- 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 |
==========================================
“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
Jagiela continued, “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 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
Guidance for the first quarter of 2020 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 Teradyne
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
On
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, 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 | ||||||||||||||||||||||||||||||||||||||||||||||||
Source: Teradyne, Inc.