Academic Company Events NI Developer Zone Support Solutions Products & Services Contact NI MyNI

National Instruments Reports Record Quarterly Revenue of $164 Million

Q3 GAAP Net Income up 30 Percent and Non-GAAP Net Income up 48 Percent Year-Over-Year

AUSTIN, Texas - Oct. 23, 2006 - National Instruments (Nasdaq: NATI) today reported record revenue in Q3 2006 of $164 million, a 16 percent increase over Q3 2005. Geographically, the growth of revenue in U.S. dollar terms for Q3 2006 compared to Q3 2005 was as follows: up 11 percent in the Americas, up 14 percent in Europe and up 30 percent in Asia, equaling overall growth of 16 percent. In local currency terms, revenue was up 10 percent in Europe and up 28 percent in Asia, for an overall local currency growth of 14 percent.

For the first nine months of 2006, the company reported revenue growth of 16 percent in U.S. Dollar terms and 18 percent in local currency compared to the first nine months of 2005.

"I am pleased with our strong performance in the third quarter, driven by strong revenue growth in software and record revenue for many of our hardware products, including data acquisition, PXI, distributed I/O, machine vision and modular instruments," said Dr. James Truchard, NI president and CEO. "We have continued to see a validation of our vision of graphical system design through customer success in test and embedded development. The introduction of LabVIEW 8.20 builds on the success of LabVIEW as a complete development platform to help engineers design, prototype and deploy their test, control, and design applications."

Generally Accepted Accounting Principles (GAAP) fully diluted earnings per share (EPS) for Q3 2006 was 23 cents with GAAP net income of $19 million, up 30 percent from Q3 2005. Non-GAAP fully diluted EPS was 27 cents with non-GAAP net income of $22 million, up 48 percent from Q3 2005. In addition, the company reported GAAP net income growth of 19 percent and non-GAAP net income growth of 41 percent for the first nine months compared to the prior year period. Non-GAAP results exclude the impact of stock-based compensation and the impact of the amortization of acquisition-related intangibles. A reconciliation of GAAP to non-GAAP results is included as a part of this press release.

"I am pleased with our solid execution this year, delivering strong operating leverage while maintaining our investment in R&D," said Alex Davern, NI CFO. "We remain committed to our long-term goal of 18 percent non-GAAP operating margin as we drive further operating efficiency in our business."

NI continues to have a very strong balance sheet, with $223 million in net cash and short-term investments as of Sept. 30, 2006. In Q3 2006, the company paid $16.5 million to repurchase 608,000 shares of its common stock at an average price of $27.16 per share. The company also announced today a dividend of 6 cents per share on its common stock payable on Nov. 27, 2006 to shareholders of record on Nov. 6, 2006.

Highlights - Third Quarter of 2006

  • Record quarterly revenue of $164 million, up 16 percent year-over-year
  • GAAP net income of $19 million, up 30 percent year-over-year
  • Non-GAAP net income of $22 million, up 48 percent year-over-year
  • Strong sales of software with successful launch of LabVIEW 8.20
  • Record sales of PXI, modular instruments, distributed I/O, data acquisition and machine vision products
  • Cash and short-term investments of $223 million
  • BusinessWeek named National Instruments to its list of "50 Best Places to Launch a Career"

Guidance for Q4 2006 and Q1 2007
For Q4 2006, NI currently expects a record revenue quarter with revenue in the range of $177 million to $184 million. Additionally, the company expects GAAP fully diluted EPS to be in the range of 26 cents to 31 cents per share and expects record non-GAAP profit with fully diluted EPS in the range of 30 cents to 35 cents per share.

In Q4 2006, the company expects the impact of stock-based compensation to be 3 cents per share and the impact of the amortization of acquisition-related intangibles to be 1 cent per share. A reconciliation of the company's Q4 2006 guidance on a GAAP basis to its guidance on a non-GAAP basis is included as part of this press release.

In recent years, the seasonal pattern has been for NI's revenue to decrease up to 5 percent sequentially in the first quarter from the NI seasonal peak in Q4. The company expects this pattern to continue in Q1 2007.

Accounting for Stock-Based Compensation
In accordance with SFAS123R, the company began expensing all stock-based compensation in its GAAP results for all periods beginning after Jan. 1, 2006. This includes the impact of the company's current restricted stock and employee stock purchase plans, in addition to its unvested options outstanding under its stock option plans.

Non-GAAP Earnings Presentation and Non-GAAP Earnings Guidance
In addition to disclosing results determined in accordance with GAAP, the company also discloses non-GAAP operating results that exclude certain charges. In this press release, the company has presented its results for Q3 2006 and its guidance for Q4 2006 on a GAAP and non-GAAP basis. When presenting non-GAAP results, the company includes a reconciliation of the non-GAAP results to the results under GAAP as part of the press release.

Management believes that including the non-GAAP results assists investors in assessing the company's operational and cash-flow performance. The company presents these non-GAAP results as a complement to results provided in accordance with GAAP, and they should not be regarded as a substitute for GAAP. 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 and to allocate resources. Management also considers such non-GAAP results to be an important supplemental measure of its performance.

In line with common industry practice and to help enable comparability with other technology companies, the company's non-GAAP presentation excludes the impact of both stock-based compensation under the new accounting standard SFAS123R and the amortization of acquisition-related intangibles. Other companies may calculate non-GAAP results differently than the company, limiting its usefulness as a comparative measure.

Interested parties can listen to a conference call today, Oct. 23, beginning at 4:00 p.m. CDT, at www.ni.com/call. Replay information is available by calling (719) 457-0820, confirmation code #1234033, from Oct. 23 at 7:00 p.m. CDT through Oct. 30 at midnight CST.

This release contains "forward-looking statements," including statements related to continuing to expand the capabilities of LabVIEW, our vision of graphical system design, goal of 18% operating income, driving further operating efficiency, expected revenue for Q4 2006, estimated Q4 2006 GAAP and non-GAAP EPS and estimated Q4 2006 EPS impact of stock-based compensation and acquisition-related intangibles and revenue for Q1 2007. These statements are subject to a number of risks and uncertainties, including the risk of adverse changes in the global economy, delays in the release of new products, fluctuations in customer demand for NI products, manufacturing inefficiencies and foreign exchange fluctuations. Actual results may differ materially from the expected results. The company directs readers to documents filed with the SEC for other risks associated with the company's future performance.

About National Instruments
For 30 years, National Instruments (www.ni.com) has been a technology pioneer and leader in virtual instrumentation - a revolutionary concept that has changed the way engineers and scientists in industry, government and academia approach measurement and automation. Leveraging PCs and commercial technologies, virtual instrumentation increases productivity and lowers costs for test, control and design applications through easy-to-integrate software, such as NI LabVIEW, and modular measurement and control hardware for PXI, PXI Express, PCI, PCI Express, USB and Ethernet. Headquartered in Austin, Texas, NI has more than 4,000 employees and direct operations in more than 40 countries. For the past seven years, FORTUNE magazine has named NI one of the 100 best companies to work for in America.

The condensed consolidated balance sheets and statements of income follow.



National Instruments
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)

September 30

December 31

2006 2005
(unaudited)
ASSETS
Current assets:
  Cash and cash equivalents $53,377 $55,864
  Short-term investments 169,950 119,846
  Accounts receivable, net 103,329 95,733
  Inventories, net 79,515 62,827
  Other current assets 32,908 28,036
  Total current assets 439,079 362,306
Property and equipment, net 142,290 144,330
Goodwill, net 53,404 52,533
Intangibles, net 41,004 43,602
Other long-term assets 5,091 5,565
Total assets $680,868 $608,336
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
  Accounts payable $30,800 $30,832
  Accrued expenses and other liabilities 70,943 56,788
  Total current liabilities 101,743 87,620
Deferred income taxes, net 16,866 16,866
  Total liabilities 118,609 104,486
Stockholders’ equity:
 Preferred stock - -
 Common stock 794 793
 Additional paid-in capital 96,133 91,430
 Deferred stock-based compensation - (16,547)
 Retained earnings 463,866 429,859
 Other 1,466 (1,685)
  Total stockholders’ equity 562,259 503,850
  Total liabilities and stockholders’ equity $680,868 $608,336


National Instruments
Condensed Consolidated Statements of Income
(in thousands, except per share data)
(unaudited)
Three Months
Ended June 30
20062005
 GAAPAmortization
of Acquisition
Intangibles
Stock-Based
Compensation
Non-GAAP GAAPAmortization
of Acquisition
Intangibles
Stock-Based
Compensation
Non-GAAP
Net sales$160,123$ -$ -$160,123 $140,822$ -$ -$140,822
Cost of sales40,852(677)(177)39,998 36,713(352)-36,361
Gross profit119,271677177120,125 104,109352-104,461
Sales and marketing57,580(114)(1,477)55,989 52,327(74)-52,253
Research and development27,397(9)(1,258)26,130 22,307(65)-22,242
General and administrative13,373-(563)12,810 11,857--11,857
Patent litigation10--10 (1,475)--(1,475)
Total operating expenses98,360(123)(3,298)94,939 85,016(139)-84,877
Operating income20,9118003,47525,186 19,093491-19,584
Interest income1,681--1,681 853--853
Foreign currency gain/(loss)149--149 (238)--(238)
Other income, net(82)--(82) 61--61
Income before income taxes22,6598003,47526,934 19,769491-20,260
Provision for income taxes5,6382545916,483 4,745118-4,863
          
Net income$17,021$546$2,884$20,451 $15,024$373$ -$15,397
          
Earnings per share:         
Basic$0.21  $0.26 $0.19  $0.20
Diluted$0.21  $0.25 $0.19  $0.19
          
Weighted average shares outstanding:         
          
Basic79,611  79,611 78,303  78,303
Diluted81,653  81,653 80,190  80,190
          
Dividends declared per share$0.06  $0.06 $0.05  $0.05

National Instruments
Condensed Consolidated Statements of Income
(in thousands, except per-share data)
(unaudited)
Three Months
Ended September 30
2006 2005
 GAAP  Amortization  Stock-Based  Non-GAAP  GAAP  Amortization  Stock-Based  Non-GAAP
 of Acquisition  Compensation  of Acquisition  Compensation
 Intangibles  Intangibles
 Net sales $ 164,079 $- $- $ 164,079 $ 141,618 $- $- $ 141,618
 Cost of sales 42,431 (682) (182) 41,567 37,893 (492) - 37,401
 Gross profit 121,648 682 182 122,512 103,725 492 - 104,217
Sales and marketing 58,479 (114) (1,415) 56,950 53,053 (103) - 52,950
Research and development 27,742 (9) (1,231) 26,502 20,782 (20) - 20,762
General and administrative 13,060 - (555) 12,505 11,422 - - 11,422
Patent litigation - - - - 125 - - 125
Total operating expenses 99,281 (123) (3,201) 95,957 85,382 (123) - 85,259
Operating income 22,367 805 3,383 26,555 18,343 615 - 18,958
Interest income 1,964 - - 1,964 903 - - 903
Foreign currency gain/(loss) 432 - - 432 (404) - - (404)
Other income, net (29) - - (29) 105 - - 105
Income before income taxes 24,734 805 3,383 28,922 18,947 615 - 19,562
Provision for income taxes 6,083 255 607 6,945 4,548 148 - 4,696
 Net income $18,651 $ 550 $2,776 $21,977 $14,399 $467 $- $14,866
Earnings per share:
 Basic $0.23 $0.28 $0.18 $0.19
 Diluted $0.23 $0.27 $0.18 $0.18
Weighted average shares outstanding:
 Basic 79,637 79,637 78,158 78,158
 Diluted 81,274 81,274 80,575 80,575
Dividends declared per share $0.06 $0.06 $0.05 $0.05

National Instruments
Condensed Consolidated Statements of Income
(in thousands, except per-share data)
(unaudited)
Nine Months
Ended September 30
2006 2005
 GAAP  Amortization  Stock-Based  Non-GAAP  GAAP  Amortization  Stock-Based  Non-GAAP
 of Acquisition  Compensation  of Acquisition  Compensation
 Intangibles  Intangibles
 Net sales $ 478,954 $- $- $ 478,954 $ 412,180 $- $   - $ 412,180
 Cost of sales 124,788 (2,025) (465) 122,298 106,970 (844) - 106,126
 Gross profit 354,166 2,025 465 356,656 305,210 844 - 306,054
Sales and marketing 172,459 (342) (4,373) 167,744 156,953 (190) - 156,763
Research and development 83,121 (27) (3,886) 79,208 63,472 (178) - 63,294
General and administrative 39,445 - (1,708) 37,737 34,542 - - 34,542
Patent litigation 37 - - 37 (1,375) - -

(1,375)

Total operating expenses 295,062 (369) (9,967) 284,726 253,592 (368) - 253,224
Operating income 59,104 2,394 10,432 71,930 51,618 1,212 - 52,830
Interest income 4,898 - - 4,898 2,741 - - 2,741
Foreign currency (loss) 195 - - 195 (1,170) - - (1,170)
Other income, net 78 - - 78 180 - - 180
Income before income taxes 64,275 2,394 10,432 77,101 53,369 1,212 - 54,581
Provision for income taxes 16,001 768 1,734 18,503 12,810 291 - 13,101
 Net income $48,274 $ 1,626 $8,698 $58,598 $   40,559 $921 $- $41,480
Earnings per share:
 Basic $0.61 $0.74 $0.52 $0.53
 Diluted $0.59 $0.72 $0.50 $0.51
Weighted average shares outstanding:
 Basic 79,436 79,436 78,567 78,567
 Diluted 81,504 81,504 80,939 80,939
Dividends declared per share $0.18 $0.18 $0.15 $0.15

Reconciliation of GAAP to Non-GAAP Guidance for Q4 2006
Diluted Net Earnings per Share

Q4 2006
Range of diluted GAAP net earnings per share $0.26 - $0.31
Estimated stock-based compensation $0.03
Estimated amortization of acquired intangibles $0.01
Range of diluted non-GAAP net earnings per share $0.30 - $0.35
###