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 »



Review Article Be the first to review this article
Rand3D

Featured Video
Jobs
Mechanical Engineer for Allen & Shariff Corporation at Pittsburgh, Pennsylvania
Mid-Level Mechanical Engineer for Kiewit at lenexa, Kansas
System Designer/Engineer for Bluewater at Southfield, Michigan
Geospatial Analyst/Programmer for LANDIQ at Sacramento, California
GIS Data Analyst for CostQuest Associates, Inc. at Cincinnati, Ohio
Software Developer for CHA Consulting, Inc. at Norwell, Massachusetts
Upcoming Events
ESPRIT World 2018 at Indianapolis Marriott Downtown 350 West Maryland Street Indianapolis IN - Jun 11 - 15, 2018
HxGN LIVE 2018 at The Venetian Las Vegas NV - Jun 12 - 15, 2018
IMTS2018 International Manufacturing Tech Show at McCormick Place Chicago IL - Sep 10 - 15, 2018
4th International Conference on Sensors and Electronic Instrumentation Advances (SEIA' 2018) at Movenpick Hotel Amsterdam City Centre Amsterdam Netherlands - Sep 19 - 21, 2018
Kenesto: 30 day trial
MasterCAM



Internet Business Systems © 2018 Internet Business Systems, Inc.
25 North 14th Steet, Suite 710, San Jose, CA 95112
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering EDACafe - Electronic Design Automation GISCafe - Geographical Information Services TechJobsCafe - Technical Jobs and Resumes ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise