Trimble Reports Third Quarter 2020 Results

 

GAAP TO NON-GAAP RECONCILIATION

(Dollars in millions, except per share data)

(Unaudited)







Third Quarter of


First Three Quarters of






2020


2019


2020


2019






Dollar
Amount

% of Revenue


Dollar
Amount

% of Revenue


Dollar
Amount

% of Revenue


Dollar
Amount

% of Revenue

REVENUE:















GAAP revenue:



$

792.1




$

783.9




$

2,318.0




$

2,440.3





Acquired deferred revenue adjustment

(A)


0.7




0.4




4.0




4.3




Non-GAAP revenue:



$

792.8




$

784.3




$

2,322.0




$

2,444.6



















GROSS MARGIN:















GAAP gross margin:



$

439.7


55.5

%


$

422.0


53.8

%


$

1,286.4


55.5

%


$

1,320.9


54.1

%



Acquired deferred revenue adjustment

(A)


0.7




0.4




4.0




4.3





Restructuring charges

(B)


0.3







0.7




0.2





COVID-19 expenses

(C)








0.3








Amortization of purchased intangible assets

(D)


23.3




23.3




70.0




71.3





Stock-based compensation / deferred compensation

(E)


2.5




1.5




5.2




4.4





Acquisition / divestiture items

(F)








1.7







Non-GAAP gross margin:



$

466.5


58.8

%


$

447.2


57.0

%


$

1,368.3


58.9

%


$

1,401.1


57.3

%

















OPERATING EXPENSES:















GAAP operating expenses:



$

337.7


42.6

%


$

330.3


42.1

%


$

988.5


42.6

%


$

1,033.2


42.3

%



Restructuring charges / executive transition costs

(B)


(13.2)




(3.6)




(21.2)




(10.0)





COVID-19 expenses

(C)


(1.2)







(4.5)








Amortization of purchased intangible assets

(D)


(16.7)




(17.5)




(50.2)




(57.3)





Stock-based compensation / deferred compensation

(E)


(29.5)




(17.0)




(56.7)




(51.5)





Acquisition / divestiture items

(F)


(3.7)




(8.4)




(14.7)




(11.5)





Amortization of acquired capitalized commissions

(G)


1.3




1.5




4.2




4.8




Non-GAAP operating expenses:



$

274.7


34.6

%


$

285.3


36.4

%


$

845.4


36.4

%


$

907.7


37.1

%

















OPERATING INCOME:















GAAP operating income:



$

102.0


12.9

%


$

91.7


11.7

%


$

297.9


12.9

%


$

287.7


11.8

%



Acquired deferred revenue adjustment

(A)


0.7




0.4




4.0




4.3





Restructuring charges / executive transition costs

(B)


13.5




3.6




21.9




10.2





COVID-19 expenses

(C)


1.2







4.8








Amortization of purchased intangible assets

(D)


40.0




40.8




120.2




128.6





Stock-based compensation / deferred compensation

(E)


32.0




18.5




61.9




55.9





Acquisition / divestiture items

(F)


3.7




8.4




16.4




11.5





Amortization of acquired capitalized commissions

(G)


(1.3)




(1.5)




(4.2)




(4.8)




Non-GAAP operating income:



$

191.8


24.2

%


$

161.9


20.6

%


$

522.9


22.5

%


$

493.4


20.2

%

















NON-OPERATING EXPENSE, NET:












GAAP non-operating  expense, net:



$

(5.6)




$

(12.8)




$

(31.2)




$

(18.2)





Deferred compensation

(E)


(4.2)




0.1




(4.8)




(3.8)





Acquisition / divestiture items

(F)


0.1




0.3




2.5




(12.5)




Non-GAAP non-operating expense, net:



$

(9.7)




$

(12.4)




$

(33.5)




$

(34.5)

























GAAP and
Non-GAAP
Tax Rate %



GAAP and
Non-GAAP
Tax Rate %



GAAP and
Non-GAAP
Tax Rate %



GAAP and
Non-GAAP
Tax Rate %







(J)



(J)



(J)



(J)

INCOME TAX PROVISION:












GAAP income tax provision:



$

11.6


12.0

%


$

0.8


1.0

%


$

56.8


21.3

%


$

34.4


12.8

%



Non-GAAP items tax effected

(H)


10.3




0.7




46.2




21.4





Difference in GAAP and Non-GAAP tax rate

(I)


7.3




26.9




(20.7)




34.5




Non-GAAP income tax provision:



$

29.2


16.0

%


$

28.4


19.0

%


$

82.3


16.8

%


$

90.3


19.7

%

















NET INCOME:















GAAP net income attributable to Trimble Inc.:



$

84.7




$

78.1




$

209.6




$

235.0





Acquired deferred revenue adjustment

(A)


0.7




0.4




4.0




4.3





Restructuring charges / executive transition costs

(B)


13.5




3.6




21.9




10.2





COVID-19 expenses

(C)


1.2







4.8








Amortization of purchased intangible assets

(D)


40.0




40.8




120.2




128.6





Stock-based compensation / deferred compensation

(E)


27.8




18.6




57.1




52.1





Acquisition / divestiture items

(F)


3.8




8.7




18.9




(1.0)





Amortization of acquired capitalized commissions

(G)


(1.3)




(1.5)




(4.2)




(4.8)





Non-GAAP tax adjustments

(H)-(I)


(17.6)




(27.6)




(25.5)




(55.9)




Non-GAAP net income attributable to Trimble Inc.:



$

152.8




$

121.1




$

406.8




$

368.5



















DILUTED NET INCOME PER SHARE:












GAAP diluted net income per share attributable to Trimble Inc.:



$

0.34




$

0.31




$

0.83




$

0.93





Acquired deferred revenue adjustment

(A)








0.02




0.01





Restructuring charges / executive transition costs

(B)


0.05




0.01




0.08




0.04





COVID-19 expenses

(C)








0.02








Amortization of purchased intangible assets

(D)


0.16




0.16




0.48




0.51





Stock-based compensation / deferred compensation

(E)


0.11




0.07




0.23




0.20





Acquisition / divestiture items

(F)


0.02




0.03




0.07








Amortization of acquired capitalized commissions

(G)


(0.01)







(0.02)




(0.02)





Non-GAAP tax adjustments

(H)-(I)


(0.07)




(0.10)




(0.10)




(0.22)




Non-GAAP diluted net income per share attributable to Trimble Inc.:



$

0.60




$

0.48




$

1.61




$

1.45



















ADJUSTED EBITDA:












GAAP net income attributable to Trimble Inc.:



$

84.7




$

78.1




$

209.6




$

235.0





Non-operating expense, net, income tax provision, and net gain attributable to noncontrolling interests



17.3




13.6




88.3




52.7




GAAP operating income:



102.0




91.7




297.9




287.7





Acquired deferred revenue adjustment

(A)


0.7




0.4




4.0




4.3





Restructuring charges / executive transition costs

(B)


13.5




3.6




21.9




10.2





COVID-19 expenses

(C)


1.2







4.8








Amortization of purchased intangible assets

(D)


40.0




40.8




120.2




128.6





Stock-based compensation / deferred compensation

(E)


32.0




18.5




61.9




55.9





Acquisition / divestiture items

(F)


3.7




8.4




16.4




11.5





Amortization of acquired capitalized commissions

(G)


(1.3)




(1.5)




(4.2)




(4.8)




Non-GAAP operating income:



191.8




161.9




522.9




493.4





Depreciation expense



9.9




9.4




29.4




29.7





Income from equity income investments, net



10.8




8.8




29.9




30.5




Adjusted EBITDA:



$

212.5




$

180.1




$

582.2




$

553.6



















FOOTNOTES TO GAAP TO NON-GAAP RECONCILIATION

« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8  Next Page »
Featured Video
Jobs
Senior Principal Software Engineer for Autodesk at San Francisco, California
Principal Engineer for Autodesk at San Francisco, California
Business Development Manager for Berntsen International, Inc. at Madison, Wisconsin
Senior Principal Mechanical Engineer for General Dynamics Mission Systems at Canonsburg, Pennsylvania
Mechanical Test Engineer, Platforms Infrastructure for Google at Mountain View, California
GIS Specialist for Washington State Department of Natural Resources at Olympia, 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