Attached files

file filename
8-K - 8-K - TERADYNE, INCd873999d8k.htm

Exhibit 99.1

Teradyne Reports Fourth Quarter and Fiscal Year 2019 Results

 

   

Revenue of $655 million in Q4’19, growth of 26% from Q4’18

 

   

Full year 2019 revenue grew 9%, GAAP EPS 14%, Non-GAAP EPS 21%

 

   

Strong Semiconductor Test and LitePoint Wireless shipments drove Q4 revenue above the high end of guidance

 

   

Industrial Automation revenue growth of 5% in Q4, 14% in 2019

 

   

Quarterly dividend increased 11% to $0.10 beginning in Q1’20

 

   

Board authorized a $1 billion share repurchase program, expect to repurchase a minimum of $250 million in shares in 2020

 

     Q4’19      Q4’18      Q3’19      FY 2019      FY 2018  

Revenue (mil)

   $ 655      $ 520      $ 582      $ 2,295      $ 2,101  

GAAP EPS

   $ 0.75      $ 0.79      $ 0.75      $ 2.67      $ 2.35  

Non-GAAP EPS

   $ 0.88      $ 0.63      $ 0.77      $ 2.86      $ 2.37  

==========================================

NORTH READING, Mass. – January 22, 2020 – Teradyne, Inc. (NASDAQ: TER) reported revenue of $655 million for the fourth quarter of 2019 of which $439 million was in Semiconductor Test, $88 million in Industrial Automation (IA), $83 million in System Test, and $45 million in Wireless Test. GAAP net income for the fourth quarter was $136.8 million or $0.75 per diluted share. On a non-GAAP basis, Teradyne’s net income in the fourth quarter was $152.7 million, or $0.88 per diluted share, which excluded acquired intangible asset amortization, pension actuarial losses, restructuring and other charges, non-cash convertible debt interest, and included the related tax impact on non-GAAP adjustments.

“We delivered revenue and profits above plan in the fourth quarter on higher than expected memory and wireless test demand combined with continued 5G infrastructure test demand,” said CEO and President Mark Jagiela. “For the full year, we increased total company revenue 9% and non-GAAP earnings 21%, our sixth consecutive year of earnings growth. Despite the headwinds in global industrial automation investment, Universal Robots grew revenue 6% for the year and MiR grew 43% on a pro-forma basis. In Q4, we strengthened our IA portfolio with the addition of AutoGuide and their innovative autonomous mobile forklifts and tuggers to our line-up of easy to deploy, safe, and fast ROI automation products.”

“Beyond the strong financial performance, 2019 was a significant year for the company strategically as we introduced major new products in growing segments across our test and industrial automation businesses. These products expand our served markets and position us for continued growth in 2020. Our Q1 outlook reflects the impact of customer production ramps from several design wins using these new products along with early


Page 2

 

test demand for smartphone related silicon and storage test capacity expansions. We expect this revenue profile to continue through the second quarter before tapering in the second half of the year.”

Teradyne’s Board of Directors declared an 11% increase to the quarterly cash dividend to $0.10 per share, payable on March 20, 2020 to shareholders of record as of the close of business on February 21, 2020. The Board also authorized a $1 billion share repurchase program and the company expects to repurchase a minimum of $250 million of its common stock in 2020.

Guidance for the first quarter of 2020 is revenue of $670 million to $710 million, with GAAP net income of $0.75 to $0.85 per diluted share and non-GAAP net income of $0.86 to $0.96 per diluted share. Non-GAAP guidance excludes acquired intangible asset amortization, non-cash convertible debt interest and includes the related tax impact on non-GAAP adjustments.

Webcast

A conference call to discuss the fourth quarter results, along with management’s business outlook, will follow at 10 a.m. ET, Thursday, January 23. 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 assets amortization, non-cash convertible debt interest, pension actuarial gains and losses, discrete income tax adjustments, fair value inventory step-up, and restructuring and other, and includes the related tax impact on non-GAAP adjustments. 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 as a percentage of revenue, 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 fair value inventory step-up. GAAP requires that this item 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


Page 3

 

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. Non-GAAP diluted shares include the impact of Teradyne’s call option on its shares. 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 “Investor Relations” and then selecting “Financials” and 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 (NASDAQ:TER) brings high-quality innovations such as smart devices, life-saving medical equipment and data storage systems to market, faster. Its advanced test solutions for semiconductors, electronic systems, wireless devices and more ensure that products perform as they were designed. Its Industrial Automation offerings include collaborative and mobile robots that help manufacturers of all sizes improve productivity and lower costs. In 2019, Teradyne had revenue of $2.3 billion and today employs 5,400 people worldwide. For more information, visit teradyne.com. Teradyne® is a registered trademark of Teradyne, Inc. in the U.S. and other countries.

Safe Harbor Statement

This release contains forward-looking statements regarding Teradyne’s future business prospects, 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 the impact of the U.S. export and tariff laws. Such statements are based on the current assumptions and expectations of Teradyne’s management and are neither promises nor guarantees of future performance, events, earnings per share, use of cash, payment of dividends, repurchases of common stock, payment of the senior convertible notes, or the impact of the U.S. export and tariff laws. 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.

On May 16, 2019, Huawei and 68 of its affiliates, including HiSilicon, were added to the U.S. Department of Commerce Entity List under U.S. Export Administration Regulations (the “EAR”). This action by the U.S. Department of Commerce imposed new export licensing requirements on exports, re-exports, and in-country transfers of all U.S.—regulated products, software and technology to the designated Huawei entities. While most of our products are not subject to the EAR and therefore not affected by the Entity List restrictions, some of our products are currently manufactured in the U.S. and thus


Page 4

 

subject to the Entity List restrictions. Compliance with the current Entity List restrictions has not significantly impacted our sales. There have been recent news reports that the U.S. Department of Commerce plans to modify the U.S. EAR to expand the scope of the regulations to include more products that would become subject to the Entity List restrictions relating to Huawei and the designated Huawei entities including HiSilicon. These modified regulations, if implemented as currently reported, would impact our ability to continue to sell certain products directly to Huawei and HiSilicon, both of which are significant Teradyne customers. However, based on our understanding, these proposed modified regulations would not impact our sales to third party contract manufacturers used by Huawei and HiSilicon to manufacture and test semiconductor and other electronic devices. Because the business environment for Huawei is both fluid and uncertain, there are also risks that Huawei and HiSilicon may have less demand for our products and/or may purchase products from our competitors who are not impacted by the U.S. regulations. Until these or any new regulations become public and effective, we will not know the extent of the impact on our business with Huawei and HiSilicon. However, it is possible that these modified regulations and any other additional regulations that may be implemented by the U.S. Department of Commerce or other government agency would have a material impact on our business and financial results.

Important factors that could cause actual results, earnings per share, use of cash, dividend payments, repurchases of common stock, or payment of the senior convertible notes to differ materially from those presently expected include: conditions affecting the markets in which Teradyne operates; decreased or delayed product demand from one or more significant customers; development, delivery and acceptance of new products; the ability to grow the Industrial Automation business; increased research and development spending; deterioration of Teradyne’s financial condition; the consummation and success of any mergers or acquisitions; unexpected cash needs; insufficient cash flow to make required payments and pay the principal amount on the senior convertible notes; the business judgment of the board of directors that a declaration of a dividend or the repurchase of common stock is not in the company’s best interests; additional U.S. tax regulations or IRS guidance; the impact of any tariffs or export controls imposed in the U.S. or China; compliance with trade protection measures or export restrictions; the impact of U.S. Department of Commerce or other government agency regulations relating to Huawei and HiSilicon; 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, 2018 and the Quarterly Report on Form 10-Q for the period ended September 29, 2019. 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 FOURTH FISCAL QUARTER OF 2019

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

 

 

     Quarter Ended     Twelve Months Ended  
     December 31,
2019
    September 29,
2019
    December 31,
2018
    December 31,
2019
    December 31,
2018
 

Net revenues

   $ 654,650     $ 582,038     $ 519,558     $ 2,294,965     $ 2,100,802  

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

     271,412       237,000       210,022       955,136       880,408  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     383,238       345,038       309,536       1,339,829       1,220,394  

Operating expenses:

          

Selling and administrative (2)

     117,092       109,166       100,552       437,083       390,669  

Engineering and development

     86,794       77,804       74,706       322,824       301,505  

Acquired intangible assets amortization

     9,784       9,647       10,559       40,147       39,191  

Restructuring and other (3)

     (2,088     (6,500     11,446       (13,880     15,232  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     211,582       190,117       197,263       786,176       746,597  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     171,656       154,921       112,273       553,653       473,797  

Interest and other expense (4)

     7,770       3,188       1,144       12,881       5,996  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     163,886       151,733       111,129       540,772       467,801  

Income tax provision (benefit) (5)

     27,103       15,873       (32,662     61,597       16,022  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 136,783     $ 135,860     $ 143,791     $ 479,175     $ 451,779  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Net income per common share:

          

 

Basic

   $ 0.82     $ 0.80     $ 0.80     $ 2.81     $ 2.41  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.75     $ 0.75     $ 0.79     $ 2.67     $ 2.35  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Weighted average common shares — basic

     167,286       169,641       178,958       170,425       187,672  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Weighted average common shares — diluted (6)

     181,780       180,494       181,520       179,459       192,605  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Cash dividend declared per common share

   $ 0.09     $ 0.09     $ 0.09     $ 0.36     $ 0.36  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
(1)   Cost of revenues includes:    Quarter Ended     Twelve Months Ended  
     December 31,
2019
    September 29,
2019
    December 31,
2018
    December 31,
2019
    December 31,
2018
 

Provision for excess and obsolete inventory

   $ 6,396     $ 3,049     $ 1,720     $ 15,244     $ 11,242  

Sale of previously written down inventory

     (1,222     (821     (1,501     (3,184     (6,679

Inventory step-up

     64       —         —         447       372  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 5,238     $ 2,228     $ 219     $ 12,507     $ 4,935  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(2)   For the three months ended September 29, 2019 and the twelve months ended December 31, 2019, selling and administrative expenses include an equity charge of $2.1 million for the modification of Teradyne’s retired CFO’s outstanding equity awards to allow continued vesting and maintain the original term in connection with his July 17, 2019 retirement.

    

(3)   Restructuring and other consists of:    Quarter Ended     Twelve Months Ended  
     December 31,
2019
    September 29,
2019
    December 31,
2018
    December 31,
2019
    December 31,
2018
 

Contingent consideration fair value adjustment

   $ (2,796   $ (7,759   $ 10,223     $ (19,257   $ 987  

Employee severance

     460       808       768       2,871       8,714  

Acquisition related expenses and compensation

     248       451       455       2,506       4,584  

Other

     —         —         —         —         947  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ (2,088   $ (6,500   $ 11,446     $ (13,880   $ 15,232  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
(4)   Interest and other includes:    Quarter Ended     Twelve Months Ended  
     December 31,
2019
    September 29,
2019
    December 31,
2018
    December 31,
2019
    December 31,
2018
 

Non-cash convertible debt interest

   $ 3,496     $ 3,453     $ 3,327     $ 13,728     $ 13,064  

Pension actuarial loss (gain)

     7,727       —         (3,512     8,176       (3,316
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 11,223     $ 3,453     $ (185   $ 21,904     $ 9,748  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(5)

For the twelve months ended December 31, 2019, income tax provision (benefit) includes a $26 million tax benefit from the release of uncertain tax position reserves due to the IRS completion of its audit of Teradyne’s 2015 Federal tax return. For the quarter and twelve months ended December 31, 2018 income tax provision (benefit) includes a $52 million tax benefit related to the finalization of our toll tax charge.

 

(6)

Under GAAP, when calculating diluted earnings per share, convertible debt must be assumed to have converted if the effect on EPS would be dilutive. Diluted shares assume the conversion of the convertible debt as the effect would be dilutive. Accordingly, for the quarters ended December 31, 2019, September 29, 2019 and December 31, 2018, 7.3 million, 5.8 million and 0.9 million shares, respectively, have been included in diluted shares. For the twelve months ended December 31, 2019 and December 31, 2018, 4.9 million and 2.7 million shares, respectively, have been included in diluted shares. For the three months ended December 31, 2019 and September 29, 2019, diluted shares also included 5.4 million and 3.6 million shares, respectively, from the convertible note hedge transaction. For the twelve months ended December 31, 2019 and December 31, 2018, diluted shares included 2.7 million and 0.5 million shares, respectively, from the convertible note hedge transaction.


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

 

     December 31,
2019
     December 31,
2018
 

Assets

        

Cash and cash equivalents

   $ 773,924      $ 926,752  

Marketable securities

     137,303        190,096  

Accounts receivable, net

     362,368        291,267  

Inventories, net

     196,691        153,541  

Prepayments and other current assets

     188,598        170,826  
  

 

 

    

 

 

 

 

Total current assets

     1,658,884        1,732,482  

Property, plant and equipment, net

     320,216        279,821  

Operating lease right-of-use assets, net

     57,539        —    

Marketable securities

     104,490        87,731  

Deferred tax assets

     71,894        70,848  

Other assets

     22,985        11,509  

Retirement plans assets

     18,457        16,883  

Acquired intangible assets, net

     125,480        125,482  

Goodwill

     416,431        381,850  
  

 

 

    

 

 

 

Total assets

   $ 2,796,376      $ 2,706,606  
  

 

 

    

 

 

 

 

Liabilities

     

Accounts payable

   $ 126,617      $ 100,688  

Accrued employees’ compensation and withholdings

     163,883        148,566  

Deferred revenue and customer advances

     104,876        77,711  

Other accrued liabilities

     70,871        78,272  

Operating lease liabilities

     19,476        —    

Contingent consideration

     9,106        34,865  

Income taxes payable

     44,200        36,185  
  

 

 

    

 

 

 

 

Total current liabilities

     539,029        476,287  

Retirement plans liabilities

     134,471        117,456  

Long-term deferred revenue and customer advances

     45,974        32,750  

Deferred tax liabilities

     14,070        20,662  

Long-term other accrued liabilities

     17,188        37,547  

Long-term contingent consideration

     30,599        35,678  

Long-term operating lease liabilities

     45,849        —    

Long-term income taxes payable

     82,642        83,891  

Debt

     394,687        379,981  
  

 

 

    

 

 

 

Total liabilities

     1,304,509        1,184,252  
  

 

 

    

 

 

 

 

Shareholders’ equity

     1,491,867        1,522,354  
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 2,796,376      $ 2,706,606  
  

 

 

    

 

 

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

 

     Quarter Ended     Twelve Months Ended  
     December 31,
2019
    December 31,
2018
    December 31,
2019
    December 31,
2018
 

Cash flows from operating activities:

        

Net income

   $ 136,783     $ 143,791     $ 479,175     $ 451,779  

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

        

Depreciation

     19,326       17,485       70,834       67,415  

Amortization

     12,972       12,900       49,821       45,809  

Deferred taxes

     (3,186     3,898       (6,163     28,340  

Stock-based compensation

     9,075       8,250       37,897       33,577  

Provision for excess and obsolete inventory

     6,396       1,720       15,244       11,242  

Contingent consideration fair value adjustment

     (2,796     10,223       (19,257     987  

Retirement plans actuarial losses (gains)

     7,727       (3,512     8,176       (3,316

(Gains) Losses on marketable securities

     (1,875     3,914       (6,033     3,494  

Other

     153       144       766       1,083  

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

 

     

Accounts receivable

     (3,651     59,869       (70,440     (17,938

Inventories

     (13,265     4,619       (27,408     (29,498

Prepayments and other assets

     (5,319     (29,683     (21,437     (58,402

Accounts payable and other liabilities

     28,472       (2,431     49,279       13,693  

Deferred revenue and customer advances

     11,534       3,556       39,313       13,379  

Retirement plans contributions

     (1,311     (1,090     (5,086     (4,334

Income taxes

     15,293       (47,277     (15,931     (80,429
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     216,328       186,376       578,750       476,881  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

        

Purchases of property, plant and equipment

     (38,594     (26,110     (134,642     (114,379

Proceeds from government subsidy for property, plant and equipment

     —         —         —         7,920  

Purchases of marketable securities

     (57,162     (109,223     (662,701     (918,744

Proceeds from sales of marketable securities

     45,312       2,958       105,586       846,122  

Proceeds from maturities of marketable securities

     218,455       336,339       611,927       1,270,439  

Proceeds from life insurance

     —         —         2,912       1,126  

Purchase of investments and acquisition of businesses, net of cash acquired

     (57,772     —         (79,742     (169,474
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used for) investing activities

     110,239       203,964       (156,660     923,010  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

        

Issuance of common stock under stock purchase and stock option plans

     33       14       29,312       20,973  

Repurchase of common stock

     (131,218     (261,215     (500,000     (823,478

Dividend payments

     (15,036     (16,002     (61,305     (67,322

Payments related to net settlement of employee stock compensation awards

     (192     (182     (14,741     (20,023

Payments of contingent consideration

     —         —         (27,615     (13,571
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used for financing activities

     (146,413     (277,385     (574,349     (903,421
  

 

 

   

 

 

   

 

 

   

 

 

 

Effects of exchange rate changes on cash and cash equivalents

     (169     (222     (569     439  
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents

     179,985       112,733       (152,828     496,909  

Cash and cash equivalents at beginning of period

     593,939       814,019       926,752       429,843  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 773,924     $ 926,752     $ 773,924     $ 926,752  
  

 

 

   

 

 

   

 

 

   

 

 

 


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

 

    Quarter Ended  
    December 31,
2019
    % of Net
Revenues
                September 29,
2019
    % of Net
Revenues
                December 31,
2018
    % of Net
Revenues
             

Net revenues

  $ 654.7           $ 582.0           $ 519.6        

Gross profit GAAP

  $ 383.2       58.5       $ 345.0       59.3       $ 309.5       59.6    

Inventory step-up

    0.1       0.0         —         —             —         —        
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit non-GAAP

  $ 383.3       58.5       $ 345.0       59.3       $ 309.5       59.6    

Income from operations — GAAP

  $ 171.7       26.2       $ 154.9       26.6       $ 112.3       21.6    

Acquired intangible assets amortization

    9.8       1.5         9.6       1.6         10.6       2.0    

Restructuring and other (2)

    (2.1     -0.3         (6.5     -1.1         11.4       2.2    

Inventory step-up

    0.1       0.0         —         —             —         —        

Equity modification charge (1)

    —         —             2.1       0.4         —         —        
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations — non-GAAP

  $ 179.5       27.4       $ 160.1       27.5       $ 134.3       25.8    
 

 

 

   

 

 

       

 

 

   

 

 

       

 

 

   

 

 

     
                Net Income
per common
share
                Net Income
per common
share
                Net Income
per common
share
 
    December 31,
2019
    % of Net
Revenues
    Basic     Diluted     September 29,
2019
    % of Net
Revenues
    Basic     Diluted     December 31,
2018
    % of Net
Revenues
    Basic     Diluted  

Net income — GAAP

  $ 136.8       20.9   $ 0.82     $ 0.75     $ 135.9       23.4   $ 0.80     $ 0.75     $ 143.8       27.7   $ 0.80     $ 0.79  

Acquired intangible assets amortization

    9.8       1.5     0.06       0.05       9.6       1.6     0.06       0.05       10.6       2.0     0.06       0.06  

Interest and other (3)

    3.5       0.5     0.02       0.02       3.5       0.6     0.02       0.02       3.3       0.6     0.02       0.02  

Equity modification charge (1)

    —         —         —         —         2.1       0.4     0.01       0.01       —         —         —         —    

Restructuring and other (2)

    (2.1     -0.3     (0.01     (0.01     (6.5     -1.1     (0.04     (0.04     11.4       2.2     0.06       0.06  

Pension mark-to-market adjustment (3)

    7.7       1.2     0.05       0.04       —         —         —         —         (3.5     -0.7     (0.02     (0.02

Inventory step-up

    0.1       0.0     0.00       0.00       —         —         —         —         —         —         —         —    

Exclude discrete tax
adjustments (4)

    1.4       0.2     0.01       0.01       (7.7     -1.3     (0.05     (0.04     (52.9     -10.2     (0.30     (0.29

Non-GAAP tax adjustments

    (4.5     -0.7     (0.03     (0.02     (3.5     -0.6     (0.02     (0.02     0.3       0.1     0.00       0.00  

Convertible share adjustment (5)

    —         —         —         0.03       —         —         —         0.02       —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income — non-GAAP (5)

  $ 152.7       23.3   $ 0.91     $ 0.88     $ 133.4       22.9   $ 0.79     $ 0.77     $ 113.0       21.7   $ 0.63     $ 0.63  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares — basic

    167.3             169.6             179.0        

GAAP weighted average common shares — diluted

    181.8             180.5             181.5        

Exclude dilutive shares related to convertible note transaction

    (7.3           (5.8           (0.9      
 

 

 

         

 

 

         

 

 

       

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

    174.5             174.7             180.6        
 

 

 

         

 

 

         

 

 

       

(1)   For the quarter ended September 29, 2019, selling and administrative expenses include an equity charge for the modification of Teradyne’s retired CFO’s outstanding equity awards to allow continued vesting and maintain the original term in connection with his July 17, 2019 retirement.

    

 

(2)   Restructuring and other consists of:

    

    Quarter Ended                    
    December 31,
2019
                      September 29,
2019
                      December 31,
2018
                   

Contingent consideration fair value adjustment

  $ (2.8         $ (7.8         $ 10.2        

Acquisition related expenses and compensation

    0.2             0.5             0.5        

Employee severance

    0.5             0.8             0.8        
 

 

 

         

 

 

         

 

 

       
  $ (2.1         $ (6.5         $ 11.4        
 

 

 

         

 

 

         

 

 

       

 

(3)   For the quarters ended December 31, 2019, September 29, 2019, and December 31, 2018, adjustment to exclude non-cash convertible debt interest expense. For the quarters ended December 31, 2019 and 2018, adjustment to exclude actuarial losses (gains) recognized under GAAP in accordance with Teradyne’s mark-to-market pension accounting.

    

 

(4)   For the quarters ended December 31, 2019, September 29, 2019, and December 31, 2018, adjustment to exclude discrete income tax items. For the quarter ended December 31, 2018, adjustment to treat the $52 million tax benefit related to the finalization of our toll tax charge as a discrete item.

    

 

(5)   For the quarters ended December 31, 2019 and September 29, 2019, the non-GAAP diluted EPS calculation adds back $1.3 million of convertible debt interest expense to non-GAAP net income and non-GAAP weighted average diluted common shares include 5.4 million and 3.6 million shares, respectively, related to the convertible debt hedge transaction.

    

     Twelve Months Ended  
     December 31,
2019
    % of Net
Revenues
                December 31,
2018
    % of Net
Revenues
             

Net Revenues

   $ 2,295.0           $ 2,100.8        

Gross profit GAAP

   $ 1,339.8       58.4       $ 1,220.4       58.1    

Inventory step-up

     0.4       0.0         0.4       0.0    
  

 

 

   

 

 

       

 

 

   

 

 

     

Gross profit non-GAAP

   $ 1,340.2       58.4       $ 1,220.8       58.1    

Income from operations — GAAP

   $ 553.7       24.1       $ 473.8       22.6    

Acquired intangible assets amortization

     40.1       1.7         39.2       1.9    

Equity modification charge (1)

     2.1       0.1         —         —        

Restructuring and other (2)

     (13.9     -0.6         15.2       0.7    

Inventory step-up

     0.4       0.0         0.4       0.0    
  

 

 

   

 

 

       

 

 

   

 

 

     

Income from operations — non-GAAP

   $ 582.4       25.4       $ 528.6       25.2    
  

 

 

   

 

 

       

 

 

   

 

 

     
                 Net Income
per common
share
                Net Income
per common
share
 
     December 31,
2019
    % of Net
Revenues
    Basic     Diluted     December 31,
2018
    % of Net
Revenues
    Basic     Diluted  

Net income — GAAP

   $ 479.2       20.9   $ 2.81     $ 2.67     $ 451.8       21.5   $ 2.41     $ 2.35  

Acquired intangible assets amortization

     40.1       1.7     0.24       0.22       39.2       1.9     0.21       0.20  

Interest and other (3)

     13.7       0.6     0.08       0.08       13.1       0.6     0.07       0.07  

Equity modification charge (1)

     2.1       0.1     0.01       0.01       —         —         —         —    

Restructuring and other (2)

     (13.9     -0.6     (0.08     (0.08     15.2       0.7     0.08       0.08  

Inventory step-up

     0.4       0.0     0.00       0.00       0.4       0.0     0.00       0.00  

Pension mark-to-market adjustment (3)

     8.2       0.4     0.05       0.05       (3.3     -0.2     (0.02     (0.02

Exclude discrete tax adjustments (4)

     (22.6     -1.0     (0.13     (0.13     (59.4     -2.8     (0.32     (0.31

Non-GAAP tax adjustments

     (13.4     -0.6     (0.08     (0.07     (8.4     -0.4     (0.04     (0.04

Convertible share adjustment (5)

     —         —         —         0.11       —         —         —         0.04  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income — non-GAAP (5)

   $ 493.8       21.5   $ 2.90     $ 2.86     $ 448.6       21.4   $ 2.39     $ 2.37  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares — basic

     170.4             187.7        

GAAP weighted average common shares — diluted

     179.5             192.6        

Exclude dilutive shares from convertible note

     (4.9           (3.2      
  

 

 

         

 

 

       

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

     174.6             189.4        
  

 

 

         

 

 

       

(1)   For the twelve months ended December 31, 2019, selling and administrative expenses include an equity charge for the modification of Teradyne’s retired CFO’s outstanding equity awards to allow continued vesting and maintain the original term in connection with his July 17, 2019 retirement.

    

(2)   Restructuring and other consists of:

    

     Twelve Months Ended                    
     December 31,
2019
                      December 31,
2018
                   

Contingent consideration fair value adjustment

   $ (19.3         $ 1.0        

Employee severance

     2.9             8.7        

Acquisition related expenses and compensation

     2.5             4.6        

Other

     —               0.9        
  

 

 

         

 

 

       
   $ (13.9         $ 15.2        
  

 

 

         

 

 

       

 

(3)

For the twelve months ended December 31, 2019 and December 31, 2018, Interest and other included non-cash convertible debt interest expense. For the twelve months ended December 31, 2019 and December 31, 2018, adjustments to exclude actuarial losses (gains) recognized under GAAP in accordance with Teradyne’s mark-to-market pension accounting.

 

(4)

For the twelve months ended December 31, 2019 and December 31, 2018, adjustment to exclude discrete income tax items. For the twelve months ended December 31, 2019, GAAP income tax provision (benefit) includes a $26 million tax benefit from the release of uncertain tax position reserves due to the IRS completion of its audit of Teradyne’s 2015 Federal tax return. For the twelve months ended December 31, 2018, adjustment to treat the $52 million tax benefit related to the finalization of our toll tax charge as a discrete item.

 

(5)

For the twelve months ended December 31, 2019, the non-GAAP diluted EPS calculation adds back $5.2 million of convertible debt interest expense to non-GAAP net income and non-GAAP weighted average diluted common shares include 2.7 million shares related to the convertible debt hedge transaction.


MiR’s revenue increase for the period January 1, 2019 to December 31, 2019 compared to the period April 23, 2018 to December 31, 2018 is 84%. MiR’s pro-forma revenue increase for the period January 1, 2019 to December 31, 2019 compared to the period January 1, 2018 to December 31, 2018 is 43%.

 

GAAP to Non-GAAP Reconciliation of First Quarter 2020 guidance:

 

GAAP and non-GAAP first quarter revenue guidance:

   $ 670 million       to      $ 710 million  

GAAP net income per diluted share

   $ 0.75        $ 0.85  

Exclude acquired intangible assets amortization

     0.05          0.05  

Exclude non-cash convertible debt interest

     0.02          0.02  

Tax effect of non-GAAP adjustments

     (0.01        (0.01

Convertible share adjustment

     0.05          0.05  
  

 

 

      

 

 

 

Non-GAAP net income per diluted share

   $ 0.86        $ 0.96  

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