GAAP operating income for the third quarter of 2012 was $63.5 million, up 96 percent as compared to the third quarter of 2011. GAAP operating margin in the third quarter of 2012 was 12.6 percent of revenue as compared to 7.8 percent of revenue in the third quarter of 2011.
GAAP net income for the third quarter of 2012 was $53.4 million, up 91 percent as compared to the third quarter of 2011. Diluted earnings per share in the third quarter of 2012 were $0.42 as compared to diluted earnings per share of $0.22 in the third quarter of 2011. The tax rate for both GAAP and non-GAAP results was 19 percent for the third quarter of 2012 as compared to 9 percent in the third quarter of 2011, primarily due to the geographical mix of pre-tax income and the absence of research and development tax credits.
Third quarter 2012 non-GAAP operating income of $105.3 million was up 44 percent as compared to the third quarter of 2011. Non-GAAP operating margin was 20.9 percent of revenue as compared to 17.5 percent of revenue in the third quarter of 2011.
Non-GAAP net income of $86.8 million for the third quarter of 2012 was up 32 percent as compared to the third quarter of 2011. Diluted non-GAAP earnings per share in the third quarter of 2012 were $0.68 as compared to diluted non-GAAP earnings per share of $0.52 in the third quarter of 2011.
Third quarter 2012 non-GAAP results are adjusted for the following:
- Restructuring expense of $361 thousand as compared to $694 thousand in the third quarter of 2011;
- Amortization of intangibles of $31.4 million as compared to $24.1 million in the third quarter of 2011;
- Stock-based compensation expense of $7.7 million as compared to $7.1 million in the third quarter of 2011;
- Acquisition-related inventory step-up charge of $547 thousand as compared to $1.4 million in the third quarter of 2011;
- Acquisition-related costs of $1.5 million as compared to $6.1 million in the third quarter of 2011;
- In the third quarter of 2012 there was no gain or loss on foreign currency exchange from a hedge associated with an acquisition as compared to a loss of $2.2 million in the third quarter of 2011.
"Third quarter results demonstrated both significant year-to-year organic revenue growth as well as non-GAAP operating margin expansion. It is particularly encouraging that all reporting segments participated in this progression," said Steven W. Berglund, Trimble's president and chief executive officer. "While current macro-economic uncertainties require us to remain cautious about near-term prospects, the quarter's results reinforce our expectation of sustainable market and financial success."
Segment operating income is revenue less cost of sales and operating expenses, excluding general corporate expenses, restructuring expenses, amortization of intangibles, amortization of acquisition-related inventory step-up charges and acquisition costs. Non-GAAP segment operating income also excludes the impact of stock-based compensation expense.
Engineering and Construction (E&C)
Third quarter 2012 E&C revenue was $287.2 million, up 19 percent as compared to the third quarter of 2011. Growth in E&C came primarily from the sales of heavy and highway and vertical construction products, and acquisitions, partially offset by the impact of foreign exchange. Geographically, there was growth across all major regions.
Third quarter operating income in E&C was $68.5 million, or 23.8 percent of revenue as compared to $42.6 million, or 1 7.7 percent of revenue in the third quarter of 2011. Non-GAAP operating income was $71.1 million, or 24.8 percent of revenue, as compared to $45.2 million, or 18.8 percent of revenue, in the third quarter of 2011. The improvement in operating income was due to higher gross margins as a result of product mix and improved operating expense leverage.
Field Solutions
Third quarter 2012 Field Solutions revenue was $103.0 million, up 13 percent as compared to the third quarter of 2011 due primarily to increased sales of agricultural products.
Third quarter 2012 Field Solutions operating income was $36.0 million, or 35.0 percent of revenue, as compared to $31.0 million, or 34.1 percent of revenue, in the third quarter of 2011. Non-GAAP operating income was $36.6 million, or 35.6 percent of revenue, as compared to $31.6 million, or 34.7 percent of revenue, in the third quarter of 2011 due primarily to improvements in agricultural product margins.
Mobile Solutions
Third quarter 2012 Mobile Solutions revenue was $83.8 million, up 44 percent as compared to the third quarter of 2011 due to higher subscription revenue and the impact of acquisitions.
Third quarter 2012 Mobile Solutions operating income was $8.2 million, or 9.8 percent of revenue, as compared to $2.5 million, or 4.3 percent of revenue, in the third quarter of 2011. Non-GAAP operating income was $8.9 million, or 10.6 percent of revenue, as compared to $3.2 million, or 5.5 percent of revenue, in the third quarter of 2011. The improvement in non-GAAP operating margin was due primarily to growth in subscription revenue and the impact of acquisitions.
Advanced Devices
Third quarter 2012 Advanced Devices revenue was $30.7 million, up 13 percent as compared to the third quarter of 2011, primarily due to strong sales of timing devices.
Operating income in Advanced Devices for the third quarter of 2012 was $5.7 million, or 18.5 percent of revenue, as compared to $4.0 million, or 14.6 percent of revenue, in the third quarter of 2011. Non-GAAP operating income in Advanced Devices was $6.2 million, or 20.3 percent of revenue, as compared to $4.6 million, or 17.0 percent of revenue, in the third quarter of 2011. The improvement in non-GAAP operating margin was due to product mix.
Use of Non-GAAP Financial Information
To help our investors understand our past financial performance and our future results, as well as our performance relative to competitors, we supplement the financial results that we provide in accordance with generally accepted accounting principles, or GAAP, with non-GAAP financial measures. These non-GAAP measures can be used to evaluate our historical and prospective financial performance, as well as our performance relative to competitors. Our management regularly uses our supplemental non-GAAP financial measures internally to understand, manage and evaluate our business, and to make operating decisions. These non-GAAP measures are among the primary factors management uses in planning for and forecasting future periods. We believe that these non-GAAP financial measures reflect an additional way of viewing aspects of our operations that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business. Further, we believe some of our investors track our "core operating performance" as a means of evaluating our performance in the ordinary, ongoing, and customary course of our operations. Core operating performance excludes items that are non-cash, not expected to recur or not reflective of ongoing financial results. Management also believes that looking at our core operating performance provides a supplemental way to provide consistency in period to period comparisons.
The specific non-GAAP measures which we use along with a reconciliation to the nearest comparable GAAP measures and the explanation for why these non-GAAP measures provide useful information to investors regarding our financial condition and results of operations and why management chose to exclude selected items can be found at the end of this release. The method we use to produce non-GAAP results is not computed according to GAAP and may differ from the methods used by other companies. Our non-GAAP results are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of our non-GAAP financial measures to the comparable GAAP results, which is attached to this earnings release. Additional financial information about our use of non-GAAP results can be found on the investor relations page of our Web site at http://investor.trimble.com.
Forward Looking Guidance
For the fourth quarter of 2012 Trimble expects revenue between $503 million and $508 million with GAAP earnings per share of $0.24 to $0.26 and non-GAAP earnings per share of $0.54 to $0.56. Non-GAAP guidance excludes the amortization of intangibles of $31.6 million related to previous acquisitions; anticipated acquisition costs of $8.0 million; and the anticipated impact of stock-based compensation expense of $8.1 million. Both GAAP and non-GAAP earnings per share assume a 15 to 17 percent tax rate and 129.8 million shares outstanding. The above guidance includes the impact of the TMW System acquisition which closed Oct. 2, 2012. TMW System is expected to be slightly dilutive to Trimble's fourth quarter non-GAAP earnings per share by $0.01 to $0.03 per share, due to the impact of a one-time, non-cash write-down on a portion of TMW System's deferred revenue. Trimble expects the acquisition to be accretive to its 2013 non-GAAP earnings per share by $0.12 to $0.14 per share.
Investor Conference Call / Webcast Details
Trimble will hold a conference call on Nov. 1, 2012 at 1:30 p.m. PT to review its third quarter 2012 results. It will be broadcast live on the Web at http://investor.trimble.com. Investors without Internet access may dial into the call at (800) 528-9198 (U.S.) or (706) 902-3611 (international). A replay of the call will be available for seven days at (855) 859-2056 (U.S.) or (404) 537-3406 (international) and the pass code is 37450164. The replay will also be available on the Web at the address above.
About Trimble
Trimble applies technology to make field and mobile workers in businesses and government significantly more productive. Solutions are focused on applications requiring position or location—including surveying, construction, agriculture, fleet and asset management, public safety and mapping. In addition to utilizing positioning technologies, such as GPS, lasers and optics, Trimble solutions may include software content specific to the needs of the user. Wireless technologies are utilized to deliver the solution to the user and to ensure a tight coupling of the field and the back office. Founded in 1978, Trimble is headquartered in Sunnyvale, Calif.
For more information visit: www.trimble.com.
Safe Harbor
Certain statements made in this press release are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and are made pursuant to the safe harbor provisions of the Securities Litigation Reform Act of 1995. These statements include expectations for future financial market and economic conditions, the impact of acquisitions and the ability to deliver revenue, earnings per share and other financial projections that Trimble has guided for the fourth quarter and full year 2012, the impact of the TMW Systems acquisition in 2013, the expected tax rate, the anticipated impact of stock-based compensation expense, the amortization of intangibles related to previous acquisitions and the anticipated number of shares outstanding and interest costs. These forward-looking statements are subject to change, and actual results may materially differ from those set forth in this press release due to certain risks and uncertainties. The Company's results may be adversely affected if the Company is unable to market, manufacture and ship new products or obtain new customers for its Mobile Solutions segment or integrate new acquisitions. The Company's results would also be negatively impacted by further weakening in the macro environment in Europe and China or a softening of the market in North or South America. Any failure to achieve predicted results could negatively impact the Company's revenues, cash flow from operations, and other financial results. The Company's financial results will also depend on a number of other factors and risks detailed from time to time in reports filed with the SEC, including its quarterly reports on Form 10-Q and its annual report on Form 10- K, such as changes in economic conditions, critical part supply chain shortages, possible write-offs of goodwill, and regulatory proceedings affecting GPS. Undue reliance should not be placed on any forward-looking statement contained herein, especially in light of greater uncertainty than normal in the economy in general. These statements reflect the Company's position as of the date of this release. The Company expressly disclaims any undertaking to release publicly any updates or revisions to any statements to reflect any change in the Company's expectations or any change of events, conditions, or circumstances on which any such statement is based.
FTRMB
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||
|
(In thousands, except per share data) | ||||||||
|
(Unaudited) | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Quarter of |
|
First Three Quarters of | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
Product |
|
$ 386,902 |
|
$ 333,262 |
|
$1,187,638 |
|
$1,004,378 |
|
Service |
|
64,237 |
|
44,517 |
|
185,262 |
|
112,288 |
|
Subscription |
|
53,624 |
|
39,654 |
|
151,690 |
|
92,229 |
|
Total revenues |
|
504,763 |
|
417,433 |
|
1,524,590 |
|
1,208,895 |
|
|
|
|
|
|
|
|
|
|
|
Cost of sales: |
|
|
|
|
|
|
|
|
|
Product |
|
185,102 |
|
163,774 |
|
577,281 |
|
494,899 |
|
Service |
|
23,615 |
|
19,823 |
|
67,591 |
|
50,525 |
|
Subscription |
|
17,451 |
|
11,956 |
|
47,860 |
|
27,730 |
|
Amortization of purchased intangible assets |
|
15,728 |
|
10,321 |
|
42,145 |
|
23,918 |
|
Total cost of sales |
|
241,896 |
|
205,874 |
|
734,877 |
|
597,072 |
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
262,867 |
|
211,559 |
|
789,713 |
|
611,823 |
|
Gross margin (%) |
|
52.1% |
|
50.7% |
|
51.8% |
|
50.6% |
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
Research and development |
|
61,181 |
|
49,928 |
|
185,721 |
|
139,452 |
|
Sales and marketing |
|
76,481 |
|
70,662 |
|
230,094 |
|
195,359 |
|
General and administrative |
|
45,722 |
|
44,088 |
|
142,595 |
|
114,717 |
|
Restructuring |
|
301 |
|
647 |
|
1,894 |
|
1,775 |
|
Amortization of purchased intangible assets |
|
15,712 |
|
13,786 |
|
47,170 |
|
32,830 |
|
Total operating expenses |
|
199,397 |
|
179,111 |
|
607,474 |
|
484,133 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
63,470 |
|
32,448 |
|
182,239 |
|
127,690 |
|
|
|
|
|
|
|
|
|
|
|
Non-operating income, net |
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
(3,925) |
|
(2,942) |
|
(11,561) |
|
(4,184) |
|
Foreign currency transaction gain (loss), net |
|
174 |
|
(4,022) |
|
(1,843) |
|
2,780 |
|
Income from equity method investments, net |
|
6,453 |
|
4,789 |
|
19,708 |
|
10,970 |
|
Other income (expense), net |
|
650 |
|
(388) |
|
1,897 |
|
(892) |
|
Total non-operating income, net |
|
3,352 |
|
(2,563) |
|
8,201 |
|
8,674 |
|
|
|
|
|
|
|
|
|
|
|
Income before taxes |
|
66,822 |
|
29,885 |
|
190,440 |
|
136,364 |
|
|
|
|
|
|
|
|
|
|
|
Income tax provision |
|
13,022 |
|
2,689 |
|
33,403 |
|
16,118 |
|
Net income |
|
53,800 |
|
27,196 |
|
157,037 |
|
120,246 |
|
Less: Net gain (loss) attributable to noncontrolling interests |
|
436 |
|
(775) |
|
(837) |
|
(1,106) |
|
Net income attributable to Trimble Navigation Ltd. |
|
$ 53,364 |
|
$ 27,971 |
|
$ 157,874 |
|
$ 121,352 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share attributable to Trimble Navigation Ltd. |
|
|
|
|
|
|
|
|
|
Basic |
|
$ 0.42 |
|
$ 0.23 |
|
$ 1.26 |
|
$ 0.99 |
|
Diluted |
|
$ 0.42 |
|
$ 0.22 |
|
$ 1.23 |
|
$ 0.96 |
|
|
|
|
|
|
|
|
|
|
|
Shares used in calculating earnings per share: |
|
|
|
|
|
|
|
|
|
Basic |
|
125,871 |
|
122,969 |
|
125,202 |
|
122,485 |
|
Diluted |
|
128,379 |
|
125,894 |
|
128,144 |
|
125,980 |
|
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
|
(In thousands) | ||||
|
(Unaudited) | ||||
|
|
|
|
|
|
|
|
|
| ||
|
|
|
Third Quarter |
|
Fiscal Year End |
|
As of |
|
2012 |
|
2011 |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents |
|
$ 141,840 |
|
$ 154,621 |
|
Accounts receivables, net |
|
320,904 |
|
275,201 |
|
Other receivables |
|
13,374 |
|
7,103 |
|
Inventories, net |
|
234,301 |
|
232,063 |
|
Deferred income taxes |
|
43,037 |
|
44,632 |
|
Other current assets |
|
24,569 |
|
19,437 |
|
Total current assets |
|
778,025 |
|
733,057 |
|
|
|
|
|
|
|
Property and equipment, net |
|
81,653 |
|
62,724 |
|
Goodwill |
|
1,551,886 |
|
1,297,692 |
|
Other purchased intangible assets, net |
|
510,987 |
|
476,791 |
|
Other non-current assets |
|
98,942 |
|
82,211 |
|
|
|
|
|
|
|
Total assets |
|
$ 3,021,493 |
|
$ 2,652,475 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Current portion of long-term debt |
|
$ 89,909 |
|
$ 65,918 |
|
Accounts payable |
|
107,719 |
|
97,956 |
|
Accrued compensation and benefits |
|
82,328 |
|
73,894 |
|
Deferred revenue |
|
127,602 |
|
105,066 |
|
Accrued warranty expense |
|
16,083 |
|
18,444 |
|
Other accrued liabilities |
|
61,425 |
|
50,045 |
|
Total current liabilities |
|
485,066 |
|
411,323 |
|
|
|
|
|
|
|
Non-current portion of long-term debt |
|
553,198 |
|
498,518 |
|
Non-current deferred revenue |
|
6,346 |
|
13,113 |
|
Deferred income taxes |
|
99,412 |
|
95,594 |
|
Other non-current liabilities |
|
52,418 |
|
45,025 |
|
Total liabilities |
|
1,196,440 |
|
1,063,573 |
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity: |
|
|
|
|
|
Common stock |
|
965,035 |
|
878,514 |
|
Retained earnings |
|
836,903 |
|
685,639 |
|
Accumulated other comprehensive income |
|
6,692 |
|
5,140 |
|
Total Trimble Navigation Ltd. shareholders' equity |
|
1,808,630 |
|
1,569,293 |
|
Noncontrolling interests |
|
16,423 |
|
19,609 |
|
Total equity |
|
1,825,053 |
|
1,588,902 |
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ 3,021,493 |
|
$ 2,652,475 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||
|
(In thousands) | ||||
|
(Unaudited) | ||||
|
|
|
First Three Quarters of | ||
|
|
|
2012 |
|
2011 |
|
|
|
|
|
|
|
Cash flow from operating activities: |
|
|
|
|
|
Net Income |
|
$ 157,037 |
|
$ 120,246 |
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by |
|
|
|
|
|
operating activities: |
|
|
|
|
|
Depreciation expense |
|
16,910 |
|
14,683 |
|
Amortization expense |
|
89,315 |
|
56,747 |
|
Provision for doubtful accounts |
|
1,428 |
|
954 |
|
Deferred income taxes |
|
646 |
|
(10,175) |
|
Stock-based compensation |
|
23,628 |
|
21,033 |
|
Income from equity method investments |
|
(19,708) |
|
(11,001) |
|
Excess tax benefit for stock-based compensation |
|
(16,673) |
|
(11,698) |
|
Provision for excess and obsolete inventories |
|
6,372 |
|
6,915 |
|
Other non-cash items |
|
(3,019) |
|
2,738 |
|
|
|
|
|
|
|
Add decrease (increase) in assets: |
|
|
|
|
|
Accounts receivables |
|
(39,496) |
|
(43,117) |
|
Other receivables |
|
(7,996) |
|
13,471 |
|
Inventories |
|
(4,650) |
|
(11,344) |
|
Other current and non-current assets |
|
(2,844) |
|
7,005 |
|
|
|
|
|
|
|
Add increase (decrease) in liabilities: |
|
|
|
|
|
Accounts payable |
|
7,828 |
|
2,039 |
|
Accrued compensation and benefits |
|
6,375 |
|
(1,921) |
|
Deferred revenue |
|
12,390 |
|
7,638 |
|
Accrued warranty expense |
|
(2,491) |
|
402 |
|
Other current and non-current liabilities |
|
18,842 |
|
(2,794) |
|
Net cash provided by operating activities |
|
243,894 |
|
161,821 |
|
|
|
|
|
|
|
Cash flow from investing activities: |
|
|
|
|
|
Acquisitions of businesses, net of cash acquired |
|
(355,484) |
|
(758,243) |
|
Acquisition of property and equipment |
|
(34,126) |
|
(16,002) |
|
Acquisitions of intangible assets |
|
(795) |
|
(1,666) |
|
Purchases of equity method investments |
|
|
|
(3,267) |
|
Dividends received |
|
2,140 |
|
7,500 |
|
Other |
|
303 |
|
(168) |
|
Net cash used in investing activities |
|
(387,962) |
|
(771,846) |
|
|
|
|
|
|
|
Cash flow from financing activities: |
|
|
|
|
|
Issuance of common stock, net |
|
37,142 |
|
40,182 |
|
Excess tax benefit for stock-based compensation |
|
16,673 |
|
11,698 |
|
Proceeds from long-term debt and revolving credit lines |
|
478,556 |
|
702,225 |
|
Payments on short-term and long-term debt |
|
(401,062) |
|
(225,942) |
|
Net cash provided by financing activities |
|
131,309 |
|
528,163 |
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
(22) |
|
(671) |
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents |
|
(12,781) |
|
(82,533) |
|
Cash and cash equivalents - beginning of period |
|
154,621 |
|
220,788 |
|
|
|
|
|
|
|
Cash and cash equivalents - end of period |
|
$ 141,840 |
|
$ 138,255 |
|
REPORTING SEGMENTS | |||||||||||
|
(Dollars in thousands) | |||||||||||
|
(Unaudited) | |||||||||||
|
| |||||||||||
|
| |||||||||||
|
|
|
Reporting Segments | |||||||||
|
|
|
Engineering |
|
|
|
|
|
| |||
|
|
|
and |
|
Field |
|
Mobile |
|
Advanced | |||
|
|
|
Construction |
|
Solutions |
|
Solutions |
|
Devices | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THIRD QUARTER OF FISCAL 2012 : |
|
|
|
|
|
|
|
| |||
|
|
Revenues |
|
$ 287,244 |
|
$ 102,993 |
|
$ 83,830 |
|
$ 30,696 | ||
|
|
|
|
|
|
|
|
|
|
| ||
|
|
Operating income before corporate allocations: |
|
$ 68,451 |
|
$ 36,021 |
|
$ 8,218 |
|
$ 5,684 | ||
|
|
Operating margin (% of segment external net revenues) |
|
23.8% |
|
35.0% |
|
9.8% |
|
18.5% | ||
|
|
|
|
|
|
|
|
|
|
| ||
|
THIRD QUARTER OF FISCAL 2011 : |
|
|
|
|
|
|
|
| |||
|
|
Revenues |
|
$ 241,106 |
|
$ 91,106 |
|
$ 58,101 |
|
$ 27,120 | ||
|
|
|
|
|
|
|
|
|
|
| ||
|
|
Operating income before corporate allocations: |
|
$ 42,634 |
|
$ 31,030 |
|
$ 2,503 |
|
$ 3,970 | ||
|
|
|
Operating margin (% of segment external net revenues) |
|
17.7% |
|
34.1% |
|
4.3% |
|
14.6% | |
|
|
|
|
|
|
|
|
|
|
| ||
|
FIRST THREE QUARTERS OF FISCAL 2012 : |
|
|
|
|
|
|
|
| |||
|
|
Revenue |
|
$ 820,304 |
|
$ 373,863 |
|
$ 243,615 |
|
$ 86,808 | ||
|
|
|
|
|
|
|
|
|
|
| ||
|
|
Operating income before corporate allocations: |
|
$ 168,001 |
|
$ 145,005 |
|
$ 21,200 |
|
$ 12,936 | ||
|
|
|
Operating margin (% of segment external net revenues) |
|
20.5% |
|
38.8% |
|
8.7% |
|
14.9% | |
|
|
|
|
|
|
|
|
|
|
| ||
|
FIRST THREE QUARTERS OF FISCAL 2011 : |
|
|
|
|
|
|
|
| |||
|
|
Revenue |
|
$ 667,808 |
|
$ 318,188 |
|
$ 142,747 |
|
$ 80,152 | ||
|
|
|
|
|
|
|
|
|
|
| ||
|
|
Operating income (loss) before corporate allocations: |
|
$ 112,400 |
|
$ 126,078 |
|
$ (1,515) |
|
$ 10,441 | ||
|
|
|
Operating margin (% of segment external net revenues) |
|
16.8% |
|
39.6% |
|
-1.1% |
|
13.0% | |
|
GAAP TO NON-GAAP RECONCILIATION | ||||||||||||||||
|
(Dollars in thousands, except per share data) | ||||||||||||||||
|
(Unaudited) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Quarter of |
|
First Three Quarters of |
| ||||||||
|
|
|
|
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
|
|
|
|
Dollar |
% of |
|
Dollar |
% of |
|
Dollar |
% of |
|
Dollar |
% of |
|
|
|
|
|
|
|
Amount |
Revenue |
|
Amount |
Revenue |
|
Amount |
Revenue |
|
Amount |
Revenue |
|
|
GROSS MARGIN: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
GAAP gross margin: |
|
|
$ 262,867 |
52.1% |
|
$ 211,559 |
50.7% |
|
$ 789,713 |
51.8% |
|
$ 611,823 |
50.6% |
| |
|
|
|
Restructuring |
( A ) |
|
60 |
0.0% |
|
47 |
0.0% |
|
139 |
0.0% |
|
335 |
0.0% |
|
|
|
|
Amortization of purchased intangible assets |
( B ) |
|
15,728 |
3.1% |
|
10,321 |
2.5% |
|
42,145 |
2.8% |
|
23,918 |
2.0% |
|
|
|
|
Stock-based compensation |
( C ) |
|
502 |
0.1% |
|
491 |
0.1% |
|
1,480 |
0.1% |
|
1,461 |
0.1% |
|
|
|
|
Amortization of acquisition-related inventory step-up |
( D ) |
|
547 |
0.1% |
|
1,354 |
0.3% |
|
677 |
0.0% |
|
3,063 |
0.3% |
|
|
|
Non-GAAP gross margin: |
|
|
$ 279,704 |
55.4% |
|
$ 223,772 |
53.6% |
|
$ 834,154 |
54.7% |
|
$ 640,600 |
53.0% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
GAAP operating expenses: |
|
|
$ 199,397 |
39.5% |
|
$ 179,111 |
42.9% |
|
$ 607,474 |
39.8% |
|
$ 484,133 |
40.0% |
| |
|
|
|
Restructuring |
( A ) |
|
(301) |
-0.1% |
|
(647) |
-0.2% |
|
(1,894) |
-0.1% |
|
(1,775) |
-0.1% |
|
|
|
|
Amortization of purchased intangible assets |
( B ) |
|
(15,712) |
-3.1% |
|
(13,785) |
-3.3% |
|
(47,170) |
-3.1% |
|
(32,829) |
-2.7% |
|
|
|
|
Stock-based compensation |
( C ) |
|
(7,182) |
-1.3% |
|
(6,615) |
-1.6% |
|
(22,148) |
-1.5% |
|
(19,572) |
-1.6% |
|
|
|
|
Acquisition costs |
( E ) |
|
(1,804) |
-0.4% |
|
(7,281) |
-1.7% |
|
(14,385) |
-0.9% |
|
(12,775) |
-1.1% |
|
|
|
Non-GAAP operating expenses: |
|
|
$ 174,398 |
34.6% |
|
$ 150,783 |
36.1% |
|
$ 521,877 |
34.2% |
|
$ 417,182 |
34.5% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
GAAP operating income: |
|
|
$ 63,470 |
12.6% |
|
$ 32,448 |
7.8% |
|
$ 182,239 |
12.0% |
|
$ 127,690 |
10.6% |
| |
|
|
|
Restructuring |
( A ) |
|
361 |
0.1% |
|
694 |
0.2% |
|
2,033 |
0.1% |
|
2,110 |
0.2% |
|
|
|
|
Amortization of purchased intangible assets |
( B ) |
|
31,440 |
6.2% |
|
24,106 |
5.8% |
|
89,315 |
5.9% |
|
56,747 |
4.7% |
|
|
|
|
Stock-based compensation |
( C ) |
|
7,684 |
1.5% |
|
7,106 |
1.7% |
|
23,628 |
1.6% |
|
21,033 |
1.6% |
|
|
|
|
Amortization of acquisition-related inventory step-up |
( D ) |
|
547 |
0.1% |
|
1,354 |
0.3% |
|
677 |
0.0% |
|
3,063 |
0.3% |
|
|
|
|
Acquisition costs |
( E ) |
|
1,804 |
0.4% |
|
7,281 |
1.7% |
|
14,385 |
0.9% |
|
12,775 |
1.1% |
|
|
|
Non-GAAP operating income: |
|
|
$ 105,306 |
20.9% |
|
$ 72,989 |
17.5% |
|
$ 312,277 |
20.5% |
|
$ 223,418 |
18.5% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-OPERATING INCOME, NET: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
GAAP non-operating income, net: |
|
|
$ 3,352 |
|
|
$ (2,563) |
|
|
$ 8,201 |
|
|
$ 8,674 |
|
| |
|
|
|
Acquisition gain |
( E ) |
|
(334) |
|
|
(1,220) |
|
|
(447) |
|
|
(71) |
|
|
|
|
|
Debt issuance cost write-off |
( F ) |
|
- |
|
|
- |
|
|
- |
|
|
377 |
|
|
|
|
|
Foreign exchange (gain) loss associated with acquisitions |
( G ) |
|
- |
|
|
2,190 |
|
|
1,578 |
|
|
(3,456) |
|
|
|
|
Non-GAAP non-operating income, net: |
|
|
$ 3,018 |
|
|
$ (1,593) |
|
|
$ 9,332 |
|
|
$ 5,524 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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: |
|
|
$ 13,022 |
19% |
|
$ 2,689 |
9% |
|
$ 33,403 |
18% |
|
$ 16,118 |
12% |
| |
|
|
|
Non-GAAP items tax effected: |
( H ) |
|
8,088 |
|
|
3,737 |
|
|
22,873 |
|
|
10,478 |
|
|
|
|
Non-GAAP income tax provision: |
|
|
$ 21,110 |
19% |
|
$ 6,426 |
9% |
|
$ 56,276 |
18% |
|
$ 26,596 |
12% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
GAAP net income attributable to Trimble Navigation Ltd. |
|
|
$ 53,364 |
|
|
$ 27,971 |
|
|
$ 157,874 |
|
|
$ 121,352 |
|
| |
|
|
|
Restructuring |
( A ) |
|
361 |
|
|
694 |
|
|
2,033 |
|
|
2,110 |
|
|
|
|
|
Amortization of purchased intangible assets |
( B ) |
|
31,440 |
|
|
24,106 |
|
|
89,315 |
|
|
56,747 |
|
|
|
|
|
Stock-based compensation |
( C ) |
|
7,684 |
|
|
7,106 |
|
|
23,628 |
|
|
21,033 |
|
|
|
|
|
Amortization of acquisition-related inventory step-up |
( D ) |
|
547 |
|
|
1,354 |
|
|
677 |
|
|
3,063 |
|
|
|
|
|
Acquisition costs |
( E ) |
|
1,470 |
|
|
6,061 |
|
|
13,938 |
|
|
12,705 |
|
|
|
|
|
Debt issuance cost write-off |
( F ) |
|
- |
|
|
- |
|
|
- |
|
|
377 |
|
|
|
|
|
Foreign exchange (gain) loss associated with acquisitions |
( G ) |
|
- |
|
|
2,190 |
|
|
1,578 |
|
|
(3,456) |
|
|
|
|
|
Non-GAAP tax adjustments |
( H ) |
|
(8,088) |
|
|
(3,737) |
|
|
(22,873) |
|
|
(10,478) |
|
|
|
|
Non-GAAP net income attributable to Trimble Navigation Ltd. |
|
|
$ 86,778 |
|
|
$ 65,745 |
|
|
$ 266,170 |
|
|
$ 203,453 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DILUTED NET INCOME PER SHARE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
GAAP diluted net income per share attributable to Trimble Navigation Ltd. |
|
|
$ 0.42 |
|
|
$ 0.22 |
|
|
$ 1.23 |
|
|
$ 0.96 |
|
| |
|
|
|
Restructuring |
( A ) |
|
- |
|
|
0.01 |
|
|
0.02 |
|
|
0.02 |
|
|
|
|
|
Amortization of purchased intangible assets |
( B ) |
|
0.24 |
|
|
0.19 |
|
|
0.70 |
|
|
0.45 |
|
|
|
|
|
Stock-based compensation |
( C ) |
|
0.06 |
|
|
0.06 |
|
|
0.18 |
|
|
0.17 |
|
|
|
|
|
Amortization of acquisition-related inventory step-up |
( D ) |
|
- |
|
|
0.01 |
|
|
0.01 |
|
|
0.02 |
|
|
|
|
|
Acquisition costs |
( E ) |
|
0.01 |
|
|
0.05 |
|
|
0.11 |
|
|
0.10 |
|
|
|
|
|
Debt issuance cost write-off |
( F ) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
Foreign exchange (gain) loss associated with acquisitions |
( G ) |
|
- |
|
|
0.01 |
|
|
0.01 |
|
|
(0.03) |
|
|
|
|
|
Non-GAAP tax adjustments |
( H ) |
|
(0.05) |
|
|
(0.03) |
|
|
(0.18) |
|
|
(0.08) |
|
|
|
|
Non-GAAP diluted net income per share attributable to Trimble Navigation Ltd. |
|
$ 0.68 |
|
|
$ 0.52 |
|
|
$ 2.08 |
|
|
$ 1.61 |
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING LEVERAGE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
Increase in non-GAAP operating income |
|
|
$ 32,317 |
|
|
$ 20,417 |
|
|
$ 88,859 |
|
|
$ 52,137 |
|
| |
|
|
Increase in revenue |
|
|
$ 87,330 |
|
|
$ 99,223 |
|
|
$ 315,695 |
|
|
$ 238,307 |
|
| |
|
|
Operating leverage (increase in non-GAAP operating |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
income as a % of increase in revenue) |
|
|
37.0% |
|
|
20.6% |
|
|
28.1% |
|
|
21.9% |
|
| |
|
GAAP TO NON-GAAP RECONCILIATION (CONTINUED) | |||||||||||||||
|
(Dollars in thousands, except per share data) | |||||||||||||||
|
(Unaudited) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Quarter of |
|
First Three Quarters of | ||||||||
|
|
|
|
|
|
2012 |
|
2011 |
|
2012 |
|
2011 | ||||
|
|
|
|
|
|
|
% of Segment |
|
|
% of Segment |
|
|
% of Segment |
|
|
% of Segment |
|
SEGMENT OPERATING INCOME: |
|
|
|
Revenue |
|
|
Revenue |
|
|
Revenue |
|
|
Revenue | ||
|
|
Engineering and Construction |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
GAAP operating income before corporate allocations: |
|
|
$ 68,451 |
23.8% |
|
$ 42,634 |
17.7% |
|
$ 168,001 |
20.5% |
|
$ 112,400 |
16.8% |
|
|
|
Stock-based compensation |
( J ) |
|
2,675 |
1.0% |
|
2,579 |
1.1% |
|
8,730 |
1.0% |
|
7,360 |
1.1% |
|
|
|
Non-GAAP operating income before corporate allocations: |
|
|
$ 71,126 |
24.8% |
|
$ 45,213 |
18.8% |
|
$ 176,731 |
21.5% |
|
$ 119,760 |
17.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Field Solutions |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
GAAP operating income before corporate allocations: |
|
|
$ 36,021 |
35.0% |
|
$ 31,030 |
34.1% |
|
$ 145,005 |
38.8% |
|
$ 126,078 |
39.6% |
|
|
|
Stock-based compensation |
( J ) |
|
628 |
0.6% |
|
559 |
0.6% |
|
1,952 |
0.5% |
|
1,619 |
0.5% |
|
|
|
Non-GAAP operating income before corporate allocations: |
|
|
$ 36,649 |
35.6% |
|
$ 31,589 |
34.7% |
|
$ 146,957 |
39.3% |
|
$ 127,697 |
40.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mobile Solutions |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
GAAP operating income (loss) before corporate allocations: |
|
|
$ 8,218 |
9.8% |
|
$ 2,503 |
4.3% |
|
$ 21,200 |
8.7% |
|
$ (1,515) |
(1.1%) |
|
|
|
Stock-based compensation |
( J ) |
|
682 |
0.8% |
|
668 |
1.2% |
|
1,710 |
0.7% |
|
2,473 |
1.8% |
|
|
|
Non-GAAP operating income before corporate allocations: |
|
|
$ 8,900 |
10.6% |
|
$ 3,171 |
5.5% |
|
$ 22,910 |
9.4% |
|
$ 958 |
0.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advanced Devices |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
GAAP operating income before corporate allocations: |
|
|
$ 5,684 |
18.5% |
|
$ 3,970 |
14.6% |
|
$ 12,936 |
14.9% |
|
$ 10,441 |
13.0% |
|
|
|
Stock-based compensation |
( J ) |
|
544 |
1.8% |
|
636 |
2.4% |
|
1,716 |
2.0% |
|
1,955 |
2.5% |
|
|
|
Non-GAAP operating income before corporate allocations: |
|
|
$ 6,228 |
20.3% |
|
$ 4,606 |
17.0% |
|
$ 14,652 |
16.9% |
|
$ 12,396 |
15.5% |
|
FOOTNOTES TO GAAP TO NON-GAAP RECONCILIATION | ||||||||||||
|
| ||||||||||||
|
(Unaudited) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Our non-GAAP measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures. The non-GAAP financial measures included in the previous table as well as detailed explanations to the adjustments to comparable GAAP measures, are set forth below:
| ||||||||||||
|
Non-GAAP operating income
| ||||||||||||
|
Non-GAAP income tax provision
| ||||||||||||
|
Non-GAAP segment operating income
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( A ) |
Restructuring costs. Included in our GAAP presentation of cost of sales and operating expenses, restructuring costs recorded are primarily for employee compensation resulting from reductions in employee headcount in connection with our company restructurings. We exclude restructuring costs from our non-GAAP measures because we believe they do not reflect expected future operating expenses, they are not indicative of our core operating performance, and they are not meaningful in comparisons to our past operating performance. | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( B ) |
Amortization of purchased intangible assets. Included in our GAAP presentation of gross margin, operating expenses, operating income, and net income is amortization of purchased intangible assets. US GAAP accounting requires that intangible assets are recorded at fair value and amortized over their useful lives. Consequently, the timing and size of our acquisitions will cause our operating results to vary from period to period making a comparison to past performance difficult for investors. This accounting treatment may cause differences when comparing our results to companies that grow internally because the fair value assigned to the intangible assets acquired through acquisition may significantly exceed the equivalent expenses that a company may incur for similar efforts when performed internally. Furthermore, the useful life that we expense our intangible assets over may be substantially different from the time period that an internal growth company incurs and recognizes such expenses. We believe that by excluding the amortization of purchased intangible assets, which primarily represents technology and/or customer relationships already developed, it enhances comparability by allowing investors to compare our operations pre-acquisition to those post-acquisitions and to those of our competitors that have pursued internal growth strategies. | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( C ) |
Stock-based compensation. Included in our GAAP presentation of cost of sales and operating expenses, stock-based compensation consists of expenses for employee stock options and awards and purchase rights under our employee stock purchase plan. We exclude stock-based compensation expense from our non-GAAP measures because some investors may view it as not reflective of our core operating performance as it is a non-cash expense. For the third quarter and the first three quarters of fiscal 2012 and 2011, stock-based compensation was allocated as follows: | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third Quarter of |
|
First Three Quarters of |
| ||||
|
|
|
(Dollars in thousands) |
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
|
|
|
Cost of sales |
|
|
$ 502 |
|
$ 491 |
|
$ 1,480 |
|
$ 1,461 |
|
|
|
|
Research and development |
|
|
1,163 |
|
1,151 |
|
3,869 |
|
3,373 |
|
|
|
|
Sales and Marketing |
|
|
1,616 |
|
1,672 |
|
5,244 |
|
4,966 |
|
|
|
|
General and administrative |
|
|
4,403 |
|
3,791 |
|
13,035 |
|
11,233 |
|
|
|
|
|
|
|
$ 7,684 |
|
$ 7,105 |
|
$ 23,628 |
|
$ 21,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( D ) |
Amortization of acquisition-related inventory step-up. The purchase accounting entries associated with our business acquisitions require us to record inventory at its fair value, which is sometimes greater than the previous book value of the inventory. Included in our GAAP presentation of cost of sales, the increase in inventory value is amortized to cost of sales over the period that the related product is sold. We exclude inventory step-up amortization from our non-GAAP measures because it is a non-cash expense that we do not believe is indicative of our ongoing operating results. We further believe that excluding this item from our non-GAAP results is useful to investors in that it allows for period-over-period comparability. | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( E ) |
Acquisition costs. Included in our GAAP presentation of operating expenses, acquisition costs consist of external and incremental costs resulting directly from merger and acquisition activities such as legal, due diligence, integration costs and acquisition bonus payments. Included in our GAAP presentation of non-operating income, net, acquisition costs include unusual acquisition related items such as an adjustment to a gain on bargain purchase (resulting from the fair value of identifiable net assets acquired exceeding the consideration transferred), and adjustments to the fair value of earn-out liabilities. Although we do numerous acquisitions, the costs that have been excluded from the non-GAAP measures are costs specific to particular acquisitions. These are one-time costs that vary significantly in amount and timing and are not indicative of our core operating performance. | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( F ) |
Debt issuance cost write-off. Included in our non-operating income, net this amount represents a write-off of debt issuance cost for a terminated credit facility. We excluded the debt issuance cost write-off from our non-GAAP measures. We believe that investors benefit from excluding this item from our non-operating income to facilitate a more meaningful evaluation of our non-operating income trends. | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( G ) |
Foreign exchange (gain) loss associated with acquisitions. This amount represents the (gain) loss on foreign exchange hedges associated with two of our acquisitions. We excluded the foreign exchange (gain) loss from our non-GAAP measures because we believe that the exclusion of this item provides investors an enhanced view of the cost structure of our operations and facilitates comparisons with the results of other periods. | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( H ) |
Non-GAAP items tax effected. This amount adjusts the provision for income taxes to reflect the effect of the non-GAAP items (A) - (G) on non-GAAP net income. We believe this information is useful to investors because it provides for consistent treatment of the excluded items in this non-GAAP presentation. | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( I ) |
GAAP and non-GAAP tax rate %. These percentages are defined as GAAP income tax provision as a percentage of GAAP income before taxes and non-GAAP income tax provision as a percentage of non-GAAP income before taxes. We believe that investors benefit from a presentation of non-GAAP tax rate percentage as a way of facilitating a comparison to non-GAAP tax rates in prior periods. | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
( J ) |
Stock-based compensation. The amounts consist of expenses for employee stock options and awards and purchase rights under our employee stock purchase plan. As referred to above we exclude stock-based compensation here because investors may view it as not reflective of our core operating performance as it is a non-cash expense. However, management does include stock-based compensation for budgeting and incentive plans as well as for reviewing internal financial reporting. We discuss our operating results by segment with and without stock-based compensation expense, as we believe it is useful to investors. Stock-based compensation not allocated to the reportable segments was approximately $3.2 million and $2.7 million for the third quarter of fiscal 2012 and 2011, respectively, and $9.5 million and $7.6 million for the first three quarters of fiscal 2012 and 2011, respectively. | |||||||||||
SOURCE Trimble
| Contact: |
| Trimble
Media, Lea Ann McNabb, Trimble Phone: +1-408-481-7808 Email Contact Investors, Willa McManmon, Trimble Phone: +1-408-481-7838 Email Contact Web: http://www.trimble.com |