Attached files

file filename
8-K - NATIONAL INSTRUMENTS CORPORATION - FORM 8-K - NATIONAL INSTRUMENTS CORPform8-k.htm
Contact:
 
Marissa Vidaurri
   
Investor Relations
   
(512) 683-6873


National Instruments Reports Record Revenue and Record Net Income for a Second Quarter
Value of orders up 11 percent year over year in the second quarter

Q2 2018 Highlights
Revenue of $341 million, up 7 percent year over year
GAAP gross margin of 76 percent
Non-GAAP gross margin of 78 percent
Fully diluted GAAP EPS of $0.23 and fully diluted non-GAAP EPS of $0.34
GAAP net income of $31 million, up 23 percent year over year
Record Non-GAAP net income of $45 million, up 49 percent year over year
EBITDA of $51 million
Cash and short-term investments of $428 million as of June 30, 2018

H1 2018 Highlights
Revenue of $653 million, up 6 percent year over year
GAAP net income up 28 percent year over year through first six months of 2018
Non-GAAP net income up 47 percent year over year through first six months of 2018

AUSTIN, Texas - July 26, 2018 - National Instruments (Nasdaq: NATI) today announced Q2 2018 revenue of $341 million, up 7 percent year over year.

In Q2 2018, the value of the company's total orders was up 11 percent year over year; orders under $20,000 were up 6 percent year over year; and orders over $20,000 were up 16 percent year over year.

GAAP net income for Q2 was $31 million, with fully diluted earnings per share (EPS) of $0.23, and non-GAAP net income was $45 million, with non-GAAP fully diluted EPS of $0.34. EBITDA, or Earnings Before Interest, Taxes, Depreciation and Amortization, was $51 million for Q2.

In Q2, GAAP gross margin was 76 percent and non-GAAP gross margin was 78 percent. Total GAAP operating expenses were $222 million, up 7 percent year over year. Total non-GAAP operating expenses were $212 million, up 2 percent year over year. GAAP operating margin was 11 percent in Q2, with GAAP operating income of $37 million, up 29 percent year over year. Non-GAAP operating margin was 16 percent in Q2, with non-GAAP operating income of $55 million, up 52 percent year over year. Through the first six months of 2018, GAAP operating expenses were $431 million, up 5 percent year over year, and non-GAAP operating expenses were $418 million, up 2 percent year over year. GAAP operating income through the first six months of the year was $65 million, up 28 percent year over year, and non-GAAP operating income was $94 million, up 46 percent year over year.

"We have made tremendous progress toward our profitability goal over the last 18 months. I am proud of what our team has accomplished," said Alex Davern, NI president and CEO. "Looking forward we plan to continue to align our investments and our business behind our new Core Strategic Vision with the goal of driving improved revenue growth while maintaining the discipline needed to hit our long-term operating model."

Karen Rapp, NI CFO, said, "We had great performance in the first half of 2018. I am encouraged by our focus on growth and profitability. We remain committed to our operating model that we shared at our investor conference on May 22, 2018 and the leverage it provides. National Instruments is focused on gaining market share and delivering structural excellence in our operating profitability."

As of June 30, 2018, NI had $428 million in cash and short-term investments. During the second quarter, NI paid $30 million in dividends. The NI Board of Directors approved a quarterly dividend of $0.23 per share payable on Sept. 4, 2018, to stockholders of record on Aug. 13, 2018.
Geographic revenue in U.S. dollar terms for Q2 2018 compared with Q2 2017 was up 7 percent in the Americas, up 5 percent in APAC and up 9 percent in EMEIA. The impact of foreign currency exchange had a positive impact in Q2. Historical revenue from these three regions can be found on NI's investor website at ni.com/nati.
The company's non-GAAP results exclude the impact of stock-based compensation, amortization of acquisition-related intangibles, acquisition-related transaction costs, restructuring charges, 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.

Guidance
NI currently expects Q3 revenue to be in the range of $325 million to $355 million, which would be a new Q3 record at the midpoint. The company currently expects that GAAP fully diluted EPS will be in the range of $0.20 to $0.34 for Q3, with non-GAAP fully diluted EPS expected to be in the range of $0.32 to $0.46.

NI has not completed its accounting for the tax effects of the Tax Cuts and Jobs Act (the "Tax Act"). NI previously made a reasonable estimate of the effects of the Tax Act and expects to finalize its analysis in Q3 2018. NI's guidance does not include any estimate related to the finalization of this calculation.

Non-GAAP Presentation
In the quarter ended June 30, 2018, NI began moving toward more frequent releases for many of its software products. Specifically, for many of its software development projects, NI started applying agile development methodologies, which are characterized by a more dynamic development process with more frequent and iterative revisions to a product release's features and functions as the software is being developed. Due to the shorter development cycle and focus on rapid production associated with agile development, NI expects that for a significant majority of its software development projects the costs incurred subsequent to the achievement of technological feasibility will be immaterial in future periods and it expects to record significantly less capitalized software development costs than under its historical software development approaches. NI also expects amortization of previously capitalized software development costs to steadily decline as previously capitalized software development costs become fully amortized over the next four years.

As a result, beginning with its non-GAAP metrics for the three months ended June 30, 2018, NI will exclude the net effects of capitalization and amortization of software development costs from its non-GAAP operating results, along with its previously excluded non-GAAP items, and will provide a reconciliation of such non-GAAP results to its GAAP results. NI believes these changes will be useful to investors as they will provide greater comparability between its R&D spend in future periods. NI will also make available on its website its historical non-GAAP results, excluding the effects of software capitalization and amortization together with other applicable non-GAAP adjustments, for the fiscal quarters ended March 31, 2005 through June 30, 2018.  No changes are being made to NI's previously reported GAAP results.

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 basic and fully diluted EPS for the three and six months ended June 30, 2018 and 2017, on a GAAP and non-GAAP basis. NI is also providing guidance on its non-GAAP fully diluted EPS.

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, restructuring charges, 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 and six months ended June 30, 2018 and 2017. The company believes that including the EBITDA results assists investors in assessing the company's operational performance relative to its competitors. A reconciliation of EBITDA to GAAP net income is included with this news release.

Conference Call Information and Availability of Presentation Materials
Interested parties can listen to the Q2 2018 earnings conference call with NI management today, July 26, at 4:00 p.m. CT at ni.com/call. Replay information is available by calling (855) 212-2361, confirmation code 1498595, shortly after the call through August 2 at 10:00 p.m. CT or by visiting the company's website at ni.com/call. Presentation materials referred to on the conference call can be found at ni.com/nati.

Forward-Looking Statements

This release contains "forward-looking statements" including statements regarding tremendous progress toward our profitability goal, plan to continue to align our investments and our business behind our new Core Strategic Vision with the goal of driving improved revenue growth while maintaining the discipline needed to hit our long term operating model, being encouraged by our focus on growth and profitability, remaining committed to our operating model shared at our investor conference on May 22, 2018 and the leverage it provides, being focused on gaining market share and delivering structural excellence in our operating profitability, expecting  Q3 revenue to be in the range of $325 million to $355 million, expecting that GAAP fully diluted EPS will be in the range of $0.20 to $0.34 for Q3, with non-GAAP fully diluted EPS expected to be in the range of $0.32 to $0.46, and expecting to finalize its analysis of the effects of the Tax Act in Q3 2018.  These statements are subject to a number of risks and uncertainties, including the risk of adverse changes or fluctuations in the global economy, foreign exchange fluctuations, fluctuations in demand for NI products including orders from NI's large customers, component shortages, delays in the release of new products, the company's ability to effectively manage its operating expenses, manufacturing inefficiencies and the level of capacity utilization, the impact of any recent or future acquisitions by NI, expense overruns, adverse effects of price changes or effective tax rates or the impact of the Tax Act. Actual results may differ materially from the expected results.

The company directs readers to its Form 10-K for the year ended Dec. 31, 2017, its Form 10-Q for the quarter ended March 31, 2018 and the other documents it files with the SEC for other risks associated with the company's future performance.

About NI
NI (ni.com) empowers engineers and scientists with a software-defined platform that incorporates modular hardware and an expansive ecosystem. This proven approach puts users firmly in control of defining what they need to accelerate their system design within test, measurement and control. NI's solution helps build high-performance systems that exceed requirements, quickly adapt to change and ultimately improve the world. (NATI-F)

National Instruments, NI and ni.com are trademarks of National Instruments. Other product and company names listed are trademarks or trade names of their respective companies.



 
National Instruments
 
Condensed Consolidated Balance Sheets
 
(in thousands)
 
   
June 30,
   
December 31,
 
   
2018
   
2017
 
   
(unaudited)
       
             
Assets
           
Current assets:
           
Cash and cash equivalents
 
$
217,619
     $
290,164
 
Short-term investments
   
210,804
     
121,888
 
Accounts receivable, net
   
249,910
     
248,825
 
Inventories, net
   
193,417
     
184,592
 
Prepaid expenses and other current assets
   
56,740
     
48,621
 
Total current assets
   
928,490
     
894,090
 
                 
Property and equipment, net
   
249,834
     
249,715
 
Goodwill
   
263,796
     
266,783
 
Intangible assets, net
   
121,270
     
123,293
 
Other long-term assets
   
30,349
     
32,553
 
Total assets
 
$
1,593,739
   
$
1,566,434
 
                 
Liabilities and Stockholders' Equity
               
Current liabilities:
               
Accounts payable and accrued expenses
 
$
52,769
     $
49,733
 
Accrued compensation
   
43,200
     
43,309
 
Deferred revenue - current
   
125,451
     
120,638
 
Other current liabilities
   
14,795
     
23,782
 
Other taxes payable
   
32,013
     
31,793
 
Total current liabilities
   
268,228
     
269,255
 
                 
                 
Deferred income taxes
   
37,381
     
33,609
 
Liability for uncertain tax positions
   
10,938
     
10,158
 
Income tax payable - long-term
   
74,015
     
81,515
 
Deferred revenue - long-term
   
31,550
     
33,742
 
Other long-term liabilities
   
5,949
     
10,134
 
Total liabilities
   
428,061
     
438,413
 
                 
Stockholders' equity:
               
Preferred stock
   
     
 
Common stock
   
1,322
     
1,310
 
Additional paid-in capital
   
864,314
     
829,979
 
Retained earnings
   
316,607
     
313,241
 
Accumulated other comprehensive loss
   
(16,565
)
   
(16,509
)
Total stockholders' equity
   
1,165,678
     
1,128,021
 
Total liabilities and stockholders' equity
 
$
1,593,739
   
$
1,566,434
 


 
National Instruments
 
Condensed Consolidated Statements of Income
 
(in thousands, except per share data, unaudited)
 
                   
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2018
   
2017
   
2018
   
2017
 
                         
Net sales:
                       
Product
 
$
306,780
   
$
289,817
   
$
587,139
   
$
561,328
 
Software maintenance
   
34,229
     
28,792
     
65,767
     
57,386
 
Total net sales
   
341,009
     
318,609
     
652,906
     
618,714
 
                                 
Cost of sales:
                               
Product
   
79,806
     
79,153
     
152,122
     
154,349
 
Software maintenance
   
2,353
     
3,307
     
4,560
     
4,635
 
Total cost of sales
   
82,159
     
82,460
     
156,682
     
158,984
 
                                 
Gross profit
   
258,850
     
236,149
     
496,224
     
459,730
 
     
75.9%
 
   
74.1%
 
   
76.0%
 
   
74.3%
 
Operating expenses:
                               
Sales and marketing
   
127,138
     
124,414
     
247,255
     
241,674
 
Research and development
   
66,908
     
56,913
     
128,751
     
115,175
 
General and administrative
   
27,892
     
26,191
     
55,170
     
51,933
 
Total operating expenses
   
221,938
     
207,518
     
431,176
     
408,782
 
                                 
Operating income
   
36,912
     
28,631
     
65,048
     
50,948
 
     
10.8%
 
   
9.0%
 
   
10.0%
 
   
8.2%
 
Other income (expense):
                               
Interest income
   
1,290
     
509
     
2,305
     
852
 
Net foreign exchange gain (loss)
   
(2,105
)
   
447
     
(1,126
)
   
529
 
Other (loss) income, net
   
(1,095
)
   
(235
)
   
(1,613
)
   
197
 
                                 
Income before income taxes
   
35,002
     
29,352
     
64,614
     
52,526
 
                                 
Provision for income taxes
   
3,948
     
4,197
     
9,292
     
9,223
 
                                 
Net income
 
$
31,054
   
$
25,155
   
$
55,322
   
$
43,303
 
                                 
Basic earnings per share
 
$
0.24
   
$
0.19
   
$
0.42
   
$
0.33
 
Diluted earnings per share
 
$
0.23
   
$
0.19
   
$
0.42
   
$
0.33
 
                                 
Weighted average shares outstanding -
                               
basic
   
131,877
     
130,197
     
131,504
     
129,820
 
diluted
   
133,054
     
131,117
     
132,838
     
130,619
 
                                 
Dividends declared per share
 
$
0.23
   
$
0.21
   
$
0.46
   
$
0.42
 


 
National Instruments
 
Condensed Consolidated Statements of Cash Flows
 
(in thousands, unaudited)
 
   
Six Months Ended June 30,
 
   
2018
   
2017
 
       
Cash flow from operating activities:
           
Net income
 
$
55,322
     
43,303
 
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
   
35,098
     
35,915
 
Stock-based compensation
   
17,936
     
13,726
 
Deferred income taxes
   
1,766
     
(875
)
Net change in operating assets and liabilities
   
(11,270
)
   
(7,284
)
Net cash provided by operating activities
   
98,852
     
84,785
 
                 
Cash flow from investing activities:
               
Capital expenditures
   
(19,764
)
   
(15,727
)
Capitalization of internally developed software
   
(11,344
)
   
(24,816
)
Additions to other intangibles
   
(3,936
)
   
(1,124
)
Purchases of short-term investments
   
(137,275
)
   
(52,807
)
Sales and maturities of short-term investments
   
47,634
     
21,017
 
Net cash used by investing activities
   
(124,685
)
   
(73,457
)
                 
Cash flow from financing activities:
               
Proceeds from issuance of common stock
   
16,622
     
15,407
 
Dividends paid
   
(60,575
)
   
(54,595
)
Net cash used by financing activities
   
(43,953
)
   
(39,188
)
                 
Impact of changes in exchange rates on cash
   
(2,759
)
   
5,727
 
                 
Net change in cash and cash equivalents
   
(72,545
)
   
(22,133
)
Cash and cash equivalents at beginning of period
   
290,164
     
285,283
 
Cash and cash equivalents at end of period
 
$
217,619
     
263,150
 


 
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, and restructuring charges that were recorded in the line items indicated below (unaudited) (in thousands)
 
                         
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
                         
   
2018
   
2017
   
2018
   
2017
 
Stock-based compensation
                       
Cost of sales
 
$
846
   
$
650
   
$
1,571
   
$
1,226
 
Sales and marketing
   
3,617
     
2,884
     
6,956
     
5,509
 
Research and development
   
3,255
     
2,170
     
5,773
     
4,224
 
General and administrative
   
2,013
     
1,620
     
3,636
     
2,844
 
Provision for income taxes
   
(2,955
)
   
(3,344
)
   
(4,663
)
   
(5,020
)
Total
 
$
6,776
     
3,980
     
13,273
     
8,783
 
                                 
Amortization of acquisition intangibles
                               
Cost of sales
 
$
846
   
$
1,556
   
$
1,747
   
$
3,146
 
Sales and marketing
   
533
     
486
     
1,070
     
964
 
Research and development
   
28
     
267
     
56
     
531
 
Provision for income taxes
   
(178
)
   
(556
)
   
(370
)
   
(1,110
)
Total
 
$
1,229
     
1,753
     
2,503
     
3,531
 
                                 
Acquisition transaction costs, restructuring charges, and other
                               
Cost of sales
 
$
   
$
574
   
$
29
   
$
909
 
Sales and marketing
   
3,033
     
4,024
     
4,678
     
6,399
 
Research and development
   
893
     
1,182
     
1,103
     
1,581
 
General and administrative
   
553
     
419
     
1,165
     
596
 
Other (income) loss, net
   
709
     
     
709
     
 
Provision for income taxes
   
(1,630
)
   
(1,870
)
   
(2,183
)
   
(2,934
)
Total
 
$
3,558
   
$
4,329
   
$
5,501
   
$
6,551
 
   
Capitalization and amortization of internally developed software costs
                               
Cost of sales
 
$
6,494
   
$
5,196
   
$
12,324
   
$
10,176
 
Research and development
   
(3,676
)
   
(13,192
)
   
(11,343
)
   
(24,816
)
Provision for income taxes
   
(592
)
   
2,799
     
(206
)
   
5,124
 
Total
 
$
2,226
   
$
(5,197
)
 
$
775
   
$
(9,516
)



 
National Instruments
 
Reconciliation of GAAP to Non-GAAP Measures
 
(in thousands, unaudited)
 
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2018
   
2017
   
2018
   
2017
 
                         
Reconciliation of Gross Profit to Non-GAAP Gross Profit
             
Gross profit, as reported
 
$
258,850
     
236,149
     
496,224
     
459,730
 
Stock-based compensation
   
846
     
650
     
1,571
     
1,226
 
Amortization of acquisition intangibles
   
846
     
1,556
     
1,747
     
3,146
 
Acquisition transaction costs and restructuring charges
   
0
     
574
     
29
     
909
 
Amortization of internally developed software costs
   
6,494
     
5,196
     
12,324
     
10,176
 
Non-GAAP gross profit
 
$
267,036
     
244,125
     
511,895
     
475,187
 
Non-GAAP gross margin
   
78.3%
 
   
76.6%
 
   
78.4%
 
   
76.8%
 
                                 
Reconciliation of Operating Expenses to Non-GAAP Operating Expenses
                 
Operating expenses, as reported
 
$
221,938
     
207,518
     
431,176
     
408,782
 
Stock-based compensation
   
(8,885
)
   
(6,674
)
   
(16,365
)
   
(12,577
)
Amortization of acquisition intangibles
   
(561
)
   
(753
)
   
(1,126
)
   
(1,495
)
Acquisition transaction costs and restructuring charges
   
(4,479
)
   
(5,625
)
   
(6,946
)
   
(8,576
)
Capitalization of internally developed software costs
   
3,676
     
13,192
     
11,343
     
24,816
 
Non-GAAP operating expenses
 
$
211,689
     
207,658
     
418,082
     
410,950
 
                                 
Reconciliation of Operating Income to Non-GAAP Operating Income
                 
Operating income, as reported
 
$
36,912
     
28,631
     
65,048
     
50,948
 
Stock-based compensation
   
9,731
     
7,324
     
17,936
     
13,803
 
Amortization of acquisition intangibles
   
1,407
     
2,309
     
2,873
     
4,641
 
Acquisition transaction costs and restructuring charges
   
4,479
     
6,199
     
6,975
     
9,485
 
Net (capitalization) and amortization of internally developed software costs
   
2,818
     
(7,996
)
   
981
     
(14,640
)
Non-GAAP operating income
 
$
55,347
     
36,467
     
93,813
     
64,237
 
Non-GAAP operating margin
   
16.2%
 
   
11.4%
 
   
14.4%
 
   
10.4%
 
                                 
Reconciliation of Income before income taxes to Non-GAAP Income before income taxes
                 
Income before income taxes, as reported
 
$
35,002
     
29,352
     
64,614
     
52,526
 
Stock-based compensation
   
9,731
     
7,324
     
17,936
     
13,803
 
Amortization of acquisition intangibles
   
1,407
     
2,309
     
2,873
     
4,641
 
Acquisition transaction costs and restructuring charges
   
5,188
     
6,199
     
7,684
     
9,485
 
Net (capitalization) amortization of internally developed software costs
   
2,818
     
(7,996
)
   
981
     
(14,640
)
Non-GAAP income before income taxes
 
$
54,146
     
37,188
     
94,088
     
65,815
 
                                 
Reconciliation of Provision for income taxes to Non-GAAP Provision for income taxes
                 
Provision for income taxes, as reported
 
$
3,948
     
4,197
     
9,292
     
9,223
 
Stock-based compensation
   
2,955
     
3,344
     
4,663
     
5,020
 
Amortization of acquisition intangibles
   
178
     
556
     
370
     
1,110
 
Acquisition transaction costs, restructuring charges, and other
   
1,630
     
1,870
     
2,183
     
2,934
 
Net (capitalization) amortization of internally developed software costs
   
592
     
(2,799
)
   
206
     
(5,124
)
Non-GAAP provision for income taxes
 
$
9,303
     
7,168
     
16,714
     
13,163
 



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
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2018
   
2017
   
2018
   
2017
 
                         
Net income, as reported
 
$
31,054
   
$
25,155
   
$
55,322
   
$
43,303
 
Adjustments to reconcile net income to non-GAAP net income:
                               
  Stock-based compensation, net of tax effect
   
6,776
     
3,980
     
13,273
     
8,783
 
  Amortization of acquisition intangibles, net of tax effect
   
1,229
     
1,753
     
2,503
     
3,531
 
  Acquisition transaction costs, restructuring, and other, net of tax effect
   
3,558
   
$
4,329
     
5,501
     
6,551
 
  Net (capitalization)/amortization of internally developed software costs, net of tax
   
2,226
     
(5,197
)
   
775
     
(9,516
)
Non-GAAP net income
 
$
44,843
   
$
30,020
   
$
77,374
   
$
52,652
 
                                 
Basic EPS, as reported
 
$
0.24
   
$
0.19
   
$
0.42
   
$
0.33
 
Adjustment to reconcile basic EPS to non-GAAP
                               
basic EPS:
                               
  Impact of stock-based compensation, net of tax effect
   
0.05
     
0.03
     
0.10
     
0.07
 
  Impact of amortization of acquisition intangibles, net of tax effect
   
     
0.01
     
0.02
     
0.03
 
  Impact of acquisition transaction costs, restructuring, and other, net of tax effect
   
0.03
     
0.04
     
0.04
     
0.05
 
  Impact of (capitalization)/amortization of internally developed software costs, net
   
0.02
     
(0.04
)
   
0.01
     
(0.07
)
Non-GAAP basic EPS
 
$
0.34
   
$
0.23
   
$
0.59
   
$
0.41
 
                                 
                                 
Diluted EPS, as reported
 
$
0.23
   
$
0.19
   
$
0.42
   
$
0.33
 
Adjustment to reconcile diluted EPS to non-GAAP diluted EPS
                               
  Impact of stock-based compensation, net of tax effect
   
0.05
     
0.03
     
0.10
     
0.07
 
  Impact of amortization of acquisition intangibles, net of tax effect
   
0.01
     
0.01
     
0.02
     
0.03
 
  Impact of acquisition transaction costs, restructuring, and other, net of tax effect
   
0.03
     
0.04
     
0.04
     
0.05
 
  Impact of (capitalization)/amortization of internally developed software costs, net of tax effect
   
0.02
     
(0.04
)
   
     
(0.08
)
Non-GAAP diluted EPS
 
$
0.34
   
$
0.23
   
$
0.58
   
$
0.40
 
                                 
Weighted average shares outstanding -
                               
Basic
   
131,877
     
130,197
     
131,504
     
129,820
 
Diluted
   
133,054
     
131,117
     
132,838
     
130,619
 

 

 
National Instruments
 
Reconciliation of Net Income to EBITDA
 
(in thousands, unaudited)
 
                         
   
Three Months Ended
   
Six Months Ended
 
   
June 30,
   
June 30,
 
   
2018
   
2017
   
2018
   
2017
 
Net income, as reported
 
$
31,054
   
$
25,155
   
$
55,322
   
$
43,303
 
Adjustments to reconcile net income to EBITDA:
                               
     Interest income, net
   
(1,253
)
   
(313
)
   
(2,180
)
   
(399
)
     Tax expense
   
3,948
     
4,197
     
9,292
     
9,223
 
     Depreciation and amortization
   
17,662
     
17,246
     
35,098
     
35,915
 
EBITDA
 
$
51,411
   
$
46,285
   
$
97,532
   
$
88,042
 
Weighted average shares outstanding - Diluted
   
133,054
     
131,117
     
132,838
     
130,619
 
                                 


Reconciliation of GAAP to Non-GAAP EPS Guidance
 
(unaudited)
 
   
Three months ended
 
   
September 30, 2018
 
             
   
Low
   
High
 
GAAP Diluted EPS, guidance
 
$
0.20
   
$
0.34
 
Adjustment to reconcile diluted EPS to non-GAAP
               
diluted EPS:
               
  Impact of stock-based compensation, net of tax effect
   
0.06
     
0.06
 
  Impact of amortization of acquisition intangibles and acquisition accounting adjustments, net of tax effect
   
0.01
     
0.01
 
  Impact of acquisition transaction costs, restructuring, and other, net of tax effect
   
0.02
     
0.02
 
Impact of capitalization/amortization of software development costs, net of tax effect
   
0.03
     
0.03
 
Non-GAAP Diluted EPS, guidance
 
$
0.32
   
$
0.46