Attached files

file filename
8-K - 8-K - TERADYNE, INCd860562d8k.htm

Exhibit 99.1

Teradyne Reports Fourth Quarter and Fiscal Year 2014 Results

 

    Q4’14 Revenue of $323 million, up 13% year over year and full year revenue up 15%

 

    Quarterly cash dividend of $0.06 and $500 million share repurchase program announced

 

     Q4’14     Q4’13      Q3’14      FY 2014      FY 2013  

Orders (mil)

   $ 332      $ 290       $ 273       $ 1,682       $ 1,434   

Revenue (mil)

   $ 323      $ 285       $ 478       $ 1,648       $ 1,428   

Non-GAAP EPS

   $ 0.14      $ 0.07       $ 0.44       $ 1.23       $ 1.06   

GAAP EPS

   ($ 0.48   $ 0.09       $ 0.38       $ 0.37       $ 0.70   

NORTH READING, Mass. – January 28, 2015 – Teradyne, Inc. (NYSE: TER) reported revenue of $323 million for the fourth quarter of 2014 of which $237 million was in Semiconductor Test, $46 million in System Test and $40 million in Wireless Test. On a non-GAAP basis, Teradyne’s net income in the fourth quarter was $31.1 million, or $0.14 per diluted share, which excluded a Wireless Test goodwill impairment charge of $99 million, pension actuarial losses of $47 million as well as acquired intangible asset amortization and discrete income tax adjustments. GAAP net loss for the fourth quarter was ($103.8) million or ($0.48) per share.

Orders in the fourth quarter of 2014 were $332 million of which $226 million were in Semiconductor Test, $67 million in System Test and $39 million in Wireless Test.

For the fiscal year, Teradyne reported revenue of $1,648 million of which $1,301 million was in Semiconductor Test, $185 million in Wireless Test, and $162 million in System Test. On a non-GAAP basis, Teradyne’s net income for 2014 was $265.6 million, or $1.23 per diluted share which excluded the charges noted above, a first quarter 2014 CEO retirement equity charge, and non-cash convertible debt interest. GAAP net income for the year was $81.3 million or $0.37 per share and GAAP operating profit declined 49%. Cash provided by operating activities for 2014 was $493 million and purchases of property, plant and equipment were $170 million.

“The fourth quarter wraps up a very strong year for Teradyne from both a market share and cash flow perspective,” said CEO and President Mark Jagiela. “Revenues grew 15% driven by strong System-on-a-Chip (SOC) demand, our operating profit grew 26%, and we generated over $300 million in free cash flow. Despite an expected softening of SOC test demand in 2015, our cycle hardened operating model, combined with our long term outlook for the markets we serve, provides us the confidence to substantially increase our capital return plans for 2015.”

Teradyne announced that its Board of Directors has approved a share repurchase program authorizing the Company to repurchase up to $500 million of its common stock through open market or private transactions. The $500 million authorization replaces the Company’s existing repurchase program announced in 2010.

The Board of Directors has also declared a quarterly cash dividend of $0.06 per share, payable on March 24, 2015 to shareholders of record as of the close of business on February 27, 2015.

“We intend to execute $300 million of the repurchase authorization this year,” Jagiela continued. “Our strong balance sheet and expectations for future cash generation provide Teradyne the flexibility to return capital to shareholders through a significant share repurchase program and a quarterly cash dividend while continuing to invest in future growth and strategic business development opportunities.”


Guidance for the first quarter of 2015 is revenue of $320 million to $345 million, with non-GAAP net income of $0.09 to $0.14 per diluted share and GAAP net income of $0.07 to $0.11 per diluted share. Non-GAAP guidance excludes acquired intangible asset amortization, gain on the sale of an equity investment, and the related tax impact on non-GAAP adjustments.

Webcast

A conference call to discuss the fourth quarter 2014 results, along with management’s business outlook, will follow at 10 a.m. ET, Thursday, January 29. 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 goodwill impairment charge, acquired intangible asset amortization, retired CEO equity charge, non-cash convertible debt interest, discrete income tax adjustments, pension and post retirement actuarial gains and losses, restructuring and other, and a gain from the sale of an equity investment, and, prior to January 1, 2014, included income taxes on a cash basis [cash taxes reflected the usage of prior year favorable tax attributes (e.g. NOLs and credits) against current year tax liability]. GAAP requires that these items be included in determining income from operations and net income. Non-GAAP income from operations, non-GAAP net income, non-GAAP income from operations and non-GAAP net income as a percentage of revenue, and non-GAAP net income per share are non-GAAP measures presented to provide meaningful supplemental information regarding Teradyne’s baseline performance before gains, losses or other charges that may not be indicative of Teradyne’s current core business or future outlook. These non-GAAP measures are used to make operational decisions, to determine employee compensation, to forecast future operational results, and for comparison with Teradyne’s business plan, historical operating results and the operating results of Teradyne’s competitors. Non-GAAP gross margin excludes pension and post retirement actuarial gains and losses. GAAP requires that this item be included in determining gross margin. Non-GAAP gross margin dollar amount and percentage are non-GAAP measures that management believes provide useful supplemental information for management and the investor. Management uses non-GAAP gross margin as a performance measure for Teradyne’s current core business and future outlook and for comparison with Teradyne’s business plan, historical gross margin results and the gross margin results of Teradyne’s competitors. 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

 

Page 2


“Investors” and then selecting the “GAAP to Non-GAAP Reconciliation” link. The non-GAAP financial measures discussed in this press release may not be comparable to similarly titled measures used by other companies. The presentation of non-GAAP measures is not meant to be considered in isolation, as a substitute for, or superior to, financial measures or information provided in accordance with GAAP.

About Teradyne

Teradyne (NYSE:TER) is a leading supplier of Automatic Test Equipment used to test semiconductors, wireless products, data storage and complex electronic systems which serve consumer, communications, industrial and government customers. In 2014, Teradyne had revenue of $1.65 billion and currently employs approximately 3,900 people worldwide. For more information, visit www.teradyne.com. Teradyne (R) is a registered trademark of Teradyne, Inc. in the U.S. and other countries.

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 and the repurchase of Teradyne common stock pursuant to a share repurchase program. Such statements are based on the current assumptions and expectations of Teradyne’s management and are neither promises nor guarantees of future performance, future payment of dividends or future repurchases of common stock. You can identify these forward-looking statements based on the context of the statements and by the fact that they use words such as “will,” “anticipate,” “expect,” “project,” “intend,” “plan,” “believe,” “target” and other words and terms of similar meaning in connection with any discussion of future operating or financial performance. There can be no assurance that management’s estimates of Teradyne’s future results or other forward looking statements will be achieved or that dividends will be declared in the future. Additionally, the share repurchase program may be suspended or discontinued at any time. Important factors that could cause actual results, dividend payments, or repurchases of common stock to differ materially from those presently expected include: conditions affecting the markets in which Teradyne operates; decreased or delayed product demand; increased research and development spending; deterioration of Teradyne’s financial condition, the business judgment of the board of directors that a declaration of a dividend or the repurchase of common stock is not in the company’s best interests and other events, factors and risks disclosed in filings with the SEC, including, but not limited to, the “Risk Factors” section of Teradyne’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013 and Quarterly Report on Form 10-Q for the period ended September 28, 2014. The forward-looking statements provided by Teradyne in this press release represent management’s views as of the date of this release. Teradyne anticipates that subsequent events and developments may cause management’s views to change. However, while Teradyne may elect to update these forward-looking statements at some point in the future, Teradyne specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as representing Teradyne’s views as of any date subsequent to the date of this release.

 

Page 3


TERADYNE, INC. REPORT FOR FOURTH FISCAL QUARTER OF 2014

 

 

CONDENSED CONSOLIDATED OPERATING STATEMENTS

(In thousands, except per share amounts)

 

 

  Quarter Ended   Twelve Months Ended  
  December 31, 2014   September 28, 2014   December 31, 2013   December 31, 2014   December 31, 2013  

Net revenues

$ 323,236    $ 478,010    $ 285,301    $ 1,647,824    $ 1,427,933   

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

  163,010      216,889      125,444      769,016      619,132   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

  160,226      261,121      159,857      878,808      808,801   

Operating expenses:

Engineering and development (1)

  79,188      71,953      64,613      291,639      264,055   

Selling and administrative (1) (3)

  91,157      73,064      69,523      319,713      279,560   

Acquired intangible asset amortization

  15,957      18,271      18,284      70,771      72,447   

Goodwill impairment

  98,897      —        —        98,897      —     

Restructuring and other (4)

  1,198      (405   600      1,365      2,080   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

  286,397      162,883      153,020      782,385      618,142   

(Loss) income from operations

  (126,171   98,238      6,837      96,423      190,659   

Interest and other (5)

  1,358      2,432      28,602      (1,047   11,263   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

  (124,813   100,670      35,439      95,376      201,922   

Income tax (benefit) provision

  (21,002   17,721      13,096      14,104      36,975   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

$ (103,811 $ 82,949    $ 22,343    $ 81,272    $ 164,947   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income per common share:

Basic

$ (0.48 $ 0.40    $ 0.12    $ 0.40    $ 0.86   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

$ (0.48 $ 0.38    $ 0.09    $ 0.37    $ 0.70   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - basic

  216,532      207,381      191,525      202,908      190,772   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - diluted (6)

  216,532      218,333      236,903      222,550      235,599   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash dividend declared per common share

$ 0.06    $ 0.06    $ —      $ 0.18    $ —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net orders

$ 331,993    $ 273,043    $ 289,653    $ 1,681,950    $ 1,434,145   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) In the first quarter of 2012, we changed our accounting method from delayed recognition of actuarial gains and losses for our defined benefit pension plans and other post retirement benefit plans to immediate recognition. We elected to immediately recognize net actuarial gains and losses and the change in the fair value of plan assets in our operating results in the year in which they occur. Below are the pension losses (gains) included in our operating results:

 

  Quarter Ended   Twelve Months Ended  
  December 31, 2014   September 28, 2014   December 31, 2013   December 31, 2014   December 31, 2013  

Cost of revenues

$ 12,713    $ —      $ (2,717 $ 12,713    $ (3,052

Engineering and development

  12,223      —        (3,747   12,223      (4,406

Selling and administrative

  21,628      —        (2,517   21,628      (2,882
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
$ 46,564    $ —      $ (8,981 $ 46,564    $ (10,340
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(2) Cost of revenues includes:

 

  Quarter Ended   Twelve Months Ended  
  December 31, 2014   September 28, 2014   December 31, 2013   December 31, 2014   December 31, 2013  

Provision for excess and obsolete inventory

$ 688    $ 6,434    $ 6,976    $ 22,193    $ 16,592   

Sale of previously written down inventory

  (3,332   (6,332   (861   (13,058   (9,795
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
$ (2,644 $ 102    $ 6,115    $ 9,135    $ 6,797   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(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, 2014   September 28, 2014   December 31, 2013   December 31, 2014   December 31, 2013  
Employee severance $ 826    $ 225    $ 600    $ 1,623    $ 2,528   
Acquisition costs   372      —        —        372      —     
Contingent consideration fair value adjustment   —        (630   —        (630   —     
Facility related   —        —        —        —        (448
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
$ 1,198    $ (405 $ 600    $ 1,365    $ 2,080   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(5) Interest and other includes:

 

  Quarter Ended   Twelve Months Ended  
  December 31, 2014   September 28, 2014   December 31, 2013   December 31, 2014   December 31, 2013  

Non-cash convertible debt interest expense

$ —      $ —      $ 4,158    $ 4,290    $ 15,814   

Gain from sale of an equity investment

  —        —        (34,212   —        (34,212
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
$ —      $ —      $ (30,054 $ 4,290    $ (18,398
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(6) Under GAAP, when calculating diluted earnings per share, convertible debt must be assumed to have converted if the effect on EPS would be dilutive. Diluted shares assume the conversion of the convertible debt as the effect would be dilutive. Accordingly, for the quarter ended December 31, 2013, and for the twelve months ended December 31, 2014 and December 31, 2013, 23.5 million, 5.0 million and 23.3 million shares, respectively, have been included in diluted shares.

 


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

 

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

Assets

     

Cash and cash equivalents

   $ 294,256       $ 341,638   

Marketable securities

     533,787         586,882   

Accounts receivable

     151,034         157,642   

Inventories

     105,129         137,939   

Deferred tax assets

     57,239         72,478   

Prepayments

     95,819         136,374   

Other current assets

     6,582         7,324   
  

 

 

    

 

 

 

Total current assets

     1,243,846         1,440,277   

Net property, plant and equipment

     329,038         275,236   

Marketable securities

     470,789         271,078   

Deferred tax assets

     7,494         5,217   

Other assets

     10,419         14,591   

Retirement plans assets

     12,896         9,342   

Intangible assets

     190,600         252,291   

Goodwill

     273,438         361,792   
  

 

 

    

 

 

 

Total assets

   $ 2,538,520       $ 2,629,824   
  

 

 

    

 

 

 

Liabilities

     

Accounts payable

   $ 47,763       $ 62,874   

Accrued employees’ compensation and withholdings

     100,994         95,619   

Deferred revenue and customer advances

     71,603         55,404   

Other accrued liabilities

     51,997         63,712   

Accrued income taxes

     20,049         11,360   

Current debt

     —           186,663   
  

 

 

    

 

 

 

Total current liabilities

     292,406         475,632   

Retirement plans liabilities

     108,460         91,517   

Long-term deferred revenue and customer advances

     19,929         13,756   

Deferred tax liabilities

     23,315         40,686   

Long-term other accrued liabilities

     15,430         23,139   
  

 

 

    

 

 

 

Total liabilities

     459,540         644,730   

Shareholders’ equity

     2,078,980         1,985,094   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 2,538,520       $ 2,629,824   
  

 

 

    

 

 

 

 

 

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


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

 

    Quarter Ended     Twelve Months Ended  
    December 31, 2014     December 31, 2013     December 31, 2014     December 31, 2013  

Cash flows from operating activities:

       

Net (loss) income

  $ (103,811   $ 22,343      $ 81,272      $ 164,947   

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

       

Depreciation

    20,558        15,444        73,390        57,317   

Amortization

    17,032        23,875        79,154        93,370   

Stock-based compensation

    8,434        9,385        40,307        36,612   

Goodwill impairment

    98,897        —          98,897        —     

Provision for excess and obsolete inventory

    688        6,976        22,193        16,592   

Deferred taxes

    (3,435     14,927        (12,182     (4,284

Gain from sale of equity investment

    —          (34,212     —          (34,212

Contingent consideration fair value adjustment

    —          —          (630     —     

Tax benefit related to stock options and restricted stock units

    4,334        (5,111     (597     (7,419

Retirement plans actuarial losses (gains)

    46,564        (8,981     46,564        (10,340

Impairment loss on property, plant and equipment

    —          —          —          1,074   

Other

    1,395        (1,055     3,505        33   

Changes in operating assets and liabilities:

       

Accounts receivable

    171,730        52,307        8,060        (3,656

Inventories

    12,905        (13,024     51,172        21,170   

Prepayments and other assets

    (6,247     (23,260     41,537        (49,572

Accounts payable and accrued expenses

    (65,433     15,222        (36,324     15,205   

Deferred revenue and customer advances

    7,767        (19,730     22,033        (28,979

Retirement plans contributions

    (30,635     (1,971     (33,916     (5,540

Accrued income taxes

    (1,308     (12,102     8,900        1,648   
 

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

    179,435        41,033        493,335        263,966   

Cash flows from investing activities:

       

Purchases of property, plant and equipment

    (23,965     (23,806     (170,317     (106,731

Purchases of marketable securities

    (734,687     (511,942     (1,578,743     (1,170,506

Acquisition of businesses, net of cash acquired

    (19,419     (14,999     (19,419     (14,999

Proceeds from the sale of an equity investment

    —          34,212        —          34,212   

Proceeds from maturities of marketable securities

    74,793        114,598        570,358        516,499   

Proceeds from sales of marketable securities

    623,669        125,523        859,729        458,491   

(Purchases of) proceeds from life insurance

    (207     (307     4,184        (307
 

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used for investing activities

    (79,816     (276,721     (334,208     (283,341

Cash flows from financing activities:

       

Issuance of common stock under stock option and stock purchase plans

    261        818        21,291        17,596   

Tax benefit related to stock options and restricted stock units

    (4,334     5,111        597        7,419   

Dividend payments

    (12,994     —          (37,422     —     

Payments of long-term debt

    —          (1,471     (190,975     (2,534

Payments of contingent consideration

    —          —          —          (388
 

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used for) provided by financing activities

    (17,067     4,458        (206,509     22,093   

Increase (decrease) in cash and cash equivalents

    82,552        (231,230     (47,382     2,718   

Cash and cash equivalents at beginning of period

    211,704        572,868        341,638        338,920   
 

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ 294,256      $ 341,638      $ 294,256      $ 341,638   
 

 

 

   

 

 

   

 

 

   

 

 

 


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

 

    Quarter Ended              
    December 31,
2014
    % of Net
Revenues
                September 28,
2014
    % of Net
Revenues
                December 31,
2013
    % of Net
Revenues
             

Net revenues

  $ 323.2            $ 478.0            $ 285.3         

Gross profit - GAAP

  $ 160.2        49.6       $ 261.1        54.6       $ 159.9        56.0    

Pension mark-to-market adjustments (1)

    12.7        3.9         —          —              (2.7     -0.9    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit - non-GAAP

  $ 172.9        53.5       $ 261.1        54.6       $ 157.2        55.1    

(Loss) Income from operations - GAAP

  $ (126.2     -39.0       $ 98.2        20.5       $ 6.8        2.4    

Acquired intangible asset amortization

    16.0        5.0         18.3        3.8         18.3        6.4    

Goodwill impairment (2)

    98.9        30.6         —          —              —          —         

Restructuring and other (3)

    1.2        0.4         (0.4     -0.1         0.6        0.2    

Pension mark-to-market adjustments (1)

    46.6        14.4         —          —              (9.0     -3.2    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations - non-GAAP

  $ 36.5        11.3       $ 116.1        24.3       $ 16.7        5.9    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     
                Net Income
per Common
Share
                Net Income
per Common
Share
                Net Income
per Common
Share
 
    December 31,
2014
    % of Net
Revenues
    Basic     Diluted     September 28,
2014
    % of Net
Revenues
    Basic     Diluted     December 31,
2013
    % of Net
Revenues
    Basic     Diluted  

Net (loss) income - GAAP

  $ (103.8     -32.1   $ (0.48   $ (0.48   $ 82.9        17.3   $ 0.40      $ 0.38      $ 22.3        7.8   $ 0.12      $ 0.09   

Acquired intangible asset amortization

    16.0        5.0     0.07        0.07        18.3        3.8     0.09        0.08        18.3        6.4     0.10        0.08   

Goodwill impairment (2)

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

Restructuring and other (3)

    1.2        0.4     0.01        0.01        (0.4     -0.1     (0.00     (0.00     0.6        0.2     0.00        0.00   

Pension mark-to-market adjustments (1)

    46.6        14.4     0.22        0.21        —          —          —          —          (9.0     -3.2     (0.05     (0.04

Exclude discrete tax adjustments (4)

    1.5        0.5     0.01        0.01        (1.6     -0.3     (0.01     (0.01     —          —          —          —     

Tax effect of non-GAAP adjustments

    (29.3     -9.1     (0.14     (0.13     (3.4     -0.7     (0.02     (0.02     —          —          —          —     

Income tax adjustment (5)

    —          —          —          —          —          —          —          —          11.1        3.9     0.06        0.05   

Interest and other (6)

    —          —          —          —          —          —          —          —          (30.0     -10.5     (0.16     (0.13

Convertible share adjustment

    —          —          —          —          —          —          —          —          —          —          —          0.02   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

  $ 31.1        9.6   $ 0.14      $ 0.14      $ 95.8        20.0   $ 0.46      $ 0.44      $ 13.3        4.7   $ 0.07      $ 0.07   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares  - basic

    216.5              207.4              191.5         

GAAP weighted average common shares - diluted

    216.5              218.3              236.9         

Include GAAP dilutive shares

    2.3              —                —           

Exclude dilutive shares from convertible note

    —                —                (42.4      
 

 

 

         

 

 

         

 

 

       

Non-GAAP weighted average common shares - diluted

    218.8              218.3              194.5         
 

 

 

         

 

 

         

 

 

       

(1)    Actuarial losses (gains) 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,
2014
                      September 28,
2014
                      December 31,
2013
                   

   Employee severance

  $ 0.8            $ 0.2            $ 0.6         

   Acquisition costs

    0.4              —                —           

   Contingent consideration fair value adjustment

    —                (0.6           —           
 

 

 

         

 

 

         

 

 

       
  $ 1.2            $ (0.4         $ 0.6         
 

 

 

         

 

 

         

 

 

       

 

(4) For the quarters ended December 31, 2014 and September 28, 2014, adjustment to exclude discrete income tax items.

 

(5) For the quarter ended December 31, 2013, adjustment to record income taxes on a cash basis. Cash taxes reflect the usage of prior year favorable tax attributes (e.g. NOLs and credits) against current year tax liability.

 

(6) For the quarter ended December 31, 2013, Interest and other included non-cash convertible debt interest expense and a gain from the sale of an equity investment.


    Years Ended              
    December 31,
2014
    % of Net
Revenues
                December 31,
2013
    % of Net
Revenues
             

Net Revenues

  $ 1,647.8            $ 1,427.9         

Gross profit - GAAP

  $ 878.8        53.3       $ 808.8        56.6    

Pension mark-to-market adjustments (1)

    12.7        0.8         (3.1     -0.2    
 

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit - non-GAAP

  $ 891.5        54.1       $ 805.7        56.4    

Income from operations - GAAP

  $ 96.4        5.9       $ 190.7        13.4    

Acquired intangible asset amortization

    70.8        4.3         72.4        5.1    

Goodwill impairment (2)

    98.9        6.0         —          —         

Equity modification charge (3)

    6.6        0.4         —          —         

Restructuring and other (4)

    1.4        0.1         2.1        0.1    

Pension mark-to-market adjustments (1)

    46.6        2.8         (10.3     -0.7    
 

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations - non-GAAP

  $ 320.7        19.5       $ 254.9        17.9    
 

 

 

   

 

 

       

 

 

   

 

 

     
                Net Income
per Common Share
                Net Income
per Common Share
 
    December 31,
2014
    % of Net
Revenues
    Basic     Diluted     December 31,
2013
    % of Net
Revenues
    Basic     Diluted  

Net income - GAAP

  $ 81.3        4.9   $ 0.40      $ 0.37      $ 164.9        11.5   $ 0.86      $ 0.70   

Acquired intangible asset amortization

    70.8        4.3     0.35        0.32        72.4        5.1     0.38        0.31   

Goodwill impairment (2)

    98.9        6.0     0.49        0.44        —          —          —          —     

Pension mark-to-market adjustments (1)

    46.6        2.8     0.23        0.21        (10.3     -0.7     (0.05     (0.04

Equity modification charge (3)

    6.6        0.4     0.03        0.03        —          —          —          —     

Restructuring and other (4)

    1.4        0.1     0.01        0.01        2.1        0.1     0.01        0.01   

Interest and other (5)

    4.3        0.3     0.02        0.02        (18.4     -1.3     (0.10     (0.08

Exclude discrete tax adjustments (6)

    (3.0     -0.2     (0.01     (0.01     —          —          —          —     

Tax effect of non-GAAP adjustments

    (41.3     -2.5     (0.20     (0.19     —          —          —          —     

Income tax adjustment (7)

    —          —          —          —          4.8        0.3     0.03        0.02   

Convertible share adjustment (8)

    —          —          —          0.02        —          —          —          0.14   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

  $ 265.6        16.1   $ 1.31      $ 1.23      $ 215.5        15.1   $ 1.13      $ 1.06   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

    202.9              190.8         

GAAP weighted average common shares - diluted

    222.6              235.6         

Exclude dilutive shares from convertible note

    (5.0           (23.3      
 

 

 

         

 

 

       

Non-GAAP weighted average common shares - diluted (8)

    217.6              212.3         
 

 

 

         

 

 

       

(1)    Actuarial losses (gains) 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)    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.

 

(4)    Restructuring and other consists of:

       

        

       

    Years Ended                    
    December 31,
2014
                      December 31,
2013
                   

   Employee severance

  $ 1.6            $ 2.5         

   Acquisition costs

    0.4              —           

   Contingent consideration fair value adjustment

    (0.6           —           

   Facility related

    —                (0.4      
 

 

 

         

 

 

       
  $ 1.4            $ 2.1         
 

 

 

         

 

 

       

 

(5) For the years ended December 31, 2014 and 2013, Interest and other included non-cash convertible debt interest expense. For the year ended December 31, 2013, Interest and other included a gain from the sale of an equity investment.

 

(6) For the year ended December 31, 2014, adjustment to exclude discrete income tax items.

 

(7) For the year ended December 31, 2013, adjustment to record income taxes on a cash basis. Cash taxes reflects the usage of prior year favorable tax attributes (e.g. NOLs and credits) against current year tax liability.

 

(8) For the years ended December 31, 2014 and 2013, the calculation of non-GAAP diluted earnings per share gives benefit to the Company’s call option on its stock for 34.7 million shares at $5.48. As a result 5.0 million and 23.3 million shares, respectively, have been excluded from non-GAAP diluted shares. For the years ended December 31, 2014 and 2013, net interest expense of approximately $2.0 million and $9.4 million, respectively, have been added back to non-GAAP net income for the non-GAAP diluted earnings per share calculation.

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

 

GAAP and non-GAAP first quarter revenue guidance:

   $ 320 million        to       $ 345 million   

GAAP net income per diluted share

   $ 0.07         $ 0.11   

Exclude acquired intangible asset amortization

     0.06           0.06   

Exclude gain from the sale of an equity investment

     (0.02        (0.02

Tax effect of non-GAAP adjustments

     (0.01        (0.01
  

 

 

      

 

 

 

Non-GAAP net income per diluted share

   $ 0.09         $ 0.14   

 

For press releases and other information of interest to investors, please visit Teradyne’s homepage at http://www.teradyne.com.

Contact:   Teradyne, Inc.
  Andy Blanchard 978-370-2425
  Vice President of Corporate Relations