Trimble Reports First Quarter 2016 Results

 

GAAP TO NON-GAAP RECONCILIATION

(Dollars in millions, except per share data)

(Unaudited)

















First Quarter of







2016


2015







Dollar

% of


Dollar

% of







Amount

Revenue


Amount

Revenue


GROSS MARGIN:










GAAP gross margin:



$  300.6

51.6%


$  307.2

52.7%




Restructuring charges

( A )


0.3

0.1%


0.2

0.0%




Amortization of purchased intangible assets

( B )


24.1

4.0%


22.5

3.9%




Stock-based compensation

( C )


1.0

0.2%


0.9

0.2%



Non-GAAP gross margin: 



$  326.0

55.9%


$  330.8

56.8%













OPERATING EXPENSES:










GAAP operating expenses:



$  270.7

46.4%


$  267.7

45.9%




Restructuring charges

( A )


(1.8)

-0.3%


(1.1)

-0.2%




Amortization of purchased intangible assets

( B )


(16.2)

-2.8%


(18.2)

-3.1%




Stock-based compensation

( C )


(12.7)

-2.2%


(11.6)

-2.0%




Acquisition / divestiture items

( D )


(1.6)

-0.3%


(2.8)

-0.5%




Executive transition costs

( E )


(0.9)

-0.1%


-

0.0%



Non-GAAP operating expenses:



$  237.5

40.7%


$  234.0

40.1%













OPERATING INCOME:










GAAP operating income:



$   29.9

5.1%


$   39.5

6.8%




Restructuring charges

( A )


2.1

0.4%


1.3

0.2%




Amortization of purchased intangible assets

( B )


40.3

6.8%


40.7

7.0%




Stock-based compensation

( C )


13.7

2.4%


12.5

2.1%




Acquisition / divestiture items

( D )


1.6

0.3%


2.8

0.5%




Executive transition costs

( E )


0.9

0.1%


-

0.0%



Non-GAAP operating income: 



$   88.5

15.1%


$   96.8

16.6%













NON-OPERATING INCOME (EXPENSE), NET:










GAAP non-operating income (expense), net:



$    (0.5)



$     4.7





Acquisition / divestiture items

( D )


(3.1)



(5.8)





Debt issuance cost write-off

( F )


-



(0.1)




Non-GAAP non-operating expense, net: 



$    (3.6)



$    (1.2)




















GAAP and 



GAAP and 








Non-GAAP



Non-GAAP








Tax Rate %

( I )


Tax Rate %

( I )

INCOME TAX PROVISION:










GAAP income tax provision:



$     9.7

33%


$   10.2

23%




Non-GAAP items tax effected 

( G )


18.3



11.8





Difference in GAAP and Non-GAAP tax rate

( H )


(7.5)



1.0




Non-GAAP income tax provision: 



$   20.5

24%


$   23.0

24%













NET INCOME:  










GAAP net income attributable to Trimble Navigation Limited



$   19.8



$   34.1





Restructuring charges

( A )


2.1



1.3





Amortization of purchased intangible assets

( B )


40.3



40.7





Stock-based compensation

( C )


13.7



12.5





Acquisition / divestiture items

( D )


(1.5)



(3.0)





Executive transition costs

( E )


0.9



-





Debt issuance cost write-off

( F )


-



(0.1)





Non-GAAP tax adjustments

( G ) + ( H )


(10.8)



(12.8)




Non-GAAP net income attributable to Trimble Navigation Limited



$   64.5



$   72.7














DILUTED NET INCOME PER SHARE:










GAAP diluted net income per share attributable to Trimble Navigation Limited



$   0.08



$   0.13





Restructuring charges

( A )


0.01



-





Amortization of purchased intangible assets

( B )


0.16



0.16





Stock-based compensation

( C )


0.05



0.05





Acquisition / divestiture items

( D )


(0.01)



(0.01)





Executive transition costs

( E )


-



-





Debt issuance cost write-off

( F )


-



-





Non-GAAP tax adjustments

( G ) + ( H )


(0.04)



(0.05)




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



$   0.25



$   0.28




« Previous Page 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8  Next Page »
Featured Video
Editorial
Jobs
Mechanical Engineer 2 for Lam Research at Fremont, California
Equipment Engineer, Raxium for Google at Fremont, California
Mechanical Engineer 3 for Lam Research at Fremont, California
Manufacturing Test Engineer for Google at Prague, Czechia, Czech Republic
Mechanical Test Engineer, Platforms Infrastructure for Google at Mountain View, California
Mechanical Manufacturing Engineering Manager for Google at Sunnyvale, California
Upcoming Events
Celebrate Manufacturing Excellence at Anaheim Convention Center Anaheim CA - Feb 4 - 6, 2025
3DEXPERIENCE World 2025 at George R. Brown Convention Center Houston TX - Feb 23 - 26, 2025
TIMTOS 2025 at Nangang Exhibition Center Hall 1 & 2 (TaiNEX 1 & 2) TWTC Hall Taipei Taiwan - Mar 3 - 8, 2025
Automate 2025 at Detroit, Michigan, USA MI - May 12 - 15, 2025



© 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 EDACafe - Electronic Design Automation GISCafe - Geographical Information Services TechJobsCafe - Technical Jobs and Resumes ShareCG - Share Computer Graphic (CG) Animation, 3D Art and 3D Models
  Privacy PolicyAdvertise