- Q1’19 GAAP earnings per share grew 44% and Non-GAAP earnings per share grew 20% from Q1’18
- Industrial Automation revenue up 35% from Q1’18 on Universal Robots growth of 16% and the addition of Mobile Industrial Robots (MiR)
- Expect 8% sequential revenue growth in Q2’19 at mid-point of guidance
Q1’19 | Q1’18 | Q4’18 | ||||
Revenue (mil) | $494 | $487 | $520 | |||
GAAP EPS | $0.62 | $0.43 | $0.79 | |||
Non-GAAP EPS | $0.54 | $0.45 | $0.63 |
"First quarter sales and earnings were above our January guidance as test shipments were slightly stronger with favorable product mix, resulting in higher margins than expected," said
Guidance for the second quarter of 2019 is revenue of
Webcast
A conference call to discuss the first quarter results, along with management's business outlook, will follow at
Non-GAAP Results
In addition to disclosing results that are determined in accordance with GAAP,
About
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, INC. REPORT FOR FIRST FISCAL QUARTER OF 2019 | ||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||||
Quarter Ended | ||||||||||||||||||
March 31, 2019 |
December 31, 2018 |
April 1, 2018 |
||||||||||||||||
Net revenues | $ | 494,099 | $ | 519,558 | $ | 487,467 | ||||||||||||
Cost of revenues (exclusive of acquired intangible assets amortization shown separately below) (1) | 206,464 | 210,023 | 217,635 | |||||||||||||||
Gross profit | 287,635 | 309,535 | 269,832 | |||||||||||||||
Operating expenses: | ||||||||||||||||||
Selling and administrative | 102,013 | 100,552 | 90,505 | |||||||||||||||
Engineering and development | 76,791 | 74,706 | 74,408 | |||||||||||||||
Acquired intangible assets amortization | 10,634 | 10,558 | 7,698 | |||||||||||||||
Restructuring and other (2) | 5,112 | 11,446 | (313 | ) | ||||||||||||||
Operating expenses | 194,550 | 197,262 | 172,298 | |||||||||||||||
Income from operations | 93,085 | 112,273 | 97,534 | |||||||||||||||
Interest and other (income) expense (3) | (894 | ) | 1,145 | 1,714 | ||||||||||||||
Income before income taxes | 93,979 | 111,128 | 95,820 | |||||||||||||||
Income tax (benefit) provision (4) | (15,159 | ) | (32,662 | ) | 8,846 | |||||||||||||
Net income | $ | 109,138 | $ | 143,790 | $ | 86,974 | ||||||||||||
Net income per common share: | ||||||||||||||||||
Basic | $ | 0.63 | $ | 0.80 | $ | 0.45 | ||||||||||||
Diluted | $ | 0.62 | $ | 0.79 | $ | 0.43 | ||||||||||||
Weighted average common shares - basic | 173,532 | 178,958 | 195,255 | |||||||||||||||
Weighted average common shares - diluted (5) | 176,972 | 181,520 | 203,484 | |||||||||||||||
Cash dividend declared per common share | $ | 0.09 | $ | 0.09 | $ | 0.09 | ||||||||||||
(1 | ) | Cost of revenues includes: | Quarter Ended | |||||||||||||||
March 31, 2019 |
December 31, 2018 |
April 1, 2018 |
||||||||||||||||
Provision for excess and obsolete inventory | $ | 2,397 | $ | 1,720 | $ | 3,522 | ||||||||||||
Sale of previously written down inventory | (778 | ) | (1,501 | ) | (2,243 | ) | ||||||||||||
$ | 1,619 | $ | 219 | $ | 1,279 | |||||||||||||
(2 | ) | Restructuring and other consists of: | Quarter Ended | |||||||||||||||
March 31, 2019 |
December 31, 2018 |
April 1, 2018 |
||||||||||||||||
Contingent consideration fair value adjustment | $ | 2,970 | $ | 10,223 | $ | (4,968 | ) | |||||||||||
Acquisition related expenses and compensation | 1,343 | 455 | 774 | |||||||||||||||
Employee severance | 799 | 768 | 3,881 | |||||||||||||||
$ | 5,112 | $ | 11,446 | $ | (313 | ) | ||||||||||||
(3 | ) | Interest and other (income) expense, includes: | Quarter Ended | |||||||||||||||
March 31, 2019 |
December 31, 2018 |
April 1, 2018 |
||||||||||||||||
Non-cash convertible debt interest | $ | 3,368 | $ | 3,327 | $ | 3,206 | ||||||||||||
Pension actuarial gain | - | (3,512 | ) | - | ||||||||||||||
$ | 3,368 | $ | (185 | ) | $ | 3,206 | ||||||||||||
(4 | ) | For the quarter ended Mach 31, 2019, income tax (benefit) provision 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 ended December 31, 2018, income tax (benefit) provision includes a $52 million tax benefit related to the finalization of our toll tax charge. | ||||||||||||||||
(5 | ) | Under GAAP, when calculating diluted earnings per share, convertible debt must be assumed to have converted if the effect on EPS would be dilutive. Diluted shares assume the conversion of the convertible debt as the effect would be dilutive. Accordingly, for the quarters ended March 31, 2019, December 31, 2018, and April 1, 2018, 2.2 million, 0.9 million and 4.4 million shares, respectively, have been included in diluted shares. For the quarter ended April 1, 2018, diluted shares also included 1.8 million shares from the convertible note hedge transaction. |
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) | |||||||||
March 31, 2019 |
December 31, 2018 |
||||||||
Assets | |||||||||
Cash and cash equivalents | $ | 483,728 | $ | 926,752 | |||||
Marketable securities | 421,088 | 190,096 | |||||||
Accounts receivable, net | 333,840 | 291,267 | |||||||
Inventories, net | 161,342 | 153,541 | |||||||
Prepayments and other current assets | 194,044 | 170,826 | |||||||
Total current assets | 1,594,042 | 1,732,482 | |||||||
Property, plant and equipment, net | 283,300 | 279,821 | |||||||
Operating lease right-of-use assets, net | 50,733 | - | |||||||
Marketable securities | 91,926 | 87,731 | |||||||
Deferred tax assets | 69,687 | 70,848 | |||||||
Other assets | 11,279 | 11,509 | |||||||
Retirement plans assets | 16,791 | 16,883 | |||||||
Acquired intangible assets, net | 119,372 | 125,482 | |||||||
Goodwill | 379,513 | 381,850 | |||||||
Total assets | $ | 2,616,643 | $ | 2,706,606 | |||||
Liabilities | |||||||||
Accounts payable | $ | 118,816 | $ | 100,688 | |||||
Accrued employees' compensation and withholdings | 89,089 | 148,566 | |||||||
Deferred revenue and customer advances | 84,764 | 77,711 | |||||||
Other accrued liabilities | 67,422 | 78,272 | |||||||
Contingent consideration | 22,803 | 34,865 | |||||||
Operating lease liabilities | 17,176 | - | |||||||
Income taxes payable | 41,898 | 36,185 | |||||||
Total current liabilities | 441,968 | 476,287 | |||||||
Retirement plans liabilities | 121,205 | 117,456 | |||||||
Long-term deferred revenue and customer advances | 32,843 | 32,750 | |||||||
Deferred tax liabilities | 19,614 | 20,662 | |||||||
Long-term other accrued liabilities | 9,732 | 37,547 | |||||||
Long-term contingent consideration | 15,510 | 35,678 | |||||||
Long-term operating lease liabilities | 38,062 | - | |||||||
Long-term income taxes payable | 83,891 | 83,891 | |||||||
Long-term debt | 383,590 | 379,981 | |||||||
Total liabilities | 1,146,415 | 1,184,252 | |||||||
Shareholders' equity | 1,470,228 | 1,522,354 | |||||||
Total liabilities and shareholders' equity | $ | 2,616,643 | $ | 2,706,606 | |||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) | |||||||||||
Quarter Ended | |||||||||||
March 31, 2019 |
April 1, 2018 |
||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 109,138 | $ | 86,974 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation | 16,651 | 16,336 | |||||||||
Amortization | 12,942 | 9,204 | |||||||||
Stock-based compensation | 9,474 | 9,544 | |||||||||
Deferred taxes | 1,206 | 8,696 | |||||||||
Provision for excess and obsolete inventory | 2,397 | 3,522 | |||||||||
Contingent consideration fair value adjustment | 2,970 | (4,968 | ) | ||||||||
(Gains) losses on investments | (2,828 | ) | 1,241 | ||||||||
Other | (349 | ) | 152 | ||||||||
Changes in operating assets and liabilities, net of businesses acquired: | |||||||||||
Accounts receivable | (41,706 | ) | (140,747 | ) | |||||||
Inventories | (2,917 | ) | (21,017 | ) | |||||||
Prepayments and other assets | (19,165 | ) | (679 | ) | |||||||
Accounts payable and accrued expenses | (52,806 | ) | (46,706 | ) | |||||||
Deferred revenue and customer advances | 6,455 | 9,644 | |||||||||
Retirement plans contributions | (1,210 | ) | (1,020 | ) | |||||||
Income taxes | (22,236 | ) | (12,106 | ) | |||||||
Net cash provided by (used for) operating activities | 18,016 | (81,930 | ) | ||||||||
Cash flows from investing activities: | |||||||||||
Purchases of property, plant and equipment | (25,711 | ) | (34,797 | ) | |||||||
Purchases of marketable securities | (375,184 | ) | (490,324 | ) | |||||||
Proceeds from sales of marketable securities | 5,440 | 800,671 | |||||||||
Proceeds from maturities of marketable securities | 141,201 | 212,698 | |||||||||
Proceeds from life insurance | 273 | - | |||||||||
Acquisition of businesses, net of cash acquired | (6,970 | ) | (25,356 | ) | |||||||
Net cash (used for) provided by investing activities | (260,951 | ) | 462,892 | ||||||||
Cash flows from financing activities: | |||||||||||
Issuance of common stock under stock purchase and stock option plans | 14,122 | 10,654 | |||||||||
Repurchase of common stock | (156,468 | ) | (134,276 | ) | |||||||
Dividend payments | (15,627 | ) | (17,588 | ) | |||||||
Payment related to net settlement of employee stock compensation awards | (14,172 | ) | (19,629 | ) | |||||||
Payment of contingent consideration | (27,615 | ) | (13,571 | ) | |||||||
Net cash used for financing activities | (199,760 | ) | (174,410 | ) | |||||||
Effects of exchange rate changes on cash and cash equivalents | (329 | ) | 1,478 | ||||||||
(Decrease) increase in cash and cash equivalents | (443,024 | ) | 208,030 | ||||||||
Cash and cash equivalents at beginning of period | 926,752 | 429,843 | |||||||||
Cash and cash equivalents at end of period | $ | 483,728 | $ | 637,873 | |||||||
GAAP to Non-GAAP Earnings Reconciliation | |||||||||||||||||||||||||||||||||||||||||||||||||
(In millions, except per share amounts) | |||||||||||||||||||||||||||||||||||||||||||||||||
Quarter Ended | |||||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2019 |
% of Net Revenues |
December 31, 2018 |
% of Net Revenues |
April 1, 2018 |
% of Net Revenues | ||||||||||||||||||||||||||||||||||||||||||||
Net revenues | $ | 494.1 | $ | 519.6 | $ | 487.5 | |||||||||||||||||||||||||||||||||||||||||||
Gross profit GAAP and non-GAAP | $ | 287.6 | 58.2 | % | $ | 309.5 | 59.6 | % | $ | 269.8 | 55.3 | % | |||||||||||||||||||||||||||||||||||||
Income from operations - GAAP | $ | 93.1 | 18.8 | % | $ | 112.3 | 21.6 | % | $ | 97.5 | 20.0 | % | |||||||||||||||||||||||||||||||||||||
Acquired intangible assets amortization | 10.6 | 2.1 | % | 10.6 | 2.0 | % | 7.7 | 1.6 | % | ||||||||||||||||||||||||||||||||||||||||
Restructuring and other (1) | 5.1 | 1.0 | % | 11.4 | 2.2 | % | (0.3 | ) | -0.1 | % | |||||||||||||||||||||||||||||||||||||||
Income from operations - non-GAAP | $ | 108.8 | 22.0 | % | $ | 134.3 | 25.8 | % | $ | 104.9 | 21.5 | % | |||||||||||||||||||||||||||||||||||||
Net Income per Common Share |
Net Income per Common Share |
Net Income per Common Share |
|||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2019 |
% of Net Revenues |
Basic | Diluted | December 31, 2018 |
% of Net Revenues |
Basic | Diluted | April 1, 2018 |
% of Net Revenues | Basic | Diluted | ||||||||||||||||||||||||||||||||||||||
Net income - GAAP | $ | 109.1 | 22.1 | % | $ | 0.63 | $ | 0.62 | $ | 143.8 | 27.7 | % | $ | 0.80 | $ | 0.79 | $ | 87.0 | 17.8 | % | $ | 0.45 | $ | 0.43 | |||||||||||||||||||||||||
Acquired intangible assets amortization | 10.6 | 2.1 | % | 0.06 | 0.06 | 10.6 | 2.0 | % | 0.06 | 0.06 | 7.7 | 1.6 | % | 0.04 | 0.04 | ||||||||||||||||||||||||||||||||||
Interest and other (2) | 3.4 | 0.7 | % | 0.02 | 0.02 | 3.3 | 0.6 | % | 0.02 | 0.02 | 3.2 | 0.7 | % | 0.02 | 0.02 | ||||||||||||||||||||||||||||||||||
Restructuring and other (1) | 5.1 | 1.0 | % | 0.03 | 0.03 | 11.4 | 2.2 | % | 0.06 | 0.06 | (0.3 | ) | -0.1 | % | - | - | |||||||||||||||||||||||||||||||||
Pension mark-to-market adjustment (2) | - | - | - | - | (3.5 | ) | -0.7 | % | (0.02 | ) | (0.02 | ) | - | - | - | - | |||||||||||||||||||||||||||||||||
Exclude discrete tax adjustments (3) | (30.1 | ) | -6.1 | % | (0.17 | ) | (0.17 | ) | (52.9 | ) | -10.2 | % | (0.30 | ) | (0.29 | ) | (6.3 | ) | -1.3 | % | (0.03 | ) | (0.03 | ) | |||||||||||||||||||||||||
Non-GAAP tax adjustments | (3.5 | ) | -0.7 | % | (0.02 | ) | (0.02 | ) | 0.3 | 0.1 | % | 0.00 | 0.00 | (1.9 | ) | -0.4 | % | (0.01 | ) | (0.01 | ) | ||||||||||||||||||||||||||||
Convertible share adjustment | - | - | - | 0.01 | - | - | - | - | - | - | - | 0.01 | |||||||||||||||||||||||||||||||||||||
Net income - non-GAAP | $ | 94.6 | 19.1 | % | $ | 0.55 | $ | 0.54 | $ | 113.0 | 21.7 | % | $ | 0.63 | $ | 0.63 | $ | 89.4 | 18.3 | % | $ | 0.46 | $ | 0.45 | |||||||||||||||||||||||||
GAAP and non-GAAP weighted average common shares - basic | 173.5 | 179.0 | 195.3 | ||||||||||||||||||||||||||||||||||||||||||||||
GAAP weighted average common shares - diluted | 177.0 | 181.5 | 203.5 | ||||||||||||||||||||||||||||||||||||||||||||||
Exclude dilutive shares related to convertible note transaction | (2.2 | ) | (0.9 | ) | (6.2 | ) | |||||||||||||||||||||||||||||||||||||||||||
Non-GAAP weighted average common shares - diluted | 174.8 | 180.6 | 197.3 | ||||||||||||||||||||||||||||||||||||||||||||||
(1 | ) | Restructuring and other consists of: | |||||||||||||||||||||||||||||||||||||||||||||||
Quarter Ended | |||||||||||||||||||||||||||||||||||||||||||||||||
March 31, 2019 |
December 31, 2018 |
April 1, 2018 |
|||||||||||||||||||||||||||||||||||||||||||||||
Contingent consideration fair value adjustment | $ | 3.0 | $ | 10.2 | $ | (5.0 | ) | ||||||||||||||||||||||||||||||||||||||||||
Acquisition related expenses and compensation | 1.3 | 0.8 | 0.8 | ||||||||||||||||||||||||||||||||||||||||||||||
Employee severance | 0.8 | 0.5 | 3.9 | ||||||||||||||||||||||||||||||||||||||||||||||
$ | 5.1 | $ | 11.4 | $ | (0.3 | ) | |||||||||||||||||||||||||||||||||||||||||||
(2 | ) | For the quarters ended March 31, 2019, December 31, 2018, and April 1, 2018, adjustment to exclude non-cash convertible debt interest expense and adjustment to exclude actuarial gains recognized under GAAP in accordance with Teradyne's mark-to-market pension accounting. |
|||||||||||||||||||||||||||||||||||||||||||||||
(3 | ) | For the quarters ended March 31, 2019, December 31, 2018, and April 1, 2018, adjustment to exclude discrete income tax items. For the quarter ended Mach 31, 2019, income tax (benefit) provision 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 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. |
|||||||||||||||||||||||||||||||||||||||||||||||
GAAP to Non-GAAP Reconciliation of Second Quarter 2019 guidance: | |||||||||||||||||||||||||||||||||||||||||||||||||
GAAP and non-GAAP second quarter revenue guidance: | $520 million | to | $550 million | ||||||||||||||||||||||||||||||||||||||||||||||
GAAP net income per diluted share | $ | 0.48 | $ | 0.56 | |||||||||||||||||||||||||||||||||||||||||||||
Exclude acquired intangible assets amortization | 0.06 | 0.06 | |||||||||||||||||||||||||||||||||||||||||||||||
Exclude non-cash convertible debt interest | 0.02 | 0.02 | |||||||||||||||||||||||||||||||||||||||||||||||
Exclude restructuring and other | 0.01 | 0.01 | |||||||||||||||||||||||||||||||||||||||||||||||
Tax effect of non-GAAP adjustments | (0.02 | ) | (0.02 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Convertible share adjustment | 0.02 | 0.02 | |||||||||||||||||||||||||||||||||||||||||||||||
Non-GAAP net income per diluted share | $ | 0.56 | $ | 0.65 | |||||||||||||||||||||||||||||||||||||||||||||
For press releases and other information of interest to investors, please visit Teradyne's investor site at investors.teradyne.com. | |||||||||||||||||||||||||||||||||||||||||||||||||
Contact: Teradyne, Inc. | |||||||||||||||||||||||||||||||||||||||||||||||||
Andy Blanchard 978-370-2425 | |||||||||||||||||||||||||||||||||||||||||||||||||
Vice President of Corporate Relations |
Source: Teradyne, Inc.