Supplementary Information |
SUPPLEMENTARY INFORMATION
(Unaudited)
The following
sets forth certain unaudited consolidated quarterly statements of
operations data for each of Teradyne’s last eight quarters.
In management’s opinion, this quarterly information reflects
all adjustments, consisting only of normal recurring adjustments,
necessary for a fair statement for the periods presented. Such
quarterly results are not necessarily indicative of future results
of operations and should be read in conjunction with the audited
consolidated financial statements of Teradyne and the notes thereto
included elsewhere herein.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013 |
|
|
|
1st Quarter |
|
|
2nd Quarter |
|
|
3rd Quarter |
|
|
4th Quarter |
|
|
|
|
|
|
|
|
|
|
|
|
(1)(2) |
|
|
|
(in thousands, except
per share amounts) |
|
Net revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
$ |
214,300 |
|
|
$ |
363,087 |
|
|
$ |
365,825 |
|
|
$ |
211,710 |
|
Services
|
|
|
66,067 |
|
|
|
65,802 |
|
|
|
67,551 |
|
|
|
73,591 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net
revenues
|
|
|
280,367 |
|
|
|
428,889 |
|
|
|
433,376 |
|
|
|
285,301 |
|
Cost of
revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products
|
|
|
96,793 |
|
|
|
158,411 |
|
|
|
150,365 |
|
|
|
93,461 |
|
Cost of services
|
|
|
30,157 |
|
|
|
29,245 |
|
|
|
28,717 |
|
|
|
31,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of
revenues
|
|
|
126,950 |
|
|
|
187,656 |
|
|
|
179,082 |
|
|
|
125,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
153,417 |
|
|
|
241,233 |
|
|
|
254,294 |
|
|
|
159,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Engineering and
development
|
|
|
62,751 |
|
|
|
67,773 |
|
|
|
68,918 |
|
|
|
64,613 |
|
Selling and
administrative
|
|
|
67,890 |
|
|
|
69,230 |
|
|
|
72,917 |
|
|
|
69,523 |
|
Acquired intangible assets
amortization
|
|
|
18,036 |
|
|
|
18,063 |
|
|
|
18,064 |
|
|
|
18,284 |
|
Restructuring and
other
|
|
|
332 |
|
|
|
259 |
|
|
|
889 |
|
|
|
600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating
expenses
|
|
|
149,009 |
|
|
|
155,325 |
|
|
|
160,788 |
|
|
|
153,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
|
4,408 |
|
|
|
85,908 |
|
|
|
93,506 |
|
|
|
6,837 |
|
Interest income
|
|
|
1,072 |
|
|
|
903 |
|
|
|
948 |
|
|
|
1,206 |
|
Interest expense and
other
|
|
|
6,906 |
|
|
|
6,454 |
|
|
|
6,902 |
|
|
|
(27,396 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income from
continuing operations before income taxes
|
|
|
(1,426 |
) |
|
|
80,357 |
|
|
|
87,552 |
|
|
|
35,439 |
|
(Benefit) provision for
income taxes
|
|
|
(8,015 |
) |
|
|
13,801 |
|
|
|
18,093 |
|
|
|
13,096 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$ |
6,589 |
|
|
$ |
66,556 |
|
|
$ |
69,459 |
|
|
$ |
22,343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common
share—basic
|
|
$ |
0.03 |
|
|
$ |
0.35 |
|
|
$ |
0.36 |
|
|
$ |
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common
share—diluted
|
|
$ |
0.03 |
|
|
$ |
0.28 |
|
|
$ |
0.29 |
|
|
$ |
0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Interest expense and other
includes a $34.2 million gain from the sale of an equity
investment. |
(2) |
In the fourth quarter ended
December 31, 2013, pension and post retirement net actuarial
gains increased gross profit and net income by $2.7 million and
$9.1 million, respectively. See Note B: “Accounting
Policies” for a discussion of our accounting
policy. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
|
|
1st Quarter |
|
|
2nd Quarter |
|
|
3rd Quarter |
|
|
4th Quarter |
|
|
|
(1) |
|
|
(2) |
|
|
|
|
|
(3)(4) |
|
|
|
(in thousands, except
per share amounts) |
|
Net revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Products
|
|
$ |
330,891 |
|
|
$ |
480,578 |
|
|
$ |
393,037 |
|
|
$ |
179,063 |
|
Services
|
|
|
65,777 |
|
|
|
67,706 |
|
|
|
70,357 |
|
|
|
69,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net
revenues
|
|
|
396,668 |
|
|
|
548,284 |
|
|
|
463,394 |
|
|
|
248,404 |
|
Cost of
revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products
|
|
|
174,001 |
|
|
|
206,498 |
|
|
|
169,782 |
|
|
|
92,599 |
|
Cost of services
|
|
|
31,741 |
|
|
|
32,280 |
|
|
|
33,412 |
|
|
|
30,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of
revenues
|
|
|
205,742 |
|
|
|
238,778 |
|
|
|
203,194 |
|
|
|
122,999 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
190,926 |
|
|
|
309,506 |
|
|
|
260,200 |
|
|
|
125,405 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Engineering and
development
|
|
|
61,279 |
|
|
|
67,834 |
|
|
|
63,946 |
|
|
|
62,807 |
|
Selling and
administrative
|
|
|
66,633 |
|
|
|
72,064 |
|
|
|
69,030 |
|
|
|
69,289 |
|
Acquired intangible assets
amortization
|
|
|
18,429 |
|
|
|
18,429 |
|
|
|
18,429 |
|
|
|
18,221 |
|
Restructuring and
other
|
|
|
(1,825 |
) |
|
|
(6,262 |
) |
|
|
683 |
|
|
|
(317 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating
expenses
|
|
|
144,516 |
|
|
|
152,065 |
|
|
|
152,088 |
|
|
|
150,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
|
|
46,410 |
|
|
|
157,441 |
|
|
|
108,112 |
|
|
|
(24,595 |
) |
Interest income
|
|
|
893 |
|
|
|
874 |
|
|
|
1,067 |
|
|
|
1,256 |
|
Interest expense and
other
|
|
|
6,059 |
|
|
|
6,323 |
|
|
|
6,154 |
|
|
|
6,946 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from
continuing operations before income taxes
|
|
|
41,244 |
|
|
|
151,992 |
|
|
|
103,025 |
|
|
|
(30,285 |
) |
Provision (benefit) for
income taxes
|
|
|
7,680 |
|
|
|
40,605 |
|
|
|
14,384 |
|
|
|
(13,742 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$ |
33,564 |
|
|
$ |
111,387 |
|
|
$ |
88,641 |
|
|
$ |
(16,543 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per
common share—basic
|
|
$ |
0.18 |
|
|
$ |
0.60 |
|
|
$ |
0.47 |
|
|
$ |
(0.09 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per
common share—diluted
|
|
$ |
0.15 |
|
|
$ |
0.49 |
|
|
$ |
0.39 |
|
|
$ |
(0.09 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Restructuring and other
includes a ($1.8) million fair value adjustment to decrease the
LitePoint acquisition contingent consideration. |
(2) |
Restructuring and other
includes $0.3 million of severance charges related to headcount
reductions of 10 people in Semiconductor Test and ($6.5) million
fair value adjustment to decrease the LitePoint acquisition
contingent consideration. |
(3) |
In the fourth quarter ended
December 31, 2012, we corrected prior period income tax
provision (benefit) errors that resulted in a $0.2 million income
tax provision. These errors were not individually or in aggregate
material to the fourth quarter of 2012 or any prior
period. |
(4) |
In the fourth quarter ended
December 31, 2012, pension and postretirement actuarial losses
decreased gross profit and net income by $8.1 million and $18.3
million, respectively. See Note B: “Accounting
Policies” for a discussion of our accounting
policy. |
|