|
|
|
|
|
(State or other jurisdiction
of incorporation) |
|
(Commission
File Number) |
|
(IRS Employer
Identification No.) |
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Item 2.02
|
Results of Operations and Financial Condition
|
Item 8.01
|
Other Events
|
Item 9.01
|
Financial Statements and Exhibits
|
Exhibit No.
|
Description
|
|
99.1
|
|
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
NATIONAL INSTRUMENTS CORPORATION
|
||
By:
|
/s/ R. Eddie Dixon, Jr.
|
|
Name: R. Eddie Dixon, Jr.
Title: Chief Legal Officer, Senior Vice President & Secretary
|
Contact:
|
Marissa Vidaurri
|
|
Vice President of Investor Relations
|
||
(512) 683-5215
|
•
|
Record GAAP revenue for a second quarter of $417 million, up 5 percent year over year
|
•
|
Solid Q2 GAAP operating margin of 10%
|
•
|
Record Q2 Non-GAAP operating margin of 22%
|
•
|
Strong diluted GAAP EPS of $0.23 and diluted non-GAAP EPS of
$0.51
|
•
|
Record GAAP revenue of $854 million, up 9 percent year over year
|
•
|
Strong GAAP operating margin of 11% and record non-GAAP operating margin of 23%
|
•
|
Strong diluted GAAP EPS of $0.58, up 107 percent year over
year and record diluted non-GAAP EPS of $1.13, up 47 percent year over year
|
National Instruments
|
||||||||
Condensed Consolidated Balance Sheets
|
||||||||
(in thousands)
|
||||||||
|
June 30,
|
December 31,
|
||||||
|
2023
|
2022
|
||||||
|
(unaudited)
|
|||||||
Assets
|
||||||||
Cash and cash equivalents
|
$
|
139,243
|
$
|
139,799
|
||||
Accounts receivable, net
|
389,926
|
445,279
|
||||||
Inventories, net
|
401,626
|
388,164
|
||||||
Prepaid expenses and other current assets
|
123,949
|
115,677
|
||||||
Total current assets
|
1,054,744
|
1,088,919
|
||||||
Property and equipment, net
|
283,907
|
265,380
|
||||||
Goodwill
|
638,459
|
615,734
|
||||||
Intangible assets, net
|
192,904
|
200,850
|
||||||
Operating lease right-of-use assets
|
68,062
|
59,176
|
||||||
Other long-term assets
|
124,918
|
128,479
|
||||||
Total assets
|
$
|
2,362,994
|
$
|
2,358,538
|
||||
|
||||||||
Liabilities and Stockholders' Equity
|
||||||||
Accounts payable and accrued expenses
|
$
|
60,514
|
$
|
54,639
|
||||
Accrued compensation
|
49,575
|
71,422
|
||||||
Deferred revenue - current
|
158,247
|
137,208
|
||||||
Operating lease liabilities - current
|
16,608
|
13,834
|
||||||
Other taxes payable
|
55,622
|
67,615
|
||||||
Debt, current
|
25,000
|
25,000
|
||||||
Other current liabilities
|
58,833
|
153,157
|
||||||
Total current liabilities
|
424,399
|
522,875
|
||||||
Deferred income taxes
|
5,983
|
1,676
|
||||||
Income tax payable - non-current
|
22,581
|
40,646
|
||||||
Deferred revenue - non-current
|
60,094
|
63,066
|
||||||
Operating lease liabilities - non-current
|
36,486
|
30,588
|
||||||
Debt - non-current
|
564,373
|
516,637
|
||||||
Other long-term liabilities
|
31,558
|
26,926
|
||||||
Total liabilities
|
$
|
1,145,474
|
$
|
1,202,414
|
||||
Stockholders' equity:
|
||||||||
Common stock
|
1,328
|
1,310
|
||||||
Additional paid-in capital
|
1,251,971
|
1,207,420
|
||||||
Retained earnings
|
(11,295
|
)
|
(14,741
|
)
|
||||
Accumulated other comprehensive loss
|
(24,484
|
)
|
(37,865
|
)
|
||||
Total stockholders' equity
|
1,217,520
|
1,156,124
|
||||||
Total liabilities and stockholders' equity
|
$
|
2,362,994
|
$
|
2,358,538
|
National Instruments
|
||||||||||||||||
Condensed Consolidated Statements of Income
|
||||||||||||||||
(in thousands, except per share data, unaudited)
|
||||||||||||||||
|
||||||||||||||||
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
||||||||||||||||
Net sales:
|
||||||||||||||||
Product
|
$
|
379,436
|
$
|
354,805
|
$
|
779,835
|
$
|
698,489
|
||||||||
Software maintenance
|
37,368
|
40,710
|
73,794
|
82,281
|
||||||||||||
Total net sales
|
416,804
|
395,515
|
853,629
|
780,770
|
||||||||||||
|
||||||||||||||||
Cost of sales:
|
||||||||||||||||
Product
|
113,625
|
123,307
|
241,181
|
238,332
|
||||||||||||
Software maintenance
|
4,862
|
4,167
|
10,012
|
8,370
|
||||||||||||
Total cost of sales
|
118,487
|
127,474
|
251,193
|
246,702
|
||||||||||||
|
||||||||||||||||
Gross profit
|
298,317
|
268,041
|
602,436
|
534,068
|
||||||||||||
|
71.6%
|
|
67.8%
|
|
70.6%
|
|
68.4%
|
|
||||||||
Operating expenses:
|
||||||||||||||||
Sales and marketing
|
123,101
|
124,908
|
240,443
|
245,064
|
||||||||||||
Research and development
|
83,801
|
85,589
|
170,438
|
167,750
|
||||||||||||
General and administrative
|
50,504
|
36,772
|
93,719
|
69,949
|
||||||||||||
Total operating expenses
|
257,406
|
247,269
|
504,600
|
482,763
|
||||||||||||
Operating income
|
40,911
|
20,772
|
97,836
|
51,305
|
||||||||||||
Other expense
|
(8,500
|
)
|
(3,505
|
)
|
(11,519
|
)
|
(3,473
|
)
|
||||||||
Income before income taxes
|
32,411
|
17,267
|
86,317
|
47,832
|
||||||||||||
Provision for income taxes
|
1,919
|
4,833
|
8,896
|
10,162
|
||||||||||||
Net income
|
$
|
30,492
|
$
|
12,434
|
$
|
77,421
|
$
|
37,670
|
||||||||
|
||||||||||||||||
Basic earnings per share
|
$
|
0.23
|
$
|
0.09
|
$
|
0.59
|
$
|
0.29
|
||||||||
Diluted earnings per share
|
$
|
0.23
|
$
|
0.09
|
$
|
0.58
|
$
|
0.28
|
||||||||
|
||||||||||||||||
Weighted average shares outstanding -
|
||||||||||||||||
Basic
|
132,369
|
131,973
|
131,850
|
132,039
|
||||||||||||
Diluted
|
134,171
|
132,708
|
133,693
|
132,948
|
||||||||||||
|
||||||||||||||||
Dividends declared per share
|
$
|
0.28
|
$
|
0.28
|
$
|
0.56
|
$
|
0.56
|
Condensed Consolidated Statements of Cash Flows
|
||||||||
(in thousands, unaudited)
|
||||||||
Six Months Ended June 30,
|
||||||||
2023
|
2022
|
|||||||
Cash flow from operating activities:
|
||||||||
Net income
|
$
|
77,421
|
$
|
37,670
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
45,541
|
45,742
|
||||||
Stock-based compensation
|
30,388
|
40,804
|
||||||
Loss from equity-method investees
|
(5,597
|
)
|
(131
|
)
|
||||
Deferred income taxes
|
2,488
|
943
|
||||||
Net change in operating assets and liabilities
|
(75,368
|
)
|
(169,930
|
)
|
||||
Net cash (used in) provided by operating activities
|
74,873
|
(44,902
|
)
|
|||||
Cash flow from investing activities:
|
||||||||
Acquisitions, net of cash received
|
(23,024
|
)
|
(72,802
|
)
|
||||
Capital expenditures
|
(35,477
|
)
|
(24,509
|
)
|
||||
Capitalization of internally developed software
|
(925
|
)
|
(187
|
)
|
||||
Additions to other intangibles
|
(3,811
|
)
|
(2,478
|
)
|
||||
Net cash used in investing activities
|
(63,237
|
)
|
(99,976
|
)
|
||||
Cash flow from financing activities:
|
||||||||
Proceeds from revolving loan facility
|
120,000
|
175,000
|
||||||
Payments on revolving line of credit
|
(60,000
|
)
|
—
|
|||||
Proceeds from term loan
|
—
|
—
|
||||||
Payments on term loan
|
(12,500
|
)
|
—
|
|||||
Debt issuance costs
|
—
|
—
|
||||||
Proceeds from issuance of common stock
|
17,376
|
17,859
|
||||||
Repurchase of common stock
|
—
|
(70,000
|
)
|
|||||
Dividends paid
|
(73,975
|
)
|
(74,034
|
)
|
||||
Other
|
(3,075
|
)
|
—
|
|||||
Net cash used in financing activities
|
(12,174
|
)
|
48,825
|
|||||
Impact of changes in exchange rates on cash
|
(18
|
)
|
(4,180
|
)
|
||||
Net change in cash and cash equivalents
|
(556
|
)
|
(100,233
|
)
|
||||
Cash and cash equivalents at beginning of period
|
139,799
|
211,106
|
||||||
Cash and cash equivalents at end of period
|
$
|
139,243
|
$
|
110,873
|
The following tables provide details with respect to the amount of GAAP charges related to stock-based compensation, amortization of acquisition-related
intangibles and fair value adjustments, acquisition-related transaction and integration costs, capitalization and amortization of internally developed software costs, restructuring charges, gains on sale of business/assets, and other that
were recorded in the line items indicated below (unaudited) (in thousands)
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Stock-based compensation
|
||||||||||||||||
Cost of sales
|
$
|
467
|
$
|
1,253
|
$
|
1,429
|
$
|
2,475
|
||||||||
Sales and marketing
|
5,792
|
7,202
|
10,727
|
14,291
|
||||||||||||
Research and development
|
5,146
|
6,271
|
10,264
|
12,359
|
||||||||||||
General and administrative
|
3,424
|
5,951
|
7,967
|
11,680
|
||||||||||||
Provision for income taxes
|
(6,020
|
)
|
(1,993
|
)
|
(7,821
|
)
|
(4,648
|
)
|
||||||||
Total
|
$
|
8,809
|
$
|
18,684
|
$
|
22,566
|
$
|
36,157
|
||||||||
Amortization of acquisition-related intangibles and fair value adjustments
|
||||||||||||||||
Net sales
|
$
|
—
|
$
|
371
|
$
|
—
|
$
|
742
|
||||||||
Cost of sales
|
8,402
|
6,415
|
15,062
|
10,218
|
||||||||||||
Sales and marketing
|
4,694
|
5,573
|
9,267
|
11,712
|
||||||||||||
Research and development
|
—
|
—
|
—
|
(320
|
)
|
|||||||||||
Other (expense) income
|
320
|
503
|
753
|
1,019
|
||||||||||||
Provision for income taxes
|
(2,014
|
)
|
(2,094
|
)
|
(3,505
|
)
|
(3,530
|
)
|
||||||||
Total
|
$
|
11,402
|
$
|
10,768
|
$
|
21,577
|
$
|
19,841
|
||||||||
Acquisition transaction and integration costs, restructuring charges, and other(1)
|
||||||||||||||||
Cost of sales
|
$
|
982
|
$
|
1,159
|
$
|
2,502
|
$
|
1,944
|
||||||||
Sales and marketing
|
3,225
|
2,339
|
9,169
|
2,646
|
||||||||||||
Research and development
|
497
|
487
|
3,735
|
1,102
|
||||||||||||
General and administrative
|
16,555
|
1,248
|
24,492
|
3,019
|
||||||||||||
Other (expense) income
|
48
|
(265
|
)
|
(2,449
|
)
|
(2,132
|
)
|
|||||||||
Provision for income taxes
|
(4,569
|
)
|
(779
|
)
|
(8,867
|
)
|
(1,356
|
)
|
||||||||
Total
|
$
|
16,738
|
$
|
4,189
|
$
|
28,582
|
$
|
5,223
|
||||||||
(1) Includes costs related to our announced merger with Emerson Electric Co. incurred during the first and second quarter of 2023
|
||||||||||||||||
(Capitalization) and amortization of internally developed software costs
|
||||||||||||||||
Cost of sales
|
$
|
659
|
$
|
1,896
|
$
|
1,390
|
$
|
3,929
|
||||||||
Research and development
|
—
|
—
|
(910
|
)
|
(187
|
)
|
||||||||||
Provision for income taxes
|
(153
|
)
|
(436
|
)
|
(132
|
)
|
(843
|
)
|
||||||||
Total
|
$
|
506
|
$
|
1,460
|
$
|
348
|
$
|
2,899
|
National Instruments
|
||||||||||||||||
Reconciliation of GAAP to Non-GAAP Measures
|
||||||||||||||||
(in thousands, unaudited)
|
||||||||||||||||
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
Reconciliation of Gross Profit to Non-GAAP Gross Profit
|
||||||||||||||||
Gross profit, as reported
|
$
|
298,317
|
$
|
268,041
|
$
|
602,436
|
$
|
534,068
|
||||||||
Stock-based compensation
|
467
|
1,253
|
1,429
|
2,475
|
||||||||||||
Amortization of acquisition-related intangibles and fair value adjustments
|
8,402
|
6,786
|
15,062
|
10,960
|
||||||||||||
Acquisition transaction and integration costs, restructuring charges and other
|
982
|
1,159
|
2,502
|
1,944
|
||||||||||||
Amortization of internally developed software costs
|
659
|
1,896
|
1,390
|
3,929
|
||||||||||||
Non-GAAP gross profit
|
$
|
308,827
|
$
|
279,135
|
$
|
622,819
|
$
|
553,376
|
||||||||
Non-GAAP gross margin
|
74.1%
|
|
70.5%
|
|
73.0%
|
|
70.8%
|
|
||||||||
Reconciliation of Operating Expenses to Non-GAAP Operating Expenses
|
||||||||||||||||
Operating expenses, as reported
|
$
|
257,406
|
$
|
247,269
|
$
|
504,600
|
$
|
482,763
|
||||||||
Stock-based compensation
|
(14,362
|
)
|
(19,424
|
)
|
(28,958
|
)
|
(38,330
|
)
|
||||||||
Amortization of acquisition-related intangibles and fair value adjustments
|
(4,694
|
)
|
(5,573
|
)
|
(9,267
|
)
|
(11,392
|
)
|
||||||||
Acquisition transaction and integration costs, restructuring charges and other
|
(20,277
|
)
|
(4,074
|
)
|
(37,396
|
)
|
(6,767
|
)
|
||||||||
Capitalization of internally developed software costs
|
—
|
—
|
910
|
187
|
||||||||||||
Non-GAAP operating expenses
|
$
|
218,073
|
$
|
218,198
|
$
|
429,889
|
$
|
426,461
|
||||||||
Reconciliation of Operating Income to Non-GAAP Operating Income
|
||||||||||||||||
Operating income, as reported
|
$
|
40,911
|
$
|
20,772
|
$
|
97,836
|
$
|
51,305
|
||||||||
Stock-based compensation
|
14,829
|
20,677
|
30,387
|
40,805
|
||||||||||||
Amortization of acquisition-related intangibles and fair value adjustments
|
13,096
|
12,359
|
24,329
|
22,352
|
||||||||||||
Acquisition transaction and integration costs, restructuring charges and other
|
21,259
|
5,233
|
39,898
|
8,711
|
||||||||||||
Net amortization of internally developed software costs
|
659
|
1,896
|
480
|
3,742
|
||||||||||||
Non-GAAP operating income
|
$
|
90,754
|
$
|
60,937
|
$
|
192,930
|
$
|
126,915
|
||||||||
Non-GAAP operating margin
|
21.8%
|
|
15.4%
|
|
22.6%
|
|
16.2%
|
|
||||||||
Reconciliation of Provision for income taxes to Non-GAAP Provision for income taxes(1)
|
||||||||||||||||
Provision for income taxes, as reported
|
$
|
1,919
|
$
|
4,833
|
$
|
8,896
|
$
|
10,162
|
||||||||
Stock-based compensation
|
6,020
|
1,993
|
7,821
|
4,648
|
||||||||||||
Amortization of acquisition-related intangibles and fair value adjustments
|
2,014
|
2,094
|
3,505
|
3,530
|
||||||||||||
Acquisition transaction and integration costs, restructuring charges and other
|
4,569
|
779
|
8,867
|
1,356
|
||||||||||||
Net amortization of internally developed software costs
|
153
|
436
|
132
|
843
|
||||||||||||
Non-GAAP provision for income taxes(1)
|
$
|
14,675
|
$
|
10,135
|
$
|
29,221
|
$
|
20,539
|
||||||||
(1): The income tax effect related to each non-GAAP item is calculated based on the tax laws and statutory income tax rates applicable in the tax jurisdiction(s) of the underlying non-GAAP adjustment, and
considers the current and deferred tax impact of those adjustments.
|
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
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
||||||||||||
|
||||||||||||||||
Net income, as reported
|
$
|
30,492
|
$
|
12,434
|
$
|
77,421
|
$
|
37,670
|
||||||||
Adjustments to reconcile net income to non-GAAP net income:
|
||||||||||||||||
Stock-based compensation
|
14,829
|
20,677
|
30,387
|
40,805
|
||||||||||||
Amortization of acquisition-related intangibles and fair value adjustments
|
13,416
|
12,862
|
25,082
|
23,371
|
||||||||||||
Acquisition transaction and integration costs, restructuring charges and other
|
21,307
|
4,968
|
37,449
|
6,579
|
||||||||||||
Net amortization of internally developed software costs
|
659
|
1,896
|
480
|
3,742
|
||||||||||||
Income tax effects and adjustments(1)
|
(12,756
|
)
|
(5,302
|
)
|
(20,325
|
)
|
(10,377
|
)
|
||||||||
Non-GAAP net income
|
$
|
67,947
|
$
|
47,535
|
$
|
150,494
|
$
|
101,790
|
||||||||
Non-GAAP net margin
|
16.3%
|
|
12.0%
|
|
17.6%
|
|
13.0%
|
|
||||||||
Diluted EPS, as reported
|
$
|
0.23
|
$
|
0.09
|
$
|
0.58
|
$
|
0.28
|
||||||||
Adjustment to reconcile diluted EPS to non-GAAP diluted EPS
|
||||||||||||||||
Stock-based compensation
|
0.11
|
0.16
|
0.23
|
0.31
|
||||||||||||
Amortization of acquisition-related intangibles and fair value adjustments
|
0.10
|
0.10
|
0.19
|
0.18
|
||||||||||||
Acquisition transaction and integration costs, restructuring charges and other
|
0.16
|
0.04
|
0.28
|
0.05
|
||||||||||||
Net amortization of internally developed software costs
|
0.01
|
0.01
|
—
|
0.03
|
||||||||||||
Income tax effects and adjustments(1)
|
(0.10
|
)
|
(0.04
|
)
|
(0.15
|
)
|
(0.08
|
)
|
||||||||
Non-GAAP diluted EPS
|
$
|
0.51
|
$
|
0.36
|
$
|
1.13
|
$
|
0.77
|
||||||||
(1): The income tax effect related to each non-GAAP item is calculated based on the tax laws and statutory income tax rates applicable in the tax jurisdiction(s) of the underlying non-GAAP adjustment, and
considers the current and deferred tax impact of those adjustments.
|
||||||||||||||||
Weighted average shares outstanding - Diluted
|
134,171
|
132,708
|
133,693
|
132,948
|