National Instruments Reports Record Quarterly Revenue
Q2 2012 Highlights
- Record revenue of
$292 million , up 15 percent year-over-year - Record Q2 revenue for PXI and NI CompactRIO products
- GAAP gross margin of 76 percent and non-GAAP gross margin of 77 percent
- Record operating income for a second quarter
- Fully diluted GAAP EPS of
$0.22 - Fully diluted non-GAAP EPS of
$0.27 - EBITDA of
$47 million , or$0.38 per share - Cash and short-term investments of
$351 million as ofJune 30
GAAP net income for Q2 was
In Q2, GAAP gross margin was 76 percent and non-GAAP gross margin was 77 percent, down sequentially from 77 and 78 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, acquisition-related transaction costs and the adjustment of NI's GSA accrual. Reconciliations of the company's GAAP and non-GAAP results are included as part of this news release.
A significant contributor to
"The resilience of our business despite a significant weakening of the global industrial economy demonstrates the strength of our long-term approach," said Dr.
Excluding NI's recent AWR and Phase Matrix acquisitions, geographic revenue in U.S. dollar terms for Q2 2012 compared to Q2 2011 was down 2 percent in the
As of
Guidance for Q3 2012
"Despite the weak global economy, we are pleased with our execution in Q2," said
NI expects revenue for Q3 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- and six-month periods ending
This news release also discloses the company's EBITDA and EBITDA diluted EPS for the three- and six-month periods ending
Conference Call Information
Interested parties can listen to the Q2 2012 conference call today,
Forward-Looking Statements
This release contains "forward-looking statements," including statements related to recognizing the remainder of the large application sale revenue over the coming quarters, demonstrating the strength of the company's long-term approach, illustrating the increased acceptance of NI technology, remaining optimistic that the company's strategic investments will support its long-term goal of achieving
The company directs readers to its Form 10-K for the fiscal year ended
About
Since 1976,
CompactRIO, LabVIEW,
Contact: |
|
Investor Relations | |
(512) 683-8456 |
| ||||
Consolidated Balance Sheets | ||||
(in thousands) | ||||
|
Dec. 31, | |||
2012 |
2011 | |||
(unaudited) |
||||
Assets |
||||
Current assets: |
||||
Cash and cash equivalents |
$ |
271,402 |
$ |
142,608 |
Short-term investments |
79,325 |
223,504 | ||
Accounts receivable, net |
188,258 |
157,056 | ||
Inventories, net |
148,989 |
131,995 | ||
Prepaid expenses and other current assets |
56,089 |
38,082 | ||
Deferred income taxes, net |
19,588 |
26,304 | ||
Total current assets |
763,651 |
719,549 | ||
Property and equipment, net |
205,754 |
190,148 | ||
Goodwill |
128,963 |
130,747 | ||
Intangible assets, net |
80,679 |
83,866 | ||
Other long-term assets |
34,584 |
29,984 | ||
Total assets |
$ |
1,213,631 |
$ |
1,154,294 |
Liabilities and Stockholders' Equity |
||||
Current liabilities: |
||||
Accounts payable |
$ |
51,707 |
$ |
41,111 |
Accrued compensation |
33,354 |
29,616 | ||
Deferred revenue — current |
89,497 |
80,059 | ||
Accrued expenses and other liabilities |
22,007 |
37,612 | ||
Other taxes payable |
22,165 |
24,507 | ||
Total current liabilities |
218,730 |
212,905 | ||
Deferred income taxes |
43,128 |
43,186 | ||
Liability for uncertain tax positions |
21,289 |
19,494 | ||
Deferred revenue — long-term |
18,488 |
10,015 | ||
Other long-term liabilities |
15,668 |
16,683 | ||
Total liabilities |
$ |
317,303 |
$ |
302,283 |
Stockholders' equity: |
||||
Preferred stock |
- |
- | ||
Common stock |
1,222 |
1,207 | ||
Additional paid-in capital |
501,885 |
471,830 | ||
Retained earnings |
393,502 |
382,474 | ||
Accumulated other comprehensive (loss) |
(281) |
(3,500) | ||
Total stockholders' equity |
$ |
896,328 |
$ |
852,011 |
Total liabilities and stockholders' equity |
$ |
1,213,631 |
$ |
1,154,294 |
| ||||||||||
Consolidated Statements of Income | ||||||||||
(in thousands, except per share data) | ||||||||||
Three Months Ended |
Six Months Ended | |||||||||
|
| |||||||||
(Unaudited) |
(Unaudited) | |||||||||
2012 |
2011 |
2012 |
2011 | |||||||
Net sales: |
||||||||||
Product |
$ |
268,979 |
$ |
233,141 |
$ |
508,314 |
$ |
451,751 | ||
Software maintenance |
21,931 |
20,143 |
43,729 |
39,383 | ||||||
GSA accrual |
1,349 |
- |
1,349 |
- | ||||||
Total net sales |
292,259 |
253,284 |
553,392 |
491,134 | ||||||
Cost of sales: |
||||||||||
Product |
$ |
69,787 |
$ |
54,803 |
$ |
129,578 |
$ |
105,761 | ||
Software maintenance |
1,064 |
1,083 |
2,621 |
2,601 | ||||||
Total cost of sales |
70,851 |
55,886 |
132,199 |
108,362 | ||||||
Gross profit |
$ |
221,408 |
$ |
197,398 |
$ |
421,193 |
$ |
382,772 | ||
Operating expenses: |
||||||||||
Sales and marketing |
$ |
110,756 |
$ |
96,197 |
$ |
210,808 |
$ |
183,352 | ||
Research and development |
54,286 |
47,027 |
108,301 |
89,895 | ||||||
General and administrative |
21,502 |
21,232 |
42,876 |
40,071 | ||||||
Total operating expenses |
$ |
186,544 |
$ |
164,456 |
$ |
361,985 |
$ |
313,318 | ||
Operating income |
$ |
34,864 |
$ |
32,942 |
$ |
59,208 |
$ |
69,454 | ||
Other income (expense): |
||||||||||
Interest income |
$ |
132 |
$ |
344 |
$ |
362 |
$ |
685 | ||
Net foreign exchange (loss) |
(1,016) |
(486) |
(1,904) |
(709) | ||||||
Other income, net |
151 |
(571) |
255 |
(125) | ||||||
Income before income taxes |
$ |
34,131 |
$ |
32,229 |
$ |
57,921 |
$ |
69,305 | ||
Provision for income taxes |
7,690 |
5,681 |
12,838 |
12,296 | ||||||
Net income |
$ |
26,441 |
$ |
26,548 |
$ |
45,083 |
$ |
57,009 | ||
Basic earnings per share |
$ |
0.22 |
$ |
0.22 |
$ |
0.37 |
$ |
0.48 | ||
Diluted earnings per share |
$ |
0.22 |
$ |
0.22 |
$ |
0.37 |
$ |
0.47 | ||
Weighted average shares outstanding: |
||||||||||
Basic |
121,801 |
119,736 |
121,360 |
119,218 | ||||||
Diluted |
122,759 |
121,161 |
122,376 |
120,810 | ||||||
Dividends declared per share |
$ |
0.14 |
$ |
0.10 |
$ |
0.28 |
$ |
0.20 | ||
| ||||
Consolidated Statements of Cash Flows | ||||
(in thousands) | ||||
Six Months Ended | ||||
| ||||
(Unaudited) | ||||
2012 |
2011 | |||
Cash flow from operating activities: |
||||
Net income |
$ |
45,083 |
$ |
57,009 |
Adjustments to reconcile net income to net cash provided |
||||
by operating activities: |
||||
Depreciation and amortization |
27,316 |
23,390 | ||
Stock-based compensation |
13,285 |
10,296 | ||
Tax expense from deferred income taxes |
5,037 |
2,770 | ||
Tax (benefit) from stock option plans |
(2,094) |
(5,035) | ||
Changes in operating assets and liabilities: |
||||
Accounts receivable |
(31,203) |
(13,841) | ||
Inventories |
(16,994) |
(21,393) | ||
Prepaid expenses and other assets |
(15,967) |
2,186 | ||
Accounts payable |
10,596 |
937 | ||
Deferred revenue |
17,911 |
7,051 | ||
Taxes and other liabilities |
(11,169) |
9,926 | ||
Net cash provided by operating activities |
$ |
41,801 |
$ |
73,296 |
Cash flow from investing activities: |
||||
Capital expenditures |
(28,934) |
(23,053) | ||
Capitalization of internally developed software |
(9,664) |
(9,391) | ||
Additions to other intangibles |
(1,085) |
(1,756) | ||
Acquisitions, net of cash received |
- |
(73,558) | ||
Purchases of short-term investments |
(38,879) |
(54,097) | ||
Sales and maturities of short-term investments |
183,058 |
73,915 | ||
Net cash provided/(used) by investing activities |
$ |
104,496 |
$ |
(87,940) |
Cash flow from financing activities: |
||||
Proceeds from issuance of common stock |
14,422 |
21,389 | ||
Dividends paid |
(34,019) |
(23,860) | ||
Tax benefit from stock option plans |
2,094 |
5,035 | ||
Net cash (used)/provided by financing activities |
$ |
(17,503) |
$ |
2,564 |
Net change in cash and cash equivalents |
128,794 |
(12,080) | ||
Cash and cash equivalents at beginning of period |
142,608 |
219,447 | ||
Cash and cash equivalents at end of period |
$ |
271,402 |
$ |
207,367 |
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 |
Six Months Ended | |||||||
|
June 30, | |||||||
2012 |
2011 |
2012 |
2011 | |||||
Revenue |
||||||||
Acquisition-related deferred revenue |
$ |
887 |
$ |
- |
$ |
2,156 |
$ |
- |
GSA accrual |
(1,349) |
- |
(1,349) |
- | ||||
Benefit from (provision for) income taxes |
162 |
- |
(282) |
- | ||||
Total |
$ |
(300) |
$ |
- |
$ |
525 |
$ |
- |
Stock-based compensation |
||||||||
Cost of sales |
$ |
438 |
$ |
398 |
$ |
853 |
$ |
715 |
Sales and marketing |
2,945 |
2,457 |
5,585 |
4,379 | ||||
Research and development |
2,679 |
2,070 |
5,128 |
3,756 | ||||
General and administrative |
921 |
781 |
1,720 |
1,446 | ||||
Provision for income taxes |
(1,880) |
(2,120) |
(3,387) |
(3,960) | ||||
Total |
$ |
5,103 |
$ |
3,586 |
$ |
9,899 |
$ |
6,336 |
Amortization of acquisition intangibles |
||||||||
Cost of sales |
$ |
2,186 |
$ |
1,005 |
$ |
4,596 |
$ |
2,009 |
Sales and marketing |
448 |
100 |
895 |
177 | ||||
Other income, net |
193 |
- |
382 |
- | ||||
Provision for income taxes |
(894) |
(359) |
(1,866) |
(709) | ||||
Total |
$ |
1,933 |
$ |
746 |
$ |
4,007 |
$ |
1,477 |
Acquisition-related transaction costs |
||||||||
Cost of sales |
$ |
- |
$ |
- |
$ |
32 |
$ |
- |
Sales and marketing |
19 |
982 |
239 |
982 | ||||
Research and development |
56 |
- |
162 |
- | ||||
General and administrative |
9 |
427 |
56 |
427 | ||||
Provision for income taxes |
(29) |
(51) |
(171) |
(51) | ||||
Total |
$ |
55 |
$ |
1,358 |
$ |
318 |
$ |
1,358 |
| |||||||||||
Reconciliation of GAAP to Non-GAAP Measures | |||||||||||
(in thousands, except per share data) | |||||||||||
(unaudited) | |||||||||||
Three Months Ended |
Six Months Ended | ||||||||||
|
June 30, | ||||||||||
2012 |
2011 |
2012 |
2011 | ||||||||
Reconciliation of Net Revenue to Non-GAAP Net Revenue |
|||||||||||
Net sales, as reported |
$ |
292,259 |
$ |
253,284 |
$ |
553,392 |
$ |
491,134 | |||
Acquisition-related deferred revenue |
887 |
- |
2,156 |
- | |||||||
GSA accrual |
(1,349) |
- |
(1,349) |
- | |||||||
Non-GAAP net sales |
$ |
291,797 |
$ |
253,284 |
$ |
554,199 |
$ |
491,134 | |||
Reconciliation of Gross Profit to Non-GAAP Gross Profit |
|||||||||||
Gross profit, as reported |
$ |
221,408 |
$ |
197,398 |
$ |
421,193 |
$ |
382,772 | |||
Acquisition-related deferred revenue and GSA accrual |
(462) |
- |
807 |
- | |||||||
Stock-based compensation |
438 |
398 |
853 |
715 | |||||||
Amortization of acquisition intangibles |
- |
- |
32 |
- | |||||||
Acquisition-related transaction costs |
2,186 |
1,005 |
4,596 |
2,009 | |||||||
Non-GAAP gross profit |
$ |
223,570 |
$ |
198,801 |
$ |
427,481 |
$ |
385,496 | |||
Non-GAAP gross margin |
77% |
78% |
77% |
78% | |||||||
Reconciliation of Operating Expenses to Non-GAAP Operating Expenses |
|||||||||||
Operating expenses, as reported |
$ |
186,544 |
$ |
164,456 |
$ |
361,985 |
$ |
313,318 | |||
Stock-based compensation |
(6,545) |
(5,308) |
(12,433) |
(9,581) | |||||||
Amortization of acquisition intangibles |
(448) |
(100) |
(895) |
(177) | |||||||
Acquisition-related transaction costs |
(84) |
(1,409) |
(457) |
(1,408) | |||||||
Non-GAAP operating expenses |
$ |
179,467 |
$ |
157,639 |
$ |
348,200 |
$ |
302,152 | |||
Reconciliation of Operating Income to Non-GAAP Operating Income |
|||||||||||
Operating income, as reported |
$ |
34,864 |
$ |
32,942 |
$ |
59,208 |
$ |
69,454 | |||
Acquisition-related deferred revenue and GSA accrual |
(462) |
- |
807 |
- | |||||||
Stock-based compensation |
6,983 |
5,706 |
13,286 |
10,296 | |||||||
Amortization of acquisition intangibles |
2,634 |
1,105 |
5,491 |
2,186 | |||||||
Acquisition-related transaction costs |
84 |
1,409 |
489 |
1,409 | |||||||
Non-GAAP operating income |
$ |
44,103 |
$ |
41,162 |
$ |
79,281 |
$ |
83,345 | |||
Non-GAAP operating margin |
15% |
16% |
14% |
17% | |||||||
Reconciliation of Income Before Income Taxes to Non-GAAP Income Before Income Taxes |
|||||||||||
Income before income taxes, as reported |
$ |
34,131 |
$ |
32,229 |
$ |
57,921 |
$ |
69,305 | |||
Acquisition-related deferred revenue and GSA accrual |
(462) |
- |
807 |
- | |||||||
Stock-based compensation |
6,983 |
5,706 |
13,286 |
10,296 | |||||||
Amortization of acquisition intangibles |
2,827 |
1,105 |
5,873 |
2,186 | |||||||
Acquisition-related transaction costs |
84 |
1,409 |
489 |
1,409 | |||||||
Non-GAAP income before income taxes |
$ |
43,563 |
$ |
40,449 |
$ |
78,376 |
$ |
83,196 | |||
Reconciliation of Provision for Income Taxes to Non-GAAP Provision for Income Taxes |
|||||||||||
Provision for income taxes, as reported |
$ |
7,690 |
$ |
5,681 |
$ |
12,838 |
$ |
12,296 | |||
Acquisition-related deferred revenue and GSA accrual |
(162) |
- |
282 |
- | |||||||
Stock-based compensation |
1,880 |
2,120 |
3,387 |
3,960 | |||||||
Amortization of acquisition intangibles |
894 |
359 |
1,866 |
709 | |||||||
Acquisition-related transaction costs |
29 |
51 |
171 |
51 | |||||||
Non-GAAP provision for income taxes |
$ |
10,331 |
$ |
8,211 |
$ |
18,544 |
$ |
17,016 | |||
Reconciliation of GAAP Net Income, Basic EPS and Diluted EPS to Non-GAAP Net Income, Basic EPS and Diluted EPS | |||||||||||||
(unaudited) | |||||||||||||
Three Months Ended |
Six Months Ended | ||||||||||||
|
June 30, | ||||||||||||
2012 |
2011 |
2012 |
2011 | ||||||||||
Net income, as reported |
$ |
26,441 |
$ |
26,548 |
$ |
45,083 |
$ |
57,009 | |||||
Adjustments to reconcile net income to non-GAAP net income: |
|||||||||||||
Acquisition-related deferred revenue and GSA accrual, net of tax effect |
(300) |
- |
525 |
- | |||||||||
Stock-based compensation, net of tax effect |
5,103 |
3,586 |
9,899 |
6,336 | |||||||||
Amortization of acquisition intangibles, net of tax effect |
1,933 |
746 |
4,007 |
1,477 | |||||||||
Acquisition-related transaction costs, net of tax effect |
55 |
1,358 |
318 |
1,358 | |||||||||
Non-GAAP net income |
$ |
33,232 |
$ |
32,238 |
$ |
59,832 |
$ |
66,180 | |||||
Basic EPS, as reported |
$ |
0.22 |
$ |
0.22 |
$ |
0.37 |
$ |
0.48 | |||||
Adjustment to reconcile basic EPS to non-GAAP basic EPS: |
|||||||||||||
Impact of acquisition-related deferred revenue and GSA accrual, net of tax effect |
(0.00) |
- |
0.01 |
- | |||||||||
Impact of stock-based compensation, net of tax effect |
0.04 |
0.03 |
0.08 |
0.06 | |||||||||
Impact of amortization of acquisition intangibles, net of tax effect |
0.01 |
0.01 |
0.03 |
0.01 | |||||||||
Impact of acquisition-related transaction costs, net of tax effect |
0.00 |
0.01 |
0.00 |
0.01 | |||||||||
Non-GAAP basic EPS |
$ |
0.27 |
$ |
0.27 |
$ |
0.49 |
$ |
0.56 | |||||
Diluted EPS, as reported |
$ |
0.22 |
$ |
0.22 |
$ |
0.37 |
$ |
0.47 | |||||
Adjustment to reconcile diluted EPS to non-GAAP diluted EPS: |
|||||||||||||
Impact of acquisition-related deferred revenue, net of tax effect |
(0.00) |
- |
0.01 |
- | |||||||||
Impact of stock-based compensation, net of tax effect |
0.04 |
0.03 |
0.08 |
0.06 | |||||||||
Impact of amortization of acquisition intangibles, net of tax effect |
0.01 |
0.01 |
0.03 |
0.01 | |||||||||
Impact of acquisition-related transaction costs, net of tax effect |
0.00 |
0.01 |
0.00 |
0.01 | |||||||||
Non-GAAP diluted EPS |
$ |
0.27 |
$ |
0.27 |
$ |
0.49 |
$ |
0.55 | |||||
Weighted average shares outstanding: |
|||||||||||||
Basic |
121,801 |
119,736 |
121,360 |
119,218 | |||||||||
Diluted |
122,759 |
121,161 |
122,376 |
120,810 | |||||||||
Reconciliation of Net Income and Diluted EPS to EBITDA and EBITDA Diluted EPS | ||||||||
(unaudited) | ||||||||
Three Months Ended |
Six Months Ended | |||||||
|
June 30, | |||||||
2012 |
2011 |
2012 |
2011 | |||||
Net income, as reported |
$ |
26,441 |
$ |
26,548 |
$ |
45,083 |
$ |
57,009 |
Adjustments to reconcile net income to EBITDA: |
||||||||
Interest income |
(132) |
(344) |
(362) |
(685) | ||||
Taxes |
7,690 |
5,681 |
12,838 |
12,296 | ||||
Depreciation and amortization |
13,201 |
12,417 |
27,316 |
23,390 | ||||
EBITDA |
$ |
47,200 |
$ |
44,302 |
$ |
84,875 |
$ |
92,010 |
Diluted EPS, as reported |
$ |
0.22 |
$ |
0.22 |
$ |
0.37 |
$ |
0.47 |
Adjustment to reconcile diluted EPS to EBITDA: |
||||||||
Interest income |
(0.00) |
(0.00) |
(0.00) |
(0.01) | ||||
Taxes |
0.06 |
0.05 |
0.10 |
0.10 | ||||
Depreciation and amortization |
0.10 |
0.10 |
0.22 |
0.20 | ||||
EBITDA diluted EPS |
$ |
0.38 |
$ |
0.37 |
$ |
0.69 |
$ |
0.76 |
Weighted average shares outstanding — Diluted |
122,759 |
121,161 |
122,376 |
120,810 |
| |||||
Reconciliation of GAAP to Non-GAAP EPS Guidance | |||||
(unaudited) | |||||
Three months ended | |||||
| |||||
Low |
High | ||||
GAAP fully diluted EPS, guidance |
$ |
0.14 |
$ |
0.26 | |
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 |
0.02 |
0.02 | |||
Non-GAAP diluted EPS, guidance |
$ |
0.20 |
$ |
0.32 |
SOURCE
News Provided by Acquire Media