Stock Analysis on Net

Teradyne Inc. (NASDAQ:TER)

This company has been moved to the archive! The financial data has not been updated since May 3, 2024.

Income Statement 
Quarterly Data

Teradyne Inc., consolidated income statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Mar 31, 2024 Dec 31, 2023 Oct 1, 2023 Jul 2, 2023 Apr 2, 2023 Dec 31, 2022 Oct 2, 2022 Jul 3, 2022 Apr 3, 2022 Dec 31, 2021 Oct 3, 2021 Jul 4, 2021 Apr 4, 2021 Dec 31, 2020 Sep 27, 2020 Jun 28, 2020 Mar 29, 2020 Dec 31, 2019 Sep 29, 2019 Jun 30, 2019 Mar 31, 2019
Products 458,433 530,511 551,982 540,375 473,418 591,491 676,252 697,954 625,875 758,674 825,448 951,945 660,508 647,625 697,745 734,630 610,906 548,551 488,170 457,511 393,442
Services 141,386 140,089 151,750 144,062 144,111 140,345 150,821 142,812 129,495 126,372 125,053 133,783 121,098 111,344 121,739 104,031 93,449 106,099 93,868 106,667 100,657
Revenues 599,819 670,600 703,732 684,437 617,529 731,836 827,073 840,766 755,370 885,046 950,501 1,085,728 781,606 758,969 819,484 838,661 704,355 654,650 582,038 564,178 494,099
Cost of products (200,763) (227,389) (239,827) (217,011) (198,665) (247,326) (277,539) (274,674) (243,016) (310,248) (333,229) (388,845) (267,784) (274,574) (300,174) (322,732) (259,996) (226,184) (197,196) (193,299) (165,368)
Cost of services (59,774) (63,666) (65,614) (64,934) (62,444) (64,060) (64,155) (59,703) (57,421) (47,750) (46,271) (49,894) (52,204) (34,605) (60,382) (44,456) (38,809) (45,228) (39,804) (46,961) (41,096)
Cost of revenues, exclusive of acquired intangible assets amortization (260,537) (291,055) (305,441) (281,945) (261,109) (311,386) (341,694) (334,377) (300,437) (357,998) (379,500) (438,739) (319,988) (309,179) (360,556) (367,188) (298,805) (271,412) (237,000) (240,260) (206,464)
Gross profit 339,282 379,545 398,291 402,492 356,420 420,450 485,379 506,389 454,933 527,048 571,001 646,989 461,618 449,790 458,928 471,473 405,550 383,238 345,038 323,918 287,635
Selling and administrative (149,188) (142,335) (138,330) (145,695) (150,955) (142,753) (135,632) (139,533) (140,185) (142,746) (134,829) (140,187) (129,797) (124,282) (115,840) (113,259) (111,388) (117,094) (109,166) (108,811) (102,013)
Engineering and development (103,199) (102,208) (104,413) (105,706) (105,762) (108,809) (111,715) (111,951) (108,116) (109,966) (107,220) (110,021) (100,402) (100,794) (94,909) (94,102) (85,159) (86,795) (77,804) (81,434) (76,791)
Acquired intangible assets amortization (4,697) (4,652) (4,720) (4,825) (4,802) (4,670) (4,729) (4,871) (5,063) (5,163) (5,355) (5,402) (5,536) (5,752) (6,219) (8,941) (9,891) (9,783) (9,647) (10,083) (10,634)
Restructuring and other (4,427) (6,026) (6,856) (6,358) (2,037) 2,369 (1,796) (2,044) (15,714) (12,738) (1,197) (2,507) 7,130 15,117 27,701 (37,222) 7,606 2,088 6,500 10,404 (5,112)
Operating expenses (261,511) (255,221) (254,319) (262,584) (263,556) (253,863) (253,872) (258,399) (269,078) (270,613) (248,601) (258,117) (228,605) (215,711) (189,267) (253,524) (198,832) (211,584) (190,117) (189,924) (194,550)
Income from operations 77,771 124,324 143,972 139,908 92,864 166,587 231,507 247,990 185,855 256,435 322,400 388,872 233,013 234,079 269,661 217,949 206,718 171,654 154,921 133,994 93,085
Interest income 7,867 8,863 6,873 6,354 5,258 3,407 1,318 951 703 560 626 633 808 792 1,071 1,368 2,751 6,144 5,159 5,430 8,052
Interest expense (661) (811) (963) (1,045) (987) (1,015) (779) (913) (1,012) (2,465) (3,785) (5,566) (6,004) (6,351) (6,237) (6,043) (5,551) (5,950) (5,682) (5,800) (5,713)
Other income (expense), net (12,075) 7,430 (5,602) (815) (51) 26,258 (5,849) (9,436) (5,187) 651 (21,486) 87 (3,824) (5,596) (764) 4,017 (6,849) (22,965) (2,665) (2,447) (1,445)
Non-operating income (expense) (4,869) 15,482 308 4,494 4,220 28,650 (5,310) (9,398) (5,496) (1,254) (24,645) (4,846) (9,020) (11,155) (5,930) (658) (9,649) (22,771) (3,188) (2,817) 894
Income before income taxes 72,902 139,806 144,280 144,402 97,084 195,237 226,197 238,592 180,359 255,181 297,755 384,026 223,993 222,924 263,731 217,291 197,069 148,883 151,733 131,177 93,979
Income tax (provision) benefit (8,705) (22,751) (16,164) (24,352) (13,553) (22,936) (42,712) (40,805) (18,431) (31,141) (41,037) (55,707) (18,481) (26,594) (41,013) (28,383) (20,878) (23,810) (15,873) (33,780) 15,159
Net income 64,197 117,055 128,116 120,050 83,531 172,301 183,485 197,787 161,928 224,040 256,718 328,319 205,512 196,330 222,718 188,908 176,191 125,073 135,860 97,397 109,138

Based on: 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-10-01), 10-Q (reporting date: 2023-07-02), 10-Q (reporting date: 2023-04-02), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-10-02), 10-Q (reporting date: 2022-07-03), 10-Q (reporting date: 2022-04-03), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-03), 10-Q (reporting date: 2021-07-04), 10-Q (reporting date: 2021-04-04), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-27), 10-Q (reporting date: 2020-06-28), 10-Q (reporting date: 2020-03-29), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-29), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).


Revenue Trends
The total revenues exhibited a growing trend from the first quarter of 2019 through mid-2021, peaking at $1,085,728 thousand in April 2021. This growth was driven primarily by a significant increase in product revenues, which rose markedly from $393,442 thousand in March 2019 to $951,945 thousand in April 2021. Service revenues showed a steadier, more moderate upward trend during this period. However, from mid-2021 onward, overall revenues began a consistent decline, falling to $599,819 thousand by March 2024. This decline corresponds primarily with a sharp reduction in product revenues, which dropped sharply from their peak of $951,945 thousand to $458,433 thousand within the same timeframe. Service revenues remained relatively stable but slightly fluctuated around the $140,000 thousand mark.
Cost of Revenues and Gross Profit
Cost of revenues, which includes costs of products and services, rose alongside revenues until approximately mid-2021, with costs of products reaching nearly $389,000 thousand at the peak in April 2021. Thereafter, costs decreased in line with declining revenues, dropping to $200,763 thousand by March 2024. Gross profit followed a similar pattern, increasing from $287,635 thousand in March 2019 to a high of $646,989 thousand in April 2021 before declining substantially to $339,282 thousand by March 2024. The gross margin widened during the revenue growth phase and narrowed as revenues contracted, indicating pressure on profitability in the most recent quarters.
Operating Expenses
Operating expenses generally rose over the time series, particularly selling and administrative expenses and engineering and development costs, which increased steadily to above $140,000 thousand and $110,000 thousand respectively by the end of 2023. However, operating expenses trends show some variability, including notable irregularities in the restructuring and other expenses, which swung between significant positive and negative amounts. This volatility affected total operating expenses, which peaked around 2021 but remained elevated relative to earlier years.
Operating Income and Profitability
Income from operations increased substantially from $93,085 thousand in early 2019 to an elevated level of $388,872 thousand in April 2021, followed by a decline to $77,771 thousand by March 2024. The sharp rise in operating income accompanied the peak in revenues and gross profit, while its subsequent decline reflects tightening margins and reduced sales. Operating profitability appeared to face headwinds in recent quarters, evidenced by falling income from operations despite relatively stable operating expenses in the later periods.
Non-Operating Items and Net Income
Non-operating income and expenses showed considerable volatility, with some quarters experiencing significant losses or gains. Interest income generally increased over time whereas interest expense trended downward, contributing modest positive net interest income. Other income (expense), net was highly erratic, impacting income before tax variably across the periods. Income before income taxes followed a similar trajectory to operating income and net income, peaking in early 2021 and declining thereafter. Income tax provisions fluctuated, generally rising with higher pre-tax income, but variability in tax expenses also contributed to fluctuations in net income. Net income demonstrated a strong growth trend through early 2021, reaching $328,319 thousand, followed by a downward trend to $64,197 thousand in March 2024, underscoring the overall challenging profitability environment in recent quarters.
Summary
The data reflects a phase of robust growth in revenue and profitability through early 2021, driven predominantly by expanding product sales and relatively stable service revenues. This growth was accompanied by rising costs and operating expenses but was sufficient to produce strong increases in gross profit and operating income. Since mid-2021, a marked reversal has occurred, characterized by declining product revenues and total revenues, pressured gross margins, elevated operating expenses relative to income, and a consequent decline in operating income and net income. The fluctuations in restructuring expenses and non-operating items introduce additional complexity but do not alter the overarching trend of decelerating financial performance in the most recent periods.