Delaware
|
000-25426
|
74-1871327
|
||
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer
Identification No.)
|
|
[ ] 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))
|
Exhibit No.
|
Description
|
|
99.1
|
Press Release dated April 26, 2012
|
|
NATIONAL INSTRUMENTS CORPORATION
|
|||
By:
|
/s/ DAVID G. HUGLEY
|
||
David G. Hugley
Vice President & General Counsel; Secretary
|
Contact
|
Caitlin Gursslin
|
Investor Relations
|
|
(512) 683-8456
|
·
|
Revenue of $261 million, up 10 percent year-over-year
|
·
|
Non-GAAP revenue of $262 million, up 10 percent year-over-year
|
·
|
Record revenue for a first quarter in software, PXI and NI CompactRIO products
|
·
|
GAAP gross margin of 77 percent and non-GAAP gross margin of 78 percent
|
·
|
Fully diluted GAAP EPS of $0.15
|
·
|
Fully diluted non-GAAP EPS of $0.22
|
·
|
EBITDA of $38 million, or $0.31 per share
|
·
|
Cash and short-term investments of $377 million as of March 31
|
National Instruments
|
||||||||
Consolidated Balance Sheets
|
||||||||
(in thousands)
|
||||||||
March 31,
|
Dec. 31,
|
|||||||
2012
|
2011
|
|||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 238,510 | $ | 142,608 | ||||
Short-term investments
|
138,896 | 223,504 | ||||||
Accounts receivable, net
|
155,386 | 157,056 | ||||||
Inventories, net
|
140,408 | 131,995 | ||||||
Prepaid expenses and other current assets
|
32,911 | 38,082 | ||||||
Deferred income taxes, net
|
27,767 | 26,304 | ||||||
Total current assets
|
733,878 | 719,549 | ||||||
Property and equipment, net
|
192,944 | 190,148 | ||||||
Goodwill
|
130,975 | 130,747 | ||||||
Intangible assets, net
|
81,042 | 83,866 | ||||||
Other long-term assets
|
31,916 | 29,984 | ||||||
Total assets
|
$ | 1,170,755 | $ | 1,154,294 | ||||
Liabilities and Stockholders' Equity
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 41,629 | $ | 41,111 | ||||
Accrued compensation
|
24,656 | 29,616 | ||||||
Deferred revenue
|
95,448 | 90,074 | ||||||
Accrued expenses and other liabilities
|
34,619 | 37,612 | ||||||
Other taxes payable
|
20,047 | 24,507 | ||||||
Total current liabilities
|
216,399 | 222,920 | ||||||
Deferred income taxes
|
43,058 | 43,186 | ||||||
Liability for uncertain tax positions
|
20,270 | 19,494 | ||||||
Other long-term liabilities
|
15,714 | 16,683 | ||||||
Total liabilities
|
$ | 295,441 | $ | 302,283 | ||||
Stockholders' equity:
|
||||||||
Preferred stock
|
- | - | ||||||
Common stock
|
1,210 | 1,207 | ||||||
Additional paid-in capital
|
485,989 | 471,830 | ||||||
Retained earnings
|
384,147 | 382,474 | ||||||
Accumulated other comprehensive (loss)
|
3,968 | (3,500) | ||||||
Total stockholders' equity
|
$ | 875,314 | $ | 852,011 | ||||
Total liabilities and stockholders' equity
|
$ | 1,170,755 | $ | 1,154,294 |
National Instruments
|
||||||||
Consolidated Statements of Income
|
||||||||
(in thousands, except per share data)
|
||||||||
Three Months Ended
|
||||||||
March 31,
|
||||||||
(Unaudited)
|
||||||||
2012
|
2011
|
|||||||
Net sales:
|
||||||||
Product
|
$ | 239,335 | $ | 218,610 | ||||
Software maintenance
|
21,798 | 19,240 | ||||||
Total net sales
|
261,133 | 237,850 | ||||||
Cost of sales:
|
||||||||
Product
|
$ | 59,791 | $ | 50,958 | ||||
Software maintenance
|
1,557 | 1,518 | ||||||
Total cost of sales
|
61,348 | 52,476 | ||||||
Gross profit
|
$ | 199,785 | $ | 185,374 | ||||
Operating expenses:
|
||||||||
Sales and marketing
|
$ | 100,052 | $ | 87,155 | ||||
Research and development
|
54,015 | 42,868 | ||||||
General and administrative
|
21,374 | 18,839 | ||||||
Total operating expenses
|
$ | 175,441 | $ | 148,862 | ||||
Operating income
|
$ | 24,344 | $ | 36,512 | ||||
Other income (expense):
|
||||||||
Interest income
|
$ | 230 | $ | 341 | ||||
Net foreign exchange (loss)
|
(888) | (223) | ||||||
Other income, net
|
104 | 446 | ||||||
Income before income taxes
|
$ | 23,790 | $ | 37,076 | ||||
Provision for income taxes
|
5,148 | 6,615 | ||||||
Net income
|
$ | 18,642 | $ | 30,461 | ||||
Basic earnings per share
|
$ | 0.15 | $ | 0.26 | ||||
Diluted earnings per share
|
$ | 0.15 | $ | 0.25 | ||||
Weighted average shares outstanding -
|
||||||||
Basic
|
120,908 | 118,693 | ||||||
Diluted
|
121,972 | 120,443 | ||||||
Dividends declared per share
|
$ | 0.14 | $ | 0.10 |
Consolidated Statements of Cash Flows
|
||||||||
(in thousands)
|
||||||||
Twelve Months Ended
|
||||||||
March 31,
|
||||||||
(Unaudited)
|
||||||||
2012
|
2011
|
|||||||
Cash flow from operating activities:
|
||||||||
Net income
|
$ | 18,642 | $ | 30,461 | ||||
Adjustments to reconcile net income to net cash provided
|
||||||||
by operating activities:
|
||||||||
Depreciation and amortization
|
14,115 | 10,973 | ||||||
Stock-based compensation
|
6,303 | 4,590 | ||||||
Tax (benefit) from deferred income taxes
|
(1,567) | (560) | ||||||
Tax (benefit) from stock option plans
|
(246) | (1,327) | ||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
1,671 | (4,933) | ||||||
Inventories
|
(8,413) | (16,643) | ||||||
Prepaid expenses and other assets
|
9,468 | 14,995 | ||||||
Accounts payable
|
518 | 3,071 | ||||||
Deferred revenue
|
5,374 | 6,137 | ||||||
Taxes and other liabilities
|
(12,361) | (5,134) | ||||||
Net cash provided by operating activities
|
$ | 33,504 | $ | 41,630 | ||||
Cash flow from investing activities:
|
||||||||
Capital expenditures
|
(9,054) | (9,580) | ||||||
Capitalization of internally developed software
|
(3,740) | (3,731) | ||||||
Additions to other intangibles
|
(333) | (436) | ||||||
Purchases of short-term investments
|
- | (27,176) | ||||||
Sales and maturities of short-term investments
|
84,608 | 27,931 | ||||||
Net cash provided/(used) by investing activities
|
$ | 71,481 | $ | (12,992) | ||||
Cash flow from financing activities:
|
||||||||
Proceeds from issuance of common stock
|
7,605 | 17,050 | ||||||
Dividends paid
|
(16,934) | (11,868) | ||||||
Tax benefit from stock option plans
|
246 | 1,327 | ||||||
Net cash (used)/provided by financing activities
|
$ | (9,083) | $ | 6,509 | ||||
Net change in cash and cash equivalents
|
95,902 | 35,147 | ||||||
Cash and cash equivalents at beginning of period
|
142,608 | 219,447 | ||||||
Cash and cash equivalents at end of period
|
$ | 238,510 | $ | 254,594 |
Detail of GAAP charges related to revenue, stock-based compensation,
|
||||||||
amortization of acquisition intangibles and acquisition related transaction costs
|
||||||||
(in thousands)
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
March 31,
|
||||||||
2012
|
2011
|
|||||||
Revenue
|
||||||||
Acquisition related deferred revenue
|
$ | 1,269 | $ | - | ||||
Provision for income taxes
|
(444) | - | ||||||
Total
|
$ | 825 | $ | - | ||||
Stock-based compensation
|
||||||||
Cost of sales
|
$ | 415 | $ | 317 | ||||
Sales and marketing
|
2,640 | 1,922 | ||||||
Research and development
|
2,449 | 1,686 | ||||||
General and administrative
|
799 | 665 | ||||||
Provision for income taxes
|
(1,507) | (1,840) | ||||||
Total
|
$ | 4,796 | $ | 2,750 | ||||
Amortization of acquisition intangibles
|
||||||||
Cost of sales
|
$ | 2,410 | $ | 1,004 | ||||
Sales and marketing
|
447 | 77 | ||||||
Other income, net
|
189 | - | ||||||
Provision for income taxes
|
(972) | (350) | ||||||
Total
|
$ | 2,074 | $ | 731 | ||||
Acquisition related transaction costs
|
||||||||
Cost of sales
|
$ | 32 | $ | - | ||||
Sales and marketing
|
220 | - | ||||||
Research and development
|
106 | - | ||||||
General and administrative
|
47 | - | ||||||
Provision for income taxes
|
(142) | - | ||||||
Total
|
$ | 263 | $ | - |
Reconciliation of GAAP to Non-GAAP Measures
|
||||||||
(in thousands, except per share data)
|
||||||||
(unaudited)
|
||||||||
Three Months Ended
|
||||||||
March 31,
|
||||||||
2012
|
2011
|
|||||||
Reconciliation of Net Revenue to Non-GAAP Net Revenue
|
||||||||
Net sales, as reported
|
$ | 261,133 | $ | 237,850 | ||||
Acquisition related deferred revenue
|
1,269 | - | ||||||
Non-GAAP Net sales
|
$ | 262,402 | $ | 237,850 | ||||
Reconciliation of Gross Profit to Non-GAAP Gross Profit
|
||||||||
Gross profit, as reported
|
$ | 199,785 | $ | 185,374 | ||||
Acquisition related deferred revenue
|
1,269 | - | ||||||
Stock-based compensation
|
415 | 317 | ||||||
Amortization of acquisition intangibles
|
2,410 | 1,004 | ||||||
Acquisition related transaction costs
|
32 | - | ||||||
Non-GAAP gross profit
|
$ | 203,911 | $ | 186,695 | ||||
Non-GAAP gross margin | 78% | 78% | ||||||
Reconciliation of Operating Expenses to Non-GAAP Operating Expenses
|
||||||||
Operating expenses, as reported
|
$ | 175,441 | $ | 148,862 | ||||
Stock-based compensation
|
(5,888) | (4,273) | ||||||
Amortization of acquisition intangibles
|
(447) | (77) | ||||||
Acquisition related transaction costs
|
(373) | - | ||||||
Non-GAAP operating expenses
|
$ | 168,733 | $ | 144,512 | ||||
Reconciliation of Operating Income to Non-GAAP Operating Income
|
||||||||
Operating income, as reported
|
$ | 24,344 | $ | 36,512 | ||||
Acquisition related deferred revenue
|
1,269 | - | ||||||
Stock-based compensation
|
6,303 | 4,590 | ||||||
Amortization of acquisition intangibles
|
2,857 | 1,081 | ||||||
Acquisition related transaction costs
|
405 | - | ||||||
Non-GAAP operating income
|
$ | 35,178 | $ | 42,183 | ||||
Non-GAAP operating margin
|
13% | 18% | ||||||
Reconciliation of Income before income taxes to Non-GAAP Income before income taxes
|
||||||||
Income before income taxes, as reported
|
$ | 23,790 | $ | 37,076 | ||||
Acquisition related deferred revenue
|
1,269 | - | ||||||
Stock-based compensation
|
6,303 | 4,590 | ||||||
Amortization of acquisition intangibles
|
3,046 | 1,081 | ||||||
Acquisition related transaction costs
|
405 | - | ||||||
Non-GAAP income before income taxes
|
$ | 34,813 | $ | 42,747 | ||||
Reconciliation of Provision For Income Taxes to Non-GAAP Provision For Income Taxes
|
||||||||
Provision for income taxes, as reported
|
$ | 5,148 | $ | 6,615 | ||||
Acquisition related deferred revenue
|
444 | - | ||||||
Stock-based compensation
|
1,507 | 1,840 | ||||||
Amortization of acquisition intangibles
|
972 | 350 | ||||||
Acquisition related transaction costs
|
142 | - | ||||||
Non-GAAP provision for income taxes
|
$ | 8,213 | $ | 8,805 |
National Instruments
Reconciliation of GAAP Net Income, Basic EPS and Diluted EPS to Non-GAAP Net Income, Basic EPS and Diluted EPS
|
||||
(unaudited)
|
||||
Three Months Ended
|
||||
March 31,
|
||||
2012
|
2011
|
|||
Net income, as reported
|
$
|
18,642
|
$
|
30,461
|
Adjustments to reconcile net income to non-GAAP net income:
|
||||
Acquisition related deferred revenue, net of tax effect
|
825
|
-
|
||
Stock-based compensation, net of tax effect
|
4,796
|
2,750
|
||
Amortization of acquisition intangibles, net of tax effect
|
2,074
|
731
|
||
Acquisition related transaction costs, net of tax effect
|
263
|
-
|
||
Non-GAAP net income
|
$
|
26,600
|
$
|
33,942
|
Basic EPS, as reported
|
$
|
0.15
|
$
|
0.26
|
Adjustments to reconcile basic EPS to non-GAAP
|
||||
basic EPS:
|
||||
Impact of acquisition related deferred revenue, net of tax effect
|
0.01
|
-
|
||
Impact of stock-based compensation, net of tax effect
|
0.04
|
0.02
|
||
Impact of amortization of acquisition intangibles, net of tax effect
|
0.02
|
0.01
|
||
Impact of acquisition related transaction costs, net of tax effect
|
0.00
|
-
|
||
Non-GAAP basic EPS
|
$
|
0.22
|
$
|
0.29
|
Diluted EPS, as reported
|
$
|
0.15
|
$
|
0.25
|
Adjustments to reconcile diluted EPS to non-GAAP
|
||||
diluted EPS:
|
||||
Impact of acquisition related deferred revenue, net of tax effect
|
0.01
|
-
|
||
Impact of stock-based compensation, net of tax effect
|
0.04
|
0.02
|
||
Impact of amortization of acquisition intangibles, net of tax effect
|
0.02
|
0.01
|
||
Impact of acquisition related transaction costs, net of tax effect
|
0.00
|
-
|
||
Non-GAAP diluted EPS
|
$
|
0.22
|
$
|
0.28
|
Weighted average shares outstanding -
|
||||
Basic
|
120,908
|
118,693
|
||
Diluted
|
121,972
|
120,443
|
National Instruments
Reconciliation of Net Income and Diluted EPS to EBITDA and EBITDA Diluted EPS
|
||||
(unaudited)
|
||||
Three Months Ended
|
||||
March 31,
|
||||
2012
|
2011
|
|||
Net income, as reported
|
$
|
18,642
|
$
|
30,461
|
Adjustments to reconcile net income to EBITDA:
|
||||
Interest income
|
(230)
|
(341)
|
||
Taxes
|
5,148
|
6,615
|
||
Depreciation and amortization
|
14,115
|
10,973
|
||
EBITDA
|
$
|
37,675
|
$
|
47,708
|
Diluted EPS, as reported
|
$
|
0.15
|
$
|
0.25
|
Adjustments to reconcile diluted EPS to EBITDA:
|
||||
Interest income
|
(0.00)
|
(0.00)
|
||
Taxes
|
0.04
|
0.06
|
||
Depreciation and amortization
|
0.12
|
0.09
|
||
EBITDA diluted EPS
|
$
|
0.31
|
$
|
0.40
|
Weighted average shares outstanding - Diluted
|
121,972
|
120,443
|
National Instruments
|
|||||
Reconciliation of GAAP to Non-GAAP EPS Guidance
|
|||||
(unaudited)
|
|||||
Three months ended
|
|||||
June 30, 2012
|
|||||
Low
|
High
|
||||
GAAP Fully Diluted EPS, guidance
|
$
|
0.15
|
$
|
0.25
|
|
Adjustment to reconcile diluted EPS to non-GAAP diluted EPS:
|
|||||
Impact of acquisition deferred revenue write-off
|
0.01
|
0.01
|
|||
Impact of stock-based compensation, net of tax effect
|
0.04
|
0.04
|
|||
Impact of amortization of acquisition intangibles, net of tax effect
|
0.02
|
0.02
|
|||
Non-GAAP diluted EPS, guidance
|
$
|
0.22
|
$
|
0.32
|