Q1’18 | Q1’17 | Q4’17 | ||||
Revenue (mil) | $487 | $457 | $479 | |||
GAAP EPS | $0.43 | $0.42 | ($0.54) | |||
Non-GAAP EPS | $0.45 | $0.44 | $0.46 |
"Despite the strong first quarter results, the demand outlook for 2018 mobile device test capacity declined sharply in the quarter and our second quarter guidance reflects that revised outlook. Those strong first quarter results included record
Guidance for the second quarter of 2018 is revenue of
Webcast
A conference call to discuss the first quarter results, along with management's business outlook, will follow at
A replay will be available on the
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
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||||
Quarter Ended | |||||||||||||||||
2017 (1) | |||||||||||||||||
Net revenues | $ | 487,467 | $ | 479,415 | $ | 456,913 | |||||||||||
Cost of revenues (exclusive of acquired intangible assets amortization shown separately below) (2) | 217,635 | 208,485 | 191,897 | ||||||||||||||
Gross profit | 269,832 | 270,930 | 265,016 | ||||||||||||||
Operating expenses: | |||||||||||||||||
Selling and administrative | 90,505 | 87,880 | 84,792 | ||||||||||||||
Engineering and development | 74,408 | 72,070 | 75,978 | ||||||||||||||
Acquired intangible assets amortization | 7,698 | 7,384 | 7,952 | ||||||||||||||
Restructuring and other (3) | (313 | ) | 8,970 | 2,511 | |||||||||||||
Operating expenses | 172,298 | 176,304 | 171,233 | ||||||||||||||
Income from operations | 97,534 | 94,626 | 93,783 | ||||||||||||||
Interest and other (4) | (1,714 | ) | 3,458 | (1,767 | ) | ||||||||||||
Income before income taxes | 95,820 | 98,084 | 92,016 | ||||||||||||||
Income tax provision (5) | 8,846 | 204,007 | 6,795 | ||||||||||||||
Net income (loss) | $ | 86,974 | $ | (105,923 | ) | $ | 85,221 | ||||||||||
Net income (loss) per common share: | |||||||||||||||||
Basic | $ | 0.45 | $ | (0.54 | ) | $ | 0.43 | ||||||||||
Diluted | $ | 0.43 | $ | (0.54 | ) | $ | 0.42 | ||||||||||
Weighted average common shares - basic | 195,255 | 196,010 | 200,005 | ||||||||||||||
Weighted average common shares - diluted (6) | 203,484 | 196,010 | 201,936 | ||||||||||||||
Cash dividend declared per common share | $ | 0.09 | $ | 0.07 | $ | 0.07 | |||||||||||
(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 | |||||||||||||||
2017 | |||||||||||||||||
Provision for excess and obsolete inventory | $ | 3,522 | $ | 1,690 | $ | 2,726 | |||||||||||
Sale of previously written down inventory | (2,243 | ) | (1,048 | ) | (1,134 | ) | |||||||||||
$ | 1,279 | $ | 642 | $ | 1,592 | ||||||||||||
(3) | Restructuring and other consists of: | Quarter Ended | |||||||||||||||
2017 | |||||||||||||||||
Employee severance | $ | 3,881 | $ | 1,801 | $ | 583 | |||||||||||
Acquisition costs | 774 | - | - | ||||||||||||||
Contingent consideration fair value adjustment | (4,968 | ) | 5,973 | 634 | |||||||||||||
Impairment of fixed assets | - | 1,124 | - | ||||||||||||||
Facility related | - | 72 | 1,294 | ||||||||||||||
$ | (313 | ) | $ | 8,970 | $ | 2,511 | |||||||||||
(4) | Interest and other includes: | Quarter Ended | |||||||||||||||
2017 | |||||||||||||||||
Non-cash convertible debt interest expense | $ | 3,206 | $ | 3,166 | $ | 3,050 | |||||||||||
Pension actuarial (gains) losses | - | (3,786 | ) | - | |||||||||||||
$ | 3,206 | $ | (620 | ) | $ | 3,050 | |||||||||||
(5) | For the quarter 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 quarter ended | ||||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) | |||||||||||||||||
2017 | |||||||||||||||||
Assets | |||||||||||||||||
Cash and cash equivalents | $ | 637,873 | $ | 429,843 | |||||||||||||
Marketable securities | 860,526 | 1,347,979 | |||||||||||||||
Accounts receivable, net | 413,978 | 272,783 | |||||||||||||||
Inventories, net | 131,857 | 107,525 | |||||||||||||||
Prepayments and other current assets | 112,191 | 112,151 | |||||||||||||||
Total current assets | 2,156,425 | 2,270,281 | |||||||||||||||
Property, plant and equipment, net | 281,284 | 268,447 | |||||||||||||||
Marketable securities | 89,259 | 125,926 | |||||||||||||||
Deferred tax assets | 77,705 | 84,026 | |||||||||||||||
Other assets | 12,479 | 12,275 | |||||||||||||||
Retirement plans assets | 17,928 | 17,491 | |||||||||||||||
Acquired intangible assets, net | 84,413 | 79,088 | |||||||||||||||
275,700 | 252,011 | ||||||||||||||||
Total assets | $ | 2,995,193 | $ | 3,109,545 | |||||||||||||
Liabilities | |||||||||||||||||
Accounts payable | $ | 103,950 | $ | 86,393 | |||||||||||||
Accrued employees' compensation and withholdings | 86,292 | 141,694 | |||||||||||||||
Deferred revenue and customer advances | 85,892 | 83,614 | |||||||||||||||
Other accrued liabilities | 58,387 | 59,083 | |||||||||||||||
Contingent consideration | 15,581 | 24,497 | |||||||||||||||
Income taxes payable | 34,828 | 59,055 | |||||||||||||||
Total current liabilities | 384,930 | 454,336 | |||||||||||||||
Retirement plans liabilities | 124,689 | 119,776 | |||||||||||||||
Long-term deferred revenue and customer advances | 21,726 | 30,127 | |||||||||||||||
Deferred tax liabilities | 6,185 | 6,720 | |||||||||||||||
Long-term other accrued liabilities | 16,683 | 10,273 | |||||||||||||||
Long-term contingent consideration | - | 20,605 | |||||||||||||||
Long-term income taxes payable | 160,181 | 148,075 | |||||||||||||||
Long-term debt | 369,421 | 365,987 | |||||||||||||||
Total liabilities | 1,083,815 | 1,155,899 | |||||||||||||||
Shareholders' equity | 1,911,378 | 1,953,646 | |||||||||||||||
Total liabilities and shareholders' equity | $ | 2,995,193 | $ | 3,109,545 | |||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) | |||||||||||||||||
Quarter Ended | |||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||
Net income | $ | 86,974 | $ | 85,221 | |||||||||||||
Adjustments to reconcile net income to net cash used for operating activities: | |||||||||||||||||
Depreciation | 16,336 | 16,143 | |||||||||||||||
Amortization | 9,204 | 11,070 | |||||||||||||||
Stock-based compensation | 9,544 | 8,945 | |||||||||||||||
Provision for excess and obsolete inventory | 3,522 | 2,726 | |||||||||||||||
Contingent consideration fair value adjustment | (4,968 | ) | 634 | ||||||||||||||
Deferred taxes | 8,696 | (3,477 | ) | ||||||||||||||
Other | 1,393 | 2 | |||||||||||||||
Changes in operating assets and liabilities, net of business acquired: | |||||||||||||||||
Accounts receivable | (140,747 | ) | (123,792 | ) | |||||||||||||
Inventories | (21,017 | ) | (62,152 | ) | |||||||||||||
Prepayments and other assets | (679 | ) | 1,104 | ||||||||||||||
Accounts payable and accrued expenses | (46,706 | ) | (7,553 | ) | |||||||||||||
Deferred revenue and customer advances | 9,644 | (3,333 | ) | ||||||||||||||
Retirement plans contributions | (1,020 | ) | (947 | ) | |||||||||||||
Income taxes | (12,106 | ) | 14,288 | ||||||||||||||
Net cash used for operating activities | (81,930 | ) | (61,121 | ) | |||||||||||||
Cash flows from investing activities: | |||||||||||||||||
Purchases of property, plant and equipment | (34,797 | ) | (22,066 | ) | |||||||||||||
Purchases of available-for-sale marketable securities | (490,324 | ) | (153,317 | ) | |||||||||||||
Proceeds from sales of available-for-sale marketable securities | 800,671 | 213,593 | |||||||||||||||
Proceeds from maturities of available-for-sale marketable securities | 212,698 | 88,184 | |||||||||||||||
Acquisition of business, net of cash acquired | (25,356 | ) | - | ||||||||||||||
Net cash provided by investing activities | 462,892 | 126,394 | |||||||||||||||
Cash flows from financing activities: | |||||||||||||||||
Issuance of common stock under stock purchase and stock option plans | 10,654 | 15,084 | |||||||||||||||
Repurchase of common stock | (134,276 | ) | (37,730 | ) | |||||||||||||
Dividend payments | (17,588 | ) | (14,021 | ) | |||||||||||||
Payment related to net settlement of employee stock compensation awards | (19,629 | ) | (12,289 | ) | |||||||||||||
Payment of contingent consideration | (13,571 | ) | (1,050 | ) | |||||||||||||
Net cash used for financing activities | (174,410 | ) | (50,006 | ) | |||||||||||||
Effects of exchange rate changes on cash and cash equivalents | 1,478 | 1,595 | |||||||||||||||
Increase in cash and cash equivalents | 208,030 | 16,862 | |||||||||||||||
Cash and cash equivalents at beginning of period | 429,843 | 307,884 | |||||||||||||||
Cash and cash equivalents at end of period | $ | 637,873 | $ | 324,746 | |||||||||||||
GAAP to Non-GAAP Earnings Reconciliation | |||||||||||||||||||||||||||||||||||||||||||||||||
(In millions, except per share amounts) | |||||||||||||||||||||||||||||||||||||||||||||||||
Quarter Ended | |||||||||||||||||||||||||||||||||||||||||||||||||
2018 | % of Net Revenues | 2017 (1) | % of Net Revenues | 2017 (1) | % of Net Revenues | ||||||||||||||||||||||||||||||||||||||||||||
Net revenues | $ | 487.5 | $ | 479.4 | $ | 456.9 | |||||||||||||||||||||||||||||||||||||||||||
Gross profit | $ | 269.8 | 55.3 | % | $ | 270.9 | 56.5 | % | $ | 265.0 | 58.0 | % | |||||||||||||||||||||||||||||||||||||
Income from operations - GAAP | $ | 97.5 | 20.0 | % | $ | 94.6 | 19.7 | % | $ | 93.8 | 20.5 | % | |||||||||||||||||||||||||||||||||||||
Acquired intangible assets amortization | 7.7 | 1.6 | % | 7.4 | 1.5 | % | 8.0 | 1.8 | % | ||||||||||||||||||||||||||||||||||||||||
Restructuring and other (2) | (0.3 | ) | -0.1 | % | 9.0 | 1.9 | % | 2.5 | 0.5 | % | |||||||||||||||||||||||||||||||||||||||
Income from operations - non-GAAP | $ | 104.9 | 21.5 | % | $ | 111.0 | 23.2 | % | $ | 104.3 | 22.8 | % | |||||||||||||||||||||||||||||||||||||
Net Income per Common Share | Net (Loss) Income per Common Share | Net Income per Common Share | |||||||||||||||||||||||||||||||||||||||||||||||
2018 | % of Net Revenues | Basic | Diluted | 2017 | % of Net Revenues | Basic | Diluted | 2017 | % of Net Revenues | Basic | Diluted | ||||||||||||||||||||||||||||||||||||||
Net income (loss) - GAAP | $ | 87.0 | 17.8 | % | $ | 0.45 | $ | 0.43 | $ | (105.9 | ) | -22.1 | % | $ | (0.54 | ) | $ | (0.54 | ) | $ | 85.2 | 18.6 | % | $ | 0.43 | $ | 0.42 | ||||||||||||||||||||||
Acquired intangible assets amortization | 7.7 | 1.6 | % | 0.04 | 0.04 | 7.4 | 1.5 | % | 0.04 | 0.04 | 8.0 | 1.8 | % | 0.04 | 0.04 | ||||||||||||||||||||||||||||||||||
Interest and other (3) | 3.2 | 0.7 | % | 0.02 | 0.02 | (0.6 | ) | -0.1 | % | (0.00 | ) | (0.00 | ) | 3.1 | 0.7 | % | 0.02 | 0.02 | |||||||||||||||||||||||||||||||
Restructuring and other (2) | (0.3 | ) | -0.1 | % | - | - | 9.0 | 1.9 | % | 0.05 | 0.05 | 2.5 | 0.5 | % | 0.01 | 0.01 | |||||||||||||||||||||||||||||||||
Exclude discrete tax adjustments (4) | (6.3 | ) | -1.3 | % | (0.03 | ) | (0.03 | ) | 184.4 | 38.5 | % | 0.94 | 0.93 | (7.0 | ) | -1.5 | % | (0.04 | ) | (0.03 | ) | ||||||||||||||||||||||||||||
Non-GAAP tax adjustments | (1.9 | ) | -0.4 | % | (0.01 | ) | (0.01 | ) | (2.9 | ) | -0.6 | % | (0.01 | ) | (0.01 | ) | (3.1 | ) | -0.7 | % | (0.02 | ) | (0.02 | ) | |||||||||||||||||||||||||
Convertible share adjustment | - | - | - | 0.01 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||
Net income - non-GAAP | $ | 89.4 | 18.3 | % | $ | 0.46 | $ | 0.45 | $ | 91.4 | 19.1 | % | $ | 0.47 | $ | 0.46 | $ | 88.7 | 19.4 | % | $ | 0.44 | $ | 0.44 | |||||||||||||||||||||||||
GAAP and non-GAAP weighted average common shares - basic | 195.3 | 196.0 | 200.0 | ||||||||||||||||||||||||||||||||||||||||||||||
GAAP weighted average common shares - diluted | 203.5 | 196.0 | 201.9 | ||||||||||||||||||||||||||||||||||||||||||||||
Exclude dilutive shares related to convertible note transaction | (6.2 | ) | - | - | |||||||||||||||||||||||||||||||||||||||||||||
Include dilutive shares | - | 3.0 | - | ||||||||||||||||||||||||||||||||||||||||||||||
Non-GAAP weighted average common shares - diluted | 197.3 | 199.0 | 201.9 | ||||||||||||||||||||||||||||||||||||||||||||||
(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 | |||||||||||||||||||||||||||||||||||||||||||||||||
2018 | 2017 | 2017 | |||||||||||||||||||||||||||||||||||||||||||||||
Employee severance | $ | 3.9 | $ | 1.8 | $ | 0.6 | |||||||||||||||||||||||||||||||||||||||||||
Acquisition costs | 0.8 | - | - | ||||||||||||||||||||||||||||||||||||||||||||||
Contingent consideration fair value adjustment | (5.0 | ) | 6.0 | 0.6 | |||||||||||||||||||||||||||||||||||||||||||||
Impairment of fixed assets | - | 1.1 | - | ||||||||||||||||||||||||||||||||||||||||||||||
Facility related | - | 0.1 | 1.3 | ||||||||||||||||||||||||||||||||||||||||||||||
$ | (0.3 | ) | $ | 9.0 | $ | 2.5 | |||||||||||||||||||||||||||||||||||||||||||
(3) | For the quarters ended | ||||||||||||||||||||||||||||||||||||||||||||||||
(4) | For the quarters ended | ||||||||||||||||||||||||||||||||||||||||||||||||
GAAP to Non-GAAP Reconciliation of Second Quarter 2018 guidance: | |||||||||||||||||||||||||||||||||||||||||||||||||
GAAP and non-GAAP second quarter revenue guidance: | to | ||||||||||||||||||||||||||||||||||||||||||||||||
GAAP net income per diluted share | $ | 0.39 | $ | 0.46 | |||||||||||||||||||||||||||||||||||||||||||||
Exclude acquired intangible assets amortization | 0.04 | 0.04 | |||||||||||||||||||||||||||||||||||||||||||||||
Exclude non-cash convertible debt interest | 0.02 | 0.02 | |||||||||||||||||||||||||||||||||||||||||||||||
Exclude restructuring and other | 0.01 | 0.01 | |||||||||||||||||||||||||||||||||||||||||||||||
Tax effect of non-GAAP adjustments | (0.01 | ) | (0.01 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Convertible share adjustment | 0.01 | 0.01 | |||||||||||||||||||||||||||||||||||||||||||||||
Non-GAAP net income per diluted share | $ | 0.45 | $ | 0.52 | |||||||||||||||||||||||||||||||||||||||||||||
For press releases and other information of interest to investors, please visit | |||||||||||||||||||||||||||||||||||||||||||||||||
Contact: | |||||||||||||||||||||||||||||||||||||||||||||||||
Vice President of Corporate Relations | |||||||||||||||||||||||||||||||||||||||||||||||||