National Instruments Corp
NASDAQ:NATI
Income Statement
Earnings Waterfall
National Instruments Corp
Revenue
|
1.7B
USD
|
Cost of Revenue
|
-539.2m
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-921.7m
USD
|
Operating Income
|
268.9m
USD
|
Other Expenses
|
-89.5m
USD
|
Net Income
|
179.4m
USD
|
Income 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 173
N/A
|
1 172
0%
|
1 173
+0%
|
1 171
0%
|
1 187
+1%
|
1 212
+2%
|
1 244
+3%
|
1 249
+0%
|
1 238
-1%
|
1 224
-1%
|
1 226
+0%
|
1 223
0%
|
1 227
+0%
|
1 234
+1%
|
1 228
0%
|
1 241
+1%
|
1 254
+1%
|
1 268
+1%
|
1 289
+2%
|
1 301
+1%
|
1 324
+2%
|
1 349
+2%
|
1 359
+1%
|
1 358
0%
|
1 352
-1%
|
1 346
0%
|
1 353
+1%
|
1 352
0%
|
1 319
-2%
|
1 286
-2%
|
1 287
+0%
|
1 312
+2%
|
1 358
+3%
|
1 417
+4%
|
1 470
+4%
|
1 520
+3%
|
1 569
+3%
|
1 629
+4%
|
1 657
+2%
|
1 709
+3%
|
1 730
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(302)
|
(304)
|
(305)
|
(306)
|
(304)
|
(310)
|
(318)
|
(323)
|
(318)
|
(314)
|
(317)
|
(317)
|
(318)
|
(317)
|
(313)
|
(313)
|
(318)
|
(326)
|
(328)
|
(326)
|
(326)
|
(331)
|
(334)
|
(335)
|
(337)
|
(334)
|
(337)
|
(345)
|
(347)
|
(353)
|
(371)
|
(383)
|
(396)
|
(407)
|
(421)
|
(445)
|
(473)
|
(514)
|
(535)
|
(548)
|
(539)
|
|
Gross Profit |
871
N/A
|
868
0%
|
867
0%
|
865
0%
|
883
+2%
|
902
+2%
|
926
+3%
|
926
0%
|
920
-1%
|
910
-1%
|
909
0%
|
906
0%
|
910
+0%
|
917
+1%
|
915
0%
|
928
+1%
|
935
+1%
|
943
+1%
|
961
+2%
|
975
+1%
|
998
+2%
|
1 018
+2%
|
1 025
+1%
|
1 023
0%
|
1 015
-1%
|
1 012
0%
|
1 016
+0%
|
1 007
-1%
|
972
-3%
|
933
-4%
|
916
-2%
|
930
+2%
|
962
+3%
|
1 010
+5%
|
1 049
+4%
|
1 075
+3%
|
1 096
+2%
|
1 115
+2%
|
1 122
+1%
|
1 160
+3%
|
1 191
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(768)
|
(775)
|
(768)
|
(760)
|
(766)
|
(772)
|
(780)
|
(784)
|
(776)
|
(767)
|
(771)
|
(774)
|
(785)
|
(794)
|
(794)
|
(793)
|
(788)
|
(784)
|
(783)
|
(794)
|
(815)
|
(826)
|
(838)
|
(839)
|
(836)
|
(835)
|
(830)
|
(825)
|
(806)
|
(807)
|
(800)
|
(824)
|
(849)
|
(870)
|
(903)
|
(919)
|
(943)
|
(949)
|
(932)
|
(929)
|
(922)
|
|
Selling, General & Administrative |
(533)
|
(535)
|
(532)
|
(530)
|
(538)
|
(545)
|
(551)
|
(549)
|
(541)
|
(539)
|
(543)
|
(548)
|
(554)
|
(557)
|
(556)
|
(557)
|
(558)
|
(556)
|
(556)
|
(563)
|
(573)
|
(574)
|
(577)
|
(574)
|
(569)
|
(567)
|
(560)
|
(554)
|
(538)
|
(534)
|
(521)
|
(531)
|
(537)
|
(546)
|
(568)
|
(578)
|
(595)
|
(596)
|
(582)
|
(579)
|
(574)
|
|
Research & Development |
(233)
|
(236)
|
(232)
|
(226)
|
(224)
|
(222)
|
(225)
|
(231)
|
(231)
|
(224)
|
(224)
|
(222)
|
(227)
|
(233)
|
(234)
|
(232)
|
(227)
|
(225)
|
(224)
|
(229)
|
(240)
|
(250)
|
(259)
|
(263)
|
(265)
|
(266)
|
(268)
|
(269)
|
(265)
|
(269)
|
(273)
|
(286)
|
(302)
|
(314)
|
(325)
|
(326)
|
(331)
|
(331)
|
(328)
|
(330)
|
(328)
|
|
Depreciation & Amortization |
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(6)
|
(8)
|
(10)
|
(10)
|
(11)
|
(14)
|
(18)
|
(21)
|
(22)
|
(21)
|
(20)
|
|
Operating Income |
103
N/A
|
94
-9%
|
99
+6%
|
105
+6%
|
118
+12%
|
131
+11%
|
146
+12%
|
142
-3%
|
144
+2%
|
142
-1%
|
138
-3%
|
132
-4%
|
125
-5%
|
123
-2%
|
121
-1%
|
135
+11%
|
147
+9%
|
159
+8%
|
178
+12%
|
181
+1%
|
182
+1%
|
191
+5%
|
188
-2%
|
184
-2%
|
179
-3%
|
178
-1%
|
186
+5%
|
182
-3%
|
167
-8%
|
127
-24%
|
116
-9%
|
105
-9%
|
113
+7%
|
140
+24%
|
145
+3%
|
156
+7%
|
152
-2%
|
167
+9%
|
190
+14%
|
231
+21%
|
269
+16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(9)
|
(7)
|
(8)
|
(9)
|
(4)
|
(4)
|
(2)
|
0
|
3
|
5
|
3
|
2
|
3
|
3
|
4
|
5
|
6
|
6
|
5
|
2
|
(1)
|
(6)
|
(9)
|
(9)
|
(3)
|
1
|
0
|
(6)
|
(26)
|
(28)
|
(32)
|
|
Non-Reccuring Items |
(6)
|
(7)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
2
|
2
|
1
|
(7)
|
(18)
|
(21)
|
(32)
|
(29)
|
(23)
|
(24)
|
(15)
|
(16)
|
(15)
|
5
|
(12)
|
141
|
141
|
113
|
83
|
(72)
|
(72)
|
(63)
|
(31)
|
(16)
|
(15)
|
20
|
7
|
(11)
|
(29)
|
|
Total Other Income |
(0)
|
1
|
1
|
1
|
1
|
1
|
(0)
|
1
|
1
|
1
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
1
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
0
|
2
|
2
|
3
|
2
|
(0)
|
(1)
|
(3)
|
(3)
|
1
|
4
|
5
|
5
|
(8)
|
(12)
|
(12)
|
(12)
|
1
|
4
|
3
|
|
Pre-Tax Income |
94
N/A
|
86
-8%
|
97
+13%
|
103
+6%
|
117
+13%
|
129
+11%
|
144
+11%
|
139
-3%
|
142
+2%
|
141
-1%
|
131
-7%
|
124
-5%
|
116
-7%
|
112
-3%
|
115
+2%
|
126
+10%
|
129
+2%
|
138
+7%
|
147
+7%
|
154
+4%
|
159
+4%
|
170
+6%
|
177
+4%
|
173
-2%
|
171
-1%
|
190
+11%
|
181
-5%
|
327
+81%
|
309
-5%
|
238
-23%
|
199
-16%
|
31
-84%
|
37
+20%
|
74
+98%
|
104
+40%
|
130
+25%
|
125
-3%
|
168
+34%
|
172
+2%
|
195
+14%
|
210
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(16)
|
(17)
|
(17)
|
(23)
|
(26)
|
(14)
|
(18)
|
(17)
|
(19)
|
(34)
|
(36)
|
(35)
|
(32)
|
(26)
|
(32)
|
(34)
|
(32)
|
(32)
|
(25)
|
(25)
|
(25)
|
(27)
|
(26)
|
(23)
|
(23)
|
(32)
|
(18)
|
(55)
|
(56)
|
(40)
|
(55)
|
(15)
|
(15)
|
(20)
|
(14)
|
(20)
|
(20)
|
(28)
|
(32)
|
(34)
|
(31)
|
|
Income from Continuing Operations |
78
|
70
|
81
|
81
|
91
|
115
|
126
|
123
|
123
|
107
|
95
|
90
|
84
|
86
|
83
|
92
|
97
|
106
|
122
|
129
|
134
|
142
|
151
|
150
|
147
|
158
|
162
|
272
|
254
|
198
|
144
|
16
|
22
|
54
|
89
|
110
|
105
|
140
|
140
|
161
|
179
|
|
Net Income (Common) |
78
N/A
|
70
-11%
|
81
+16%
|
81
+0%
|
91
+13%
|
115
+26%
|
126
+10%
|
123
-3%
|
123
+0%
|
107
-13%
|
95
-11%
|
90
-6%
|
84
-6%
|
86
+2%
|
83
-4%
|
92
+11%
|
97
+6%
|
106
+9%
|
52
-50%
|
59
+12%
|
65
+10%
|
74
+15%
|
155
+109%
|
154
-1%
|
152
-2%
|
160
+6%
|
162
+1%
|
272
+67%
|
254
-7%
|
198
-22%
|
144
-27%
|
16
-89%
|
22
+41%
|
54
+145%
|
89
+66%
|
110
+23%
|
105
-4%
|
140
+33%
|
140
0%
|
161
+16%
|
179
+11%
|
|
EPS (Diluted) |
0.64
N/A
|
0.57
-11%
|
0.64
+12%
|
0.65
+2%
|
0.72
+11%
|
0.9
+25%
|
0.99
+10%
|
0.96
-3%
|
0.96
N/A
|
0.83
-14%
|
0.74
-11%
|
0.69
-7%
|
0.65
-6%
|
0.66
+2%
|
0.64
-3%
|
0.7
+9%
|
0.74
+6%
|
0.8
+8%
|
0.39
-51%
|
0.44
+13%
|
0.48
+9%
|
0.55
+15%
|
1.16
+111%
|
1.15
-1%
|
1.13
-2%
|
1.21
+7%
|
1.22
+1%
|
2.06
+69%
|
1.92
-7%
|
1.49
-22%
|
1.09
-27%
|
0.11
-90%
|
0.16
+45%
|
0.4
+150%
|
0.67
+68%
|
0.83
+24%
|
0.79
-5%
|
1.05
+33%
|
1.05
N/A
|
1.22
+16%
|
1.35
+11%
|