Trimble Reports First Quarter 2013 Results

 

GAAP TO NON-GAAP RECONCILIATION

(Dollars in thousands, except per share data)

(Unaudited)

















First Quarter of







2013


2012







Dollar

% of


Dollar

% of







Amount

Revenue


Amount

Revenue


GROSS MARGIN:










GAAP gross margin:



$ 286,914

51.6%


$ 259,150

51.6%




Restructuring

( A )


55

0.0%


45

0.0%




Amortization of purchased intangible assets

( B )


19,681

3.6%


13,121

2.6%




Stock-based compensation

( C )


600

0.1%


520

0.1%




Amortization of acquisition-related inventory step-up

( D )


603

0.1%


8

0.0%



Non-GAAP gross margin: 



$ 307,853

55.4%


$ 272,844

54.3%













OPERATING EXPENSES:










GAAP operating expenses:



$ 230,457

41.4%


$ 199,302

39.7%




Restructuring

( A )


(1,605)

-0.3%


(481)

-0.1%




Amortization of purchased intangible assets

( B )


(19,651)

-3.5%


(15,676)

-3.2%




Stock-based compensation

( C )


(8,218)

-1.5%


(7,269)

-1.4%




Acquisition costs

( E )


(3,418)

-0.6%


(4,766)

-0.9%



Non-GAAP operating expenses:



$ 197,565

35.5%


$ 171,110

34.1%













OPERATING INCOME:










GAAP operating income:



$   56,457

10.2%


$   59,848

11.9%




Restructuring

( A )


1,660

0.3%


526

0.1%




Amortization of purchased intangible assets

( B )


39,332

7.0%


28,797

5.7%




Stock-based compensation

( C )


8,818

1.6%


7,789

1.6%




Amortization of acquisition-related inventory step-up

( D )


603

0.1%


8

0.0%




Acquisition costs

( E )


3,418

0.6%


4,766

1.0%



Non-GAAP operating income: 



$ 110,288

19.8%


$ 101,734

20.3%













NON-OPERATING INCOME, NET:










GAAP non-operating income (expense), net:



$    (2,088)



$       479





Acquisition / divestiture (gain) loss

( E )


(401)



444





Foreign exchange loss associated with acquisitions

( F )


-



1,578




Non-GAAP non-operating income (expense), net: 



$    (2,489)



$     2,501




















GAAP and 



GAAP and 








Non-GAAP



Non-GAAP








Tax Rate %

( H )


Tax Rate %

( H )

INCOME TAX PROVISION:










GAAP income tax provision:



$     5,437

10%


$   10,255

17%




Non-GAAP items tax effected

( G )


5,343



7,464




Non-GAAP income tax provision: 



$   10,780

10%


$   17,719

17%













NET INCOME:  










GAAP net income attributable to Trimble Navigation Ltd.



$   49,808



$   50,818





Restructuring

( A )


1,660



526





Amortization of purchased intangible assets

( B )


39,332



28,797





Stock-based compensation

( C )


8,818



7,789





Amortization of acquisition-related inventory step-up

( D )


603



8





Acquisition / divestiture costs, net

( E )


3,017



5,210





Foreign exchange loss associated with acquisitions

( F )


-



1,578





Non-GAAP items tax affected

( G )


(5,343)



(7,464)




Non-GAAP net income attributable to Trimble Navigation Ltd.



$   97,895



$   87,262














DILUTED NET INCOME PER SHARE:










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



$      0.19



$      0.20





Restructuring

( A )


0.01



-





Amortization of purchased intangible assets

( B )


0.15



0.11





Stock-based compensation

( C )


0.04



0.03





Amortization of acquisition-related inventory step-up

( D )


-



-





Acquisition / divestiture costs, net

( E )


0.01



0.02





Foreign exchange loss associated with acquisitions

( F )


-



0.01





Non-GAAP items tax affected

( G )


(0.02)



(0.03)




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


$      0.38



$      0.34














OPERATING LEVERAGE:










Increase in non-GAAP operating income



$     8,554



$   31,632




Increase in revenue



$   53,844



$ 117,974




Operating leverage (increase in non-GAAP operating 










income as a % of increase in revenue)



15.9%



26.8%




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



Review Article Be the first to review this article

Aldec

Jobs
Software Engineering Manager - DevOps for Xilinx at San Jose, California
Staff Verification Engineer for Xilinx at San Jose, California
Product Marketing Manager for MathWorks at Natick, Massachusetts
Upcoming Events
ASMC 2019 at Saratoga Springs City Center NY - May 6 - 9, 2019
Semicon Southeast Asia 2019 at Kuala Lumpur Malaysia - May 7 - 9, 2019
ASYNC 2019 at Art Hotel Hirosaki City the JR Hirosaki Station Hirosaki Japan - May 12 - 15, 2019
The ConFab 2019 at Las Vegas NV - May 14 - 17, 2019
TrueCircuits: IoTPLL



Internet Business Systems © 2019 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 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