The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Teradyne Announces Third Quarter Results

BOSTON--Oct. 1, 20049, 2004--Teradyne, Inc. reported sales of $457.8 million for the third quarter of 2004, and net income of $41.1 million, or $0.21 per share. Net orders for the quarter were $284.1 million.

"Our customers sharply lowered their capital spending in the third quarter, resulting in a significant reduction in our orders compared with the second quarter," said Mike Bradley, Teradyne's President and CEO. "We're responding to this by lowering our shipment plan and reducing our costs in the fourth quarter. At the same time, we're maintaining our investments in new products and customer support. Our guidance for the fourth quarter is for sales to be between $360 and $380 million, with earnings per share of between break-even and four cents."

Conference Call/Webcast

Teradyne will be conducting its conference call tomorrow, October 20, 2004, at 10:00 a.m. E.D.T. The call will be webcast at www.teradyne.com (click on "Investors"). A replay will be available via phone starting at Noon E.D.T. and continuing through November 3, 2004. The replay may be accessed by calling 1-800-642-1687 in the US and Canada, or 706-645-9291 outside the US and Canada, and providing conference code 1164207, or by visiting www.teradyne.com and clicking on "Investors" for a link to the replay.

About Teradyne

Teradyne is a leading supplier of Automatic Test Equipment, and interconnection systems. The company's products deliver competitive advantage to the world's leading semiconductor, electronics, automotive and network systems companies. In 2003, Teradyne had sales of $ 1.4 billion, and currently employs about 6300 people worldwide. For more information, visit www.teradyne.com. Teradyne(R) is a registered trademark of Teradyne, Inc. in the US and other countries. All product names are trademarks of Teradyne, Inc. (including its subsidiaries) or their respective owners.

TERADYNE, INC. REPORT FOR THIRD FISCAL QUARTER OF 2004
----------------------------------------------------------------------
CONDENSED CONSOLIDATED OPERATING STATEMENTS
 (In thousands, except per share amounts)
----------------------------------------------------------------------

                          Quarter Ended:          Nine Months Ended:
                       ---------------------    ----------------------
                        10/3/04     9/28/03        10/3/04    9/28/03
                       ---------------------    ----------------------

Net Revenues           $457,800    $329,172     $1,414,866   $995,277

 Cost of Revenues       269,344     230,622        823,807    724,013
                       --------- -----------    ----------- ----------

Gross Profit            188,456      98,550        591,059    271,264

Operating Expenses:
 Engineering and
  Development            67,243      61,248        198,851    193,637
 Selling and
  Administrative         70,270      60,062        206,503    188,976
 Restructuring and
  Other Charges             (46)     23,330            236     56,194
 Gain on Sale of
  Business                    -           -           (865)         -
                       --------- -----------    ----------- ----------
      Operating
       Expenses         137,467     144,640        404,725    438,807

Income/(Loss)
 From Operations         50,989     (46,090)       186,334   (167,543)

 Interest Income          3,784       3,510         10,845     10,988
 Interest Expense        (4,696)     (5,502)       (14,223)   (16,315)
 Other Income and
  Expense, Net                -      (3,232)         1,277     (4,531)
                       --------- -----------    ----------- ----------

Income/(Loss)
 Before Income Taxes     50,077     (51,314)       184,233   (177,401)
 Income Tax Expense(1)    8,928       2,200         22,344      5,100
                       --------- -----------    ----------- ----------

Net Income/(Loss)       $41,149    $(53,514)      $161,889  $(182,501)
                       ========= ===========    =========== ==========

Income/(Loss) per Common
 Share - Basic and Diluted:
 --------------------------

Net Income/(Loss)
 per Common Share
 - Basic                  $0.21      $(0.28)         $0.83     $(0.98)
                       ========= ===========    =========== ==========

Shares used in calculation
 of Net Income/(Loss)
 per Common Share
  - Basic               194,128     189,479        193,998    186,611
                       ========= ===========    =========== ==========

Net Income/(Loss)
 per Common Share
 - Diluted                $0.21      $(0.28)         $0.81     $(0.98)
                       ========= ===========    =========== ==========

Shares used in calculation
 of Net Income/(Loss)
 per Common Share
  - Diluted (2)         195,751     189,479        213,137    186,611
                       ========= ===========    =========== ==========

Gross Orders           $294,512    $337,025     $1,403,913   $943,549
                       ========= ===========    =========== ==========
Net Orders             $284,060    $336,304     $1,393,244   $929,926
                       ========= ===========    =========== ==========

(1) Income Tax Expense for the quarter ended October 3, 2004
includes a $3 million IRS Settlement charge related to the closing out
of the audits for tax years 1999 through 2001, and an increase in the
estimated annual tax rate from 10% to 10.5%.

(2) Under GAAP, when calculating diluted earnings per share,
convertible debentures must be assumed to have converted if the effect
on EPS would be dilutive. For Teradyne, dilution occurs when earnings
are greater than $0.24 per share per quarter. Accordingly, for the
quarter ended October 3, 2004, diluted shares do not assume the
conversion of the convertible debentures as the effect on EPS would be
anti-dilutive. Diluted shares for the nine months ended October 3,
2004 assumes the conversion of the convertible debentures, as the
effect of the conversion on EPS would be dilutive. Accordingly, 15.2
million shares have been included in diluted shares and net interest
expense of $11.1 million has been added back to net income for the
diluted earnings per share calculation.


CONDENSED CONSOLIDATED BALANCE SHEETS  (In thousands)
--------------------------------------------------------------
                                           10/3/04   12/31/03
                                        ----------------------

Assets
 Cash and Cash Equivalents                $264,019   $228,444
 Marketable Securities                      86,215     60,974
 Accounts Receivable                       255,519    229,532
 Inventories                               292,064    214,934
 Other Current Assets                       33,914     35,393
                                        ----------------------
                                           931,731    769,277

 Net Property, Plant and Equipment         546,826    544,369
 Long-term Marketable Securities           325,385    296,618
 Goodwill                                  116,176    118,203
 Intangible and Other Assets                48,541     56,895
                                        ----------------------
                                        $1,968,659 $1,785,362
                                        ======================

Liabilities
 Notes Payable - Banks                      $7,081     $7,272
 Current Portion of
  Long-term Debt                               302        310
 Accounts Payable                           85,315     74,097
 Accrued Employees' Compensation
  and Withholdings                          93,589     91,244
 Deferred Revenue and
  Customer Advances                         36,624     25,391
 Other Accrued Liabilities                  70,227     75,125
 Income Taxes Payable                       19,012      7,376
                                        ----------------------
                                           312,150    280,815

 Pension Liability                          76,373     93,878
 Other Long-term Liabilities                47,437     53,441
 Convertible Senior Notes (3)              391,500    400,000
 Other Long-term Debt                        7,364      7,658
                                        ----------------------
                                           834,824    835,792

Shareholders' Equity                     1,133,835    949,570
                                        ----------------------

                                        $1,968,659 $1,785,362
                                        ======================

(3) During the quarter ended October 3, 2004, $8.5 million of the
Convertible Senior Notes were purchased on the open market. No gain
was recognized on the purchase of the Notes.
----------------------------------------------------------------------
For press releases and other information of interest to investors,
please visit Teradyne's homepage on the World Wide Web at
http://www.teradyne.com.