Trimble Announces Record First Quarter 2022 Results

 

REPORTING SEGMENTS

GAAP TO NON-GAAP RECONCILIATION

(In millions)

(Unaudited)




Reporting Segments



Buildings and
Infrastructure


Geospatial


Resources and
Utilities


Transportation

FIRST QUARTER OF 2022:









     Segment revenue


$            397.6


$            207.5


$            229.9


$            158.7










     Segment operating income


$            120.7


$              57.9


$              75.1


$                9.2










     Segment operating income as a percent of segment revenue


30.4 %


27.9 %


32.7 %


5.8 %










FIRST QUARTER OF 2021:









     Segment revenue


$            343.1


$            181.7


$            205.2


$            156.7










     Segment operating income


$              96.4


$              48.7


$              80.1


$                8.4










     Segment operating income as a percent of segment revenue


28.1 %


26.8 %


39.0 %


5.4 %

 

GAAP TO NON-GAAP RECONCILIATION

(Dollars in millions, except per share data)

(Unaudited)







First Quarter of






2022


2021






Dollar Amount

% of Revenue


Dollar Amount

% of Revenue

REVENUE:









GAAP revenue:



$                  993.7



$                  886.5




Purchase accounting adjustments

(A)




0.2



Non-GAAP revenue:



$                  993.7



$                  886.7












GROSS MARGIN:









GAAP gross margin:



$                  549.6

55.3 %


$                  493.3

55.6 %



Purchase accounting adjustments

(A)


22.5



22.3




Stock-based compensation / deferred compensation

(C)


2.2



2.0




Restructuring and other costs

(D)


1.1





Non-GAAP gross margin:



$                  575.4

57.9 %


$                  517.6

58.4 %











OPERATING EXPENSES:









GAAP operating expenses:



$                  392.7

39.5 %


$                  352.4

39.8 %



Purchase accounting adjustments

(A)


(12.1)



(12.5)




Acquisition / divestiture items

(B)


(3.9)



(3.5)




Stock-based compensation / deferred compensation

(C)


(22.8)



(26.7)




Restructuring and other costs

(D)


(11.6)



(1.3)



Non-GAAP operating expenses:



$                  342.3

34.4 %


$                  308.4

34.8 %











OPERATING INCOME:









GAAP operating income:



$                  156.9

15.8 %


$                  140.9

15.9 %



Purchase accounting adjustments

(A)


34.6



34.8




Acquisition / divestiture items

(B)


3.9



3.5




Stock-based compensation / deferred compensation

(C)


25.0



28.7




Restructuring and other costs

(D)


12.7



1.3



Non-GAAP operating income:



$                  233.1

23.5 %


$                  209.2

23.6 %











NON-OPERATING EXPENSE, NET:






GAAP non-operating expense, net:



$                   (18.4)



$                     (3.5)




Acquisition / divestiture items

(B)


8.9



(2.1)




Deferred compensation

(C)


3.3



(1.5)




Restructuring and other costs

(D)


0.1





Non-GAAP non-operating expense, net:



$                     (6.1)



$                     (7.1)


















GAAP and Non-GAAP Tax Rate %



GAAP and Non-GAAP Tax Rate %







(G)



(G)

INCOME TAX PROVISION:






GAAP income tax provision:



$                    28.2

20.4 %


$                    22.8

16.6 %



Non-GAAP items tax effected

(E)


18.1



10.7




Difference in GAAP and Non-GAAP tax rate

(F)


(4.1)



1.5



Non-GAAP income tax provision:



$                    42.2

18.6 %


$                    35.0

17.3 %











NET INCOME:









GAAP net income attributable to Trimble Inc.:



$                  110.3



$                  114.5




Purchase accounting adjustments

(A)


34.6



34.8




Acquisition / divestiture items

(B)


12.8



1.4




Stock-based compensation / deferred compensation

(C)


28.3



27.2




Restructuring and other costs

(D)


12.8



1.3




Non-GAAP tax adjustments

(E) - (F)


(14.0)



(12.2)



Non-GAAP net income attributable to Trimble Inc.:



$                  184.8



$                  167.0












DILUTED NET INCOME PER SHARE:






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



$                    0.44



$                    0.45




Purchase accounting adjustments

(A)


0.14



0.14




Acquisition / divestiture items

(B)


0.05






Stock-based compensation / deferred compensation

(C)


0.11



0.11




Restructuring and other costs

(D)


0.05



0.01




Non-GAAP tax adjustments

(E) - (F)


(0.06)



(0.05)



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



$                    0.73



$                    0.66












ADJUSTED EBITDA:






GAAP net income attributable to Trimble Inc.:



$                  110.3



$                  114.5




Non-operating expense, net, income tax provision, and net gain attributable to noncontrolling interests



46.6



26.4



GAAP operating income:



156.9



140.9




Purchase accounting adjustments

(A)


34.6



34.8




Acquisition / divestiture items

(B)


3.9



3.5




Stock-based compensation / deferred compensation

(C)


25.0



28.7




Restructuring and other costs

(D)


12.7



1.3



Non-GAAP operating income:



233.1



209.2




Depreciation expense



10.5



10.3




Income from equity method investments, net



9.7



11.8



Adjusted EBITDA:



$                  253.3

25.5 %


$                  231.3

26.1 %












« Previous Page 1 | 2 | 3 | 4 | 5 | 6  Next Page »
Featured Video
Editorial
Jobs
Senior Principal Mechanical Engineer for General Dynamics Mission Systems at Canonsburg, Pennsylvania
Equipment Engineer, Raxium for Google at Fremont, California
Mechanical Manufacturing Engineering Manager for Google at Sunnyvale, California
Manufacturing Test Engineer for Google at Prague, Czechia, Czech Republic
Mechanical Engineer 2 for Lam Research at Fremont, California
Mechanical Engineer 3 for Lam Research at Fremont, 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
Additive Manufacturing Forum 2025 at Estrel Convention Cente Berlin Germany - Mar 17 - 18, 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