(In millions, except per share data)

(Unaudited)

2019

2018

Revenue:

Product

$   488.4

$   497.8

Service

159.2

128.8

Subscription

154.0

115.6

Total revenue

801.6

742.2

Cost of sales:

Product

230.7

235.4

Service

64.0

59.6

Subscription

44.4

27.9

Amortization of purchased intangible assets

24.2

23.1

Total cost of sales

363.3

346.0

Gross margin

438.3

396.2

Gross margin (%)

54.7 %

53.4 %

Operating expenses:

Research and development

118.2

109.3

Sales and marketing

127.4

122.1

General and administrative

82.8

81.6

Restructuring charges

3.5

1.6

Amortization of purchased intangible assets

20.1

17.4

Total operating expenses

352.0

332.0

Operating income

86.3

64.2

Non-operating income (expense), net:

Interest expense, net

(9.5)

Foreign currency transaction gain (loss), net

(0.9)

3.7

Income from equity method investments, net

8.8

4.9

Other income, net

2.9

3.4

Total non-operating income (expense), net

2.5

Income before taxes

75.2

66.7

Income tax provision

12.8

8.0

Net income

62.4

58.7

Net gain attributable to noncontrolling interests

0.1

0.2

Net income attributable to Trimble Inc.

$    62.3

$    58.5

Earnings per share attributable to Trimble Inc.:

Basic

$    0.25

$    0.24

Diluted

$    0.25

$    0.23

Shares used in calculating earnings per share:

Basic

251.5

248.8

Diluted

254.0

253.2

CONDENSED CONSOLIDATED BALANCE SHEETS

(In millions)

(Unaudited)

First Quarter of

Fiscal Year End

As of

2018

Assets

Current assets:

Cash and cash equivalents

$         216.7

$           172.5

Accounts receivable, net

525.2

512.6

Other receivables

23.8

33.2

Inventories

303.7

298.0

Other current assets

72.8

Total current assets

1,147.8

1,089.1

Property and equipment, net

212.8

212.9

Operating lease right-of-use assets

121.1

—

Goodwill

3,540.8

3,540.0

Other purchased intangible assets, net

697.5

744.3

Deferred costs, non-current

41.3

41.3

Other non-current assets

158.8

148.8

Total assets

$       5,920.1

$        5,776.4

Liabilities and Stockholders' Equity

Current liabilities:

Short-term debt

$         246.8

$           256.2

Accounts payable

147.6

147.6

Accrued compensation and benefits

112.1

169.2

Deferred revenue

422.9

348.4

Accrued warranty expense

14.1

15.3

Other current liabilities

146.5

118.5

Total current liabilities

1,090.0

1,055.2

Long-term debt

1,647.8

1,712.3

Deferred revenue, non-current

41.5

38.8

Deferred income tax liabilities

74.7

73.8

Income taxes payable

75.3

71.3

Operating lease liabilities

95.1

—

Other non-current liabilities

152.7

150.2

Total liabilities

3,177.1

3,101.6

Stockholders' equity:

Common stock

0.3

0.3

Additional paid-in-capital

1,634.5

1,591.9

Retained earnings

1,289.4

1,268.3

Accumulated other comprehensive loss

(182.5)

(186.1)

Total Trimble Inc. stockholders' equity

2,741.7

2,674.4

Noncontrolling interests

1.3

0.4

Total stockholders' equity

2,743.0

2,674.8

Total liabilities and stockholders' equity

$       5,920.1

$        5,776.4

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)

First Quarter of

2019

2018

Cash flow from operating activities:

Net income

$    62.4

$    58.7

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation expense

10.2

8.5

Amortization expense

44.3

40.5

Deferred income taxes

1.1

(10.8)

Stock-based compensation

16.3

17.4

Income from equity method investments

(4.8)

(0.1)

Other non-cash items

1.8

(11.1)

(Increase) decrease in assets:

Accounts receivable, net

(13.8)

(29.4)

Inventories

(6.8)

(21.7)

Other current and non-current assets

6.1

(1.1)

Increase (decrease) in liabilities:

Accounts payable

3.4

11.1

Accrued compensation and benefits

(57.0)

(41.6)

Deferred revenue

77.1

69.6

Other current and non-current liabilities

7.3

(7.1)

Net cash provided by operating activities

147.6

82.9

Cash flow from investing activities:

Acquisitions of businesses, net of cash acquired

4.9

(518.7)

Acquisitions of property and equipment

(14.5)

(18.2)

Purchases of short-term investments

—

(24.0)

Proceeds from maturities of short-term investments

—

6.2

Proceeds from sales of short-term investments

—

196.8

Other

—

4.4

Net cash used in investing activities

(353.5)

Cash flow from financing activities:

Issuance of common stock, net of tax withholdings

25.6

25.3

Repurchases of common stock

(40.0)

(53.0)

Proceeds from debt and revolving credit lines

266.9

591.0

Payments on debt and revolving credit lines

(339.7)

(383.0)

Other

(7.1)

—

Net cash provided by (used in) financing activities

(94.3)

180.3

Effect of exchange rate changes on cash and cash equivalents

6.3

Net increase (decrease) in cash and cash equivalents

44.2

(84.0)

Cash and cash equivalents - beginning of period

172.5

358.5

Cash and cash equivalents - end of period

$  216.7

$  274.5

REPORTING SEGMENTS

GAAP TO NON-GAAP RECONCILIATION

(Dollars in millions)

(Unaudited)

Reporting Segments

Buildings

Resources

and

and

Infrastructure

Geospatial

Utilities

Transportation

FIRST QUARTER OF FISCAL 2019 :

Revenue

$      292.0

$   161.2

$   159.3

$        189.1

Acquired deferred revenue adjustment

( A )

2.7

—

0.2

—

Non-GAAP Revenue

$      294.7

$   161.2

$   159.5

$        189.1

Operating income before corporate allocations

$        61.4

$     29.4

$     51.0

$          31.2

Acquired deferred revenue adjustment

( A )

2.7

—

0.2

—

Amortization of acquired capitalized commissions

( F )

(1.6)

—

(0.1)

—

Non-GAAP Operating income before corporate allocations

$        62.5

$     29.4

$     51.1

$          31.2

Operating margin (% of segment external net revenue)

21.0 %

18.2 %

32.0 %

16.5 %

Non-GAAP Operating margin (% of segment Non-GAAP external net revenue)

21.2 %

18.2 %

32.0 %

16.5 %

FIRST QUARTER OF FISCAL 2018 :

Revenue

$      224.7

$   174.5

$   159.2

$        183.8

Acquired deferred revenue adjustment

( A )

2.5

—

0.3

0.1

Non-GAAP Revenue

$      227.2

$   174.5

$   159.5

$        183.9

Operating income before corporate allocations

$        43.5

$     37.3

$     51.7

$          30.4

Acquired deferred revenue adjustment

( A )

2.5

—

0.3

0.1

Amortization of acquired capitalized commissions

( F )

(0.4)

—

(0.1)

—

Non-GAAP Operating income before corporate allocations

$        45.6

$     37.3

$     51.9

$          30.5

Operating margin (% of segment external net revenue)

19.4 %

21.4 %

32.5 %

16.5 %

Non-GAAP Operating margin (% of segment Non-GAAP external net revenue)

20.1 %

21.4 %

32.5 %

16.6 %

GAAP TO NON-GAAP RECONCILIATION

(Dollars in millions, except per share data)

(Unaudited)

First Quarter of

2019

Dollar

% of

Dollar

% of

Amount

Revenue

Amount

Revenue

REVENUE:

GAAP revenue:

$              801.6

$  742.2

Acquired deferred revenue adjustment

( A )

2.9

2.9

Non-GAAP Revenue:

$              804.5

$  745.1

GROSS MARGIN:

GAAP gross margin:

$              438.3

54.7 %

$  396.2

53.4 %

Acquired deferred revenue adjustment

( A )

2.9

2.9

Restructuring charges

( B )

0.2

(0.2)

Amortization of purchased intangible assets

( C )

24.2

23.1

Stock-based compensation

( D )

1.3

1.1

Acquisition / divestiture items

( E )

—

2.0

Non-GAAP gross margin:

$              466.9

58.0 %

$  425.1

57.1 %

OPERATING EXPENSES:

GAAP operating expenses:

$              352.0

43.9 %

$  332.0

44.7 %

Restructuring charges

( B )

(3.5)

(1.6)

Amortization of purchased intangible assets

( C )

(20.1)

(17.4)

Stock-based compensation

( D )

(15.0)

(16.3)

Acquisition / divestiture items

( E )

(1.1)

(14.0)

Amortization of acquired capitalized commissions

( F )

1.7

0.5

Non-GAAP operating expenses:

$              314.0

39.0 %

$  283.2

38.0 %

OPERATING INCOME:

GAAP operating income:

$                86.3

10.8 %

$    64.2

8.6 %

Acquired deferred revenue adjustment

( A )

2.9

2.9

Restructuring charges

( B )

3.7

1.4

Amortization of purchased intangible assets

( C )

44.3

40.5

Stock-based compensation

( D )

16.3

17.4

Acquisition / divestiture items

( E )

1.1

16.0

Amortization of acquired capitalized commissions

( F )

(1.7)

(0.5)

Non-GAAP operating income:

$              152.9

19.0 %

$  141.9

19.0 %

NON-OPERATING INCOME (EXPENSE), NET:

GAAP non-operating income (expense), net:

$               (11.1)

$      2.5

Acquisition / divestiture items

( E )

0.3

Non-GAAP non-operating expense, net:

$     (0.3)

GAAP and

GAAP and

Non-GAAP

Non-GAAP

Tax Rate %

( I )

Tax Rate %

( I )

INCOME TAX PROVISION:

GAAP income tax provision:

$                12.8

17 %

$      8.0

12 %

Non-GAAP items tax effected

( G )

11.4

9.0

Difference in GAAP and Non-GAAP tax rate

( H )

4.2

9.9

Non-GAAP income tax provision:

$                28.4

$    26.9

19 %

NET INCOME:

GAAP net income attributable to Trimble Inc.:

$                62.3

$    58.5

Acquired deferred revenue adjustment

( A )

2.9

2.9

Restructuring charges

( B )

3.7

1.4

Amortization of purchased intangible assets

( C )

44.3

40.5

Stock-based compensation

( D )

16.3

17.4

Acquisition / divestiture items

( E )

1.4

13.2

Amortization of acquired capitalized commissions

( F )

(1.7)

(0.5)

Non-GAAP tax adjustments

( G ) + ( H )

(15.6)

(18.9)

Non-GAAP net income attributable to Trimble Inc.:

$              113.6

$  114.5

DILUTED NET INCOME PER SHARE:

GAAP diluted net income per share attributable to Trimble Inc.:

$                0.25

$    0.23

Acquired deferred revenue adjustment

( A )

0.01

0.01

Restructuring charges

( B )

0.02

—

Amortization of purchased intangible assets

( C )

0.17

0.16

Stock-based compensation

( D )

0.06

0.07

Acquisition / divestiture items

( E )

0.01

0.05

Amortization of acquired capitalized commissions

( F )

(0.01)

—

Non-GAAP tax adjustments

( G ) + ( H )

(0.06)

(0.07)

Non-GAAP diluted net income per share attributable to Trimble Inc.:

$                0.45

$    0.45

Second Quarter of 2019

Low End

High End

FORECASTED DILUTED NET INCOME PER SHARE:

Forecasted GAAP diluted net income per share attributable to Trimble Inc.:

$                0.31

$      0.35

Acquired deferred revenue adjustment

( A )

—

—

Restructuring charges

( B )

0.01

0.01

Amortization of purchased intangible assets

( C )

0.18

0.18

Stock-based compensation

( D )

0.09

0.09

Acquisition / divestiture items

( E )

0.01

0.01

Amortization of acquired capitalized commissions

( F )

(0.01)

(0.01)

Non-GAAP tax adjustments

( G ) + ( H )

(0.07)

(0.07)

Forecasted non-GAAP diluted net income per share attributable to Trimble Inc.:

$                0.52

$      0.56

FOOTNOTES TO GAAP TO NON-GAAP RECONCILIATION

(Unaudited)

To help investors understand Trimble's past financial performance and future results, as well as its performance relative to competitors, Trimble supplements the financial results that the Company provides in accordance with generally accepted accounting principles, or GAAP, with non-GAAP financial measures. These non-GAAP measures can be used to evaluate Trimble's historical and prospective financial performance, as well as its performance relative to competitors. The Company's management regularly uses supplemental non-GAAP financial measures internally to understand, manage and evaluate the business, and to make operating decisions. These non-GAAP measures are among the primary factors management uses in planning for and forecasting future periods. Trimble believes that these non-GAAP financial measures reflect an additional way of viewing aspects of the Company's operations that, when viewed with GAAP results, provide a more complete understanding of factors and trends affecting the business. Further, Trimble believes some of the Company's investors track "core operating performance" as a means of evaluating performance in the ordinary, ongoing, and customary course of the Company's operations. Core operating performance excludes items that are non-cash, not expected to recur or not reflective of ongoing financial results. Management also believes that looking at Trimble's core operating performance provides a supplemental way to provide consistency in period to period comparisons.

The method the Company uses to produce non-GAAP results is not computed according to GAAP and may differ from the methods used by other companies including industry peer companies, limiting the usefulness of these measures for comparative purposes.

Our non-GAAP results are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with Trimble's consolidated financial statements prepared in accordance with GAAP. The non-GAAP financial measures included in the previous table as well as detailed explanations to the adjustments to comparable GAAP measures, are set forth below:

Non-GAAP revenue

We believe this measure helps investors understand the performance of our business, as non-GAAP revenue excludes the effects of certain acquired deferred revenue that was written down to fair value in purchase accounting. Management believes that excluding fair value purchase accounting adjustments more closely correlates with the ordinary and ongoing course of the acquired company's operations and facilitates analysis of revenue growth and business trends.

Non-GAAP gross margin

We believe our investors benefit by understanding our non-GAAP gross margin as a way of understanding how product mix, pricing decisions and manufacturing costs influence our business.  Non-GAAP gross margin excludes the effects of acquired deferred revenue that was written down to fair value in purchase accounting, restructuring charges, amortization of purchased intangible assets, stock-based compensation, and acquisition/divestiture items associated with the acceleration of acquisition stock options from GAAP gross margin. We believe that these adjustments offer investors additional information that may be useful to view trends in our gross margin performance.

Non-GAAP operating expenses

We believe this measure is important to investors evaluating our non-GAAP spending in relation to revenue. Non-GAAP operating expenses exclude restructuring charges, amortization of purchased intangible assets, stock-based compensation, acquisition/divestiture items associated with external and incremental costs resulting directly from merger and acquisition activities such as legal, due diligence, integration and other costs including the acceleration of acquisition stock options, as well as adjustment to the fair value of earn-out liabilities, and the effects of certain acquired capitalized commissions that was eliminated in purchase accounting from GAAP operating expenses. We believe that these adjustments offer investors supplemental information to facilitate comparison of our operating expenses to our prior results.

Non-GAAP operating income       

We believe our investors benefit by understanding our non-GAAP operating income trends which are driven by revenue, gross margin, and spending. Non-GAAP operating income excludes the effects of purchase accounting adjustments to certain acquired deferred revenue and acquired capitalized commissions, restructuring charges, amortization of purchased intangible assets, stock-based compensation, and acquisition/divestiture items from GAAP operating income.  We believe that these adjustments offer an alternative means for our investors to evaluate current operating performance compared to results of other periods.

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

We believe this measure helps investors evaluate our non-operating income trends. Non-GAAP non-operating income (expense), net excludes acquisition/divestiture gains/losses associated with unusual acquisition related items such as intangible asset impairment charges, gains or losses related to the acquisitions, or sale of certain businesses and investments. We believe that these exclusions provide investors with a supplemental view of our ongoing financial results.

Non-GAAP income tax provision       

We believe that providing investors with the non-GAAP income tax provision is beneficial because it provides for consistent treatment of the excluded items in our non-GAAP presentation. 

Non-GAAP net income

This measure provides a supplemental view of net income trends which are driven by non-GAAP income before taxes and our non-GAAP tax rate. Non-GAAP net income excludes the effects of purchase accounting adjustments to certain acquired deferred revenue and acquired capitalized commissions, restructuring charges, amortization of purchased intangible assets, stock-based compensation, acquisition/divestiture items, and non-GAAP tax adjustments from GAAP net income. We believe our investors benefit from understanding these adjustments and from an alternative view of our net income performance as compared to our past net income performance.

Non-GAAP diluted net income per share

We believe our investors benefit by understanding our non-GAAP operating performance as reflected in a per share calculation as a way of measuring non-GAAP operating performance by ownership in the company. Non-GAAP diluted net income per share excludes the effects of purchase accounting adjustments to certain acquired deferred revenue and acquired capitalized commissions, restructuring charges, amortization of purchased intangible assets, stock-based compensation, acquisition/divestiture items, and non-GAAP tax adjustments from GAAP diluted net income per share. We believe that these adjustments offer investors a useful view of our diluted net income per share as compared to our past diluted net income per share.

These non-GAAP measures can be used to evaluate our historical and prospective financial performance, as well as our performance relative to competitors. We believe some of our investors track our "core operating performance" as a means of evaluating our performance in the ordinary, ongoing, and customary course of our operations. Core operating performance excludes items that are non-cash, not expected to recur or not reflective of ongoing financial results.  Management also believes that looking at our core operating performance provides a supplemental way to provide consistency in period to period comparisons.  Accordingly, management excludes from non-GAAP those items relating to the effects of purchase accounting adjustments to certain acquired deferred revenue and acquired capitalized commissions, restructuring charges, amortization of purchased intangible assets, stock-based compensation, acquisition/divestiture items, and non-GAAP tax adjustments.  For detailed explanations of the adjustments made to comparable GAAP measures, see items (A) - ( I ) below.

( A )

Acquired deferred revenue adjustment.  Purchase accounting generally requires us to write-down acquired deferred revenue to fair value.  Our GAAP revenue includes the fair value impact from purchase accounting for post contract support and subscriptions contracts assumed in connection with our acquisitions. The non-GAAP adjustment to our revenue is intended to reflect the full amount of such revenue. We believe this adjustment is useful to investors as a measure of the ongoing performance of our business and facilitates analysis of revenue growth and business trends.

( B )

Restructuring charges.  Included in our GAAP presentation of cost of sales and operating expenses, restructuring charges recorded are primarily for employee compensation resulting from reductions in employee headcount in connection with our company restructurings.  We exclude restructuring charges from our non-GAAP measures because we believe they do not reflect expected future operating expenses, they are not indicative of our core operating performance, and they are not meaningful in comparisons to our past operating performance.  We have incurred restructuring expense in each of the periods presented.  However the amount incurred can vary significantly based on whether a restructuring has occurred in the period and the timing of headcount reductions.

( C )

Amortization of purchased intangible assets.  Included in our GAAP presentation of gross margin and operating expenses is amortization of purchased intangible assets. U.S. GAAP accounting requires that intangible assets are recorded at fair value and amortized over their useful lives. Consequently, the timing and size of our acquisitions will cause our operating results to vary from period to period, making a comparison to past performance difficult for investors. This accounting treatment may cause differences when comparing our results to companies that grow internally because the fair value assigned to the intangible assets acquired through acquisition may significantly exceed the equivalent expenses that a company may incur for similar efforts when performed internally. Furthermore, the useful life that we use to amortize our intangible assets over may be substantially different from the time period that an internal growth company incurs and recognizes such expenses. We believe that by excluding the amortization of purchased intangible assets, which primarily represents technology and/or customer relationships already developed, it provides an alternative way for investors to compare our operations pre-acquisition to those post-acquisition and to those of our competitors that have pursued internal growth strategies. However, we note that companies that grow internally will incur costs to develop intangible assets that will be expensed in the period incurred, which may make a direct comparison more difficult.

( D )

Stock-based compensation.  Included in our GAAP presentation of cost of sales and operating expenses, stock-based compensation consists of expenses for employee stock options and awards and purchase rights under our employee stock purchase plan. We exclude stock-based compensation expense from our non-GAAP measures because some investors may view it as not reflective of our core operating performance as it is a non-cash expense.   For the first quarter of fiscal years 2019 and 2018, stock-based compensation was allocated as follows:

First Quarter of

(Dollars in millions)

2019

Cost of sales

Research and development

3.5

3.1

Sales and marketing

2.7

2.3

General and administrative

8.8

10.9

Total stock-based compensation

$  16.3

$  17.4

( E )

Acquisition / divestiture items.  Included in our GAAP presentation of cost of sales and operating expenses, acquisition costs consist of external and incremental costs resulting directly from merger and acquisition and strategic investment activities such as legal, due diligence, integration and other closing costs, including the acceleration of acquisition stock options, as well as adjustments to the fair value of earn-out liabilities.  Included in our GAAP presentation of non-operating income (expense), net, acquisition/divestiture items includes unusual acquisition, investment and/or divestiture gains/losses. Although we do numerous acquisitions, the costs that have been excluded from the non-GAAP measures are costs specific to particular acquisitions. These are one-time costs that vary significantly in amount and timing and are not indicative of our core operating performance.

( F )

Amortization of acquired capitalized commissions.  Purchase accounting generally requires us to eliminate capitalized sales commissions balances as of the acquisition date. Our GAAP sales and marketing expenses generally do not reflect the amortization of these capitalized sales commissions balances. The non-GAAP adjustment to increase our sales and marketing expenses is intended to reflect the full amount of amortization related to such balances as though the acquired companies operated independently in the periods presented. We believe this adjustment to sales and marketing expenses is useful to investors as a measure of the ongoing performance of our business. 

( G )

Non-GAAP items tax effected.   This amount adjusts the provision for income taxes to reflect the effect of the non-GAAP items ( A ) - ( F ) on non-GAAP net income.   We believe this information is useful to investors because it provides for consistent treatment of the excluded items in this non-GAAP presentation.

( H )

Difference in GAAP and Non-GAAP tax rate.  This amount represents the difference between the GAAP and Non-GAAP tax rates applied to the Non-GAAP operating income plus the Non-GAAP non-operating income (expense), net. We believe that investors benefit from excluding this amount from our non-GAAP income tax provision because it facilitates a comparison of the non-GAAP tax provision in the current and prior periods. 

( I )

GAAP and non-GAAP tax rate percentages.  These percentages are defined as GAAP income tax provision as a percentage of GAAP income before taxes and non-GAAP income tax provision as a percentage of non-GAAP income before taxes.   We believe that investors benefit from a presentation of non-GAAP tax rate percentage as a way of facilitating a comparison to non-GAAP tax rates in prior periods.