Trimble Reports First Quarter 2015 Results

 

GAAP TO NON-GAAP RECONCILIATION

(Dollars in millions, except per share data)

(Unaudited)

                     
         

First Quarter of

 
         

2015

 

2014

 
         

Dollar

% of

 

Dollar

% of

 
         

Amount

Revenue

 

Amount

Revenue

 

GROSS MARGIN:

               
 

GAAP gross margin:

   

$ 307.2

52.7%

 

$  326.9

54.1%

 
   

Restructuring

( A )

 

0.2

0.0%

 

0.1

0.0%

 
   

Amortization of purchased intangible assets

( B )

 

22.5

3.9%

 

20.9

3.4%

 
   

Stock-based compensation

( C )

 

0.9

0.2%

 

0.7

0.1%

 
 

Non-GAAP gross margin: 

   

$ 330.8

56.8%

 

$  348.6

57.6%

 
                     

OPERATING EXPENSES:

               
 

GAAP operating expenses:

   

$ 267.7

45.9%

 

$  251.2

41.5%

 
   

Restructuring

( A )

 

(1.1)

-0.2%

 

(0.3)

-0.1%

 
   

Amortization of purchased intangible assets

( B )

 

(18.2)

-3.1%

 

(19.7)

-3.3%

 
   

Stock-based compensation

( C )

 

(11.6)

-2.0%

 

(9.4)

-1.5%

 
   

Acquisition / divestiture items

( D )

 

(2.8)

-0.5%

 

(1.4)

-0.2%

 
 

Non-GAAP operating expenses:

   

$ 234.0

40.1%

 

$  220.4

36.4%

 
                     

OPERATING INCOME:

               
 

GAAP operating income:

   

$  39.5

6.8%

 

$    75.7

12.5%

 
   

Restructuring

( A )

 

1.3

0.2%

 

0.4

0.1%

 
   

Amortization of purchased intangible assets

( B )

 

40.7

7.0%

 

40.6

6.7%

 
   

Stock-based compensation

( C )

 

12.5

2.1%

 

10.1

1.7%

 
   

Acquisition / divestiture items

( D )

 

2.8

0.5%

 

1.4

0.2%

 
 

Non-GAAP operating income: 

   

$  96.8

16.6%

 

$  128.2

21.2%

 
                     

NON-OPERATING INCOME, NET:

               
 

GAAP non-operating income, net:

   

$    4.7

   

$    12.8

   
   

Acquisition / divestiture items

( D )

 

(5.8)

   

1.7

   
   

Gain on an equity sale

( E )

 

-

   

(15.1)

   
   

Debt issuance cost write-off

( F )

 

(0.1)

   

-

   
 

Non-GAAP non-operating loss, net: 

   

$   (1.2)

   

$     (0.6)

   
                     
           

GAAP and 

   

GAAP and 

 
           

Non-GAAP

   

Non-GAAP

 
           

Tax Rate %

( I )

 

Tax Rate %

( I )

INCOME TAX PROVISION:

               
 

GAAP income tax provision:

   

$  10.2

23%

 

$    20.4

23%

 
   

Non-GAAP items tax effected

( G )

 

12.8

   

11.0

   
   

Tax on gain on an equity sale

( H )

 

-

   

(5.8)

   
 

Non-GAAP income tax provision: 

   

$  23.0

24%

 

$    25.6

20%

 
                     

NET INCOME:  

               
 

GAAP net income attributable to Trimble Navigation Ltd.

   

$  34.1

   

$    68.6

   
   

Restructuring

( A )

 

1.3

   

0.4

   
   

Amortization of purchased intangible assets

( B )

 

40.7

   

40.6

   
   

Stock-based compensation

( C )

 

12.5

   

10.1

   
   

Acquisition / divestiture items

( D )

 

(3.0)

   

3.1

   
   

Gain on an equity sale

( E )

 

-

   

(15.1)

   
   

Debt issuance cost write-off

( F )

 

(0.1)

   

-

   
   

Non-GAAP tax adjustments

( G ), ( H )

 

(12.8)

   

(5.2)

   
 

Non-GAAP net income attributable to Trimble Navigation Ltd.

   

$  72.7

   

$  102.5

   
                     

DILUTED NET INCOME PER SHARE:

               
 

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

   

$  0.13

   

$0.26

   
   

Restructuring

( A )

 

-

   

-

   
   

Amortization of purchased intangible assets

( B )

 

0.16

   

0.16

   
   

Stock-based compensation

( C )

 

0.05

   

0.04

   
   

Acquisition / divestiture items

( D )

 

(0.01)

   

0.01

   
   

Gain on an equity sale

( E )

 

-

   

(0.06)

   
   

Debt issuance cost write-off

( F )

 

-

   

-

   
   

Non-GAAP tax adjustments

( G ), ( H )

 

(0.05)

   

(0.02)

   
 

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

   

$  0.28

   

$    0.39

   
                     

OPERATING LEVERAGE:

               
 

Increase (decrease) in non-GAAP operating income

   

$ (31.4)

   

$    17.9

   
 

Increase (decrease) in revenue

   

$ (22.1)

   

$    48.6

   
 

Operating leverage (increase in non-GAAP operating 

               
 

income as a % of increase in revenue)

   

N/A

   

36.8%

   

« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7  Next Page »



Review Article Be the first to review this article
Featured Video
Latest Blog Posts
Alex Carrick, Chief Economist at ConstructConnectThe AEC Lens
by Alex Carrick, Chief Economist at ConstructConnect
Canada Reached Some Labour Market Milestones in August
Jobs
ASIC Architects and Hardware Engineers at D. E. Shaw Research for D. E. Shaw Research at New York, New York
Senior Highway Engineer for RS&H at Jacksonville, Florida
GIS Specialist for Schneider Geospatial at Indianapolis, Indiana
Assistant Professor in Applied GIS for University of San Diego at San Diego, California
Product Design Engineer - Softgoods for Apple Inc at Cupertino, California
Director, Industrial Machinery Solutions- SISW PLM for Siemens AG at Livonia, Michigan
Upcoming Events
Building Innovation 2021 Resilience Sessions Virtual at United States - Sep 27 - 29, 2021
NIBS Building Innovation 2021: Virtual Edition. at United States - Sep 27 - 29, 2021
The 2nd international conference on Utopian and Sacred Architecture Studies at Online event Alexandria Egypt - Oct 5 - 7, 2021
Autodesk University 2021 | Free digital conference at United States - Oct 5 - 14, 2021



© 2021 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