National Instruments Reports Q1 2020 Revenue of $309 Million
Company in a position of strength with steady year-over-year revenue results and strong balance sheet
Q1 2020 Highlights
-
Revenue of
$309 million , down less than 1 percent year-over-year - Organic revenue growth of approximately 2 percent year-over-year
- GAAP gross margin of 73 percent and non-GAAP gross margin of 76 percent
-
GAAP net income of
$133 million , which includes$123 million gain, net of tax, related to AWR divestment -
Non-GAAP net income of
$34 million , down 15 percent year-over-year -
Fully diluted GAAP EPS of
$1.01 and fully diluted non-GAAP EPS of$0.26 -
EBITDA of
$189 million -
Cash and short-term investments of
$584 million as ofMar. 31, 2020
For Q1, organic order growth, defined as growth in the value of the company’s orders excluding the impact of acquisitions and divestitures noted above, was up 1 percent year over year. For Q1, the
In Q1 2020, on an organic order growth basis, orders over
Geographic revenue in
In Q1, GAAP gross margin was 73 percent and non-GAAP gross margin was 76 percent. The recent divestiture of AWR reduced our margin by 50 basis points year-over-year and will continue to do so at approximately that level through 2020. In Q1, Gross margin is also down year-over-year by approximately one percent due to an operational change in our services offerings that moved cost from Sales and Marketing expense to Cost of Sales. This has no impact on operating margin.
Excluding the gain from the divestment of AWR, GAAP operating expenses were
GAAP net income for Q1 was
“I am proud of the resiliency within our business and from our employees as we delivered results within expectations for Q1 at a time of crisis due to COVID-19. I believe this is a testament to the stability provided by our broad customer base, end-market diversity, and the value our customers see in our innovative platform,” said
“Our ability to close the quarter within guidance during this unprecedented crisis brings me confidence. Our strategic focus is clear and our current outlook for long-term growth remains positive," said
As of
The company’s non-GAAP results exclude, as applicable, the impact of stock-based compensation, amortization of acquisition-related intangibles, acquisition-related transaction costs, taxes levied on the transfer of acquired intellectual property, foreign exchange loss on acquisitions, restructuring charges, tax reform charges, disposal gain on buildings and related charitable contributions, tax effects related to businesses held for sale, gain on sale of business, and capitalization and amortization of internally developed software costs. Reconciliations of the company’s GAAP and non-GAAP results are included as part of this news release.
Outlook
The total impact of COVID-19 on our economy remains highly uncertain and we have limited visibility into the second quarter making the impact hard to quantify. As a result, we will not provide guidance for Q2 2020 at this time. We do plan to release a business update on
With so much uncertainty for 2020, our goal is to focus on our profitability while maintaining our capacity to accelerate our growth in the future. On the expense side, we will continue to be diligent in managing expenses. Some of the actions we will take include significantly limiting hiring, cutting discretionary spending, shifting marketing from in-person events to a more virtual experience, temporarily reducing executive pay, pushing out our merit cycle to 2021, and prioritizing travel for customer visits. In addition, our variable pay will adjust with actual business results. We believe these actions will enable us to avoid layoffs and maintain capacity in order to accelerate our growth in the future. For Q2, we are currently estimating non-GAAP operating expenses to be down 1 percent to 2 percent sequentially.
Conference Call Information
Interested parties can listen to the Q1 2020 earnings conference call with NI Management today at
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, gross margin, operating expenses, operating income, operating margin, income before income taxes, provision for income taxes, net income and fully diluted EPS for the three-month periods ending
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, amortization of acquisition-related intangibles, acquisition-related transaction costs, taxes levied on the transfer of acquired intellectual property, foreign exchange loss on acquisitions, restructuring charges, tax reform charges, disposal gains on buildings and related charitable contributions, tax effects related to businesses held-for-sale, gain on sale of business, and capitalization and amortization of internally developed software costs 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 the purposes of executive 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 discloses the company’s EBITDA for the three-month periods ending
Forward-Looking Statements
This release contains “forward-looking statements” including statements regarding the company being in a position of strength with steady year-over-year revenue results and a strong balance sheet, continued relative strength of the company's systems level business, the recent divestiture of AWR reduced our margin by 50 basis points year-over-year and will continue to do so at approximately that level through 2020, belief that the resiliency within our business and from our employees as we delivered results within expectations for Q1 at a time of crisis due to COVID-19 is a testament to the stability provided by our broad customer base, end-market diversity, and the value our customers see in our innovative platform, with the right strategy in place and our experience navigating in tough times, I remain confident we can maintain stability in the short-term while staying focused on our long-term growth ambitions, our ability to close the quarter within guidance during this unprecedented crisis brings me confidence, that our strategic focus is clear and our current outlook for long-term growth remains positive, we remain cautious to what lies ahead with a high degree of uncertainty for the industrial economy, that in 2020, we plan to preserve strategic investments while continuing to demonstrate disciplined expense management, our strong balance sheet and record cash position provides us the capability to keep our capital allocation priorities unchanged, that the total impact of COVID-19 on our economy remains highly uncertain and we have limited visibility into the second quarter making the impact hard to quantify, that we plan to release a business update on
The company directs readers to its Form 10-K for the year ended
About NI
NI (ni.com) develops high-performance automated test and automated measurement systems to help you solve your engineering challenges now and into the future. Our open, software-defined platform uses modular hardware and an expansive ecosystem to help you turn powerful possibilities into real solutions. (NATI-F)
|
||||||||
Condensed Consolidated Balance Sheets |
||||||||
(in thousands) |
||||||||
|
|
|
|
|||||
|
2020 |
|
2019 |
|||||
|
(unaudited) |
|
|
|||||
|
|
|
||||||
Assets |
|
|
||||||
Current assets: |
|
|
||||||
Cash and cash equivalents |
$ |
254,441 |
|
$ |
194,616 |
|
||
Short-term investments |
329,573 |
|
237,983 |
|
||||
Accounts receivable, net |
213,015 |
|
248,872 |
|
||||
Inventories, net |
208,493 |
|
200,410 |
|
||||
Prepaid expenses and other current assets |
64,972 |
|
65,477 |
|
||||
Total current assets |
1,070,494 |
|
947,358 |
|
||||
|
|
|
||||||
Property and equipment, net |
245,166 |
|
243,717 |
|
||||
|
253,191 |
|
262,242 |
|
||||
Intangible assets, net |
76,308 |
|
84,083 |
|
||||
Operating lease right-of-use assets |
66,245 |
|
70,407 |
|
||||
Other long-term assets |
51,461 |
|
44,082 |
|
||||
Total assets |
$ |
1,762,865 |
|
$ |
1,651,889 |
|
||
|
|
|
||||||
Liabilities and Stockholders' Equity |
|
|
||||||
Current liabilities: |
|
|
||||||
Accounts payable and accrued liabilities |
$ |
50,259 |
|
$ |
52,192 |
|
||
Accrued compensation |
38,808 |
|
47,732 |
|
||||
Deferred revenue - current |
117,598 |
|
131,445 |
|
||||
Operating lease liabilities - current |
13,942 |
|
13,431 |
|
||||
Other current liabilities |
60,065 |
|
40,607 |
|
||||
Other taxes payable |
33,064 |
|
20,716 |
|
||||
Total current liabilities |
313,736 |
|
306,123 |
|
||||
|
|
|
||||||
Deferred income taxes |
12,475 |
|
14,065 |
|
||||
Liability for uncertain tax positions |
6,756 |
|
6,652 |
|
||||
Income tax payable - non-current |
69,151 |
|
69,151 |
|
||||
Deferred revenue - non-current |
32,853 |
|
33,480 |
|
||||
Operating lease liabilities - non-current |
36,429 |
|
40,650 |
|
||||
Other long-term liabilities |
11,348 |
|
5,418 |
|
||||
Total liabilities |
$ |
482,748 |
|
$ |
475,539 |
|
||
|
|
|
||||||
Stockholders' equity: |
|
|
||||||
Preferred stock |
$ |
— |
|
$ |
— |
|
||
Common stock |
1,306 |
|
1,305 |
|
||||
Additional paid-in capital |
973,354 |
|
953,578 |
|
||||
Retained earnings |
335,876 |
|
242,537 |
|
||||
Accumulated other comprehensive loss |
(30,419 |
) |
(21,070 |
) |
||||
Total stockholders' equity |
1,280,117 |
|
1,176,350 |
|
||||
Total liabilities and stockholders' equity |
$ |
1,762,865 |
|
$ |
1,651,889 |
|
|
||||||||
Condensed Consolidated Statements of Income |
||||||||
(in thousands, except per share data, unaudited) |
||||||||
|
|
|
||||||
|
Three Months Ended |
|||||||
|
|
|||||||
|
2020 |
|
2019 |
|||||
Net sales: |
|
|
||||||
Product |
$ |
273,978 |
|
$ |
277,702 |
|
||
Software maintenance |
35,403 |
|
33,372 |
|
||||
Total net sales |
309,381 |
|
311,074 |
|
||||
|
|
|
||||||
Cost of sales: |
|
|
||||||
Product |
82,071 |
|
74,188 |
|
||||
Software maintenance |
1,690 |
|
1,887 |
|
||||
Total cost of sales |
83,761 |
|
76,075 |
|
||||
|
|
|
||||||
Gross profit |
225,620 |
|
234,999 |
|
||||
|
|
|
||||||
Operating expenses: |
|
|
||||||
Sales and marketing |
115,746 |
|
117,551 |
|
||||
Research and development |
71,621 |
|
66,166 |
|
||||
General and administrative |
26,180 |
|
27,883 |
|
||||
Total operating expenses |
213,547 |
|
211,600 |
|
||||
Gain on sale of business |
159,753 |
|
— |
|
||||
Operating income |
171,826 |
|
23,399 |
|
||||
|
|
|
||||||
Other income (expense): |
|
|
||||||
Interest income |
2,299 |
|
2,234 |
|
||||
Net foreign exchange (loss) gain |
(505 |
) |
366 |
|
||||
Other loss, net |
(1,234 |
) |
(24 |
) |
||||
|
|
|
||||||
Income before income taxes |
172,386 |
|
25,975 |
|
||||
|
|
|
||||||
Provision for income taxes |
39,731 |
|
2,755 |
|
||||
|
|
|
||||||
Net income |
$ |
132,655 |
|
$ |
23,220 |
|
||
|
|
|
||||||
Basic earnings per share |
$ |
1.02 |
|
$ |
0.18 |
|
||
Diluted earnings per share |
$ |
1.01 |
|
$ |
0.17 |
|
||
|
|
|
||||||
Weighted average shares outstanding - |
|
|
||||||
Basic |
130,613 |
|
132,252 |
|
||||
Diluted |
131,357 |
|
133,367 |
|
||||
|
|
|
||||||
Dividends declared per share |
$ |
0.26 |
|
$ |
0.25 |
|
|
||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||
(in thousands, unaudited) |
||||||||
|
Three Months Ended |
|||||||
|
|
|||||||
|
2020 |
|
2019 |
|||||
Cash flow from operating activities: |
|
|
||||||
Net income |
$ |
132,655 |
|
$ |
23,220 |
|
||
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
||||||
Disposal gain on sale of business |
(159,753 |
) |
— |
|
||||
Depreciation and amortization |
19,265 |
|
18,012 |
|
||||
Stock-based compensation |
12,104 |
|
11,034 |
|
||||
Tax benefit from deferred income taxes |
(1,599 |
) |
(1,650 |
) |
||||
Net change in operating assets and liabilities |
40,948 |
|
(8,469 |
) |
||||
Net cash provided by operating activities |
43,620 |
|
42,147 |
|
||||
|
|
|
||||||
Cash flow from investing activities: |
|
|
||||||
Capital expenditures |
(12,816 |
) |
(10,936 |
) |
||||
Proceeds from sale of business |
158,973 |
|
— |
|
||||
Capitalization of internally developed software |
(1,915 |
) |
(2,279 |
) |
||||
Additions to other intangibles |
(112 |
) |
(106 |
) |
||||
Acquisitions of equity-method investments |
— |
|
(9,784 |
) |
||||
Purchases of short-term investments |
(206,331 |
) |
(60,094 |
) |
||||
Sales and maturities of short-term investments |
111,827 |
|
81,151 |
|
||||
Net cash provided by (used by) investing activities |
49,626 |
|
(2,048 |
) |
||||
|
|
|
||||||
Cash flow from financing activities: |
|
|
||||||
Proceeds from issuance of common stock |
8,991 |
|
9,213 |
|
||||
Repurchase of common stock |
(6,526 |
) |
(46,404 |
) |
||||
Dividends paid |
(33,997 |
) |
(33,110 |
) |
||||
Net cash used by financing activities |
(31,532 |
) |
(70,301 |
) |
||||
|
|
|
||||||
Impact of changes in exchange rates on cash |
(1,889 |
) |
(418 |
) |
||||
|
|
|
||||||
Net change in cash and cash equivalents |
59,825 |
|
(30,620 |
) |
||||
Cash and cash equivalents at beginning of period |
194,616 |
|
259,386 |
|
||||
Cash and cash equivalents at end of period |
$ |
254,441 |
|
$ |
228,766 |
|
The following tables provide details with respect to the amount of GAAP charges related to stock-based compensation, amortization of acquisition-related intangibles, acquisition-related transaction costs, capitalization and amortization of internally developed software costs, restructuring charges and gain on sale of business that were recorded in the line items indicated below (unaudited) (in thousands) |
||||||||
|
Three Months Ended |
|||||||
|
|
|||||||
|
2020 |
|
2019 |
|||||
Stock-based compensation |
|
|
||||||
Cost of sales |
$ |
804 |
|
$ |
793 |
|
||
Sales and marketing |
5,175 |
|
4,375 |
|
||||
Research and development |
3,520 |
|
3,550 |
|
||||
General and administrative |
2,603 |
|
2,316 |
|
||||
Provision for income taxes |
(1,502 |
) |
(1,836 |
) |
||||
Total |
$ |
10,600 |
|
$ |
9,198 |
|
||
|
|
|
||||||
Amortization of acquisition intangibles |
|
|
||||||
Cost of sales |
$ |
746 |
|
$ |
851 |
|
||
Sales and marketing |
486 |
|
499 |
|
||||
Research and development |
28 |
|
28 |
|
||||
Other loss, net |
124 |
|
— |
|
||||
Provision for income taxes |
(157 |
) |
(194 |
) |
||||
Total |
$ |
1,227 |
|
$ |
1,184 |
|
||
|
|
|
||||||
Acquisition transaction costs, restructuring charges, and other |
|
|
||||||
Cost of sales |
$ |
20 |
|
$ |
— |
|
||
Sales and marketing |
6,373 |
|
2,143 |
|
||||
Research and development |
4,669 |
|
345 |
|
||||
General and administrative |
(1,014 |
) |
912 |
|
||||
Other loss, net |
128 |
|
— |
|
||||
Gain on sale of business(1) |
(159,753 |
) |
— |
|
||||
Provision for income taxes |
34,754 |
|
(840 |
) |
||||
Total |
$ |
(114,823 |
) |
$ |
2,560 |
|
||
(1): During the first quarter of 2020, the company recognized a gain of |
||||||||
|
|
|
||||||
Capitalization and amortization of internally developed software costs
|
|
|
||||||
Cost of sales |
$ |
7,082 |
|
$ |
6,582 |
|
||
Research and development |
(1,915 |
) |
(2,280 |
) |
||||
Provision for income taxes |
(1,085 |
) |
(903 |
) |
||||
Total |
$ |
4,082 |
|
$ |
3,399 |
|
|
|
|
||||||
Reconciliation of GAAP to Non-GAAP Measures |
|
|
||||||
(in thousands, unaudited) |
|
|
||||||
|
Three Months Ended |
|||||||
|
|
|||||||
|
2020 |
|
2019 |
|||||
Reconciliation of Gross Profit to Non-GAAP Gross Profit |
||||||||
Gross profit, as reported |
$ |
225,620 |
|
$ |
234,999 |
|
||
Stock-based compensation |
|
804 |
|
|
793 |
|
||
Amortization of acquisition intangibles |
|
746 |
|
|
851 |
|
||
Acquisition transaction costs and restructuring charges |
20 |
|
— |
|
||||
Amortization of internally developed software costs |
7,082 |
|
6,582 |
|
||||
Non-GAAP gross profit |
$ |
234,272 |
|
$ |
243,225 |
|
||
Non-GAAP gross margin |
|
75.7 |
% |
78.2 |
% |
|||
|
|
|
||||||
Reconciliation of Operating Expenses to Non-GAAP Operating Expenses |
||||||||
Operating expenses, as reported |
$ |
213,547 |
|
$ |
211,600 |
|
||
Stock-based compensation |
(11,298 |
) |
(10,241 |
) |
||||
Amortization of acquisition intangibles |
(514 |
) |
(527 |
) |
||||
Acquisition transaction costs and restructuring charges |
(10,028 |
) |
(3,400 |
) |
||||
Capitalization of internally developed software costs |
1,915 |
|
2,280 |
|
||||
Non-GAAP operating expenses |
$ |
193,622 |
|
$ |
199,712 |
|
||
|
|
|
||||||
Reconciliation of Operating Income to Non-GAAP Operating Income |
||||||||
Operating income, as reported |
$ |
171,826 |
|
$ |
23,399 |
|
||
Stock-based compensation |
12,102 |
|
11,034 |
|
||||
Amortization of acquisition intangibles |
1,260 |
|
1,378 |
|
||||
Acquisition transaction costs and restructuring charges |
10,048 |
|
3,400 |
|
||||
Net amortization of internally developed software costs |
5,167 |
|
4,302 |
|
||||
Gain on sale of business(1) |
(159,753 |
) |
— |
|
||||
Non-GAAP operating income |
$ |
40,650 |
|
$ |
43,513 |
|
||
Non-GAAP operating margin |
|
13.1 |
% |
|
14.0 |
% |
||
|
|
|
||||||
Reconciliation of Income before income taxes to Non-GAAP Income before income taxes |
||||||||
Income before income taxes, as reported |
$ |
172,386 |
|
$ |
25,975 |
|
||
Stock-based compensation |
12,102 |
|
11,034 |
|
||||
Amortization of acquisition intangibles |
1,384 |
|
1,378 |
|
||||
Acquisition transaction costs and restructuring charges |
10,176 |
|
3,400 |
|
||||
Net amortization of internally developed software costs |
5,167 |
|
4,302 |
|
||||
Gain on sale of business(1) |
(159,753 |
) |
— |
|
||||
Non-GAAP income before income taxes |
$ |
41,462 |
|
$ |
46,089 |
|
||
|
|
|
||||||
Reconciliation of Provision for income taxes to Non-GAAP Provision for income taxes |
||||||||
Provision for income taxes, as reported |
$ |
39,731 |
|
$ |
2,755 |
|
||
Stock-based compensation |
1,502 |
|
1,836 |
|
||||
Amortization of acquisition intangibles |
157 |
|
194 |
|
||||
Acquisition transaction costs, and restructuring charges |
1,615 |
|
840 |
|
||||
Net amortization of internally developed software costs |
1,085 |
|
903 |
|
||||
Gain on sale of business(1) |
(36,369 |
) |
— |
|
||||
Non-GAAP provision for income taxes |
$ |
7,721 |
|
$ |
6,528 |
|
||
(1): During the first quarter of 2020, the company recognized a gain of |
Reconciliation of GAAP Net Income and Diluted EPS to Non-GAAP Net Income and Non-GAAP Diluted EPS |
||||||||
(in thousands, except per share data, unaudited) |
||||||||
|
|
|
||||||
|
Three Months Ended |
|||||||
|
|
|||||||
|
2020 |
|
2019 |
|||||
Net income, as reported |
$ |
132,655 |
|
$ |
23,220 |
|
||
Adjustments to reconcile net income to non-GAAP net income: |
|
|
||||||
Stock-based compensation, net of tax effect |
10,600 |
|
9,198 |
|
||||
Amortization of acquisition intangibles, net of tax effect |
1,227 |
|
1,184 |
|
||||
Acquisition transaction costs and restructuring, net of tax effect |
8,561 |
|
2,560 |
|
||||
Net amortization of internally developed software costs, net of tax effect |
4,082 |
|
3,399 |
|
||||
Gain on sale of business(1), net of tax effect |
(123,384 |
) |
— |
|
||||
Non-GAAP net income |
33,741 |
|
39,561 |
|
||||
Non-GAAP net margin |
10.9 |
% |
12.7 |
% |
||||
|
|
|
||||||
Diluted EPS, as reported |
1.01 |
|
0.17 |
|
||||
Adjustment to reconcile diluted EPS to non-GAAP diluted EPS |
|
|
||||||
Impact of stock-based compensation, net of tax effect |
0.08 |
|
0.07 |
|
||||
Impact of amortization of acquisition intangibles, net of tax effect |
0.01 |
|
0.01 |
|
||||
Impact of acquisition transaction costs and restructuring, net of tax effect |
0.07 |
|
0.02 |
|
||||
Impact of amortization of internally developed software costs, net of tax effect |
0.03 |
|
0.03 |
|
||||
Impact of gain on sale of business(1), net of tax effect |
(0.94 |
) |
— |
|
||||
Non-GAAP diluted EPS |
0.26 |
|
0.30 |
|
||||
(1): During the first quarter of 2020, the company recognized a gain of approximately
|
|
|
||||||
|
|
|
||||||
Weighted average shares outstanding - |
|
|
||||||
Basic |
130,613 |
|
132,252 |
|
||||
Diluted |
131,357 |
|
133,367 |
|
|
||||||
Reconciliation of Net Income to EBITDA |
||||||
(in thousands, unaudited) |
||||||
|
|
|
||||
|
Three Months Ended |
|||||
|
|
|||||
|
2020 |
|
2019 |
|||
Net income, as reported |
132,655 |
|
23,220 |
|
||
Adjustments to reconcile net income to EBITDA: |
|
|
||||
Interest income, net |
(2,223 |
) |
(2,220 |
) |
||
Tax expense |
39,731 |
|
2,755 |
|
||
Depreciation and amortization |
19,265 |
|
18,012 |
|
||
EBITDA |
189,428 |
|
41,767 |
|
||
Weighted average shares outstanding - Diluted |
131,357 |
|
133,367 |
|
||
|
|
|
Reconciliation of GAAP Revenue Growth to Organic Revenue Growth (Non-GAAP) |
||||||||||
(unaudited) |
||||||||||
|
|
Three Months Ended |
||||||||
|
|
|
||||||||
|
|
2020 |
|
2019 |
|
Percent Inc/(Dec) |
||||
GAAP Revenue |
|
$ |
309,381 |
|
$ |
311,074 |
|
(0.5)% |
||
less: Net sales from acquisitions or divestitures closed within the last twelve months |
|
(1,337 |
) |
(7,601 |
) |
|
||||
Organic Revenue (Non-GAAP) |
|
$ |
308,044 |
|
$ |
303,473 |
|
1.5% |
||
|
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20200430005961/en/
Investor Relations
(512) 683-5215
Source: