Attached files

file filename
8-K - 8-K - TERADYNE, INCd93783d8k.htm

Exhibit 99.1

Teradyne Reports 50% Sequential Growth in Second Quarter 2015 Sales

 

    Q2’15 Revenue of $513 million, up 50% from Q1’15

 

    Orders up 8% from Q1’15

 

    Highest Wireless Test orders in eight quarters

 

     Q2’15      Q2’14      Q1’15  

Orders (mil)

   $ 529       $ 627       $ 490   

Revenue (mil)

   $ 513       $ 526       $ 342   

Non-GAAP EPS

   $ 0.53       $ 0.54       $ 0.17   

GAAP EPS

   $ 0.48       $ 0.47       $ 0.15   

NORTH READING, Mass. – July 29, 2015 – Teradyne, Inc. (NYSE: TER) reported revenue of $513 million for the second quarter of 2015 of which $400 million was in Semiconductor Test, $63 million in Wireless Test, $46 million in System Test and $4 million in Industrial Automation. Industrial Automation consists of Universal Robots’ results from June 12 through July 5, 2015. On a non-GAAP basis, Teradyne’s net income in the second quarter was $114.6 million, or $0.53 per diluted share, which excluded acquired intangible asset amortization and included the related tax impact on non-GAAP adjustments. GAAP net income for the second quarter was $102.9 million or $0.48 per share.

Orders in the second quarter of 2015 were $529 million of which $395 million were in Semiconductor Test, $84 million in Wireless Test, $45 million in System Test, and $5 million in Industrial Automation.

“We delivered strong sales and earnings growth in the second quarter driven by across the board strength in all business segments,” said CEO and President Mark Jagiela. “Our alignment to the strongest segments of the semiconductor test market, improving storage test shipments and seasonally strong wireless test demand combined to deliver a 29% operating margin in the second quarter, the highest in three years. In addition to the strength of our core test businesses, we are especially excited to welcome Universal Robots (UR) to Teradyne. UR enables us to quickly bring the power of advanced automation to our system and wireless test customers while providing Teradyne a powerful, long term growth driver serving the emerging collaborative robot market.”

“In line with our strategy to balance strong additions to Teradyne with direct capital returns, we paid $13 million in dividends and returned $82 million with the repurchase of 4.1 million shares in the second quarter,” said Jagiela.

Guidance for the third quarter of 2015 is revenue of $450 million to $480 million, with non-GAAP net income of $0.35 to $0.41 per diluted share and GAAP net income of $0.27 to $0.33 per diluted share. Non-GAAP guidance excludes acquired intangible asset amortization and includes the related tax impact on non-GAAP adjustments.

Webcast

A conference call to discuss the second quarter results, along with management’s business outlook, will follow at 10 a.m. ET, Thursday, July 30. Interested investors should access the webcast at www.teradyne.com and click on “Investors” at least five minutes before the call begins. Presentation materials will be available starting at 10 a.m. ET. A replay will be available on the Teradyne website at www.teradyne.com/investors.


Non-GAAP Results

In addition to disclosing results that are determined in accordance with GAAP, Teradyne also discloses non-GAAP results of operations that exclude certain income items and charges. These results are provided as a complement to results provided in accordance with GAAP. Non-GAAP income from operations and non-GAAP net income exclude acquired intangible asset amortization, fair value inventory step-up related to Universal Robots, retired CEO equity charge, non-cash convertible debt interest, discrete income tax adjustments, restructuring and other, and a gain from the sale of an equity investment. GAAP requires that these items be included in determining income from operations and net income. Non-GAAP income from operations, non-GAAP net income, non-GAAP income from operations and non-GAAP net income as a percentage of revenue, and non-GAAP net income per share are non-GAAP measures presented to provide meaningful supplemental information regarding Teradyne’s baseline performance before gains, losses or other charges that may not be indicative of Teradyne’s current core business or future outlook. These non-GAAP measures are used to make operational decisions, to determine employee compensation, to forecast future operational results, and for comparison with Teradyne’s business plan, historical operating results and the operating results of Teradyne’s competitors. Non-GAAP gross margin excludes fair value inventory step-up related to Universal Robots. GAAP requires that this item be included in determining gross margin. Non-GAAP gross margin dollar amount and percentage are non-GAAP measures that management believes provide useful supplemental information for management and the investor. Management uses non-GAAP gross margin as a performance measure for Teradyne’s current core business and future outlook and for comparison with Teradyne’s business plan, historical gross margin results and the gross margin results of Teradyne’s competitors. Prior to September 29, 2014, non-GAAP diluted shares included the impact of Teradyne’s call option and warrant on its shares. Management believes each of these non-GAAP measures provides useful supplemental information for investors, allowing greater transparency to the information used by management in its operational decision making and in the review of Teradyne’s financial and operational performance, as well as facilitating meaningful comparisons of Teradyne’s results in the current period compared with those in prior and future periods. A reconciliation of each available GAAP to non-GAAP financial measure discussed in this press release is contained in the attached exhibits and on the Teradyne website at www.teradyne.com by clicking on “Investors” and then selecting the “GAAP to Non-GAAP Reconciliation” link. The non-GAAP financial measures discussed in this press release may not be comparable to similarly titled measures used by other companies. The presentation of non-GAAP measures is not meant to be considered in isolation, as a substitute for, or superior to, financial measures or information provided in accordance with GAAP.

About Teradyne

Teradyne (NYSE:TER) is a leading supplier of automation solutions for test and industrial applications. Teradyne Automatic Test Equipment (ATE) is used to test semiconductors, wireless products, data storage and complex electronic systems, which serve consumer, communications, industrial and government customers. Our Industrial Automation solutions include Collaborative Robots used by global manufacturing and light industrial customers to improve quality and increase manufacturing efficiency. In 2014, Teradyne had revenue of $1.65 billion and currently employs approximately 4,000 people worldwide. For more information, visit www.teradyne.com. Teradyne (R) is a registered trademark of Teradyne, Inc. in the U.S. and other countries.

 

Page 2


Safe Harbor Statement

This release contains forward-looking statements regarding future business prospects, Teradyne’s results of operations, market conditions, the payment of a quarterly dividend, the repurchase of Teradyne common stock pursuant to a share repurchase program and a senior secured credit facility. Such statements are based on the current assumptions and expectations of Teradyne’s management and are neither promises nor guarantees of future performance, future events, future payment of dividends, future repurchases of common stock or future availability of, or borrowing under, a credit facility. There can be no assurance that management’s estimates of Teradyne’s future results or other forward-looking statements will be achieved. Additionally, the current dividend and share repurchase programs may be modified, suspended or discontinued at any time. Important factors that could cause actual results, dividend payments, repurchases of common stock or borrowings under the credit facility to differ materially from those presently expected include: conditions affecting the markets in which Teradyne operates; decreased or delayed product demand; market acceptance of new products; the ability to grow Universal Robots’ business; increased research and development spending; deterioration of Teradyne’s financial condition; the business judgment of the board of directors that a declaration of a dividend, the repurchase of common stock or debt under the credit facility is not in the company’s best interests; and other events, factors and risks disclosed in filings with the SEC, including, but not limited to, the “Risk Factors” section of Teradyne’s Annual Report on Form 10-K for the fiscal year ended December 31, 2014 and the Quarterly Report on Form 10-Q for the period ended April 5, 2015. The forward-looking statements provided by Teradyne in this press release represent management’s views as of the date of this release. Teradyne anticipates that subsequent events and developments may cause management’s views to change. However, while Teradyne may elect to update these forward-looking statements at some point in the future, Teradyne specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as representing Teradyne’s views as of any date subsequent to the date of this release.

 

Page 3


TERADYNE, INC. REPORT FOR SECOND FISCAL QUARTER OF 2015

 

 

CONDENSED CONSOLIDATED OPERATING STATEMENTS

(In thousands, except per share amounts)

 

 

     Quarter Ended      Six Months Ended  
     July 5, 2015     April 5, 2015      June 29, 2014      July 5, 2015     June 29, 2014  

Net revenues

   $ 512,739      $ 342,401       $ 525,567       $ 855,140      $ 846,577   

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

     214,171        149,978         235,154         364,149        389,117   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Gross profit

     298,568        192,423         290,413         490,991        457,460   

Operating expenses:

            

Engineering and development

     75,832        71,450         73,414         147,282        140,499   

Selling and administrative (2)

     77,073        72,041         77,489         149,114        155,492   

Acquired intangible asset amortization

     15,258        13,808         18,271         29,066        36,542   

Restructuring and other (3)

     (385     —           572         (385     572   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Operating expenses

     167,778        157,299         169,746         325,077        333,105   

Income from operations

     130,790        35,124         120,667         165,914        124,355   

Interest and other (4)

     1,346        7,314         725         8,660        (4,836
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Income before income taxes

     132,136        42,438         121,392         174,574        119,519   

Income tax provision

     29,257        9,651         20,187         38,908        17,385   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net income

   $ 102,879      $ 32,787       $ 101,205       $ 135,666      $ 102,134   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net income per common share:

            

Basic

   $ 0.48      $ 0.15       $ 0.52       $ 0.63      $ 0.53   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Diluted

   $ 0.48      $ 0.15       $ 0.47       $ 0.62      $ 0.45   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Weighted average common shares - basic

     213,845        217,187         194,408         215,516        193,860   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Weighted average common shares - diluted (5)

     215,496        218,812         216,568         217,154        226,526   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Cash dividend declared per common share

   $ 0.06      $ 0.06       $ —         $ 0.12      $ 0.06   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net orders

   $ 528,693      $ 490,357       $ 627,088       $ 1,019,050      $ 1,076,914   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

(1) Cost of revenues includes:

 

    Quarter Ended     Six Months Ended  
    July 5, 2015     April 5, 2015     June 29, 2014     July 5, 2015     June 29, 2014  

Provision for excess and obsolete inventory

  $ 14,441      $ 1,440      $ 5,032      $ 15,881      $ 15,071   

Sale of previously written down inventory

    (2,745     (1,931     (2,014     (4,676     (3,394

Inventory step-up

    595        —          —          595        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 12,291      $ (491   $ 3,018      $ 11,800      $ 11,677   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(2) For the six months ended June 29, 2014, selling and administrative expenses include an equity charge of $6,598 for the modification of Teradyne’s retired CEO’s outstanding equity awards to allow continued vesting and maintain the original term in connection with his January 31, 2014 retirement.

 

(3) Restructuring and other consists of:

 

    Quarter Ended     Six Months Ended  
    July 5, 2015     April 5, 2015     June 29, 2014     July 5, 2015     June 29, 2014  

Acquisition costs (a)

  $ 960      $ —        $ —        $ 960      $ —     

Employee severance

    255        —          572        255        572   

Contingent consideration fair value adjustment

    (1,600     —          —          (1,600     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ (385   $ —        $ 572        (385   $ 572   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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

 

(4) Interest and other includes:

 

    Quarter Ended     Six Months Ended  
    July 5, 2015     April 5, 2015     June 29, 2014     July 5, 2015     June 29, 2014  

Gain from the sale of an equity investment

  $ (624   $ (4,782   $ —        $ (5,406   $ —     

Non-cash convertible debt interest expense

    —          —          —          —          4,290   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ (624   $ (4,782   $ —        $ (5,406   $ 4,290   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(5) Under GAAP, when calculating diluted earnings per share, convertible debt must be assumed to have converted if the effect on EPS would be dilutive. Diluted shares assume the conversion of the convertible debt as the effect would be dilutive. Accordingly, for the six months ended June 29, 2014, 20.1 million shares have been included in diluted shares.


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

 

     July 5, 2015      December 31, 2014  

Assets

     

Cash and cash equivalents

   $ 300,685       $ 294,256   

Marketable securities

     452,040         533,787   

Accounts receivable

     296,654         151,034   

Inventories, net

     121,817         105,129   

Deferred tax assets

     58,345         57,239   

Prepayments

     80,249         95,819   

Other current assets

     6,596         6,582   
  

 

 

    

 

 

 

Total current assets

     1,316,386         1,243,846   

Net property, plant and equipment

     291,929         329,038   

Marketable securities

     275,882         470,789   

Deferred tax assets

     6,836         7,494   

Other assets

     13,364         10,419   

Retirement plans assets

     13,850         12,896   

Intangible assets, net

     279,126         190,600   

Goodwill

     495,434         273,438   
  

 

 

    

 

 

 

Total assets

   $ 2,692,807       $ 2,538,520   
  

 

 

    

 

 

 

Liabilities

     

Accounts payable

   $ 86,463       $ 47,763   

Accrued employees’ compensation and withholdings

     94,544         100,994   

Deferred revenue and customer advances

     77,347         71,603   

Other accrued liabilities

     85,470         48,647   

Contingent consideration

     15,947         3,350   

Accrued income taxes

     43,163         20,049   
  

 

 

    

 

 

 

Total current liabilities

     402,934         292,406   

Long-term deferred revenue and customer advances

     25,354         19,929   

Retirement plans liabilities

     107,557         108,460   

Deferred tax liabilities

     38,624         23,315   

Long-term other accrued liabilities

     24,468         15,430   

Long-term contingent consideration

     19,648         —     
  

 

 

    

 

 

 

Total liabilities

     618,585         459,540   

Shareholders’ equity

     2,074,222         2,078,980   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 2,692,807       $ 2,538,520   
  

 

 

    

 

 

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

 

     Quarter Ended     Six Months Ended  
     July 5, 2015     June 29, 2014     July 5, 2015     June 29, 2014  

Cash flows from operating activities:

        

Net income

   $ 102,879      $ 101,205      $ 135,666      $ 102,134   

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

        

Depreciation

     16,885        18,526        36,230        33,785   

Amortization

     16,256        19,065        31,395        42,990   

Stock-based compensation

     7,442        8,297        15,405        23,530   

Provision for excess and obsolete inventory

     14,441        5,032        15,881        15,071   

Gain from the sale of an equity investment

     (624     —          (5,406     —     

Deferred taxes

     (8,540     (8,753     (10,371     (5,697

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

     595        —          595        —     

Contingent consideration adjustment

     (1,600     —          (1,600     —     

Tax benefit related to stock options and restricted stock units

     (892     (1,671     (892     (1,671

Other

     2,571        1,306        1,154        1,165   

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

        

Accounts receivable

     (117,744     (84,243     (142,493     (143,125

Inventories

     17,540        15,834        23,500        18,469   

Prepayments and other assets

     10,908        27,874        14,054        27,000   

Accounts payable and accrued expenses

     73,542        88,394        53,392        52,796   

Deferred revenue and customer advances

     4,647        4,168        5,685        13,800   

Retirement plans contributions

     (980     (963     (1,999     (2,388

Accrued income taxes

     18,599        15,104        23,261        5,495   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     155,925        209,175        193,457        183,354   

Cash flows from investing activities:

        

Purchases of property, plant and equipment

     (24,961     (60,192     (46,110     (91,389

Purchases of available-for-sale marketable securities

     (254,615     (266,046     (590,250     (523,306

Proceeds from maturities of available-for-sale marketable securities

     91,194        97,114        231,416        377,436   

Proceeds from sales of available-for-sale marketable securities

     482,761        51,455        631,400        152,818   

Acquisition of business, net of cash acquired

     (282,332     —          (282,332     —     

Proceeds from the sale of an equity investment

     624        —          5,406        —     

Proceeds from life insurance

     —          —          1,098        4,391   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used for) investing activities

     12,671        (177,669     (49,372     (80,050

Cash flows from financing activities:

        

Issuance of common stock under stock option and stock purchase plans

     8,979        478        17,878        10,643   

Repurchase of common stock

     (81,666     —          (128,316     —     

Tax benefit related to stock options and restricted stock units

     892        1,671        892        1,671   

Dividend payments

     (12,808     (11,656     (25,857     (11,656

Payment of debt issue costs

     (2,253     —          (2,253     —     

Payment of long-term debt

     —          —          —          (190,975
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used for financing activities

     (86,856     (9,507     (137,656     (190,317

Increase (decrease) in cash and cash equivalents

     81,740        21,999        6,429        (87,013

Cash and cash equivalents at beginning of period

     218,945        232,626        294,256        341,638   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 300,685      $ 254,625      $ 300,685      $ 254,625   
  

 

 

   

 

 

   

 

 

   

 

 

 


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

 

    Quarter Ended              
    July 5,
2015
    % of Net
Revenues
                April 5,
2015
    % of Net
Revenues
                June 29,
2014
    % of Net
Revenues
             

Net revenues

  $ 512.7            $ 342.4            $ 525.6         

Gross profit - GAAP

  $ 298.6        58.2       $ 192.4        56.2       $ 290.4        55.3    

Inventory Step-Up

    0.6        0.1         —          —              —          —         
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit - non-GAAP

  $ 299.2        58.4       $ 192.4        56.2       $ 290.4        55.3    

Income from operations - GAAP

  $ 130.8        25.5       $ 35.1        10.3       $ 120.7        23.0    

Acquired intangible asset amortization

    15.3        3.0         13.8        4.0         18.3        3.5    

Restructuring and other (1)

    (0.4     -0.1         —          —              0.6        0.1    

Inventory step-up

    0.6        0.1         —          —              —          —         
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations - non-GAAP

  $ 146.3        28.5       $ 48.9        14.3       $ 139.6        26.6    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     
                Net Income
per Common
Share
                Net Income
per Common
Share
                Net Income
per Common
Share
 
    July 5,
2015
    % of Net
Revenues
    Basic     Diluted     April 5,
2015
    % of Net
Revenues
    Basic     Diluted     June 29,
2014
    % of Net
Revenues
    Basic     Diluted  

Net income - GAAP

  $ 102.9        20.1   $ 0.48      $ 0.48      $ 32.8        9.6   $ 0.15      $ 0.15      $ 101.2        19.3   $ 0.52      $ 0.47   

Acquired intangible asset amortization

    15.3        3.0     0.07        0.07        13.8        4.0     0.06        0.06        18.3        3.5     0.09        0.08   

Interest and other (2)

    (0.6     -0.1     (0.00     (0.00     (4.8     -1.4     (0.02     (0.02     —          —          —          —     

Restructuring and other (1)

    (0.4     -0.1     (0.00     (0.00     —          —          —          —          0.6        0.1     0.00        0.00   

Inventory step-up

    0.6        0.1     0.00        0.00        —          —          —          —          —          —          —          —     

Exclude discrete tax adjustments (3)

    0.2        0.0     0.00        0.00        (1.8     -0.5     (0.01     (0.01     (0.5     -0.1     (0.00     (0.00

Tax effect of non-GAAP adjustments

    (3.4     -0.7     (0.02     (0.02     (2.4     -0.7     (0.01     (0.01     (3.2     -0.6     (0.02     (0.01
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

  $ 114.6        22.4   $ 0.54      $ 0.53      $ 37.6        11.0   $ 0.17      $ 0.17      $ 116.4        22.1   $ 0.60      $ 0.54   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

    213.8              217.2              194.4         

GAAP and non-GAAP weighted average common shares - diluted

    215.5              218.8              216.6         

(1)    Restructuring and other consists of:

       

 
    Quarter Ended                    
    July 5,
2015
                      April 5,
2015
                      June 29,
2014
                   

   Acquisition costs

  $ 1.0            $ —              $ —           

   Employee severance

    0.2              —                0.6         

   Contingent consideration fair value adjustment

    (1.6           —                —           
 

 

 

         

 

 

         

 

 

       
  $ (0.4         $ —              $ 0.6         
 

 

 

         

 

 

         

 

 

       

 

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

 

(3) For the quarters ended July 5, 2015, April 5, 2015 and June 29, 2014, adjustment to exclude discrete income tax items.


     Six Months Ended              
     July 5,
2015
    % of Net
Revenues
                June 29,
2014
    % of Net
Revenues
             

Net Revenues

   $ 855.1            $ 846.6         

Gross profit - GAAP

   $ 491.0        57.4       $ 457.5        54.0    

Inventory step-up

     0.6        0.1         —          —         
  

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit - non-GAAP

   $ 491.6        57.5       $ 457.5        54.0    

Income from operations - GAAP

   $ 165.9        19.4       $ 124.4        14.7    

Acquired intangible asset amortization

     29.1        3.4         36.5        4.3    

Restructuring and other (1)

     (0.4     0.0         0.6        0.1    

Inventory step-up

     0.6        0.1         —          —         

Equity modification charge (2)

     —          —              6.6        0.8    
  

 

 

   

 

 

       

 

 

   

 

 

     
Income from operations - non-GAAP    $ 195.2        22.8       $ 168.1        19.9    
  

 

 

   

 

 

       

 

 

   

 

 

     
                 Net Income
per Common Share
                Net Income
per Common Share
 
     July 5,
2015
    % of Net
Revenues
    Basic     Diluted     June 29,
2014
    % of Net
Revenues
    Basic     Diluted  

Net income - GAAP

   $ 135.7        15.9   $ 0.63      $ 0.62      $ 102.1        12.1   $ 0.53      $ 0.45   

Acquired intangible asset amortization

     29.1        3.4     0.14        0.13        36.5        4.3     0.19        0.16   

Interest and other (3)

     (5.4     -0.6     (0.03     (0.02     4.3        0.5     0.02        0.02   

Restructuring and other (1)

     (0.4     0.0     (0.00     (0.00     0.6        0.1     0.00        0.00   

Inventory step-up

     0.6        0.1     0.00        0.00        —          —          —          —     

Equity modification charge (2)

     —          —          —          —          6.6        0.8     0.03        0.03   

Exclude discrete tax adjustments (4)

     (1.6     -0.2     (0.01     (0.01     (2.9     -0.3     (0.01     (0.01

Tax effect of non-GAAP adjustments

     (5.8     -0.7     (0.03     (0.03     (8.5     -1.0     (0.04     (0.04

Convertible share adjustment (5)

     —          —          —          —          —          —          —          0.04   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income - non-GAAP

   $ 152.2        17.8   $ 0.71      $ 0.70      $ 138.7        16.4   $ 0.72      $ 0.65   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

     215.5              193.9         

GAAP weighted average common shares - diluted

     217.2              226.5         

Exclude dilutive shares from convertible note

     —                (10.0      
  

 

 

         

 

 

       

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

     217.2              216.5         
  

 

 

         

 

 

       

(1)    Restructuring and other consists of:

       

     Six Months Ended                    
     July 5,
2015
                      June 29,
2014
                   

Acquisition costs

   $ 1.0            $ —           

Employee severance

     0.2              0.6         

Contingent consideration fair value adjustment

     (1.6           —           
  

 

 

         

 

 

       
   $ (0.4         $ 0.6         
  

 

 

         

 

 

       

 

(2) For the six months ended June 29, 2014, selling and administrative expenses include an equity charge for the modification of Teradyne’s retired CEO’s outstanding equity awards to allow continued vesting and maintain the original term in connection with his January 31, 2014 retirement.

 

(3) For the six months ended July 5, 2015, Interest and other included a gain from the sale of an equity investment. For the six months ended June 29, 2014, Interest and other included non-cash convertible debt interest expense.

 

(4) For the six months ended July 5, 2015 and June 29, 2014, adjustment to exclude discrete income tax items.

 

(5) For the six months ended June 29, 2014. the calculation of non-GAAP diluted earnings per share gives benefit to the Company’s call option on its stock for 34.7 million shares at $5.48. As a result, 10.0 million shares have been included in non-GAAP diluted shares and net interest expense of $2.0 million has been added back to non-GAAP net income for the non-GAAP diluted earnings per share calculation.

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

 

GAAP and non-GAAP third quarter revenue guidance:

   $ 450 million        to       $ 480 million   

GAAP net income per diluted share

   $ 0.27         $ 0.33   

Exclude acquired intangible asset amortization

     0.09           0.09   

Exclude inventory step-up amortization

     0.00           0.00   

Tax effect of non-GAAP adjustment

     (0.02        (0.02
  

 

 

      

 

 

 

Non-GAAP net income per diluted share

   $ 0.35         $ 0.41   

 

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