National Instruments Reports Record First Quarter Revenue
Q1 2012 Highlights
- 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 ofMarch 31
GAAP net income for Q1 was
In Q1, GAAP gross margin increased to 77 percent and non-GAAP gross margin reached 78 percent, up sequentially from 76 and 77 percent, respectively.
The company's non-GAAP results exclude the impact of stock-based compensation, amortization of acquisition-related intangibles, acquisition accounting for deferred revenue and acquisition-related transaction costs. Reconciliations of the company's GAAP and non-GAAP results are included as part of this news release.
"Over the last quarter century,
Excluding acquisitions, geographic revenue in U.S. dollar terms for Q1 2012 compared to Q1 2011 was up 2 percent in the
As of
Guidance for Q2 2012
"Despite the weakness of the global industrial economy, we are pleased with our execution in Q1," said
NI expects revenue for Q2 2012 to be between
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 revenue, gross profit, gross margin, operating expenses, operating income, operating margin, income before income taxes, provision for income taxes, net income and basic and fully diluted EPS for the three-month periods ending
This news release also discloses the company's EBITDA and EBITDA diluted EPS for the three-month periods ending
Conference Call Information
Interested parties can listen to the Q1 2012 conference call today,
Forward-Looking Statements
This release contains "forward-looking statements," including statements related to application gearing up for high volume production, receiving additional application orders, recognizing the remainder of the large application sale revenue over the coming quarters, significant transition toward graphical system design, leading the industry to the era of software-designed instrumentation, continued weakness of the Global PMI, early evidence that this weakness has continued into April, expected continued revenue growth in Q2, growth in non-GAAP operating expenses continuing to moderate through Q3, plan to leverage the investments the company made in 2011 to enable sustained revenue growth and drive toward the company's long-term 18 percent non-GAAP operating margin target and the company's Q2 guidance for revenue, 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 effectively manage its operating expenses, manufacturing inefficiencies, adjustments to acquisition earn-out accruals, foreign exchange fluctuations, the outcome of the company's dispute with the U.S. government on its GSA contract and the impact of NI's recent and any future acquisitions. Actual results may differ materially from the expected results.
The company directs readers to its Form 10-K for the fiscal year ended
About
Since 1976,
CompactRIO, LabVIEW,
Contact: |
Caitlin Gursslin |
Investor Relations | |
(512) 683-8456 |
| ||||
Consolidated Balance Sheets | ||||
(in thousands) | ||||
|
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 |
| ||||
Consolidated Statements of Income | ||||
(in thousands, except per share data) | ||||
Three Months Ended | ||||
| ||||
(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 |
|
$ |
0.15 |
$ |
0.26 |
Diluted earnings per share |
$ |
0.15 |
$ |
0.25 |
Weighted average shares outstanding - |
||||
|
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 | ||||
| ||||
(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 | |||||
| ||||
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 - |
||||
|
120,908 |
118,693 | ||
Diluted |
121,972 |
120,443 |
| ||||
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 |
| |||||
Reconciliation of GAAP to Non-GAAP EPS Guidance | |||||
(unaudited) | |||||
Three months ended | |||||
| |||||
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 |
SOURCE
News Provided by Acquire Media