EX-99.1 2 d385456dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Teradyne Reports Second Quarter 2022 Results

 

   

Revenue and earnings above the mid-point of Q2 guidance

 

   

System Test, Wireless Test and Industrial Automation revenues grew compared with Q2’21 while Semiconductor Test declined consistent with guidance

 

   

Automotive and memory test demand strong while mobility and compute related demand softening

 

   

Industrial Automation growth slowing

 

     Q2’22     Q2’21     Q1’22  

Revenue (mil)

   $ 841     $ 1,086     $ 755  

GAAP EPS

   $ 1.16     $ 1.76     $ 0.92  

Non-GAAP EPS

   $ 1.21     $ 1.91     $ 0.98  

Gross Margin

     60.2     59.6     60.2

NORTH READING, Mass. – July 26, 2022 – Teradyne, Inc. (NASDAQ: TER) reported revenue of $841 million for the second quarter of 2022 of which $541 million was in Semiconductor Test, $135 million in System Test, $64 million in Wireless Test and $101 million in Industrial Automation (IA). GAAP net income for the second quarter was $197.8 million or $1.16 per diluted share. On a non-GAAP basis, Teradyne’s net income in the second quarter was $204.0 million, or $1.21 per diluted share, which excluded acquired intangible asset amortization, restructuring and other charges, and included the related tax impact on non-GAAP adjustments.

“We delivered sales and earnings above the mid-point of our second quarter guidance on strong test group shipments despite supply shortages and slowing industrial automation growth,” said Teradyne CEO Mark Jagiela. “As we enter Q3, we’re lowering our shipment plan to align with reduced mobility related test demand, slower industrial automation growth, and continued supply shortages.”

Guidance for the third quarter of 2022 is revenue of $760 million to $840 million, with GAAP net income of $0.86 to $1.12 per diluted share and non-GAAP net income of $0.90 to $1.16 per diluted share. Non-GAAP guidance excludes acquired intangible asset amortization.

Webcast

A conference call to discuss the second quarter results, along with management’s business outlook, will follow at 8:30 a.m. ET, Wednesday, July 27. Interested investors should access the webcast at www.teradyne.com and click on “Investors” at least five minutes before the call begins. Presentation materials will be available starting at 8:30 a.m. ET. A replay will be available on the Teradyne website at https://investors.teradyne.com/events-presentations.


Page 2

 

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, restructuring and other, pension actuarial gains and losses, losses on convertible debt conversions, non-cash convertible debt interest, discrete income tax adjustments, 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 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 2021, Teradyne had revenue of $3.7 billion and today employs over 6,300 people worldwide. For more information, visit teradyne.com. Teradyne® is a registered trademark of Teradyne, Inc. in the U.S. and other countries.

Safe Harbor Statement

This release contains forward-looking statements regarding Teradyne’s future business prospects, the impact of the global pandemic of the novel strain of the coronavirus (COVID-19), results of operations, market conditions, earnings per share, the impact of


Page 3

 

supply chain conditions on the business, customer sales expectations, the payment of a quarterly dividend, the repurchase of Teradyne common stock pursuant to a share repurchase program, sanctions against Russia and Russian companies, and the impact of U.S. and Chinese export and tariff laws. Such statements are based on the current assumptions and expectations of Teradyne’s management and are neither promises nor guarantees of future performance, events, customer sales, supply chain conditions or improvements, earnings per share, use of cash, payment of dividends, repurchases of common stock, payment of the senior convertible notes, the impact of the COVID-19 pandemic, sanctions against Russia and Russian companies, the impact of any tariffs or export controls imposed in the U.S. or China; compliance with trade protection measures or export restrictions; the impact of U.S. Department of Commerce or other government agency regulations relating to Huawei, HiSilicon and other customers or potential customers; or the impact of U.S. Department Commerce export control regulations for certain U.S. products and technology sold to military end users or for military end-use in China, Russia and Venezuela. There can be no assurance that management’s estimates of Teradyne’s future results or other forward-looking statements will be achieved. Specifically, Teradyne’s 2024 earnings model is aspirational and includes many assumptions. There can be no assurance that these assumptions will be accurate or that model results will be achieved. As set forth below, there are many factors that could cause our 2024 earnings model and actual results to differ materially from those presently expected. Additionally, the current dividend and share repurchase programs may be modified, suspended or discontinued at any time.

Following Russia’s invasion of Ukraine in February 2022, the U.S. and other countries imposed significant sanctions against the Russian government and many Russian companies and individuals. Although Teradyne does not have significant operations in Russia, the sanctions could impact Teradyne’s business in other countries and could have a negative impact on the Company’s supply chain, either of which could adversely affect Teradyne’s business and financial results.

COVID-19 has resulted in authorities implementing numerous measures to try to contain the virus, such as travel bans and restrictions, quarantines, government vaccination mandates and other government regulations. These measures have impacted and may further impact Teradyne’s workforce and operations, the operations of its customers, and those of its contract manufacturers and suppliers. As Teradyne implements measures to comply with additional regulations, the Company may experience increased compliance costs, increased risk of non-compliance and increased risk of employee attrition.

The COVID-19 pandemic has adversely impacted the Company’s results of operations, including increased costs company-wide and constraints within the Company’s supply chain. The Company cannot accurately estimate the amount of the impact on Teradyne’s 2022 financial results and to its future financial results. The COVID-19 outbreak has significantly increased economic and demand uncertainty in Teradyne’s markets. This uncertainty resulted in a significant decrease in demand for certain Teradyne products and could continue to impact demand for an uncertain period of time. The spread of COVID-19 has caused Teradyne to modify its business practices (including employee travel, employees working remotely, and cancellation of in person


Page 4

 

participation in meetings, events and conferences) and the Company may take further actions as may be required by government authorities or that it determines are in the best interests of its employees, customers, contract manufacturers and suppliers. There is uncertainty that such measures will be sufficient to mitigate the risks posed by the virus, and Teradyne’s ability to perform critical functions could be impacted. The degree to which COVID-19 continues to impact Teradyne’s results will depend on future developments, which are highly uncertain and cannot be predicted, including, but not limited to, the duration and continued spread of the virus, its severity, the actions to contain the virus or the availability and impact of vaccines in countries where the Company does business, and how quickly and to what extent normal economic and operating conditions can resume.

Important factors that could cause actual results, the 2024 earnings model, 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 continued impact of the COVID-19 pandemic and related government responses on the market and demand for Teradyne’s products, on its contract manufacturers and supply chain, and on its workforce; the impact of the global semiconductor supply shortage on our supply chain and contract manufacturers; the consummation and success of any mergers or acquisitions; demand for products by the Company’s largest customers; 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 U.S. tax regulations or IRS guidance; the impact of any tariffs or export controls imposed in the U.S. or China; compliance with trade protection measures or export restrictions; the impact of U.S. Department of Commerce or other government agency regulations relating to Huawei, HiSilicon and other customers or potential customers; the impact of U.S. Department Commerce export control regulations for certain U.S. products and technology sold to military end users or for military end-use in China, Russia and Venezuela; sanctions imposed against the Russian government and certain Russian companies and individuals by the U.S., and other countries; and other events, factors and risks disclosed in filings with the SEC, including, but not limited to, the “Risk Factors” sections of Teradyne’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021 and Quarterly Report on Form 10-Q for the fiscal quarter ended April, 3, 2022. 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 SECOND FISCAL QUARTER OF 2022

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

     Quarter Ended     Six Months Ended  
     July 3,
2022
    April 3,
2022
    July 4,
2021
    July 3,
2022
    July 4,
2021
 

Net revenues

   $ 840,766     $ 755,370     $ 1,085,728     $ 1,596,136     $ 1,867,334  

Cost of revenues (exclusive of acquired intangible assets amortization shown separately below) (1)

     334,377       300,437       438,739       634,814       758,727  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     506,389       454,933       646,989       961,322       1,108,607  

Operating expenses:

          

Selling and administrative

     139,533       140,185       140,187       279,718       269,984  

Engineering and development

     111,951       108,116       110,021       220,067       210,423  

Acquired intangible assets amortization

     4,871       5,063       5,402       9,934       10,938  

Restructuring and other (2)

     2,044       15,714       2,507       17,758       (4,623
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

     258,399       269,078       258,117       527,477       486,722  

Income from operations

     247,990       185,855       388,872       433,845       621,885  

Interest and other expense (3)

     9,398       5,496       4,846       14,894       13,866  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     238,592       180,359       384,026       418,951       608,019  

Income tax provision

     40,805       18,431       55,707       59,236       74,188  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 197,787     $ 161,928     $ 328,319     $ 359,715     $ 533,831  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share:

          

Basic

   $ 1.24     $ 1.00     $ 1.98     $ 2.24     $ 3.21  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 1.16     $ 0.92     $ 1.76     $ 2.07     $ 2.85  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - basic

     159,563       162,048       165,995       160,805       166,243  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares - diluted (4)

     171,159       175,575       186,750       173,367       187,245  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash dividend declared per common share

   $ 0.11     $ 0.11     $ 0.10     $ 0.22     $ 0.20  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(1)   Cost of revenues includes:

          
     Quarter Ended     Six Months Ended  
     July 3,
2022
    April 3,
2022
    July 4,
2021
    July 3,
2022
    July 4,
2021
 

Provision for excess and obsolete inventory

   $ 5,105     $ 1,590     $ 798     $ 6,695     $ 3,625  

Sale of previously written down inventory

     (449     (262     (428     (711     (1,218
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 4,656     $ 1,328     $ 370     $ 5,984     $ 2,407  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(2)   Restructuring and other consists of:

          
     Quarter Ended     Six Months Ended  
     July 3,
2022
    April 3,
2022
    July 4,
2021
    July 3,
2022
    July 4,
2021
 

Employee severance

   $ 383     $ 551     $ 436     $ 934     $ 624  

Litigation settlement

     —         14,700       —         14,700       —    

Acquisition related expenses and compensation

     —         (201     275       (201     38  

Contingent consideration fair value adjustment

     —         —         —         —         (7,227

Other

     1,661       664       1,796       2,325       1,942  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ 2,044     $ 15,714     $ 2,507     $ 17,758     $ (4,623
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(3)   Interest and other includes:

          
     Quarter Ended     Six Months Ended
     July 3,
2022
    April 3,
2022
    July 4,
2021
    July 3,
2022
    July 4,
2021
 

Non-cash convertible debt interest

   $ —       $ —       $ 3,277     $ —       $ 6,858  

Loss on convertible debt conversions

     —         —         1,175       —         5,244  

Pension actuarial gains

     —         —         (627     —         (627
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
   $ —       $ —       $ 3,825     $ —       $ 11,475  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(4)

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 July 3, 2022, April 3, 2022 and July 4, 2021, 1.9 million, 2.5 million and 9.6 million shares, respectively, have been included in diluted shares. For the six months ended July 3, 2022 and July 4, 2021, 2.2 million and 9.9 million shares, respectively, have been included in diluted shares. For the quarters ended July 3, 2022, April 3, 2022 and July 4, 2021, diluted shares also included 9.0 million, 10.0 million and 10.1 million shares, respectively, from the convertible note hedge transaction. For the six months ended July 3, 2022 and July 4, 2021, diluted shares included 9.5 million and 9.8 million shares, respectively, from the convertible note hedge transaction.


CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands)

 

     July 3,
2022
     December 31,
2021
 

Assets

     

Cash and cash equivalents

   $ 572,023      $ 1,122,199  

Marketable securities

     209,846        244,231  

Accounts receivable, net

     683,739        550,749  

Inventories, net

     295,625        243,330  

Prepayments

     498,093        406,266  

Other current assets

     11,109        9,452  
  

 

 

    

 

 

 

Total current assets

     2,270,435        2,576,227  

Property, plant and equipment, net

     411,263        387,240  

Operating lease right-of-use assets, net

     71,812        68,807  

Marketable securities

     111,999        133,858  

Deferred tax assets

     126,639        102,428  

Retirement plans assets

     14,245        15,110  

Other assets

     26,942        24,096  

Acquired intangible assets, net

     62,509        75,635  

Goodwill

     397,733        426,024  
  

 

 

    

 

 

 

Total assets

   $ 3,493,577      $ 3,809,425  
  

 

 

    

 

 

 

Liabilities

     

Accounts payable

   $ 175,606      $ 153,133  

Accrued employees’ compensation and withholdings

     190,506        253,667  

Deferred revenue and customer advances

     163,127        146,185  

Other accrued liabilities

     133,881        124,187  

Operating lease liabilities

     17,770        19,977  

Income taxes payable

     106,863        88,789  

Current debt

     9,632        19,182  
  

 

 

    

 

 

 

Total current liabilities

     797,385        805,120  

Retirement plans liabilities

     141,884        151,141  

Long-term deferred revenue and customer advances

     50,357        54,921  

Long-term other accrued liabilities

     15,530        15,497  

Deferred tax liabilities

     3,143        6,327  

Long-term operating lease liabilities

     62,751        56,178  

Long-term income taxes payable

     59,135        67,041  

Debt

     64,796        89,244  
  

 

 

    

 

 

 

Total liabilities

     1,194,981        1,245,469  
  

 

 

    

 

 

 

Mezzanine equity

     —          1,512  

Shareholders’ equity

     2,298,596        2,562,444  
  

 

 

    

 

 

 

Total liabilities, convertible common shares and shareholders’ equity

   $ 3,493,577      $ 3,809,425  
  

 

 

    

 

 

 


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

 

     Quarter Ended     Six Months Ended  
     July 3,
2022
    July 4,
2021
    July 3,
2022
    July 4,
2021
 

Cash flows from operating activities:

        

Net income

   $ 197,787     $ 328,319     $ 359,715     $ 533,831  

Adjustments to reconcile net income to net cash provided by operating activities:

        

Depreciation

     21,957       21,938       44,460       45,848  

Stock-based compensation

     12,228       10,999       25,122       23,231  

Amortization

     4,862       9,521       10,095       19,343  

Provision for excess and obsolete inventory

     5,105       798       6,695       3,625  

Deferred taxes

     (34,885     257       (23,597     (800

Losses (gains) on investments

     6,972       (2,159     8,973       (4,650

Retirement plans actuarial gains

     —         (627     —         (627

Contingent consideration fair value adjustment

     —         —         —         (7,227

Loss on convertible debt conversions

     —         1,175       —         5,244  

Other

     345       (1     522       199  

Changes in operating assets and liabilities

        

Accounts receivable

     (146,592     (285,186     (146,384     (372,698

Inventories

     (37,202     56,320       (46,682     19,908  

Prepayments and other assets

     (25,597     (31,285     (99,902     (117,416

Accounts payable and other liabilities

     85,922       97,361       (38,460     86,790  

Deferred revenue and customer advances

     7,416       7,237       14,163       15,189  

Retirement plans contributions

     (1,289     (814     (2,618     (2,739

Income taxes

     18,426       (7,569     10,815       (2,628
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     115,455       206,284       122,917       244,423  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

        

Purchases of property, plant and equipment

     (45,744     (34,707     (89,743     (73,957

Purchases of marketable securities

     (81,904     (186,482     (247,881     (398,086

Proceeds from maturities of marketable securities

     42,970       265,985       139,652       460,213  

Proceeds from sales of marketable securities

     113,061       54,819       143,642       116,112  

Purchase of investment

     —         (12,000     —         (12,000
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used for) investing activities

     28,383       87,615       (54,330     92,282  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

        

Issuance of common stock under stock purchase and stock option plans

     61       15,437       16,536       32,581  

Repurchase of common stock

     (331,334     (151,396     (532,799     (196,584

Dividend payments

     (17,547     (16,604     (35,442     (33,271

Payments of convertible debt principal

     (21,598     (15,553     (42,292     (66,828

Payments related to net settlement of employee stock compensation awards

     (1,732     (1,119     (32,780     (31,794
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used for financing activities

     (372,150     (169,235     (626,777     (295,896
  

 

 

   

 

 

   

 

 

   

 

 

 

Effects of exchange rate changes on cash and cash equivalents

     5,732       (1,372     8,014       (489
  

 

 

   

 

 

   

 

 

   

 

 

 

Decrease (increase) in cash and cash equivalents

     (222,580     123,292       (550,176     40,320  

Cash and cash equivalents at beginning of period

     794,603       831,149       1,122,199       914,121  
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 572,023     $ 954,441     $ 572,023     $ 954,441  
  

 

 

   

 

 

   

 

 

   

 

 

 


GAAP to Non-GAAP Earnings Reconciliation

(In millions, except per share amounts)

     Quarter Ended  
     July 3,
2022
    % of Net
Revenues
                 April 3,
2022
    % of Net
Revenues
                 July 4,
2021
    % of Net
Revenues
              

Net revenues

   $ 840.8            $ 755.4            $ 1,085.7         

Gross profit GAAP and non-GAAP

   $ 506.4       60.2%          $ 454.9       60.2%          $ 647.0       59.6%       

Income from operations - GAAP

   $ 248.0       29.5%          $ 185.9       24.6%          $ 388.9       35.8%       

Restructuring and other (1)

     2.0       0.2%            15.7       2.1%            2.5       0.2%       

Acquired intangible assets amortization

     4.9       0.6%            5.1       0.7%            5.4       0.5%       
  

 

 

   

 

 

        

 

 

   

 

 

        

 

 

   

 

 

      

Income from operations - non-GAAP

   $ 254.9       30.3%          $ 206.7       27.4%          $ 396.8       36.5%       
  

 

 

   

 

 

        

 

 

   

 

 

        

 

 

   

 

 

      
                  Net Income
per Common Share
           Net Income
per Common Share
                 Net Income
per Common Share
 
     July 3,
2022
    % of Net
Revenues
     Basic     Diluted     April 3,
2022
    % of Net
Revenues
     Basic     Diluted     July 4,
2021
    % of Net
Revenues
     Basic     Diluted  

Net income - GAAP

   $ 197.8       23.5%      $ 1.24     $ 1.16     $ 161.9       21.4%      $ 1.00     $ 0.92     $ 328.3       30.2%      $ 1.98     $ 1.76  

Restructuring and other (1)

     2.0       0.2%        0.01       0.01       15.7       2.1%        0.10       0.09       2.5       0.2%        0.02       0.01  

Acquired intangible assets amortization

     4.9       0.6%        0.03       0.03       5.1       0.7%        0.03       0.03       5.4       0.5%        0.03       0.03  

Loss on convertible debt conversions (2)

     —         —          —         —         —         —          —         —         1.2       0.1%        0.01       0.01  

Interest and other (2)

     —         —          —         —         —         —          —         —         3.3       0.3%        0.02       0.02  

Pension mark-to-market adjustment (2)

     —         —          —         —         —         —          —         —         (0.6     -0.1%        (0.00     (0.00

Exclude discrete tax adjustments

     1.6       0.2%        0.01       0.01       (10.4     -1.4%        (0.06     (0.06     (1.1     -0.1%        (0.01     (0.01

Non-GAAP tax adjustments

     (2.3     -0.3%        (0.01     (0.01     (3.3     -0.4%        (0.02     (0.02     (1.5     -0.1%        (0.01     (0.01

Convertible share adjustment (3)

     —         —          —         0.01       —         —          —         0.01       —         —          —         0.10  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net income - non-GAAP

   $ 204.0       24.3%      $ 1.28     $ 1.21     $ 169.0       22.4%      $ 1.04     $ 0.98     $ 337.5       31.1%      $ 2.03     $ 1.91  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

     159.6              162.0              166.0         

GAAP weighted average common shares - diluted

     171.2              175.6              186.8         

Exclude dilutive shares related to convertible note transaction

     (1.9            (2.5            (9.6       
  

 

 

          

 

 

          

 

 

        

Non-GAAP weighted average common shares - diluted

     169.3              173.1              177.2         
  

 

 

          

 

 

          

 

 

        

(1)   Restructuring and other consists of:

    

                 
     Quarter Ended                     
     July 3,
2022
                       April 3,
2022
                       July 4,
2021
                    

Employee severance

   $ 0.4            $ 0.6            $ 0.4         

Litigation settlement

     —                14.7              —           

Acquisition related expenses and compensation

     —                (0.2            0.3         

Other

     1.7              0.7              1.8         
  

 

 

          

 

 

          

 

 

        
   $ 2.0            $ 15.7            $ 2.5         
  

 

 

          

 

 

          

 

 

        

 

(2)

For the quarter ended July 4, 2021, adjustment to exclude loss on convertible debt conversions. For the quarter ended July 4, 2021, Interest and other included non-cash convertible debt interest expense. For the quarter ended July 4, 2021, adjustments to exclude actuarial (gain) loss recognized under GAAP in accordance with Teradyne’s mark-to-market pension accounting.

 

(3)

For the quarters ended July 3, 2022, April 3, 2022, and July 4, 2021, the non-GAAP diluted EPS calculation adds back $0.2 million, $0.3 million, and $0.9 million, respectively, of convertible debt interest expense to non-GAAP net income. For the quarters ended July 3, 2022, April 3, 2022, and July 4, 2021, non-GAAP weighted average diluted common shares include 9.0 million, 10.0 million and 10.1 million shares, respectively, from the convertible note hedge transaction.


     Six Months Ended  
     July 3,
2022
    % of Net
Revenues
                 July 4,
2021
    % of Net
Revenues
              

Net Revenues

   $ 1,596.1            $ 1,867.3         

Gross profit GAAP and non-GAAP

   $ 961.3       60.2%          $ 1,108.6       59.4%       

Income from operations - GAAP

   $ 433.8       27.2%          $ 621.9       33.3%       

Restructuring and other (1)

     17.8       1.1%            (4.6     -0.2%       

Acquired intangible assets amortization

     9.9       0.6%            10.9       0.6%       
  

 

 

   

 

 

        

 

 

   

 

 

      

Income from operations - non-GAAP

   $ 461.5       28.9%          $ 628.2       33.6%       
  

 

 

   

 

 

        

 

 

   

 

 

      
                  Net Income
per Common Share
                 Net Income
per Common Share
 
     July 3,
2022
    % of Net
Revenues
     Basic     Diluted     July 4,
2021
    % of Net
Revenues
     Basic     Diluted  

Net income - GAAP

   $ 359.7       22.5%      $ 2.24     $ 2.07     $ 533.8       28.6%      $ 3.21     $ 2.85  

Restructuring and other (1)

     17.8       1.1%        0.11       0.10       (4.6     -0.2%        (0.03     (0.02

Acquired intangible assets amortization

     9.9       0.6%        0.06       0.06       10.9       0.6%        0.07       0.06  

Loss on convertible debt conversions (2)

     —         —          —         —         5.2       0.3%        0.03       0.03  

Interest and other (2)

     —         —          —         —         6.9       0.4%        0.04       0.04  

Pension mark-to-market adjustment (2)

     —         —          —         —         (0.6     0.0%        (0.00     (0.00

Exclude discrete tax adjustments

     (8.8     -0.6%        (0.05     (0.05     (16.3     -0.9%        (0.10     (0.09

Non-GAAP tax adjustments

     (5.6     -0.4%        (0.03     (0.03     (1.9     -0.1%        (0.01     (0.01

Convertible share adjustment (3)

     —         —          —         0.03       —         —          —         0.16  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Net income - non-GAAP

   $ 373.0       23.4%      $ 2.32     $ 2.18     $ 533.4       28.6%      $ 3.21     $ 3.02  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

GAAP and non-GAAP weighted average common shares - basic

     160.8              166.2         

GAAP weighted average common shares - diluted

     173.4              187.2         

Exclude dilutive shares from convertible note

     (2.2            (9.9       
  

 

 

          

 

 

        

Non-GAAP weighted average common shares - diluted

     171.2              177.3         
  

 

 

          

 

 

        

(1) Restructuring and other consists of:

                  
     Six Months Ended                     
     July 3,
2022
                       July 4,
2021
                    

Litigation settlement

   $ 14.7            $ —           

Employee severance

     0.9              0.6         

Acquisition related expenses and compensation

     (0.2            —           

Contingent consideration fair value adjustment

     —                (7.2       

Other

     2.3              1.9         
  

 

 

          

 

 

        
   $ 17.8            $ (4.6       
  

 

 

          

 

 

        

 

(2)

For the six months ended July 4, 2021, adjustment to exclude loss on convertible debt conversions. For the six months ended July 4, 2021, Interest and other included non-cash convertible debt interest expense. For the six months ended July 4, 2021, adjustments to exclude actuarial (gain) loss recognized under GAAP in accordance with Teradyne’s mark-to-market pension accounting.

 

(3)

For the six months ended July 3, 2022 and July 4, 2021, the non-GAAP diluted EPS calculation adds back $0.5 million and $2.1 million, respectively, of convertible debt interest expense to non-GAAP net income. For the six months ended July 3, 2022 and July 4, 2021, non-GAAP weighted average diluted common shares include 9.5 million and 9.8 million shares, respectively, related to the convertible debt hedge transaction.

GAAP to Non-GAAP Reconciliation of Third Quarter 2022 guidance:

 

GAAP and non-GAAP third quarter revenue guidance:

   $ 760 million        to      $ 840 million  

GAAP net income per diluted share

   $ 0.86         $ 1.12  

Exclude acquired intangible assets amortization

     0.03           0.03  

Convertible share adjustment

     0.01           0.01  
  

 

 

       

 

 

 

Non-GAAP net income per diluted share

   $ 0.90         $ 1.16  

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