Trimble Reports Second Quarter 2015 Results

 

GAAP TO NON-GAAP RECONCILIATION

(Dollars in millions, except per share data)

(Unaudited)























Second Quarter of


First Two Quarters of







2015


2014


2015


2014







Dollar

% of


Dollar

% of


 Dollar 

% of


Dollar

% of







Amount

Revenue


Amount

Revenue


 Amount 

Revenue


Amount

Revenue


GROSS MARGIN:
















GAAP gross margin:



$ 303.9

51.9%


$ 354.6

55.2%


$   611.1

52.3%


$ 681.5

54.7%




Restructuring charges

( A )


0.3

0.1%


0.1

0.0%


0.5

0.0%


0.2

0.0%




Amortization of purchased intangible assets

( B )


23.0

3.9%


20.0

3.1%


45.5

3.9%


40.9

3.3%




Stock-based compensation

( C )


1.0

0.2%


0.8

0.2%


1.9

0.2%


1.5

0.1%




Amortization of acquisition-related inventory step-up

( D )


-

0.0%


0.1

0.0%


-

0.0%


0.1

0.0%



Non-GAAP gross margin: 



$ 328.2

56.1%


$ 375.6

58.5%


$   659.0

56.4%


$ 724.2

58.1%



















OPERATING EXPENSES:
















GAAP operating expenses:



$ 267.9

45.7%


$ 257.4

40.1%


$   535.6

45.8%


$ 508.6

40.8%




Restructuring charges

( A )


(5.2)

-0.9%


(0.8)

-0.1%


(6.3)

-0.5%


(1.1)

-0.1%




Amortization of purchased intangible assets

( B )


(17.8)

-3.0%


(17.8)

-2.8%


(36.0)

-3.1%


(37.5)

-3.0%




Stock-based compensation

( C )


(11.0)

-1.9%


(10.2)

-1.6%


(22.6)

-1.9%


(19.6)

-1.6%




Acquisition / divestiture items

( E )


(2.8)

-0.5%


(2.0)

-0.3%


(5.6)

-0.5%


(3.4)

-0.3%



Non-GAAP operating expenses:



$ 231.1

39.4%


$ 226.6

35.3%


$   465.1

39.8%


$ 447.0

35.8%



















OPERATING INCOME:
















GAAP operating income:



$   36.0

6.1%


$   97.2

15.1%


$     75.5

6.5%


$ 172.9

13.9%




Restructuring charges

( A )


5.5

0.9%


0.9

0.1%


6.8

0.6%


1.3

0.1%




Amortization of purchased intangible assets

( B )


40.8

7.0%


37.8

5.9%


81.5

7.0%


78.4

6.3%




Stock-based compensation

( C )


12.0

2.0%


11.0

1.8%


24.5

2.0%


21.1

1.6%




Amortization of acquisition-related inventory step-up

( D )


-

0.0%


0.1

0.0%


-

0.0%


0.1

0.0%




Acquisition / divestiture items

( E )


2.8

0.6%


2.0

0.3%


5.6

0.5%


3.4

0.3%



Non-GAAP operating income: 



$   97.1

16.6%


$ 149.0

23.2%


$   193.9

16.6%


$ 277.2

22.2%



















NON-OPERATING INCOME (LOSS), NET:
















GAAP non-operating income (loss), net:



$    (0.2)



$     1.6



$       4.5



$   14.4





Acquisition / divestiture items

( E )


0.2



2.6



(5.6)



4.3





Gain on an equity sale

( F )


-



-



-



(15.1)





Debt issuance cost write-off

( G )


0.1



-



-



-




Non-GAAP non-operating income (loss), net: 



$     0.1



$     4.2



$      (1.1)



$     3.6


























GAAP and 



GAAP and 



GAAP and 



GAAP and 








Non-GAAP



Non-GAAP



Non-GAAP



Non-GAAP








Tax Rate %

( K )


Tax Rate %

( K )


Tax Rate %

( K )


Tax Rate %

( K )

INCOME TAX PROVISION:
















GAAP income tax provision:



$   10.0

28%


$   20.7

21%


$     20.2

25%


$   41.1

22%




Non-GAAP items tax effected 

( H )


17.2



11.4



29.0



22.4





Difference in GAAP and Non-GAAP tax rate

( I )


(3.9)



-



(2.9)



-





Tax on gain on an equity sale

( J )


-



-



-



(5.8)




Non-GAAP income tax provision: 



$   23.3

24%


$   32.1

21%


$     46.3

24%


$   57.7

21%



















NET INCOME:  
















GAAP net income attributable to Trimble Navigation Ltd.



$   25.9



$   77.9



$     60.0



$ 146.5





Restructuring charges

( A )


5.5



0.9



6.8



1.3





Amortization of purchased intangible assets

( B )


40.8



37.8



81.5



78.4





Stock-based compensation

( C )


12.0



11.0



24.5



21.1





Amortization of acquisition-related inventory step-up

( D )


-



0.1



-



0.1





Acquisition / divestiture items

( E )


3.0



4.6



-



7.7





Gain on an equity sale

( F )


-



-



-



(15.1)





Debt issuance cost write-off

( G )


0.1



-



-



-





Non-GAAP tax adjustments

( H ), ( I ), ( J )


(13.3)



(11.4)



(26.1)



(16.6)




Non-GAAP net income attributable to Trimble Navigation Ltd.



$   74.0



$ 120.9



$   146.7



$ 223.4




















DILUTED NET INCOME PER SHARE:
















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



$   0.10



$   0.29



$     0.23



$   0.55





Restructuring charges

( A )


0.02



-



0.03



0.01





Amortization of purchased intangible assets

( B )


0.16



0.14



0.31



0.30





Stock-based compensation

( C )


0.04



0.04



0.09



0.08





Amortization of acquisition-related inventory step-up

( D )


-



-



-



-





Acquisition / divestiture items

( E )


0.01



0.02



-



0.03





Gain on an equity sale

( F )


-



-



-



(0.06)





Debt issuance cost write-off

( G )


-



-



-



-





Non-GAAP tax adjustments

( H ), ( I ), ( J )


(0.05)



(0.04)



(0.10)



(0.07)




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


$   0.28



$   0.45



$     0.56



$   0.84




















OPERATING LEVERAGE:
















Increase (decrease) in non-GAAP operating income



$  (51.9)



$   28.7



$    (83.3)



$   46.7




Increase (decrease) in revenue



$  (56.4)



$   65.9



$    (78.5)



$ 114.5




Operating leverage (increase in non-GAAP operating income as a % of increase in revenue)



 

N/A



43.6%



 

N/A



40.8%





« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7  Next Page »
Featured Video
Jobs
Business Technology Analyst for Surface Water Management at Everett, Washington
Business Development Manager for Berntsen International, Inc. at Madison, Wisconsin
GIS Specialist for Washington State Department of Natural Resources at Olympia, Washington
Equipment Engineer, Raxium for Google at Fremont, California
Mechanical Engineer 3 for Lam Research at Fremont, California
Machine Learning Engineer 3D Geometry/ Multi-Modal for Autodesk at San Francisco, California
Upcoming Events
Dimensions User Conference 2024 at The Venetian Resort Las Vegas NV - Nov 11 - 13, 2024
URISA GIS Leadership Academy at Embassy Suites Fort Worth Downtown 600 Commerce Street Fort Worth, TX - Nov 18 - 22, 2024



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