Teradyne Reports Second Quarter 2021 Results

				Six Months Ended
				July 4, 2021			% of Net Revenues									June 28, 2020			% of Net Revenues

Net Revenues				$	1,867.3											$	1,543.0

Gross profit GAAP				$	1,108.6			59.4	%							$	877.0		56.8	%
		Inventory step-up			-			-									0.2		0.0	%
Gross profit non-GAAP				$	1,108.6			59.4	%							$	877.2		56.9	%

Income from operations - GAAP				$	621.9			33.3	%							$	424.7		27.5	%
		Restructuring and other (1)			(4.6	)		-0.2	%								29.6		1.9	%
		Acquired intangible assets amortization			10.9			0.6	%								18.8		1.2	%
		Inventory step-up			-			-									0.2		0.0	%
Income from operations - non-GAAP				$	628.2			33.6	%							$	473.3		30.7	%

										Net Income per Common Share											Net Income per Common Share
				July 4, 2021			% of Net Revenues			Basic			Diluted			June 28, 2020			% of Net Revenues		Basic			Diluted
Net income - GAAP				$	533.8			28.6	%	$	3.21		$	2.85		$	365.1		23.7	%	$	2.20		$	2.02
		Restructuring and other (1)			(4.6	)		-0.2	%		(0.03	)		(0.02	)		29.6		1.9	%		0.18			0.16
		Acquired intangible assets amortization			10.9			0.6	%		0.07			0.06			18.8		1.2	%		0.11			0.10
		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			7.1		0.5	%		0.04			0.04
		Inventory step-up			-			-			-			-			0.2		0.0	%		0.00			0.00
		Pension mark-to-market adjustment (2)			(0.6	)		-0.0	%		(0.00	)		(0.00	)		(0.1	)	-0.0	%		(0.00	)		(0.00	)
		Exclude discrete tax adjustments			(16.3	)		-0.9	%		(0.10	)		(0.09	)		(8.7	)	-0.6	%		(0.05	)		(0.05	)
		Non-GAAP tax adjustments			(1.9	)		-0.1	%		(0.01	)		(0.01	)		(10.1	)	-0.7	%		(0.06	)		(0.06	)
		Convertible share adjustment (3)			-			-			-			0.16			-		-			-			0.10
Net income - non-GAAP				$	533.4			28.6	%	$	3.21		$	3.02		$	401.9		26.0	%	$	2.42		$	2.34

GAAP and non-GAAP weighted average common shares - basic					166.2												166.2
GAAP weighted average common shares - diluted					187.2												180.5
		Exclude dilutive shares from convertible note			(9.9	)											(7.5	)
Non-GAAP weighted average common shares - diluted					177.3												173.0

(1	)	Restructuring and other consists of:
				Six Months Ended
				July 4, 2021												June 28, 2020
			Contingent consideration fair value adjustment	$	(7.2	)										$	19.2
			Employee severance		0.6												0.8
			Acquisition related expenses and compensation		-												4.5
			Contract termination settlement fee		-												4.0
			Other		1.9												1.1
				$	(4.6	)										$	29.6

(2	)	For the six months ended July 4, 2021 and June 28, 2020, Interest and other included non-cash convertible debt interest expense. For the six months ended July 4, 2021, adjustment to exclude loss on convertible debt conversions. For the six months ended July 4, 2021 and June 28, 2020, 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 4, 2021 and June 28, 2020, the non-GAAP diluted EPS calculation adds back $2.1 million and $2.6 million, respectively of convertible debt interest expense to non-GAAP net income and non-GAAP weighted average diluted common shares include 9.8 million and 5.7 million shares, respectively related to the convertible debt hedge transaction.

« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 Next Page »