
Trimble (TRMB) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.7B | 3.8B | 3.7B | 3.7B | 3.1B |
Cost of Goods Sold | 1.3B | 1.5B | 1.6B | 1.6B | 1.4B |
Gross Profit | 2.4B | 2.3B | 2.1B | 2.0B | 1.8B |
Gross Margin % | 65.1% | 61.4% | 57.3% | 55.6% | 55.8% |
Operating Expenses | |||||
Research & Development | 662.3M | 664.3M | 542.1M | 536.6M | 475.9M |
Selling, General & Administrative | 1.2B | 1.1B | 975.8M | 875.9M | 767.9M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.8B | 1.7B | 1.5B | 1.4B | 1.2B |
Operating Income | 476.6M | 494.4M | 541.1M | 571.3M | 445.6M |
Operating Margin % | 12.9% | 13.0% | 14.7% | 15.6% | 14.2% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 90.7M | 161.0M | 71.1M | 65.4M | 77.6M |
Other Non-Operating Income | 1.6B | 23.6M | 99.1M | 68.7M | 27.0M |
Pre-tax Income | 2.0B | 357.0M | 569.1M | 574.6M | 395.0M |
Income Tax | 501.5M | 45.7M | 119.4M | 81.8M | 4.4M |
Effective Tax Rate % | 25.0% | 12.8% | 21.0% | 14.2% | 1.1% |
Net Income | 1.5B | 311.3M | 449.7M | 492.8M | 390.6M |
Net Margin % | 40.8% | 8.2% | 12.2% | 13.5% | 12.4% |
Key Metrics | |||||
EBITDA | 656.6M | 805.0M | 743.2M | 788.8M | 682.8M |
EPS (Basic) | $6.13 | $1.26 | $1.81 | $1.96 | $1.56 |
EPS (Diluted) | $6.09 | $1.25 | $1.80 | $1.94 | $1.55 |
Basic Shares Outstanding | 245500000 | 247900000 | 248600000 | 251400000 | 250500000 |
Diluted Shares Outstanding | 245500000 | 247900000 | 248600000 | 251400000 | 250500000 |
Income Statement Trend
Trimble Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 738.8M | 229.8M | 271.0M | 325.7M | 237.7M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 725.8M | 706.6M | 643.3M | 624.8M | 620.5M |
Inventory | 194.3M | 235.7M | 402.5M | 363.3M | 301.7M |
Other Current Assets | 196.2M | 147.8M | 127.7M | 136.8M | 121.5M |
Total Current Assets | 2.3B | 1.8B | 1.5B | 1.5B | 1.3B |
Non-Current Assets | |||||
Property, Plant & Equipment | 362.4M | 361.4M | 365.6M | 379.8M | 382.2M |
Goodwill | 11.0B | 11.9B | 8.8B | 8.5B | 8.3B |
Intangible Assets | 998.1M | 1.2B | 498.1M | 506.6M | 580.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 558.5M | 787.8M | 774.6M | 786.7M | 758.2M |
Total Non-Current Assets | 7.2B | 7.7B | 5.8B | 5.6B | 5.6B |
Total Assets | 9.5B | 9.5B | 7.3B | 7.1B | 6.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 161.6M | 165.3M | 175.5M | 207.3M | 143.2M |
Short-term Debt | - | 530.4M | 300.0M | - | 255.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 273.8M | 249.6M | 164.4M | 201.5M | 185.0M |
Total Current Liabilities | 1.8B | 1.8B | 1.5B | 1.2B | 1.3B |
Non-Current Liabilities | |||||
Long-term Debt | 1.5B | 2.7B | 1.3B | 1.4B | 1.4B |
Deferred Tax Liabilities | 199.9M | 287.8M | 157.8M | 263.1M | 300.3M |
Other Non-Current Liabilities | 145.5M | 165.7M | 175.3M | 151.1M | 150.6M |
Total Non-Current Liabilities | 2.0B | 3.2B | 1.8B | 2.0B | 2.0B |
Total Liabilities | 3.7B | 5.0B | 3.2B | 3.2B | 3.3B |
Equity | |||||
Common Stock | 200.0K | 200.0K | 200.0K | 300.0K | 300.0K |
Retained Earnings | 3.8B | 2.4B | 2.2B | 2.2B | 1.9B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.7B | 4.5B | 4.1B | 3.9B | 3.6B |
Key Metrics | |||||
Total Debt | 1.5B | 3.2B | 1.6B | 1.4B | 1.7B |
Working Capital | 482.4M | 1.6M | 56.1M | 262.0M | -29.9M |
Balance Sheet Composition
Trimble Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.5B | 311.3M | 449.7M | 492.8M | 390.6M |
Depreciation & Amortization | 232.0M | 250.6M | 171.8M | 179.9M | 197.5M |
Stock-Based Compensation | 158.6M | 145.4M | 120.4M | 122.6M | 83.0M |
Working Capital Changes | -118.7M | -24.8M | -160.9M | -44.4M | -11.3M |
Operating Cash Flow | 1.9B | 589.5M | 582.7M | 743.2M | 649.3M |
Investing Activities | |||||
Capital Expenditures | -33.6M | -42.0M | -43.2M | -46.1M | -56.8M |
Acquisitions | 1.9B | -2.1B | -158.1M | -168.8M | -174.4M |
Investment Purchases | - | - | - | - | 0 |
Investment Sales | - | - | - | - | 0 |
Investing Cash Flow | 1.9B | -2.1B | -226.3M | -203.5M | -231.8M |
Financing Activities | |||||
Share Repurchases | -181.5M | -100.0M | -408.3M | -195.1M | -81.6M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 521.2M | 3.8B | 814.8M | 198.9M | 1.2B |
Debt Repayment | -2.2B | -2.3B | -590.2M | -449.9M | -1.5B |
Financing Cash Flow | -1.9B | 1.4B | -199.0M | -447.7M | -1.9B |
Free Cash Flow | 497.8M | 555.1M | 348.0M | 704.4M | 615.2M |
Net Change in Cash | 1.9B | -47.1M | 157.4M | 92.0M | -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
Financial data is updated regularly. All figures are in the company's reporting currency.