Trimble Inc. | Large-cap | Technology

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 840.6M
Gross Profit 560.8M 66.71%
Operating Income 102.0M 12.13%
Net Income 66.7M 7.93%
EPS (Diluted) $0.27

Balance Sheet Metrics

Total Assets 8.9B
Total Liabilities 3.5B
Shareholders Equity 5.4B
Debt to Equity 0.64

Cash Flow Metrics

Operating Cash Flow 325.9M
Free Cash Flow 149.0M

Revenue & Profitability Trend

Trimble Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i3.7B3.8B3.7B3.7B3.1B
Cost of Goods Sold i1.3B1.5B1.6B1.6B1.4B
Gross Profit i2.4B2.3B2.1B2.0B1.8B
Gross Margin % i65.1%61.4%57.3%55.6%55.8%
Operating Expenses
Research & Development i662.3M664.3M542.1M536.6M475.9M
Selling, General & Administrative i1.2B1.1B975.8M875.9M767.9M
Other Operating Expenses i-----
Total Operating Expenses i1.8B1.7B1.5B1.4B1.2B
Operating Income i476.6M494.4M541.1M571.3M445.6M
Operating Margin % i12.9%13.0%14.7%15.6%14.2%
Non-Operating Items
Interest Income i-----
Interest Expense i90.7M161.0M71.1M65.4M77.6M
Other Non-Operating Income1.6B23.6M99.1M68.7M27.0M
Pre-tax Income i2.0B357.0M569.1M574.6M395.0M
Income Tax i501.5M45.7M119.4M81.8M4.4M
Effective Tax Rate % i25.0%12.8%21.0%14.2%1.1%
Net Income i1.5B311.3M449.7M492.8M390.6M
Net Margin % i40.8%8.2%12.2%13.5%12.4%
Key Metrics
EBITDA i656.6M805.0M743.2M788.8M682.8M
EPS (Basic) i$6.13$1.26$1.81$1.96$1.56
EPS (Diluted) i$6.09$1.25$1.80$1.94$1.55
Basic Shares Outstanding i245500000247900000248600000251400000250500000
Diluted Shares Outstanding i245500000247900000248600000251400000250500000

Income Statement Trend

Trimble Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i738.8M229.8M271.0M325.7M237.7M
Short-term Investments i-----
Accounts Receivable i725.8M706.6M643.3M624.8M620.5M
Inventory i194.3M235.7M402.5M363.3M301.7M
Other Current Assets196.2M147.8M127.7M136.8M121.5M
Total Current Assets i2.3B1.8B1.5B1.5B1.3B
Non-Current Assets
Property, Plant & Equipment i362.4M361.4M365.6M379.8M382.2M
Goodwill i11.0B11.9B8.8B8.5B8.3B
Intangible Assets i998.1M1.2B498.1M506.6M580.1M
Long-term Investments-----
Other Non-Current Assets558.5M787.8M774.6M786.7M758.2M
Total Non-Current Assets i7.2B7.7B5.8B5.6B5.6B
Total Assets i9.5B9.5B7.3B7.1B6.9B
Liabilities
Current Liabilities
Accounts Payable i161.6M165.3M175.5M207.3M143.2M
Short-term Debt i-530.4M300.0M-255.8M
Current Portion of Long-term Debt-----
Other Current Liabilities273.8M249.6M164.4M201.5M185.0M
Total Current Liabilities i1.8B1.8B1.5B1.2B1.3B
Non-Current Liabilities
Long-term Debt i1.5B2.7B1.3B1.4B1.4B
Deferred Tax Liabilities i199.9M287.8M157.8M263.1M300.3M
Other Non-Current Liabilities145.5M165.7M175.3M151.1M150.6M
Total Non-Current Liabilities i2.0B3.2B1.8B2.0B2.0B
Total Liabilities i3.7B5.0B3.2B3.2B3.3B
Equity
Common Stock i200.0K200.0K200.0K300.0K300.0K
Retained Earnings i3.8B2.4B2.2B2.2B1.9B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i5.7B4.5B4.1B3.9B3.6B
Key Metrics
Total Debt i1.5B3.2B1.6B1.4B1.7B
Working Capital i482.4M1.6M56.1M262.0M-29.9M

Balance Sheet Composition

Trimble Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i1.5B311.3M449.7M492.8M390.6M
Depreciation & Amortization i232.0M250.6M171.8M179.9M197.5M
Stock-Based Compensation i158.6M145.4M120.4M122.6M83.0M
Working Capital Changes i-118.7M-24.8M-160.9M-44.4M-11.3M
Operating Cash Flow i1.9B589.5M582.7M743.2M649.3M
Investing Activities
Capital Expenditures i-33.6M-42.0M-43.2M-46.1M-56.8M
Acquisitions i1.9B-2.1B-158.1M-168.8M-174.4M
Investment Purchases i----0
Investment Sales i----0
Investing Cash Flow i1.9B-2.1B-226.3M-203.5M-231.8M
Financing Activities
Share Repurchases i-181.5M-100.0M-408.3M-195.1M-81.6M
Dividends Paid i-----
Debt Issuance i521.2M3.8B814.8M198.9M1.2B
Debt Repayment i-2.2B-2.3B-590.2M-449.9M-1.5B
Financing Cash Flow i-1.9B1.4B-199.0M-447.7M-1.9B
Free Cash Flow i497.8M555.1M348.0M704.4M615.2M
Net Change in Cash i1.9B-47.1M157.4M92.0M-1.5B

Cash Flow Trend

Trimble Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 67.85
Forward P/E 27.09
Price to Book 3.38
Price to Sales 5.37
PEG Ratio -0.73

Profitability Ratios

Profit Margin 8.02%
Operating Margin 15.10%
Return on Equity 5.07%
Return on Assets 3.54%

Financial Health

Current Ratio 0.94
Debt to Equity 26.59
Beta 1.66

Per Share Data

EPS (TTM) $1.19
Book Value per Share $23.90
Revenue per Share $14.70

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
trmb19.2B67.853.385.07%8.02%26.59
Garmin 45.7B29.345.6320.73%23.21%2.34
Keysight 28.9B53.135.099.98%10.38%48.75
Teledyne 25.7B30.302.488.73%14.54%25.21
Fortive 16.2B21.561.567.36%12.51%47.91
Coherent 15.2B56.882.700.37%0.85%46.10

Financial data is updated regularly. All figures are in the company's reporting currency.