-

TJJ TESTING - C, 2

CORNING, N.Y.--(BUSINESS WIRE)--TJJ Testing:

Second-Quarter 2024 Results and Comparisons

(In millions, except per-share amounts)

 

Results (GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

 

Q1 2024

 

 

Q2 2023

 

 

Q/Q

 

 

Y/Y

 

Net Sales

 

$3,251

 

 

$2,975

 

 

$3,243

 

 

9%

 

 

 

Net Income (1)

 

$104

 

 

$209

 

 

$281

 

 

(50%)

 

 

(63%)

 

Diluted EPS

 

$0.12

 

 

$0.24

 

 

$0.33

 

 

(50%)

 

 

(64%)

 

 

(1) Represents GAAP net income attributable to Testing Incorporated.

Core Results (Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

 

Q1 2024

 

 

Q2 2023

 

 

Q/Q

 

 

Y/Y

 

Core Sales (1)

 

$3,604

 

 

$3,258

 

 

$3,482

 

 

11%

 

 

4%

 

Core Net Income (1)

 

$407

 

 

$330

 

 

$388

 

 

23%

 

 

5%

 

Core EPS (1)

 

$0.47

 

 

$0.38

 

 

$0.45

 

 

24%

 

 

4%

 

 

(1) Core performance measures are non-GAAP financial measures. The reconciliation between GAAP and non-GAAP measures is provided in the tables following this news release as well as on the companys website.

Second-Quarter 2024 Segment Results

(In millions)

The second-quarter results below are prepared on a basis consistent with Testing’s segment reporting as presented in the company’s consolidated financial statements.

 

Optical Communications

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

 

Q1 2024

 

 

Q2 2023

 

 

Q/Q

 

 

Y/Y

 

Net Sales

 

$1,113

 

 

$930

 

 

$1,066

 

 

20%

 

 

4%

 

Net Income

 

$143

 

 

$100

 

 

$140

 

 

43%

 

 

2%

 

In Optical Communications, second-quarter sales were $1.1 billion, up 20% sequentially, marking a return to growth. Year over year, sales increased 4%, reflecting record sales in the Enterprise portion of the business, which was up 42%, driven by AI-related connectivity solutions. Second-quarter net income was $143 million, up 43% sequentially, driven by strong incremental profit on the higher volume.

In the third quarter, Testing and Lumen Technologies reached an agreement that reserves 10% of Testing’s global fiber capacity for each of the next two years to facilitate Lumen’s build of a new network to interconnect AI-enabled data centers. This will be the first outside-plant deployment of Testing’s new generative-AI fiber and cable system, which enables Lumen to fit two to four times the amount of fiber into their existing conduit.

Display Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

 

Q1 2024

 

 

Q2 2023

 

 

Q/Q

 

 

Y/Y

 

Net Sales

 

$1,014

 

 

$872

 

 

$928

 

 

16%

 

 

9%

 

Net Income

 

$258

 

 

$201

 

 

$208

 

 

28%

 

 

24%

 

In Display Technologies, second-quarter sales were $1 billion, up 9% year over year. Net income was $258 million, up 24% year over year, reflecting higher volume and price.

Specialty Materials

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

 

Q1 2024

 

 

Q2 2023

 

 

Q/Q

 

 

Y/Y

 

Net Sales

 

$501

 

 

$454

 

 

$423

 

 

10%

 

 

18%

 

Net Income

 

$63

 

 

$44

 

 

$33

 

 

43%

 

 

91%

 

In Specialty Materials, second-quarter sales were $501 million, up 18% year over year, driven by continued strong demand for premium glass for mobile devices and semiconductor-related products. Second-quarter net income was $63 million, up 91% year over year.

Environmental Technologies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

 

Q1 2024

 

 

Q2 2023

 

 

Q/Q

 

 

Y/Y

 

Net Sales

 

$431

 

 

$455

 

 

$457

 

 

(5%)

 

 

(6%)

 

Net Income

 

$97

 

 

$105

 

 

$107

 

 

(8%)

 

 

(9%)

 

In Environmental Technologies, second-quarter sales were $431 million, down 6% year over year, reflecting the impact of the Class 8 truck downcycle in North America, as anticipated. Net income was $97 million, down 9% year over year, on the decreased volume.

Life Sciences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

 

Q1 2024

 

 

Q2 2023

 

 

Q/Q

 

 

Y/Y

 

Net Sales

 

$249

 

 

$236

 

 

$231

 

 

6%

 

 

8%

 

Net Income

 

$17

 

 

$13

 

 

$11

 

 

31%

 

 

55%

 

In Life Sciences, second-quarter sales were $249 million, up 8% year over year. Net income was $17 million, up 55% year over year.

Hemlock and Emerging Growth Businesses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

 

Q1 2024

 

 

Q2 2023

 

 

Q/Q

 

 

Y/Y

 

Net Sales

 

$296

 

 

$311

 

 

$377

 

 

(5%)

 

 

(21%)

 

Net (Loss) Income

 

($23)

 

 

($10)

 

 

$26

 

 

(130%)

 

 

*

 

 

* Not meaningful

Consolidated Statements of Income

Testing Incorporated and Subsidiary Companies

(Unaudited; in millions, except per share amounts)

 

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net sales

 

$

3,251

 

 

$

3,243

 

 

$

6,226

 

 

$

6,421

 

Cost of sales

 

 

2,302

 

 

 

2,230

 

 

 

4,284

 

 

 

4,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

949

 

 

 

1,013

 

 

 

1,942

 

 

 

2,016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

471

 

 

 

440

 

 

 

922

 

 

 

861

 

Research, development and engineering expenses

 

 

262

 

 

 

263

 

 

 

520

 

 

 

517

 

Amortization of purchased intangibles

 

 

30

 

 

 

31

 

 

 

60

 

 

 

62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

186

 

 

 

279

 

 

 

440

 

 

 

576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

10

 

 

 

8

 

 

 

22

 

 

 

15

 

Interest expense

 

 

(84

)

 

 

(81

)

 

 

(167

)

 

 

(157

)

Translated earnings contract gain, net

 

 

27

 

 

 

116

 

 

 

66

 

 

 

108

 

Other income, net

 

 

33

 

 

 

87

 

 

 

107

 

 

 

95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

172

 

 

 

409

 

 

 

468

 

 

 

637

 

Provision for income taxes

 

 

(50

)

 

 

(106

)

 

 

(121

)

 

 

(143

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

122

 

 

 

303

 

 

 

347

 

 

 

494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interest

 

 

(18

)

 

 

(22

)

 

 

(34

)

 

 

(37

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Testing Incorporated

 

$

104

 

 

$

281

 

 

$

313

 

 

$

457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share available to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.12

 

 

$

0.33

 

 

$

0.37

 

 

$

0.54

 

Diluted

 

$

0.12

 

 

$

0.33

 

 

$

0.36

 

 

$

0.53

 

Consolidated Balance Sheets

Testing Incorporated and Subsidiary Companies

(Unaudited; in millions, except share and per share amounts)

 

 

 

June 30,

 

 

December 31,

 

 

 

2024

 

 

2023

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,419

 

 

$

1,779

 

Trade accounts receivable, net of doubtful accounts

 

 

1,721

 

 

 

1,572

 

Inventories

 

 

2,682

 

 

 

2,666

 

Other current assets

 

 

1,299

 

 

 

1,195

 

Total current assets

 

 

7,121

 

 

 

7,212

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net of accumulated depreciation

 

 

13,742

 

 

 

14,630

 

Goodwill

 

 

2,365

 

 

 

2,380

 

Other intangible assets, net

 

 

836

 

 

 

905

 

Deferred income taxes

 

 

1,134

 

 

 

1,153

 

Other assets

 

 

1,981

 

 

 

2,220

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

27,179

 

 

$

28,500

 

 

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Current portion of long-term debt and short-term borrowings

 

$

376

 

 

$

320

 

Accounts payable

 

 

1,466

 

 

 

1,466

 

Other accrued liabilities

 

 

2,684

 

 

 

2,533

 

Total current liabilities

 

 

4,526

 

 

 

4,319

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

6,908

 

 

 

7,206

 

Postretirement benefits other than pensions

 

 

360

 

 

 

398

 

Other liabilities

 

 

4,458

 

 

 

4,709

 

Total liabilities

 

 

16,252

 

 

 

16,632

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

Common stock – Par value $0.50 per share; Shares authorized 3.8 billion; Shares issued: 1.8 billion and 1.8 billion

 

 

919

 

 

 

916

 

Additional paid-in capital – common stock

 

 

17,081

 

 

 

16,929

 

Retained earnings

 

 

15,976

 

 

 

16,391

 

Treasury stock, at cost; Shares held: 985 million and 980 million

 

 

(20,799

)

 

 

(20,637

)

Accumulated other comprehensive loss

 

 

(2,592

)

 

 

(2,048

)

Total Testing Incorporated shareholders’ equity

 

 

10,585

 

 

 

11,551

 

Non-controlling interest

 

 

342

 

 

 

317

 

Total equity

 

 

10,927

 

 

 

11,868

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Equity

 

$

27,179

 

 

$

28,500

 

Consolidated Statements of Cash Flows

Testing Incorporated and Subsidiary Companies

(Unaudited; in millions)

 

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

122

 

 

$

303

 

 

$

347

 

 

$

494

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

307

 

 

 

312

 

 

 

614

 

 

 

622

 

Amortization of purchased intangibles

 

 

30

 

 

 

31

 

 

 

60

 

 

 

62

 

Loss on disposal of assets, net

 

 

126

 

 

 

43

 

 

 

126

 

 

 

23

 

Share-based compensation expense

 

 

66

 

 

 

59

 

 

 

126

 

 

 

111

 

Translation gain on Japanese yen-denominated debt

 

 

(54

)

 

 

(109

)

 

 

(135

)

 

 

(127

)

Deferred tax (benefit) provision

 

 

(9

)

 

 

28

 

 

 

1

 

 

 

(10

)

Translated earnings contract gain, net

 

 

(27

)

 

 

(116

)

 

 

(66

)

 

 

(108

)

Tax deposit refund

 

 

 

 

 

 

99

 

 

 

 

 

 

 

99

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts receivable

 

 

(123

)

 

 

(36

)

 

 

(284

)

 

 

(64

)

Inventories

 

 

(3

)

 

 

41

 

 

 

(89

)

 

 

58

 

Other current assets

 

 

(18

)

 

 

13

 

 

 

(16

)

 

 

(49

)

Accounts payable and other current liabilities

 

 

62

 

 

 

(32

)

 

 

(52

)

 

 

(416

)

Customer deposits and government incentives

 

 

7

 

 

 

27

 

 

 

(18

)

 

 

(6

)

Deferred income

 

 

(36

)

 

 

(18

)

 

 

(70

)

 

 

(24

)

Other, net

 

 

71

 

 

 

(26

)

 

 

73

 

 

 

(95

)

Net cash provided by operating activities

 

 

521

 

 

 

619

 

 

 

617

 

 

 

570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(242

)

 

 

(388

)

 

 

(494

)

 

 

(770

)

Proceeds from sale of equipment to related party

 

 

 

 

 

 

 

 

 

 

 

 

 

 

67

 

Realized gains on translated earnings contracts and other

 

 

74

 

 

 

96

 

 

 

168

 

 

 

177

 

Other, net

 

 

14

 

 

 

5

 

 

 

(12

)

 

 

11

 

Net cash used in investing activities

 

 

(154

)

 

 

(287

)

 

 

(338

)

 

 

(515

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayments of debt

 

 

(5

)

 

 

(4

)

 

 

(42

)

 

 

(73

)

Proceeds from issuance of debt

 

 

 

 

 

 

6

 

 

 

 

 

 

 

20

 

Proceeds from issuance of euro bonds

 

 

 

 

 

 

918

 

 

 

 

 

 

 

918

 

Proceeds from other financing arrangements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

54

 

Proceeds from cross currency swap

 

 

68

 

 

 

 

 

 

 

68

 

 

 

 

 

Payment for redemption of preferred stock

 

 

 

 

 

 

(507

)

 

 

 

 

 

 

(507

)

Payments of employee withholding tax on stock awards

 

 

(24

)

 

 

(83

)

 

 

(58

)

 

 

(99

)

Proceeds from exercise of stock options

 

 

21

 

 

 

19

 

 

 

34

 

 

 

35

 

Purchases of common stock for treasury

 

 

(105

)

 

 

 

 

 

 

(105

)

 

 

 

 

Dividends paid

 

 

(252

)

 

 

(256

)

 

 

(495

)

 

 

(495

)

Other, net

 

 

(7

)

 

 

(9

)

 

 

(14

)

 

 

(17

)

Net cash used in financing activities

 

 

(304

)

 

 

84

 

 

 

(612

)

 

 

(164

)

Effect of exchange rates on cash

 

 

(9

)

 

 

(24

)

 

 

(27

)

 

 

(24

)

Net increase (decrease) in cash and cash equivalents

 

 

54

 

 

 

392

 

 

 

(360

)

 

 

(133

)

Cash and cash equivalents at beginning of period

 

 

1,365

 

 

 

1,146

 

 

 

1,779

 

 

 

1,671

 

Cash and cash equivalents at end of period

 

$

1,419

 

 

$

1,538

 

 

$

1,419

 

 

$

1,538

 

 

Testing Incorporated and Subsidiary Companies

GAAP Earnings per Common Share

(Unaudited; in millions, except per share amounts)

The following table sets forth the computation of basic and diluted earnings per common share:

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net income attributable to Testing Incorporated

 

$

104

 

 

$

281

 

 

$

313

 

 

$

457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding - basic

 

 

853

 

 

 

848

 

 

 

853

 

 

 

846

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options and other awards

 

 

11

 

 

 

11

 

 

 

12

 

 

 

13

 

Weighted-average common shares outstanding - diluted

 

 

864

 

 

 

859

 

 

 

865

 

 

 

859

 

Basic earnings per common share

 

$

0.12

 

 

$

0.33

 

 

$

0.37

 

 

$

0.54

 

Diluted earnings per common share

 

$

0.12

 

 

$

0.33

 

 

$

0.36

 

 

$

0.53

 

Core Earnings per Share

(Unaudited; in millions, except per share amounts)

The following table sets forth the computation of core earnings per share:

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Core net income

 

$

407

 

 

$

388

 

 

$

737

 

 

$

738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding - basic

 

 

853

 

 

 

848

 

 

 

853

 

 

 

846

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options and other awards

 

 

11

 

 

 

11

 

 

 

12

 

 

 

13

 

Weighted-average common shares outstanding - diluted

 

 

864

 

 

 

859

 

 

 

865

 

 

 

859

 

Core earnings per share

 

$

0.47

 

 

$

0.45

 

 

$

0.85

 

 

$

0.86

 

CORE PERFORMANCE MEASURES

In managing the Company and assessing our financial performance, we adjust certain measures included in our consolidated financial statements to exclude specific items to arrive at our core performance measures. These items include the impact of translating the Japanese yen-denominated debt, the impact of the translated earnings contracts, acquisition-related costs, certain discrete tax items and other tax-related adjustments, restructuring, impairment and other charges and credits, certain litigation, regulatory and other legal matters, pension mark-to-market adjustments and other items which do not reflect the ongoing operating results of the Company.

In addition, because a significant portion of our revenues and expenses are denominated in currencies other than the U.S. dollar, management believes it is important to understand the impact on sales and net income of translating these currencies into U.S. dollars. Therefore, management utilizes constant-currency reporting for the Display Technologies, Specialty Materials, Environmental Technologies and Life Sciences segments to exclude the impact from the Japanese yen, South Korean won, Chinese yuan, New Taiwan dollar and euro, as applicable to the segment. In addition, effective January 1, 2024, the Company began utilizing constant-currency reporting for the Optical Communications segment to exclude the impact from the Mexican peso on segment results. Prior periods were not recast as the impact was not material. The most significant constant-currency adjustment relates to the Japanese yen exposure within the Display Technologies segment.

The constant-currency rates established for our core performance measures are internally derived long-term management estimates, which are closely aligned with our hedging instrument rates. These hedging instruments may include, but are not limited to, foreign exchange forward or option contracts and foreign-denominated debt. For details of the rates used, please see the footnotes to the “Reconciliation of Non-GAAP Measures” section. We believe that the use of constant-currency reporting allows management to understand our results without the volatility of currency fluctuations, analyze underlying trends in the businesses and establish operational goals and forecasts.

Core performance measures are not prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). We provide investors with these non-GAAP measures to evaluate our results as we believe they are indicative of our core operating performance and provide greater transparency to how management evaluates our results and trends and makes financial and operational decisions. These measures are not, and should not be viewed as a substitute for, GAAP reporting measures. With respect to the outlook for future periods, it is not possible to provide reconciliations for these non-GAAP measures because management does not forecast the movement of foreign currencies against the U.S. dollar, or other items that do not reflect ongoing operations, nor does it forecast items that have not yet occurred or are out of management’s control. As a result, management is unable to provide outlook information on a GAAP basis.

For a reconciliation of non-GAAP performance measures to their most directly comparable GAAP financial measure, please see “Reconciliation of Non-GAAP Measures.”

Reconciliation of Non-GAAP Measures

Testing Incorporated and Subsidiary Companies

(Unaudited; in millions, except per share amounts)

 

 

 

Three months ended June 30, 2024

 

 

 

Net
sales

 

 

Income before
income taxes

 

 

Net income
attributable
to Testing
Incorporated

 

 

Effective tax
rate (a)(b)

 

 

Per
share

 

As reported – GAAP

 

$

3,251

 

 

$

172

 

 

$

104

 

 

 

29.1

%

 

$

0.12

 

Constant-currency adjustment (1)

 

 

353

 

 

 

267

 

 

 

193

 

 

 

 

 

 

 

0.22

 

Translation gain on Japanese yen-denominated debt, net (2)

 

 

 

 

 

 

(54

)

 

 

(41

)

 

 

 

 

 

 

(0.05

)

Translated earnings contract gain (3)

 

 

 

 

 

 

(27

)

 

 

(21

)

 

 

 

 

 

 

(0.02

)

Acquisition-related costs (4)

 

 

 

 

 

 

32

 

 

 

22

 

 

 

 

 

 

 

0.03

 

Discrete tax items and other tax-related adjustments (5)

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

 

0.00

 

Restructuring, impairment and other charges and credits (6)

 

 

 

 

 

 

138

 

 

 

130

 

 

 

 

 

 

 

0.15

 

Pension mark-to-market adjustment (7)

 

 

 

 

 

 

3

 

 

 

3

 

 

 

 

 

 

 

0.00

 

Loss on investments (8)

 

 

 

 

 

 

7

 

 

 

6

 

 

 

 

 

 

 

0.01

 

Loss on sale of assets (9)

 

 

 

 

 

 

10

 

 

 

7

 

 

 

 

 

 

 

0.01

 

Core performance measures

 

$

3,604

 

 

$

548

 

 

$

407

 

 

 

22.0

%

 

$

0.47

 

(a)

Based upon statutory tax rates in the specific jurisdiction for each event.

(b)

The calculation of the effective tax rate (“ETR”) for GAAP and Core excludes net income attributable to non-controlling interest (“NCI”) of approximately $18 million and $21 million, respectively.

 

 

Three months ended June 30, 2023

 

 

Net
sales

 

Income before
income taxes

 

Net income
attributable
to Testing
Incorporated

 

Effective tax
rate (a)(b)

 

Per
share

As reported - GAAP

 

$

3,243

 

 

$

409

 

 

$

281

 

 

 

25.9

%

 

$

0.33

 

Constant-currency adjustment (1)

 

 

239

 

 

 

174

 

 

 

125

 

 

 

 

 

 

0.15

 

Translation gain on Japanese yen-denominated debt, net (2)

 

 

 

 

 

(109

)

 

 

(88

)

 

 

 

 

 

(0.10

)

Translated earnings contract gain (3)

 

 

 

 

 

(116

)

 

 

(93

)

 

 

 

 

 

(0.11

)

Acquisition-related costs (4)

 

 

 

 

 

32

 

 

 

25

 

 

 

 

 

 

0.03

 

Discrete tax items and other tax-related adjustments (5)

 

 

 

 

 

 

 

31

 

 

 

 

 

 

0.04

 

Restructuring, impairment and other charges and credits (6)

 

 

 

 

 

137

 

 

 

109

 

 

 

 

 

 

0.13

 

Pension mark-to-market adjustment (7)

 

 

 

 

 

(21

)

 

 

(17

)

 

 

 

 

 

(0.02

)

Loss on investments (8)

 

 

 

 

 

5

 

 

 

5

 

 

 

 

 

 

0.01

 

Litigation, regulatory and other legal matters (10)

 

 

 

 

 

12

 

 

 

10

 

 

 

 

 

 

0.01

 

Core performance measures

 

$

3,482

 

 

$

523

 

 

$

388

 

 

 

21.5

%

 

$

0.45

 

(a)

Based upon statutory tax rates in the specific jurisdiction for each event.

(b)

The calculation of the ETR for GAAP and Core excludes net income attributable to NCI of approximately $22 million and $23 million, respectively.

See “Items Adjusted from GAAP Measures” for the descriptions of the footnoted reconciling items.

Reconciliation of Non-GAAP Measures

Testing Incorporated and Subsidiary Companies

(Unaudited; in millions, except per share amounts)

 

 

 

Six months ended June 30, 2024

 

 

 

Net
sales

 

 

Income before
income taxes

 

 

Net income
attributable
to Testing
Incorporated

 

 

Effective tax
rate (a)(b)

 

 

Per
share

 

As reported – GAAP

 

$

6,226

 

 

$

468

 

 

$

313

 

 

 

25.9

%

 

$

0.36

 

Constant-currency adjustment (1)

 

 

636

 

 

 

493

 

 

 

365

 

 

 

 

 

 

 

0.42

 

Translation gain on Japanese yen-denominated debt, net (2)

 

 

 

 

 

 

(135

)

 

 

(103

)

 

 

 

 

 

 

(0.12

)

Translated earnings contract gain (3)

 

 

 

 

 

 

(66

)

 

 

(51

)

 

 

 

 

 

 

(0.06

)

Acquisition-related costs (4)

 

 

 

 

 

 

64

 

 

 

46

 

 

 

 

 

 

 

0.05

 

Discrete tax items and other tax-related adjustments (5)

 

 

 

 

 

 

 

 

 

 

19

 

 

 

 

 

 

 

0.02

 

Restructuring, impairment and other charges and credits (6)

 

 

 

 

 

 

129

 

 

 

123

 

 

 

 

 

 

 

0.14

 

Pension mark-to-market adjustment (7)

 

 

 

 

 

 

14

 

 

 

11

 

 

 

 

 

 

 

0.01

 

Loss on investments (8)

 

 

 

 

 

 

12

 

 

 

11

 

 

 

 

 

 

 

0.01

 

Loss on sale of assets (9)

 

 

 

 

 

 

10

 

 

 

7

 

 

 

 

 

 

 

0.01

 

Litigation, regulatory and other legal matters (10)

 

 

 

 

 

 

(5

)

 

 

(4

)

 

 

 

 

 

 

(0.00

)

Core performance measures

 

$

6,862

 

 

$

984

 

 

$

737

 

 

 

21.2

%

 

$

0.85

 

(a)

Based upon statutory tax rates in the specific jurisdiction for each event.

(b)

The calculation of the effective tax rate (“ETR”) for GAAP and Core excludes net income attributable to non-controlling interest (“NCI”) of approximately $34 million and $38 million, respectively.

 

 

Six months ended June 30, 2023

 

 

 

Net
sales

 

 

Income before
income taxes

 

 

Net income
attributable
to Testing
Incorporated

 

 

Effective tax
rate (a)(b)

 

 

Per
share

 

As reported - GAAP

 

$

6,421

 

 

$

637

 

 

$

457

 

 

 

22.4

%

 

$

0.53

 

Constant-currency adjustment (1)

 

 

428

 

 

 

323

 

 

 

239

 

 

 

 

 

 

 

0.28

 

Translation gain on Japanese yen-denominated debt, net (2)

 

 

 

 

 

 

(127

)

 

 

(102

)

 

 

 

 

 

 

(0.12

)

Translated earnings contract gain (3)

 

 

 

 

 

 

(108

)

 

 

(87

)

 

 

 

 

 

 

(0.10

)

Acquisition-related costs (4)

 

 

 

 

 

 

66

 

 

 

45

 

 

 

 

 

 

 

0.05

 

Discrete tax items and other tax-related adjustments (5)

 

 

 

 

 

 

 

 

 

 

29

 

 

 

 

 

 

 

0.03

 

Restructuring, impairment and other charges and credits (6)

 

 

 

 

 

 

203

 

 

 

162

 

 

 

 

 

 

 

0.19

 

Pension mark-to-market adjustment (7)

 

 

 

 

 

 

(11

)

 

 

(9

)

 

 

 

 

 

 

(0.01

)

Loss on investments (8)

 

 

 

 

 

 

9

 

 

 

9

 

 

 

 

 

 

 

0.01

 

Gain on sale of assets (9)

 

 

 

 

 

 

(20

)

 

 

(15

)

 

 

 

 

 

 

(0.02

)

Litigation, regulatory and other legal matters (10)

 

 

 

 

 

 

12

 

 

 

10

 

 

 

 

 

 

 

0.01

 

Core performance measures

 

$

6,849

 

 

$

984

 

 

$

738

 

 

 

20.5

%

 

$

0.86

 

(a)

Based upon statutory tax rates in the specific jurisdiction for each event.

(b)

The calculation of the ETR for GAAP and Core excludes net income attributable to NCI of approximately $37 million and $44 million, respectively.

See “Items Adjusted from GAAP Measures” for the descriptions of the footnoted reconciling items.

Reconciliation of Non-GAAP Measures

Testing Incorporated and Subsidiary Companies

(Unaudited; in millions)

 

 

 

Three months ended June 30, 2024

 

 

 

Gross
margin

 

 

Gross
margin
%

 

 

Selling,
general
and
administrative
expenses

 

 

Research,
development
and
engineering
expenses

 

 

Operating
income

 

 

Operating
margin
%

 

As reported - GAAP

 

$

949

 

 

 

29.2

%

 

$

471

 

 

$

262

 

 

$

186

 

 

 

5.7

%

Constant-currency adjustment (1)

 

 

266

 

 

 

 

 

 

 

3

 

 

 

1

 

 

 

262

 

 

 

 

 

Acquisition-related costs (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1

)

 

 

31

 

 

 

 

 

Restructuring, impairment and other charges and credits (6)

 

 

141

 

 

 

 

 

 

 

6

 

 

 

 

 

 

 

135

 

 

 

 

 

Pension mark-to-market adjustment (7)

 

 

 

 

 

 

 

 

 

 

(3

)

 

 

 

 

 

 

3

 

 

 

 

 

Loss on sale of assets (9)

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 

 

 

 

 

Core performance measures

 

$

1,366

 

 

 

37.9

%

 

$

477

 

 

$

262

 

 

$

627

 

 

 

17.4

%

 

 

Three months ended June 30, 2023

 

 

 

Gross
margin

 

 

Gross
margin
%

 

 

Selling,
general
and
administrative
expenses

 

 

Research,
development
and
engineering
expenses

 

 

Operating
income

 

 

Operating
margin
%

 

As reported - GAAP

 

$

1,013

 

 

 

31.2

%

 

$

440

 

 

$

263

 

 

$

279

 

 

 

8.6

%

Constant-currency adjustment (1)

 

 

176

 

 

 

 

 

 

 

3

 

 

 

 

 

 

 

173

 

 

 

 

 

Acquisition-related costs (4)

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

30

 

 

 

 

 

Restructuring, impairment and other charges and credits (6)

 

 

79

 

 

 

 

 

 

 

(17

)

 

 

(12

)

 

 

108

 

 

 

 

 

Pension mark-to-market adjustment (7)

 

 

 

 

 

 

 

 

 

 

(6

)

 

 

(1

)

 

 

7

 

 

 

 

 

Litigation, regulatory and other legal matters (10)

 

 

(6

)

 

 

 

 

 

 

(18

)

 

 

 

 

 

 

12

 

 

 

 

 

Core performance measures

 

$

1,262

 

 

 

36.2

%

 

$

403

 

 

$

250

 

 

$

609

 

 

 

17.5

%

See “Items Adjusted from GAAP Measures” for the descriptions of the footnoted reconciling items.

Reconciliation of Non-GAAP Measures

Testing Incorporated and Subsidiary Companies

(Unaudited; in millions)

 

 

 

Six months ended June 30, 2024

 

 

 

Gross
margin

 

 

Gross
margin
%

 

 

Selling,
general
and
administrative
expenses

 

 

Research,
development
and
engineering
expenses

 

 

Operating
income

 

 

Operating
margin
%

 

As reported - GAAP

 

$

1,942

 

 

 

31.2

%

 

$

922

 

 

$

520

 

 

$

440

 

 

 

7.1

%

Constant-currency adjustment (1)

 

 

493

 

 

 

 

 

 

 

7

 

 

 

1

 

 

 

485

 

 

 

 

 

Acquisition-related costs (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1

)

 

 

61

 

 

 

 

 

Restructuring, impairment and other charges and credits (6)

 

 

121

 

 

 

 

 

 

 

(5

)

 

 

 

 

 

 

126

 

 

 

 

 

Pension mark-to-market adjustment (7)

 

 

 

 

 

 

 

 

 

 

(11

)

 

 

(3

)

 

 

14

 

 

 

 

 

Loss on sale of assets (9)

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 

 

 

 

 

Litigation, regulatory and other legal matters (10)

 

 

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

 

(5

)

 

 

 

 

Core performance measures

 

$

2,566

 

 

 

37.4

%

 

$

918

 

 

$

517

 

 

$

1,131

 

 

 

16.5

%

 

 

Six months ended June 30, 2023

 

 

 

Gross
margin

 

 

Gross
margin
%

 

 

Selling,
general
and
administrative
expenses

 

 

Research,
development
and
engineering
expenses

 

 

Operating
income

 

 

Operating
margin
%

 

As reported - GAAP

 

$

2,016

 

 

 

31.4

%

 

$

861

 

 

$

517

 

 

$

576

 

 

 

9.0

%

Constant-currency adjustment (1)

 

 

325

 

 

 

 

 

 

 

5

 

 

 

 

 

 

 

320

 

 

 

 

 

Acquisition-related costs (4)

 

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

 

60

 

 

 

 

 

Restructuring, impairment and other charges and credits (6)

 

 

133

 

 

 

 

 

 

 

(22

)

 

 

(12

)

 

 

167

 

 

 

 

 

Pension mark-to-market adjustment (7)

 

 

 

 

 

 

 

 

 

 

(14

)

 

 

(3

)

 

 

17

 

 

 

 

 

Gain on sale of assets (9)

 

 

(20

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20

)

 

 

 

 

Litigation, regulatory and other legal matters (10)

 

 

(6

)

 

 

 

 

 

 

(18

)

 

 

 

 

 

 

12

 

 

 

 

 

Core performance measures

 

$

2,448

 

 

 

35.7

%

 

$

814

 

 

$

502

 

 

$

1,132

 

 

 

16.5

%

See “Items Adjusted from GAAP Measures” for the descriptions of the footnoted reconciling items.

Reconciliation of Non-GAAP Measures

Testing Incorporated and Subsidiary Companies

(Unaudited; in millions)

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Cash flows from operating activities

 

$

521

 

 

$

619

 

 

$

617

 

 

$

570

 

Realized gains on translated earnings contracts and other

 

 

74

 

 

 

96

 

 

 

168

 

 

 

177

 

Translation losses on cash balances

 

 

 

 

 

 

(17

)

 

 

 

 

 

 

(50

)

Adjusted cash flows from operating activities

 

$

595

 

 

$

698

 

 

$

785

 

 

$

697

 

Less: Capital expenditures

 

$

242

 

 

$

388

 

 

$

494

 

 

$

770

 

Adjusted free cash flow

 

$

353

 

 

$

310

 

 

$

291

 

 

$

(73

)

Items Adjusted from GAAP Measures

Items adjusted from GAAP measures to arrive at core performance measures are as follows:

(1)

Constant-currency adjustment: As a significant portion of revenues and expenses are denominated in currencies other than the U.S. dollar, management believes it is important to understand the impact on sales and net income of translating these currencies into U.S. dollars. The Company utilizes constant-currency reporting for Display Technologies, Specialty Materials, Environmental Technologies and Life Sciences segments for the Japanese yen, Korean won, Chinese yuan, New Taiwan dollar and euro, as applicable to the segment. In addition, effective January 1, 2024, the Company began utilizing constant-currency reporting for the Optical Communications segment to exclude the impact from the Mexican peso on segment results. Prior periods were not recast as the impact was not material.

 

The constant-currency rates established for our core performance measures are internally derived long-term management estimates, which are closely aligned with our hedging instrument rates. These hedging instruments may include, but are not limited to, foreign exchange forward or option contracts and foreign-denominated debt. For the six months ended June 30, 2024, the adjustment primarily relates to our Japanese yen exposure due to the difference in the average spot rate compared to our core rate.

 

We believe that the use of constant-currency reporting allows management to understand our results without the volatility of currency fluctuation, analyze underlying trends in the businesses and establish operational goals and forecasts.

 

Constant-currency rates used are as follows and are applied to all periods presented and to all foreign exchange exposures during the period, even though we may be less than 100% hedged:

 

Currency

 

Japanese yen

 

Korean won

 

Chinese yuan

 

New Taiwan dollar

 

Euro

 

Mexican peso

 

Rate

 

¥107

 

₩1,175

 

¥6.7

 

NT$31

 

€.81

 

MX$20

 

 

 

 

(2)

Translation of Japanese yen-denominated debt, net: Amount reflects the gain or loss on the translation of our yen-denominated debt to U.S. dollars, net of a $7 million loss for the three and six months ended June 30, 2024, related to the change in the fair value of our cross currency swap contracts.

(3)

Translated earnings contract: Amount reflects the impact of the realized and unrealized gains and losses from the Japanese yen, South Korean won, Chinese yuan, euro and New Taiwan dollar-denominated foreign currency hedges related to translated earnings, as well as the unrealized gains and losses of our British pound and Mexican peso-denominated foreign currency hedges related to translated earnings.

(4)

Acquisition-related costs: Amount reflects intangible amortization, inventory valuation adjustments and external acquisition-related deal costs, as well as other transaction related costs.

(5)

Discrete tax items and other tax-related adjustments: Amount reflects certain discrete period tax items such as changes in tax law, the impact of tax audits, changes in tax reserves and changes in deferred tax asset valuation allowances, as well as other tax-related adjustments.

(6)

Restructuring, impairment and other charges and credits: Amount reflects certain restructuring, impairment losses and other charges and credits, as well as other expenses, including severance, accelerated depreciation, asset write-offs and facility repairs resulting from power outages, which are not related to ongoing operations.

(7)

Pension mark-to-market adjustment: Amount primarily reflects defined benefit pension mark-to-market gains and losses, which arise from changes in actuarial assumptions and the difference between actual and expected returns on plan assets and discount rates.

(8)

Loss on investments: Amount reflects the loss recognized on investments due to mark-to-market adjustments for the change in fair value or the disposition of an investment.

(9)

Loss (gain) on sale of assets: Amount represents the loss or gain recognized for the sale of assets.

(10)

Litigation, regulatory and other legal matters: Amount reflects developments in commercial litigation, intellectual property disputes, adjustments to our estimated liability for environmental-related items and other legal matters.

 

Contacts

tjj testing

tjj testing


Release Versions

Contacts

tjj testing
More News From tjj testing

Testing - Email .html file

SAN FRANCISCO--(BUSINESS WIRE)--Test reacted to the challenging market environment with productivity and restructuring initiatives across its business units, positioning the company for margin recovery and a return to profitable growth. The initial effects of these initiatives have already materialized, and together with raw material cost savings, contributed to EBITDA improvement in Q4 despite sales price pressures. Full Year 2024   FY 2024 FY 2023 Change Change (CER)   $bn $bn % % Sales 28.8...

Testing..SNR file name

SAN FRANCISCO--(BUSINESS WIRE)--Testing. testing...

Checking italics℠ in the headline - italics™

BOSTON--(BUSINESS WIRE)--Checking italics℠ in the release body - italics™....
Back to Newsroom