Delaware
|
|
000-25426
|
|
74-1871327
|
(State or other jurisdiction of incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer
Identification No.) |
Item 2.02
|
Results of Operations and Financial Condition.
|
National Instruments
|
||||||||||||
Condensed Consolidated Balance Sheets
|
||||||||||||
(in thousands)
|
||||||||||||
|
||||||||||||
|
December 31, 2016 (Unaudited)
|
|||||||||||
|
As furnished on January 26, 2017
|
Impact of revision
|
As furnished on February 16, 2017
|
|||||||||
Assets
|
||||||||||||
Current assets:
|
||||||||||||
Cash and cash equivalents
|
285,283
|
285,283
|
||||||||||
Short-term investments
|
73,117
|
73,117
|
||||||||||
Accounts receivable, net
|
228,686
|
228,686
|
||||||||||
Inventories, net
|
193,608
|
193,608
|
||||||||||
Prepaid expenses and other current assets
|
54,056
|
(103
|
)
|
53,953
|
||||||||
Total current assets
|
834,750
|
(103
|
)
|
834,647
|
||||||||
|
||||||||||||
Property and equipment, net
|
260,456
|
260,456
|
||||||||||
Goodwill
|
253,197
|
253,197
|
||||||||||
Intangible assets, net
|
108,663
|
108,663
|
||||||||||
Other long-term assets
|
39,601
|
39,601
|
||||||||||
Total assets
|
1,496,667
|
(103
|
)
|
1,496,564
|
||||||||
|
||||||||||||
Liabilities and Stockholders' Equity
|
||||||||||||
Current liabilities:
|
||||||||||||
Accounts payable
|
48,800
|
48,800
|
||||||||||
Accrued compensation
|
27,743
|
27,743
|
||||||||||
Deferred revenue - current
|
115,577
|
115,577
|
||||||||||
Accrued expenses and other liabilities
|
32,289
|
708
|
32,997
|
|||||||||
Other taxes payable
|
34,958
|
34,958
|
||||||||||
Total current liabilities
|
259,367
|
708
|
260,075
|
|||||||||
|
||||||||||||
Long-term debt
|
25,000
|
25,000
|
||||||||||
Deferred income taxes
|
41,733
|
3,653
|
45,386
|
|||||||||
Liability for uncertain tax positions
|
11,719
|
11,719
|
||||||||||
Deferred revenue - long-term
|
29,752
|
29,752
|
||||||||||
Other long-term liabilities
|
10,413
|
10,413
|
||||||||||
Total liabilities
|
377,984
|
4,361
|
382,345
|
|||||||||
|
||||||||||||
Stockholders' equity:
|
||||||||||||
Preferred stock
|
-
|
-
|
||||||||||
Common stock
|
1,292
|
1,292
|
||||||||||
Additional paid-in capital
|
771,346
|
771,346
|
||||||||||
Retained earnings
|
380,883
|
(4,681
|
)
|
376,202
|
||||||||
Accumulated other comprehensive loss
|
(34,838
|
)
|
217
|
(34,621
|
)
|
|||||||
Total stockholders' equity
|
1,118,683
|
(4,464
|
)
|
1,114,219
|
||||||||
Total liabilities and stockholders' equity
|
1,496,667
|
(103
|
)
|
1,496,564
|
National Instruments
|
||||||||||||||||||||||||
Condensed Consolidated Statements of Income
|
||||||||||||||||||||||||
(in thousands, except per share data, unaudited)
|
||||||||||||||||||||||||
Three Months Ended Dec. 31, 2016
|
Year Ended Dec. 31, 2016
|
|||||||||||||||||||||||
As furnished on January 26, 2017
|
Impact of revision
|
As furnished on February 16, 2017
|
As furnished on January 26, 2017
|
Impact of revision
|
As furnished on February 16, 2017
|
|||||||||||||||||||
Net sales:
|
||||||||||||||||||||||||
Product
|
300,218
|
300,218
|
1,116,703
|
1,116,703
|
||||||||||||||||||||
Software maintenance
|
28,314
|
28,314
|
111,476
|
111,476
|
||||||||||||||||||||
Total net sales
|
328,532
|
328,532
|
1,228,179
|
1,228,179
|
||||||||||||||||||||
Cost of sales:
|
||||||||||||||||||||||||
Product
|
81,468
|
81,468
|
306,730
|
306,730
|
||||||||||||||||||||
Software maintenance
|
1,264
|
1,264
|
6,391
|
6,391
|
||||||||||||||||||||
Total cost of sales
|
82,732
|
82,732
|
313,121
|
313,121
|
||||||||||||||||||||
Gross profit
|
245,800
|
245,800
|
915,058
|
915,058
|
||||||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||||
Sales and marketing
|
115,006
|
115,006
|
461,236
|
461,236
|
||||||||||||||||||||
Research and development
|
57,461
|
57,461
|
235,706
|
235,706
|
||||||||||||||||||||
General and administrative
|
24,082
|
24,082
|
98,390
|
98,390
|
||||||||||||||||||||
Total operating expenses
|
196,549
|
196,549
|
795,332
|
795,332
|
||||||||||||||||||||
Operating income
|
49,251
|
49,251
|
119,726
|
119,726
|
||||||||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||
Interest income
|
335
|
335
|
1,122
|
1,122
|
||||||||||||||||||||
Net foreign exchange loss
|
(3,162
|
)
|
(3,162
|
)
|
(4,632
|
)
|
(4,632
|
)
|
||||||||||||||||
Other income (expense), net
|
471
|
471
|
(1,581
|
)
|
(1,581
|
)
|
||||||||||||||||||
Income before income taxes
|
46,895
|
46,895
|
114,635
|
114,635
|
||||||||||||||||||||
Provision for income taxes
|
13,065
|
4,681
|
17,746
|
27,220
|
4,681
|
31,901
|
||||||||||||||||||
Net income
|
33,830
|
(4,681
|
)
|
29,149
|
87,415
|
(4,681
|
)
|
82,734
|
||||||||||||||||
Basic earnings per share
|
0.26
|
(0.03
|
)
|
0.23
|
0.68
|
(0.04
|
)
|
0.64
|
||||||||||||||||
Diluted earnings per share
|
0.26
|
(0.03
|
)
|
0.23
|
0.68
|
(0.04
|
)
|
0.64
|
||||||||||||||||
Weighted average shares outstanding -
|
||||||||||||||||||||||||
Basic
|
129,108
|
129,108
|
128,453
|
128,453
|
||||||||||||||||||||
Diluted
|
129,503
|
129,503
|
129,008
|
129,008
|
National Instruments
|
||||||||||||
Condensed Consolidated Statements of Cash Flows
|
||||||||||||
(in thousands, unaudited)
|
||||||||||||
|
||||||||||||
|
Year Ended Dec. 31, 2016
|
|||||||||||
|
As furnished on January 26, 2017
|
Impact of revision
|
As furnished on February 16, 2017
|
|||||||||
|
||||||||||||
Cash flow from operating activities:
|
||||||||||||
Net income
|
87,415
|
(4,681
|
)
|
82,734
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
-
|
|||||||||||
Depreciation and amortization
|
73,390
|
-
|
73,390
|
|||||||||
Stock-based compensation
|
25,832
|
-
|
25,832
|
|||||||||
Tax expense/(benefit) expense from deferred income taxes
|
(22,751
|
)
|
17,321
|
(5,430
|
)
|
|||||||
Tax benefit from stock option plans
|
(442
|
)
|
-
|
(442
|
)
|
|||||||
Acquisition-related fair value adjustments
|
1,585
|
-
|
1,585
|
|||||||||
Net change in operating assets and liabilities
|
30,811
|
(12,640
|
)
|
18,171
|
||||||||
Net cash provided by operating activities
|
195,840
|
-
|
195,840
|
|||||||||
|
||||||||||||
Cash flow from investing activities:
|
||||||||||||
Capital expenditures
|
(44,425
|
)
|
(44,425
|
)
|
||||||||
Capitalization of internally developed software
|
(31,859
|
)
|
(31,859
|
)
|
||||||||
Additions to other intangibles
|
(2,342
|
)
|
(2,342
|
)
|
||||||||
Acquisitions, net of cash received
|
(549
|
)
|
(549
|
)
|
||||||||
Purchases of short-term investments
|
(39,097
|
)
|
(39,097
|
)
|
||||||||
Sales and maturities of short-term investments
|
47,769
|
47,769
|
||||||||||
Net cash used by investing activities
|
(70,503
|
)
|
-
|
(70,503
|
)
|
|||||||
|
||||||||||||
Cash flow from financing activities:
|
||||||||||||
Proceeds from revolving line of credit
|
15,000
|
15,000
|
||||||||||
Principal payments on revolving line of credit
|
(27,000
|
)
|
(27,000
|
)
|
||||||||
Proceeds from issuance of common stock
|
28,907
|
28,907
|
||||||||||
Repurchase of common stock
|
(5,635
|
)
|
(5,635
|
)
|
||||||||
Dividends paid
|
(102,897
|
)
|
(102,897
|
)
|
||||||||
Tax benefit from stock option plans
|
442
|
442
|
||||||||||
Net cash used by financing activities
|
(91,183
|
)
|
-
|
(91,183
|
)
|
|||||||
|
||||||||||||
Net change in cash and cash equivalents
|
34,154
|
34,154
|
||||||||||
Cash and cash equivalents at beginning of year
|
251,129
|
251,129
|
||||||||||
Cash and cash equivalents at end of year
|
285,283
|
-
|
285,283
|
National Instruments
|
||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Measures
|
||||||||||||||||||||||||
(in thousands, unaudited)
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Reconciliation of Provision for income taxes to Non-GAAP Provision for income taxes
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
Three Months Ended Dec. 31, 2016
|
Year Ended Dec. 31, 2016
|
||||||||||||||||||||||
|
As furnished on January 26, 2017
|
Impact of revision
|
As furnished on February 16, 2017
|
As furnished on January 26, 2017
|
Impact of revision
|
As furnished on February 16, 2017
|
||||||||||||||||||
Provision for income taxes, as reported
|
13,065
|
4,681
|
17,746
|
27,220
|
4,681
|
31,901
|
||||||||||||||||||
Stock-based compensation
|
1,125
|
-
|
1,125
|
7,322
|
-
|
7,322
|
||||||||||||||||||
Amortization of acquisition intangibles
|
(855
|
)
|
-
|
(855
|
)
|
(2,162
|
)
|
-
|
(2,162
|
)
|
||||||||||||||
Acquisition transaction costs, restructuring charges, and other
|
94
|
-
|
94
|
1,452
|
-
|
1,452
|
||||||||||||||||||
Acquisition-related fair value adjustments
|
567
|
-
|
567
|
567
|
-
|
567
|
||||||||||||||||||
Non-GAAP provision for income taxes
|
13,996
|
4,681
|
18,677
|
34,399
|
4,681
|
39,080
|
Reconciliation of GAAP Net Income, Basic EPS and Diluted EPS to Non-GAAP Net Income, Non-GAAP Basic EPS and Non-GAAP Diluted EPS
|
||||||||||||||||||||||||
(in thousands, except per share data, unaudited)
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
Three Months Ended Dec. 31, 2016
|
Year Ended Dec. 31, 2016
|
||||||||||||||||||||||
|
As furnished on January 26, 2017
|
Impact of revision
|
As furnished on February 16, 2017
|
As furnished on January 26, 2017
|
Impact of revision
|
As furnished on February 16, 2017
|
||||||||||||||||||
|
||||||||||||||||||||||||
Net income, as reported
|
33,830
|
(4,681
|
)
|
29,149
|
87,415
|
(4,681
|
)
|
82,734
|
||||||||||||||||
Adjustments to reconcile net income to non-GAAP net income:
|
||||||||||||||||||||||||
Stock-based compensation, net of tax effect
|
5,069
|
-
|
5,069
|
18,444
|
-
|
18,444
|
||||||||||||||||||
Amortization of acquisition intangibles, net of tax effect
|
3,350
|
-
|
3,350
|
15,234
|
-
|
15,234
|
||||||||||||||||||
Acquisition transaction costs, restructuring, and other, net of tax effect
|
242
|
-
|
242
|
2,812
|
-
|
2,812
|
||||||||||||||||||
Acquisition-related fair value adjustments, net of tax effect
|
1,018
|
-
|
1,018
|
1,018
|
-
|
1,018
|
||||||||||||||||||
Non-GAAP net income
|
43,509
|
(4,681
|
)
|
38,828
|
124,923
|
(4,681
|
)
|
120,242
|
||||||||||||||||
|
||||||||||||||||||||||||
Basic EPS, as reported
|
0.26
|
(0.03
|
)
|
0.23
|
0.68
|
(0.04
|
)
|
0.64
|
||||||||||||||||
Adjustment to reconcile basic EPS to non-GAAP
|
||||||||||||||||||||||||
basic EPS:
|
||||||||||||||||||||||||
Impact of stock-based compensation, net of tax effect
|
0.04
|
(0.01
|
)
|
0.03
|
0.14
|
-
|
0.14
|
|||||||||||||||||
Impact of amortization of acquisition intangibles, net of tax effect
|
0.03
|
-
|
0.03
|
0.12
|
-
|
0.12
|
||||||||||||||||||
Impact of acquisition transaction costs, restructuring, and other, net of tax effect
|
-
|
-
|
-
|
0.02
|
-
|
0.02
|
||||||||||||||||||
Impact of acquisition-related fair value adjustments, net of tax effect
|
0.01
|
-
|
0.01
|
0.01
|
-
|
0.01
|
||||||||||||||||||
Non-GAAP basic EPS
|
0.34
|
(0.04
|
)
|
0.30
|
0.97
|
(0.04
|
)
|
0.93
|
||||||||||||||||
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Diluted EPS, as reported
|
0.26
|
(0.03
|
)
|
0.23
|
0.68
|
(0.04
|
)
|
0.64
|
||||||||||||||||
Adjustment to reconcile diluted EPS to non-GAAP diluted EPS
|
||||||||||||||||||||||||
Impact of stock-based compensation, net of tax effect
|
0.04
|
(0.01
|
)
|
0.03
|
0.14
|
-
|
0.14
|
|||||||||||||||||
Impact of amortization of acquisition intangibles, net of tax effect
|
0.03
|
-
|
0.03
|
0.12
|
-
|
0.12
|
||||||||||||||||||
Impact of acquisition transaction costs, restructuring, and other, net of tax effect
|
-
|
-
|
-
|
0.02
|
-
|
0.02
|
||||||||||||||||||
Impact of acquisition-related fair value adjustments, net of tax effect
|
0.01
|
-
|
0.01
|
0.01
|
-
|
0.01
|
||||||||||||||||||
Non-GAAP diluted EPS
|
0.34
|
(0.04
|
)
|
0.30
|
0.97
|
(0.04
|
)
|
0.93
|
||||||||||||||||
|
||||||||||||||||||||||||
Weighted average shares outstanding -
|
||||||||||||||||||||||||
Basic
|
129,108
|
-
|
129,108
|
128,453
|
-
|
128,453
|
||||||||||||||||||
Diluted
|
129,503
|
-
|
129,503
|
129,008
|
-
|
129,008
|
National Instruments
|
||||||||||||||||||||||||
Reconciliation of Net Income to EBITDA
|
||||||||||||||||||||||||
(in thousands, unaudited)
|
||||||||||||||||||||||||
Three Months Ended Dec. 31, 2016
|
Year Ended Dec. 31, 2016
|
|||||||||||||||||||||||
As furnished on January 26, 2017
|
Impact of revision
|
As furnished on February 16, 2017
|
As furnished on January 26, 2017
|
Impact of revision
|
As furnished on February 16, 2017
|
|||||||||||||||||||
Net income, as reported
|
33,830
|
(4,681
|
)
|
29,149
|
87,415
|
(4,681
|
)
|
82,734
|
||||||||||||||||
Adjustments to reconcile net income to EBITDA:
|
-
|
-
|
||||||||||||||||||||||
Interest income, net
|
(155
|
)
|
-
|
(155
|
)
|
(349
|
)
|
-
|
(349
|
)
|
||||||||||||||
Tax expense
|
13,065
|
4,681
|
17,746
|
27,220
|
4,681
|
31,901
|
||||||||||||||||||
Depreciation and amortization
|
18,226
|
-
|
18,226
|
73,390
|
-
|
73,390
|
||||||||||||||||||
EBITDA
|
64,966
|
-
|
64,966
|
187,676
|
-
|
187,676
|
||||||||||||||||||
Weighted average shares outstanding - Diluted
|
129,503
|
-
|
129,503
|
129,008
|
-
|
129,008
|
|
|
NATIONAL INSTRUMENTS CORPORATION
|
|
|
|
|
|
|
By:
|
/s/ DAVID G. HUGLEY
|
|
|
|
David G. Hugley
Vice President & General Counsel; Secretary
|