National Instruments Corp
F:NI1
Cash Flow Statement
Cash Flow Statement
National Instruments Corp
| Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
78
|
70
|
81
|
81
|
91
|
115
|
126
|
123
|
123
|
107
|
95
|
90
|
85
|
86
|
83
|
92
|
97
|
106
|
52
|
59
|
64
|
74
|
155
|
154
|
152
|
160
|
162
|
272
|
254
|
198
|
144
|
16
|
22
|
54
|
89
|
110
|
105
|
140
|
140
|
161
|
179
|
|
| Depreciation & Amortization |
65
|
69
|
68
|
68
|
68
|
68
|
70
|
71
|
73
|
74
|
73
|
75
|
75
|
73
|
73
|
73
|
71
|
73
|
73
|
71
|
72
|
72
|
71
|
71
|
72
|
72
|
74
|
75
|
76
|
80
|
87
|
92
|
99
|
99
|
99
|
97
|
95
|
95
|
91
|
91
|
91
|
|
| Change in Deffered Taxes |
(8)
|
(3)
|
(4)
|
(6)
|
1
|
(1)
|
(3)
|
(2)
|
(6)
|
(13)
|
11
|
6
|
10
|
11
|
(5)
|
(2)
|
(3)
|
(2)
|
(6)
|
(5)
|
(3)
|
(1)
|
(12)
|
(11)
|
(11)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
8
|
6
|
6
|
7
|
(16)
|
(16)
|
(16)
|
(13)
|
(73)
|
(71)
|
(71)
|
|
| Stock-Based Compensation |
29
|
29
|
29
|
28
|
28
|
27
|
26
|
26
|
26
|
25
|
25
|
25
|
25
|
25
|
26
|
25
|
26
|
27
|
29
|
31
|
33
|
35
|
38
|
40
|
44
|
48
|
51
|
53
|
54
|
56
|
58
|
63
|
68
|
72
|
75
|
78
|
78
|
79
|
79
|
74
|
68
|
|
| Other Non-Cash Items |
26
|
27
|
27
|
26
|
26
|
25
|
25
|
24
|
25
|
24
|
26
|
26
|
27
|
27
|
27
|
27
|
28
|
29
|
29
|
31
|
33
|
35
|
38
|
40
|
44
|
21
|
25
|
(134)
|
(133)
|
(104)
|
(101)
|
68
|
74
|
77
|
80
|
78
|
78
|
46
|
45
|
36
|
29
|
|
| Cash Taxes Paid |
0
|
0
|
11
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
41
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
10
|
0
|
0
|
|
| Change in Working Capital |
(26)
|
(25)
|
(1)
|
26
|
8
|
9
|
(23)
|
(41)
|
(37)
|
(18)
|
(36)
|
(5)
|
3
|
2
|
22
|
8
|
12
|
(8)
|
76
|
62
|
72
|
84
|
23
|
22
|
8
|
(2)
|
(23)
|
26
|
52
|
22
|
44
|
(13)
|
(69)
|
(79)
|
(110)
|
(160)
|
(216)
|
(219)
|
(160)
|
(72)
|
(65)
|
|
| Cash from Operating Activities |
135
N/A
|
137
+1%
|
170
+24%
|
195
+15%
|
194
-1%
|
216
+11%
|
195
-9%
|
175
-10%
|
178
+1%
|
175
-1%
|
169
-3%
|
191
+13%
|
199
+4%
|
199
0%
|
200
+1%
|
198
-1%
|
205
+3%
|
198
-3%
|
224
+14%
|
218
-3%
|
239
+10%
|
264
+11%
|
275
+4%
|
277
+1%
|
264
-4%
|
237
-10%
|
224
-5%
|
226
+1%
|
237
+5%
|
184
-23%
|
181
-2%
|
167
-8%
|
132
-21%
|
158
+20%
|
143
-9%
|
110
-23%
|
46
-58%
|
49
+5%
|
43
-11%
|
146
+239%
|
163
+12%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(107)
|
(93)
|
(68)
|
(65)
|
(65)
|
(67)
|
(74)
|
(66)
|
(66)
|
(72)
|
(68)
|
(73)
|
(73)
|
(76)
|
(79)
|
(84)
|
(83)
|
(78)
|
(74)
|
(70)
|
(68)
|
(60)
|
(54)
|
(49)
|
(50)
|
(64)
|
(71)
|
(73)
|
(69)
|
(56)
|
(55)
|
(50)
|
(46)
|
(44)
|
(45)
|
(47)
|
(53)
|
(58)
|
(52)
|
(66)
|
(65)
|
|
| Other Items |
(100)
|
(127)
|
10
|
(14)
|
(10)
|
(35)
|
(34)
|
(59)
|
(51)
|
(22)
|
(10)
|
39
|
33
|
32
|
8
|
(23)
|
(50)
|
(38)
|
(48)
|
(77)
|
(106)
|
(81)
|
(156)
|
(102)
|
(51)
|
(24)
|
53
|
106
|
299
|
(66)
|
(6)
|
(55)
|
(254)
|
55
|
(179)
|
(212)
|
(265)
|
(235)
|
(31)
|
(37)
|
18
|
|
| Cash from Investing Activities |
(207)
N/A
|
(220)
-6%
|
(58)
+74%
|
(79)
-37%
|
(75)
+6%
|
(102)
-37%
|
(108)
-6%
|
(125)
-16%
|
(116)
+7%
|
(94)
+19%
|
(78)
+17%
|
(34)
+57%
|
(39)
-16%
|
(43)
-10%
|
(71)
-62%
|
(107)
-52%
|
(133)
-24%
|
(116)
+13%
|
(122)
-5%
|
(147)
-20%
|
(174)
-18%
|
(141)
+19%
|
(210)
-49%
|
(151)
+28%
|
(101)
+33%
|
(88)
+12%
|
(18)
+80%
|
34
N/A
|
229
+581%
|
(122)
N/A
|
(61)
+50%
|
(105)
-70%
|
(299)
-187%
|
11
N/A
|
(224)
N/A
|
(259)
-16%
|
(317)
-22%
|
(293)
+8%
|
(83)
+71%
|
(102)
-23%
|
(47)
+54%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
37
|
38
|
39
|
38
|
36
|
35
|
31
|
29
|
20
|
(45)
|
(48)
|
(52)
|
(44)
|
20
|
23
|
28
|
30
|
30
|
29
|
30
|
30
|
31
|
32
|
(14)
|
(60)
|
(104)
|
(138)
|
(98)
|
(70)
|
(41)
|
(17)
|
(11)
|
7
|
(2)
|
(22)
|
(53)
|
(92)
|
(149)
|
(120)
|
(89)
|
(50)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
37
|
25
|
40
|
0
|
(12)
|
0
|
(15)
|
(10)
|
(25)
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
90
|
89
|
99
|
98
|
10
|
11
|
201
|
228
|
375
|
470
|
244
|
193
|
116
|
|
| Cash Paid for Dividends |
(69)
|
(69)
|
(70)
|
(71)
|
(73)
|
(75)
|
(76)
|
(82)
|
(87)
|
(93)
|
(98)
|
(99)
|
(100)
|
(101)
|
(103)
|
(105)
|
(106)
|
(108)
|
(110)
|
(113)
|
(116)
|
(119)
|
(122)
|
(124)
|
(127)
|
(130)
|
(132)
|
(133)
|
(134)
|
(135)
|
(137)
|
(138)
|
(140)
|
(141)
|
(143)
|
(145)
|
(146)
|
(147)
|
(148)
|
(148)
|
(148)
|
|
| Other |
2
|
(7)
|
(13)
|
(13)
|
(14)
|
(5)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
0
|
(5)
|
|
| Cash from Financing Activities |
(30)
N/A
|
(38)
-27%
|
(43)
-14%
|
(47)
-9%
|
(51)
-8%
|
(45)
+13%
|
(44)
+2%
|
(52)
-18%
|
(66)
-27%
|
(111)
-68%
|
(108)
+3%
|
(126)
-16%
|
(105)
+17%
|
(82)
+22%
|
(92)
-12%
|
(76)
+17%
|
(92)
-20%
|
(88)
+4%
|
(106)
-20%
|
(109)
-2%
|
(111)
-2%
|
(104)
+7%
|
(91)
+12%
|
(140)
-54%
|
(188)
-34%
|
(235)
-25%
|
(271)
-15%
|
(232)
+14%
|
(116)
+50%
|
(89)
+23%
|
(57)
+37%
|
(53)
+6%
|
(125)
-136%
|
(135)
-8%
|
34
N/A
|
28
-18%
|
137
+397%
|
171
+25%
|
(26)
N/A
|
(46)
-75%
|
(87)
-89%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(2)
|
(2)
|
(4)
|
(1)
|
(2)
|
0
|
9
|
9
|
1
|
(3)
|
(5)
|
(8)
|
(2)
|
(2)
|
(0)
|
(2)
|
(1)
|
2
|
3
|
3
|
2
|
(0)
|
(3)
|
(2)
|
(6)
|
(9)
|
(4)
|
(2)
|
(0)
|
|
| Net Change in Cash |
(102)
N/A
|
(121)
-19%
|
68
N/A
|
69
+0%
|
68
-1%
|
69
+2%
|
44
-37%
|
(1)
N/A
|
(5)
-300%
|
(30)
-531%
|
(23)
+24%
|
31
N/A
|
53
+67%
|
71
+36%
|
34
-52%
|
14
-60%
|
(22)
N/A
|
(6)
+71%
|
5
N/A
|
(29)
N/A
|
(46)
-59%
|
17
N/A
|
(31)
N/A
|
(22)
+30%
|
(26)
-20%
|
(89)
-243%
|
(65)
+27%
|
26
N/A
|
350
+1 260%
|
(25)
N/A
|
66
N/A
|
12
-81%
|
(291)
N/A
|
33
N/A
|
(49)
N/A
|
(124)
-152%
|
(140)
-13%
|
(82)
+41%
|
(71)
+13%
|
(5)
+93%
|
28
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
28
N/A
|
44
+56%
|
102
+131%
|
130
+28%
|
129
-1%
|
148
+15%
|
122
-18%
|
110
-10%
|
112
+2%
|
103
-8%
|
101
-2%
|
118
+17%
|
126
+7%
|
123
-2%
|
122
-1%
|
114
-6%
|
121
+6%
|
120
-1%
|
150
+26%
|
148
-2%
|
171
+16%
|
204
+19%
|
220
+8%
|
228
+3%
|
214
-6%
|
173
-19%
|
153
-11%
|
153
N/A
|
168
+10%
|
128
-24%
|
126
-2%
|
117
-7%
|
86
-27%
|
114
+32%
|
98
-13%
|
63
-36%
|
(6)
N/A
|
(10)
-51%
|
(9)
+5%
|
80
N/A
|
98
+23%
|
|