Trimble Announces First Quarter 2012 Revenue of $502.3 Million, Up 31 Percent; Non-GAAP Earnings per Share of $0.68, Up 36 Percent, as Compared to First Quarter 2011

 

 

GAAP TO NON-GAAP RECONCILIATION

(Dollars in thousands, except per share data)

(Unaudited)

















First Quarter of







2012


2011







Dollar

% of


Dollar

% of







Amount

Revenue


Amount

Revenue


GROSS MARGIN:










GAAP gross margin:



$ 259,150

51.6%


$ 191,530

49.8%




Restructuring

( A )


45

0.0%


99

0.0%




Amortization of purchased intangible assets

( B )


13,121

2.6%


6,888

1.9%




Stock-based compensation

( C )


520

0.1%


468

0.1%




Amortization of acquisition-related inventory step-up

( D )


8

0.0%


508

0.1%



Non-GAAP gross margin: 



$ 272,844

54.3%


$ 199,493

51.9%













OPERATING EXPENSES:










GAAP operating expenses:



$ 199,302

39.7%


$ 147,855

38.5%




Restructuring

( A )


(481)

-0.1%


(767)

-0.2%




Amortization of purchased intangible assets

( B )


(15,676)

-3.2%


(9,177)

-2.4%




Stock-based compensation

( C )


(7,269)

-1.4%


(6,330)

-1.6%




Acquisition costs

( E )


(4,766)

-0.9%


(2,190)

-0.6%



Non-GAAP operating expenses:



$ 171,110

34.1%


$ 129,391

33.7%













OPERATING INCOME:










GAAP operating income:



$  59,848

11.9%


$  43,675

11.4%




Restructuring

( A )


526

0.1%


866

0.2%




Amortization of purchased intangible assets

( B )


28,797

5.7%


16,065

4.2%




Stock-based compensation

( C )


7,789

1.6%


6,798

1.8%




Amortization of acquisition-related inventory step-up

( D )


8

0.0%


508

0.1%




Acquisition costs

( E )


4,766

1.0%


2,190

0.5%



Non-GAAP operating income: 



$ 101,734

20.3%


$  70,102

18.2%













NON-OPERATING INCOME, NET:










GAAP non-operating income, net:



$       479



$    2,606





Acquisition loss

( E )


444



765





Foreign exchange loss associated with acquisition

( F )


1,578



-




Non-GAAP non-operating income, net: 



$    2,501



$    3,371




















GAAP and 



GAAP and 








Non-GAAP



Non-GAAP








Tax Rate %

( H )


Tax Rate %

( H )

INCOME TAX PROVISION:










GAAP income tax provision:



$  10,255

17%


$    7,409

16%




Non-GAAP items tax effected:

( G )


7,464



4,353




Non-GAAP income tax provision: 



$  17,719

17%


$  11,762

16%













NET INCOME:  










GAAP net income attributable to Trimble Navigation Ltd.



$  50,818



$  39,703





Restructuring

( A )


526



866





Amortization of purchased intangible assets

( B )


28,797



16,065





Stock-based compensation

( C )


7,789



6,798





Amortization of acquisition-related inventory step-up

( D )


8



508





Acquisition costs

( E )


5,210



2,955





Foreign exchange loss associated with acquisition

( F )


1,578



-





Non-GAAP tax adjustments

( G )


(7,464)



(4,353)




Non-GAAP net income attributable to Trimble Navigation Ltd.


$  87,262



$  62,542














DILUTED NET INCOME PER SHARE:










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

$      0.40



$      0.32





Restructuring

( A )


-



0.01





Amortization of purchased intangible assets

( B )


0.23



0.13





Stock-based compensation

( C )


0.06



0.05





Amortization of acquisition-related inventory step-up

( D )


-



-





Acquisition costs

( E )


0.04



0.02





Foreign exchange loss associated with acquisition

( F )


0.01



-





Non-GAAP tax adjustments

( G )


(0.06)



(0.03)




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

$       0.68



$      0.50














OPERATING LEVERAGE:










Increase in non-GAAP operating income



$   31,632



$  13,048




Increase in revenue



$ 117,974



$  65,278




Operating leverage (increase in non-GAAP operating 










income as a % of increase in revenue)



26.8%



20.0%




« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9  Next Page »



Review Article Be the first to review this article


Featured Video
Jobs
Business Partner Manager for Cityworks - Azteca Systems, LLC at Sandy, UT
GIS Analyst II for Air Worldwide at Boston, MA
Senior Structural Engineer for Design Everest at San Francisco, CA
Upcoming Events
RoboUniverse San Diego at San Diego CA - Dec 14 - 15, 2016
DGI 2017 at QEII Centre London United Kingdom - Jan 23 - 25, 2017
Geospatial World Forum 2017 Hyderabad at Hyderabad International Convention Center P.O Bag 1101, Cyberabad Post Office Hyderabad Telangana India - Jan 23 - 25, 2017
GMP Compliance for Quality Control Laboratories 2016 at Andheri Kurla Road, Sahar Village, Andheri-Kurla Road, Mumbai, Maharashtra 40005 Mumbai, Maharashtra India - Jan 23 - 24, 2017
Trimble
Teledyne Optech
University of Denver GIS Masters Degree Online
CADalog.com - Countless CAD add-ons, plug-ins and more.



Internet Business Systems © 2016 Internet Business Systems, Inc.
595 Millich Dr., Suite 216, Campbell, CA 95008
+1 (408)-337-6870 — 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 Policy