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 »
Featured Video
Jobs
GPU Design Verification Engineer for AMD at Santa Clara, California
Sr. Silicon Design Engineer for AMD at Santa Clara, California
CAD Engineer for Nvidia at Santa Clara, California
Senior Firmware Architect - Server Manageability for Nvidia at Santa Clara, California
Senior Platform Software Engineer, AI Server - GPU for Nvidia at Santa Clara, California
Design Verification Engineer for Blockwork IT at Milpitas, California
Upcoming Events
Phil Kaufman Award Ceremony and Banquet to be held November 6 at Hayes Mansion at Hayes Mansion 200 Edenvale Ave San Jose CA - Nov 6, 2024
SEMICON Europa 2024 at Messe München München Germany - Nov 12 - 15, 2024
DVCon Europe 2023 at Holiday Inn Munich – City Centre Munich Germany - Nov 14 - 15, 2024
SEMI MEMS & Imaging Sensors Summit, at International Conference Center Munich Germany - Nov 14, 2024



© 2024 Internet Business Systems, Inc.
670 Aberdeen Way, Milpitas, CA 95035
+1 (408) 882-6554 — Contact Us, or visit our other sites:
AECCafe - Architectural Design and Engineering TechJobsCafe - Technical Jobs and Resumes GISCafe - Geographical Information Services  MCADCafe - Mechanical Design and Engineering ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise