- Revenue of
$520 million in Q4’18, organic growth of 5% from Q4’17 - Record full year memory and analog test shipments
- Record 60% quarterly and 58% full year gross margin
- Expect to repurchase
$500 million in shares in 2019 - Quarterly dividend of
$0.09 declared
Q4'18 | Q4'17 | Q3'18 | FY 2018 | FY 2017 | ||||||
Revenue (mil) | $520 | $479 | $567 | $2,101 | $2,137 | |||||
GAAP EPS | $0.79 | ($0.54) | $0.63 | $2.35 | $1.28 | |||||
Non-GAAP EPS | $0.63 | $0.46 | $0.71 | $2.37 | $2.34 |
“We finished 2018 with strong fourth quarter sales above the high end of our guidance driven by upside demand in our Semiconductor and Wireless test businesses,” said CEO and President
As part of the
Teradyne’s Board of Directors declared a quarterly cash dividend of
Guidance for the first quarter of 2019 is revenue of
Webcast
A conference call to discuss the fourth 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 FOURTH FISCAL QUARTER OF 2018 | |||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||||||||||||
Quarter Ended | Twelve Months Ended | ||||||||||||||||||||||||
December 31, 2018 |
September 30, 2018 |
December 31, 2017 (1) |
December 31, 2018 |
December 31, 2017 (1) |
|||||||||||||||||||||
Net revenues | $ | 519,558 | $ | 566,848 | $ | 479,415 | $ | 2,100,802 | $ | 2,136,606 | |||||||||||||||
Cost of revenues (exclusive of acquired intangible assets amortization shown separately below) (2) | 210,022 | 233,155 | 208,485 | 880,408 | 915,153 | ||||||||||||||||||||
Gross profit | 309,536 | 333,693 | 270,930 | 1,220,394 | 1,221,453 | ||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||
Selling and administrative | 100,552 | 100,199 | 87,880 | 390,669 | 348,913 | ||||||||||||||||||||
Engineering and development | 74,706 | 77,049 | 72,070 | 301,505 | 307,305 | ||||||||||||||||||||
Acquired intangible assets amortization | 10,559 | 11,142 | 7,384 | 39,191 | 30,530 | ||||||||||||||||||||
Restructuring and other (3) | 11,446 | 1,710 | 8,970 | 15,232 | 9,362 | ||||||||||||||||||||
Operating expenses | 197,263 | 190,100 | 176,304 | 746,597 | 696,110 | ||||||||||||||||||||
Income from operations | 112,273 | 143,593 | 94,626 | 473,797 | 525,343 | ||||||||||||||||||||
Interest and other expense (income) (4) | 1,144 | 2,749 | (3,458 | ) | 5,996 | 931 | |||||||||||||||||||
Income before income taxes | 111,129 | 140,844 | 98,084 | 467,801 | 524,412 | ||||||||||||||||||||
Income tax (benefit) provision (5) | (32,662 | ) | 20,863 | 204,007 | 16,022 | 266,720 | |||||||||||||||||||
Net income (loss) | $ | 143,791 | $ | 119,981 | $ | (105,923 | ) | $ | 451,779 | $ | 257,692 | ||||||||||||||
Net income (loss) per common share: | |||||||||||||||||||||||||
Basic | $ | 0.80 | $ | 0.65 | $ | (0.54 | ) | $ | 2.41 | $ | 1.30 | ||||||||||||||
Diluted | $ | 0.79 | $ | 0.63 | $ | (0.54 | ) | $ | 2.35 | $ | 1.28 | ||||||||||||||
Weighted average common shares - basic | 178,958 | 185,744 | 196,010 | 187,672 | 198,069 | ||||||||||||||||||||
Weighted average common shares - diluted (6) | 181,520 | 190,505 | 196,010 | 192,605 | 201,641 | ||||||||||||||||||||
Cash dividend declared per common share | $ | 0.09 | $ | 0.09 | $ | 0.07 | $ | 0.36 | $ | 0.28 | |||||||||||||||
(1 | ) | Certain prior period amounts were reclassified to conform with the first quarter 2018 adoption of new accounting guidance for the presentation of pension and post retirement costs. | |||||||||||||||||||||||
(2 | ) | Cost of revenues includes: | Quarter Ended | Twelve Months Ended | |||||||||||||||||||||
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
December 31, 2018 |
December 31, 2017 |
|||||||||||||||||||||
Provision for excess and obsolete inventory | $ | 1,720 | $ | 3,347 | $ | 1,690 | $ | 11,242 | $ | 8,844 | |||||||||||||||
Sale of previously written down inventory | (1,501 | ) | (1,013 | ) | (1,048 | ) | (6,679 | ) | (7,451 | ) | |||||||||||||||
$ | 219 | $ | 2,334 | $ | 642 | $ | 4,563 | $ | 1,393 | ||||||||||||||||
(3 | ) | Restructuring and other consists of: | Quarter Ended | Twelve Months Ended | |||||||||||||||||||||
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
December 31, 2018 |
December 31, 2017 |
|||||||||||||||||||||
Contingent consideration fair value adjustment | $ | 10,223 | $ | (768 | ) | $ | 5,973 | $ | 987 | $ | 7,820 | ||||||||||||||
Employee severance | 768 | 1,667 | 1,801 | 8,714 | 3,754 | ||||||||||||||||||||
Acquisition related expenses and compensation | 455 | 811 | - | 4,584 | - | ||||||||||||||||||||
Impairment of fixed assets | - | - | 1,124 | - | 1,124 | ||||||||||||||||||||
Other | - | - | 72 | 947 | 973 | ||||||||||||||||||||
Property insurance recovery, net | - | - | - | - | (4,309 | ) | |||||||||||||||||||
$ | 11,446 | $ | 1,710 | $ | 8,970 | $ | 15,232 | $ | 9,362 | ||||||||||||||||
(4 | ) | Interest and other (income) expense, includes: | Quarter Ended | Twelve Months Ended | |||||||||||||||||||||
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
December 31, 2018 |
December 31, 2017 |
|||||||||||||||||||||
Non-cash convertible debt interest | $ | 3,327 | $ | 3,286 | $ | 3,166 | $ | 13,064 | $ | 12,431 | |||||||||||||||
Pension actuarial (gain) loss | (3,512 | ) | 267 | (3,786 | ) | (3,316 | ) | (6,624 | ) | ||||||||||||||||
$ | (185 | ) | $ | 3,553 | $ | (620 | ) | $ | 9,748 | $ | 5,807 | ||||||||||||||
(5 | ) | For the quarter and twelve months ended December 31, 2018 income tax (benefit) provision includes a $52 million tax benefit related to the finalization of our U.S. toll tax liability. For the quarter and twelve months ended December 31, 2017, income tax provision included an expense of $186 million related to the estimated impact of the U.S. Tax Reform Act. | |||||||||||||||||||||||
(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, 2018, September 30, 2018 and December 31, 2017, 0.9 million, 3.0 million and 3.3 million shares, respectively, have been included in diluted shares. For the twelve months ended December 31, 2018 and December 31, 2017, 2.7 million and 1.3 million shares, respectively, have been included in diluted shares. For the twelve months ended December 31, 2018 and December 31, 2017, diluted shares also included 0.5 million shares and 0.1 million shares, respectively, from the convertible note hedge transaction. | |||||||||||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) | |||||||||||||||||||||||||
December 31, 2018 |
December 31, 2017 |
||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||
Cash and cash equivalents | $ | 926,752 | $ | 429,843 | |||||||||||||||||||||
Marketable securities | 190,096 | 1,347,979 | |||||||||||||||||||||||
Accounts receivable, net | 291,267 | 272,783 | |||||||||||||||||||||||
Inventories, net | 153,541 | 107,525 | |||||||||||||||||||||||
Prepayments and other current assets | 170,817 | 112,151 | |||||||||||||||||||||||
Total current assets | 1,732,473 | 2,270,281 | |||||||||||||||||||||||
Property, plant and equipment, net | 279,821 | 268,447 | |||||||||||||||||||||||
Marketable securities | 87,731 | 125,926 | |||||||||||||||||||||||
Deferred tax assets | 70,858 | 84,026 | |||||||||||||||||||||||
Other assets | 11,508 | 12,275 | |||||||||||||||||||||||
Retirement plans assets | 16,883 | 17,491 | |||||||||||||||||||||||
Acquired intangible assets, net | 125,482 | 79,088 | |||||||||||||||||||||||
Goodwill | 381,850 | 252,011 | |||||||||||||||||||||||
Total assets | $ | 2,706,606 | $ | 3,109,545 | |||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||
Accounts payable | $ | 100,688 | $ | 86,393 | |||||||||||||||||||||
Accrued employees' compensation and withholdings | 148,566 | 141,694 | |||||||||||||||||||||||
Deferred revenue and customer advances | 78,427 | 83,614 | |||||||||||||||||||||||
Other accrued liabilities | 78,272 | 59,083 | |||||||||||||||||||||||
Contingent consideration | 34,865 | 24,497 | |||||||||||||||||||||||
Income taxes payable | 36,185 | 59,055 | |||||||||||||||||||||||
Total current liabilities | 477,003 | 454,336 | |||||||||||||||||||||||
Retirement plans liabilities | 117,456 | 119,776 | |||||||||||||||||||||||
Long-term deferred revenue and customer advances | 32,033 | 30,127 | |||||||||||||||||||||||
Deferred tax liabilities | 20,662 | 6,720 | |||||||||||||||||||||||
Long-term other accrued liabilities | 37,548 | 10,273 | |||||||||||||||||||||||
Long-term contingent consideration | 35,678 | 20,605 | |||||||||||||||||||||||
Long-term income taxes payable | 83,891 | 148,075 | |||||||||||||||||||||||
Long-term debt | 379,981 | 365,987 | |||||||||||||||||||||||
Total liabilities | 1,184,252 | 1,155,899 | |||||||||||||||||||||||
Shareholders' equity | 1,522,354 | 1,953,646 | |||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 2,706,606 | $ | 3,109,545 | |||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) | |||||||||||||||||||||||||
Quarter Ended | Twelve Months Ended | ||||||||||||||||||||||||
December 31, 2018 |
December 31, 2017 |
December 31, 2018 |
December 31, 2017 |
||||||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||||||||
Net income (loss) | $ | 143,791 | $ | (105,923 | ) | $ | 451,779 | $ | 257,692 | ||||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||||
Depreciation | 17,485 | 16,879 | 67,415 | 66,122 | |||||||||||||||||||||
Amortization | 12,900 | 9,640 | 45,809 | 41,953 | |||||||||||||||||||||
Stock-based compensation | 8,250 | 8,477 | 33,577 | 34,097 | |||||||||||||||||||||
Deferred taxes | 3,898 | 37,784 | 28,340 | 37,105 | |||||||||||||||||||||
Provision for excess and obsolete inventory | 1,720 | 1,690 | 11,242 | 8,844 | |||||||||||||||||||||
Contingent consideration fair value adjustment | 10,223 | 5,973 | 987 | 7,820 | |||||||||||||||||||||
Losses (gains) on investments | 3,914 | (953 | ) | 3,494 | (878 | ) | |||||||||||||||||||
Retirement plan actuarial gains | (3,512 | ) | (3,786 | ) | (3,316 | ) | (6,624 | ) | |||||||||||||||||
Property insurance recovery, net | - | - | - | (4,309 | ) | ||||||||||||||||||||
Other | 144 | 891 | 1,083 | 1,585 | |||||||||||||||||||||
Changes in operating assets and liabilities, net of businesses acquired: | |||||||||||||||||||||||||
Accounts receivable | 59,869 | (4,961 | ) | (17,938 | ) | (80,584 | ) | ||||||||||||||||||
Inventories | 4,619 | 21,190 | (29,498 | ) | 44,960 | ||||||||||||||||||||
Prepayments and other assets | (29,683 | ) | (5,108 | ) | (58,402 | ) | 2,254 | ||||||||||||||||||
Accounts payable and accrued expenses | (2,431 | ) | 38,276 | 13,693 | 43,574 | ||||||||||||||||||||
Deferred revenue and customer advances | 3,556 | (29,551 | ) | 13,379 | 4,984 | ||||||||||||||||||||
Retirement plans contributions | (1,090 | ) | (1,040 | ) | (4,334 | ) | (5,902 | ) | |||||||||||||||||
Income taxes | (47,277 | ) | 157,994 | (80,429 | ) | 173,802 | |||||||||||||||||||
Net cash provided by operating activities | 186,376 | 147,472 | 476,881 | 626,495 | |||||||||||||||||||||
Cash flows from investing activities: | |||||||||||||||||||||||||
Purchases of property, plant and equipment | (26,110 | ) | (32,128 | ) | (114,379 | ) | (105,375 | ) | |||||||||||||||||
Proceeds from government subsidy for property, plant and equipment | - | - | 7,920 | - | |||||||||||||||||||||
Purchases of marketable securities | (109,223 | ) | (355,394 | ) | (918,744 | ) | (1,391,917 | ) | |||||||||||||||||
Proceeds from sales of marketable securities | 2,958 | 84,577 | 846,122 | 527,746 | |||||||||||||||||||||
Proceeds from maturities of marketable securities | 336,339 | 228,426 | 1,270,439 | 701,681 | |||||||||||||||||||||
Proceeds from property insurance | - | - | - | 5,064 | |||||||||||||||||||||
Proceeds from life insurance | - | - | 1,126 | - | |||||||||||||||||||||
Acquisition of businesses, net of cash acquired | - | - | (169,474 | ) | - | ||||||||||||||||||||
Net cash provided by (used for) investing activities | 203,964 | (74,519 | ) | 923,010 | (262,801 | ) | |||||||||||||||||||
Cash flows from financing activities: | |||||||||||||||||||||||||
Issuance of common stock under stock purchase and stock option plans | 14 | 31 | 20,973 | 24,493 | |||||||||||||||||||||
Repurchase of common stock | (261,215 | ) | (48,482 | ) | (823,478 | ) | (200,304 | ) | |||||||||||||||||
Dividend payments | (16,002 | ) | (13,717 | ) | (67,322 | ) | (55,447 | ) | |||||||||||||||||
Payment related to net settlement of employee stock compensation awards | (182 | ) | (297 | ) | (20,023 | ) | (12,881 | ) | |||||||||||||||||
Payment of contingent consideration | - | - | (13,571 | ) | (1,050 | ) | |||||||||||||||||||
Net cash used for financing activities | (277,385 | ) | (62,465 | ) | (903,421 | ) | (245,189 | ) | |||||||||||||||||
Effects of exchange rate changes on cash and cash equivalents | (222 | ) | 678 | 439 | 3,454 | ||||||||||||||||||||
Increase in cash and cash equivalents | 112,733 | 11,166 | 496,909 | 121,959 | |||||||||||||||||||||
Cash and cash equivalents at beginning of period | 814,019 | 418,677 | 429,843 | 307,884 | |||||||||||||||||||||
Cash and cash equivalents at end of period | $ | 926,752 | $ | 429,843 | $ | 926,752 | $ | 429,843 | |||||||||||||||||
GAAP to Non-GAAP Earnings Reconciliation | ||||||||||||||||||||||||||||||||||||||||||||||||||
(In millions, except per share amounts) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2018 |
% of Net Revenues | September 30, 2018 |
% of Net Revenues | December 31, 2017 (1) |
% of Net Revenues | |||||||||||||||||||||||||||||||||||||||||||||
Net revenues | $ | 519.6 | $ | 566.8 | $ | 479.4 | ||||||||||||||||||||||||||||||||||||||||||||
Gross profit GAAP and non-GAAP | $ | 309.5 | 59.6 | % | $ | 333.7 | 58.9 | % | $ | 270.9 | 56.5 | % | ||||||||||||||||||||||||||||||||||||||
Income from operations - GAAP | $ | 112.3 | 21.6 | % | $ | 143.6 | 25.3 | % | $ | 94.6 | 19.7 | % | ||||||||||||||||||||||||||||||||||||||
Acquired intangible assets amortization | 10.6 | 2.0 | % | 11.1 | 2.0 | % | 7.4 | 1.5 | % | |||||||||||||||||||||||||||||||||||||||||
Restructuring and other (2) | 11.4 | 2.2 | % | 1.7 | 0.3 | % | 9.0 | 1.9 | % | |||||||||||||||||||||||||||||||||||||||||
Income from operations - non-GAAP | $ | 134.3 | 25.8 | % | $ | 156.4 | 27.6 | % | $ | 111.0 | 23.2 | % | ||||||||||||||||||||||||||||||||||||||
Net Income per Common Share | Net Income per Common Share | Net Income (Loss) per Common Share | ||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2018 |
% of Net Revenues | Basic | Diluted | September 30, 2018 |
% of Net Revenues | Basic | Diluted | December 31, 2017 |
% of Net Revenues | Basic | Diluted | |||||||||||||||||||||||||||||||||||||||
Net income (loss) – GAAP | $ | 143.8 | 27.7 | % | $ | 0.80 | $ | 0.79 | $ | 120.0 | 21.2 | % | $ | 0.65 | $ | 0.63 | $ | (105.9 | ) | -22.1 | % | $ | (0.54 | ) | $ | (0.54 | ) | |||||||||||||||||||||||
Acquired intangible assets amortization | 10.6 | 2.0 | % | 0.06 | 0.06 | 11.1 | 2.0 | % | 0.06 | 0.06 | 7.4 | 1.5 | % | 0.04 | 0.04 | |||||||||||||||||||||||||||||||||||
Interest and other (3) | 3.3 | 0.6 | % | 0.02 | 0.02 | 3.3 | 0.6 | % | 0.02 | 0.02 | 3.2 | 0.7 | % | 0.02 | 0.02 | |||||||||||||||||||||||||||||||||||
Restructuring and other (2) | 11.4 | 2.2 | % | 0.06 | 0.06 | 1.7 | 0.3 | % | 0.01 | 0.01 | 9.0 | 1.9 | % | 0.05 | 0.05 | |||||||||||||||||||||||||||||||||||
Pension mark-to-market adjustment (3) | (3.5 | ) | -0.7 | % | (0.02 | ) | (0.02 | ) | 0.3 | 0.1 | % | 0.00 | 0.00 | (3.8 | ) | -0.8 | % | (0.02 | ) | (0.02 | ) | |||||||||||||||||||||||||||||
Exclude discrete tax adjustments (4) | (52.9 | ) | -10.2 | % | (0.30 | ) | (0.29 | ) | 0.3 | 0.1 | % | 0.00 | 0.00 | 184.4 | 38.5 | % | 0.94 | 0.94 | ||||||||||||||||||||||||||||||||
Non-GAAP tax adjustments | 0.3 | 0.1 | % | 0.00 | 0.00 | (3.4 | ) | -0.6 | % | (0.02 | ) | (0.02 | ) | (2.9 | ) | -0.6 | % | (0.01 | ) | (0.01 | ) | |||||||||||||||||||||||||||||
Convertible share adjustment | - | - | - | - | - | - | - | 0.01 | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
Net income - non-GAAP | $ | 113.0 | 21.7 | % | $ | 0.63 | $ | 0.63 | $ | 133.3 | 23.5 | % | $ | 0.72 | $ | 0.71 | $ | 91.4 | 19.1 | % | $ | 0.47 | $ | 0.46 | ||||||||||||||||||||||||||
GAAP and non-GAAP weighted average common shares - basic | 179.0 | 185.7 | 196.0 | |||||||||||||||||||||||||||||||||||||||||||||||
GAAP weighted average common shares - diluted | 181.5 | 190.5 | 196.0 | |||||||||||||||||||||||||||||||||||||||||||||||
Include dilutive shares | - | - | 3.0 | |||||||||||||||||||||||||||||||||||||||||||||||
Exclude dilutive shares related to convertible note transaction | (0.9 | ) | (3.1 | ) | - | |||||||||||||||||||||||||||||||||||||||||||||
Non-GAAP weighted average common shares - diluted | 180.6 | 187.4 | 199.0 | |||||||||||||||||||||||||||||||||||||||||||||||
(1 | ) | Certain prior period amounts were reclassified to conform with the first quarter 2018 adoption of new accounting guidance for the presentation of pension and post retirement costs. | ||||||||||||||||||||||||||||||||||||||||||||||||
(2 | ) | Restructuring and other consists of: | ||||||||||||||||||||||||||||||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2018 |
September 30, 2018 |
December 31, 2017 |
||||||||||||||||||||||||||||||||||||||||||||||||
Contingent consideration fair value adjustment | $ | 10.2 | $ | (0.8 | ) | $ | 6.0 | |||||||||||||||||||||||||||||||||||||||||||
Employee severance | 0.8 | 1.7 | 1.8 | |||||||||||||||||||||||||||||||||||||||||||||||
Acquisition related expenses and compensation | 0.5 | 0.8 | - | |||||||||||||||||||||||||||||||||||||||||||||||
Impairment of fixed assets | - | - | 1.1 | |||||||||||||||||||||||||||||||||||||||||||||||
Other | - | - | 0.1 | |||||||||||||||||||||||||||||||||||||||||||||||
$ | 11.4 | $ | 1.7 | $ | 9.0 | |||||||||||||||||||||||||||||||||||||||||||||
(3 | ) | For the quarters ended December 31, 2018, September 30, 2018 and December 31, 2017, adjustment to exclude non-cash convertible debt interest expense and adjustment to exclude actuarial (gains)losses recognized under GAAP in accordance with Teradyne's mark-to-market pension accounting. | ||||||||||||||||||||||||||||||||||||||||||||||||
(4 | ) | For the quarters ended December 31, 2018, September 30, 2018 and December 31, 2017, 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 U.S. toll tax liability as a discrete item. For the quarter ended December 31, 2017, adjustment to treat the $186 million expense related to the estimated impact of the U.S. Tax Reform Act, as a discrete item. | ||||||||||||||||||||||||||||||||||||||||||||||||
Twelve Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2018 |
% of Net Revenues | December 31, 2017 (1) |
% of Net Revenues | |||||||||||||||||||||||||||||||||||||||||||||||
Net Revenues | $ | 2,100.8 | $ | 2,136.6 | ||||||||||||||||||||||||||||||||||||||||||||||
Gross profit GAAP | $ | 1,220.4 | 58.1 | % | $ | 1,221.5 | 57.2 | % | ||||||||||||||||||||||||||||||||||||||||||
Inventory step-up | 0.4 | 0.0 | % | - | - | |||||||||||||||||||||||||||||||||||||||||||||
Gross profit non-GAAP | $ | 1,220.8 | 58.1 | % | $ | 1,221.5 | 57.2 | % | ||||||||||||||||||||||||||||||||||||||||||
Income from operations - GAAP | $ | 473.8 | 22.6 | % | $ | 525.3 | 24.6 | % | ||||||||||||||||||||||||||||||||||||||||||
Acquired intangible assets amortization | 39.2 | 1.9 | % | 30.5 | 1.4 | % | ||||||||||||||||||||||||||||||||||||||||||||
Restructuring and other (2) | 15.2 | 0.7 | % | 9.4 | 0.4 | % | ||||||||||||||||||||||||||||||||||||||||||||
Inventory step-up | 0.4 | 0.0 | % | - | - | |||||||||||||||||||||||||||||||||||||||||||||
Income from operations - non-GAAP | $ | 528.6 | 25.2 | % | $ | 565.2 | 26.5 | % | ||||||||||||||||||||||||||||||||||||||||||
Net Income per Common Share |
Net Income per Common Share |
|||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2018 |
% of Net Revenues | Basic | Diluted | December 31, 2017 |
% of Net Revenues | Basic | Diluted | |||||||||||||||||||||||||||||||||||||||||||
Net income - GAAP | $ | 451.8 | 21.5 | % | $ | 2.41 | $ | 2.35 | $ | 257.7 | 12.1 | % | $ | 1.30 | $ | 1.28 | ||||||||||||||||||||||||||||||||||
Acquired intangible assets amortization | 39.2 | 1.9 | % | 0.21 | 0.20 | 30.5 | 1.4 | % | 0.15 | 0.15 | ||||||||||||||||||||||||||||||||||||||||
Interest and other (3) | 13.1 | 0.6 | % | 0.07 | 0.07 | 12.4 | 0.6 | % | 0.06 | 0.06 | ||||||||||||||||||||||||||||||||||||||||
Restructuring and other (2) | 15.2 | 0.7 | % | 0.08 | 0.08 | 9.4 | 0.4 | % | 0.05 | 0.05 | ||||||||||||||||||||||||||||||||||||||||
Inventory step-up | 0.4 | 0.0 | % | 0.00 | 0.00 | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||
Pension mark-to-market adjustment (3) | (3.3 | ) | -0.2 | % | (0.02 | ) | (0.02 | ) | (6.3 | ) | -0.3 | % | (0.03 | ) | (0.03 | ) | ||||||||||||||||||||||||||||||||||
Exclude discrete tax adjustments (4) | (59.4 | ) | -2.8 | % | (0.32 | ) | (0.31 | ) | 178.3 | 8.3 | % | 0.90 | 0.88 | |||||||||||||||||||||||||||||||||||||
Non-GAAP tax adjustments | (8.4 | ) | -0.4 | % | (0.04 | ) | (0.04 | ) | (12.8 | ) | -0.6 | % | (0.06 | ) | (0.06 | ) | ||||||||||||||||||||||||||||||||||
Convertible share adjustment | - | - | - | 0.04 | - | - | - | 0.01 | ||||||||||||||||||||||||||||||||||||||||||
Net income - non-GAAP | $ | 448.6 | 21.4 | % | $ | 2.39 | $ | 2.37 | $ | 469.2 | 22.0 | % | $ | 2.37 | $ | 2.34 | ||||||||||||||||||||||||||||||||||
GAAP and non-GAAP weighted average common shares - basic | 187.7 | 198.1 | ||||||||||||||||||||||||||||||||||||||||||||||||
GAAP weighted average common shares - diluted | 192.6 | 201.6 | ||||||||||||||||||||||||||||||||||||||||||||||||
Exclude dilutive shares from convertible note | (3.2 | ) | (1.3 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Non-GAAP weighted average common shares - diluted | 189.4 | 200.3 | ||||||||||||||||||||||||||||||||||||||||||||||||
(1 | ) | Certain prior period amounts were reclassified to conform with the first quarter 2018 adoption of new accounting guidance for the presentation of pension and post retirement costs. | ||||||||||||||||||||||||||||||||||||||||||||||||
(2 | ) | Restructuring and other consists of: | ||||||||||||||||||||||||||||||||||||||||||||||||
Twelve Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2018 |
December 31, 2017 |
|||||||||||||||||||||||||||||||||||||||||||||||||
Employee severance | $ | 8.7 | $ | 3.8 | ||||||||||||||||||||||||||||||||||||||||||||||
Acquisition related expenses and compensation | 4.6 | - | ||||||||||||||||||||||||||||||||||||||||||||||||
Contingent consideration fair value adjustment | 1.0 | 7.8 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other | 0.9 | 1.0 | - | |||||||||||||||||||||||||||||||||||||||||||||||
Impairment of fixed assets | - | 1.1 | ||||||||||||||||||||||||||||||||||||||||||||||||
Property insurance recovery, net | - | (4.3 | ) | |||||||||||||||||||||||||||||||||||||||||||||||
$ | 15.2 | $ | 9.4 | |||||||||||||||||||||||||||||||||||||||||||||||
(3 | ) | For the twelve months ended December 31, 2018 and December 31, 2017, interest and other included non-cash convertible debt interest expense. For the twelve months ended December 31, 2018 and December 31, 2017, adjustments to exclude actuarial gains recognized under GAAP in accordance with Teradyne's mark-to-market pension accounting. | ||||||||||||||||||||||||||||||||||||||||||||||||
(4 | ) | For the twelve months ended December 31, 2018 and December 31, 2017, adjustment to exclude discrete income tax items. For the twelve months ended December 31, 2018, adjustment to treat the $52 million tax benefit related to the finalization of our U.S. toll tax liability as a discrete item. For the twelve months ended December 31, 2017, adjustment to treat the $186 million expense related to the estimated impact of the U.S. Tax Reform Act, as a discrete item. | ||||||||||||||||||||||||||||||||||||||||||||||||
GAAP to Non-GAAP Reconciliation of First Quarter 2019 guidance: |
||||||||||||||||||||||||||||||||||||||||||||||||||
GAAP and non-GAAP first quarter revenue guidance: | $460 million | to | $490 million | |||||||||||||||||||||||||||||||||||||||||||||||
GAAP net income per diluted share | $ | 0.31 | $ | 0.39 | ||||||||||||||||||||||||||||||||||||||||||||||
Exclude acquired intangible assets amortization | 0.06 | 0.06 | ||||||||||||||||||||||||||||||||||||||||||||||||
Exclude non-cash convertible debt interest | 0.02 | 0.02 | ||||||||||||||||||||||||||||||||||||||||||||||||
Tax effect of non-GAAP adjustments | (0.02 | ) | (0.02 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Convertible share adjustment | 0.01 | 0.01 | ||||||||||||||||||||||||||||||||||||||||||||||||
Non-GAAP net income per diluted share | $ | 0.39 | $ | 0.47 | ||||||||||||||||||||||||||||||||||||||||||||||
For press releases and other information of interest to investors, please visit
Contact:Teradyne, Inc. Andy Blanchard 978-370-2425 Vice President of Corporate Relations
Source: Teradyne, Inc.