Trimble Reports Second Quarter 2009 Revenue of $290.1 Million and Non-GAAP Earnings Per Share of $0.31

                                     TRIMBLE
                                REPORTING SEGMENTS
                               (Dollars in thousands)
                                    (Unaudited)


                                               Reporting Segments
                                               ------------------
                                  Engineering
                                      and        Field      Mobile   Advanced
                                 Construction  Solutions  Solutions   Devices
                                 ------------  ---------  ---------   -------

    THREE MONTHS ENDED
     JULY 3, 2009:
      Revenue                       $147,240    $79,787    $39,065   $23,971

      Operating income before
       corporate allocations:        $19,160    $30,148     $3,648    $4,833
        Operating margin (% of
         segment external net
         revenues)                     13.0%      37.8%       9.3%     20.2%

    THREE MONTHS ENDED
     JUNE 27, 2008:
      Revenue                       $213,019    $90,070    $42,285   $32,393

      Operating income before
       corporate allocations:        $45,161    $34,808     $1,942    $6,578
        Operating margin (% of
         segment external net
         revenues)                     21.2%      38.6%       4.6%     20.3%

    SIX MONTHS ENDED
     JULY 3, 2009:
      Revenue                       $274,891   $178,944    $77,353   $47,829

      Operating income before
       corporate allocations:        $21,669    $72,351     $6,796    $9,145
        Operating margin (% of
         segment external net
         revenues)                      7.9%      40.4%       8.8%     19.1%

    SIX MONTHS ENDED
     JUNE 27, 2008:
      Revenue                       $407,199   $178,107    $86,296   $61,461

      Operating income before
       corporate allocations:        $82,115    $69,903     $4,395   $11,270
        Operating margin (% of
         segment external net
         revenues)                     20.2%      39.2%       5.1%     18.3%



                                       TRIMBLE
                             GAAP TO NON-GAAP RECONCILIATION
                       (Dollars in thousands, except per share data)
                                        (Unaudited)

                                                Three Months Ended
                                                ------------------
                                           Jul-3,               Jun-27,
                                            2009                 2008
                                            ----                 ----
                                            Dollar            %  of              Dollar            %  of
                                                                        Amount          Revenue          Amount          Revenue
                                                                        ------          -------          ------          -------
        GROSS  MARGIN:
            GAAP  gross  margin:                    $142,800            49.2%        $187,099            49.5%
                Restructuring            (  A  )          2,198              0.7%                  930              0.3%
                Amortization  of
                  purchased
                  intangibles              (  B  )          5,475              1.9%              5,755              1.5%
                Stock-based
                  compensation            (  C  )              477              0.2%                  487              0.1%
                Amortization  of
                  acquisition-related
                  inventory  step-up  (  D  )            247                0.1%                      -              0.0%
                                                                            ---                ---                    ---                ---
            Non-GAAP  gross
              margin:                                      $151,197              52.1%        $194,271            51.4%
                                                                  --------              ----          --------            ----

        OPERATING  EXPENSES:
            GAAP  operating  expenses:      $114,074                                $124,175
                Restructuring            (  A  )      (1,302)                                  (2,414)
                Amortization  of
                  purchased
                  intangibles              (  B  )      (7,530)                                  (5,163)
                Stock-based
                  compensation            (  C  )      (4,077)                                  (3,308)
                Non-recurring
                  acquisition  costs  (  E  )      (2,340)                                            -
                                                                        ------                                  ------
            Non-GAAP  operating
              expenses:                                    $98,825                                $113,290
                                                                    -------                                --------

        OPERATING  INCOME:
            GAAP  operating
              income:                                        $28,726                9.9%          $62,924            16.7%
                Restructuring            (  A  )        3,500                1.2%              3,344              0.8%
                Amortization  of
                  purchased
                  intangibles              (  B  )      13,005                4.5%            10,918              2.9%
                Stock-based
                  compensation            (  C  )        4,554                1.6%              3,795              1.0%
                Amortization  of
                  acquisition-
                  related
                  inventory  step-up  (  D  )            247                0.1%                    -                0.0%
                Non-recurring
                  acquisition
                  costs                          (  E  )        2,340                0.8%                    -                0.0%
                                                                        -----                ---                  -----            ---
            Non-GAAP  operating
              income:                                        $52,372              18.1%          $80,981            21.4%
                                                                    -------              ----            -------            ----

        NET  INCOME:
            GAAP  net  income
              attributable  to  Trimble
              Navigation  Ltd.                        $20,857                                  $48,599
                Restructuring            (  A  )        3,500                                      3,344
                Amortization  of
                  purchased
                  intangibles              (  B  )      13,005                                    10,918
                Stock-based
                  compensation            (  C  )        4,554                                      3,795
                Amortization  of
                  acquisition-
                  related  inventory
                  step-up                      (  D  )            247                                              -
                Non-recurring
                  acquisition  costs  (  E  )        1,954                                              -
                Income  tax  effect
                  on  non-GAAP
                  adjustments              (  F  )      (6,741)                                  (4,966)
                                                                        ------                                  ------
            Non-GAAP  net  income
              attributable  to
              Trimble
              Navigation  Ltd.                        $37,376                                  $61,690
                                                                    -------                                  -------

        DILUTED  NET  INCOME  PER  SHARE:
            GAAP  diluted  net
              income  per  share
              attributable  to
              Trimble  Navigation  Ltd.            $0.17                                      $0.39
                Restructuring            (  A  )          0.03                                        0.02
                Amortization  of
                  purchased
                  intangibles              (  B  )          0.11                                        0.09
                Stock-based
                  compensation            (  C  )          0.04                                        0.03
                Amortization  of
                  acquisition-
                  related  inventory
                  step-up                      (  D  )                -                                              -
                Non-recurring
                  acquisition  costs  (  E  )          0.02                                              -
                Income  tax  effect
                  on  non-GAAP
                  adjustments              (  F  )        (0.06)                                    (0.04)
                                                                        -----                                        -----
            Non-GAAP  diluted  net
              income  per  share
              attributable
              to  Trimble
              Navigation  Ltd.                            $0.31                                      $0.49
                                                                        -----                                      -----

        OPERATING  LEVERAGE:
            Increase  (decrease)
              in  non-GAAP  operating
              income                                        $(28,609)
            Increase  (decrease)
              in  revenue                                $(87,704)
            Operating  leverage
            (increase  in  non-GAAP
              operating  income  as
              a  %  of  increase
              in  revenue)                                        N/A

                                                                                                  %  of                                  %  of
                                                                                                Segment                            Segment
        SEGMENT  OPERATING  INCOME:                                      Revenue                            Revenue
            Engineering  and  Construction
                GAAP  operating
                  income  before
                  corporate
                  allocations:                          $19,160              13.0%          $45,161            21.2%
                    Stock-based
                      compensation        (  G  )        1,431                1.0%              1,076              0.5%
                                                                        -----                ---                -----              ---
                Non-GAAP  operating
                  income  before
                  corporate  allocations:      $20,591              14.0%          $46,237            21.7%
                                                                    -------              ----            -------            ----

            Field  Solutions
                GAAP  operating  income
                  before  corporate
                  allocations:                          $30,148              37.8%          $34,808            38.6%
                    Stock-based
                    compensation        (  G  )              260                0.3%                  199              0.3%
                                                                            ---                  ---                  ---                ---
                Non-GAAP  operating
                  income  before
                  corporate
                  allocations:                          $30,408              38.1%          $35,007            38.9%
                                                                    -------              ----            -------              ----

            Mobile  Solutions
                GAAP  operating  income
                  before  corporate
                  allocations:                            $3,648                9.3%            $1,942              4.6%
                    Stock-based
                    compensation          (  G  )        1,103                2.9%              1,187              2.8%
                                                                        -----                ---                -----              ---
                Non-GAAP  operating
                  income  before
                  corporate
                  allocations:                            $4,751              12.2%            $3,129              7.4%
                                                                      ------              ----              ------              ---

            Advanced  Devices
                GAAP  operating  income
                  before  corporate
                  allocations:                            $4,833              20.2%            $6,578            20.3%
                    Stock-based
                    compensation          (  G  )            346                1.4%                  315              1.0%
                                                                            ---                ---                    ---                ---
                Non-GAAP  operating
                  income  before
                  corporate
                  allocations:                            $5,179              21.6%            $6,893            21.3%
                                                                      ------              ----              ------            ----




                                                                                                  Six  Months  Ended
                                                                                                    ----------------
                                                                                      Jul-3,                              Jun-27,
                                                                                        2009                                  2008
                                                                                        ----                                  ----
                                                                                                %  of                                      %  of
                                                                                              Revenue                                Revenue
                                                                                                -------                              -------
        GROSS  MARGIN:
            GAAP  gross  margin:                  $286,758              49.5%        $361,475            49.3%
                Restructuring            (  A  )        3,063                0.5%                  930              0.1%
                Amortization  of
                  purchased
                  intangibles              (  B  )      10,760                1.9%            11,416              1.6%
                Stock-based
                compensation              (  C  )            915                0.2%                  980              0.2%
                Amortization  of
                  acquisition-
                  related  inventory
                  step-up                      (  D  )            470                0.1%                  183              0.0%
                                                                            ---                ---                    ---              ---
            Non-GAAP  gross  margin:          $301,966              52.2%        $374,984            51.2%
                                                                  --------              ----          --------            ----

        OPERATING  EXPENSES:
            GAAP  operating  expenses:      $233,780                                $240,511
                Restructuring            (  A  )      (4,925)                                  (2,414)
                Amortization  of
                  purchased
                  intangibles              (  B  )    (14,499)                                (10,306)
                Stock-based
                  compensation            (  C  )      (7,865)                                  (6,797)
                Non-recurring
                  acquisition
                  costs                          (  E  )      (2,805)                                            -
                                                                      ------                                      -----
            Non-GAAP  operating
              expenses:                                  $203,686                                $220,994
                                                                  --------                                --------

        OPERATING  INCOME:
            GAAP  operating  income:            $52,978                9.1%        $120,964            16.5%
                Restructuring            (  A  )        7,988                1.4%              3,344              0.4%
                Amortization  of
                  purchased
                  intangibles              (  B  )      25,259                4.4%            21,722              3.0%
                Stock-based
                compensation              (  C  )        8,780                1.5%              7,777              1.1%
                Amortization  of
                  acquisition-
                  related  inventory
                  step-up                      (  D  )            470                0.1%                  183              0.0%
                Non-recurring
                  acquisition  costs  (  E  )        2,805                0.5%                      -              0.0%
                                                                        -----                ---                    ---              ---
            Non-GAAP  operating
            income:                                          $98,280              17.0%        $153,990            21.0%
                                                                    -------              ----          --------            ----

        NET  INCOME:
            GAAP  net  income
                  attributable  to
                  Trimble
                  Navigation  Ltd.                    $38,322                                  $88,666
                Restructuring            (  A  )        7,988                                      3,344
                Amortization  of
                  purchased
                  intangibles              (  B  )      25,259                                    21,722
                Stock-based
                  compensation            (  C  )        8,780                                      7,777
                Amortization  of
                  acquisition-
                  related  inventory
                  step-up                      (  D  )            470                                          183
                Non-recurring
                  acquisition  costs  (  E  )        2,419                                              -
                Income  tax  effect
                  on  non-GAAP
                  adjustments              (  F  )    (12,155)                                  (9,907)
                                                                    -------                                    ------
            Non-GAAP  net  income
              attributable  to
              Trimble
              Navigation  Ltd.                        $71,083                                $111,785
                                                                    -------                                --------

        DILUTED  NET  INCOME  PER  SHARE:
            GAAP  diluted  net
                  income  per  share
                  attributable  to
                  Trimble  Navigation
                  Ltd.                                              $0.32                                      $0.71
                Restructuring            (  A  )          0.07                                        0.03
                Amortization  of
                  purchased
                  intangibles              (  B  )          0.21                                        0.17
                Stock-based
                  compensation            (  C  )          0.07                                        0.06
                Amortization  of
                  acquisition-
                  related  inventory
                  step-up                      (  D  )                -                                              -
                Non-recurring
                  acquisition  costs  (  E  )          0.02                                              -
                Income  tax  effect
                  on  non-GAAP
                  adjustments              (  F  )        (0.10)                                    (0.08)
                                                                          -----                                    -----
            Non-GAAP  diluted
              net  income  per
              share  attributable
              to  Trimble
              Navigation  Ltd.                            $0.59                                      $0.89
                                                                        -----                                      -----

        OPERATING  LEVERAGE:
            Increase  (decrease)
              in  non-GAAP
              operating  income                    $(55,710)
            Increase  (decrease)
              in  revenue                              $(154,046)
            Operating  leverage
            (increase  in  non-GAAP
              operating  income  as
              a  %  of  increase
              in  revenue)                                        N/A

                                                                                                  %  of                                  %  of
                                                                                                Segment                            Segment
                                                                                                Revenue                            Revenue
        SEGMENT  OPERATING  INCOME:
          Engineering  and  Construction
                GAAP  operating  income
                  before  corporate
                  allocations:                          $21,669                7.9%          $82,115            20.2%
                    Stock-based
                      compensation        (  G  )        2,739                1.0%              2,047              0.5%
                                                                        -----                ---                -----              ---
                Non-GAAP  operating
                  income  before
                  corporate
                  allocations:                          $24,408                8.9%          $84,162            20.7%
                                                                    -------                ---            -------            ----

            Field  Solutions
                GAAP  operating
                income  before
                  corporate  allocations:      $72,351              40.4%          $69,903            39.2%
                    Stock-based
                      compensation        (  G  )            482                0.3%                  397              0.3%
                                                                            ---                ---                    ---              ---
                Non-GAAP  operating
                  income  before
                  corporate
                  allocations:                          $72,833              40.7%          $70,300            39.5%
                                                                    -------              ----            -------            ----

            Mobile  Solutions
                GAAP  operating
                  income  before
                  corporate
                  allocations:                            $6,796                8.8%            $4,395              5.1%
                    Stock-based
                      compensation        (  G  )        2,247                2.9%              2,595              3.0%
                                                                        -----                ---                -----              ---
                Non-GAAP  operating
                  income  before
                  corporate
                  allocations:                            $9,043              11.7%            $6,990              8.1%
                                                                      ------              ----              ------              ---

            Advanced  Devices
                GAAP  operating  income
                  before
                  corporate
                  allocations:                            $9,145              19.1%          $11,270            18.3%
                    Stock-based
                      compensation        (  G  )            671                1.4%                  642              1.1%
                                                                            ---                ---                    ---              ---
                Non-GAAP  operating
                  income  before
                  corporate
                  allocations:                            $9,816              20.5%          $11,912            19.4%
                                                                      ------              ----            -------            ----



 


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



Review Article Be the first to review this article

Airbus

Featured Video
Jobs
GIS Analyst II for Air Worldwide at Boston, MA
Business Partner Manager for Cityworks - Azteca Systems, LLC at Sandy, UT
Mechanical Engineer for IDEX Corporation at West Jordan,, UT
Senior Structural Engineer for Design Everest at San Francisco, CA
Upcoming Events
SPTechCon 2016, Dec 5 - 8, 2016, San Francisco, CA at San Francisco CA - Dec 5 - 8, 2016
RoboUniverse San Diego at San Diego CA - Dec 14 - 15, 2016
DGI 2017 at QEII Centre London United Kingdom - Jan 23 - 25, 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