
Teradyne (TER) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
685.7M
Gross Profit
415.3M
60.57%
Operating Income
135.3M
19.73%
Net Income
98.9M
14.42%
EPS (Diluted)
$0.61
Balance Sheet Metrics
Total Assets
3.7B
Total Liabilities
908.3M
Shareholders Equity
2.8B
Debt to Equity
0.32
Cash Flow Metrics
Operating Cash Flow
134.1M
Free Cash Flow
97.6M
Revenue & Profitability Trend
Teradyne Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.8B | 2.7B | 3.2B | 3.7B | 3.1B |
Cost of Goods Sold | 1.2B | 1.1B | 1.3B | 1.5B | 1.3B |
Gross Profit | 1.6B | 1.5B | 1.9B | 2.2B | 1.8B |
Gross Margin % | 58.5% | 57.4% | 59.2% | 59.6% | 57.2% |
Operating Expenses | |||||
Research & Development | 460.9M | 418.1M | 440.6M | 427.6M | 375.0M |
Selling, General & Administrative | 617.0M | 577.3M | 558.1M | 547.6M | 464.8M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.1B | 995.4M | 998.7M | 975.2M | 839.7M |
Operating Income | 552.2M | 522.3M | 849.1M | 1.2B | 915.2M |
Operating Margin % | 19.6% | 19.5% | 26.9% | 32.7% | 29.3% |
Non-Operating Items | |||||
Interest Income | 24.8M | 27.3M | 6.4M | 2.6M | 6.0M |
Interest Expense | 3.6M | 3.8M | 3.7M | 17.8M | 24.2M |
Other Non-Operating Income | 35.7M | -20.3M | -11.4M | -33.9M | 4.0M |
Pre-tax Income | 609.1M | 525.6M | 840.4M | 1.2B | 901.0M |
Income Tax | 59.5M | 76.8M | 124.9M | 146.4M | 116.9M |
Effective Tax Rate % | 9.8% | 14.6% | 14.9% | 12.6% | 13.0% |
Net Income | 542.4M | 448.8M | 715.5M | 1.0B | 784.1M |
Net Margin % | 19.2% | 16.8% | 22.7% | 27.4% | 25.1% |
Key Metrics | |||||
EBITDA | 690.9M | 661.5M | 972.0M | 1.3B | 1.0B |
EPS (Basic) | $3.41 | $2.91 | $4.52 | $6.19 | $4.72 |
EPS (Diluted) | $3.32 | $2.73 | $4.22 | $5.56 | $4.28 |
Basic Shares Outstanding | 159083000 | 154310000 | 158434000 | 164960000 | 166120000 |
Diluted Shares Outstanding | 159083000 | 154310000 | 158434000 | 164960000 | 166120000 |
Income Statement Trend
Teradyne Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 553.4M | 757.6M | 854.8M | 1.1B | 914.1M |
Short-term Investments | 46.3M | 62.2M | 39.6M | 244.2M | 522.3M |
Accounts Receivable | 471.4M | 422.1M | 491.1M | 550.7M | 497.5M |
Inventory | 298.5M | 310.0M | 325.0M | 243.3M | 222.2M |
Other Current Assets | 17.7M | 38.0M | 14.4M | 415.7M | 259.3M |
Total Current Assets | 1.8B | 2.2B | 2.3B | 2.6B | 2.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 70.2M | 73.4M | 73.7M | 68.8M | 54.6M |
Goodwill | 806.7M | 866.7M | 859.9M | 927.7M | 1.0B |
Intangible Assets | 15.9M | 35.4M | 53.5M | 75.6M | 100.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 272.1M | 225.9M | 171.7M | 126.5M | 97.3M |
Total Non-Current Assets | 1.9B | 1.3B | 1.2B | 1.2B | 1.2B |
Total Assets | 3.7B | 3.5B | 3.5B | 3.8B | 3.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 134.8M | 180.1M | 139.7M | 153.1M | 133.7M |
Short-term Debt | 18.7M | 17.5M | 68.7M | 39.2M | 53.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | 7.4M | - | - | - |
Total Current Liabilities | 624.6M | 660.0M | 746.3M | 805.1M | 700.9M |
Non-Current Liabilities | |||||
Long-term Debt | 57.9M | 65.1M | 64.2M | 145.4M | 418.8M |
Deferred Tax Liabilities | 1.0M | 183.0K | 3.3M | 6.3M | 10.8M |
Other Non-Current Liabilities | - | - | - | - | 7.2M |
Total Non-Current Liabilities | 264.8M | 301.0M | 303.7M | 440.3M | 740.7M |
Total Liabilities | 889.4M | 960.9M | 1.0B | 1.2B | 1.4B |
Equity | |||||
Common Stock | 20.2M | 19.1M | 19.5M | 20.3M | 20.8M |
Retained Earnings | 970.8M | 706.5M | 725.7M | 736.6M | 387.4M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.8B | 2.5B | 2.5B | 2.6B | 2.2B |
Key Metrics | |||||
Total Debt | 76.6M | 82.6M | 132.9M | 184.6M | 472.8M |
Working Capital | 1.2B | 1.5B | 1.5B | 1.8B | 1.7B |
Balance Sheet Composition
Teradyne Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 542.4M | 448.8M | 715.5M | 1.0B | 784.1M |
Depreciation & Amortization | 119.7M | 110.9M | 110.7M | 125.5M | 126.7M |
Stock-Based Compensation | 60.1M | 57.7M | 48.2M | 45.6M | 44.9M |
Working Capital Changes | -89.8M | 39.0M | -126.8M | 82.5M | 421.0K |
Operating Cash Flow | 578.0M | 612.2M | 706.2M | 1.3B | 913.4M |
Investing Activities | |||||
Capital Expenditures | -198.1M | -159.6M | -163.2M | -132.5M | -185.0M |
Acquisitions | -441.7M | - | - | - | - |
Investment Purchases | -45.8M | -161.9M | -287.4M | -673.8M | -900.2M |
Investment Sales | 62.4M | 146.4M | 491.0M | 926.6M | 514.8M |
Investing Cash Flow | -622.3M | -179.6M | 43.8M | 120.4M | -569.8M |
Financing Activities | |||||
Share Repurchases | -198.6M | -397.2M | -752.1M | -600.0M | -88.5M |
Dividends Paid | -76.4M | -67.9M | -69.7M | -66.0M | -66.5M |
Debt Issuance | 185.0M | - | - | - | - |
Debt Repayment | -185.0M | -50.3M | -66.8M | -343.0M | 0 |
Financing Cash Flow | -275.0M | -515.4M | -888.6M | -1.0B | -163.8M |
Free Cash Flow | 474.1M | 425.6M | 414.7M | 965.9M | 684.0M |
Net Change in Cash | -319.3M | -82.8M | -138.6M | 378.8M | 179.8M |
Cash Flow Trend
Teradyne Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
38.41
Forward P/E
26.03
Price to Book
6.21
Price to Sales
6.22
PEG Ratio
-0.66
Profitability Ratios
Profit Margin
16.59%
Operating Margin
14.87%
Return on Equity
16.85%
Return on Assets
9.25%
Financial Health
Current Ratio
2.34
Debt to Equity
2.62
Beta
1.72
Per Share Data
EPS (TTM)
$2.88
Book Value per Share
$17.82
Revenue per Share
$17.48
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ter | 17.6B | 38.41 | 6.21 | 16.85% | 16.59% | 2.62 |
Applied Materials | 128.3B | 19.07 | 6.54 | 35.63% | 23.88% | 32.11 |
Lam Research | 125.1B | 23.82 | 12.72 | 58.24% | 29.07% | 48.23 |
KLA | 115.6B | 28.82 | 24.65 | 100.78% | 33.41% | 129.75 |
Entegris | 11.9B | 40.21 | 3.12 | 8.08% | 9.17% | 106.49 |
Nova | 7.3B | 33.88 | 6.69 | 24.23% | 29.10% | 19.08 |
Financial data is updated regularly. All figures are in the company's reporting currency.