Trimble Reports Second Quarter 2013 Revenue of $576.3 Million, GAAP EPS of $0.21 and Non-GAAP EPS of $0.38

    

GAAP TO NON-GAAP RECONCILIATION

(Dollars in thousands, except per share data)

(Unaudited)























Second Quarter of


First Two Quarters of







2013


2012


2013


2012







Dollar

% of


Dollar

% of


Dollar

% of


Dollar

% of







Amount

Revenue


Amount

Revenue


Amount

Revenue


Amount

Revenue


GROSS MARGIN:
















GAAP gross margin:



$   302,401

52.5%


$   267,696

51.7%


$   589,315

52.0%


$   526,846

51.7%




Restructuring

( A )


766

0.1%


34

0.0%


821

0.1%


79

0.0%




Amortization of purchased intangible assets

( B )


19,855

3.4%


13,296

2.6%


39,536

3.5%


26,417

2.6%




Stock-based compensation

( C )


607

0.1%


458

0.1%


1,207

0.1%


978

0.1%




Amortization of acquisition-related inventory step-up

( D )


524

0.1%


122

0.0%


1,127

0.1%


130

0.0%



Non-GAAP gross margin: 



$   324,153

56.2%


$   281,606

54.4%


$   632,006

55.8%


$   554,450

54.4%



















OPERATING EXPENSES:
















GAAP operating expenses:



$   237,496

41.2%


$   208,775

40.3%


$   467,953

41.3%


$   408,077

40.0%




Restructuring

( A )


(2,966)

-0.5%


(1,112)

-0.2%


(4,571)

-0.4%


(1,593)

-0.2%




Amortization of purchased intangible assets

( B )


(19,908)

-3.5%


(15,782)

-3.0%


(39,559)

-3.5%


(31,458)

-3.1%




Stock-based compensation

( C )


(7,828)

-1.4%


(7,697)

-1.5%


(16,046)

-1.4%


(14,966)

-1.4%




Acquisition costs

( E )


(2,976)

-0.4%


(7,815)

-1.5%


(6,394)

-0.6%


(12,581)

-1.2%



Non-GAAP operating expenses:



$   203,818

35.4%


$   176,369

34.1%


$   401,383

35.4%


$   347,479

34.1%



















OPERATING INCOME:
















GAAP operating income:



$     64,905

11.3%


$     58,921

11.4%


$   121,362

10.7%


$   118,769

11.6%




Restructuring

( A )


3,732

0.6%


1,146

0.2%


5,392

0.5%


1,672

0.2%




Amortization of purchased intangible assets

( B )


39,763

6.9%


29,078

5.6%


79,095

7.0%


57,875

5.7%




Stock-based compensation

( C )


8,435

1.5%


8,155

1.6%


17,253

1.5%


15,944

1.6%




Amortization of acquisition-related inventory step-up

( D )


524

0.1%


122

0.0%


1,127

0.1%


130

0.0%




Acquisition costs

( E )


2,976

0.5%


7,815

1.5%


6,394

0.6%


12,581

1.2%



Non-GAAP operating income: 



$   120,335

20.9%


$   105,237

20.3%


$   230,623

20.4%


$   206,971

20.3%



















NON-OPERATING INCOME, NET:
















GAAP non-operating income, net:



$      3,786



$      4,370



$       1,698



$      4,849





Acquisition / divestiture gain

( E )


(459)



(557)



(860)



(113)





Foreign exchange loss associated with acquisitions

( F )


-



-



-



1,578




Non-GAAP non-operating income, net: 



$      3,327



$      3,813



$          838



$      6,314


























GAAP and 



GAAP and 



GAAP and 



GAAP and 








Non-GAAP



Non-GAAP



Non-GAAP



Non-GAAP








Tax Rate %

( H )


Tax Rate %

( H )


Tax Rate %

( H )


Tax Rate %

( H )

INCOME TAX PROVISION:
















GAAP income tax provision:



$     13,738

20%


$     10,126

16%


$     19,175

16%


$     20,381

16%




Non-GAAP items tax effected

( G )


10,994



7,321



16,337



14,785




Non-GAAP income tax provision: 



$     24,732

20%


$     17,447

16%


$     35,512

16%


$     35,166

16%



















NET INCOME:  
















GAAP net income attributable to Trimble Navigation Ltd.



$     54,581



$     53,692



$   104,389



$   104,510





Restructuring

( A )


3,732



1,146



5,392



1,672





Amortization of purchased intangible assets

( B )


39,763



29,078



79,095



57,875





Stock-based compensation

( C )


8,435



8,155



17,253



15,944





Amortization of acquisition-related inventory step-up

( D )


524



122



1,127



130





Acquisition / divestiture costs, net

( E )


2,517



7,258



5,534



12,468





Foreign exchange loss associated with acquisitions

( F )


-



-



-



1,578





Non-GAAP items tax affected

( G )


(10,994)



(7,321)



(16,337)



(14,785)




Non-GAAP net income attributable to Trimble Navigation Ltd.



$     98,558



$     92,130



$   196,453



$   179,392




















DILUTED NET INCOME PER SHARE:
















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



$        0.21



$        0.21



$         0.40



$        0.41





Restructuring

( A )


0.01



-



0.02



0.01





Amortization of purchased intangible assets

( B )


0.15



0.11



0.30



0.23





Stock-based compensation

( C )


0.04



0.04



0.07



0.06





Amortization of acquisition-related inventory step-up

( D )


-



-



-



-





Acquisition / divestiture costs, net

( E )


0.01



0.03



0.02



0.05





Foreign exchange loss associated with acquisitions

( F )


-



-



-



0.01





Non-GAAP items tax affected

( G )


(0.04)



(0.03)



(0.06)



(0.07)




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


$        0.38



$        0.36



$         0.75



$        0.70




















OPERATING LEVERAGE:
















Increase in non-GAAP operating income



$     15,098



$     24,910



$     23,652



$     56,542




Increase in revenue



$     58,733



$   110,391



$   112,577



$   228,365




Operating leverage (increase in non-GAAP operating 
















income as a % of increase in revenue)



25.7%



22.6%



21.0%



24.8%




« 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
GIS Support Specialist for Palm Beach County at West Palm Beach, Florida
Upcoming Events
2018 ENVI Analytics Symposium at The Brown Palace Hotel & Spa Denver CO - Aug 21 - 23, 2018
2018 South Florida GIS Expo at 650 Okeechobee Blvd West Palm Beach FL - Aug 23 - 24, 2018
SPTechCon 2018 at Sheraton Boston Hotel Boston MA - Aug 26 - 29, 2018
FOSS4G 2018 at Arusha International Conference Centre Arusha Tanzania - Aug 27 - 28, 2018
Canon: oce crystalPoint
Teledyne Optech
Teledyne:
Bentley:RealityModeling
Interdrone 2018



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 TechJobsCafe - Technical Jobs and Resumes  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise