Teradyne Inc
NASDAQ:TER
Income Statement
Earnings Waterfall
Teradyne Inc
Revenue
|
2.7B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
1.5B
USD
|
Operating Expenses
|
-1B
USD
|
Operating Income
|
522.3m
USD
|
Other Expenses
|
-73.6m
USD
|
Net Income
|
448.8m
USD
|
Income Statement
Teradyne Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 428
N/A
|
1 469
+3%
|
1 565
+7%
|
1 610
+3%
|
1 648
+2%
|
1 669
+1%
|
1 656
-1%
|
1 644
-1%
|
1 640
0%
|
1 728
+5%
|
1 747
+1%
|
1 692
-3%
|
1 753
+4%
|
1 779
+1%
|
1 944
+9%
|
2 037
+5%
|
2 137
+5%
|
2 167
+1%
|
1 997
-8%
|
2 061
+3%
|
2 101
+2%
|
2 107
+0%
|
2 145
+2%
|
2 160
+1%
|
2 295
+6%
|
2 505
+9%
|
2 780
+11%
|
3 017
+9%
|
3 122
+3%
|
3 199
+2%
|
3 446
+8%
|
3 577
+4%
|
3 703
+4%
|
3 677
-1%
|
3 432
-7%
|
3 308
-4%
|
3 155
-5%
|
3 017
-4%
|
2 861
-5%
|
2 738
-4%
|
2 676
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(619)
|
(646)
|
(694)
|
(732)
|
(769)
|
(765)
|
(744)
|
(735)
|
(724)
|
(775)
|
(809)
|
(785)
|
(795)
|
(786)
|
(843)
|
(869)
|
(915)
|
(941)
|
(854)
|
(879)
|
(880)
|
(869)
|
(890)
|
(894)
|
(955)
|
(1 048)
|
(1 174)
|
(1 298)
|
(1 336)
|
(1 357)
|
(1 429)
|
(1 447)
|
(1 496)
|
(1 477)
|
(1 372)
|
(1 335)
|
(1 288)
|
(1 249)
|
(1 196)
|
(1 160)
|
(1 140)
|
|
Gross Profit |
809
N/A
|
822
+2%
|
872
+6%
|
878
+1%
|
879
+0%
|
904
+3%
|
912
+1%
|
910
0%
|
916
+1%
|
954
+4%
|
938
-2%
|
907
-3%
|
959
+6%
|
993
+4%
|
1 101
+11%
|
1 169
+6%
|
1 222
+5%
|
1 226
+0%
|
1 143
-7%
|
1 182
+3%
|
1 220
+3%
|
1 238
+1%
|
1 255
+1%
|
1 266
+1%
|
1 340
+6%
|
1 458
+9%
|
1 605
+10%
|
1 719
+7%
|
1 786
+4%
|
1 842
+3%
|
2 017
+10%
|
2 129
+6%
|
2 207
+4%
|
2 200
0%
|
2 059
-6%
|
1 974
-4%
|
1 867
-5%
|
1 769
-5%
|
1 665
-6%
|
1 578
-5%
|
1 537
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(616)
|
(631)
|
(645)
|
(648)
|
(682)
|
(776)
|
(675)
|
(683)
|
(668)
|
(683)
|
(689)
|
(676)
|
(661)
|
(658)
|
(664)
|
(676)
|
(687)
|
(691)
|
(695)
|
(713)
|
(731)
|
(748)
|
(764)
|
(770)
|
(798)
|
(815)
|
(831)
|
(853)
|
(870)
|
(899)
|
(938)
|
(969)
|
(997)
|
(1 014)
|
(1 015)
|
(1 020)
|
(1 018)
|
(1 026)
|
(1 026)
|
(1 021)
|
(1 014)
|
|
Selling, General & Administrative |
(280)
|
(290)
|
(298)
|
(298)
|
(320)
|
(314)
|
(313)
|
(318)
|
(306)
|
(314)
|
(318)
|
(319)
|
(317)
|
(322)
|
(331)
|
(338)
|
(349)
|
(355)
|
(364)
|
(378)
|
(391)
|
(402)
|
(412)
|
(419)
|
(435)
|
(444)
|
(449)
|
(458)
|
(464)
|
(482)
|
(509)
|
(528)
|
(548)
|
(558)
|
(557)
|
(558)
|
(558)
|
(569)
|
(575)
|
(578)
|
(577)
|
|
Research & Development |
(264)
|
(268)
|
(274)
|
(277)
|
(292)
|
(296)
|
(299)
|
(301)
|
(292)
|
(294)
|
(295)
|
(292)
|
(292)
|
(295)
|
(301)
|
(307)
|
(307)
|
(306)
|
(299)
|
(299)
|
(302)
|
(304)
|
(310)
|
(311)
|
(323)
|
(331)
|
(344)
|
(361)
|
(375)
|
(390)
|
(406)
|
(418)
|
(428)
|
(435)
|
(437)
|
(442)
|
(441)
|
(438)
|
(432)
|
(425)
|
(418)
|
|
Depreciation & Amortization |
(73)
|
(73)
|
(73)
|
(73)
|
(71)
|
(66)
|
(63)
|
(65)
|
(69)
|
(75)
|
(76)
|
(65)
|
(53)
|
(41)
|
(33)
|
(31)
|
(31)
|
(30)
|
(32)
|
(36)
|
(39)
|
(42)
|
(42)
|
(41)
|
(40)
|
(39)
|
(38)
|
(35)
|
(31)
|
(26)
|
(23)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
193
N/A
|
192
-1%
|
227
+18%
|
230
+1%
|
197
-15%
|
128
-35%
|
237
+86%
|
227
-5%
|
248
+10%
|
271
+9%
|
249
-8%
|
231
-7%
|
297
+29%
|
336
+13%
|
437
+30%
|
493
+13%
|
535
+8%
|
536
+0%
|
448
-16%
|
469
+5%
|
489
+4%
|
490
+0%
|
491
+0%
|
496
+1%
|
542
+9%
|
643
+19%
|
774
+20%
|
866
+12%
|
916
+6%
|
943
+3%
|
1 079
+14%
|
1 161
+8%
|
1 210
+4%
|
1 186
-2%
|
1 044
-12%
|
954
-9%
|
849
-11%
|
742
-13%
|
639
-14%
|
556
-13%
|
522
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(28)
|
(28)
|
(21)
|
(14)
|
(1)
|
3
|
2
|
2
|
2
|
(1)
|
(7)
|
(6)
|
(3)
|
(4)
|
2
|
1
|
(3)
|
(2)
|
(4)
|
(2)
|
1
|
1
|
3
|
0
|
1
|
(8)
|
(18)
|
(21)
|
(10)
|
(12)
|
(5)
|
(4)
|
(9)
|
(4)
|
6
|
12
|
(6)
|
(4)
|
(3)
|
(2)
|
31
|
|
Non-Reccuring Items |
(2)
|
(2)
|
(2)
|
(1)
|
(100)
|
0
|
(99)
|
(100)
|
(5)
|
(7)
|
(348)
|
(360)
|
(360)
|
(361)
|
(23)
|
(6)
|
(9)
|
(7)
|
(7)
|
(13)
|
(15)
|
(21)
|
(8)
|
(2)
|
12
|
25
|
(23)
|
0
|
12
|
12
|
46
|
(4)
|
(38)
|
(57)
|
(55)
|
(36)
|
(17)
|
(4)
|
(8)
|
(13)
|
(21)
|
|
Total Other Income |
39
|
39
|
39
|
40
|
(0)
|
8
|
10
|
9
|
8
|
5
|
11
|
12
|
11
|
9
|
1
|
(2)
|
2
|
1
|
3
|
1
|
(7)
|
(4)
|
(8)
|
(7)
|
(29)
|
(31)
|
(19)
|
(18)
|
(17)
|
(15)
|
(25)
|
(24)
|
(2)
|
(8)
|
(23)
|
(30)
|
15
|
22
|
35
|
39
|
(7)
|
|
Pre-Tax Income |
202
N/A
|
202
0%
|
243
+20%
|
256
+5%
|
95
-63%
|
140
+46%
|
150
+8%
|
137
-9%
|
253
+85%
|
268
+6%
|
(95)
N/A
|
(123)
-29%
|
(55)
+55%
|
(20)
+63%
|
418
N/A
|
485
+16%
|
524
+8%
|
528
+1%
|
441
-16%
|
455
+3%
|
468
+3%
|
466
0%
|
477
+2%
|
488
+2%
|
526
+8%
|
629
+20%
|
715
+14%
|
827
+16%
|
901
+9%
|
928
+3%
|
1 095
+18%
|
1 129
+3%
|
1 161
+3%
|
1 117
-4%
|
972
-13%
|
900
-7%
|
840
-7%
|
757
-10%
|
663
-12%
|
581
-12%
|
526
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(37)
|
(42)
|
(49)
|
(48)
|
(14)
|
(27)
|
(36)
|
(34)
|
(47)
|
(44)
|
(8)
|
12
|
12
|
12
|
(27)
|
(55)
|
(82)
|
(83)
|
(70)
|
(67)
|
(66)
|
(43)
|
(58)
|
(53)
|
(58)
|
(94)
|
(89)
|
(114)
|
(117)
|
(115)
|
(142)
|
(142)
|
(146)
|
(146)
|
(131)
|
(133)
|
(125)
|
(120)
|
(104)
|
(77)
|
(77)
|
|
Income from Continuing Operations |
165
|
159
|
194
|
207
|
81
|
113
|
115
|
103
|
207
|
224
|
(103)
|
(110)
|
(43)
|
(8)
|
390
|
430
|
442
|
446
|
372
|
388
|
402
|
423
|
419
|
435
|
468
|
535
|
626
|
713
|
784
|
813
|
953
|
987
|
1 015
|
971
|
840
|
767
|
716
|
637
|
559
|
504
|
449
|
|
Net Income (Common) |
165
N/A
|
159
-3%
|
194
+22%
|
207
+7%
|
81
-61%
|
113
+39%
|
115
+2%
|
103
-10%
|
207
+100%
|
224
+8%
|
(103)
N/A
|
(110)
-8%
|
(43)
+61%
|
(8)
+81%
|
390
N/A
|
430
+10%
|
258
-40%
|
260
+1%
|
186
-29%
|
202
+9%
|
452
+124%
|
474
+5%
|
470
-1%
|
486
+3%
|
468
-4%
|
535
+14%
|
626
+17%
|
713
+14%
|
784
+10%
|
813
+4%
|
953
+17%
|
987
+4%
|
1 015
+3%
|
971
-4%
|
840
-13%
|
767
-9%
|
716
-7%
|
637
-11%
|
559
-12%
|
504
-10%
|
449
-11%
|
|
EPS (Diluted) |
0.69
N/A
|
0.66
-4%
|
0.89
+35%
|
0.94
+6%
|
0.37
-61%
|
0.52
+41%
|
0.53
+2%
|
0.49
-8%
|
0.97
+98%
|
1.08
+11%
|
-0.52
N/A
|
-0.55
-6%
|
-0.21
+62%
|
-0.04
+81%
|
1.93
N/A
|
2.14
+11%
|
1.27
-41%
|
1.27
N/A
|
0.95
-25%
|
1.06
+12%
|
2.34
+121%
|
2.67
+14%
|
2.6
-3%
|
2.69
+3%
|
2.6
-3%
|
2.97
+14%
|
3.47
+17%
|
3.86
+11%
|
4.28
+11%
|
4.33
+1%
|
5.11
+18%
|
5.42
+6%
|
5.53
+2%
|
5.53
N/A
|
4.91
-11%
|
4.6
-6%
|
4.22
-8%
|
3.83
-9%
|
3.39
-11%
|
3.05
-10%
|
2.73
-10%
|