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, Teradyne also discloses non-GAAP results of operations that exclude certain income items and charges. These results are provided as a complement to results provided in accordance with GAAP. Non-GAAP income from operations and non-GAAP net income exclude acquired intangible assets amortization, non-cash convertible debt interest, pension actuarial gains and losses, discrete income tax adjustments, fair value inventory step-up, and restructuring and other, and includes the related tax impact on non-GAAP adjustments. GAAP requires that these items be included in determining income from operations and net income. Non-GAAP income from operations, non-GAAP net income, non-GAAP income from operations as a percentage of revenue, non-GAAP net income as a percentage of revenue, and non-GAAP net income per share are non-GAAP performance measures presented to provide meaningful supplemental information regarding Teradyne’s baseline performance before gains, losses or other charges that may not be indicative of Teradyne’s current core business or future outlook. These non-GAAP performance measures are used to make operational decisions, to determine employee compensation, to forecast future operational results, and for comparison with Teradyne’s business plan, historical operating results and the operating results of Teradyne’s competitors. Non-GAAP gross margin excludes fair value inventory step-up. GAAP requires that this item be included in determining gross margin. Non-GAAP gross margin dollar amount and percentage are non-GAAP performance measures that management believes provide useful supplemental information for management and the investor. Management uses non-GAAP gross margin as a performance measure for Teradyne’s current core business and future outlook and for comparison with Teradyne’s business plan, historical gross margin results and the gross margin results of Teradyne’s competitors. Non-GAAP diluted shares include the impact of Teradyne’s call option on its shares. Management believes each of these non-GAAP performance measures provides useful supplemental information for investors, allowing greater transparency to the information used by management in its operational decision making and in the review of Teradyne’s financial and operational performance, as well as facilitating meaningful comparisons of Teradyne’s results in the current period compared with those in prior and future periods. A reconciliation of each available GAAP to non-GAAP financial measure discussed in this press release is contained in the attached exhibits and on the Teradyne website at www.teradyne.com by clicking on “Investor Relations” and then selecting “Financials” and the “GAAP to Non-GAAP Reconciliation” link. The non-GAAP performance measures discussed in this press release may not be comparable to similarly titled measures used by other companies. The presentation of non-GAAP measures is not meant to be considered in isolation, as a substitute for, or superior to, financial measures or information provided in accordance with GAAP.
About Teradyne
Teradyne (NASDAQ:TER) brings high-quality innovations such as smart devices, life-saving medical equipment and data storage systems to market, faster. Its advanced test solutions for semiconductors, electronic systems, wireless devices and more ensure that products perform as they were designed. Its Industrial Automation offerings include collaborative and mobile robots that help manufacturers of all sizes improve productivity and lower costs. In 2019, Teradyne had revenue of $2.3 billion and today employs 5,400 people worldwide. For more information, visit teradyne.com. Teradyne® is a registered trademark of Teradyne, Inc. in the
Safe Harbor Statement
This release contains forward-looking statements regarding Teradyne’s future business prospects, results of operations, market conditions, earnings per share, the payment of a quarterly dividend, the repurchase of Teradyne common stock pursuant to a share repurchase program, and the impact of the
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 operates; decreased or delayed product demand from one or more significant customers; development, delivery and acceptance of new products; the ability to grow the Industrial Automation business; increased research and development spending; deterioration of Teradyne’s financial condition; the consummation and success of any mergers or acquisitions; unexpected cash needs; insufficient cash flow to make required payments and pay the principal amount on the senior convertible notes; the business judgment of the board of directors that a declaration of a dividend or the repurchase of common stock is not in the company’s best interests; additional
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||||||||||
Quarter Ended | Twelve Months Ended | |||||||||||||||||||||||
2019 | 2019 | 2018 | 2019 | 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 | ||||||||||||||||||||
2019 | 2019 | 2018 | 2019 | 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 | ||||||||||||||||||||||
(3 | ) | Restructuring and other consists of: | Quarter Ended | Twelve Months Ended | ||||||||||||||||||||
2019 | 2019 | 2018 | 2019 | 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 | ||||||||||||||||||||
2019 | 2019 | 2018 | 2019 | 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 | ||||||||||||||||||||||
(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 | ||||||||||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) | ||||||||||||||||||||||||
2019 | 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 | ||||||||||||||||||||||
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 | |||||||||||||||||||||||
2019 | 2018 | 2019 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||
2019 | % of Net Revenues | 2019 | % of Net Revenues | 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 | ||||||||||||||||||||||||||||||||||||||||||||||
2019 | % of Net Revenues | Basic | Diluted | 2019 | % of Net Revenues | Basic | Diluted | 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 | ||||||||||||||||||||||||||||||||||||||||||||||
(2 | ) | Restructuring and other consists of: | ||||||||||||||||||||||||||||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||||||||||||||||||||||||||||||
2019 | 2019 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||
(4 | ) | For the quarters ended | ||||||||||||||||||||||||||||||||||||||||||||||
(5 | ) | For the quarters ended | ||||||||||||||||||||||||||||||||||||||||||||||
Twelve Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||
2019 | % of Net Revenues | 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 | |||||||||||||||||||||||||||||||||||||||||||||||
2019 | % of Net Revenues | Basic | Diluted | 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 | ||||||||||||||||||||||||||||||||||||||||||||||
(2 | ) | Restructuring and other consists of: | ||||||||||||||||||||||||||||||||||||||||||||||
Twelve Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||
2019 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||
(4 | ) | For the twelve months ended | ||||||||||||||||||||||||||||||||||||||||||||||
(5 | ) | For the twelve months ended | ||||||||||||||||||||||||||||||||||||||||||||||
MiR's revenue increase for the period | ||||||||||||||||||||||||||||||||||||||||||||||||
GAAP to Non-GAAP Reconciliation of First Quarter 2020 guidance: | ||||||||||||||||||||||||||||||||||||||||||||||||
GAAP and non-GAAP first quarter revenue guidance: | to | |||||||||||||||||||||||||||||||||||||||||||||||
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: | ||||||||||||||||||||||||||||||||||||||||||||||||
Vice President of Corporate Relations | ||||||||||||||||||||||||||||||||||||||||||||||||