| [April 24, 2013] |
 |
Teradyne Reports 47% Sequential Growth in First Quarter of 2013 Orders; Raises Outlook for Second Quarter of 2013
NORTH READING, Mass. --(Business Wire)--
Teradyne,
Inc. (NYSE: TER) reported revenue of $280 million for the first
quarter of 2013 of which $211 million was in Semiconductor Test, $34
million in Wireless Test and $35 million in Systems Test. On a non-GAAP
basis, Teradyne's net income in the first quarter was $18.2 million, or
$0.09 per diluted share, which excluded acquired intangible asset
amortization, non-cash convertible debt interest, and included income
taxes on a cash basis. GAAP net income for the first quarter was $6.6
million, or $0.03 per diluted share.
Bookings in the first quarter of 2013 were $400 million of which $259
million were in Semiconductor Test, $109 million in Wireless Test and
$32 million in Systems Test.
"Design wins in LTE cellular test and 3.5" Hard Disk Drive test along
with broader demand for semiconductor test systems drove nearly a 50%
uptick in company orders in the first quarter," said CEO Mike
Bradley. "As expected, the test equipment market is on a steady recovery
path driven by wireless and applications processor, power management,
and microcontroller demand. With the substantial growth in orders, we've
raised our second quarter revenue plan to meet the expanding capacity
needs of our customers."
Guidance for the second quarter of 2013 is revenue of $380 million to
$420 million, with non-GAAP net income per diluted share of $0.26 to
$0.36 and GAAP net income per diluted share of $0.12 to $0.20. Non-GAAP
guidance excludes acquired intangible asset amortization, non-cash
convertible debt interest, and includes income taxes on a cash basis.
Webcast A conference call to discuss the first quarter of
2013 results, along with management's business outlook is scheduled at
10 a.m. EDT, Thursday, April 25, 2013. The call will be broadcast
simultaneously over the Internet. Interested investors should access the
webcast at www.teradyne.com
and click on "Investors" at least five minutes before the call begins.
A replay will be available approximately two hours after the completion
of the call. The replay number in the U.S. & Canada is 855-859-2056. The
replay number outside the U.S. & Canada is 404-537-3406. The pass code
for both numbers is 26548771. A replay will also be available on the
Teradyne website www.teradyne.com.
Click on "Investors" for a link to the replay. The replay will be
available via phone and website through May 9, 2013.
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 asset amortization, non-cash
convertible debt interest, fair value inventory step-up related to
LitePoint, pension and post retirement actuarial gains and losses, and
restructuring and other net, and include income taxes on a cash basis.
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 and non-GAAP net income as a
percentage of revenue, and non-GAAP net income per share are non-GAAP
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 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 charges related to the fair
value inventory step-up recorded as part of acquisition purchase
accounting and pension and post retirement actuarial gains and losses.
GAAP requires that this item be included in determining gross margin.
Non-GAAP gross margin dollar amount and percentage are non-GAAP 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
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 "Investors" and then selecting the "GAAP to Non-GAAP
Reconciliation" link. The non-GAAP financial 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
(NYSE:TER) is a leading supplier of Automatic Test Equipment used to
test semiconductors, wireless products, data storage and complex
electronic systems which serve consumer, communications, industrial and
government customers. In 2012, Teradyne had sales of $1.66 billion and
currently employs approximately 3,700 people worldwide. For more
information, visit www.teradyne.com.
Teradyne(R) is a registered trademark of Teradyne, Inc. in the U.S. and
other countries.
Safe Harbor Statement This release contains forward-looking
statements regarding future business prospects, Teradyne's results of
operations and market conditions. Such statements are based on the
current assumptions and expectations of Teradyne's management and are
neither promises nor guarantees of future performance. You can identify
these forward-looking statements based on the context of the statements
and by the fact that they use words such as "will," "anticipate,"
"expect," "project," "intend," "plan," "believe," "target" and other
words and terms of similar meaning in connection with any discussion of
future operating or financial performance. There can be no assurance
that management's estimates of Teradyne's future results or other
forward looking statements will be achieved. Important factors that
could cause actual results to differ materially from those presently
expected include: conditions affecting the markets in which Teradyne
operates; decreased or delayed product demand; increased research and
development spending and other events, factors and risks disclosed in
filings with the SEC, including, but not limited to, the "Risk Factors"
section of Teradyne's Annual Report on Form 10-K for the fiscal year
ended December 31, 2012. The forward-looking statements provided by
Teradyne in this press release represent management's views as of the
date of this release. Teradyne anticipates that subsequent events and
developments may cause management's views to change. However, while
Teradyne may elect to update these forward-looking statements at some
point in the future, Teradyne specifically disclaims any obligation to
do so. These forward-looking statements should not be relied upon as
representing Teradyne's views as of any date subsequent to the date of
this release.
|
TERADYNE, INC. REPORT FOR FIRST FISCAL QUARTER OF 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED OPERATING STATEMENTS
|
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
|
December 31, 2012
|
|
|
April 1, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
|
|
$
|
280,367
|
|
|
|
$
|
248,404
|
|
|
|
$
|
396,668
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues (1) (2)
|
|
|
|
|
126,950
|
|
|
|
|
122,999
|
|
|
|
|
205,742
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
153,417
|
|
|
|
|
125,405
|
|
|
|
|
190,926
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Engineering and development (1)
|
|
|
|
|
62,751
|
|
|
|
|
62,807
|
|
|
|
|
61,279
|
|
|
Selling and administrative (1)
|
|
|
|
|
67,890
|
|
|
|
|
69,289
|
|
|
|
|
66,633
|
|
|
Acquired intangible asset amortization
|
|
|
|
|
18,036
|
|
|
|
|
18,221
|
|
|
|
|
18,429
|
|
|
Restructuring and other, net (3)
|
|
|
|
|
332
|
|
|
|
|
(317
|
)
|
|
|
|
(1,825
|
)
|
|
Operating expenses
|
|
|
|
|
149,009
|
|
|
|
|
150,000
|
|
|
|
|
144,516
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
|
|
4,408
|
|
|
|
|
(24,595
|
)
|
|
|
|
46,410
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other (4)
|
|
|
|
|
(5,834
|
)
|
|
|
|
(5,690
|
)
|
|
|
|
(5,166
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before income taxes
|
|
|
|
|
(1,426
|
)
|
|
|
|
(30,285
|
)
|
|
|
|
41,244
|
|
|
Income tax (benefit) provision
|
|
|
|
|
(8,015
|
)
|
|
|
|
(13,742
|
)
|
|
|
|
7,680
|
|
|
Net income (loss)
|
|
|
|
$
|
6,589
|
|
|
|
$
|
(16,543
|
)
|
|
|
$
|
33,564
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.03
|
|
|
|
$
|
(0.09
|
)
|
|
|
$
|
0.18
|
|
|
Diluted
|
|
|
|
$
|
0.03
|
|
|
|
$
|
(0.09
|
)
|
|
|
$
|
0.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares - basic
|
|
|
|
|
189,686
|
|
|
|
|
187,737
|
|
|
|
|
185,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares - diluted (5)
|
|
|
|
|
234,757
|
|
|
|
|
187,737
|
|
|
|
|
231,153
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net orders
|
|
|
|
$
|
400,082
|
|
|
|
$
|
272,620
|
|
|
|
$
|
458,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) In the first quarter of 2012, we changed our accounting method
from delayed recognition of actuarial gains and losses for our
defined benefit pension plans and other post retirement benefit
plans to immediate recognition. We elected to immediately
recognize net actuarial gains and losses and the change in the
fair value of plan assets in our operating results in the year in
which they occur, generally in the fourth quarter of each year.
Below are the pension losses included in our operating results:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
|
December 31, 2012
|
|
|
April 1, 2012
|
|
Cost of revenues
|
|
|
|
$
|
-
|
|
|
|
$
|
7,802
|
|
|
|
$
|
-
|
|
|
Engineering and development
|
|
|
|
|
-
|
|
|
|
|
5,063
|
|
|
|
|
-
|
|
|
Selling and administrative
|
|
|
|
|
-
|
|
|
|
|
5,464
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
$
|
-
|
|
|
|
$
|
18,329
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Cost of revenues includes:
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
|
December 31, 2012
|
|
|
April 1, 2012
|
|
Provision for excess and obsolete inventory
|
|
|
|
$
|
3,800
|
|
|
|
$
|
10,441
|
|
|
|
$
|
1,574
|
|
|
Sale of previously written down inventory
|
|
|
|
|
(1,783
|
)
|
|
|
|
(1,101
|
)
|
|
|
|
(1,272
|
)
|
|
Inventory step-up
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
4,871
|
|
|
|
|
|
|
|
|
|
$
|
2,017
|
|
|
|
$
|
9,340
|
|
|
|
$
|
5,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Restructuring and other, net consists of:
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
|
December 31, 2012
|
|
|
April 1, 2012
|
|
Contingent consideration fair value adjustment
|
|
|
|
$
|
-
|
|
|
|
$
|
(317
|
)
|
|
|
$
|
(1,825
|
)
|
|
Employee severance
|
|
|
|
|
332
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
$
|
332
|
|
|
|
$
|
(317
|
)
|
|
|
$
|
(1,825
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) Interest and other includes:
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
|
December 31, 2012
|
|
|
April 1, 2012
|
|
Non-cash convertible debt interest
|
|
|
|
$
|
3,754
|
|
|
|
$
|
3,628
|
|
|
|
$
|
3,275
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) Under GAAP, when calculating diluted earnings per share,
convertible debt must be assumed to have converted if the effect on
EPS would be dilutive. Diluted shares assume the conversion of the
convertible debt as the effect would be dilutive. Accordingly, for
the quarters ended March 31, 2013 and April 1, 2012, 23.4 million
and 23.0 million shares, respectively, have been included in diluted
shares.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
$
|
305,219
|
|
|
$
|
338,920
|
|
|
Marketable securities
|
|
|
|
|
|
404,781
|
|
|
|
431,516
|
|
|
Accounts receivable
|
|
|
|
|
|
166,614
|
|
|
|
153,423
|
|
|
Inventories
|
|
|
|
|
|
149,058
|
|
|
|
139,410
|
|
|
Deferred tax assets
|
|
|
|
|
|
83,869
|
|
|
|
77,305
|
|
|
Prepayments and other current assets
|
|
|
|
|
|
97,909
|
|
|
|
95,487
|
|
|
|
Total current assets
|
|
|
|
|
|
1,207,450
|
|
|
|
1,236,061
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net property, plant and equipment
|
|
|
|
|
|
264,043
|
|
|
|
265,782
|
|
|
Marketable securities
|
|
|
|
|
|
246,253
|
|
|
|
235,872
|
|
|
Other assets
|
|
|
|
|
|
18,583
|
|
|
|
20,209
|
|
|
Retirement plan assets
|
|
|
|
|
|
3,106
|
|
|
|
3,282
|
|
|
Intangible assets
|
|
|
|
|
|
300,831
|
|
|
|
318,867
|
|
|
Goodwill
|
|
|
|
|
|
|
349,272
|
|
|
|
349,272
|
|
|
|
Total assets
|
|
|
|
|
$
|
2,389,538
|
|
|
$
|
2,429,345
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
$
|
59,100
|
|
|
$
|
58,324
|
|
|
Accrued employees' compensation and withholdings
|
|
|
|
|
|
54,555
|
|
|
|
86,264
|
|
|
Deferred revenue and customer advances
|
|
|
|
|
|
71,816
|
|
|
|
81,357
|
|
|
Other accrued liabilities
|
|
|
|
|
|
51,918
|
|
|
|
57,249
|
|
|
Accrued income taxes
|
|
|
|
|
|
3,221
|
|
|
|
12,306
|
|
|
Current debt
|
|
|
|
|
|
176,835
|
|
|
|
2,328
|
|
|
|
Total current liabilities
|
|
|
|
|
|
417,445
|
|
|
|
297,828
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term deferred revenue and customer advances
|
|
|
|
|
|
15,622
|
|
|
|
16,227
|
|
|
Retirement plan liabilities
|
|
|
|
|
|
94,592
|
|
|
|
94,373
|
|
|
Deferred tax liabilities
|
|
|
|
|
|
50,201
|
|
|
|
50,201
|
|
|
Long-term other accrued liabilities
|
|
|
|
|
|
20,413
|
|
|
|
21,302
|
|
|
Long-term debt
|
|
|
|
|
|
-
|
|
|
|
171,059
|
|
|
|
Total liabilities
|
|
|
|
|
|
598,273
|
|
|
|
650,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
1,791,265
|
|
|
|
1,778,355
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
|
|
|
|
$
|
2,389,538
|
|
|
$
|
2,429,345
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
|
|
April 1, 2012
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
6,589
|
|
|
|
|
$
|
33,564
|
|
|
|
Adjustments to reconcile net income to net cash (used for) provided
by operating activities:
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
14,115
|
|
|
|
|
|
12,288
|
|
|
|
|
Amortization
|
|
|
|
|
21,884
|
|
|
|
|
|
21,815
|
|
|
|
|
Stock-based compensation
|
|
|
|
|
9,023
|
|
|
|
|
|
10,766
|
|
|
|
|
Provision for excess and obsolete inventory
|
|
|
|
|
3,800
|
|
|
|
|
|
1,574
|
|
|
|
|
Deferred taxes
|
|
|
|
|
(6,183
|
)
|
|
|
|
|
7,699
|
|
|
|
|
Inventory step-up
|
|
|
|
|
-
|
|
|
|
|
|
4,871
|
|
|
|
|
Contingent consideration adjustment
|
|
|
|
|
-
|
|
|
|
|
|
(1,825
|
)
|
|
|
|
Other
|
|
|
|
|
131
|
|
|
|
|
|
(487
|
)
|
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
(13,191
|
)
|
|
|
|
|
(92,217
|
)
|
|
|
|
|
Inventories
|
|
|
|
|
(4,040
|
)
|
|
|
|
|
23,636
|
|
|
|
|
|
Prepayments and other assets
|
|
|
|
|
(1,070
|
)
|
|
|
|
|
1,885
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
|
|
|
(47,258
|
)
|
|
|
|
|
(9,259
|
)
|
|
|
|
|
Deferred revenue and customer advances
|
|
|
|
|
(10,146
|
)
|
|
|
|
|
(1,704
|
)
|
|
|
|
|
Retirement plan contributions
|
|
|
|
|
(1,063
|
)
|
|
|
|
|
(1,061
|
)
|
|
|
|
|
Accrued income taxes
|
|
|
|
|
(9,085
|
)
|
|
|
|
|
(376
|
)
|
|
Net cash (used for) provided by operating activities
|
|
|
|
|
(36,494
|
)
|
|
|
|
|
11,169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
|
|
|
(22,547
|
)
|
|
|
|
|
(27,074
|
)
|
|
|
Purchases of marketable securities
|
|
|
|
|
(124,514
|
)
|
|
|
|
|
(80,095
|
)
|
|
|
Proceeds from maturities of marketable securities
|
|
|
|
|
119,552
|
|
|
|
|
|
46,549
|
|
|
|
Proceeds from sales of marketable securities
|
|
|
|
|
21,694
|
|
|
|
|
|
6,256
|
|
|
Net cash used for investing activities
|
|
|
|
|
(5,815
|
)
|
|
|
|
|
(54,364
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock under stock option and stock purchase plans
|
|
|
|
|
8,921
|
|
|
|
|
|
9,925
|
|
|
|
Payments of long-term debt
|
|
|
|
|
-
|
|
|
|
|
|
(1,246
|
)
|
|
|
Payments of contingent consideration
|
|
|
|
|
(313
|
)
|
|
|
|
|
(5,824
|
)
|
|
Net cash provided by financing activities
|
|
|
|
|
8,608
|
|
|
|
|
|
2,855
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents
|
|
|
|
|
(33,701
|
)
|
|
|
|
|
(40,340
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
338,920
|
|
|
|
|
|
573,736
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
305,219
|
|
|
|
|
$
|
533,396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP to Non-GAAP Earnings Reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions, except per share amounts)
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
March 31, 2013
|
|
% of Net Revenues
|
|
|
|
|
|
|
|
December 31, 2012
|
|
% of Net Revenues
|
|
|
|
|
April 1, 2012
|
|
% of Net Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
|
$
|
280.4
|
|
|
|
|
|
|
|
|
|
|
$
|
248.4
|
|
|
|
|
|
|
|
|
$
|
396.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit - GAAP
|
|
|
$
|
153.4
|
|
|
|
54.7
|
%
|
|
|
|
|
|
|
|
$
|
125.4
|
|
|
50.5
|
%
|
|
|
|
|
|
$
|
190.9
|
|
|
48.1
|
%
|
|
|
|
|
|
|
Inventory step-up
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
4.9
|
|
|
1.2
|
%
|
|
|
|
|
|
|
Pension mark-to-market adjustments (1)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
7.8
|
|
|
3.1
|
%
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
Gross profit - non-GAAP
|
|
|
$
|
153.4
|
|
|
|
54.7
|
%
|
|
|
|
|
|
|
|
$
|
133.2
|
|
|
53.6
|
%
|
|
|
|
|
|
$
|
195.8
|
|
|
49.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations - GAAP
|
|
|
$
|
4.4
|
|
|
|
1.6
|
%
|
|
|
|
|
|
|
|
$
|
(24.6
|
)
|
|
-9.9
|
%
|
|
|
|
|
|
$
|
46.4
|
|
|
11.7
|
%
|
|
|
|
|
|
|
Acquired intangible asset amortization
|
|
|
|
18.0
|
|
|
|
6.4
|
%
|
|
|
|
|
|
|
|
|
18.2
|
|
|
7.3
|
%
|
|
|
|
|
|
|
18.4
|
|
|
4.6
|
%
|
|
|
|
|
|
|
Restructuring and other, net (2)
|
|
|
|
0.3
|
|
|
|
0.1
|
%
|
|
|
|
|
|
|
|
|
(0.3
|
)
|
|
-0.1
|
%
|
|
|
|
|
|
|
(1.8
|
)
|
|
-0.5
|
%
|
|
|
|
|
|
|
Pension mark-to-market adjustments (1)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
18.3
|
|
|
7.4
|
%
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
Inventory step-up
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
4.9
|
|
|
1.2
|
%
|
|
|
|
|
|
Income from operations - non-GAAP
|
|
|
$
|
22.7
|
|
|
|
8.1
|
%
|
|
|
|
|
|
|
|
$
|
11.6
|
|
|
4.7
|
%
|
|
|
|
|
|
$
|
67.9
|
|
|
17.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
per Common Share
|
|
|
|
|
|
Net Income (Loss) per Common Share
|
|
|
|
|
|
Net Income (Loss) per Common Share
|
|
|
|
|
|
|
March 31, 2013
|
|
% of Net Revenues
|
|
|
|
Basic
|
|
Diluted
|
|
December 31, 2012
|
|
% of Net Revenues
|
|
Basic
|
|
Diluted
|
|
April 1, 2012
|
|
% of Net Revenues
|
|
Basic
|
|
Diluted
|
|
Net income (loss) - GAAP
|
|
|
$
|
6.6
|
|
|
|
2.4
|
%
|
|
|
|
$
|
0.03
|
|
|
$
|
0.03
|
|
|
$
|
(16.5
|
)
|
|
-6.6
|
%
|
|
$
|
(0.09
|
)
|
|
$
|
(0.09
|
)
|
|
$
|
33.6
|
|
|
8.5
|
%
|
|
$
|
0.18
|
|
|
$
|
0.15
|
|
|
|
Acquired intangible asset amortization
|
|
|
|
18.0
|
|
|
|
6.4
|
%
|
|
|
|
|
0.09
|
|
|
|
0.08
|
|
|
|
18.2
|
|
|
7.3
|
%
|
|
|
0.10
|
|
|
|
0.10
|
|
|
|
18.4
|
|
|
4.6
|
%
|
|
|
0.10
|
|
|
|
0.09
|
|
|
|
Income tax adjustment (3)
|
|
|
|
(10.5
|
)
|
|
|
-3.7
|
%
|
|
|
|
|
(0.06
|
)
|
|
|
(0.04
|
)
|
|
|
(10.7
|
)
|
|
-4.3
|
%
|
|
|
(0.06
|
)
|
|
|
(0.06
|
)
|
|
|
1.8
|
|
|
0.5
|
%
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
Interest and other (4)
|
|
|
|
3.8
|
|
|
|
1.4
|
%
|
|
|
|
|
0.02
|
|
|
|
0.02
|
|
|
|
3.6
|
|
|
1.4
|
%
|
|
|
0.02
|
|
|
|
0.02
|
|
|
|
3.3
|
|
|
0.8
|
%
|
|
|
0.02
|
|
|
|
0.02
|
|
|
|
Restructuring and other, net (2)
|
|
|
|
0.3
|
|
|
|
0.1
|
%
|
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
(0.3
|
)
|
|
-0.1
|
%
|
|
|
(0.00
|
)
|
|
|
(0.00
|
)
|
|
|
(1.8
|
)
|
|
-0.5
|
%
|
|
|
(0.01
|
)
|
|
|
(0.01
|
)
|
|
|
Pension mark-to-market adjustments (1)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
18.3
|
|
|
7.4
|
%
|
|
|
0.10
|
|
|
|
0.10
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Inventory step-up
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4.9
|
|
|
1.2
|
%
|
|
|
0.03
|
|
|
|
0.02
|
|
|
|
Convertible share adjustment (5)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
0.01
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
0.02
|
|
|
Net income - non-GAAP
|
|
|
$
|
18.2
|
|
|
|
6.5
|
%
|
|
|
|
$
|
0.10
|
|
|
$
|
0.09
|
|
|
$
|
12.6
|
|
|
5.1
|
%
|
|
$
|
0.07
|
|
|
$
|
0.07
|
|
|
$
|
60.2
|
|
|
15.2
|
%
|
|
$
|
0.32
|
|
|
$
|
0.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP and non-GAAP weighted average common shares - basic
|
|
|
|
189.7
|
|
|
|
|
|
|
|
|
|
|
|
187.7
|
|
|
|
|
|
|
|
|
|
185.8
|
|
|
|
|
|
|
|
|
GAAP weighted average common shares - diluted
|
|
|
|
234.8
|
|
|
|
|
|
|
|
|
|
|
|
187.7
|
|
|
|
|
|
|
|
|
|
231.2
|
|
|
|
|
|
|
|
|
|
Include GAAP dilutive shares
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
3.7
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Exclude dilutive shares from convertible note
|
|
|
|
(42.3
|
)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
(23.0
|
)
|
|
|
|
|
|
|
|
Non-GAAP weighted average common shares - diluted (5)
|
|
|
|
192.5
|
|
|
|
|
|
|
|
|
|
|
|
191.4
|
|
|
|
|
|
|
|
|
|
208.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Actuarial loss recognized under GAAP in accordance with the
Company's mark-to-market pension accounting.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Restructuring and other, net consists of:
|
|
|
|
|
|
|
Quarter Ended
|
|
|
|
|
|
|
March 31, 2013
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
|
|
|
|
|
|
|
April 1, 2012
|
|
|
|
|
|
|
|
|
|
Contingent consideration fair value adjustment
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.3
|
)
|
|
|
|
|
|
|
|
$
|
(1.8
|
)
|
|
|
|
|
|
|
|
|
|
Employee severance
|
|
|
|
0.3
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.3
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.3
|
)
|
|
|
|
|
|
|
|
$
|
(1.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)For the quarters ended March 31, 2013, December 31, 2012 and
April 1, 2012, adjustment to record income taxes on a cash basis.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) For the quarters ended March 31, 2013, December 31, 2012 and
April 1, 2012, Interest and other included non-cash convertible debt
interest.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) For the quarter ended April 1, 2012, the calculation of non-GAAP
diluted earnings per share gives benefit to the Company's call
option on its stock for 34.7 million shares at $5.48. As a result,
18.3 million shares have been included in non-GAAP diluted shares
and net interest expense of $2.4 million has been added back to
non-GAAP net income for the non-GAAP diluted earnings per share
calculation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP to Non-GAAP Reconciliation of Second Quarter 2013 guidance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP and non-GAAP second quarter revenue guidance:
|
|
|
|
|
$380 million
|
|
to
|
|
$420 million
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per diluted share
|
|
|
|
|
$
|
0.12
|
|
|
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exclude acquired intangible asset amortization
|
|
|
|
|
|
0.08
|
|
|
|
|
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exclude non-cash convertible debt interest
|
|
|
|
|
|
0.02
|
|
|
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustment to record income taxes on a cash basis
|
|
|
|
|
|
0.00
|
|
|
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exclude dilutive shares from convertible note
|
|
|
|
|
|
0.04
|
|
|
|
|
|
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per diluted share
|
|
|
|
|
$
|
0.26
|
|
|
|
|
$
|
0.36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For press releases and other information of interest to investors,
please visit Teradyne's homepage at http://www.teradyne.com.

[ Back To TMCnet.com's Homepage ]
|