Teledyne Technologies Incorporated (NYSE:TDY)

Record quarterly net sales of $1,513.7 million, an increase of 10.2% compared with last year
Record second quarter GAAP diluted earnings per share of $4.43 and non-GAAP diluted earnings per share of $5.20
Second quarter GAAP operating margin of 18.4% and second quarter non-GAAP operating margin of 22.2%
Second quarter cash from operations of $226.6 million and free cash flow of $196.3 million
Raising full year 2025 GAAP diluted earnings per share outlook to $17.59 to $17.97, compared with the prior outlook of $17.35 to $17.83, and narrowing full year 2025 non-GAAP earnings per share outlook to $21.20 to $21.50, compared with the prior outlook of $21.10 to $21.50
Quarter-end consolidated leverage ratio of 1.6x
Increasing stock repurchase authorization to $2.0 billion replacing previous authorization of which $896 million remained

Teledyne today reported second quarter 2025 net sales of $1,513.7 million compared with net sales of $1,374.1 million for the second quarter of 2024, an increase of 10.2%. The second quarter of 2025 net sales included $70.1 million in incremental sales from current and prior year acquisitions. Net income attributable to Teledyne was $209.9 million ($4.43 diluted earnings per share) for the second quarter of 2025 compared with $180.2 million ($3.77 diluted earnings per share) for the second quarter of 2024, an increase of 16.5%. The second quarter of 2025 included $54.6 million of pretax acquired intangible asset amortization expense, $1.9 million of pretax transaction and integration costs, $1.2 million of pretax inventory step-up expense and $7.7 million of income tax benefits from FLIR acquisition-related tax matters. Excluding those items, non-GAAP net income attributable to Teledyne for the second quarter of 2025 was $246.3 million ($5.20 diluted earnings per share). The second quarter of 2024 included $49.1 million of pretax acquired intangible asset amortization expense, $1.0 million of pretax transaction and integration costs and $0.2 million of income tax expense from FLIR acquisition-related tax matters. Excluding those items, non-GAAP net income attributable to Teledyne for the second quarter of 2024 was $218.7 million ($4.58 diluted earnings per share). Operating margin was 18.4% for the second quarter of 2025 compared with 18.0% for the second quarter of 2024. Excluding the items discussed above, non-GAAP operating margin for the second quarter of 2025 was 22.2% compared with 21.6% for the second quarter of 2024.

"Today we reported record quarterly sales, having achieved the greatest total and organic sales growth in three years," said Robert Mehrabian, Executive Chairman. "Furthermore, sales grew organically in every segment, and orders exceeded sales for the seventh consecutive quarter. Both GAAP and non-GAAP earnings per share increased at double-digit rates. Given our strong second quarter results, we are raising the low end of our full year non-GAAP earnings outlook. However, we are exercising some caution regarding the third quarter, as our second quarter likely benefited from a degree of accelerated demand given uncertain global trade policies. While we are pursuing a number of acquisitions, we will continue to consider stock repurchases when we believe Teledyne is the best value acquisition available."

Review of Operations

Comparisons are with the second quarter of 2024, unless noted otherwise.

Digital Imaging

The Digital Imaging segment's second quarter 2025 net sales were $771.0 million compared with $739.4 million, an increase of 4.3%. Operating income was $119.6 million for the second quarter of 2025 compared with $113.5 million, an increase of 5.4%. Acquired intangible amortization expense for the second quarter of 2025 was $46.3 million compared with $45.4 million. The second quarter of 2024 included $1.0 million of pretax transaction and integration costs. Excluding those items, non-GAAP operating income for the second quarter of 2025 was $165.9 million compared with $159.9 million, an increase of 3.8%.

Second quarter of 2025 net sales increased primarily due to higher sales of unmanned air systems and commercial infrared imaging components, partially offset by lower sales of X-ray and geospatial products. The second quarter of 2025 included $5.8 million of incremental sales from a recent acquisition. The increase in operating income was primarily due to the increase in net sales as well as lower selling, general and administrative expense due to the reduction of a contingent liability, offset by unfavorable product mix, higher severance and facility consolidation costs, and higher research and development expense.

Instrumentation

The Instrumentation segment's second quarter 2025 net sales were $367.6 million compared with $333.5 million, an increase of 10.2%. Operating income was $101.6 million for the second quarter of 2025 compared with $87.2 million, an increase of 16.5%. Acquired intangible amortization expense for the second quarter of 2025 was $3.3 million compared with $3.5 million. Excluding that item, non-GAAP operating income for the second quarter of 2025 was $104.9 million compared with $90.7 million, an increase of 15.7%.

The second quarter of 2025 net sales increase resulted from a $23.7 million increase in sales of marine instrumentation primarily due to stronger offshore energy and defense markets, a $6.4 million increase in sales of environmental instrumentation and a $4.0 million increase in sales of electronic test and measurement instrumentation. The increase in operating income primarily reflected the impact of higher marine instrumentation sales as well as favorable marine instrumentation product mix.

Aerospace and Defense Electronics

The Aerospace and Defense Electronics segment's second quarter 2025 net sales were $264.8 million compared with $194.4 million, an increase of 36.2%. Operating income was $66.6 million for the second quarter of 2025 compared with $57.1 million, an increase of 16.6%. The second quarter of 2025 included $0.6 million of pretax transaction and integration costs, with no comparable amounts in the second quarter of 2024. Acquired intangible amortization expense for the second quarter of 2025 was $5.0 million compared with $0.2 million. Inventory step-up expense for the second quarter of 2025 was $1.2 million, with no comparable amounts in the second quarter of 2024. Excluding those items, non-GAAP operating income for the second quarter of 2025 was $73.4 million compared with $57.3 million, an increase of 28.1%.

Second quarter of 2025 net sales reflected higher sales of $72.6 million for defense electronics, partially offset by lower sales of $2.2 million for aerospace electronics. The second quarter of 2025 included $64.3 million of incremental defense electronics sales from recent acquisitions. The increase in operating income primarily reflected the impact of higher sales, partially offset by higher transaction and integration costs as well as higher acquired intangible amortization expense.

Engineered Systems

The Engineered Systems segment's second quarter 2025 net sales were $110.3 million compared with $106.8 million, an increase of 3.3%. Operating income was $12.1 million for the second quarter of 2025 compared with $7.5 million, an increase of 61.3%.

Second quarter of 2025 net sales reflected higher sales of $4.0 million for engineered products, partially offset by lower sales of $0.5 million for energy systems. The increase in operating income was primarily driven by favorable program mix in the second quarter of 2025.

Additional Financial Information

Cash Flow

Cash provided by operating activities was $226.6 million for the second quarter of 2025 compared with $318.7 million, with the decrease driven primarily by higher income tax payments in the second quarter of 2025. Depreciation and amortization expense for the second quarter of 2025 was $86.5 million compared with $77.8 million. Stock-based compensation expense for the second quarter of 2025 was $11.3 million compared with $9.3 million.

Capital expenditures for the second quarter of 2025 were $30.3 million compared with $17.7 million. Teledyne received $4.7 million from the exercise of stock options in the second quarter of 2025 compared with $2.4 million.

As of June 29, 2025, net debt was $2,306.5 million, which is calculated as total debt of $2,617.4 million, net of cash and cash equivalents of $310.9 million. As of December 29, 2024, net debt was $1,999.2 million, representing total debt of $2,649.0 million, net of cash and cash equivalents of $649.8 million. In the second quarter of 2025, the company repaid $315.0 million of outstanding borrowings on its credit facility and repurchased $30.0 million of its fixed rate senior notes.

As of June 29, 2025, $1,168.0 million was available under the $1.20 billion credit facility after reductions of $32.0 million in outstanding letters of credit.

	Second Quarter
Free Cash Flow		2025			2024
Cash provided by operating activities	$	226.6		$	318.7
Capital expenditures for property, plant and equipment		(30.3	)		(17.7	)
Free cash flow	$	196.3		$	301.0

Income Taxes

The effective tax rate for the second quarter of 2025 was 19.3% compared with 22.2%. The second quarter of 2025 included net discrete income tax benefits of $8.4 million compared with $0.7 million.

Other

Corporate expense was $21.7 million for the second quarter of 2025 compared with $18.3 million, and the second quarter of 2025 included $1.3 million of pretax transaction and integration costs. Non-service retirement benefit income was $2.7 million for both the second quarter of 2025 and 2024. Interest expense, net of interest income, was $17.6 million for the second quarter of 2025 compared with $15.8 million, with the increase due to increased borrowings on the credit facility compared with the second quarter of 2024. Other income (expense), net, primarily consisted of foreign currency exchange losses in both the second quarter of 2025 and 2024.

Outlook

Based on its current outlook, the company's management believes that third quarter 2025 GAAP diluted earnings per share will be in the range of $4.39 to $4.54, and full year 2025 GAAP diluted earnings per share will be in the range of $17.59 to $17.97. The company's management further believes that third quarter 2025 non-GAAP diluted earnings per share will be in the range of $5.35 to $5.45, and full year 2025 non-GAAP diluted earnings per share will be in the range of $21.20 to $21.50. The non-GAAP outlook excludes acquired intangible asset amortization, transaction and integration costs, inventory step-up expense and FLIR acquisition-related tax matters.

Use of Non-GAAP Financial Measures

We report our financial results in accordance with generally accepted accounting principles in the United States ("GAAP"). We supplement the reporting of our financial results determined under GAAP with certain non-GAAP financial measures. The non-GAAP financial measures provide management, financial analysts and investors with additional useful information for evaluating the company's performance. The non-GAAP financial measures should be considered in addition to and not as substitutes for financial measures prepared in accordance with GAAP. Further details on reasons we use non-GAAP financial measures, a reconciliation of those measures to the most directly comparable GAAP measures, and other information related to those measures are included after our GAAP financial statements.

Forward-Looking Statements Cautionary Notice

This earnings release contains forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995, with respect to management's beliefs about the financial condition, results of operations, acquisitions and product synergies, integration costs, tax matters and businesses of Teledyne in the future. Forward-looking statements involve risks and uncertainties, are based on the current expectations of the management of Teledyne and are subject to uncertainty and changes in circumstances.

The forward-looking statements contained herein may include statements relating to sales, sales growth, stock-based compensation expense, tax rates, tariffs, governmental and economic policies, anticipated capital expenditures, stock repurchases, product developments and other strategic options. Forward-looking statements generally are accompanied by words such as "projects", "intends", "expects", "anticipates", "targets", "estimates", "will" and words of similar import that convey the uncertainty of future events or outcomes. All statements made in this communication that are not historical in nature should be considered forward-looking. By its nature, forward-looking information is not a guarantee of future performance or results and involves risks and uncertainties because it relates to events and depends on circumstances that will occur in the future.

Actual results could differ materially from these forward-looking statements. Many factors could change anticipated results, including: the impact of policies of the U.S. Presidential Administration, especially with respect to new and higher tariffs, cutbacks in the funding of government agencies and programs, and the scaling back of environmental and green energy policies; escalating economic and diplomatic tension between China and the United States, including a potential "trade war" that results in higher tariffs and restrictions on sales of goods and services; reciprocal tariffs from other countries, especially from members of the European Union; changes in relevant tax and other laws; foreign currency exchange risks; rising interest rates; risks associated with indebtedness, as well as our ability to reduce indebtedness and the timing thereof; the impact of semiconductor and other supply chain shortages; higher inflation, including wage competition and higher shipping costs; labor shortages and competition for skilled personnel; the inability to develop and market new competitive products; inherent uncertainties involved in the estimates and judgments used in the preparation of financial statements and the providing of estimates of financial measures, in accordance with GAAP and related standards; disruptions in the global economy; the ongoing conflict in Israel and neighboring regions, including related protests, attacks on defense contractors and suppliers and the disruption to global shipping routes; the ongoing conflict between Russia and Ukraine, including the impact to energy prices and availability, especially in Europe; customer and supplier bankruptcies; changes in demand for products sold to the defense electronics, instrumentation, digital imaging, energy exploration and production, commercial aviation, semiconductor and communications markets; funding, continuation and award of government programs; cuts to defense spending resulting from existing and future deficit reduction measures or changes to U.S. and foreign government spending and budget priorities triggered by inflation, rising interest costs, and economic conditions; the imposition and expansion of, and responses to, trade sanctions and tariffs; the continuing review and resolution of FLIR's trade compliance and tax matters; threats to the security of our confidential and proprietary information, including cybersecurity threats; risks related to artificial intelligence; natural and man-made disasters; and our ability to achieve emission reduction targets and decrease our carbon footprint. Lower oil and natural gas prices, as well as instability in the Middle East or other oil producing regions, and new regulations or restrictions relating to energy production could further negatively affect our businesses that supply the oil and gas industry. Weakness in the commercial aerospace industry negatively affects the markets of our commercial aviation businesses. Lower aircraft production rates at Boeing or Airbus could result in reduced sales of our commercial aerospace products. In addition, financial market fluctuations affect the value of the company's pension assets. Changes in the policies of U.S. and foreign governments, including economic sanctions or in regard to support for Ukraine, could result, over time, in reductions or realignment in defense or other government spending and further changes in programs in which the company participates.

While the company's growth strategy includes possible acquisitions, we cannot provide any assurance as to when, if or on what terms any acquisitions will be made. Acquisitions involve various inherent risks, such as, among others, our ability to integrate acquired businesses, retain key management and customers and achieve identified financial and operating synergies. There are additional risks associated with acquiring, owning and operating businesses internationally, including those arising from U.S. and foreign government policy changes or actions and exchange rate fluctuations.

Additional factors that could cause results to differ materially from those described above can be found in Teledyne's Annual Report on Form 10-K for the year ended December 29, 2024, as well as subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, all of which are on file with the U.S. Securities and Exchange Commission ("SEC") and available in the "Investors" section of Teledyne's website, teledyne.com, under the heading "Investor Information" and in other documents Teledyne files with the SEC.

All forward-looking statements speak only as of the date they are made and are based on information available at that time. Teledyne assumes no obligation to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements were made or to reflect the occurrence of unanticipated events except as required by federal securities laws. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance on such statements.

A live webcast of Teledyne's second quarter earnings conference call will be held at 11:00 a.m. (Eastern) on Wednesday, July 23, 2025. To access the call, go to www.teledyne.com/investors/events-and-presentations approximately 10 minutes before the scheduled start time. A replay will also be available for one month starting at 12:00 p.m. (Eastern) on Wednesday, July 23, 2025.

TELEDYNE TECHNOLOGIES INCORPORATED CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) FOR THE SECOND QUARTER AND SIX MONTHS ENDED JUNE 29, 2025 AND JUNE 30, 2024 (Unaudited — in millions, except per share amounts)

	Second Quarter			Second Quarter			Six Months			Six Months
		2025			2024			2025			2024
Net sales	$	1,513.7		$	1,374.1		$	2,963.6		$	2,724.2
Costs and expenses:
Costs of sales		869.1			781.5			1,699.5			1,551.7
Selling, general and administrative		229.4			224.8			463.3			444.5
Research and development		82.4			71.7			156.7			148.2
Acquired intangible asset amortization		54.6			49.1			106.6			98.5
Total costs and expenses		1,235.5			1,127.1			2,426.1			2,242.9
Operating income (loss)		278.2			247.0			537.5			481.3
Interest and debt income (expense), net		(17.6	)		(15.8	)		(34.9	)		(28.5	)
Non-service retirement benefit income (expense), net		2.7			2.7			5.5			5.4
Other income (expense), net		(2.7	)		(2.2	)		(8.6	)		(1.0	)
Income (loss) before income taxes		260.6			231.7			499.5			457.2
Provision (benefit) for income taxes		50.2			51.4			100.3			97.8
Net income (loss) including noncontrolling interest		210.4			180.3			399.2			359.4
Less: Net income (loss) attributable to noncontrolling interest		0.5			0.1			0.7			0.7
Net income (loss) attributable to Teledyne	$	209.9		$	180.2		$	398.5		$	358.7

Diluted earnings per common share	$	4.43		$	3.77		$	8.41		$	7.49

Weighted average diluted common shares outstanding		47.4			47.8			47.4			47.9

These condensed consolidated financial statements were prepared in accordance with U.S. GAAP.

TELEDYNE TECHNOLOGIES INCORPORATED SUMMARY OF SEGMENT NET SALES AND OPERATING INCOME (LOSS) FOR THE SECOND QUARTER AND SIX MONTHS ENDED JUNE 29, 2025 AND JUNE 30, 2024 (Unaudited — $ in millions)

	Second Quarter			Second Quarter			% Change		Six Months			Six Months			% Change
		2025			2024		% Change			2025			2024		% Change
Net sales:
Digital Imaging	$	771.0		$	739.4		4.3	%	$	1,528.0		$	1,480.2		3.2	%
Instrumentation		367.6			333.5		10.2	%		710.9			663.9		7.1	%
Aerospace and Defense Electronics		264.8			194.4		36.2	%		507.3			380.1		33.5	%
Engineered Systems		110.3			106.8		3.3	%		217.4			200.0		8.7	%
Total net sales	$	1,513.7		$	1,374.1		10.2	%	$	2,963.6		$	2,724.2		8.8	%
Operating income (loss):
Digital Imaging	$	119.6		$	113.5		5.4	%	$	241.9		$	227.3		6.4	%
Instrumentation		101.6			87.2		16.5	%		194.3			173.2		12.2	%
Aerospace and Defense Electronics		66.6			57.1		16.6	%		122.3			109.0		12.2	%
Engineered Systems		12.1			7.5		61.3	%		22.9			10.2		124.5	%
Corporate expense		(21.7	)		(18.3	)	18.6	%		(43.9	)		(38.4	)	14.3	%
Operating income (loss)		278.2			247.0		12.6	%		537.5			481.3		11.7	%
Interest and debt income (expense), net		(17.6	)		(15.8	)	11.4	%		(34.9	)		(28.5	)	22.5	%
Non-service retirement benefit income (expense), net		2.7			2.7		—	%		5.5			5.4		1.9	%
Other income (expense), net		(2.7	)		(2.2	)	22.7	%		(8.6	)		(1.0	)	*
Income (loss) before income taxes		260.6			231.7		12.5	%		499.5			457.2		9.3	%
Provision (benefit) for income taxes		50.2			51.4		(2.3	)%		100.3			97.8		2.6	%
Net income (loss) including noncontrolling interest		210.4			180.3		16.7	%		399.2			359.4		11.1	%
Less: Net income (loss) attributable to noncontrolling interest		0.5			0.1		*			0.7			0.7		—	%
Net income (loss) attributable to Teledyne	$	209.9		$	180.2		16.5	%	$	398.5		$	358.7		11.1	%

* Not meaningful

These condensed consolidated financial statements were prepared in accordance with U.S. GAAP.

TELEDYNE TECHNOLOGIES INCORPORATED CONDENSED CONSOLIDATED BALANCE SHEETS (in millions)

	June 29, 2025		December 29, 2024
	(Unaudited)
ASSETS
Cash and cash equivalents	$	310.9	$	649.8
Accounts receivable and unbilled receivables, net		1,346.0		1,213.2
Inventories, net		1,047.0		914.4
Prepaid expenses and other current assets		218.1		167.2
Total current assets		2,922.0		2,944.6
Property, plant and equipment, net		824.6		745.2
Goodwill and acquired intangible assets, net		10,850.4		10,003.4
Prepaid pension assets		236.0		227.6
Other assets, net		302.2		279.7
Total assets	$	15,135.2	$	14,200.5
LIABILITIES AND EQUITY
Accounts payable	$	450.0	$	416.4
Accrued liabilities		857.8		844.9
Current portion of long-term debt		450.2		0.3
Total current liabilities		1,758.0		1,261.6
Long-term debt, net of current portion		2,167.2		2,648.7
Other long-term liabilities		826.7		734.8
Total liabilities		4,751.9		4,645.1
Redeemable noncontrolling interest		6.4		6.0
Total stockholders' equity		10,376.9		9,549.4
Total liabilities and equity	$	15,135.2	$	14,200.5

These condensed consolidated financial statements were prepared in accordance with U.S. GAAP.

TELEDYNE TECHNOLOGIES INCORPORATED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE SECOND QUARTER ENDED JUNE 29, 2025 AND JUNE 30, 2024 (Unaudited — in millions)

	Second Quarter
		2025			2024
Operating Activities
Net income (loss) including noncontrolling interest	$	210.4		$	180.3
Depreciation and amortization		86.5			77.8
Stock-based compensation		11.3			9.3
Changes in operating assets and liabilities and other operating activity		(81.6	)		51.3
Net cash provided by (used in) operating activities		226.6			318.7
Investing Activities
Purchases of property, plant and equipment		(30.3	)		(17.7	)
Purchases of businesses, net of cash acquired		—			(123.6	)
Other investing, net		0.1			0.1
Net cash provided by (used in) investing activities		(30.2	)		(141.2	)
Financing activities
Proceeds from (payments) on fixed rate senior notes		(30.0	)		(450.0	)
Net proceeds (payments) on credit facility		(315.0	)		—
Proceeds from exercise of stock options		4.7			2.4
Purchases of treasury stock, including excise tax		(2.9	)		(193.8	)
Other financing, net		(1.2	)		(2.6	)
Net cash provided by (used in) financing activities		(344.4	)		(644.0	)
Effect of exchange rate changes on cash		(2.6	)		(2.7	)
Changes in cash and cash equivalents		(150.6	)		(469.2	)
Cash and cash equivalents—beginning of period		461.5			912.4
Cash and cash equivalents—end of period	$	310.9		$	443.2

These condensed consolidated financial statements were prepared in accordance with U.S. GAAP.

TELEDYNE TECHNOLOGIES INCORPORATED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR THE SECOND QUARTER AND SIX MONTHS ENDED JUNE 29, 2025 AND JUNE 30, 2024 (Unaudited — in millions, except per share amounts)

	Second Quarter 2025								Second Quarter 2024
	Income (Loss) Before Income Taxes		Net (Loss) Income Attributable to Teledyne			Diluted Earnings per Common Share			Income (Loss) Before Income Taxes		Net (Loss) Income Attributable to Teledyne		Diluted Earnings per Common Share
GAAP	$	260.6	$	209.9		$	4.43		$	231.7	$	180.2	$	3.77
Adjusted for specified items:
Transaction and integration costs		1.9		1.4			0.03			1.0		0.8		0.02
Inventory step-up expense		1.2		0.9			0.02			—		—		—
Acquired intangible asset amortization		54.6		41.8			0.88			49.1		37.5		0.78
FLIR acquisition-related tax matters		—		(7.7	)		(0.16	)		—		0.2		0.01
Non-GAAP	$	318.3	$	246.3		$	5.20		$	281.8	$	218.7	$	4.58


	Six Months 2025								Six Months 2024
	Income (Loss) Before Income Taxes		Net (Loss) Income Attributable to Teledyne			Diluted Earnings per Common Share			Income (Loss) Before Income Taxes		Net (Loss) Income Attributable to Teledyne		Diluted Earnings per Common Share
GAAP	$	499.5	$	398.5		$	8.41		$	457.2	$	358.7	$	7.49
Adjusted for specified items:
Transaction and integration costs		8.7		6.5			0.13			3.2		2.5		0.05
Inventory step-up expense		1.8		1.4			0.03			—		—		—
Acquired intangible asset amortization		106.6		81.6			1.72			98.5		75.3		1.57
FLIR acquisition-related tax matters		—		(7.7	)		(0.16	)		—		0.5		0.01
Non-GAAP	$	616.6	$	480.3		$	10.13		$	558.9	$	437.0	$	9.12

TELEDYNE TECHNOLOGIES INCORPORATED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES FOR THE SECOND QUARTER AND SIX MONTHS ENDED JUNE 29, 2025 AND JUNE 30, 2024 (Unaudited — $ in millions)

	Second Quarter 2025				Second Quarter 2024
	Operating Income (Loss)		Operating Margin		Operating Income (Loss)		Operating Margin
GAAP	$	278.2	18.4	%	$	247.0	18.0	%
Adjusted for specified items:
Transaction and integration costs		1.9				1.0
Inventory step-up expense		1.2				—
Acquired intangible asset amortization		54.6				49.1
Non-GAAP	$	335.9	22.2	%	$	297.1	21.6	%


	Six Months 2025				Six Months 2024
	Operating Income (Loss)		Operating Margin		Operating Income (Loss)		Operating Margin
GAAP	$	537.5	18.1	%	$	481.3	17.7	%
Adjusted for specified items:
Transaction and integration costs		8.7				3.2
Inventory step-up expense		1.8				—
Acquired intangible asset amortization		106.6				98.5
Non-GAAP	$	654.6	22.1	%	$	583.0	21.4	%

TELEDYNE TECHNOLOGIES INCORPORATED

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

FOR THE SECOND QUARTER AND SIX MONTHS ENDED

JUNE 29, 2025 AND JUNE 30, 2024

(Unaudited — in millions)

Second Quarter 2025

GAAP

Operating

Income (Loss)

Acquired

Intangible Asset

Amortization

Inventory

Step-up Expense

Transaction and

Integration Costs

Non-GAAP

Operating

Income (Loss)

Digital Imaging

119.6

46.3

—

165.9

Instrumentation

101.6

3.3

—

104.9

Aerospace and Defense Electronics

66.6

5.0

1.2

0.6

73.4

Engineered Systems

12.1

—

12.1

Corporate expense

(21.7

)

—

1.3

(20.4

)

Total

278.2

54.6

1.2

1.9

335.9

	Second Quarter 2024
	GAAP Operating Income (Loss)			Acquired Intangible Asset Amortization		Inventory Step-up Expense		Transaction and Integration Costs		Non-GAAP Operating Income (Loss)
Digital Imaging	$	113.5		$	45.4	$	—	$	1.0	$	159.9
Instrumentation		87.2			3.5		—		—		90.7
Aerospace and Defense Electronics		57.1			0.2		—		—		57.3
Engineered Systems		7.5			—		—		—		7.5
Corporate expense		(18.3	)		—		—		—		(18.3	)
Total	$	247.0		$	49.1	$	—	$	1.0	$	297.1

Six Months 2025

GAAP

Operating

Income (Loss)

Acquired

Intangible Asset

Amortization

Inventory

Step-up Expense

Transaction and

Integration Costs

Non-GAAP

Operating

Income (Loss)

Digital Imaging

241.9

91.7

—

333.6

Instrumentation

194.3

6.5

—

200.8

Aerospace and Defense Electronics

122.3

8.4

1.8

3.8

136.3

Engineered Systems

22.9

—

22.9

Corporate expense

(43.9

)

—

4.9

(39.0

)

Total

537.5

106.6

1.8

8.7

654.6

	Six Months 2024
	GAAP Operating Income (Loss)			Acquired Intangible Asset Amortization		Inventory Step-up Expense		Transaction and Integration Costs		Non-GAAP Operating Income (Loss)
Digital Imaging	$	227.3		$	91.2	$	—	$	3.2	$	321.7
Instrumentation		173.2			6.9		—		—		180.1
Aerospace and Defense Electronics		109.0			0.4		—		—		109.4
Engineered Systems		10.2			—		—		—		10.2
Corporate expense		(38.4	)		—		—		—		(38.4	)
Total	$	481.3		$	98.5	$	—	$	3.2	$	583.0

TELEDYNE TECHNOLOGIES INCORPORATED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (Unaudited — in millions, except per share amounts)

	June 29, 2025			December 29, 2024
Current portion of long-term debt	$	450.2		$	0.3
Long-term debt		2,167.2			2,648.7
Total debt — non-GAAP		2,617.4			2,649.0
Less cash and cash equivalents		(310.9	)		(649.8	)
Net debt — non-GAAP	$	2,306.5		$	1,999.2

	Third Quarter 2025				Full Year 2025
	Low		High		Low			High
GAAP Diluted Earnings per Common Share Outlook	$	4.39	$	4.54	$	17.59		$	17.97
Adjusted for specified items:
Transaction and integration costs	$	0.05	$	0.03	$	0.22		$	0.20
Inventory step-up expense	$	0.02	$	0.01	$	0.05		$	0.04
Acquired intangible asset amortization	$	0.89	$	0.87	$	3.50		$	3.45
FLIR acquisition-related tax matters	$	—	$	—	$	(0.16	)	$	(0.16	)
Non-GAAP Diluted Earnings per Common Share Outlook	$	5.35	$	5.45	$	21.20		$	21.50

Explanation of Non-GAAP Financial Measures

We report our financial results in accordance with GAAP. However, management believes that, in order to more fully understand our short-term and long-term financial and operational trends, and to aid in comparability with our competitors, investors and financial analysts may wish to consider the impact of certain items resulting from our acquisitions which have an infrequent or non-recurring impact on operations or assist in understanding our operations pre-acquisition. Accordingly, we present non-GAAP financial measures as a supplement to the financial measures we present in accordance with GAAP. These non-GAAP financial measures provide management, investors and financial analysts with additional means to understand and evaluate the operating results and trends in our ongoing business by adjusting for certain expenses and benefits. Management believes these non-GAAP financial measures also provide additional means of evaluating period-over-period operating performance. In addition, management understands that some investors and financial analysts find this information helpful in analyzing our financial and operational performance and in comparing this performance to our peers and competitors. The company's diluted earnings per common share outlook guidance is also presented on a non-GAAP basis.

The non-GAAP financial measures are not meant to be considered superior to, or a substitute for, our financial statements prepared in accordance with GAAP. There are material limitations associated with non-GAAP financial measures because they exclude charges that have an effect on our reported results and, therefore, should not be relied upon as the sole financial measures by which to evaluate our financial results. Management compensates and believes that investors also should compensate for those limitations by viewing the non-GAAP financial measures in conjunction with the GAAP financial measures. In addition, the non-GAAP financial measures included in this earnings announcement may be different from, and therefore may not be comparable to, similar measures used by other companies. The non-GAAP financial measures are also used by our management to evaluate our operating performance and benchmark our results against our historical performance and the performance of our peers.

Our non-GAAP measures are as follows:

Non-GAAP income before income taxes, net income and diluted earnings per common share

These non-GAAP measures provided a supplemental view of income before taxes, net income and diluted earnings per common share. These non-GAAP measures exclude certain transaction and integration costs, inventory step-up expense, acquired intangible asset amortization, remeasurement of deferred taxes related to acquired intangible assets due to changes in tax laws, and tax benefits or costs related to the settlement or other resolution of the FLIR tax reserves. We also adjust for any post-acquisition interest on certain income tax reserves related to FLIR. We adjust for any income tax impact related to these items to take into account the tax treatment and related tax rate and changes in tax rates that apply to each adjustment in the applicable tax jurisdiction. Generally, this results in the tax impact at the U.S. marginal tax rate for certain adjustments, including the majority of amortization of intangible assets, whereas the tax impact of other adjustments, including transaction expenses, depend on whether the amounts are deductible in the respective tax jurisdictions and the applicable tax rates in those jurisdictions. We believe these measures provide investors and management with additional means to understand and evaluate the operating results of our business by adjusting for certain expenses and benefits and present an alternative view of our performance compared with prior periods.

Non-GAAP operating income and operating margin

We define non-GAAP operating margin as non-GAAP operating income divided by net sales. These non-GAAP measures exclude certain transaction and integration costs, inventory step-up expense and acquired intangible asset amortization. We believe these measures provide investors and management with additional means to understand and evaluate the operating results of our business by adjusting for certain expenses and other items and present an alternative view of our performance compared with prior periods.

Non-GAAP total debt and net debt

We define non-GAAP total debt as the sum of the current portion of long-term debt and other debt and long-term debt. We define net debt as the difference between non-GAAP total debt less cash and cash equivalents. The company believes that this non-GAAP information is useful to assist investors and management in analyzing the company's liquidity.

Non-GAAP diluted earnings per common share outlook

This non-GAAP measure represents our earnings per common share outlook for the second quarter of 2025 and total year 2025 on a fully diluted basis, excluding certain transaction and integration costs, acquired intangible asset amortization for all acquisitions, and FLIR acquisition-related tax matters.

Non-GAAP cash provided by operations and free cash flow

We define free cash flow as cash provided by operating activities (a measure prescribed by GAAP) less capital expenditures for property, plant and equipment. We believe that this non-GAAP information is useful to assist management and the investment community in analyzing the company's ability to generate cash flow.

Non-GAAP line items used in tables

Management excludes the effect of each of the acquisition-related items identified below to arrive at the applicable non-GAAP financial measure referenced in the tables for the reasons set forth below with respect to that item:

Acquired intangible asset amortization – We believe that excluding the amortization of acquired intangible assets, which primarily represents purchased technology and customer relationships, as well as purchase order and contract backlog, provides an alternative way for investors to compare our operations pre-acquisition to those post-acquisition and to those of our competitors that have pursued internal growth strategies. However, we note that companies that grow internally will incur costs to develop intangible assets that will be expensed in the period incurred, which may make a direct comparison more difficult.

Transaction and integration costs – Included in our GAAP presentation of cost of sales and selling, general and administrative expenses are substantial expenses (or benefits) incurred with acquisitions and primarily include legal, accounting and other professional fees as well as integration-related costs such as employee separation costs, facility consolidation costs and facility lease impairments. Employee separation costs include required change-in-control payments, cash settlement of employee and director stock awards, as well as other employee severance amounts. We exclude those costs from our non-GAAP measures because we believe they do not reflect our ongoing financial performance.

Inventory step-up expense – The purchase accounting entries associated with our acquisitions require us to record inventory at its fair value, which is sometimes substantial and greater than the previous book value of inventory. Included in our GAAP presentation, the increase in inventory value is amortized to cost of sales over the period that the related inventory is sold. We exclude inventory step-up amortization related to the Micropac and Qioptiq acquisitions from our non-GAAP measures because it is a non-cash expense that we do not believe is indicative of our ongoing operating results.

FLIR acquisition-related tax matters – Included in our tax provision is post-acquisition interest on certain income tax reserves related to FLIR, as well as the tax benefits or costs related to the settlement or other resolution of the FLIR tax reserves. We exclude those impacts from our non-GAAP measures because we believe it does not reflect our ongoing financial performance.

View source version on businesswire.com: https://www.businesswire.com/news/home/20250723455130/en/

Jason VanWees

(805) 373-4542

Teledyne Technologies Reports Second Quarter Results