Trimble Financial Model
Software Company Financials Example (Free Excel Download)
Trimble is an industrial technology company that provides software, hardware, and services for positioning, modelling, connectivity, and data analytics.
professionals from Deloitte
Used by professionals from
About this model
This financial model evaluates the equity valuation and cash flow generation of Trimble Inc. (TRMB), focusing specifically on its transition to a recurring revenue software model, segment-level margin expansion, and the financial impact of its recent major divestitures (the PTx Trimble Agriculture joint venture and the Mobility business).
Trimble is an industrial technology company that provides software, hardware, and services for positioning, modelling, connectivity, and data analytics. The company connects the physical and digital worlds to improve productivity and sustainability across critical industries such as construction, transportation, and geospatial mapping.
The business operates through three newly defined segments: AECO (Architects, Engineers, Construction, Owners) contributing approximately 47% of revenue, Field Systems contributing approximately 39%, and Transportation & Logistics contributing approximately 14%. Trimble operates globally, with roughly half of its revenue generated in the United States and the remainder internationally. The company is actively transitioning its business model from hardware-centric sales to a software-as-a-service (SaaS) and recurring revenue model, with recurring revenue now representing 65% of total sales.
Trimble has recently undergone significant portfolio restructuring. In April 2024, the company closed a joint venture with AGCO (PTx Trimble), divesting 85% of its precision agriculture business. Furthermore, in February 2025, Trimble closed the divestiture of its global transportation telematics business (Mobility) to Platform Science.
The downloadable Trimble financial model includes SEC-sourced historical financials, forecast assumptions, core operating schedules, and valuation outputs in an Excel workbook built for review and scenario analysis.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
Historicals & AssumptionsTrimble financial modelCompany, Historicals & Assumptions used
Source: SEC EDGAR · values in USD
| Line item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $3.66B | $3.68B | $3.80B | $3.68B | $3.59B |
| Gross profit | $2.03B | $2.11B | $2.33B | $2.40B | $2.48B |
| Operating income | $561.0M | $510.9M | $448.8M | $460.7M | $592.0M |
| Net income | $492.7M | $449.7M | $311.3M | $1.50B | $424.0M |
Forecast assumptions
Defaults used in the downloadable model. Forecast horizon: FY2026–FY2030.
See 8 moreSee less
How to build a detailed financial model for Trimble
A complete walkthrough of every driver, margin, working-capital input, and capital-allocation assumption used in the downloadable model.
Revenue Deep Dive
AECO (Architects, Engineers, Construction, Owners)
- Segment name: AECO
- Revenue driver formula: AECO Annualised Recurring Revenue (ARR) + Term Licenses + Professional Services
- Historical growth rate: 15% to 16% organic growth
- Key growth levers and headwinds: Driven by the Connect & Scale strategy, adoption of the TC1 cloud platform, and new AI-enabled workflows (such as AI agents for construction submittals). Headwinds include cyclical slowdowns in commercial construction.
- Pricing dynamics: Subscription-based pricing with high switching costs once embedded in construction workflows.
- Revenue recognition notes: SaaS revenue is recognised rateably over the contract term, creating a large deferred revenue balance.
- Seasonality: Q4 is typically the strongest quarter for bookings and term license renewals (especially January 1 renewals).
Field Systems
- Segment name: Field Systems
- Revenue driver formula: (Hardware Volume x Average Selling Price) + Field Software/Services ARR
- Historical growth rate: 4% to 5% total revenue growth, but 20% organic ARR growth
- Key growth levers and headwinds: Over 50% of this segment's revenue now comes from software and services. Growth is driven by software attach rates to geospatial and surveying hardware.
- Pricing dynamics: Hardware is sold upfront (often through dealers), while accompanying software is increasingly sold on a subscription basis.
- Revenue recognition notes: Hardware recognised at the point of sale or delivery to the dealer network.
- Seasonality: Q2 and Q3 are historically stronger for field hardware deployments due to the Northern Hemisphere construction season.
Transportation & Logistics
- Segment name: Transportation & Logistics
- Revenue driver formula: Transporeon Transaction Volume x Take Rate + Enterprise Software Subscriptions
- Historical growth rate: 4% to 5% organic growth
- Key growth levers and headwinds: Growth is highly dependent on global freight market volumes and the successful cross-selling of the Transporeon cloud platform. The recent divestiture of the Mobility hardware business removes a significant drag on growth.
- Pricing dynamics: A mix of transaction-based fees (freight matching/visibility) and fixed SaaS subscriptions.
- Revenue recognition notes: Transaction fees are recognised as the freight services are executed.
- Seasonality: Q4 sees a slight uptick due to holiday freight volumes.
Cost Structure
Variable Costs / COGS
- Line-by-line breakdown: Hardware manufacturing costs, component purchases, cloud hosting fees for SaaS products (AWS/Azure), and professional services labour.
- Gross margin range: 71.0% to 74.6% on a non-GAAP basis (expanding rapidly due to the software mix shift).
- Key input costs and commodity exposures: Electronic components and microchips for Field Systems hardware; cloud computing costs for AECO and T&L.
- How COGS scales with revenue: High operating leverage. As software becomes a larger percentage of the mix, incremental gross margins exceed 80%.
Operating Expenses
- R&D: Typically 15% to 17% of revenue. A significant portion (over 65%) is dedicated to software development, meaning a large amount is capitalised on the balance sheet rather than expensed immediately.
- SG&A: Includes sales commissions, dealer incentives, marketing, and corporate overhead. Scales linearly with headcount but is currently benefiting from cost-reduction initiatives.
- Depreciation & Amortisation: Heavy amortisation burden due to historical acquisitions (e.g., Transporeon), which creates a massive gap between GAAP and non-GAAP operating income.
- Stock-Based Compensation: Runs at approximately 4% to 5% of revenue.
- Restructuring / one-time charges: Frequent in recent years due to the Connect & Scale strategy and divestiture stranded costs.
Margin Profile
- Gross margin: Non-GAAP gross margin reached 71.7% in FY2025 (up 150 basis points year-over-year).
- EBITDA margin: Adjusted EBITDA margin is approximately 29.2%, targeting 30%+ by 2027.
- Segment-level margins: AECO operates at a highly profitable 44% operating margin. Field Systems operates at 30%. Transportation & Logistics operates at 23%.
Balance Sheet Structure
- Total assets: Approximately $7.0 billion to $7.5 billion.
- Key asset categories: Goodwill and intangible assets dominate the asset base due to a history of serial acquisitions.
- Goodwill & intangibles as % of total assets: Typically exceeds 60%.
- Working capital profile:
- Days Sales Outstanding (DSO): 55 to 65 days.
- Days Inventory Outstanding (DIO): 70 to 85 days (primarily for Field Systems hardware).
- Days Payable Outstanding (DPO): 40 to 50 days.
- Net working capital as % of revenue: Negative.
- Working capital dynamic: The company operates with negative net working capital due to large deferred revenue balances from upfront SaaS billings, which funds organic growth.
- PP&E: Asset-light profile. Consists mostly of IT equipment, testing facilities, and leasehold improvements.
- Right-of-use assets / operating leases: Material but not a primary driver of enterprise value.
Capital Expenditure & Investment
- Capex as % of revenue: 2.0% to 3.0%.
- Maintenance capex vs. growth capex: Heavily skewed towards growth, specifically internal software development.
- Major capex programmes underway or planned: Enhancing capacity and manufacturing capabilities in the infrastructure business, alongside continuous cloud platform investments.
- Capitalised software / development costs: Highly material. The company capitalises a significant portion of its R&D, which must be deducted from operating cash flow to calculate true free cash flow.
- M&A pattern: Historically a serial bolt-on acquirer. Currently in a period of portfolio rationalisation (divesting Ag and Mobility) to focus on core software platforms.
Debt & Capital Structure
- Total debt: Approximately $2.8 billion to $3.0 billion.
- Debt/EBITDA ratio: Currently around 1.1x, demonstrating a conservative balance sheet post-divestitures.
- Credit rating: Investment grade (typically BBB- or equivalent).
- Key debt instruments: Senior unsecured notes, a revolving credit facility, and term loans.
- Interest rate profile: Predominantly fixed-rate senior notes with a weighted average cost of debt around 4.5% to 5.0%.
- Share repurchase programme: Highly active. The company repurchased 12.2 million shares for $875.4 million in FY2025 and has $925 million remaining under its current authorisation.
- Dividend policy: Trimble does not pay a regular dividend. Capital is returned exclusively through share repurchases.
Cash Flow Characteristics
- Operating cash flow conversion: Strong, typically exceeding 1.0x non-GAAP net income.
- Free cash flow margin: Normalised FCF margin is 15% to 20%. FY2025 FCF was temporarily depressed ($361 million) due to $307 million in tax payments and divestiture costs.
- Major non-cash items: Amortisation of acquired intangibles, stock-based compensation, and depreciation.
- Working capital cash flow impact: Deferred revenue growth is a major source of operating cash flow.
- Capex intensity: Low physical capex intensity, but high software capitalisation intensity.
- Cash tax rate vs. GAAP effective tax rate: Cash taxes can be volatile due to divestiture gains (e.g., the PTx Trimble JV tax impact). The non-GAAP effective tax rate is guided at 17.5%.
Sheet Structure
- Assumptions: Hardcoded inputs for macroeconomic drivers, segment growth rates, margin targets, tax rates, and capital allocation policies.
- Revenue & ARR Build: Detailed build of AECO, Field Systems, and Transportation & Logistics revenue. Includes a roll-forward of Annualised Recurring Revenue (ARR) and a split between software/services and hardware.
- Income Statement: Consolidated P&L with a clear bridge between GAAP and Non-GAAP operating income (adding back amortisation, stock-based compensation, and restructuring).
- Segment Financials: Revenue, COGS, and Operating Income broken out strictly by the three new segments (AECO, Field Systems, T&L).
- Balance Sheet: Assets, liabilities, and equity. Must include specific schedules for deferred revenue (current and non-current) and goodwill.
- Cash Flow Statement: Operating, investing, and financing cash flows. Must explicitly show the deduction of capitalised software to reach Free Cash Flow.
- Debt & Interest Schedule: Tranche-by-tranche debt build, interest expense calculation, and cash interest paid.
- Equity & Shares Schedule: Roll-forward of basic and diluted shares outstanding, driven by the aggressive share repurchase programme.
- DCF Valuation: Unlevered free cash flow build, WACC calculation, terminal value, and implied share price.
Key Financial Relationships
- `Total Revenue = AECO Revenue + Field Systems Revenue + Transportation & Logistics Revenue`
- `Total ARR = AECO ARR + Field Systems ARR + Transportation & Logistics ARR`
- `Recurring Revenue % = Total ARR / Total Revenue`
- `AECO Operating Income = AECO Revenue * AECO Operating Margin (historically ~44%)`
- `Field Systems Operating Income = Field Systems Revenue * Field Systems Operating Margin (historically ~30%)`
- `T&L Operating Income = T&L Revenue * T&L Operating Margin (historically ~23%)`
- `Non-GAAP Gross Profit = Total Revenue - Non-GAAP COGS (excluding amortisation of acquired intangibles)`
- `Non-GAAP Operating Income = GAAP Operating Income + Amortisation of Intangibles + Stock-Based Compensation + Restructuring Charges`
- `Free Cash Flow = Cash from Operations - Purchases of Property and Equipment - Capitalised Software Development Costs`
- `Ending Shares Outstanding = Beginning Shares Outstanding - (Share Repurchase Spend / Average Share Price) + Shares Issued for SBC`
- `Deferred Revenue Ending Balance = Deferred Revenue Beginning Balance + New Billings - Recognised Revenue`
Cross-Sheet Dependencies
- The Assumptions sheet dictates the growth rates and margins used in the Revenue & ARR Build and Segment Financials.
- The Segment Financials aggregate into the top line of the Income Statement.
- The Income Statement generates Net Income, which is the starting point for the Cash Flow Statement.
- The Cash Flow Statement calculates Free Cash Flow, which dictates the cash available for buybacks in the Equity & Shares Schedule.
- The Equity & Shares Schedule feeds the diluted share count back to the Income Statement for EPS calculations.
- A circularity risk exists between the Debt & Interest Schedule (interest expense reduces net income), the Cash Flow Statement (net income drives cash balances), and the Balance Sheet (cash balances dictate debt paydown and subsequent interest expense). A circuit breaker toggle must be included.
Sign Convention
- Revenue, Assets, and Equity are positive.
- Expenses (COGS, SG&A, R&D) are positive in their specific build schedules but subtracted in the Income Statement.
- Liabilities are positive on the Balance Sheet.
- Cash Flow Statement: Cash inflows (e.g., net income, depreciation add-back, debt issuance) are positive. Cash outflows (e.g., capex, capitalised software, share repurchases, debt repayment) are negative.
Things Most Likely to Go Wrong
- Segment reporting change: Trimble changed its segment reporting in FY2025 to AECO, Field Systems, and Transportation & Logistics. Historical data based on the old segments (Buildings & Infrastructure, Geospatial, Resources & Utilities) is not comparable and will break the model if forced into the new structure.
- Divestiture noise: The divestiture of the Agriculture business (Q2 2024) and Mobility business (Q1 2025) distorts GAAP year-over-year growth rates. The model must rely on organic or "as-adjusted" growth rates for forecasting.
- Capitalised software: Trimble capitalises significant software development costs. Failing to deduct this from Operating Cash Flow will artificially inflate Free Cash Flow and overvalue the company in the DCF.
- Non-GAAP vs GAAP gap: The company's GAAP operating margin is roughly 16.5%, while its non-GAAP margin is 27.5%. The model must clearly separate these views, as valuation multiples are based on non-GAAP metrics.
- Deferred revenue dynamics: Deferred revenue is a leading indicator of future growth. The model must accurately capture the cash flow benefit of upfront SaaS billings before the revenue is recognised on the P&L.
- Share count reduction: The company is aggressively buying back stock ($875 million in FY2025). Holding the share count flat will severely understate future Earnings Per Share.
- Tax rate volatility: Cash taxes have been highly volatile recently due to divestiture gains. The model should use the management-guided non-GAAP tax rate of 17.5% for normalised earnings.
Validation Checks
- "Total Revenue growth should align with management guidance of approximately 7.5% for FY2026; flag if outside the 6% to 9% band."
- "Adjusted EBITDA margin should be in the 29.0% to 30.0% range; flag if it drops below 28%."
- "AECO segment operating margin must remain above 40% based on historical SaaS unit economics."
- "Recurring revenue as a percentage of total revenue should exceed 65% and trend upwards."
- "Free Cash Flow conversion (FCF / Non-GAAP Net Income) should normalise above 0.85x once divestiture tax payments roll off."
- "Debt/EBITDA should remain below 2.0x, reflecting the current conservative leverage profile of ~1.1x."
- "Balance sheet must balance: Total Assets = Total Liabilities + Equity in every forecasted period."
- "Non-GAAP effective tax rate should remain strictly between 17.0% and 18.0%."
Key Assumptions (Default Values)
| Assumption | Default Value | Unit | Rationale |
|---|---|---|---|
| AECO Organic Revenue Growth | 12.0 | % | Blends recent 15% growth with slight conservatism for commercial construction cycles. |
| Field Systems Revenue Growth | 4.0 | % | Matches recent historical performance and transition to software attach rates. |
| T&L Revenue Growth | 5.0 | % | Reflects a moderate recovery in the global freight market. |
| Non-GAAP Gross Margin | 72.5 | % | Assumes slight expansion from FY2025's 71.7% due to higher software mix. |
| AECO Operating Margin | 44.0 | % | Matches Q4 2025 actuals. |
| Field Systems Operating Margin | 30.0 | % | Matches Q4 2025 actuals. |
| T&L Operating Margin | 23.0 | % | Matches Q4 2025 actuals. |
| R&D as % of Revenue | 16.0 | % | Aligns with historical averages and Connect & Scale investment needs. |
| Non-GAAP Effective Tax Rate | 17.5 | % | Matches management guidance for FY2026. |
| Annual Share Repurchases | 500.0 | $M | Conservative run-rate based on remaining $925M authorisation and FCF generation. |
| Capex as % of Revenue | 2.5 | % | Historical average for physical property and equipment. |
| Capitalised Software as % of Rev | 3.0 | % | Historical average required to maintain the SaaS platform. |
| Weighted Average Cost of Capital | 8.5 | % | Standard discount rate for an industrial technology/SaaS hybrid. |
| Terminal Growth Rate | 3.0 | % | Reflects long-term GDP growth plus a slight premium for software market penetration. |
Data Sources & Benchmarks
- Filings: SEC EDGAR for Trimble Inc. (TRMB) 10-K and 10-Q filings.
- Presentations: Trimble Investor Relations page for the Q4 2025 Earnings Presentation and the March 2025 Investor Overview.
- Peers for benchmarking: Autodesk (ADSK), Bentley Systems (BSY), Hexagon AB (HEXA B), and Garmin (GRMN).
- Industry data: Dodge Construction Network for commercial construction starts (AECO segment); DAT Freight & Analytics for freight volume trends (T&L segment).
- Consensus estimates: FactSet or Bloomberg for forward-looking ARR and EPS estimates.
Sources
- Trimble Inc. Q4 2025 and Full Year 2025 Earnings Release (February 10, 2026)
- Trimble Inc. Annual Report on Form 10-K for the fiscal year ended January 3, 2025
- Trimble Investor Overview Presentation (March 2025)
- PTx Trimble Joint Venture Announcement and Closing Press Releases (April 2024)
- Platform Science Mobility Divestiture Announcements (February 2025)
Do more with the Trimble model
Frequently asked
What does Trimble Inc. (TRMB) do?+
Trimble Inc. is an industrial technology company that provides software, hardware, and services for positioning, modelling, connectivity, and data analytics. The company connects the physical and digital worlds to improve productivity and sustainability across critical industries such as construction, transportation, and geospatial mapping.
How is Trimble Inc. (TRMB) generating revenue, and what is its business model?+
Trimble generates revenue through its AECO, Field Systems, and Transportation & Logistics segments, with approximately 65% of its total sales now coming from recurring revenue. The company is actively transitioning its business model from hardware-centric sales to a software-as-a-service (SaaS) and recurring revenue model.
What is Trimble's capital expenditure strategy, and how is it reflected in the financial model?+
Trimble's capital expenditure is heavily skewed towards growth, specifically internal software development, with the financial model assuming Capex_Pct_Revenue at approximately 1.49%. The company also capitalizes a significant portion of its R&D, which must be deducted from operating cash flow to calculate true free cash flow.
What is the primary purpose of the financial model for Trimble Inc. (TRMB)?+
The financial model aims to evaluate the equity valuation and cash flow generation of Trimble Inc. It specifically focuses on the company's transition to a recurring revenue software model, segment-level margin expansion, and the financial impact of its recent major divestitures.
Can I download an Excel financial model for Trimble Inc. (TRMB)?+
Yes, a downloadable Excel financial model is available for Trimble Inc. (TRMB), which forecasts financial performance from FY2026 through FY2030. This general corporate model provides detailed assumptions for key financial metrics.
What are some key revenue and cost assumptions used in the Trimble Inc. financial model?+
The financial model for Trimble Inc. assumes a Revenue_Growth of approximately 3.86%. Key cost assumptions include COGS_Pct_Revenue at about 43.08%, RD_Pct_Revenue at roughly 15.28%, and SGA_Pct_Revenue at approximately 10.82%.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Software Company Financial Models
Browse another company in the same sector.
Adobe
Adobe is a global software company that provides content creation, document management, and digital marketing solutions through a cloud-based subscription model for creators, businesses, and enterprises.
Autodesk
Autodesk is a global leader in 3D design, engineering, and entertainment software, providing essential tools for architects, engineers, manufacturers, and digital artists.
Broadridge Financial Solutions
Broadridge Financial Solutions is a global financial technology leader providing investor communications and technology-driven solutions to banks, broker-dealers, asset managers, and corporate issuers.
Cadence Design Systems
Cadence Design Systems is a leading provider of electronic design automation (EDA) software, semiconductor intellectual property (IP), and system design and analysis products.
Salesforce
Salesforce is a global cloud computing company that provides enterprise software focused on customer relationship management (CRM), customer service, marketing automation, analytics, and application development.
Datadog
Datadog operates a SaaS-based observability and security platform for cloud applications, integrating infrastructure monitoring, application performance monitoring (APM), log management, and cloud security.
Fair Isaac
Fair Isaac Corporation (FICO) is a leading applied analytics and data decisioning company, best known for the ubiquitous FICO Score used in consumer credit risk assessment.
Fidelity National Information Services
Fidelity National Information Services (FIS) is a global financial technology company that provides core banking, payment processing, and capital markets software to financial institutions and corporations.
Explore more Tech & Software financial model templates.
