2008 | 2009 | ||||||
Price: | 27.50 | EPS | |||||
Shares Out. (in M): | 0 | P/E | |||||
Market Cap (in $M): | 2,195 | P/FCF | |||||
Net Debt (in $M): | 0 | EBIT | 0 | 0 | |||
TEV (in $M): | 0 | TEV/EBIT |
Sign up for free guest access to view investment idea with a 45 days delay.
National Instruments |
|
|
|
|
|
|
|
|
Fiscal Year End: December 31 |
|
|
|
|
| |||
In Millions Except for Percentages, per Share Data, & Ave. Order Size | ||||||||
|
|
|
|
|
|
|
|
|
|
|
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
|
|
|
|
|
|
|
|
|
|
Sales |
|
200.7 |
240.9 |
274.2 |
329.6 |
410.1 |
385.3 |
|
% Change (Yr./Yr.) |
|
|
20.0% |
13.8% |
20.2% |
24.4% |
-6.1% |
|
% Change (Sequential) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COGS |
|
49.8 |
55.1 |
65.2 |
76.0 |
98.3 |
101.3 |
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
151.0 |
185.8 |
209.0 |
253.5 |
311.8 |
284.0 |
|
% of Sales |
|
75.2% |
77.1% |
76.2% |
76.9% |
76.0% |
73.7% |
|
|
|
|
|
|
|
|
|
|
Sales & Marketing Exp. |
|
72.1 |
87.1 |
100.8 |
120.9 |
147.4 |
145.6 |
|
% of Sales |
|
35.9% |
36.2% |
36.8% |
36.7% |
35.9% |
37.8% |
|
|
|
|
|
|
|
|
|
|
R&D Expenses |
|
24.4 |
30.3 |
34.8 |
45.5 |
56.0 |
60.7 |
|
% of Sales |
|
12.2% |
12.6% |
12.7% |
13.8% |
13.6% |
15.8% |
|
|
|
|
|
|
|
|
|
|
G&A Expenses |
|
17.1 |
18.5 |
20.5 |
24.3 |
32.1 |
30.5 |
|
% of Sales |
|
8.5% |
7.7% |
7.5% |
7.4% |
7.8% |
7.9% |
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
37.4 |
49.9 |
53.0 |
62.9 |
76.4 |
47.2 |
|
% of Sales |
|
18.6% |
20.7% |
19.3% |
19.1% |
18.6% |
12.3% |
|
|
|
|
|
|
|
|
|
|
Stock Based Comp. |
|
|
|
|
|
|
|
|
Other Operating Exp. |
|
|
|
|
|
|
(1.2) |
|
|
|
|
|
|
|
|
|
|
Interest Income, Net |
|
1.6 |
3.0 |
3.0 |
4.4 |
5.9 |
5.8 |
|
Net F(x) Gain (Loss) |
|
(0.9) |
(2.6) |
(0.2) |
(0.4) |
(1.5) |
(1.4) |
|
Other Income (Exp.) |
|
|
|
|
0.5 |
0.3 |
0.7 |
|
|
|
|
|
|
|
|
|
|
Earnings Before Taxes |
|
38.0 |
50.2 |
55.8 |
67.4 |
81.1 |
53.5 |
|
% of Sales |
|
19.0% |
20.8% |
20.3% |
20.4% |
19.8% |
13.9% |
|
|
|
|
|
|
|
|
|
|
Income Tax Expense |
|
12.6 |
16.6 |
18.4 |
21.6 |
26.0 |
17.1 |
|
Rate |
|
33.0% |
33.0% |
33.0% |
32.0% |
32.0% |
32.0% |
|
|
|
|
|
|
|
|
|
|
Net Income |
|
25.5 |
33.6 |
37.4 |
45.2 |
55.2 |
36.4 |
|
ex. Non-Recurring |
|
|
|
|
|
|
35.5 |
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$0.34 |
$0.44 |
$0.49 |
$0.58 |
$0.69 |
$0.45 |
|
ex. Non-Recurring |
|
|
|
|
|
|
$0.44 |
|
|
|
|
|
|
|
|
|
|
Diluted Shares Out. |
|
74.1 |
75.7 |
76.7 |
78.3 |
80.3 |
80.5 |
|
National Instruments |
|
|
|
|
|
|
|
| ||||||
Fiscal Year End: December 31 |
|
|
|
|
| |||||||||
In Millions Except for Percentages, per Share Data, & Ave. Order Size | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
390.8 |
425.9 |
514.1 |
571.8 |
660.4 |
740.4 |
|
|
|
|
|
|
|
% Change (Yr./Yr.) |
|
1.4% |
9.0% |
20.7% |
11.2% |
15.5% |
12.1% |
|
|
|
|
|
|
|
% Change (Sequential) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COGS |
|
105.1 |
111.7 |
135.5 |
149.2 |
168.8 |
181.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
285.7 |
314.2 |
378.6 |
422.6 |
491.6 |
559.1 |
|
|
|
|
|
|
|
% of Sales |
|
73.1% |
73.8% |
73.6% |
73.9% |
74.4% |
75.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales & Marketing Exp. |
|
145.7 |
160.5 |
188.7 |
210.8 |
229.1 |
258.4 |
|
|
|
|
|
|
|
% of Sales |
|
37.3% |
37.7% |
36.7% |
36.9% |
34.7% |
34.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R&D Expenses |
|
64.0 |
70.9 |
84.7 |
87.2 |
107.9 |
120.1 |
|
|
|
|
|
|
|
% of Sales |
|
16.4% |
16.6% |
16.5% |
15.3% |
16.3% |
16.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
G&A Expenses |
|
31.0 |
34.5 |
41.4 |
46.2 |
51.3 |
58.4 |
|
|
|
|
|
|
|
% of Sales |
|
7.9% |
8.1% |
8.1% |
8.1% |
7.8% |
7.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
45.1 |
48.3 |
63.8 |
78.4 |
103.3 |
122.3 |
|
|
|
|
|
|
|
% of Sales |
|
11.5% |
11.3% |
12.4% |
13.7% |
15.6% |
16.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Based Comp. |
|
|
|
|
1.5 |
14.1 |
17.5 |
|
|
|
|
|
|
|
Other Operating Exp. |
|
4.7 |
8.0 |
1.1 |
(1.3) |
1.4 |
2.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income, Net |
|
3.2 |
2.4 |
2.9 |
3.8 |
6.8 |
9.8 |
|
|
|
|
|
|
|
Net F(x) Gain (Loss) |
|
(0.7) |
1.1 |
1.3 |
(1.6) |
0.7 |
1.7 |
|
|
|
|
|
|
|
Other Income (Exp.) |
|
0.8 |
0.6 |
(2.0) |
0.3 |
(0.0) |
(0.2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Before Taxes |
|
43.6 |
44.5 |
64.8 |
80.7 |
95.3 |
113.4 |
|
|
|
|
|
|
|
% of Sales |
|
11.2% |
10.4% |
12.6% |
14.1% |
14.4% |
15.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Expense |
|
12.2 |
11.1 |
16.2 |
19.2 |
22.6 |
6.4 |
|
|
|
|
|
|
|
Rate |
|
28.0% |
25.0% |
25.0% |
23.8% |
23.7% |
5.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
31.4 |
33.4 |
48.6 |
61.5 |
72.7 |
107.0 |
|
|
|
|
|
|
|
ex. Non-Recurring |
|
34.7 |
39.2 |
50.6 |
|
73.3 |
90.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$0.39 |
$0.41 |
$0.59 |
$0.76 |
$0.89 |
$1.31 |
|
|
|
|
|
|
|
ex. Non-Recurring |
|
$0.43 |
$0.48 |
$0.62 |
|
$0.90 |
$1.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Shares Out. |
|
80.1 |
80.9 |
82.1 |
80.9 |
81.9 |
81.5 |
|
|
|
|
|
|
|
National Instruments |
|
|
|
|
|
|
|
|
Fiscal Year End: December 31 |
|
|
|
|
| |||
In Millions Except for Percentages, per Share Data, & Ave. Order Size | ||||||||
|
|
|
|
|
|
|
|
|
|
|
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
|
|
|
|
|
|
|
|
|
|
Financial Ratios |
|
|
|
|
|
|
|
|
ROS, ex. Non-Rec. |
|
12.7% |
14.0% |
13.6% |
13.7% |
13.4% |
9.2% |
|
Asset T/O |
|
1.31 |
1.29 |
1.21 |
1.16 |
1.16 |
0.95 |
|
|
|
|
|
|
|
|
|
|
ROA, ex. Non-Rec. |
|
16.6% |
18.0% |
16.5% |
15.9% |
15.6% |
8.7% |
|
ROE, ex. Non-Rec. |
|
22.6% |
23.3% |
20.4% |
19.7% |
19.2% |
10.3% |
|
ROE (Net of Cash) |
|
40.3% |
44.1% |
36.5% |
34.1% |
33.5% |
16.5% |
|
|
|
|
|
|
|
|
|
|
Debt / Equity |
|
8.4% |
3.7% |
2.6% |
2.0% |
0.0% |
0.0% |
|
|
|
|
|
|
|
|
|
|
Days Receivables |
|
57 |
54 |
55 |
58 |
59 |
61 |
|
Days Inventory |
|
99 |
90 |
89 |
102 |
110 |
119 |
|
|
|
|
|
|
|
|
|
|
Book Value |
|
$1.71 |
$2.14 |
$2.66 |
$3.25 |
$4.00 |
$4.55 |
|
Net Cash per Share |
|
$0.92 |
$1.02 |
$1.24 |
$1.47 |
$1.93 |
$1.87 |
|
National Instruments |
|
|
|
|
|
|
|
| ||||||
Fiscal Year End: December 31 |
|
|
|
|
| |||||||||
In Millions Except for Percentages, per Share Data, & Ave. Order Size | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ROS, ex. Non-Rec. |
|
8.9% |
9.2% |
9.8% |
10.8% |
11.1% |
12.2% |
|
|
|
|
|
|
|
Asset T/O |
|
0.88 |
0.87 |
0.93 |
0.96 |
0.99 |
0.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ROA, ex. Non-Rec. |
|
7.9% |
8.0% |
9.1% |
10.3% |
11.0% |
11.7% |
|
|
|
|
|
|
|
ROE, ex. Non-Rec. |
|
9.2% |
9.5% |
10.9% |
12.4% |
13.3% |
14.3% |
|
|
|
|
|
|
|
ROE (Net of Cash) |
|
14.5% |
15.7% |
19.2% |
20.0% |
20.3% |
23.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt / Equity |
|
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days Receivables |
|
54 |
60 |
59 |
58 |
59 |
62 |
|
|
|
|
|
|
|
Days Inventory |
|
125 |
128 |
125 |
143 |
151 |
161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book Value |
|
$4.82 |
$5.43 |
$5.93 |
$6.23 |
$7.28 |
$8.11 |
|
|
|
|
|
|
|
Net Cash per Share |
|
$1.92 |
$2.40 |
$2.76 |
$2.17 |
$3.06 |
$3.54 |
|
|
|
|
|
|
|
National Instruments |
|
|
|
|
|
|
|
Cash Flow Statements |
|
|
|
|
|
|
|
Fiscal Year End: December 31 |
|
|
|
|
| ||
In Millions Except for Percentages & per Share Data |
|
| |||||
|
|
|
|
|
|
|
|
|
|
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
|
|
|
|
|
|
|
|
Net Income |
|
25.5 |
33.6 |
37.4 |
45.2 |
55.2 |
36.4 |
Depreciation & Amortization |
|
9.2 |
8.7 |
11.6 |
13.0 |
16.3 |
16.8 |
Stock Based Compensation |
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
Cash Flow |
|
34.7 |
42.3 |
49.0 |
58.3 |
71.5 |
53.2 |
|
|
|
|
|
|
|
|
Capital Expenditures |
|
6.8 |
22.0 |
28.0 |
9.5 |
27.6 |
65.3 |
Capitalized Software |
|
|
|
|
|
|
3.9 |
Additions to Other Intangibles |
1.6 |
2.1 |
2.7 |
2.2 |
6.9 |
1.0 | |
Free Cash Flow |
|
26.3 |
18.2 |
18.4 |
46.6 |
36.9 |
(17.0) |
|
|
|
|
|
|
|
|
Interest Expense (Income) |
|
(1.6) |
(3.0) |
(3.0) |
(4.4) |
(5.9) |
(5.8) |
Taxes |
|
12.6 |
16.6 |
18.4 |
21.6 |
26.0 |
17.1 |
EBITDA |
|
45.7 |
55.9 |
64.5 |
75.5 |
91.6 |
64.5 |
|
|
|
|
|
|
|
|
EPS |
|
$0.34 |
$0.44 |
$0.49 |
$0.58 |
$0.69 |
$0.44 |
CF / Share |
|
$0.47 |
$0.56 |
$0.64 |
$0.74 |
$0.89 |
$0.66 |
FCF / Share |
|
$0.36 |
$0.24 |
$0.24 |
$0.60 |
$0.46 |
($0.21) |
EBITDA / Share |
|
$0.62 |
$0.74 |
$0.84 |
$0.96 |
$1.14 |
$0.80 |
|
|
|
|
|
|
|
|
Est. Int. Income / Share |
|
$0.01 |
$0.03 |
$0.03 |
$0.04 |
$0.05 |
$0.05 |
National Instruments |
|
|
|
|
|
|
|
|
|
| |||||
Cash Flow Statements |
|
|
|
|
|
|
|
|
|
| |||||
Fiscal Year End: December 31 |
|
|
|
|
|
|
| ||||||||
In Millions Except for Percentages & per Share Data |
|
|
|
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008E |
2009E |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
31.4 |
33.4 |
48.6 |
61.5 |
72.7 |
107.0 |
103.1 |
119.3 |
|
|
|
|
|
|
Depreciation & Amortization |
|
20.7 |
24.8 |
25.6 |
28.6 |
34.2 |
36.6 |
37.2 |
37.7 |
|
|
|
|
|
|
Stock Based Compensation |
|
|
|
|
1.5 |
14.5 |
17.8 |
18.0 |
18.3 |
|
|
|
|
|
|
Other |
|
|
|
|
|
|
(18.0) |
|
|
|
|
|
|
|
|
Cash Flow |
|
52.2 |
58.1 |
74.2 |
91.6 |
121.4 |
143.4 |
158.3 |
175.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures |
|
30.8 |
18.0 |
12.6 |
15.4 |
18.5 |
24.9 |
24.0 |
25.5 |
|
|
|
|
|
|
Capitalized Software |
|
5.8 |
9.7 |
5.2 |
13.4 |
7.4 |
8.3 |
8.0 |
9.5 |
|
|
|
|
|
|
Additions to Other Intangibles |
3.0 |
2.5 |
2.9 |
4.3 |
3.1 |
6.4 |
5.0 |
5.7 |
|
|
|
|
|
| |
Free Cash Flow |
|
12.6 |
27.9 |
53.5 |
58.6 |
92.4 |
103.8 |
121.2 |
134.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense (Income) |
|
(3.2) |
(2.4) |
(2.9) |
(3.8) |
(6.8) |
(9.8) |
(10.8) |
(11.0) |
|
|
|
|
|
|
Taxes |
|
12.2 |
11.1 |
16.2 |
19.2 |
22.6 |
6.4 |
25.8 |
33.7 |
|
|
|
|
|
|
EBITDA |
|
61.2 |
66.8 |
87.5 |
107.0 |
137.1 |
140.0 |
173.2 |
198.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS |
|
$0.43 |
$0.48 |
$0.62 |
$0.76 |
$0.90 |
$1.10 |
$1.27 |
$1.45 |
|
|
|
|
|
|
CF / Share |
|
$0.65 |
$0.72 |
$0.90 |
$1.13 |
$1.48 |
$1.76 |
$1.95 |
$2.13 |
|
|
|
|
|
|
FCF / Share |
|
$0.16 |
$0.34 |
$0.65 |
$0.72 |
$1.13 |
$1.27 |
$1.49 |
$1.63 |
|
|
|
|
|
|
EBITDA / Share |
|
$0.76 |
$0.83 |
$1.07 |
$1.32 |
$1.67 |
$1.72 |
$2.13 |
$2.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Est. Int. Income / Share |
|
$0.03 |
$0.02 |
$0.02 |
$0.03 |
$0.05 |
$0.08 |
$0.09 |
$0.09 |
|
|
|
|
|
|
National Instruments |
|
|
|
|
| ||
Historic Multiples |
|
|
|
|
|
| |
Fiscal Year End: December 31 |
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
|
|
|
|
|
|
|
|
Net P/E |
|
|
|
|
|
|
|
High |
|
26.5 |
33.2 |
32.7 |
45.6 |
59.4 |
92.4 |
Average |
|
20.0 |
23.8 |
25.6 |
29.8 |
42.6 |
57.5 |
Low |
|
12.6 |
16.1 |
14.4 |
18.6 |
30.6 |
37.8 |
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net P/E, ex. SBC |
|
|
|
|
|
|
|
High |
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
Low |
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EV / EBITDA |
|
|
|
|
|
|
|
High |
|
14.2 |
18.8 |
18.0 |
25.7 |
33.3 |
45.5 |
Average |
|
10.7 |
13.5 |
14.1 |
16.7 |
23.9 |
28.3 |
Low |
|
6.8 |
9.1 |
7.9 |
10.5 |
17.1 |
18.6 |
Current |
|
|
|
|
|
|
|
National Instruments |
|
|
|
|
|
| ||||||||
Historic Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Fiscal Year End: December 31 |
|
|
|
|
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008E |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net P/E |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High |
|
66.5 |
62.8 |
54.9 |
42.4 |
41.3 |
31.9 |
|
|
|
|
|
|
|
Average |
|
49.4 |
50.0 |
45.7 |
31.8 |
32.1 |
26.8 |
|
|
|
|
|
|
|
Low |
|
27.6 |
36.3 |
35.7 |
25.4 |
25.9 |
21.9 |
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
20.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net P/E, ex. SBC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High |
|
|
|
|
|
35.3 |
27.4 |
|
|
|
|
|
|
|
Average |
|
|
|
|
|
27.4 |
23.0 |
|
|
|
|
|
|
|
Low |
|
|
|
|
|
22.1 |
18.9 |
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
17.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EV / EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High |
|
35.5 |
35.3 |
30.5 |
23.4 |
20.8 |
19.1 |
|
|
|
|
|
|
|
Average |
|
26.3 |
28.1 |
25.4 |
17.6 |
16.1 |
16.0 |
|
|
|
|
|
|
|
Low |
|
14.7 |
20.4 |
19.8 |
14.0 |
13.0 |
13.1 |
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
11.1 |
|
|
|
|
|
|
National Instruments |
|
|
|
|
|
|
|
|
| ||||||||||
Fiscal Year End: December 31 |
|
|
|
|
|
|
| ||||||||||||
In Millions Except for Percentages, per Share Data, & Ave. Order Size |
| ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conservative Scenario |
|
|
|
|
|
|
|
|
|
| |||
|
|
2006 |
2007 |
2008E |
|
2009E |
2010E |
2011E |
2012E |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
660.4 |
740.4 |
829.2 |
|
941.2 |
1,082.3 |
1,233.9 |
1,400.4 |
|
|
|
|
|
|
|
|
|
|
% Change (Yr./Yr.) |
|
15.5% |
12.1% |
12.0% |
|
13.5% |
15.0% |
14.0% |
13.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COGS |
|
168.8 |
181.3 |
201.5 |
|
227.8 |
260.8 |
296.1 |
336.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
491.6 |
559.1 |
627.7 |
|
713.4 |
821.5 |
937.7 |
1,064.3 |
|
|
|
|
|
|
|
|
|
|
% of Sales |
|
74.4% |
75.5% |
75.7% |
|
75.8% |
75.9% |
76.0% |
76.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales & Marketing Exp. |
229.1 |
258.4 |
294.4 |
|
334.1 |
378.8 |
431.9 |
487.4 |
|
|
|
|
|
|
|
|
|
| |
% of Sales |
|
34.7% |
34.9% |
35.5% |
|
35.5% |
35.0% |
35.0% |
34.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Absolute Increase |
|
18.3 |
29.4 |
36.0 |
|
39.7 |
44.7 |
53.0 |
55.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R&D Expenses |
|
107.9 |
120.1 |
133.5 |
|
150.6 |
173.2 |
195.0 |
218.5 |
|
|
|
|
|
|
|
|
|
|
% of Sales |
|
16.3% |
16.2% |
16.1% |
|
16.0% |
16.0% |
15.8% |
15.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Absolute Increase |
|
20.7 |
12.2 |
13.4 |
|
17.1 |
22.6 |
21.8 |
23.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
G&A Expenses |
|
51.3 |
58.4 |
63.0 |
|
69.6 |
75.8 |
81.4 |
86.8 |
|
|
|
|
|
|
|
|
|
|
% of Sales |
|
7.8% |
7.9% |
7.6% |
|
7.4% |
7.0% |
6.6% |
6.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Absolute Increase |
|
5.1 |
7.0 |
4.7 |
|
6.6 |
6.1 |
5.7 |
5.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
103.3 |
122.3 |
136.8 |
|
159.1 |
193.7 |
229.5 |
271.7 |
|
|
|
|
|
|
|
|
|
|
% of Sales |
|
15.6% |
16.5% |
16.5% |
|
16.9% |
17.9% |
18.6% |
19.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Based Comp. |
|
14.1 |
17.5 |
18.8 |
|
19.2 |
19.2 |
19.2 |
19.2 |
|
|
|
|
|
|
|
|
|
|
Other Operating Exp. |
|
1.4 |
2.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income, Net |
|
6.8 |
9.8 |
10.8 |
|
11.0 |
11.0 |
11.0 |
11.0 |
|
|
|
|
|
|
|
|
|
|
Net F(x) Gain (Loss) |
|
0.7 |
1.7 |
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Exp.) |
|
(0.0) |
(0.2) |
(0.2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Before Taxes |
95.3 |
113.4 |
128.8 |
|
150.9 |
185.5 |
221.3 |
263.5 |
|
|
|
|
|
|
|
|
|
| |
% of Sales |
|
14.4% |
15.3% |
15.5% |
|
16.0% |
17.1% |
17.9% |
18.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Expense |
|
22.6 |
6.4 |
25.8 |
|
33.2 |
44.5 |
53.1 |
63.2 |
|
|
|
|
|
|
|
|
|
|
Rate |
|
23.7% |
5.6% |
20.0% |
|
22.0% |
24.0% |
24.0% |
24.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
72.7 |
107.0 |
103.1 |
|
117.7 |
141.0 |
168.2 |
200.2 |
|
|
|
|
|
|
|
|
|
|
ex. Non-Recurring |
|
73.3 |
90.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$0.89 |
$1.31 |
$1.27 |
|
$1.43 |
$1.69 |
$1.98 |
$2.32 |
|
|
|
|
|
|
|
|
|
|
ex. Non-Recurring |
|
$0.90 |
$1.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Est. Int. Income / Share |
$0.05 |
$0.08 |
$0.09 |
|
$0.09 |
$0.09 |
$0.08 |
$0.08 |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Shares Out. |
|
81.9 |
81.5 |
81.2 |
|
82.4 |
83.7 |
84.9 |
86.2 |
|
|
|
|
|
|
|
|
|
|
% Change (Yr./Yr.) |
|
1.2% |
-0.5% |
-0.4% |
|
1.5% |
1.5% |
1.5% |
1.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price |
$27.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Cash & Inv. |
237.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Diluted Shares Out. |
79.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Cash & Inv. per Share |
$2.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Net Price |
$24.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net P/E |
20.7 |
|
18.3 |
15.3 |
12.9 |
10.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assumed Exit Net P/E |
|
|
|
20.0 |
|
20.0 |
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Implied Price (Adding Back Cash) |
|
|
|
$34.98 |
|
$47.79 |
|
|
|
|
|
|
|
|
|
| |||
Annualized Return |
|
|
|
12.8% |
|
14.8% |
|
|
|
|
|
|
|
|
|
|
National Instruments |
|
|
|
|
|
|
|
|
| |||||||||||||||
Fiscal Year End: December 31 |
|
|
|
|
|
|
|
| ||||||||||||||||
In Millions Except for Percentages, per Share Data, & Ave. Order Size |
|
| ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggressive Scenario |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
2006 |
2007 |
2008E |
|
2009E |
2010E |
2011E |
2012E |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales |
|
660.4 |
740.4 |
829.2 |
|
949.5 |
1,101.4 |
1,277.6 |
1,469.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Change (Yr./Yr.) |
|
15.5% |
12.1% |
12.0% |
|
14.5% |
16.0% |
16.0% |
15.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COGS |
|
168.8 |
181.3 |
201.5 |
|
228.8 |
263.2 |
302.8 |
345.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
491.6 |
559.1 |
627.7 |
|
720.6 |
838.1 |
974.8 |
1,124.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of Sales |
|
74.4% |
75.5% |
75.7% |
|
75.9% |
76.1% |
76.3% |
76.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales & Marketing Exp. |
229.1 |
258.4 |
294.4 |
|
336.1 |
385.5 |
443.3 |
499.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
% of Sales |
|
34.7% |
34.9% |
35.5% |
|
35.4% |
35.0% |
34.7% |
34.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Absolute Increase |
|
18.3 |
29.4 |
36.0 |
|
41.7 |
49.4 |
57.8 |
56.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R&D Expenses |
|
107.9 |
120.1 |
133.5 |
|
151.9 |
174.0 |
195.5 |
214.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of Sales |
|
16.3% |
16.2% |
16.1% |
|
16.0% |
15.8% |
15.3% |
14.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Absolute Increase |
|
20.7 |
12.2 |
13.4 |
|
18.4 |
22.1 |
21.5 |
19.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
G&A Expenses |
|
51.3 |
58.4 |
63.0 |
|
69.3 |
76.0 |
81.8 |
88.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of Sales |
|
7.8% |
7.9% |
7.6% |
|
7.3% |
6.9% |
6.4% |
6.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Absolute Increase |
|
5.1 |
7.0 |
4.7 |
|
6.3 |
6.7 |
5.8 |
6.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
103.3 |
122.3 |
136.8 |
|
163.3 |
202.7 |
254.2 |
321.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of Sales |
|
15.6% |
16.5% |
16.5% |
|
17.2% |
18.4% |
19.9% |
21.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Based Comp. |
|
14.1 |
17.5 |
18.8 |
|
19.2 |
19.2 |
19.2 |
19.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Operating Exp. |
|
1.4 |
2.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income, Net |
|
6.8 |
9.8 |
10.8 |
|
11.0 |
11.0 |
11.0 |
11.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net F(x) Gain (Loss) |
|
0.7 |
1.7 |
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income (Exp.) |
|
(0.0) |
(0.2) |
(0.2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Before Taxes |
95.3 |
113.4 |
128.8 |
|
155.1 |
194.5 |
246.0 |
313.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
% of Sales |
|
14.4% |
15.3% |
15.5% |
|
16.3% |
17.7% |
19.3% |
21.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Tax Expense |
|
22.6 |
6.4 |
25.8 |
|
34.1 |
46.7 |
59.0 |
75.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate |
|
23.7% |
5.6% |
20.0% |
|
22.0% |
24.0% |
24.0% |
24.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
72.7 |
107.0 |
103.1 |
|
121.0 |
147.8 |
187.0 |
238.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ex. Non-Recurring |
|
73.3 |
90.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
$0.89 |
$1.31 |
$1.27 |
|
$1.47 |
$1.77 |
$2.20 |
$2.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ex. Non-Recurring |
|
$0.90 |
$1.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Est. Int. Income / Share |
$0.05 |
$0.08 |
$0.09 |
|
$0.09 |
$0.09 |
$0.08 |
$0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Shares Out. |
|
81.9 |
81.5 |
81.2 |
|
82.4 |
83.7 |
84.9 |
86.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Change (Yr./Yr.) |
|
1.2% |
-0.5% |
-0.4% |
|
1.5% |
1.5% |
1.5% |
1.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price |
$27.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Cash & Inv. |
237.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Diluted Shares Out. |
79.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Cash & Inv. per Share |
$2.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Net Price |
$24.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net P/E |
20.7 |
|
17.8 |
14.6 |
11.6 |
9.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assumed Exit Net P/E |
|
|
|
22.5 |
|
22.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Implied Price (Adding Back Cash) |
|
|
|
$40.80 |
|
$63.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Annualized Return |
|
|
|
21.8% |
|
23.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
National Instruments |
|
|
|
|
|
|
|
| |||||||
Cash Flow Statements |
|
|
|
|
|
|
|
| |||||||
Fiscal Year End: December 31 |
|
|
|
|
| ||||||||||
In Millions Except for Percentages & per Share Data |
|
|
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 |
2005 |
2006 |
2007 |
2008E |
2009E |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
48.6 |
61.5 |
72.7 |
107.0 |
103.1 |
119.3 |
|
|
|
|
|
|
|
|
Depreciation & Amortization |
|
25.6 |
28.6 |
34.2 |
36.6 |
37.2 |
37.7 |
|
|
|
|
|
|
|
|
Stock Based Compensation |
|
|
1.5 |
14.5 |
17.8 |
18.0 |
18.3 |
|
|
|
|
|
|
|
|
Other |
|
|
|
|
(18.0) |
|
|
|
|
|
|
|
|
|
|
Cash Flow |
|
74.2 |
91.6 |
121.4 |
143.4 |
158.3 |
175.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures |
|
12.6 |
15.4 |
18.5 |
24.9 |
24.0 |
25.5 |
|
|
|
|
|
|
|
|
Capitalized Software |
|
5.2 |
13.4 |
7.4 |
8.3 |
8.0 |
9.5 |
|
|
|
|
|
|
|
|
Additions to Other Intangibles |
2.9 |
4.3 |
3.1 |
6.4 |
5.0 |
5.7 |
|
|
|
|
|
|
|
| |
Free Cash Flow |
|
53.5 |
58.6 |
92.4 |
103.8 |
121.2 |
134.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense (Income) |
|
(2.9) |
(3.8) |
(6.8) |
(9.8) |
(10.8) |
(11.0) |
|
|
|
|
|
|
|
|
Taxes |
|
16.2 |
19.2 |
22.6 |
6.4 |
25.8 |
33.7 |
|
|
|
|
|
|
|
|
EBITDA |
|
87.5 |
107.0 |
137.1 |
140.0 |
173.2 |
198.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS |
|
$0.62 |
$0.76 |
$0.90 |
$1.10 |
$1.27 |
$1.45 |
|
|
|
|
|
|
|
|
CF / Share |
|
$0.90 |
$1.13 |
$1.48 |
$1.76 |
$1.95 |
$2.13 |
|
|
|
|
|
|
|
|
FCF / Share |
|
$0.65 |
$0.72 |
$1.13 |
$1.27 |
$1.49 |
$1.63 |
|
|
|
|
|
|
|
|
EBITDA / Share |
|
$1.07 |
$1.32 |
$1.67 |
$1.72 |
$2.13 |
$2.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Est. Int. Income / Share |
|
$0.02 |
$0.03 |
$0.05 |
$0.08 |
$0.09 |
$0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price |
$27.50 |
|
|
|
|
|
|
|
|
| ||
|
|
|
Cash & Inv. |
237.7 |
|
|
|
|
|
|
|
|
| ||
|
|
|
Diluted Shares Out. |
79.8 |
|
|
|
|
|
|
|
|
| ||
|
|
|
Cash & Inv. per Share |
$2.98 |
|
|
|
|
|
|
|
|
| ||
|
|
|
Net Price |
$24.52 |
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net P/E |
20.7 |
18.0 |
|
|
|
|
|
|
|
| ||
|
|
|
Net P/FCF |
17.4 |
15.9 |
|
|
|
|
|
|
|
| ||
|
|
|
Net EV / EBITDA |
11.5 |
10.2 |
|
|
|
|
|
|
|
|
show sort by |
Are you sure you want to close this position National Instruments?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea National Instruments for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".