-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, VR1a3fTCGpX/6rwOBOj1GSYy73TZ7nbWPg27UdBZ7w3Thsbdd+Rb1pmcFz6WxbQR bYeeA7TrZj3M7jUbmVS/Iw== 0000935494-10-000030.txt : 20101025 0000935494-10-000030.hdr.sgml : 20101025 20101025162328 ACCESSION NUMBER: 0000935494-10-000030 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20101025 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20101025 DATE AS OF CHANGE: 20101025 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NATIONAL INSTRUMENTS CORP /DE/ CENTRAL INDEX KEY: 0000935494 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 741871327 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-25426 FILM NUMBER: 101140089 BUSINESS ADDRESS: STREET 1: 11500 NORTH MOPAC EXPRESSWAY CITY: AUSTIN STATE: TX ZIP: 78759 BUSINESS PHONE: 5123389119 MAIL ADDRESS: STREET 1: 11500 NORTH MOPAC EXPRESSWAY CITY: AUSTIN STATE: TX ZIP: 78759 8-K 1 form8-k.htm NATIONAL INSTRUMENTS CORPORATION - FORM 8-K form8-k.htm



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
 
____________________

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported)

October 25, 2010

____________________

National Instruments Corporation
(Exact name of registrant as specified in its charter)

Delaware
 
000-25426
 
74-1871327
(State or other jurisdiction of incorporation)
 
(Commission File Number)
 
(IRS Employer
Identification No.)

11500 North MoPac Expressway
Austin, Texas 78759
(Address of principal executive offices, including zip code)

(512) 338-9119
(Registrant’s telephone number, including area code)

N/A
(Former name or former address, if changed since last report)

 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
 
 
[  ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
 
[  ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
 
[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
 
[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 


 
 
 
 

Item 2.02.  Results of Operations and Financial Conditions
 
Attached hereto as Exhibit 99.1 and incorporated by reference herein is the text of the registrant's press release, dated October 25, 2010, regarding financial results for the registrant's third fiscal quarter ended September 30, 2010.
 
The information in this Current Report on Form 8-K is being furnished and shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section.
 
Item 9.01.  Financial Statements and Exhibits

(d)  Exhibits.

Exhibit No.
 
Description
     
99.1
 
Press Release dated October 25, 2010
     

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

   
NATIONAL INSTRUMENTS CORPORATION
     
 
By:
/s/ DAVID G. HUGLEY
 
   
David  G. Hugley
Vice President & General Counsel; Secretary

Date:  October 25, 2010
EX-99.1 2 ex99-1.htm PRESS RELEASE ex99-1.htm
Contact:
Veronica Garza
 
Investor Relations
 
(512) 683-6873

 
National Instruments Reports Record Quarterly Revenue, up 34 Percent Year-Over-Year
 
Record Operating Income for a Third Quarter and Strong Gross Margins
 
 
Q3 2010 Highlights
 
·  
Record quarterly revenue of $220 million, up 34 percent year-over-year
 
·  
Record operating income for a third quarter
 
·  
GAAP gross margin of 76.5 percent and non-GAAP gross margin of 77.0 percent
 
·  
Fully diluted GAAP EPS of $0.36 and fully diluted non-GAAP EPS of $0.41
 
·  
Record cash and short-term investments of $339 million as of Sept. 30
 
 
AUSTIN, Texas – Oct. 25, 2010 – National Instruments (Nasdaq: NATI) reported quarterly revenue for Q3 2010 of $220 million, representing a 34 percent year-over-year increase and a 4 percent sequential increase. For the first nine months of 2010, the company reported a 31 percent year-over-year increase in revenue and a significant year-over-year increase in operating margins. Also during the quarter, backlog increased by $7 million.
 
Net income for Q3 2010 was $28.1 million, with GAAP fully diluted earnings per share (EPS) of $0.36. Non-GAAP net income was $32.3 million, with non-GAAP fully diluted EPS of $0.41. GAAP and non-GAAP operating income set a record for a third quarter, and operating margins improved significantly over Q3 2009. The company’s non-GAAP results exclude the impact of both stock-based compensation and the amortization of acquisition-related intangibles. Reconciliations of the company’s GAAP and non-GAAP results are included as part of this news release.
 
In Q3, GAAP gross margin increased 1.9 percentage points year-over-year to 76.5 percent. Non-GAAP gross margin increased by 1.7 percentage points year-over-year to 77.0 percent.
 
“I am extremely pleased with our Q3 performance and believe our long-term focus on innovation and operational excellence has helped differentiate NI from other players in the markets we serve,” said Dr. James Truchard, co-founder, president and CEO. “I believe the many new opportunities created by our expanding product and services portfolio, together with the strong business momentum we saw in Q3, validate our strategy in the marketplace.”
 
 
 
 
 
 
 
National Instruments Reports Record Quarterly Revenue, up 34 Percent Year-Over-Year
Oct. 25, 2010
Page 2
 
 
NI virtual instrumentation and graphical system design product sales were up 34 percent year-over-year. NI instrument control product sales were up 25 percent year-over-year but remain 11 percent below Q3 2008 levels. Product revenue was $203 million, up 34 percent year-over-year, and software maintenance revenue was $17 million, up 34 percent year-over-year. Geographically, revenue in U.S. dollar terms for Q3 2010 compared to Q3 2009 was up 29 percent in the Americas, up 28 percent in Europe and up 48 percent in Asia. In local currency terms, revenue was up 40 percent in Europe and up 45 percent in Asia.
 
As of Sept. 30, NI had a record $339 million in net cash and short-term investments, up $22 million from June 30. During the quarter, the company paid $10 million in dividends and used approximately $11 million to repurchase 379,000 shares of its common stock at an average price of $28.87 per share. National Instruments announced that its board of directors approved a dividend of $0.13 per share payable on Nov. 29 to shareholders of record on Nov. 8.
 
Outlook
 
In Q3, the global purchasing manager’s index (PMI) averaged 53.5, down from a quarterly average of 56.7 in Q2. This moderation was in line with the company’s expectation that the global PMI would move toward its long-term average of 51.7 in Q3 and Q4. The company currently expects that the global PMI will continue to trend toward its historical average during Q4. Given the relatively low levels of global inventory, the company believes the industrial economy is positioned to manage the moderation of the global PMI, and that NI is positioned to grow revenue through this moderating trend.
 
“We are confident that we will deliver record revenue and profitability in 2010 and I would like to thank all of our employees for their hard work and commitment during the recession,” said Alex Davern, EVP, COO and CFO. “We have delivered a rapid recovery in our profitability, and assuming 2011 is a normal revenue growth year we will be targeting only a modest increase in operating margins. We will instead be making significant focused investments in key regions and applications to support sustained growth of the company.”
 
NI expects strong Q4 year-over-year revenue growth, with revenue expected to be between $230 million and $244 million. The company expects fully diluted GAAP EPS between $0.38 and $0.48, with non-GAAP fully diluted EPS expected to be between $0.43 and $0.53.
 
 
 
 
 
National Instruments Reports Record Quarterly Revenue, up 34 Percent Year-Over-Year
Oct. 25, 2010
Page 3
 
 
Non-GAAP Presentation
 
In addition to disclosing results determined in accordance with GAAP, NI discloses certain non-GAAP operating results and non-GAAP information that exclude certain charges. In this news release, the company has presented its gross profit, operating expenses, operating income, income before income taxes, provision for (benefit from) income taxes, net income and basic and fully diluted EPS for the three- and nine-month periods ending Sept. 30, 2010 and 2009, on a GAAP and non-GAAP basis. When presenting non-GAAP information, the company includes a reconciliation of the non-GAAP results to the GAAP results.
 
Management believes that including the non-GAAP results assists investors in assessing the company’s operational performance and its performance relative to its competitors. The company presents these non-GAAP results as a complement to results provided in accordance with GAAP, and these results should not be regarded as a substitute for GAAP. Management uses these non-GAAP measures to manage and assess the profitability and performance of its business and does not consider stock-based compensation expense or amortization of acquired intangibles that are non-cash charges in managing its operations. Specifically, management uses non-GAAP measures to plan and forecast future periods, to establish operational goals, to compare with its business plan and individual operating budgets, to measure management performance for purposes of exe cutive compensation including payments to be made under bonus plans, to assist the public in measuring the company’s performance relative to the company’s long-term public performance goals, to allocate resources and, relative to the company’s historical financial performance, to enable comparability between periods. Management also considers such non-GAAP results to be an important supplemental measure of its performance.
 
This news release also discloses our earnings before interest, taxes, depreciation and amortization (EBITDA) and EBITDA diluted EPS for the three- and nine- month periods ended Sept. 30, 2010 and 2009. We also believe that including the EBITDA results assists investors in assessing the company’s operational performance relative to its competitors. A reconciliation of EBITDA and EBITDA diluted EPS to GAAP net income and GAAP diluted EPS is included with this news release.
 
Conference Call Information
 
Interested parties can listen to the Q3 2010 conference call today, Oct. 25, beginning at 4:00 p.m. CDT, at www.ni.com/call. Replay information is available by calling (888) 203-1112, confirmation code #8494302, from Oct. 25 at 7:00 p.m. CDT through Oct. 30 at 7:00 p.m. CDT.
 
 
 
 
 
 
National Instruments Reports Record Quarterly Revenue, up 34 Percent Year-over Year
September 30, 2010
Page 4
 
Forward-Looking Statements
 
This release contains “forward-looking statements,” including statements related to our long-term focus on innovation and operational excellence differentiating NI from other players, the many new opportunities created by our expanding product and services portfolio, together with the strong business momentum validating our strategy, expecting that the global PMI will continue to trend toward its historical average during Q4, our belief that the industrial economy is well positioned to manage the moderation of the global PMI, that NI is positioned to grow revenue through this moderating trend, being confident that we will deliver record revenue and profitability in 2010, targeting a modest increase in operating margins, making significant focused investments in key regions and applications to support our sustained growth, expecting strong Q4 revenue growth and our outlook for Q4 revenue and Q4 GAAP and non-GAAP EPS. These statements are subject to a number of risks and uncertainties, including the risk of adverse changes or fluctuations in the global economy, component shortages, delays in the release of new products, fluctuations in customer demand for NI products, the company’s ability to continue to control its operating expenses, manufacturing inefficiencies and foreign exchange fluctuations. Actual results may differ materially from the expected results. The company directs readers to its Form 10-K for the fiscal year ended December 31, 2009, its Form 10-Q for the quarter ended June 30, 2010, and the other documents it files with the SEC for other risks associated with the company’s future performance.
 
About National Instruments
 
National Instruments (www.ni.com) is transforming the way engineers and scientists design, prototype and deploy systems for measurement, automation and embedded applications. NI empowers customers with off-the-shelf software such as NI LabVIEW and modular cost-effective hardware, and sells to a broad base of more than 30,000 different companies worldwide, with no one customer representing more than 3 percent of revenue and no one industry representing more than 15 percent of revenue. Headquartered in Austin, Texas, NI has more than 5,000 employees and direct operations in more than 40 countries. For the past 11 years, FORTUNE magazine has named NI one of the 100 best companies to work for in America. Readers can obtain investment in formation from the company’s investor relations department by calling (512) 683-5090, e-mailing nati@ni.com or visiting www.ni.com/nati. (NATI-F)
 
 
LabVIEW, National Instruments, NI and ni.com are trademarks of National Instruments. Other product and company names listed are trademarks or trade names of their respective companies.
 
 
 
 
 
National Instruments Reports Record Quarterly Revenue, up 34 Percent Year-Over-Year
Oct. 25, 2010
Page 5
 
National Instruments
Consolidated Balance Sheets
(in thousands)
         
   
September
 
 December 31,
   
2010
 
2009
   
(unaudited)
   
         
Assets
       
Current assets:
       
Cash and cash equivalents
$
              226,844
$
              201,465
Short-term investments
 
              111,903
 
                87,196
Accounts receivable, net
 
              121,503
 
              103,957
Inventories, net
 
              101,532
 
                86,515
Prepaid expenses and other current assets
 
                42,132
 
                36,523
Deferred income taxes, net
 
                15,449
 
                16,522
Total current assets
 
              619,363
 
              532,178
         
Property and equipment, net
 
              151,667
 
              153,265
Goodwill, net
 
                69,383
 
                64,779
Intangible assets, net
 
                52,553
 
                43,390
Other long-term assets
 
                19,269
 
                19,417
Total assets
$
              912,235
$
              813,029
         
Liabilities and Stockholders’ Equity
       
Current liabilities:
       
Accounts payable
$
                33,005
$
                23,502
Accrued compensation
 
                39,075
 
                14,934
Deferred revenue
 
                63,940
 
                57,242
Accrued expenses and other liabilities
 
                18,313
 
                  8,560
Other taxes payable
 
                15,324
 
                14,181
Total current liabilities
 
              169,657
 
              118,419
         
Deferred income taxes
 
                24,725
 
                25,012
Liability for uncertain tax position
 
                11,608
 
                11,062
Other long-term liabilities
 
                  5,225
 
                  4,116
Total liabilities
$
              211,215
$
              158,609
         
Stockholders’ equity:
       
Preferred stock
 
                         -
 
                         -
Common stock
 
                     780
 
                     774
Additional paid-in capital
 
              388,502
 
              336,446
Retained earnings
 
              308,535
 
              303,655
Accumulated other comprehensive income
 
                  3,203
 
                13,545
Total stockholders’ equity
$
              701,020
$
              654,420
Total liabilities and stockholders’ equity
$
              912,235
$
              813,029
 
 
 
 
National Instruments Reports Record Quarterly Revenue, up 34 Percent Year-Over-Year
Oct. 25, 2010
Page 6
 
National Instruments
Consolidated Statements of Income
(in thousands, except per share data)
                 
   
Three Months Ended
 
Nine Months Ended
   
September 30,
 
September 30,
   
(Unaudited)
 
(Unaudited)
   
2010
 
2009
 
2010
 
2009
Net sales:
               
Products
$
        203,188
$
       152,106
$
     573,413
$
    435,348
Software maintenance
 
         17,261
 
         12,929
 
        49,844
 
      39,649
Total net sales
 
       220,449
 
       165,035
 
      623,257
 
    474,997
                 
Cost of sales:
               
Cost of products
$
         50,380
$
         40,476
$
      139,818
$
    119,234
Cost of software maintenance
 
           1,523
 
           1,423
 
          3,966
 
        4,034
Total cost of sales
 
         51,903
 
         41,899
 
      143,784
 
    123,268
                 
Gross profit
$
       168,546
$
       123,136
$
      479,473
$
    351,729
                 
Operating expenses:
               
Sales and marketing
$
         79,494
$
         65,126
$
      233,166
$
    199,089
Research and development
 
         39,971
 
         35,016
 
      114,912
 
      99,252
General and administrative
 
         17,392
 
         12,306
 
        49,701
 
      42,838
Total operating expenses
$
       136,857
$
       112,448
$
      397,779
$
    341,179
                 
Operating income
$
         31,689
$
         10,688
$
        81,694
$
      10,550
                 
Other income (expense):
               
Interest income
$
              380
$
              339
$
          1,051
$
        1,335
Net foreign exchange gain (loss)
 
              426
 
              940
 
       (2,475)
 
        1,301
Other income, net
 
              160
 
              482
 
             970
 
           979
                 
Income before income taxes
$
         32,655
$
         12,449
$
        81,240
$
      14,165
                 
Provision for (benefit from) income taxes
 
           4,522
 
           2,518
 
        10,152
 
         (554)
                 
Net income
$
         28,133
$
           9,931
$
        71,088
$
      14,719
                 
Basic earnings per share
$
             0.36
$
             0.13
$
            0.91
$
          0.19
Diluted earnings per share
$
             0.36
$
             0.13
$
            0.90
$
          0.19
                 
Weighted average shares outstanding -
               
basic
 
         78,176
 
         77,653
 
        77,832
 
      77,497
diluted
 
         78,862
 
         78,103
 
        78,848
 
      77,842
                 
Dividends declared per share
$
             0.13
$
             0.12
$
            0.39
$
          0.36

 
 
 
 

 
National Instruments Reports Record Quarterly Revenue, up 34 Percent Year-Over-Year
Oct. 25, 2010
Page 7
National Instruments
Consolidated Statements of Cash Flows
(in thousands)
   
Nine Months Ended
   
September 30,
   
(Unaudited)
   
2010
 
2009
Cash flow from operating activities:
       
Net income
$
              71,088
$
              14,719
Adjustments to reconcile net income to net cash provided
       
by operating activities:
       
Depreciation and amortization
 
              28,220
 
              28,536
Stock-based compensation
 
              14,194
 
              15,238
Tax expense (benefit) from deferred income taxes
 
               1,174
 
              (6,802)
Tax expense stock option plans
 
                  599
 
               1,445
Changes in operating assets and liabilities:
       
Accounts receivable
 
            (17,298)
 
              30,758
Inventories
 
            (14,712)
 
              18,632
Prepaid expenses and other assets
 
            (15,328)
 
               3,920
Accounts payable
 
               9,171
 
              (5,444)
Deferred revenue
 
               6,698
 
               3,588
Taxes and other liabilities
 
              33,938
 
            (14,245)
Net cash provided by operating activities
$
            117,744
$
              90,345
         
Cash flow from investing activities:
       
Capital expenditures
 
            (14,404)
 
            (12,331)
Capitalization of internally developed software
 
            (14,300)
 
            (10,611)
Additions to other intangibles
 
              (2,253)
 
              (4,009)
Acquisition, net of cash received
 
              (2,191)
 
                      -
Purchases of short-term and long-term investments
 
            (88,226)
 
            (38,876)
Sales and maturities of short-term and long-term investments
 
              63,519
 
              10,034
Net cash (used by) provided by investing activities
$
            (57,855)
$
            (55,793)
         
Cash flow from financing activities:
       
Proceeds from issuance of common stock
 
              38,368
 
              16,351
Repurchase of common stock
 
            (41,862)
 
            (18,200)
Dividends paid
 
            (30,417)
 
            (27,958)
Tax (benefit) from stock option plans
 
                (599)
 
              (1,445)
Net cash (used by) financing activities
$
            (34,510)
$
            (31,252)
         
Net change in cash and cash equivalents
 
              25,379
 
               3,300
Cash and cash equivalents at beginning of period
 
            201,465
 
            229,400
Cash and cash equivalents at end of period
$
            226,844
$
            232,700

 
 
 
 

 
National Instruments Reports Record Quarterly Revenue, up 34 Percent Year-Over-Year
Oct. 25, 2010
Page 8
 
Detail of GAAP charges related to stock-based compensation and
amortization of acquisition intangibles
(Unaudited)
                 
   
Three Months Ended
 
Nine Months Ended
   
September 30,
 
September 30,
                 
   
2010
 
2009
 
2010
 
2009
Stock-based compensation
               
Cost of sales
$
             332
$
             335
$
          1,014
$
             975
Sales and marketing
 
          1,960
 
          2,210
 
           6,060
 
          6,626
Research and development
 
          1,771
 
          1,929
 
           5,129
 
          5,349
General and administrative
 
             672
 
             728
 
           1,991
 
          2,288
Provision for income taxes
 
       (1,295)
 
          (409)
 
        (4,422)
 
       (5,288)
Total
$
          3,440
$
          4,793
$
           9,772
$
          9,950
                 
                 
Amortization of acquisition intangibles
               
Cost of sales
$
             921
$
             853
$
           2,565
$
          2,593
Sales and marketing
 
               89
 
             125
 
              311
 
             377
Research and development
 
                  -
 
                  -
 
                  -
 
                  -
General and administrative
 
                  -
 
                  -
 
                  -
 
                  -
Provision for income taxes
 
          (324)
 
          (277)
 
           (904)
 
          (834)
Total
$
             686
$
             701
$
           1,972
$
          2,136

 
 
 
 

 
National Instruments Reports Record Quarterly Revenue, up 34 Percent Year-Over-Year
Oct. 25, 2010
Page 9
 
National Instruments
Reconciliation of GAAP to Non-GAAP Measures
(in thousands, except per share data)
(unaudited)
                 
   
Three Months Ended
 
Nine Months Ended
   
September 30,
 
September 30,
   
2010
 
2009
 
2010
 
2009
                 
Reconciliation of Gross Profit to Non-GAAP Gross Profit
                 
Gross profit, as reported
$
        168,546
$
        123,136
$
        479,473
$
        351,729
Stock-based compensation
 
              332
 
              335
 
            1,014
 
              975
Amortization of acquisition intangibles
 
              921
 
              853
 
            2,565
 
            2,593
Non-GAAP gross profit
$
        169,799
$
        124,324
$
        483,052
$
        355,297
                 
Reconciliation of Operating Expenses to Non-GAAP Operating Expenses
                 
Operating expenses, as reported
$
        136,857
$
        112,448
$
        397,779
$
        341,179
Stock-based compensation
 
          (4,403)
 
          (4,867)
 
         (13,180)
 
         (14,263)
Amortization of acquisition intangibles
 
               (89)
 
             (125)
 
             (311)
 
             (377)
Non-GAAP operating expenses
$
        132,365
$
        107,456
$
        384,288
$
        326,539
                 
Reconciliation of Operating Income to Non-GAAP Operating Income
                 
Operating income, as reported
$
          31,689
$
          10,688
$
          81,694
$
          10,550
Stock-based compensation
 
            4,735
 
            5,202
 
          14,194
 
          15,238
Amortization of acquisition intangibles
 
            1,010
 
              978
 
            2,876
 
            2,970
Non-GAAP operating income
$
          37,434
$
          16,868
$
          98,764
$
          28,758
                 
Reconciliation of Income Before Income Taxes to Non-GAAP Income Before Income Taxes
                 
Income before income taxes, as reported
$
          32,655
$
          12,449
$
          81,240
$
          14,165
Stock-based compensation
 
            4,735
 
            5,202
 
          14,194
 
          15,238
Amortization of acquisition intangibles
 
            1,010
 
              978
 
            2,876
 
            2,970
Non-GAAP income before income taxes
$
          38,400
$
          18,629
$
          98,310
$
          32,373
                 
                 
Reconciliation of Provision for (Benefit From) Income Taxes to Non-GAAP Provision for Income Taxes
 
Provision for (benefit from) income taxes, as reported
$
            4,522
$
            2,518
$
          10,152
$
             (554)
Stock-based compensation
 
            1,295
 
              409
 
            4,422
 
            5,288
Amortization of acquisition intangibles
 
              324
 
              277
 
              904
 
              834
Non-GAAP provision for income taxes
$
            6,141
$
            3,204
$
          15,478
$
            5,568

 

 
 
 
 
National Instruments Reports Record Quarterly Revenue, up 34 Percent Year-Over-Year
Oct. 25, 2010
Page 10
 
 
Reconciliation of GAAP Net Income, Basic EPS and Diluted EPS to Non-GAAP Net Income, Basic EPS and Diluted EPS
 
(unaudited)
                 
   
Three Months Ended
 
Nine Months Ended
   
September 30,
 
September 30,
   
2010
 
2009
 
2010
 
2009
Net income, as reported
$
        28,133
$
          9,931
$
        71,088
$
        14,719
Adjustments to reconcile net income to non-GAAP net income:
               
  Stock-based compensation, net of tax effect
 
          3,440
 
          4,793
 
          9,772
 
          9,950
  Amortization of acquisition intangibles, net of tax effect
 
             686
 
             701
 
          1,972
 
          2,136
Non-GAAP net income
$
        32,259
$
        15,425
$
        82,832
$
        26,805
                 
Basic EPS, as reported
$
            0.36
$
            0.13
$
            0.91
$
            0.19
Adjustment to reconcile basic EPS to non-GAAP
               
basic EPS:
               
  Impact of stock-based compensation, net of tax effect
$
            0.04
$
            0.06
$
            0.12
$
            0.13
  Impact of amortization of acquisition intangibles, net of tax effect
$
            0.01
$
            0.01
$
            0.03
$
            0.03
Non-GAAP basic EPS
$
            0.41
$
            0.20
$
            1.06
$
            0.35
                 
                 
Diluted EPS, as reported
$
            0.36
$
            0.13
$
            0.90
$
            0.19
Adjustment to reconcile diluted EPS to non-GAAP
               
diluted EPS:
               
  Impact of stock-based compensation, net of tax effect
$
            0.04
$
            0.06
$
            0.12
$
            0.13
  Impact of amortization of acquisition intangibles, net of tax effect
$
            0.01
$
            0.01
$
            0.03
$
            0.03
Non-GAAP diluted EPS
$
            0.41
$
            0.20
$
            1.05
$
            0.35
                 
Weighted average shares outstanding -
               
Basic
 
        78,176
 
        77,653
 
        77,832
 
        77,497
Diluted
 
        78,862
 
        78,103
 
        78,848
 
        77,842
                 
Reconciliation of Net Income and Diluted EPS to EBITDA and EBITDA Diluted EPS
(unaudited)
                 
   
Three Months Ended
 
Nine Months Ended
   
September 30,
 
September 30,
   
2010
 
2009
 
2010
 
2009
Net income, as reported
$
        28,133
$
          9,931
$
        71,088
$
        14,719
Adjustments to reconcile net income to EBITDA:
               
     Interest income
 
           (380)
 
           (339)
 
 (1,051)
 
 (1,335)
     Taxes
 
          4,522
 
          2,518
 
        10,152
 
           (554)
     Depreciation and amortization
 
          9,232
 
          9,513
 
        28,220
 
        28,536
EBITDA
$
        41,507
$
        21,623
$
       108,409
$
        41,366
                 
Diluted EPS, as reported
$
            0.36
$
            0.13
$
            0.90
$
            0.19
Adjustment to reconcile diluted EPS to EBITDA
               
     Interest income
$
          (0.01)
$
          (0.00)
$
          (0.01)
$
          (0.02)
     Taxes
$
            0.06
$
            0.03
$
            0.13
$
          (0.01)
     Depreciation and amortization
$
            0.12
$
            0.12
$
            0.35
$
            0.37
EBITDA diluted EPS
$
            0.53
$
            0.28
$
            1.37
$
            0.53
                 
Weighted average shares outstanding - Diluted
 
        78,862
 
        78,103
 
        78,848
 
        77,842
 
 
 
 
 

 
National Instruments Reports Record Quarterly Revenue, up 34 Percent Year-Over-Year
Oct. 25, 2010
Page 11
 
National Instruments
Reconciliation of GAAP Diluted EPS Guidance to Non-GAAP Diluted EPS Guidance
(unaudited)
           
 
           
     
Three months ended
     
December 31, 2010
           
     
Low
 
High
GAAP Diluted EPS, guidance
$
                0.38
$
                0.48
Adjustment to reconcile diluted EPS to non-GAAP
       
diluted EPS:
       
  Impact of stock-based compensation, net of tax effect
$
0.04
$
0.04
  Impact of amortization of acquisition intangibles, net of tax effect
$
             0.01
$
             0.01
           
Non-GAAP Diluted EPS, guidance
$
0.43
$
0.53

 

 

-----END PRIVACY-ENHANCED MESSAGE-----