Attached files

file filename
8-K - NATIONAL INSTRUMENTS CORPORATION - FORM 8-K - NATIONAL INSTRUMENTS CORPform8-k.htm
Contact:
 
Marissa Vidaurri
   
Investor Relations
   
(512) 683-5215


National Instruments Reports Record Quarterly and Annual Revenue and Net Income
Company Well-Positioned With Record Profitability and Record Cash Position

Q4 2018 Highlights
Record revenue of $360 million, up 3 percent year over year
GAAP net income of $57 million
Non-GAAP net income of $71 million, up 29 percent year over year
Fully diluted GAAP EPS of $0.42
Fully diluted non-GAAP EPS of $0.53
EBITDA of $78 million
Cash and short-term investments of $531 million as of Dec. 31, 2018

AUSTIN, Texas - Jan. 29, 2019 - National Instruments (Nasdaq: NATI) today announced Q4 2018 revenue of $360 million, up 3 percent year over year. Revenue came in at the low end of guidance due to unexpected weakness in Greater China during the quarter. Excluding Greater China, our business performed as expected in Q4.

In Q4 2018, the value of the company's total orders was up 2 percent year over year; orders under $20,000 were down 2 percent year over year; and orders over $20,000 were up 6 percent year over year. Excluding Greater China, in Q4 2018 total orders were up 5 percent year over year.

GAAP net income for Q4 was $57 million, with fully diluted earnings per share ("EPS") of $0.42, and non-GAAP net income was $71 million, with non-GAAP fully diluted EPS of $0.53. EBITDA, or Earnings Before Interest, Taxes, Depreciation and Amortization, was $78 million for Q4.

In Q4, GAAP gross margin was 76 percent and non-GAAP gross margin was 78 percent. Total Q4 GAAP operating expenses were $210 million, up 2 percent year over year. Total Q4 non-GAAP operating expenses were down 1 percent year over year at $199 million. GAAP operating margin was 17 percent in Q4, with GAAP operating income of $62 million, up 8 percent year over year. Non-GAAP operating margin was 23 percent in Q4, with non-GAAP operating income of $82 million, up 16 percent year over year.

"We delivered record revenue in 2017 and 2018, totaling a $130 million increase in revenue over the last two years," said Alex Davern, NI CEO. "We also met our long-term target of 18 percent non-GAAP operating margin in 2018, one year ahead of schedule, with non-GAAP net income up 86 percent in the past two years. I believe we enter 2019 in a strong position and I am confident in our long-term growth opportunity."

NI CFO Karen Rapp said, "I am proud of our operating performance this year. Along with record revenue and record profit, we closed the year strong with record cash of $531 million on Dec. 31 and record cash flow from operations of $275 million this year. We are entering 2019 with a strong balance sheet, which we believe will provide us with strategic flexibility."

Geographic revenue in U.S. dollar terms for Q4 2018 compared with Q4 2017 was up 11 percent in the Americas, down 2 percent in APAC and down 2 percent in EMEIA. Excluding the impact of foreign currency exchange, revenue was up 11 percent in the Americas, down 1 percent in APAC and flat in EMEIA. Historical revenue from these three regions can be found on NI's investor website at www.ni.com/nati.

Capital Allocation
As of Dec. 31, 2018, NI had $531 million in cash and short-term investments with $275 million in cash generated from operations this year. During Q4, NI paid $30.5 million in dividends. The NI Board of Directors approved an increase to the dividend to $0.25 per share, a 9 percent increase, payable on March 4, 2019, to stockholders of record on Feb. 11, 2019. In January 2019, the NI Board of Directors increased the number of shares authorized for repurchase by NI under its stock repurchase plan to 4 million shares.
FY 2018 Highlights
Record revenue of $1.36 billion, up 5.4 percent year over year
GAAP operating margin of 13 percent
Non-GAAP operating margin of 18 percent
GAAP net income of $155 million
Non-GAAP net income of $208 million, up 42 percent year over year
Fully diluted GAAP EPS of $1.16
Fully diluted non-GAAP EPS of $1.56
EBITDA of $241 million
Dividends paid of $122 million, or $0.92 per share
In 2018, GAAP operating expenses were $853 million, up 5 percent year over year, and non-GAAP operating expenses were $816 million, up 1 percent year over year. GAAP net income in 2018 was $155 million and non-GAAP net income in 2018 was $208 million, up 42 percent year over year.

Guidance
NI currently expects Q1 revenue to be in the range of $305 million to $335 million. The company currently expects that GAAP fully diluted EPS will be in the range of $0.12 to $0.26 for Q1, with non-GAAP fully diluted EPS expected to be in the range of $0.23 to $0.37. For 2019, NI estimates its non-GAAP effective tax rate to be approximately 17 to 18 percent.

Conference Call Information and Availability of Presentation Materials
Interested parties can listen to the Q4 2018 earnings conference call with NI management today, Jan. 29, at 4:00 p.m. CT at www.ni.com/call or dial 855-212-2361 and enter confirmation code 1387277. Replay information is available by calling (855) 859-2056, confirmation code 1387277, shortly after the call through Feb. 1 at 11:59 p.m. CT or by visiting the company's website at www.ni.com/call. Presentation materials referred to on the conference call can be found at www.ni.com/nati.

Non-GAAP Presentation
The company's non-GAAP results exclude, as applicable, the impact of stock-based compensation, amortization of acquisition-related intangibles, acquisition-related transaction costs, taxes levied on the transfer of acquired intellectual property, foreign exchange loss on acquisitions, restructuring charges, capitalization and amortization of internally developed software costs, and tax reform charges. Reconciliations of the company's GAAP and non-GAAP results are included as part of this news release.

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 releases 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 has been excluding 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 providing a reconciliation of such non-GAAP results to its GAAP results. NI believes these changes are useful to investors as they provide greater comparability between its R&D spend in future periods. NI also makes 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 Dec. 31, 2018.

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-month and 12-month periods ending Dec. 31, 2018 and 2017, on a GAAP and non-GAAP basis. NI is also providing guidance on its non-GAAP fully diluted EPS and expected effective tax rate. The company is not able to provide guidance on its GAAP tax rate or a related reconciliation without unreasonable efforts since its future GAAP tax rate depends on its future stock price and related information that is not currently available.

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, taxes levied on the transfer of acquired intellectual property, foreign exchange loss on acquisitions, restructuring charges, capitalization and amortization of internally developed software costs, and tax reform charges 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-month and 12-month periods ending Dec. 31, 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.

Forward-Looking Statements
This release contains "forward-looking statements" including statements regarding being well positioned with record profitability and record cash position, belief that we enter 2019 in a strong position and being confident in our long-term growth opportunity, belief that our strong balance sheet will provide us with strategic flexibility, our Q1 revenue guidance, our Q1 GAAP fully diluted EPS guidance, our Q1 non-GAAP EPS guidance and estimating its non-GAAP effective tax rate to be approximately 17 percent to 18 percent in 2019. 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, effective tax rates or the impact of the Tax Cuts and Jobs 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 Sept. 30, 2018 and the other documents it files with the SEC for other risks associated with the company's future performance.

About NI
NI (www.ni.com) empowers engineers and scientists with a software-centric 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)
 
   
December 31,
   
December 31,
 
   
2018
   
2017
 
   
(unaudited)
       
Assets
           
Current assets:
           
Cash and cash equivalents
 
$
259,386
   
$
290,164
 
Short-term investments
   
271,396
     
121,888
 
Accounts receivable, net
   
242,955
     
248,825
 
Inventories, net
   
194,146
     
184,592
 
Prepaid expenses and other current assets
   
54,337
     
48,621
 
Total current assets
   
1,022,220
     
894,090
 
                 
Property and equipment, net
   
245,201
     
249,715
 
Goodwill
   
264,530
     
266,783
 
Intangible assets, net
   
110,783
     
123,293
 
Other long-term assets
   
28,501
     
32,553
 
Total assets
 
$
1,671,235
   
$
1,566,434
 
                 
Liabilities and Stockholders' Equity
               
Current liabilities:
               
Accounts payable and accrued liabilities
 
$
48,388
   
$
49,733
 
Accrued compensation
   
45,821
     
43,309
 
Deferred revenue - current
   
127,288
     
120,638
 
Other current liabilities
   
26,651
     
23,782
 
Other taxes payable
   
35,574
     
31,793
 
Total current liabilities
   
283,722
     
269,255
 
                 
Deferred income taxes
   
25,457
     
33,609
 
Liability for uncertain tax positions
   
9,775
     
10,158
 
Income tax payable - long-term
   
74,546
     
81,515
 
Deferred revenue - long-term
   
32,636
     
33,742
 
Other long-term liabilities
   
6,741
     
10,134
 
Total liabilities
 
$
432,877
   
$
438,413
 
                 
Stockholders' equity:
               
Preferred stock
 
$
   
$
 
Common stock
   
1,327
     
1,310
 
Additional paid-in capital
   
897,544
     
829,979
 
Retained earnings
   
356,418
     
313,241
 
Accumulated other comprehensive loss
   
(16,931
)
   
(16,509
)
Total stockholders' equity
   
1,238,358
     
1,128,021
 
Total liabilities and stockholders' equity
 
$
1,671,235
   
$
1,566,434
 

 

 
National Instruments
 
Condensed Consolidated Statements of Income
 
(in thousands, except per share data, unaudited)
 
                   
   
Three Months Ended
   
Years Ended
 
   
December 31,
   
December 31,
 
   
2018
   
2017
   
2018
   
2017
 
                         
Net sales:
                       
Product
 
$
322,672
     
320,257
   
$
1,220,027
   
$
1,173,476
 
Software maintenance
   
37,427
     
29,494
     
139,105
     
115,910
 
Total net sales
   
360,099
     
349,751
     
1,359,132
     
1,289,386
 
                                 
Cost of sales:
                               
Product
   
86,003
     
82,874
     
325,208
     
318,863
 
Software maintenance
   
2,026
     
2,717
     
8,519
     
9,461
 
Total cost of sales
   
88,029
     
85,591
     
333,727
     
328,324
 
                                 
Gross profit
   
272,070
     
264,160
     
1,025,405
     
961,062
 
     
76
%
   
76
%
   
75
%
   
75
%
Operating expenses:
                               
Sales and marketing
   
117,102
     
119,586
     
482,576
     
477,921
 
Research and development
   
66,151
     
60,060
     
261,072
     
231,761
 
General and administrative
   
26,996
     
27,202
     
108,878
     
105,602
 
Total operating expenses
   
210,249
     
206,848
     
852,526
     
815,284
 
                                 
Operating income
   
61,821
     
57,312
     
172,879
     
145,778
 
                                 
Other income (expense):
                               
Interest income
   
2,051
     
767
     
5,896
     
2,276
 
Net foreign exchange (loss) gain
   
(1,341
)
   
(732
)
   
(3,423
)
   
892
 
Other income (loss), net
   
932
     
(609
)
   
1,101
     
(1,566
)
                                 
Income before income taxes
   
63,463
     
56,738
     
176,453
     
147,380
 
                                 
Provision for income taxes
   
6,922
     
81,020
     
21,396
     
94,969
 
                                 
Net income (loss)
 
$
56,541
   
$
(24,282
)
 
$
155,057
   
$
52,411
 
                                 
Basic earnings (loss) per share
 
$
0.43
   
$
(0.19
)
 
$
1.17
   
$
0.40
 
Diluted earnings (loss) per share
 
$
0.42
   
$
(0.18
)
 
$
1.16
   
$
0.40
 
                                 
Weighted average shares outstanding -
                               
Basic
   
132,565
     
130,886
     
131,987
     
130,300
 
Diluted
   
133,617
     
132,113
     
133,274
     
131,387
 
                                 
Dividends declared per share
 
$
0.23
   
$
0.21
   
$
0.92
   
$
0.84
 
 

National Instruments
 
Condensed Consolidated Statements of Cash Flows
 
(in thousands, unaudited)
 
   
Years Ended December 31,
 
   
2018
   
2017
 
       
Cash flow from operating activities:
           
Net income
 
$
155,057
   
$
52,411
 
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
   
70,667
     
72,695
 
Stock-based compensation
   
37,616
     
29,145
 
Tax benefit from deferred income taxes
   
(11,738
)
   
(5,774
)
Net change in operating assets and liabilities
   
22,978
     
75,965
 
Net cash provided by operating activities
   
274,580
     
224,442
 
                 
Cash flow from investing activities:
               
Capital expenditures
   
(34,659
)
   
(30,256
)
Capitalization of internally developed software
   
(14,208
)
   
(41,662
)
Additions to other intangibles
   
(5,399
)
   
(2,384
)
Acquisitions, net of cash received
   
(5,534
)
   
 
Purchases of short-term investments
   
(313,726
)
   
(87,735
)
Sales and maturities of short-term investments
   
163,530
     
39,627
 
Net cash used by investing activities
   
(209,996
)
   
(122,410
)
                 
Cash flow from financing activities:
               
Principal payments on revolving line of credit
   
     
(25,000
)
Proceeds from issuance of common stock
   
31,601
     
29,094
 
Dividends paid
   
(121,537
)
   
(109,551
)
Other
   
(907
)
   
(842
)
Net cash used by financing activities
   
(90,843
)
   
(106,299
)
                 
Impact of changes in exchange rates on cash
   
(4,519
)
   
9,148
 
                 
Net change in cash and cash equivalents
   
(30,778
)
   
4,881
 
Cash and cash equivalents at beginning of period
   
290,164
     
285,283
 
Cash and cash equivalents at end of period
 
$
259,386
   
$
290,164
 

 

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
   
Years Ended
 
   
December 31,
   
December 31,
 
                         
   
2018
   
2017
   
2018
   
2017
 
Stock-based compensation
                       
Cost of sales
 
$
816
   
$
714
   
$
3,231
   
$
2,628
 
Sales and marketing
   
3,810
     
3,035
     
14,218
     
11,559
 
Research and development
   
3,489
     
2,462
     
12,580
     
9,014
 
General and administrative
   
2,010
     
1,585
     
7,587
     
5,944
 
Provision for income taxes
   
(1,707
)
   
(2,934
)
   
(7,822
)
   
(10,322
)
Total
 
$
8,418
   
$
4,862
   
$
29,794
   
$
18,823
 
                                 
Amortization of acquisition intangibles
                               
Cost of sales
 
$
810
   
$
1,444
   
$
3,258
   
$
6,092
 
Sales and marketing
   
505
     
529
     
2,085
     
2,009
 
Research and development
   
28
     
204
     
113
     
1,017
 
Provision for income taxes
   
(163
)
   
(491
)
   
(681
)
   
(2,148
)
Total
 
$
1,180
   
$
1,686
   
$
4,775
   
$
6,970
 
                                 
Acquisition transaction costs, restructuring charges, and other
                               
Cost of sales
 
$
244
   
$
222
   
$
2,057
   
$
1,210
 
Sales and marketing
   
2,300
     
2,972
     
10,654
     
10,990
 
Research and development
   
297
     
1,693
     
2,092
     
3,509
 
General and administrative
   
341
     
1,097
     
1,879
     
1,900
 
Other income (loss), net
   
     
     
709
     
 
Provision for income taxes
   
237
     
(1,754
)
   
(3,749
)
   
(5,407
)
Total
 
$
3,419
   
$
4,230
   
$
13,642
   
$
12,202
 
   
                                 
(Capitalization) and amortization of internally developed software costs
                               
Cost of sales
 
$
6,557
   
$
4,929
   
$
25,293
   
$
20,450
 
Research and development
   
(1,056
)
   
(7,256
)
   
(14,208
)
   
(41,662
)
Provision for income taxes
   
(1,155
)
   
815
     
(2,328
)
   
7,424
 
Total
 
$
4,346
   
$
(1,512
)
 
$
8,757
   
$
(13,788
)
                                 


National Instruments
 
Reconciliation of GAAP to Non-GAAP Measures
 
(in thousands, unaudited)
 
                         
   
Three Months Ended
   
Years Ended
 
   
December 31,
   
December 31,
 
   
2018
   
2017
   
2018
   
2017
 
Reconciliation of Gross Profit to Non-GAAP Gross Profit
             
Gross profit, as reported
 
$
272,070
   
$
264,160
   
$
1,025,405
   
$
961,062
 
Stock-based compensation
   
816
     
714
     
3,231
     
2,628
 
Amortization of acquisition intangibles
   
810
     
1,444
     
3,258
     
6,092
 
Acquisition transaction costs, restructuring charges, and other
   
244
     
222
     
2,057
     
1,210
 
Amortization of internally developed software costs
   
6,557
     
4,929
     
25,293
     
20,450
 
Non-GAAP gross profit
 
$
280,497
   
$
271,469
   
$
1,059,244
   
$
991,442
 
Non-GAAP gross margin
   
78
%
   
78
%
   
78
%
   
77
%
                                 
Reconciliation of Operating Expenses to Non-GAAP Operating Expenses
                 
Operating expenses, as reported
 
$
210,249
   
$
206,848
   
$
852,526
   
$
815,284
 
Stock-based compensation
   
(9,309
)
   
(7,082
)
   
(34,385
)
   
(26,517
)
Amortization of acquisition intangibles
   
(533
)
   
(733
)
   
(2,198
)
   
(3,026
)
Acquisition transaction costs, restructuring charges, and other
   
(2,938
)
   
(5,762
)
   
(14,625
)
   
(16,399
)
Capitalization of internally developed software costs
   
1,056
     
7,256
     
14,208
     
41,662
 
Non-GAAP operating expenses
 
$
198,525
   
$
200,527
   
$
815,526
   
$
811,004
 
                                 
Reconciliation of Operating Income to Non-GAAP Operating Income
                 
Operating income, as reported
 
$
61,821
   
$
57,312
   
$
172,879
   
$
145,778
 
Stock-based compensation
   
10,125
     
7,796
     
37,616
     
29,145
 
Amortization of acquisition intangibles
   
1,343
     
2,177
     
5,456
     
9,118
 
Acquisition transaction costs, restructuring charges, and other
   
3,182
     
5,984
     
16,682
     
17,609
 
Net amortization (capitalization) of internally developed software costs
   
5,501
     
(2,327
)
   
11,085
     
(21,212
)
Non-GAAP operating income
 
$
81,972
   
$
70,942
   
$
243,718
   
$
180,438
 
Non-GAAP operating margin
   
23
%
   
20
%
   
18
%
   
14
%
                                 
Reconciliation of Income before income taxes to Non-GAAP Income before income taxes
                 
Income before income taxes, as reported
 
$
63,463
   
$
56,738
   
$
176,453
   
$
147,380
 
Stock-based compensation
   
10,125
     
7,796
     
37,616
     
29,145
 
Amortization of acquisition intangibles
   
1,343
     
2,177
     
5,456
     
9,118
 
Acquisition transaction costs, restructuring charges, and other
   
3,182
     
5,984
     
17,391
     
17,609
 
Net amortization (capitalization) of internally developed software costs
   
5,501
     
(2,327
)
   
11,085
     
(21,212
)
Non-GAAP income before income taxes
 
$
83,614
   
$
70,368
   
$
248,001
   
$
182,040
 
                                 
Reconciliation of Provision for income taxes to Non-GAAP Provision for income taxes
                 
Provision for income taxes, as reported
 
$
6,922
   
$
81,020
   
$
21,396
   
$
94,969
 
Stock-based compensation
   
1,707
     
2,934
     
7,822
     
10,322
 
Amortization of acquisition intangibles
   
163
     
491
     
681
     
2,148
 
Acquisition transaction costs, restructuring charges, and other
   
(237
)
   
1,754
     
3,749
     
5,407
 
Net amortization (capitalization) of internally developed software costs
   
1,155
     
(815
)
   
2,328
     
(7,424
)
Tax reform charge
   
3,051
     
(69,902
)
   
4,197
     
(69,902
)
Non-GAAP provision for income taxes
 
$
12,761
   
$
15,482
   
$
40,173
   
$
35,520
 
                                 



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
   
Years Ended
 
   
December 31,
   
December 31,
 
   
2018
   
2017
   
2018
   
2017
 
                         
Net income, as reported
 
$
56,541
   
$
(24,282
)
 
$
155,057
   
$
52,411
 
Adjustments to reconcile net income to non-GAAP net income:
                               
  Stock-based compensation, net of tax effect
   
8,418
     
4,862
     
29,794
     
18,823
 
  Amortization of acquisition intangibles, net of tax effect
   
1,180
     
1,686
     
4,775
     
6,970
 
  Acquisition transaction costs, restructuring, and other, net of tax effect
   
3,419
     
4,230
     
13,642
     
12,202
 
  Net (capitalization)/amortization of internally developed software costs, net of tax
   
4,346
     
(1,512
)
   
8,757
     
(13,788
)
  Tax reform charge
   
(3,051
)
   
69,902
     
(4,197
)
   
69,902
 
Non-GAAP net income
 
$
70,853
   
$
54,886
   
$
207,828
   
$
146,520
 
                                 
Basic EPS, as reported
 
$
0.43
   
$
(0.19
)
 
$
1.17
   
$
0.40
 
Adjustment to reconcile basic EPS to non-GAAP
                               
basic EPS:
                               
  Impact of stock-based compensation, net of tax effect
   
0.06
     
0.04
     
0.22
     
0.14
 
  Impact of amortization of acquisition intangibles, net of tax effect
   
0.01
     
0.01
     
0.04
     
0.05
 
  Impact of acquisition transaction costs, restructuring, and other, net of tax effect
   
0.02
     
0.03
     
0.10
     
0.09
 
  Impact of (capitalization)/amortization of internally developed software costs, net of tax effect
   
0.03
     
     
0.07
     
(0.10
)
  Impact of tax reform charge
   
(0.02
)
   
0.53
     
(0.03
)
   
0.54
 
Non-GAAP basic EPS
 
$
0.53
   
$
0.42
   
$
1.57
   
$
1.12
 
                                 
                                 
Diluted EPS, as reported
 
$
0.42
     
(0.18
)
 
$
1.16
   
$
0.40
 
Adjustment to reconcile diluted EPS to non-GAAP diluted EPS
                               
  Impact of stock-based compensation, net of tax effect
   
0.06
     
0.04
     
0.22
     
0.14
 
  Impact of amortization of acquisition intangibles, net of tax effect
   
0.01
     
0.01
     
0.04
     
0.05
 
  Impact of acquisition transaction costs, restructuring, and other, net of tax effect
   
0.03
     
0.03
     
0.10
     
0.09
 
  Impact of (capitalization)/amortization of internally developed software costs, net of tax effect
   
0.03
     
(0.01
)
   
0.07
     
(0.10
)
  Impact of tax reform charge
   
(0.02
)
   
0.53
     
(0.03
)
   
0.54
 
Non-GAAP diluted EPS
 
$
0.53
   
$
0.42
   
$
1.56
   
$
1.12
 
                                 
Weighted average shares outstanding -
                               
Basic
   
132,565
     
130,886
     
131,987
     
130,300
 
Diluted
   
133,617
     
132,113
     
133,274
     
131,387
 
 

National Instruments
 
Reconciliation of Net Income to EBITDA
 
(in thousands, unaudited)
 
                         
   
Three Months Ended
   
Years Ended
 
   
December 31,
   
December 31,
 
   
2018
   
2017
   
2018
   
2017
 
Net income (loss) as reported
 
$
56,541
     
(24,282
)
 
$
155,057
     
52,411
 
Adjustments to reconcile net income to EBITDA:
                               
     Interest income, net
   
(2,040
)
   
(628
)
   
(5,745
)
   
(1,491
)
     Tax expense
   
6,922
     
81,020
     
21,396
     
94,969
 
     Depreciation and amortization
   
16,932
     
17,901
     
70,667
     
72,695
 
EBITDA
 
$
78,355
   
$
74,011
   
$
241,375
   
$
218,584
 
Weighted average shares outstanding - Diluted
   
133,617
     
132,113
     
133,274
     
131,387
 
                                 
 
             
Reconciliation of GAAP to Non-GAAP EPS Guidance
 
(unaudited)
 
   
Three Months Ended
 
   
March 31, 2019
 
             
   
Low
   
High
 
GAAP Fully Diluted EPS, guidance
 
$
0.12
   
$
0.26
 
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
   
0.01
     
0.01
 
Impact of capitalization/amortization of software development costs, net of tax effect
   
0.03
     
0.03
 
Non-GAAP diluted EPS, guidance
 
$
0.23
   
$
0.37