Q1’12 orders increased 22% from Q4’11 driven by 55% increase in
Semiconductor Test and 117% increase in LitePoint Wireless Test
Q1’12 revenue of $397 million, up 34% from Q4’11 and up 5% from Q1’11
Q1’12 diluted non-GAAP income from continuing operations of $0.30 per
share, up from $0.17 per share in Q4’11 and down from $0.40 per share in
Q1’11; Q1’12 diluted GAAP income from continuing operations of $0.15 per
share
Q2’12 guidance: Revenue of $490 million to $530 million; Diluted
non-GAAP income from continuing operations of $0.53 to $0.62 per share;
Diluted GAAP income from continuing operations of $0.31 to $0.37 per
share

Company Website:
http://www.teradyne.com
NORTH READING, Mass. -- (Business Wire)
Teradyne,
Inc. (NYSE: TER) reported revenue of $397 million for the first
quarter of 2012 of which $268 million was in Semiconductor Test, $98
million in Systems Test Group and $31 million in LitePoint Wireless
Test. On a non-GAAP basis, Teradyne’s income from continuing operations
in the first quarter was $60.2 million, or $0.30 per diluted share,
which excluded acquired intangible asset and inventory fair value
amortization, non-cash convertible debt interest, and restructuring and
other charges. GAAP income from continuing operations for the first
quarter was $33.6 million, or $0.15 per diluted share.
Bookings in the first quarter of 2012 were $458 million of which $363
million were in Semiconductor Test, $53 million in the Systems Test
Group and $42 million in LitePoint Wireless Test.
“Record UltraFlex System-on-a-Chip (SOC) orders drove our Semiconductor
Test bookings in the first quarter,” said Mike Bradley, President and
CEO. “High performance mobile devices continue to drive demand in our
Semiconductor and LitePoint Wireless Test segments. In Storage Test, we
delivered the second highest revenue in our history as earlier design
wins ramp into volume production. Looking ahead, with the mobility
outlook remaining strong, we’ve raised our second quarter revenue plan
to meet customer needs.”
Guidance for the second quarter of 2012 is revenue of $490 million to
$530 million, with non-GAAP income from continuing operations per
diluted share of $0.53 to $0.62 and GAAP income from continuing
operations per diluted share of $0.31 to $0.37. Non-GAAP guidance
excludes acquired intangible asset and inventory fair value
amortization, non-cash convertible debt interest, and restructuring and
other charges.
Change in Pension Accounting Method
In the first quarter of 2012, we elected to change our method of
recognizing gains and losses for our defined benefit pension plans and
other post retirement benefits. We believe the new policy is preferable
as it eliminates the delay in recognizing gains and losses in our
operating results and will improve financial transparency.
We previously recognized gains and losses as a component of
shareholders' equity on our consolidated balance sheets annually and
amortized them into our operating results to the extent such gains and
losses were outside of a specified range. We will now recognize changes
in the fair value of plan assets and net actuarial gains and losses
annually in the fourth quarter of each year. We have applied these
changes retrospectively, as required.
Webcast
A conference call to discuss the first quarter of 2012 results, along
with management's business outlook is scheduled at 10 a.m. EDT,
Thursday, April 26, 2012. The call will be broadcast simultaneously over
the Internet. Interested investors should access the webcast at www.teradyne.com
and click on "Investors" at least five minutes before the call begins.
A replay will be available approximately two hours after the completion
of the call. The replay number in the U.S. & Canada is 855-859-2056. The
replay number outside the U.S. & Canada is 404-537-3406. The pass code
for both numbers is 71342974. A replay will also be available on the
Teradyne website www.teradyne.com.
Click on "Investors" for a link to the replay. The replay will be
available via phone and website through May 12, 2012.
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 income from continuing operations
exclude acquired intangible asset amortization, non-cash convertible
debt interest, fair value inventory step-up related to LitePoint,
pension and post retirement actuarial gains and losses, and
restructuring and other, net. GAAP requires that these items be included
in determining income from operations and income from continuing
operations. Non-GAAP income from operations, non-GAAP income from
continuing operations, non-GAAP income from operations and non-GAAP
income from continuing operations as a percentage of revenue, and
non-GAAP income from continuing operations 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 charges related to the fair
value inventory step-up recorded as part of acquisition purchase
accounting and pension and post retirement actuarial gains and losses.
GAAP requires that this item be included in determining gross margin.
Non-GAAP gross margin dollar amount and percentage are non-GAAP measures
that management believes provide useful supplemental information for
management and the investor. Management uses non-GAAP gross margin as a
performance measure for the Company’s current core business and future
outlook and for comparison with our business plan, historical gross
margin results and the gross margin results of the Company’s
competitors. Non-GAAP diluted shares include the impact of Teradyne’s
call option on its shares. Management believes each of these non-GAAP
measures provides useful supplemental information for investors,
allowing greater transparency to the information used by management in
its operational decision making and in the review of Teradyne’s
financial and operational performance, as well as facilitating
meaningful comparisons of Teradyne’s results in the current period
compared with those in prior and future periods. A reconciliation of
each available GAAP to non-GAAP financial measure discussed in this
press release is contained in the attached exhibits and on the Teradyne
website at www.teradyne.com
by clicking on "Investors" and then selecting the "GAAP to Non-GAAP
Reconciliation" link. The non-GAAP financial measures discussed in this
press release may not be comparable to similarly titled measures used by
other companies. The presentation of non-GAAP measures is not meant to
be considered in isolation, as a substitute for, or superior to,
financial measures or information provided in accordance with GAAP.
About Teradyne
Teradyne
(NYSE:TER) is a leading supplier of Automatic Test Equipment used to
test semiconductors, wireless products, data storage and complex
electronic systems which serve consumer, communications, industrial and
government customers. In 2011, Teradyne had sales of $1.4 billion and
currently employs approximately 3,300 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 and market
conditions. Such statements are based on the current assumptions and
expectations of Teradyne’s management and are neither promises nor
guarantees of future performance. You can identify these forward-looking
statements based on the context of the statements and by the fact that
they use words such as “will,” “anticipate,” “expect,” “project,”
“intend,” “plan,” “believe,” “target” and other words and terms of
similar meaning in connection with any discussion of future operating or
financial performance. There can be no assurance that management’s
estimates of Teradyne’s future results or other forward looking
statements will be achieved. Important factors that could cause actual
results to differ materially from those presently expected include:
conditions affecting the markets in which Teradyne operates; decreased
or delayed product demand; 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, 2011. 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 FIRST FISCAL QUARTER OF 2012 | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED OPERATING STATEMENTS
| | | | | | | |
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
| | | | | | | | |
| | | |
Quarter Ended
| |
| | | |
April 1, 2012
| |
December 31, 2011
| |
April 3, 2011
| |
| | | | | | | | |
|
|
Net Revenues (2)
| |
$
|
396,668
| | |
$
|
296,992
| | |
$
|
377,161
| | |
| | | | | | | | |
|
| |
Cost of Revenues (3)
| |
|
205,742
|
| |
|
163,006
|
|
(1)
|
|
184,269
|
|
(1)
|
| | | | | | | | |
|
|
Gross Profit
| | |
190,926
| | | |
133,986
| | | |
192,892
| | |
| | | | | | | | |
|
|
Operating Expenses:
| | | | | | | |
| |
Engineering and Development (2)
| | |
60,135
| | | |
56,364
| |
(1)
| |
47,144
| |
(1)
|
| |
Selling and Administrative (2)
| | |
67,777
| | | |
64,941
| |
(1)
| |
57,731
| |
(1)
|
| |
Acquired Intangible Asset Amortization
| | |
18,429
| | | |
19,129
| | | |
7,291
| | |
| |
Restructuring and Other, net (4)
| |
|
(1,825
|
)
| |
|
5,345
|
| |
|
413
|
| |
| |
Operating Expenses
| | |
144,516
| | | |
145,779
| | | |
112,579
| | |
| | | | | | | | |
|
|
Income (Loss) from Operations
| | |
46,410
| | | |
(11,793
|
)
| | |
80,313
| | |
| | | | | | | | |
|
| |
Interest & Other (5)
| |
|
(5,166
|
)
| |
|
(5,256
|
)
| |
|
(4,889
|
)
| |
| | | | | | | | |
|
|
Income (Loss) from Continuing Operations Before Income Taxes
| | |
41,244
| | | |
(17,049
|
)
| | |
75,424
| | |
| |
Income Tax Provision (Benefit)
| |
|
7,680
|
| |
|
(144,340
|
)
| |
|
5,486
|
| |
|
Income from Continuing Operations
| | |
33,564
| | | |
127,291
| | | |
69,938
| | |
|
Income from Discontinued Operations Before Income Taxes (6)
| | |
-
| | | |
-
| | | |
1,436
| | |
| |
Income Tax Provision (Benefit)
| |
|
-
|
| |
|
-
|
| |
|
(267
|
)
| |
|
Income from Discontinued Operations
| | |
-
| | | |
-
| | | |
1,703
| | |
|
Gain on Disposal of Discontinued Operations (net of income tax
provision of $4,578)
| |
|
-
|
| |
|
-
|
| |
|
25,203
|
| |
|
Net Income
| |
$
|
33,564
|
| |
$
|
127,291
|
| |
$
|
96,844
|
| |
| | | | | | | | |
|
Income per Common Share from Continuing
Operations: | | | | | | | |
|
Basic
| |
$
|
0.18
|
| |
$
|
0.69
|
| |
$
|
0.38
|
| |
|
Diluted
| |
$
|
0.15
|
| |
$
|
0.57
|
| |
$
|
0.30
|
| |
| | | | | | | | |
|
Net Income per Common Share: | | | | | | | |
|
Basic
| |
$
|
0.18
|
| |
$
|
0.69
|
| |
$
|
0.52
|
| |
|
Diluted
| |
$
|
0.15
|
| |
$
|
0.57
|
| |
$
|
0.42
|
| |
| | | | | | | | |
|
| | | | | | | | |
|
|
Weighted Average Common Shares - Basic
| |
|
185,838
|
| |
|
183,544
|
| |
|
184,720
|
| |
| | | | | | | | |
|
| | | | | | | | |
|
|
Weighted Average Common Shares - Diluted (7)
| |
|
231,153
|
| |
|
222,858
|
| |
|
232,080
|
| |
| | | | | | | | |
|
|
Net Orders
| |
$
|
458,082
|
| |
$
|
375,870
|
| |
$
|
435,077
|
| |
| | | | | | | | |
|
| | | | | | | | |
|
| | | | | | | | |
|
|
(1)
| |
In the first quarter of 2012, we elected to change our accounting
method from delayed recognition of gains and losses for our defined
benefit pension plans and other post retirement benefits to
immediate recognition. We have applied these changes
retrospectively, as required, and the adjusted amounts are shown
above. Below are the amounts as originally reported:
| |
| | | | | | | | |
|
| | | | | |
Quarter Ended
| |
| | | | | |
December 31, 2011
|
|
April 3, 2011
| |
| |
Cost of Revenues
| | | |
$
|
160,639
| | |
$
|
184,752
| | |
| |
Engineering and Development
| | | | |
53,431
| | | |
47,977
| | |
| |
Selling and Administrative
| | | | |
62,697
| | | |
58,229
| | |
| | | | | | | | |
|
| | | | | | | | |
|
|
(2)
| |
For the quarter ended April 1, 2012 and December 31, 2011, Net
Revenues excluded $1.2 million and $3.0 million, respectively, of
LitePoint revenues that would otherwise be recognized except for
purchase accounting effects. For the quarter ended April 1, 2012 and
December 31, 2011, Engineering and Development included $8.6 million
and $6.0 million, respectively, and Selling and Administrative
included $10.7 million and $9.7 million, respectively, of LitePoint
expenses.
| |
| | | | | | | | |
|
| | | | | | | | |
|
|
(3)
| |
Cost of Revenues includes:
| |
Quarter Ended
| |
| | | |
April 1, 2012
| |
December 31, 2011
|
|
April 3, 2011
| |
| |
Inventory Step-Up
| |
$
|
4,871
| | |
$
|
12,178
| | |
$
|
-
| | |
| |
Sale of Previously Written Down Inventory
| | |
(1,272
|
)
| | |
(2,859
|
)
| | |
(3,022
|
)
| |
| |
Provision for Excess and Obsolete Inventory
| |
|
1,574
|
| |
|
845
|
| |
|
4,627
|
| |
| | | |
$
|
5,173
|
| |
$
|
10,164
|
| |
$
|
1,605
|
| |
| | | | | | | | |
|
| | | | | | | | |
|
|
(4)
| |
Restructuring and Other, net consists of:
| |
Quarter Ended
| |
| | | |
April 1, 2012
| |
December 31, 2011
|
|
April 3, 2011
| |
| |
Acquisition Costs (a) | |
$
|
-
| | |
$
|
3,308
| | |
$
|
-
| | |
| |
Contingent Consideration Fair Value Adjustment
| | |
(1,825
|
)
| | |
-
| | | |
-
| | |
| |
Non-U.S. Pension Settlement
| | |
-
| | | |
2,037
| | | |
-
| | |
| |
Employee Severance
| | |
-
| | | |
-
| | | |
844
| | |
| |
Facility Related
| |
|
-
|
| |
|
-
|
| |
|
(431
|
)
| |
| | | |
$
|
(1,825
|
)
| |
$
|
5,345
|
| |
$
|
413
|
| |
| | | | | | | | |
|
| | | | | | | | |
|
| |
(a) Costs related to LitePoint acquisition. The results of LitePoint
are included in Teradyne's results starting October 6, 2011.
| |
| | | | | | | | |
|
|
(5)
| |
Interest & Other includes:
| |
Quarter Ended
| |
| | | |
April 1, 2012
| |
December 31, 2011
|
|
April 3, 2011
| |
| |
Non-Cash Convertible Debt Interest
| |
$
|
3,275
| | |
$
|
3,165
| | |
$
|
2,858
| | |
| | | | | | | | |
|
|
(6)
| |
On March 21, 2011, Teradyne completed the sale of its Diagnostic
Solutions business unit to SPX Corporation for a gain of $25.2
million. The results for the discontinued business unit have been
included within discontinued operations for all periods presented.
| |
| | | | | | | | |
|
| | | | | | | | |
|
|
(7)
| |
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 April 1, 2012, December 31, 2011 and April 3, 2011, 23.0
million, 20.4 million and 23.4 million shares, respectively, have
been included in diluted shares.
| |
|
|
|
| |
|
|
|
| |
| | | | | | | | |
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | |
| | | | | | |
April 1, 2012
| | | | |
December 31, 2011
|
| | | | | | | | | | | |
|
|
Assets
| | | | | | | | | | | |
|
Cash and Cash Equivalents
| | | |
$
|
533,396
| | | | |
$
|
573,736
|
|
Marketable Securities
| | | | |
87,223
| | | | | |
96,502
|
|
Accounts Receivable
| | | | |
221,547
| | | | | |
129,330
|
|
Inventories (1)
| | | | |
138,230
| | | | | |
160,063
|
|
Deferred Tax Assets
| | | | |
56,601
| | | | | |
53,948
|
|
Prepayments and Other Current Assets
| | | |
|
83,994
| | | | |
|
86,308
|
| | |
Total Current Assets
| | | | |
1,120,991
| | | | | |
1,099,887
|
| | | | | | | | | | | |
|
|
Net Property, Plant and Equipment
| | | | |
238,617
| | | | | |
232,207
|
|
Long-Term Marketable Securities
| | | | |
121,512
| | | | | |
84,407
|
|
Retirement Plan Assets
| | | | |
9,244
| | | | | |
8,840
|
|
Intangible Assets
| | | | |
374,546
| | | | | |
392,975
|
|
Goodwill
| | | | | |
352,778
| | | | | |
352,778
|
|
Other Assets
| | | |
|
20,460
| | | | |
|
17,545
|
| | |
Total Assets
| | | |
$
|
2,238,148
| | | | |
$
|
2,188,639
|
| | | | | | | | | | | |
|
|
Liabilities
| | | | | | | | | | | |
|
Accounts Payable
| | | |
$
|
106,381
| | | | |
$
|
69,842
|
|
Accrued Employees' Compensation and Withholdings
| | | | |
59,321
| | | | | |
90,427
|
|
Deferred Revenue and Customer Advances
| | | | |
86,622
| | | | | |
78,670
|
|
Contingent Consideration
| | | | |
61,210
| | | | | |
68,892
|
|
Other Accrued Liabilities
| | | | |
59,857
| | | | | |
63,280
|
|
Current Debt
| | | |
|
2,431
| | | | |
|
2,573
|
| | |
Total Current Liabilities
| | | | |
375,822
| | | | | |
373,684
|
| | | | | | | | | | | |
|
|
Long-Term Deferred Revenue and Customer Advances
| | | | |
23,885
| | | | | |
33,541
|
|
Retirement Plan Liabilities
| | | | |
78,251
| | | | | |
76,638
|
|
Deferred Tax Liabilities
| | | | |
29,395
| | | | | |
16,049
|
|
Other Long-Term Liabilities
| | | | |
20,299
| | | | | |
23,711
|
|
Long-Term Debt
| | | |
|
161,803
| | | | |
|
159,956
|
| | |
Total Liabilities
| | | | |
689,455
| | | | | |
683,579
|
| | | | | | | | | | | |
|
|
Shareholders' Equity
| | | | |
1,548,693
| | | | | |
1,505,060
|
| | | | | | |
| | | | |
|
| | |
Total Liabilities and Shareholders' Equity
| | | |
$
|
2,238,148
| | | | |
$
|
2,188,639
|
| | | | | | | | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
|
As of April 1, 2012 and December 31, 2011, Inventories included
approximately $1.2 million and $6.1 million, respectively, of
LitePoint inventory step-up.
|
|
|
|
| |
|
|
| |
| | | | | | | |
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)
|
|
|
|
|
|
|
|
|
| | | | | | | |
|
| | | |
Quarter Ended
|
| | | |
April 1, 2012
| | | |
April 3, 2011
|
|
Cash flows from operating activities:
| | | | | | | | |
|
Net income
| | | |
$
|
33,564
| | | | |
$
|
96,844
| |
|
Less: Income from discontinued operations
| | | | |
-
| | | | | |
1,703
| |
|
Less: Gain on disposal of discontinued operations
| | | |
|
-
|
| | | |
|
25,203
|
|
|
Income from continuing operations
| | | | |
33,564
| | | | | |
69,938
| |
|
Adjustments to reconcile income from continuing operations to net
cash provided by operating activities:
| | | | | | | | |
|
Depreciation
| | | | |
12,288
| | | | | |
13,057
| |
|
Amortization
| | | | |
21,815
| | | | | |
10,353
| |
|
Stock-based compensation
| | | | |
10,766
| | | | | |
7,464
| |
|
Provision for excess and obsolete inventory
| | | | |
1,574
| | | | | |
4,627
| |
|
Inventory step-up
| | | | |
4,871
| | | | | |
-
| |
|
Deferred taxes
| | | | |
7,699
| | | | | |
-
| |
|
Contingent consideration adjustment
| | | | |
(1,825
|
)
| | | | |
-
| |
|
Other
| | | | |
(487
|
)
| | | | |
618
| |
|
Changes in operating assets and liabilities, net of businesses
acquired and sold:
| | | | | | | | |
Accounts receivable
| | | | |
(92,217
|
)
| | | | |
(17,498
|
)
|
|
Inventories
| | | | |
23,636
| | | | | |
(10,709
|
)
|
Other assets
| | | | |
1,885
| | | | | |
(2,264
|
)
|
|
Deferred revenue and customer advances
| | | | |
(1,704
|
)
| | | | |
(24,553
|
)
|
Accounts payable and accrued expenses
| | | | |
(9,635
|
)
| | | | |
(26,014
|
)
|
|
Retirement plan contributions
| | | |
|
(1,061
|
)
| | | |
|
(1,176
|
)
|
|
Net cash provided by continuing operations
| | | | |
11,169
| | | | | |
23,843
| |
|
Net cash used for discontinued operations
| | | |
|
-
|
| | | |
|
(4,225
|
)
|
|
Net cash provided by operating activities
| | | | |
11,169
| | | | | |
19,618
| |
| | | | | | | |
|
|
Cash flows from investing activities:
| | | | | | | | |
|
Purchases of property, plant and equipment
| | | | |
(27,074
|
)
| | | | |
(22,131
|
)
|
|
Purchases of available-for-sale marketable securities
| | | | |
(80,095
|
)
| | | | |
(211,289
|
)
|
|
Proceeds from sales and maturities of available-for-sale marketable
securities
| | | |
|
52,805
|
| | | |
|
188,448
|
|
|
Net cash used for continuing operations
| | | | |
(54,364
|
)
| | | | |
(44,972
|
)
|
|
Net cash provided by discontinued operations
| | | |
|
-
|
| | | |
|
39,030
|
|
|
Net cash used for investing activities
| | | | |
(54,364
|
)
| | | | |
(5,942
|
)
|
| | | | | | | |
|
|
Cash flows from financing activities:
| | | | | | | | |
|
Issuance of common stock
| | | | |
9,925
| | | | | |
10,076
| |
|
Payments of long-term debt
| | | | |
(1,246
|
)
| | | | |
(1,222
|
)
|
|
Payments of contingent consideration
| | | |
|
(5,824
|
)
| | | |
|
-
|
|
|
Net cash provided by financing activities
| | | | |
2,855
| | | | | |
8,854
| |
| | | | | | | |
|
|
(Decrease) Increase in cash and cash equivalents
| | | | |
(40,340
|
)
| | | | |
22,530
| |
|
Cash and cash equivalents at beginning of period
| | | |
|
573,736
|
| | | |
|
397,737
|
|
|
Cash and cash equivalents at end of period
| | | |
$
|
533,396
|
| | | |
$
|
420,267
|
|
|
|
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| GAAP to Non-GAAP Earnings Reconciliation |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(In millions, except per share amounts)
|
| | | | | |
|
|
|
|
|
|
|
| Quarter Ended |
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | April 1, 2012 |
| % of Net Revenues |
|
|
| | December 31, 2011 |
| % of Net Revenues |
|
|
| | April 3, 2011 |
| % of Net Revenues |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Net Revenues
| | | |
$
|
396.7
| | | | | | | | |
$
|
297.0
| | | | | | | | |
$
|
377.2
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Gross Profit - GAAP
| | | |
$
|
190.9
| | | | 48.1 | % | | | | | |
$
|
134.0
| | | 45.1 | % | | | | | |
$
|
192.9
| | | 51.1 | % | | | | |
| |
Inventory Step-Up
| | | |
4.9
| | | | 1.2 | % | | | | | | |
12.2
| | | 4.1 | % | | | | | | |
-
| | | - | | | | | |
| |
Pension Mark-to-Market adjustments (1) | | |
|
-
|
| |
|
-
|
| | | | | |
|
2.9
|
| | 1.0 | % | | | | | |
|
-
|
| |
-
|
| | | | |
|
Gross Profit - Non-GAAP
| | |
$
|
195.8
| | | | 49.4 | % | | | | | |
$
|
149.1
| | | 50.2 | % | | | | | |
$
|
192.9
| | | 51.1 | % | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Income (Loss) from Operations - GAAP
| | |
$
|
46.4
| | | | 11.7 | % | | | | | |
$
|
(11.8
|
)
| | -4.0 | % | | | | | |
$
|
80.3
| | | 21.3 | % | | | | |
| |
Acquired intangible asset amortization
| | | |
18.4
| | | | 4.6 | % | | | | | | |
19.1
| | | 6.4 | % | | | | | | |
7.3
| | | 1.9 | % | | | | |
| |
Inventory Step-Up
| | | |
4.9
| | | | 1.2 | % | | | | | | |
12.2
| | | 4.1 | % | | | | | | |
-
| | | - | | | | | |
| |
Pension Mark-to-Market adjustments (1) | | | |
-
| | | | - | | | | | | | |
9.5
| | | 3.2 | % | | | | | | |
-
| | | - | | | | | |
| |
Restructuring and other, net (2) | | |
|
(1.8
|
)
| |
| -0.5 | % | | | | | |
|
5.3
|
| | 1.8 | % | | | | | |
|
0.4
|
| | 0.1 | % | | | | |
|
Income from Operations - non-GAAP
| | |
$
|
67.9
|
| |
| 17.1 | % | | | | | |
$
|
34.3
|
| | 11.5 | % | | | | | |
$
|
88.0
|
| | 23.3 | % | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | Income per Common Share from Continuing Operations | | | | | Income per Common Share from Continuing Operations | | | | | Income per Common Share from Continuing Operations |
| | | | | | April 1, 2012 |
| % of Net Revenues |
| Basic |
| Diluted | | December 31, 2011 |
| % of Net Revenues |
| Basic |
| Diluted | | April 3, 2011 |
| % of Net Revenues |
| Basic |
| Diluted |
|
Income from Continuing Operations - GAAP
| | |
$
|
33.6
| | | | 8.5 | % | |
$
|
0.18
| | |
$
|
0.15
| | |
$
|
127.3
| | | 42.9 | % | |
$
|
0.69
| | |
$
|
0.57
| | |
$
|
69.9
| | | 18.5 | % | |
$
|
0.38
| |
$
|
0.30
|
| |
Acquired intangible asset amortization
| | | |
18.4
| | | | 4.6 | % | | |
0.10
| | | |
0.09
| | | |
19.1
| | | 6.4 | % | | |
0.10
| | | |
0.09
| | | |
7.3
| | | 1.9 | % | | |
0.04
| | |
0.03
|
| |
Inventory Step-Up
| | | |
4.9
| | | | 1.2 | % | | |
0.03
| | | |
0.02
| | | |
12.2
| | | 4.1 | % | | |
0.07
| | | |
0.06
| | | |
-
| | |
-
| | | |
-
| | |
-
|
| |
Pension Mark-to-Market adjustments (1) | | | |
-
| | | | - | | | |
-
| | | |
-
| | | |
9.5
| | | 3.2 | % | | |
0.05
| | | |
0.05
| | | |
-
| | |
-
| | | |
-
| | |
-
|
| |
Restructuring and other, net (2) | | | |
(1.8
|
)
| | | -0.5 | % | | |
(0.01
|
)
| | |
(0.01
|
)
| | |
5.3
| | | 1.8 | % | | |
0.03
| | | |
0.03
| | | |
0.4
| | | 0.1 | % | | |
0.00
| | |
0.00
|
| |
Deferred Tax Valuation Allowance
| | | |
-
| | | | - | | | |
-
| | | |
-
| | | |
(144.3
|
)
| | -48.6 | % | | |
(0.79
|
)
| | |
(0.71
|
)
| | |
-
| | | - | | | |
-
| | |
-
|
| |
Income Tax adjustment (3) | | | |
1.8
| | | | 0.5 | % | | |
0.01
| | | |
0.01
| | | |
-
| | | - | | | |
-
| | | |
-
| | | |
-
| | | - | | | |
-
| | |
-
|
| |
Convertible share adjustment (4) | | | |
-
| | | | - | | | |
-
| | | |
0.02
| | | |
-
| | | - | | | |
-
| | | |
0.06
| | | |
-
| | | - | | | |
-
| | |
0.06
|
| |
Interest and other (5) | | |
|
3.3
|
| |
| 0.8 | % | |
|
0.02
|
| |
|
0.02
|
| |
|
3.2
|
| | 1.1 | % | |
|
0.02
|
| |
|
0.02
|
| |
|
2.9
|
| | 0.8 | % | |
|
0.02
| |
|
0.01
|
|
Income from Continuing Operations - non-GAAP
| | |
$
|
60.2
|
| |
| 15.2 | % | |
$
|
0.32
|
| |
$
|
0.30
|
| |
$
|
32.3
|
| | 10.9 | % | |
$
|
0.18
|
| |
$
|
0.17
|
| |
$
|
80.5
|
| | 21.3 | % | |
$
|
0.44
| |
$
|
0.40
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
GAAP and Non-GAAP Weighted Average Common Shares - Basic
| | | |
185.8
| | | | | | | | | |
183.5
| | | | | | | | | |
184.7
| | | | | | | |
|
GAAP Weighted Average Common Shares - Diluted
| | | |
231.2
| | | | | | | | | |
222.9
| | | | | | | | | |
232.1
| | | | | | | |
| |
Exclude dilutive shares from convertible note
| | |
|
(23.0
|
)
| | | | | | | |
|
(20.4
|
)
| | | | | | | |
|
(23.4
|
)
| | | | | | |
|
Non-GAAP Weighted Average Common Shares - Diluted (4) | | |
|
208.2
|
| | | | | | | |
|
202.5
|
| | | | | | | |
|
208.7
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
(1)
| |
In accordance with the Company's mark-to-market change in its
pension accounting, a pension accounting gain or loss is recorded in
the fourth quarter under GAAP.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(2)
| |
Restructuring and other, net consists of (in millions):
|
| | | | | | Quarter Ended |
| | | | | | April 1, 2012 | | | | | | | | December 31, 2011 | | | | | | | | April 3, 2011 | | | | | | |
| |
Contingent Consideration Fair Value Adjustment
| | |
$
|
(1.8
|
)
| | | | | | | |
$
|
-
| | | | | | | | |
$
|
-
| | | | | | | |
| |
Acquisition Costs
| | | |
-
| | | | | | | | | |
3.3
| | | | | | | | | |
-
| | | | | | | |
| |
Non-U.S. Pension Settlement
| | | |
-
| | | | | | | | | |
2.0
| | | | | | | | | |
-
| | | | | | | |
| |
Employee Severance
| | | |
-
| | | | | | | | | |
-
| | | | | | | | | |
0.8
| | | | | | | |
| |
Facility Related
| | |
|
-
|
| | | | | | | |
|
-
|
| | | | | | | |
|
(0.4
|
)
| | | | | | |
| | | | | |
$
|
(1.8
|
)
| | | | | | | |
$
|
5.3
|
| | | | | | | |
$
|
0.4
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
(3)
| |
For the quarter ended April 1, 2012, adjustment to record income tax
provision on a cash basis.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
(4)
| |
For the quarters ended April 1, 2012, December 31, 2011 and April 3,
2011, the calculation of non-GAAP diluted earnings per share gives
benefit to the Company's call option on its stock for 34.7 million
shares at $5.48. As a result, 18.3 million, 14.7 million and 18.8
million shares, respectively, have been included in non-GAAP diluted
shares and net interest expense of $2.4 million has been added back
to non-GAAP net income for the non-GAAP diluted earnings per share
calculation.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
(5)
| |
For the quarters ended April 1, 2012, December 31, 2011 and April 3,
2011, Interest and Other included non-cash convertible debt interest.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| GAAP to Non-GAAP Reconciliation of Second Quarter 2012 guidance: | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
GAAP and Non-GAAP second quarter revenue guidance:
| | | | |
$490 million to $530 million
| | | | | | | | | | | | | | | | | | |
|
GAAP income from continuing operations per diluted share
| | | | |
$
|
0.31
| | |
$
|
0.37
| | | | | | | | | | | | | | | | | | | |
| |
Exclude acquired intangible asset amortization
| | | | | |
0.09
| | | |
0.09
| | | | | | | | | | | | | | | | | | | |
| |
Exclude inventory step-up
| | | | | |
0.01
| | | |
0.01
| | | | | | | | | | | | | | | | | | | |
| |
Exclude non-cash convertible debt interest
| | | | | |
0.02
| | | |
0.02
| | | | | | | | | | | | | | | | | | | |
| |
Exclude dilutive shares from convertible note
| | | | |
|
0.10
|
| |
|
0.13
|
| | | | | | | | | | | | | | | | | | |
|
Non-GAAP income from continuing operations per diluted share
| | | | |
$
|
0.53
| | |
$
|
0.62
| | | | | | | | | | | | | | | | | | | |

Contacts:
Teradyne, Inc.
Andrew Blanchard, 978-370-2425
Investor
Relations
investorrelations@teradyne.com
http://www.teradyne.com
Source: Teradyne, Inc.
© 2026 Canjex Publishing Ltd. All rights reserved.