitute for, or superior to, financial measures or information provided in accordance with GAAP.

About Teradyne

Teradyne (NYSE:TER) is a leading supplier of Automatic Test Equipment used to test semiconductors, wireless products, data storage and complex electronic systems which serve consumer, communications, industrial and government customers. In 2010, Teradyne had sales of $1.6 billion and employs approximately 3,200 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 and market conditions. Such statements are based on the current assumptions and expectations of Teradyne’s management and are neither promises nor guarantees of future performance. You can identify these forward-looking statements based on the context of the statements and by the fact that they use words such as “will,” “anticipate,” “expect,” “project,” “intend,” “plan,” “believe,” “target” and other words and terms of similar meaning in connection with any discussion of future operating or financial performance.


Page 3

There can be no assurance that management’s estimates of Teradyne’s future results or other forward looking statements will be achieved. Important factors that could cause actual results to differ materially from those presently expected include: conditions affecting the markets in which Teradyne operates; decreased or delayed product demand; increased competition in certain markets resulting from the merger of Advantest and Verigy; the future business prospects of Teradyne’s LitePoint business unit; 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, 2010 and Quarterly Report on Form 10-Q for the period ended July 3, 2011. 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.


TERADYNE, INC. REPORT FOR THIRD FISCAL QUARTER OF 2011

 

 

CONDENSED CONSOLIDATED OPERATING STATEMENTS

(In thousands, except per share amounts)

 

 

     Quarter Ended     Nine Months Ended  
     October 2, 2011     July 3, 2011     October 3, 2010     October 2, 2011     October 3, 2010  

Net Revenues

   $ 344,389      $ 410,519      $ 491,391      $ 1,132,069      $ 1,256,000   

Cost of Revenues (1)

     174,544        195,433        219,592        554,729        563,423   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit

     169,845        215,086        271,799        577,340        692,577   

Operating Expenses:

          

Engineering and Development

     46,799        47,393        49,048        142,169        146,326   

Selling and Administrative

     55,304        57,481        60,560        171,014        172,977   

Acquired Intangible Asset Amortization

     6,754        7,291        7,291        21,336        21,959   

Restructuring and Other, net (2)

     1,465        1,279        (1,977     3,157        (703
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating Expenses

     110,322        113,444        114,922        337,676        340,559   

Income from Operations

     59,523        101,642        156,877        239,664        352,018   

Interest & Other (3)

     (3,019     (3,913     (4,567     (11,821     (13,706
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from Continuing Operations Before Income Taxes

     56,504        97,729        152,310        227,843        338,312   

Income Tax Provision

     1,759        7,839        6,606        15,084        20,909   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from Continuing Operations

     54,745        89,890        145,704        212,759        317,403   

Income from Discontinued Operations Before Income Taxes (4)

     —          —          1,706        1,278        2,326   

Income Tax Provision (Benefit)

     —          —          70        (267     140   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from Discontinued Operations

     —          —          1,636        1,545        2,186   

(Loss) Gain on Disposal of Discontinued Operations (net of income tax provision of $0, $0, $0, $4,578, and $0, respectively)

     —          (832     —          24,371        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

   $ 54,745      $ 89,058      $ 147,340      $ 238,675      $ 319,589   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income per Common Share from Continuing Operations:

          

Basic

   $ 0.30      $ 0.48      $ 0.80      $ 1.15      $ 1.77   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.25      $ 0.39      $ 0.65      $ 0.93      $ 1.44   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income per Common Share:

          

Basic

   $ 0.30      $ 0.48      $ 0.81      $ 1.29      $ 1.78   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.25      $ 0.39      $ 0.66      $ 1.05      $ 1.45   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted Average Common Shares - Basic

     185,102        185,367        181,239        185,063        179,365   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted Average Common Shares - Diluted (5)

     221,892        230,452        229,389        228,141        229,069   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Orders

   $ 239,500      $ 333,170      $ 340,859      $ 1,007,747      $ 1,369,426   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Cost of Revenues includes:

 

     Quarter Ended     Nine Months Ended  
     October 2, 2011     July 3, 2011     October 3, 2010     October 2, 2011     October 3, 2010  

Sale of Previously Written Down Inventory

   $ (1,455   $ (764   $ (1,312   $ (5,241   $ (6,544

Provision for Excess and Obsolete Inventory

     4,413        1,716        3,727        10,756        5,181   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 2,958      $ 952      $ 2,415      $ 5,515      $ (1,363
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(2) Restructuring and Other, net consists of:

 

     Quarter Ended     Nine Months Ended  
     October 2, 2011      July 3, 2011      October 3, 2010     October 2, 2011     October 3, 2010  

Acquisition Costs (a)

   $ 1,328       $ —         $ —        $ 1,328      $ —     

Employee Severance

     137         344         910        1,325        2,184   

Non-U.S. Pension Settlement

     —           935         —          935        —     

Facility Related

     —           —           (2,887     (431     (2,887
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
   $ 1,465       $ 1,279       $ (1,977   $ 3,157      $ (703
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

(a) Costs related to LitePoint acquisition. The results of LitePoint will be included in Teradyne’s results starting October 6, 2011.

 

(3) Interest & Other includes:

 

      Quarter Ended      Nine Months Ended  
     October 2, 2011      July 3, 2011      October 3, 2010      October 2, 2011      October 3, 2010  

Non-Cash Convertible Debt Interest

   $ 3,059       $ 2,957         2,669       $ 8,874       $ 7,743   

 

(4) On March 21, 2011, Teradyne completed the sale of its Diagnostic Solutions business unit to SPX Corporation for a gain of $24.4 million. The results for the discontinued business unit have been included within discontinued operations for all periods presented.

 

(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 quarters ended October 2, 2011, July 3, 2011, and October 3, 2010, 19.5 million, 22.7 million and 34.7 million shares, respectively, have been included in diluted shares and net interest expense of $0, $0 and $4.4 million, respectively, has been added back to income from continuing operations and net income for the diluted earnings per share calculations. For the nine months ended October 2, 2011 and October 3, 2010, 21.9 million and 34.7 million shares, respectively, have been included in diluted shares and net interest expense of $0 and $13.2 million, respectively, has been added back to income from continuing operations and net income for the diluted earnings per share calculations.


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

 

     October 2, 2011      December 31, 2010  

Assets

     

Cash and Cash Equivalents

   $ 1,095,163       $ 397,737   

Marketable Securities

     96,536         409,061   

Accounts Receivable

     143,523         168,756   

Inventories

     133,339         116,841   

Deferred Tax Assets

     23,176         22,730   

Prepayments and Other Current Assets

     64,087         52,780   

Current Assets from Discontinued Operations (1)

     —           8,713   
  

 

 

    

 

 

 

Total Current Assets

     1,555,824         1,176,618   

Net Property, Plant and Equipment

     232,576         231,108   

Long-Term Marketable Securities

     40,712         248,696   

Retirement Plan Assets

     14,684         13,981   

Intangible Assets

     101,604         122,941   

Other Assets

     17,277         16,542   

Long-Term Assets from Discontinued Operations (1)

     —           469   
  

 

 

    

 

 

 

Total Assets

   $ 1,962,677       $ 1,810,355   
  

 

 

    

 

 

 

Liabilities

     

Accounts Payable

   $ 77,768       $ 81,142   

Accrued Employees’ Compensation and Withholdings

     75,495         105,374   

Deferred Revenue and Customer Advances

     79,464         105,568   

Other Accrued Liabilities

     52,554         57,145   

Accrued Income Taxes

     5,135         8,465   

Current Debt

     2,605         2,450   

Current Liabilities from Discontinued Operations (1)

     —           3,560   
  

 

 

    

 

 

 

Total Current Liabilities

     293,021         363,704   

Long-Term Deferred Revenue and Customer Advances

     39,358         71,558   

Retirement Plan Liabilities

     74,718         72,071   

Deferred Tax Liabilities

     9,946         9,849   

Other Long-Term Liabilities

     18,908         19,448   

Long-Term Debt

     156,839         150,182   

Long-Term Liabilities from Discontinued Operations (1)

     —           1,355   
  

 

 

    

 

 

 

Total Liabilities

     592,790         688,167   

Shareholders’ Equity

     1,369,887         1,122,188   
  

 

 

    

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 1,962,677       $ 1,810,355   
  

 

 

    

 

 

 

 

 

(1) On March 21, 2011, Teradyne completed the sale of its Diagnostic Solutions business unit to SPX Corporation. The assets and liabilities of the discontinued business unit have been included within discontinued operations at December 31, 2010.

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

 

     Quarter Ended     Nine Months Ended  
     October 2, 2011     October 3, 2010     October 2, 2011     October 3, 2010  

Cash flows from operating activities:

        

Net income

   $ 54,745      $ 147,340      $ 238,675      $ 319,589   

Less: Income from discontinued operations

     —          1,636        1,545        2,186   

Less: Gain on disposal of discontinued operations

     —          —          24,371        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     54,745        145,704        212,759        317,403   

Adjustments to reconcile income from continuing operations to net cash provided by operating activities:

        

Depreciation

     12,781        13,051        38,426        39,469   

Amortization

     12,256        11,506        37,547        34,610   

Stock-based compensation

     7,832        7,618        22,514        22,758   

Provision for excess and obsolete inventory

     4,413        3,727        10,756        5,181   

Tax benefit related to stock options and restricted stock units

     3,717        —          —          —     

Other

     (45     194        1,379        1,852   

Changes in operating assets and liabilities, net of businesses sold:

        

Accounts receivable

     64,300        (57,868     25,233        (181,052

Inventories

     13,972        (14,524     (1,034     9,696   

Other assets

     (3,205     (14,513     (13,553     1,031   

Deferred revenue and customer advances

     (29,965     138,428        (58,304     76,020   

Accounts payable and accrued expenses

     (38,204     43,352        (47,483     95,289   

Retirement plan contributions

     (1,152     (26,172     (6,393     (50,849

Accrued income taxes

     (8,470     3,279        (3,064     14,625   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by continuing operations

     92,975        253,782        218,783        386,033   

Net cash provided by (used for) discontinued operations

     —          2,029        (4,225     3,757   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     92,975        255,811        214,558        389,790   

Cash flows from investing activities:

        

Purchases of property, plant and equipment

     (22,156     (18,253     (66,623     (53,959

Purchases of available-for-sale marketable securities

     (94,720     (254,440     (593,261     (478,260

Proceeds from sales of available-for-sale marketable securities

     692,378        47,580        1,112,855        94,846   

Proceeds from sales of trading marketable securities

     —          50        —          23,750   

Proceeds from life insurance

     —          —          —          1,091   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used for) continuing operations

     575,502        (225,063     452,971        (412,532

Net cash provided by discontinued operations

     —          —          39,062        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used for) investing activities

     575,502        (225,063     492,033        (412,532

Cash flows from financing activities:

        

Issuance of common stock

     164        353        17,216        42,225   

Tax benefit related to stock options and restricted stock units

     (3,717     —          —          —     

Payments of long-term debt

     (1,296     (1,182     (2,518     (2,305

Repurchase of common stock

     (23,863     —          (23,863     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used for) provided by financing activities

     (28,712     (829     (9,165     39,920   

Increase in cash and cash equivalents

     639,765        29,919        697,426        17,178   

Cash and cash equivalents at beginning of period

     455,398        403,996        397,737        416,737   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 1,095,163      $ 433,915      $ 1,095,163      $ 433,915   
  

 

 

   

 

 

   

 

 

   

 

 

 


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

 

    Quarter Ended  
    October 2,
2011
    % of Net
Revenues
                July 3,
2011
    % of Net
Revenues
                October 3,
2010
    % of Net
Revenues
             

Net Revenues

  $ 344.4            $ 410.5            $ 491.4         

Income from Operations - GAAP

  $ 59.5        17.3       $ 101.6        24.8       $ 156.9        31.9    

Acquired intangible asset amortization

    6.8        2.0         7.3        1.8         7.3        1.5    

Restructuring and other, net (1)

    1.5        0.4         1.3        0.3         (2.0     -0.4    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Income from Operations - non-GAAP

  $ 67.8        19.7       $ 110.2        26.8       $ 162.2        33.0    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     
                Income per
Common Share
from
Continuing
Operations
                Income per
Common Share
from
Continuing
Operations
                Income per
Common Share
from
Continuing
Operations
 
    October 2,
2011
    % of Net
Revenues
    Basic     Diluted     July 3,
2011
    % of Net
Revenues
    Basic     Diluted     October 3,
2010
    % of Net
Revenues
    Basic     Diluted  

Income from Continuing Operations - GAAP

  $ 54.7        15.9   $ 0.30      $ 0.25      $ 89.9        21.9   $ 0.48      $ 0.39      $ 145.7        29.6   $ 0.80      $ 0.65   

Acquired intangible asset amortization

    6.8        2.0     0.04        0.03        7.3        1.8     0.04        0.04        7.3        1.5     0.04        0.04   

Restructuring and other, net (1)

    1.5        0.4     0.01        0.01        1.3        0.3     0.01        0.01        (2.0     -0.4     (0.01     (0.01

Convertible share adjustment (2)

    —          —          —          0.03        —          —          —          0.05        —          —          —          0.11   

Interest and other (3)

    3.1        0.9     0.02        0.02        3.0        0.7     0.02        0.01        2.7        0.5     0.01        0.01   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from Continuing Operations - non-GAAP

  $ 66.1        19.2   $ 0.36      $ 0.34      $ 101.5        24.7   $ 0.55      $ 0.50      $ 153.7        31.3   $ 0.85      $ 0.80   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and Non-GAAP Weighted Average Common Shares - Basic

    185.1              185.4              181.2         

GAAP Weighted Average Common Shares - Diluted

    221.9              230.5              229.4         

Exclude dilutive shares from convertible note

    (19.5           (22.7           (34.7      
 

 

 

         

 

 

         

 

 

       

Non-GAAP Weighted Average Common Shares - Diluted (2)

    202.4              207.8              194.7         
 

 

 

         

 

 

         

 

 

       
(1)    Restructuring and other, net consists of (in millions):

 

 
    Quarter Ended  
    October 2,
2011
                      July 3,
2011
                      October 3,
2010
                   

Acquisition Costs

  $ 1.3            $ —              $ —           

Employee Severance

    0.1              0.3              0.9         

Non-U.S. Pension Settlement

    —                0.9              —           

Facility Related

    —                —                (2.9      
 

 

 

         

 

 

         

 

 

       
  $ 1.5            $ 1.3            $ (2.0      
 

 

 

         

 

 

         

 

 

       

 

(2) For the quarters ended October 2, 2011, July 3, 2011 and October 3, 2010, 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, 13.5 million, 17.9 million and 8.5 million shares, respectively, have been included in non-GAAP diluted shares and net interest expense of $2.4 million has been added back to non-GAAP net income for the non-GAAP diluted earnings per share calculation.

 

(3) For the quarters ended October 2, 2011, July 3, 2011 and October 3, 2010, Interest and Other included non-cash convertible debt interest.


     Nine Months Ended  
     October 2, 2011      % of Net
Revenues
    October 3, 2010     % of Net
Revenues
 

Net Revenues

   $ 1,132.1         $ 1,256.0     

Income from Operations - GAAP

   $ 239.7         21.2   $ 352.0        28.0

Acquired intangible asset amortization

     21.3         1.9     22.0        1.8

Restructuring and other, net (1)

     3.2         0.3     (0.7     -0.1
  

 

 

    

 

 

   

 

 

   

 

 

 

Income from Operations - non-GAAP

   $ 264.2         23.3   $ 373.3        29.7
  

 

 

    

 

 

   

 

 

   

 

 

 

 

           Income
per Common  Share
from Continuing
Operations
           Income
per Common  Share
from Continuing
Operations
 
     October 2, 2011     % of Net
Revenues
    Basic      Diluted      October 3, 2010     % of Net
Revenues
    Basic      Diluted  

Income from Continuing Operations - GAAP

   $ 212.8        18.8   $ 1.15       $ 0.93       $ 317.4        25.3   $ 1.77       $ 1.44   

Acquired intangible asset amortization

     21.3        1.9   $ 0.12         0.10         22.0        1.8     0.12         0.11   

Interest and other (2)

     8.9        0.8   $ 0.05         0.04         7.7        0.6     0.04         0.04   

Restructuring and other, net (1)

     3.2        0.3   $ 0.02         0.02         (0.7     -0.1     —           —     

Convertible share adjustment (3)

     —          —        $ —           0.14         —          —          —           0.23   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Income from Continuing Operations - non-GAAP

   $ 246.2        21.7   $ 1.33       $ 1.23       $ 346.4        27.6   $ 1.93       $ 1.82   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

GAAP and Non-GAAP Weighted Average Common Shares - Basic

     185.1                179.4          

GAAP Weighted Average Common Shares -Diluted

     228.1                229.1          

Exclude dilutive shares from convertible note

     (21.9             (34.7       
  

 

 

           

 

 

        

Non-GAAP Weighted Average Common Shares - Diluted (3)

     206.2                194.4          
  

 

 

           

 

 

        

 

(1) Restructuring and other, net consists of:

 

     Nine Months Ended  
     October 2, 2011      October 3, 2010  

Acquisition Costs

   $ 1.3       $ —     

Employee Severance

     1.3         2.2   

Non-U.S. Pension Settlement

     0.9         —     

Facility Related

     (0.4      (2.9
  

 

 

    

 

 

 
   $ 3.2       $ (0.7
  

 

 

    

 

 

 

 

(2) For the nine months ended October 2, 2011 and October 3 , 2010, Interest and Other included non-cash convertible debt interest.

 

(3) For the nine months ended October 2, 2011 and October 3, 2010, 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, 16.7 million and 9.6 million shares, respectively, have been included in non-GAAP diluted shares and net interest expense of approximately $7.1 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 2011 guidance:

 

GAAP and Non-GAAP fourth quarter revenue guidance:

   $ 270  million to    $ 300  million   

GAAP loss from continued operations per diluted share

   $ (0.10   $ (0.02  

Exclude LitePoint purchase accounting charges and intangible asset amortization

     0.10        0.10     

Exclude LitePoint acquisition related costs

     0.02        0.02     

Exclude acquired intangible asset amortization

     0.03        0.03     

Exclude non-cash convertible debt interest

     0.02        0.02     

Non GAAP weighted average diluted share adjustment

     0.01        0.01     
  

 

 

   

 

 

   

Non-GAAP income from continuing operations per diluted share

   $  0.08      $  0.16     

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