Trimble Reports Second Quarter 2014 Results

 

GAAP TO NON-GAAP RECONCILIATION


(Dollars in thousands, except per share data)


(Unaudited)
























Second Quarter of


First Two Quarters of







2014


2013


2014


2013







Dollar

% of


Dollar

% of


Dollar

% of


Dollar

% of







Amount

Revenue


Amount

Revenue


Amount

Revenue


Amount

Revenue


GROSS MARGIN:
















GAAP gross margin:



$ 354,571

55.2%


$ 302,401

52.5%


$ 681,463

54.7%


$ 589,315

52.0%




Restructuring

( A )


170

0.0%


766

0.1%


217

0.0%


821

0.1%




Amortization of purchased intangible assets

( B )


20,018

3.1%


19,855

3.4%


40,906

3.3%


39,536

3.5%




Stock-based compensation

( C )


763

0.2%


607

0.1%


1,510

0.1%


1,207

0.1%




Amortization of acquisition-related inventory step-up

( D )


25

0.0%


524

0.1%


76

0.0%


1,127

0.1%



Non-GAAP gross margin: 



$ 375,547

58.5%


$ 324,153

56.2%


$ 724,172

58.1%


$ 632,006

55.8%



















OPERATING EXPENSES:
















GAAP operating expenses:



$ 257,437

40.1%


$ 237,496

41.2%


$ 508,618

40.8%


$ 467,953

41.3%




Restructuring

( A )


(789)

-0.1%


(2,966)

-0.5%


(1,126)

-0.1%


(4,571)

-0.4%




Amortization of purchased intangible assets

( B )


(17,856)

-2.8%


(19,908)

-3.5%


(37,537)

-3.0%


(39,559)

-3.5%




Stock-based compensation

( C )


(10,212)

-1.6%


(7,828)

-1.4%


(19,577)

-1.6%


(16,046)

-1.4%




Acquisition / divestiture items

( E )


(1,964)

-0.3%


(2,976)

-0.4%


(3,360)

-0.3%


(6,394)

-0.6%



Non-GAAP operating expenses:



$ 226,616

35.3%


$ 203,818

35.4%


$ 447,018

35.8%


$ 401,383

35.4%



















OPERATING INCOME:
















GAAP operating income:



$   97,134

15.1%


$   64,905

11.3%


$ 172,845

13.9%


$ 121,362

10.7%




Restructuring

( A )


959

0.1%


3,732

0.6%


1,343

0.1%


5,392

0.5%




Amortization of purchased intangible assets

( B )


37,874

6.0%


39,763

6.9%


78,443

6.3%


79,095

7.0%




Stock-based compensation

( C )


10,975

1.7%


8,435

1.5%


21,087

1.6%


17,253

1.5%




Amortization of acquisition-related inventory step-up

( D )


25

0.0%


524

0.1%


76

0.0%


1,127

0.1%




Acquisition / divestiture items

( E )


1,964

0.3%


2,976

0.5%


3,360

0.3%


6,394

0.6%



Non-GAAP operating income: 



$ 148,931

23.2%


$ 120,335

20.9%


$ 277,154

22.2%


$ 230,623

20.4%



















NON-OPERATING INCOME, NET:
















GAAP non-operating income, net:



$     1,634



$     3,786



$   14,398



$     1,698





Acquisition / divestiture items

( E )


2,612



(459)



4,305



(860)





Gain on an equity sale

( F )


-



-



(15,091)



-




Non-GAAP non-operating income, net: 



$     4,246



$     3,327



$     3,612



$       838


























GAAP and 



GAAP and 



GAAP and 



GAAP and 








Non-GAAP



Non-GAAP



Non-GAAP



Non-GAAP








Tax Rate %

( I )


Tax Rate %

( I )


Tax Rate %

( I )


Tax Rate %

( I )

INCOME TAX PROVISION:
















GAAP income tax provision:



$   20,741

21%


$   13,738

20%


$   41,091

22%


$   19,175

16%




Non-GAAP items tax effected

( G )


11,426



10,994



22,430



16,337





Tax on gain on an equity sale

( H )


-



-



(5,836)



-




Non-GAAP income tax provision: 



$   32,167

21%


$   24,732

20%


$   57,685

21%


$   35,512

16%



















NET INCOME:  
















GAAP net income attributable to Trimble Navigation Ltd.



$   77,834



$   54,581



$ 146,458



$ 104,389





Restructuring

( A )


959



3,732



1,343



5,392





Amortization of purchased intangible assets

( B )


37,874



39,763



78,443



79,095





Stock-based compensation

( C )


10,975



8,435



21,087



17,253





Amortization of acquisition-related inventory step-up

( D )


25



524



76



1,127





Acquisition / divestiture items

( E )


4,576



2,517



7,665



5,534





Gain on an equity sale

( F )


-



-



(15,091)



-





Non-GAAP tax adjustments

( G ), ( H )


(11,426)



(10,994)



(16,594)



(16,337)




Non-GAAP net income attributable to Trimble Navigation Ltd.



$ 120,817



$   98,558



$ 223,387



$ 196,453




















DILUTED NET INCOME PER SHARE:
















GAAP diluted net income per share attributable to Trimble Navigation Ltd.



$      0.29



$      0.21



$      0.55



$      0.40





Restructuring

( A )


-



0.01



0.01



0.02





Amortization of purchased intangible assets

( B )


0.14



0.15



0.30



0.30





Stock-based compensation

( C )


0.04



0.04



0.08



0.07





Amortization of acquisition-related inventory step-up

( D )


-



-



-



-





Acquisition / divestiture items

( E )


0.02



0.01



0.03



0.02





Gain on an equity sale

( F )


-



-



(0.06)



-





Non-GAAP tax adjustments

( G ), ( H )


(0.04)



(0.04)



(0.07)



(0.06)




Non-GAAP diluted net income per share attributable to Trimble Navigation Ltd.


$      0.45



$      0.38



$      0.84



$      0.75




















OPERATING LEVERAGE:
















Increase in non-GAAP operating income



$   28,596



$   15,098



$   46,531



$   23,652




Increase in revenue



$   65,906



$   58,733



$ 114,516



$ 112,577




Operating leverage (increase in non-GAAP operating 
















income as a % of increase in revenue)



43.4%



25.7%



40.6%



21.0%




« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9  Next Page »
Featured Video
Jobs
Machine Learning Engineer 3D Geometry/ Multi-Modal for Autodesk at San Francisco, California
Principal Engineer for Autodesk at San Francisco, California
Senior Principal Software Engineer for Autodesk at San Francisco, California
Business Development Manager for Berntsen International, Inc. at Madison, Wisconsin
Mechanical Manufacturing Engineering Manager for Google at Sunnyvale, California
Business Technology Analyst for Surface Water Management at Everett, Washington
Upcoming Events
World Architecture Festival 2024 at Marina Bay Sands Singapore - Nov 6 - 8, 2024
Dimensions User Conference 2024 at The Venetian Resort Las Vegas NV - Nov 11 - 13, 2024
Greenbuild 2024 at Pennsylvania Convention Center Philadelphia PA - Nov 12 - 15, 2024
Digital Construction North (DCN) 2024 at Manchester Central. Manchester United Kingdom - Nov 13, 2024



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
TechJobsCafe - Technical Jobs and Resumes EDACafe - Electronic Design Automation GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise