Attached files

file filename
8-K - FORM 8-K - TERADYNE, INCd234272d8k.htm

Exhibit 99.1

Teradyne Reports Revenue Growth in Second Quarter and First Half 2016

 

    Q2’16 revenue of $532 million, up 4% from Q2’15 and 23% from Q1’16

 

    Universal Robots revenue increased 102% from Q2’15 and 1H’16 up 82% from 1H’15 on a standalone basis

 

    First half 2016 revenue up 13% from first half 2015

 

     Q2’16     Q2’15      Q1’16      1H 2016     1H 2015  

Orders (mil)

   $ 471      $ 529       $ 389       $ 860      $ 1,019   

Revenue (mil)

   $ 532      $ 513       $ 431       $ 963      $ 855   

GAAP EPS

   $ (1.10   $ 0.48       $ 0.24       $ (0.85   $ 0.62   

Non-GAAP EPS

   $ 0.55      $ 0.53       $ 0.31       $ 0.86      $ 0.70   

NORTH READING, Mass. – July 27, 2016 – Teradyne, Inc. (NYSE: TER) reported revenue of $532 million for the second quarter of 2016 of which $435 million was in Semiconductor Test, $49 million in System Test, $25 million in Industrial Automation, and $22 million in Wireless Test. GAAP net loss for the second quarter was $(223.5) million or $(1.10) per share, which included a Wireless Test goodwill and intangible asset impairment charge of $338.3 million. On a non-GAAP basis, Teradyne’s net income in the second quarter was $112.4 million, or $0.55 per diluted share, which excluded the Wireless Test goodwill and intangible asset impairment charge as well as acquired intangible asset amortization, restructuring and other charges and discrete income tax adjustments.

Orders in the second quarter of 2016 were $471 million of which $391 million were in Semiconductor Test, $30 million in System Test, $26 million in Industrial Automation, and $23 million in Wireless Test.

“Strong customer demand for our semiconductor test products drove second quarter revenue to the highest level in 4 years and contributed to our highest first half revenue in 15 years,” said CEO and President Mark Jagiela. “On the bookings front, we saw continued solid System-on-a-Chip test demand in the mobile device market, record orders for our Magnum family of memory test systems, and another quarter of explosive growth in collaborative robot demand.

“At the same time, we’ve seen a significant decline in the projected size of the wireless production test market served by our Wireless Test segment. In light of this, we’ve written down the goodwill and intangible asset carrying values of this segment. While disappointing, we’re taking the actions necessary to put the business on a solid financial foundation for the future.

“Looking ahead, our guidance for the third quarter reflects continued strength in Industrial Automation, seasonal patterns in Semiconductor Test, and continued weakness in Wireless Test.”

Guidance for the third quarter of 2016 is revenue of $375 million to $405 million, with GAAP net income of $0.22 to $0.30 per diluted share and non-GAAP net income of $0.23 to $0.30 per diluted share. Non-GAAP guidance excludes acquired intangible asset amortization and includes non-GAAP tax adjustments.


 

Page 2

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 28. Interested investors should access the webcast at www.teradyne.com and click on “Investors” at least five minutes before the call begins. Presentation materials will be available starting at 10 a.m. ET. A replay will be available on the Teradyne website at www.teradyne.com/investors.

Non-GAAP Results

In addition to disclosing results that are determined in accordance with GAAP, Teradyne also discloses non-GAAP results of operations that exclude certain income items and charges. These results are provided as a complement to results provided in accordance with GAAP. Non-GAAP income from operations and non-GAAP net income exclude goodwill and intangible asset impairment charges, acquired intangible asset amortization, pension actuarial gains and losses, fair value inventory step-up related to Universal Robots, discrete income tax adjustments, restructuring and other, and a gain from the sale of an equity investment. GAAP requires that these items be included in determining income from operations and net income. Non-GAAP income from operations, non-GAAP net income, non-GAAP income from operations and non-GAAP net income as a percentage of revenue, and non-GAAP net income per share are non-GAAP 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 actuarial gains and losses. GAAP requires that these items be included in determining gross margin. Non-GAAP gross margin dollar amount and percentage are non-GAAP measures that management believes provide useful supplemental information for management and the investor. Management uses non-GAAP gross margin as a performance measure for Teradyne’s current core business and future outlook and for comparison with Teradyne’s business plan, historical gross margin results and the gross margin results of Teradyne’s competitors. Management believes each of these non-GAAP 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 equipment for test and industrial applications. Teradyne Automatic Test Equipment (ATE) is used to test semiconductors, wireless products, data storage and complex electronic systems, which serve consumer, communications, industrial and government customers. Our Industrial Automation products include Collaborative Robots used by global manufacturing and light industrial customers to improve quality and increase manufacturing efficiency. In


 

Page 3

2015, Teradyne had revenue of $1.64 billion and currently employs approximately 4,200 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, market conditions, earnings per share, 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 earnings per share, 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, earnings per share, 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 consummation and success of any mergers or acquisitions; 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, 2015 and the Quarterly Report on Form 10-Q for the period ended April 3, 2016. The forward-looking statements provided by Teradyne in this press release represent management’s views as of the date of this release. Teradyne anticipates that subsequent events and developments may cause management’s views to change. However, while Teradyne may elect to update these forward-looking statements at some point in the future, Teradyne specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as representing Teradyne’s views as of any date subsequent to the date of this release.


TERADYNE, INC. REPORT FOR SECOND FISCAL QUARTER OF 2016

 

CONDENSED CONSOLIDATED OPERATING STATEMENTS

(In thousands, except per share amounts)

 

 

     Quarter Ended     Six Months Ended  
     July 3, 2016     April 3, 2016     July 5, 2015     July 3, 2016     July 5, 2015  

Net revenues

   $ 531,792      $ 430,994      $ 512,739      $ 962,787      $ 855,140   

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

     248,922        200,662        214,171        449,584        364,149   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     282,870        230,332        298,568        513,203        490,991   

Operating expenses:

          

Engineering and development (1)

     76,109        73,464        75,832        149,573        147,282   

Selling and administrative (1)

     81,425        79,174        77,073        160,599        149,114   

Acquired intangible asset amortization

     16,244        19,994        15,258        36,238        29,066   

Goodwill impairment (3)

     254,946        —          —          254,946        —     

Restructuring and other (4)

     85,947        1,587        (385     87,534        (385
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

     514,671        174,219        167,778        688,890        325,077   

(Loss) income from operations

     (231,801     56,113        130,790        (175,687     165,914   

Interest and other (5)

     984        1,079        1,346        2,062        8,660   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

     (230,817     57,192        132,136        (173,625     174,574   

Income tax (benefit) provision

     (7,271     7,206        29,257        (65     38,908   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

   $ (223,546   $ 49,986      $ 102,879      $ (173,560   $ 135,666   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income per common share:

          

Basic

   $ (1.10   $ 0.24      $ 0.48      $ (0.85   $ 0.63   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ (1.10   $ 0.24      $ 0.48      $ (0.85   $ 0.62   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares—basic

     203,018        204,271        213,845        203,645        215,516   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares—diluted

     203,018        205,732        215,496        203,645        217,154   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash dividend declared per common share

   $ 0.06      $ 0.06      $ 0.06      $ 0.12      $ 0.12   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net orders

   $ 470,983      $ 389,417      $ 528,693      $ 860,400      $ 1,019,050   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

  

       
     Quarter Ended     Six Months Ended  
     July 3, 2016     April 3, 2016     July 5, 2015     July 3, 2016     July 5, 2015  

Cost of revenues

   $ (221   $ (393   $ —        $ (614   $ —     

Engineering and development

     (221     (394     —          (615     —     

Selling and administrative

     (227     (406     —          (633     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ (669   $ (1,193   $ —        $ (1,862   $ —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(2) Cost of revenues includes:

          
     Quarter Ended     Six Months Ended  
     July 3, 2016     April 3, 2016     July 5, 2015     July 3, 2016     July 5, 2015  

Provision for excess and obsolete inventory

   $ 7,742      $ 4,373      $ 14,441      $ 12,115      $ 15,881   

Sale of previously written down inventory

     (5,151     (1,168     (2,745     (6,319     (4,676

Inventory step-up

     —          —          595        —          595   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 2,591      $ 3,205      $ 12,291      $ 5,796      $ 11,800   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(3) Goodwill impairment related to Teradyne's Wireless Test business segment.

  

     

(4) Restructuring and other consists of:

  

     
     Quarter Ended     Six Months Ended  
     July 3, 2016     April 3, 2016     July 5, 2015     July 3, 2016     July 5, 2015  

Wireless Test business segment intangible asset impairment

   $ 83,339      $ —        $ —        $ 83,339      $ —     

Impairment of fixed assets and expenses related to Japan earthquake

     5,051        —          —          5,051        —     

Property insurance recovery and proceeds

     (5,051     —          —          (5,051     —     

Contingent consideration fair value adjustment

     1,305        1,173        (1,600     2,478        (1,600

Employee severance

     1,303        414        255        1,717        255   

Acquisition costs

     —          —          960        —          960   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 85,947      $ 1,587      $ (385   $ 87,534      $ (385
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(5) Interest and other includes:

          
     Quarter Ended     Six Months Ended  
     July 3, 2016     April 3, 2016     July 5, 2015     July 3, 2016     July 5, 2015  

Gain from the sale of an equity investment

   $ —        $ —        $ (624   $ —        $ (5,406


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

 

     July 3, 2016      December 31, 2015  

Assets

     

Cash and cash equivalents

   $ 381,095       $ 264,705   

Marketable securities

     442,154         477,696   

Accounts receivable

     349,547         211,293   

Inventories, net

     129,278         153,588   

Deferred tax assets

     —           54,973   

Prepayments

     103,131         91,519   

Other current assets

     7,681         6,194   
  

 

 

    

 

 

 

Total current assets

     1,412,886         1,259,968   

Net property, plant and equipment

     264,555         273,414   

Marketable securities

     282,545         265,928   

Deferred tax assets

     72,708         7,404   

Other assets

     13,074         13,080   

Retirement plans assets

     2,811         636   

Intangible assets, net

     122,069         239,831   

Goodwill

     237,210         488,413   
  

 

 

    

 

 

 

Total assets

   $ 2,407,858       $ 2,548,674   
  

 

 

    

 

 

 

Liabilities

     

Accounts payable

   $ 103,090       $ 92,358   

Accrued employees' compensation and withholdings

     89,167         113,994   

Deferred revenue and customer advances

     190,920         85,527   

Other accrued liabilities

     47,150         43,727   

Contingent consideration

     1,050         15,500   

Accrued income taxes

     23,972         21,751   
  

 

 

    

 

 

 

Total current liabilities

     455,349         372,857   

Retirement plans liabilities

     106,618         103,531   

Long-term deferred revenue and customer advances

     26,927         25,745   

Deferred tax liabilities

     16,110         26,663   

Long-term other accrued liabilities

     33,411         32,156   

Long-term contingent consideration

     23,864         21,936   
  

 

 

    

 

 

 

Total liabilities

     662,279         582,888   

Shareholders' equity

     1,745,579         1,965,786   
  

 

 

    

 

 

 

Total liabilities and shareholders' equity

   $ 2,407,858       $ 2,548,674   
  

 

 

    

 

 

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

 

     Quarter Ended     Six Months Ended  
     July 3,
2016
    July 5,
2015
    July 3,
2016
    July 5,
2015
 

Cash flows from operating activities:

        

Net (loss) income

   $ (223,546   $ 102,879      $ (173,560   $ 135,666   

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

        

Depreciation

     15,976        16,885        32,168        36,230   

Amortization

     16,710        16,256        37,180        31,395   

Provision for excess and obsolete inventory

     7,742        14,441        12,115        15,881   

Stock-based compensation

     7,532        7,442        15,457        15,405   

Contingent consideration adjustment

     1,305        (1,600     2,478        (1,600

Goodwill impairment

     254,946        —          254,946        —     

Intangible asset impairment

     83,339        —          83,339        —     

Deferred taxes

     (15,962     (8,540     (21,458     (10,371

Impairment of fixed assets

     4,179        —          4,179        —     

Property insurance recovery and proceeds

     (5,051     —          (5,051     —     

Retirement plans actuarial gains

     (669     —          (1,862     —     

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

     —          595        —          595   

Gain from the sale of an equity investment

     —          (624     —          (5,406

Tax benefit related to stock options and restricted stock units

     —          (892     —          (892

Other

     92        2,571        576        1,154   

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

        

Accounts receivable

     (95,678     (117,744     (138,230     (142,493

Inventories

     30,924        17,540        30,222        23,500   

Prepayments and other assets

     (12,509     10,908        (13,657     14,054   

Accounts payable and accrued expenses

     34,565        73,542        (15,192     53,392   

Deferred revenue and customer advances

     77,777        4,647        106,072        5,685   

Retirement plans contributions

     (1,048     (980     (2,298     (1,999

Accrued income taxes

     58        18,599        6        23,261   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     180,682        155,925        207,430        193,457   

Cash flows from investing activities:

        

Purchases of property, plant and equipment

     (26,259     (24,961     (46,593     (46,110

Purchases of available-for-sale marketable securities

     (215,533     (254,615     (437,311     (590,250

Proceeds from maturities of available-for-sale marketable securities

     54,566        91,194        128,024        231,416   

Proceeds from sales of available-for-sale marketable securities

     95,428        482,761        334,798        631,400   

Proceeds from property insurance

     5,051        —          5,051        —     

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   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used for) provided by investing activities

     (86,747     12,671        (16,031     (49,372

Cash flows from financing activities:

        

Issuance of common stock under stock option and stock purchase plans

     8,756        8,979        17,896        17,878   

Repurchase of common stock

     (28,782     (81,666     (56,783     (128,316

Dividend payments

     (12,172     (12,808     (24,425     (25,857

Tax benefit related to stock options and restricted stock units

     —          892        —          892   

Payment of revolving credit facility costs

     —          (2,253     —          (2,253

Payment of contingent consideration

     —          —          (11,697     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used for financing activities

     (32,198     (86,856     (75,009     (137,656

Increase in cash and cash equivalents

     61,737        81,740        116,390        6,429   

Cash and cash equivalents at beginning of period

     319,358        218,945        264,705        294,256   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 381,095      $ 300,685      $ 381,095      $ 300,685   
  

 

 

   

 

 

   

 

 

   

 

 

 


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

 

     Quarter Ended  
     July 3,
2016
    % of Net
Revenues
                April 3,
2016
    % of Net
Revenues
                July 5,
2015
    % of Net
Revenues
             

Net revenues

   $ 531.8            $ 431.0            $ 512.7         

Gross profit—GAAP

   $ 282.9        53.2       $ 230.3        53.4       $ 298.6        58.2    

Inventory step-up

     —          —              —          —              0.6        0.1    

Pension mark-to-market adjustment (1)

     (0.2     0.0         (0.4     -0.1         —          —         
  

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit—non-GAAP

   $ 282.7        53.2       $ 229.9        53.3       $ 299.2        58.4    

(Loss) income from operations—GAAP

   $ (231.8     -43.6       $ 56.1        13.0       $ 130.8        25.5    

Goodwill impairment (2)

     254.9        47.9         —          —              —          —         

Restructuring and other (3)

     85.9        16.2         1.6        0.4         (0.4     -0.1    

Acquired intangible asset amortization

     16.2        3.0         20.0        4.6         15.3        3.0    

Pension mark-to-market adjustment (1)

     (0.7     -0.1         (1.2     -0.3         —          —         

Inventory step-up

     —          —              —          —              0.6        0.1    
  

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations—non-GAAP

   $ 124.5        23.4       $ 76.5        17.7       $ 146.3        28.5    
  

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     
                 Net (Loss)
Income per
Common Share
                Net Income per
Common Share
                Net Income per
Common Share
 
     July 3,
2016
    % of Net
Revenues
    Basic     Diluted     April 3,
2016
    % of Net
Revenues
    Basic     Diluted     July 5,
2015
    % of Net
Revenues
    Basic     Diluted  

Net (loss) income—GAAP

   $ (223.5     -42.0   $ (1.10   $ (1.10   $ 50.0        11.6   $ 0.24      $ 0.24      $ 102.9        20.1   $ 0.48      $ 0.48   

Goodwill impairment (2)

     254.9        47.9     1.26        1.24        —          —          —          —          —          —          —          —     

Restructuring and other (3)

     85.9        16.2     0.42        0.42        1.6        0.4     0.01        0.01        (0.4     -0.1     (0.00     (0.00

Acquired intangible asset amortization

     16.2        3.0     0.08        0.08        20.0        4.6     0.10        0.10        15.3        3.0     0.07        0.07   

Interest and other (4)

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

Pension mark-to-market adjustment (1)

     (0.7     -0.1     (0.00     (0.00     (1.2     -0.3     (0.01     (0.01     —          —          —          —     

Inventory step-up

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

Exclude discrete tax adjustments (5)

     25.1        4.7     0.12        0.12        (2.5     -0.6     (0.01     (0.01     0.2        0.0     0.00        0.00   

Tax effect of non-GAAP adjustments

     (45.5     -8.6     (0.22     (0.22     (3.5     -0.8     (0.02     (0.02     (3.4     -0.7     (0.02     (0.02
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income—non-GAAP

   $ 112.4        21.1   $ 0.55      $ 0.55      $ 64.4        14.9   $ 0.32      $ 0.31      $ 114.6        22.4   $ 0.54      $ 0.53   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares—basic

     203.0              204.3              213.8         

GAAP weighted average common shares—diluted

     203.0              205.7              215.5         

Include dilutive shares

     1.9              —                —           
  

 

 

         

 

 

         

 

 

       

Non-GAAP weighted average common shares—diluted

     204.9              205.7              215.5         
  

 

 

         

 

 

         

 

 

       

(1)    Actuarial 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  
     July 3,
2016
                         April 3,
2016
                          July 5,
2015
                     

Wireless Test business segment intangible asset impairment

   $ 83.3               $ —                  $ —             

Impairment of fixed assets and expenses related to Japan earthquake

     5.1                 —                    —             

Property insurance recovery and proceeds

     (5.1              —                    —             

Contingent consideration fair value adjustment

     1.3                 1.2                  (1.6        

Employee severance

     1.3                 0.4                  0.2           

Acquisition costs

     —                   —                    1.0           
  

 

 

            

 

 

             

 

 

         
   $ 85.9               $ 1.6                $ (0.4        
  

 

 

            

 

 

             

 

 

         

 

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

 

(5) For the quarters ended July 3, 2016, April 3, 2016 and July 5, 2015, adjustment to exclude discrete income tax items. For the quarter ended July 3, 2016, adjustment to treat Wireless Test business segment goodwill and intangible asset impairments as discrete tax items.


     Six Months Ended  
     July 3,
2016
    % of Net
Revenues
                July 5,
2015
    % of Net
Revenues
             

Net Revenues

   $ 962.8            $ 855.1         

Gross profit—GAAP

   $ 513.2        53.3       $ 491.0        57.4    

Inventory step-up

     —          —              0.6        0.1    

Pension mark-to-market adjustment (1)

     (0.6     -0.1         —          —         
  

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit—non-GAAP

   $ 512.6        53.2       $ 491.6        57.5    

(Loss) income from operations—GAAP

   $ (175.7     -18.2       $ 165.9        19.4    

Goodwill impairment (2)

     254.9        26.5         —          —         

Restructuring and other (3)

     87.5        9.1         (0.4     0.0    

Acquired intangible asset amortization

     36.2        3.8         29.1        3.4    

Pension mark-to-market adjustment (1)

     (1.9     -0.2         —          —         

Inventory step-up

     —          —              0.6        0.1    
  

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations—non-GAAP

   $ 201.0        20.9       $ 195.2        22.8    
  

 

 

   

 

 

       

 

 

   

 

 

     
                 Net (Loss)
Income per
Common Share
                Net Income per
Common Share
 
     July 3,
2016
    % of Net
Revenues
    Basic     Diluted     July 5,
2015
    % of Net
Revenues
    Basic     Diluted  

Net (loss) income—GAAP

   $ (173.6     -18.0   $ (0.85   $ (0.85   $ 135.7        15.9   $ 0.63      $ 0.62   

Goodwill impairment (2)

     254.9        26.5     1.25        1.24        —          —          —          —     

Restructuring and other (3)

     87.5        9.1     0.43        0.43        (0.4     0.0     (0.00     (0.00

Acquired intangible asset amortization

     36.2        3.8     0.18        0.18        29.1        3.4     0.14        0.13   

Interest and other (4)

     —          —          —          —          (5.4     -0.6     (0.03     (0.02

Pension mark-to-market adjustment (1)

     (1.9     -0.2     (0.01     (0.01     —          —          —          —     

Inventory step-up

     —          —          —          —          0.6        0.1     0.00        0.00   

Exclude discrete tax adjustments (5)

     22.7        2.4     0.11        0.11        (1.6     -0.2     (0.01     (0.01

Tax effect of non-GAAP adjustments

     (49.0     -5.1     (0.24     (0.24     (5.8     -0.7     (0.03     (0.03
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income—non-GAAP

   $ 176.8        18.4   $ 0.87      $ 0.86      $ 152.2        17.8   $ 0.71      $ 0.70   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares—basic

     203.6              215.5         

GAAP weighted average common shares—diluted

     203.6              217.2         

Include dilutive shares

     1.7              —           
  

 

 

         

 

 

       

Non-GAAP weighted average common shares—diluted

     205.3              217.2         
  

 

 

         

 

 

       

(1)    Actuarial 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:

                
     Six Months Ended                    
     July 3,
2016
                      July 5,
2015
                   

Wireless Test business segment intangible asset impairment

   $ 83.3            $         

Impairment of fixed assets and expenses related to Japan earthquake

     5.1              —           

Property insurance recovery and proceeds

     (5.1           —           

Contingent consideration fair value adjustment

     2.5              (1.6      

Employee severance

     1.7              0.2         

Acquisition costs

     —                1.0         
  

 

 

         

 

 

       
   $ 87.5            $ (0.4      
  

 

 

         

 

 

       

 

(4) For the six months ended July 5, 2015, Interest and other included a gain from the sale of an equity investment.

 

(5) For the six months ended July 3, 2016 and July 5, 2015, adjustment to exclude discrete income tax items. For the six months ended July 3, 2016, adjustment to treat Wireless Test business segment goodwill and intangible asset impairments as discrete tax items.

GAAP to Non-GAAP Reconciliation of Third Quarter 2016 guidance:

 

GAAP and non-GAAP third quarter revenue guidance:

   $ 375 million        to       $ 405 million   

GAAP net income per diluted share

   $ 0.22         $ 0.30   

Exclude acquired intangible asset amortization

     0.04           0.04   

Non-GAAP tax adjustment

     (0.03        (0.04
  

 

 

      

 

 

 

Non-GAAP net income per diluted share

   $ 0.23         $ 0.30   

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