Attached files

file filename
8-K - FORM 8-K - TERADYNE, INCd270389d8k.htm

Exhibit 99.1

 

 

Teradyne Reports Third Quarter 2016 Results

 

•    Q3’16 orders up 20% compared with Q3’15

 

•    Q3’16 revenue and earnings exceeded guidance on strength of semiconductor mobile device test demand

 

•    Semiconductor Test revenues for the first 9 months up 10%, $101 million, compared with 2015

  

      

      

      

     Q3’16      Q3’15      Q2’16  

Orders (mil)

   $ 378       $ 314       $ 471   

Revenue (mil)

   $ 410       $ 466       $ 532   

GAAP EPS

   $ 0.31       $ 0.34       $ (1.10

Non-GAAP EPS

   $ 0.33       $ 0.40       $ 0.55   

NORTH READING, Mass. – October 26, 2016 – Teradyne, Inc. (NYSE: TER) reported revenue of $410 million for the third quarter of 2016 of which $322 million was in Semiconductor Test, $37 million in System Test, $28 million in Wireless Test, and $24 million in Industrial Automation. GAAP net income for the third quarter was $63.8 million or $0.31 per share. On a non-GAAP basis, Teradyne’s net income in the third quarter was $67.7 million, or $0.33 per diluted share, which excluded acquired intangible asset amortization, restructuring and other charges, discrete income tax adjustments, and included the related tax impact on non-GAAP adjustments.

Orders in the third quarter of 2016 were $378 million of which $250 million were in Semiconductor Test, $76 million in System Test, $29 million in Wireless Test, and $24 million in Industrial Automation.

“Third quarter revenue came in above our guidance based on strong demand for our UltraFLEX System-on-a-Chip system,” said CEO and President Mark Jagiela. “While tester demand remained strong for mobile devices, we also saw a pick-up in orders for automotive analog and microcontroller testers. This, combined with across the board strength in System Test and Universal Robots, leads us to increase our fourth quarter production plan and puts us on track to deliver annual sales over $1.7B and above model operating profits.”

Guidance for the fourth quarter of 2016 is revenue of $330 million to $360 million, with GAAP net income of $0.17 to $0.26 per diluted share and non-GAAP net income of $0.18 to $0.25 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 third quarter results, along with management’s business outlook, will follow at 10 a.m. ET, Thursday, October 27. 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.


 

Page 2

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 performance measures presented to provide meaningful supplemental information regarding Teradyne’s baseline performance before gains, losses or other charges that may not be indicative of Teradyne’s current core business or future outlook. These non-GAAP performance measures are used to make operational decisions, to determine employee compensation, to forecast future operational results, and for comparison with Teradyne’s business plan, historical operating results and the operating results of Teradyne’s competitors. Non-GAAP gross margin excludes inventory step-up and pension actuarial gains and losses. GAAP requires that these items be included in determining gross margin. Non-GAAP gross margin dollar amount and percentage are non-GAAP performance measures that management believes provide useful supplemental information for management and the investor. Management uses non-GAAP gross margin as a performance measure for Teradyne’s current core business and future outlook and for comparison with Teradyne’s business plan, historical gross margin results and the gross margin results of Teradyne’s competitors. Management believes each of these non-GAAP performance measures provides useful supplemental information for investors, allowing greater transparency to the information used by management in its operational decision making and in the review of Teradyne’s financial and operational performance, as well as facilitating meaningful comparisons of Teradyne’s results in the current period compared with those in prior and future periods. A reconciliation of each available GAAP to non-GAAP financial measure discussed in this press release is contained in the attached exhibits and on the Teradyne website at www.teradyne.com by clicking on “Investors” and then selecting the “GAAP to Non-GAAP Reconciliation” link. The non-GAAP performance measures discussed in this press release may not be comparable to similarly titled measures used by other companies. The presentation of non-GAAP measures is not meant to be considered in isolation, as a substitute for, or superior to, financial measures or information provided in accordance with GAAP.

About Teradyne

Teradyne (NYSE:TER) is a leading supplier of automation equipment for test and industrial applications. Teradyne Automatic Test Equipment (ATE) is used to test semiconductors, wireless products, data storage and complex electronic systems, which serve consumer, communications, industrial and government customers. Our Industrial Automation products include Collaborative Robots used by global manufacturing and light industrial customers to improve quality and increase manufacturing efficiency. In 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


 

Page 3

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 July 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 THIRD FISCAL QUARTER OF 2016

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

 

 

     Quarter Ended     Nine Months Ended  
     October 2, 2016     July 3, 2016     October 4, 2015     October 2, 2016     October 4, 2015  

Net revenues

   $ 410,475      $ 531,792      $ 465,994      $ 1,373,261      $ 1,321,133   

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

     183,116        248,922        207,368        632,700        571,517   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     227,359        282,870        258,626        740,561        749,616   

Operating expenses:

          

Engineering and development (1)

     71,400        76,109        74,027        220,973        221,309   

Selling and administrative (1)

     78,794        81,425        77,481        239,393        226,595   

Acquired intangible assets amortization

     8,487        16,244        20,053        44,725        49,119   

Acquired intangible assets impairment (3)

     —          83,339        —          83,339        —     

Goodwill impairment (3)

     —          254,946        —          254,946        —     

Restructuring and other (4)

     12,177        2,608        261        16,372        (124
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

     170,858        514,671        171,822        859,748        496,899   

Income (loss) from operations

     56,501        (231,801     86,804        (119,187     252,717   

Interest and other (5)

     3,180        984        604        5,242        9,264   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     59,681        (230,817     87,408        (113,945     261,981   

Income tax (benefit) provision

     (4,113     (7,271     15,955        (4,178     54,863   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 63,794      $ (223,546   $ 71,453      $ (109,767   $ 207,118   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) per common share:

          

Basic

   $ 0.32      $ (1.10   $ 0.34      $ (0.54   $ 0.97   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.31      $ (1.10   $ 0.34      $ (0.54   $ 0.96   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares—basic

     202,211        203,018        210,032        203,167        213,688   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares—diluted

     203,929        203,018        211,736        203,167        215,348   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash dividend declared per common share

   $ 0.06      $ 0.06      $ 0.06      $ 0.18      $ 0.18   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net orders

   $ 378,461      $ 471,026      $ 314,222      $ 1,238,904      $ 1,333,272   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

  

     
     Quarter Ended     Nine Months Ended  
     October 2, 2016     July 3, 2016     October 4, 2015     October 2, 2016     October 4, 2015  

Cost of revenues

   $ 364      $ (221   $ —        $ (250   $ —     

Engineering and development

     106        (221     —          (509     —     

Selling and administrative

     192        (227     —          (441     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 662      $ (669   $ —        $ (1,200   $ —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(2) Cost of revenues includes:

    
     Quarter Ended     Nine Months Ended  
     October 2, 2016     July 3, 2016     October 4, 2015     October 2, 2016     October 4, 2015  

Provision for excess and obsolete inventory

   $ 3,033      $ 7,742      $ 3,058      $ 15,148      $ 18,939   

Sale of previously written down inventory

     (1,794     (5,151     (1,983     (8,113     (6,659

Inventory step-up

     —          —          972        —          1,567   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 1,239      $ 2,591      $ 2,047      $ 7,035      $ 13,847   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

  

 

(4) Restructuring and other consists of:

  

     
     Quarter Ended     Nine Months Ended  
     October 2, 2016     July 3, 2016     October 4, 2015     October 2, 2016     October 4, 2015  

Contingent consideration fair value adjustment

   $ 7,974      $ 1,305      $ (1,000   $ 10,452      $ (2,600

Employee severance

     4,203        1,303        1,117        5,920        1,372   

Impairment of fixed assets and expenses related to Japan earthquake

     312        5,051        —          5,363        —     

Property insurance recovery

     (312     (5,051     —          (5,363     —     

Acquisition costs

     —          —          144        —          1,104   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 12,177      $ 2,608      $ 261      $ 16,372      $ (124
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(5) Interest and other includes:

          
     Quarter Ended     Nine Months Ended  
     October 2, 2016     July 3, 2016     October 4, 2015     October 2, 2016     October 4, 2015  

Gain from the sale of an equity investment

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


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

 

     October 2, 2016      December 31, 2015  

Assets

     

Cash and cash equivalents

   $ 297,937       $ 264,705   

Marketable securities

     598,501         477,696   

Accounts receivable

     163,213         211,293   

Inventories, net

     115,066         153,588   

Deferred tax assets

     —           54,973   

Prepayments

     104,078         91,519   

Other current assets

     6,393         6,194   
  

 

 

    

 

 

 

Total current assets

     1,285,188         1,259,968   

Net property, plant and equipment

     261,821         273,414   

Marketable securities

     357,751         265,928   

Deferred tax assets

     90,546         7,404   

Other assets

     12,777         13,080   

Retirement plans assets

     4,869         636   

Intangible assets, net

     114,146         239,831   

Goodwill

     238,589         488,413   
  

 

 

    

 

 

 

Total assets

   $ 2,365,687       $ 2,548,674   
  

 

 

    

 

 

 

Liabilities

     

Accounts payable

   $ 61,890       $ 92,358   

Accrued employees’ compensation and withholdings

     89,723         113,994   

Deferred revenue and customer advances

     138,916         85,527   

Other accrued liabilities

     56,580         43,727   

Contingent consideration

     1,050         15,500   

Accrued income taxes

     20,925         21,751   
  

 

 

    

 

 

 

Total current liabilities

     369,084         372,857   

Retirement plans liabilities

     108,095         103,531   

Long-term deferred revenue and customer advances

     26,336         25,745   

Deferred tax liabilities

     16,837         26,663   

Long-term other accrued liabilities

     31,354         32,156   

Long-term contingent consideration

     31,837         21,936   
  

 

 

    

 

 

 

Total liabilities

     583,543         582,888   

Shareholders’ equity

     1,782,144         1,965,786   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 2,365,687       $ 2,548,674   
  

 

 

    

 

 

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

 

     Quarter Ended     Nine Months Ended  
     October 2,
2016
    October 4,
2015
    October 2,
2016
    October 4,
2015
 

Cash flows from operating activities:

        

Net income (loss)

   $ 63,794      $ 71,453      $ (109,767   $ 207,118   

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

        

Depreciation

     16,269        16,301        48,437        52,531   

Amortization

     9,095        20,764        46,275        52,159   

Provision for excess and obsolete inventory

     3,033        3,058        15,148        18,939   

Stock-based compensation

     7,555        7,675        23,012        23,080   

Contingent consideration adjustment

     7,974        (1,000     10,452        (2,600

Goodwill impairment

     —          —          254,946        —     

Acquired intangible assets impairment

     —          —          83,339        —     

Deferred taxes

     (21,110     (3,602     (42,568     (13,973

Impairment of fixed assets

     —          —          4,179        —     

Property insurance recovery

     (312     —          (5,363     —     

Retirement plans actuarial losses (gains)

     662        —          (1,200     —     

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

     —          972        —          1,567   

Gain from the sale of an equity investment

     —          —          —          (5,406

Tax benefit related to employee stock compensation awards

     (3,399     (2,321     (3,399     (3,213

Other

     (426     1,368        150        2,523   

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

        

Accounts receivable

     186,371        51,376        45,660        (91,117

Inventories

     18,378        9,876        48,601        33,376   

Prepayments and other assets

     696        1,475        (12,961     15,529   

Accounts payable and accrued expenses

     (32,749     (729     (47,941     52,663   

Deferred revenue and customer advances

     (52,692     1,066        53,380        6,751   

Retirement plans contributions

     (3,573     (999     (5,871     (2,998

Accrued income taxes

     4,221        2,416        4,227        25,677   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     203,787        179,149        408,736        372,606   

Cash flows from investing activities:

        

Purchases of property, plant and equipment

     (19,659     (20,617     (66,252     (66,727

Purchases of available-for-sale marketable securities

     (438,526     (367,356     (875,837     (957,606

Proceeds from sales of available-for-sale marketable securities

     131,946        212,334        466,744        843,734   

Proceeds from maturities of available-for-sale marketable securities

     74,138        98,947        202,162        330,363   

Proceeds from property insurance

     —          —          5,051        —     

Acquisition of business, net of cash acquired

     —          (409     —          (282,741

Proceeds from the sale of an equity investment

     —          —          —          5,406   

Proceeds from life insurance

     —          —          —          1,098   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used for investing activities

     (252,101     (77,101     (268,132     (126,473

Cash flows from financing activities:

        

Issuance of common stock under stock purchase and stock option plans

     2,189        267        20,085        18,145   

Repurchase of common stock

     (28,309     (98,527     (85,092     (226,843

Dividend payments

     (12,123     (12,577     (36,548     (38,434

Tax benefit related to employee stock compensation awards

     3,399        2,321        3,399        3,213   

Payment of revolving credit facility costs

     —          —          —          (2,253

Payment of contingent consideration

     —          —          (11,697     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used for financing activities

     (34,844     (108,516     (109,853     (246,172

Effects of exchange rate changes on cash and cash equivalents

     —          —          2,481        —     

(Decrease) increase in cash and cash equivalents

     (83,158     (6,468     33,232        (39

Cash and cash equivalents at beginning of period

     381,095        300,685        264,705        294,256   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 297,937      $ 294,217      $ 297,937      $ 294,217   
  

 

 

   

 

 

   

 

 

   

 

 

 


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

 

     Quarter Ended  
     October 2,
2016
    % of Net
Revenues
                July 3,
2016
    % of Net
Revenues
                October 4,
2015
    % of Net
Revenues
             

Net revenues

   $ 410.5            $ 531.8            $ 466.0         

Gross profit—GAAP

   $ 227.4        55.4       $ 282.9        53.2       $ 258.6        55.5    

Inventory step-up

     —          —              —          —              1.0        0.2    

Pension mark-to-market adjustment (1)

     0.4        0.1         (0.2     0.0         —          —         
  

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit—non-GAAP

   $ 227.8        55.5       $ 282.7        53.2       $ 259.6        55.7    

Income (loss) from operations—GAAP

   $ 56.5        13.8       $ (231.8     -43.6       $ 86.8        18.6    

Restructuring and other (2)

     12.2        3.0         2.6        0.5         0.3        0.1    

Acquired intangible assets amortization

     8.5        2.1         16.2        3.0         20.1        4.3    

Pension mark-to-market adjustment (1)

     0.7        0.2         (0.7     -0.1         —          —         

Goodwill impairment (3)

     —          —              254.9        47.9         —          —         

Acquired intangible assets impairment (3)

     —          —              83.3        15.7         —          —         

Inventory step-up

     —          —               —          —              1.0        0.2    
  

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations—non-GAAP

   $ 77.9        19.0       $ 124.5        23.4       $ 108.2        23.2    
  

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     
                 Net Income per
Common Share
                Net (Loss)
Income per
Common Share
                Net Income per
Common Share
 
     October 2,
2016
    % of Net
Revenues
    Basic     Diluted     July 3,
2016
    % of Net
Revenues
    Basic     Diluted     October 4,
2015
    % of Net
Revenues
    Basic     Diluted  

Net income (loss)—GAAP

   $ 63.8        15.5   $ 0.32      $ 0.31      $ (223.5     -42.0   $ (1.10   $ (1.10   $ 71.5        15.3   $ 0.34      $ 0.34   

Restructuring and other (2)

     12.2        3.0     0.06        0.06        2.6        0.5     0.01        0.01        0.3        0.1     0.00        0.00   

Acquired intangible assets amortization

     8.5        2.1     0.04        0.04        16.2        3.0     0.08        0.08        20.1        4.3     0.10        0.09   

Pension mark-to-market adjustment (1)

     0.7        0.2     0.00        0.00        (0.7     -0.1     (0.00     (0.00     —          —          —          —     

Goodwill impairment (3)

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

Acquired intangible assets impairment (3)

     —          —          —          —          83.3        15.7     0.41        0.41        —          —          —          —     

Inventory step-up

     —          —          —          —          —          —          —          —          1.0        0.2     0.00        0.00   

Exclude discrete tax adjustments (4)

     (10.7     -2.6     (0.05     (0.05     25.1        4.7     0.12        0.12        (3.3     -0.7     (0.02     (0.02

Tax effect of non-GAAP adjustments

     (6.8     -1.7     (0.03     (0.03     (45.5     -8.6     (0.22     (0.22     (4.7     -1.0     (0.02     (0.02
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income—non-GAAP

   $ 67.7        16.5   $ 0.33      $ 0.33      $ 112.4        21.1   $ 0.55      $ 0.55      $ 84.9        18.2   $ 0.40      $ 0.40   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares—basic

     202.2              203.0              210.0         

GAAP weighted average common shares—diluted

     203.9              203.0              211.7         

Include dilutive shares

     —                1.9              —           
  

 

 

         

 

 

         

 

 

       

Non-GAAP weighted average common shares—diluted

     203.9              204.9              211.7         
  

 

 

         

 

 

         

 

 

       

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

       

     

 

(2)    Restructuring and other consists of:

        

 

     Quarter Ended  
     October 2,
2016
                         July 3,
2016
                         October 4,
2015
                     

Contingent consideration fair value adjustment

   $ 8.0               $ 1.3               $ (1.0        

Employee severance

     4.2                 1.3                 1.2           

Impairment of fixed assets and expenses related to Japan earthquake

     0.3                 5.1                 —             

Property insurance recovery

     (0.3              (5.1              —             

Acquisition costs

     —                   —                   0.1           
  

 

 

            

 

 

            

 

 

         
   $ 12.2               $ 2.6               $ 0.3           
  

 

 

            

 

 

            

 

 

         

 

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

 

(4) For the quarters ended October 2, 2016, July 3, 2016 and October 4, 2015, adjustment to exclude discrete income tax items. For the quarters ended October 2, 2016 and July 3, 2016, adjustment to treat Wireless Test business segment goodwill and intangible assets impairments as discrete tax items.


     Nine Months Ended  
     October 2,
2016
    % of Net
Revenues
                October 4,
2015
    % of Net
Revenues
             

Net Revenues

   $ 1,373.3            $ 1,321.1         

Gross profit—GAAP

   $ 740.6        53.9       $ 749.6        56.7    

Inventory step-up

     —          —              1.6        0.1    

Pension mark-to-market adjustment (1)

     (0.3     0.0         —          —         
  

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit—non-GAAP

   $ 740.3        53.9       $ 751.2        56.9    

(Loss) income from operations—GAAP

   $ (119.2     -8.7       $ 252.7        19.1    

Goodwill impairment (2)

     254.9        18.6         —          —         

Acquired intangible assets impairment (2)

     83.3        6.1         —          —         

Acquired intangible assets amortization

     44.7        3.3         49.1        3.7    

Restructuring and other (3)

     16.4        1.2         (0.1     0.0    

Pension mark-to-market adjustment (1)

     (1.2     -0.1         —          —         

Inventory step-up

     —          —              1.6        0.1    
  

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations—non-GAAP

   $ 278.9        20.3       $ 303.3        23.0    
  

 

 

   

 

 

       

 

 

   

 

 

     
                 Net (Loss)
Income per
Common Share
                Net Income per
Common Share
 
     October 2,
2016
    % of Net
Revenues
    Basic     Diluted     October 4,
2015
    % of Net
Revenues
    Basic     Diluted  

Net (loss) income—GAAP

   $ (109.8     -8.0   $ (0.54   $ (0.54   $ 207.1        15.7   $ 0.97      $ 0.96   

Goodwill impairment (2)

     254.9        18.6     1.25        1.24        —          —          —          —     

Acquired intangible assets impairment (2)

     83.3        6.1     0.41        0.41        —          —          —          —     

Acquired intangible assets amortization

     44.7        3.3     0.22        0.22        49.1        3.7     0.23        0.23   

Restructuring and other (3)

     16.4        1.2     0.08        0.08        (0.1     0.0     (0.00     (0.00

Pension mark-to-market adjustment (1)

     (1.2     -0.1     (0.01     (0.01     —          —          —          —     

Interest and other (4)

     —          —          —          —          (5.4     -0.4     (0.03     (0.03

Inventory step-up

     —          —          —          —          1.6        0.1     0.01        0.01   

Exclude discrete tax adjustments (5)

     11.8        0.9     0.06        0.06        (4.9     -0.4     (0.02     (0.02

Tax effect of non-GAAP adjustments

     (55.7     -4.1     (0.27     (0.27     (10.5     -0.8     (0.05     (0.05
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income—non-GAAP

   $ 244.4        17.8 %    $ 1.20      $ 1.19      $ 236.9        17.9 %    $ 1.11      $ 1.10   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares—basic

     203.2              213.7         

GAAP weighted average common shares—diluted

     203.2              215.3         

Include dilutive shares

     1.7              —           
  

 

 

         

 

 

       

Non-GAAP weighted average common shares—diluted

     204.9              215.3         
  

 

 

         

 

 

       

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

       

   

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

       

   

(3)    Restructuring and other consists of:

                
     Nine Months Ended                    
     October 2,
2016
                      October 4,
2015
                   

Contingent consideration fair value adjustment

   $ 10.5            $ (2.6      

Employee severance

     5.9              1.4         

Impairment of fixed assets and expenses related to Japan earthquake

     5.4              —           

Property insurance recovery

     (5.4           —           

Acquisition costs

     —                1.1         
  

 

 

         

 

 

       
   $ 16.4            $ (0.1      
  

 

 

         

 

 

       

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

       

   

(5)    For the nine months ended October 2, 2016 and October 4, 2015, adjustment to exclude discrete income tax items. For the nine months ended October 2, 2016, adjustment to treat Wireless Test business segment goodwill and intangible assets impairments as discrete tax items.

        

   

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

 

GAAP and non-GAAP fourth quarter revenue guidance:

   $ 330 million        to       $ 360 million   

GAAP net income per diluted share

   $ 0.17         $ 0.26   

Exclude acquired intangible assets amortization

     0.04           0.04   

Non-GAAP tax adjustment

     (0.03        (0.05
  

 

 

      

 

 

 

Non-GAAP net income per diluted share

   $ 0.18         $ 0.25   

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