Trimble Reports First Quarter 2014 Results

 

GAAP TO NON-GAAP RECONCILIATION


(Dollars in thousands, except per share data)


(Unaudited)


















First Quarter of







2014


2013







Dollar

% of


Dollar

% of







Amount

Revenue


Amount

Revenue


GROSS MARGIN:










GAAP gross margin:



$ 326,892

54.1%


$ 286,914

51.6%




Restructuring

( A )


47

0.0%


55

0.0%




Amortization of purchased intangible assets

( B )


20,888

3.5%


19,681

3.6%




Stock-based compensation

( C )


747

0.1%


600

0.1%




Amortization of acquisition-related inventory step-up

( D )


51

0.0%


603

0.1%



Non-GAAP gross margin: 



$ 348,625

57.7%


$ 307,853

55.4%













OPERATING EXPENSES:










GAAP operating expenses:



$ 251,181

41.5%


$ 230,457

41.4%




Restructuring

( A )


(337)

-0.1%


(1,605)

-0.3%




Amortization of purchased intangible assets

( B )


(19,681)

-3.3%


(19,651)

-3.5%




Stock-based compensation

( C )


(9,365)

-1.5%


(8,218)

-1.5%




Acquisition / divestiture items

( E )


(1,396)

-0.2%


(3,418)

-0.6%



Non-GAAP operating expenses:



$ 220,402

36.4%


$ 197,565

35.5%













OPERATING INCOME:










GAAP operating income:



$  75,711

12.5%


$  56,457

10.2%




Restructuring

( A )


384

0.1%


1,660

0.3%




Amortization of purchased intangible assets

( B )


40,569

6.7%


39,332

7.0%




Stock-based compensation

( C )


10,112

1.7%


8,818

1.6%




Amortization of acquisition-related inventory step-up

( D )


51

0.0%


603

0.1%




Acquisition / divestiture items

( E )


1,396

0.2%


3,418

0.6%



Non-GAAP operating income: 



$ 128,223

21.2%


$ 110,288

19.8%













NON-OPERATING INCOME (LOSS), NET:










GAAP non-operating income (loss), net:



$  12,764



$   (2,088)





Acquisition / divestiture items

( E )


1,693



(401)





Gain on an equity sale

( F )


(15,091)



-




Non-GAAP non-operating loss, net: 



$      (634)



$   (2,489)




















GAAP and 



GAAP and 








Non-GAAP



Non-GAAP








Tax Rate %

( I )


Tax Rate %

( I )

INCOME TAX PROVISION:










GAAP income tax provision:



$  20,350

23%


$    5,437

10%




Non-GAAP items tax effected

( G )


11,004



5,343





Tax on gain on an equity sale

( H )


(5,836)



-




Non-GAAP income tax provision: 



$  25,518

20%


$  10,780

10%













NET INCOME:  










GAAP net income attributable to Trimble Navigation Ltd.



$  68,624



$  49,808





Restructuring

( A )


384



1,660





Amortization of purchased intangible assets

( B )


40,569



39,332





Stock-based compensation

( C )


10,112



8,818





Amortization of acquisition-related inventory step-up

( D )


51



603





Acquisition / divestiture items

( E )


3,089



3,017





Gain on an equity sale

( F )


(15,091)



-





Non-GAAP tax adjustments

( G ), ( H )


(5,168)



(5,343)




Non-GAAP net income attributable to Trimble Navigation Ltd.



$ 102,570



$  97,895














DILUTED NET INCOME PER SHARE:










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



$      0.26



$      0.19





Restructuring

( A )


-



0.01





Amortization of purchased intangible assets

( B )


0.16



0.15





Stock-based compensation

( C )


0.04



0.04





Amortization of acquisition-related inventory step-up

( D )


-



-





Acquisition / divestiture items

( E )


0.01



0.01





Gain on an equity sale

( F )


(0.06)



-





Non-GAAP tax adjustments

( G ), ( H )


(0.02)



(0.02)




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



$      0.39



$      0.38














OPERATING LEVERAGE:










Increase in non-GAAP operating income



$  17,935



$    8,554




Increase in revenue



$  48,610



$  53,844




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



 

36.9%



15.9%















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



Review Article Be the first to review this article
Trimble

Harris

Featured Video
Jobs
GIS Analyst for G2 Partners LLC at San Ramon, CA
GIS Software Developer for UDC at Englewood, CO
GIS Software Developer for SoCalGas at Los Angeles, CA
Vice President, Transportation Services for Associated General Contractors of New York State at Albany, NY
Architectural Designer for Champion Home Builders at Troy, MI
Upcoming Events
GEO WEEK 2017 at Washington DC - Oct 23 - 27, 2017
GIS-PRO 2017 at Jacksonville FL - Oct 23 - 26, 2017
Commercial UAV EXPO Americas at The Westgate Resort Las Vegas NV - Oct 24 - 26, 2017
6th International Colloquium on Scientific and Fundamental Aspects of GNSS / Galileo at Technical University of Valencia Valencia Spain - Oct 25 - 27, 2017
Teledyne Optech
Teledyne:
CADalog.com - Countless CAD add-ons, plug-ins and more.



Internet Business Systems © 2017 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