GAAP TO NON-GAAP RECONCILIATION (CONTINUED) | ||||||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
|
|
|
Third Quarter of |
|
First Three Quarters of | ||||||||||
|
|
|
|
2014 |
|
2013 |
|
2014 |
|
2013 | ||||||
|
|
|
|
|
% of Segment |
|
|
% of Segment |
|
|
% of Segment |
|
|
% of Segment | ||
SEGMENT OPERATING INCOME: |
|
|
Revenue |
|
|
Revenue |
|
|
Revenue |
|
|
Revenue | ||||
|
Engineering and Construction |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
GAAP operating income before corporate allocations: |
|
$ 70,553 |
20.6% |
|
$ 73,488 |
23.7% |
|
$ 219,952 |
21.6% |
|
$ 183,301 |
20.6% | ||
|
|
Stock-based compensation |
( L ) |
3,599 |
1.1% |
|
2,950 |
0.9% |
|
11,030 |
1.1% |
|
8,702 |
1.0% | ||
|
|
Non-GAAP operating income before corporate allocations: |
|
$ 74,152 |
21.7% |
|
$ 76,438 |
24.6% |
|
$ 230,982 |
22.7% |
|
$ 192,003 |
21.6% | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Field Solutions |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
GAAP operating income before corporate allocations: |
|
$ 25,185 |
28.4% |
|
$ 31,373 |
31.5% |
|
$ 116,794 |
34.2% |
|
$ 134,271 |
37.0% | ||
|
|
Stock-based compensation |
( L ) |
909 |
1.0% |
|
714 |
0.8% |
|
2,585 |
0.8% |
|
2,258 |
0.6% | ||
|
|
Non-GAAP operating income before corporate allocations: |
|
$ 26,094 |
29.4% |
|
$ 32,087 |
32.3% |
|
$ 119,379 |
35.0% |
|
$ 136,529 |
37.6% | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Mobile Solutions |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
GAAP operating income before corporate allocations: |
|
$ 18,209 |
15.0% |
|
$ 15,276 |
13.5% |
|
$ 54,764 |
15.1% |
|
$ 42,284 |
12.5% | ||
|
|
Stock-based compensation |
( L ) |
1,313 |
1.1% |
|
934 |
0.8% |
|
3,773 |
1.0% |
|
2,794 |
0.8% | ||
|
|
Non-GAAP operating income before corporate allocations: |
|
$ 19,522 |
16.1% |
|
$ 16,210 |
14.3% |
|
$ 58,537 |
16.1% |
|
$ 45,078 |
13.3% | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Advanced Devices |
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
GAAP operating income before corporate allocations: |
|
$ 9,091 |
27.9% |
|
$ 8,420 |
25.6% |
|
$ 32,850 |
30.4% |
|
$ 21,419 |
22.3% | ||
|
|
Stock-based compensation |
( L ) |
514 |
1.6% |
|
900 |
2.8% |
|
1,516 |
1.4% |
|
2,650 |
2.8% | ||
|
|
Non-GAAP operating income before corporate allocations: |
|
$ 9,605 |
29.5% |
|
$ 9,320 |
28.4% |
|
$ 34,366 |
31.8% |
|
$ 24,069 |
25.1% |