Masimo Reports Third Quarter 2020 Financial Results
Masimo (NASDAQ: MASI) reported strong Q3 2020 results, with total revenue reaching $278.1 million, a 21.4% increase from Q3 2019. Product revenue rose by 21.5%, while noninvasive technology shipments surged 150% year-over-year. GAAP net income was $49.4 million ($0.85 per share), compared to $49.1 million ($0.86) in 2019. The company updated its full-year 2020 guidance, projecting total revenue of $1,128.0 million and diluted EPS of $3.77. Masimo cited ongoing investments to address COVID-19 challenges as a key factor in its growth.
- Total revenue increased by 21.4% to $278.1 million.
- Product revenue grew by 21.5% year-over-year.
- Noninvasive technology shipments rose by 150% compared to Q3 2019.
- GAAP net income was $49.4 million, compared to $49.1 million in 2019.
- Full-year 2020 revenue guidance increased to $1,128.0 million.
- GAAP operating margin decreased to 21.5% from 22.5% in Q3 2019.
- GAAP diluted EPS declined to $0.85 from $0.86 year-over-year.
IRVINE, Calif.--(BUSINESS WIRE)--Masimo (Nasdaq: MASI) today announced its financial results for the third quarter ended September 26, 2020.
Third Quarter 2020 Results:
Total revenue, including royalty and other revenue, increased
GAAP operating margin for the third quarter 2020 was
For the third quarter of 2020, GAAP net income was
Joe Kiani, Chairman and Chief Executive Officer of Masimo, said “Our third quarter results clearly show the benefits our technologies and products bring to patient care. We remain committed to supporting our customers as they continue to face unusual challenges related to the ongoing pandemic. We have invested heavily this year to mitigate COVID-19 related disruptions in production and distribution of our products, and yet expanded our offerings with additional solutions to meet the unique challenges of COVID-19. We believe these actions will help Masimo and our customers not only at these times, but beyond COVID-19.”
2020 Financial Guidance
The Company provided the following updated estimates for its full-year 2020 guidance:
|
|
2020 Updated Guidance(1) |
||||||
(in millions, except percentages and earnings per share) |
|
GAAP |
|
Non-GAAP |
||||
Total revenue |
|
$ |
1,128.0 |
|
|
$ |
1,128.0 |
|
Product revenue |
|
$ |
1,128.0 |
|
|
$ |
1,128.0 |
|
Percentage growth - as reported |
|
20.5 |
% |
|
N/A |
|||
Percentage growth - constant currency |
|
N/A |
|
20.5 |
% |
|||
Royalty and other revenue |
|
$ |
— |
|
|
$ |
— |
|
Gross margin |
|
65.6 |
% |
|
65.7 |
% |
||
Operating margin |
|
22.5 |
% |
|
23.0 |
% |
||
Diluted earnings per share |
|
$ |
3.77 |
|
|
$ |
3.46 |
|
Estimated tax rate |
|
15.4 |
% |
|
23.8 |
% |
||
______________ |
||||||||
(1) Updated guidance provided October 27, 2020. Prior guidance provided February 19, 2020. |
||||||||
-
Total revenue, including royalty and other revenue, increasing to
$1,128.0 million ; -
Product revenue increasing
20.5% to$1,128.0 million , on a reported and constant currency basis; -
GAAP diluted earnings per share increasing to
$3.77 ; -
Non-GAAP diluted earnings per share increasing to
$3.46 ; - There is no material foreign exchange impact versus prior year on our full-year revenue guidance.
Supplementary Non-GAAP Financial Information
For additional non-GAAP financial details, please visit the Investor Relations section of the Company’s website at www.masimo.com to access Supplementary Financial Information.
Non-GAAP Financial Measures
The non-GAAP financial measures contained herein are a supplement to the corresponding financial measures prepared in accordance with U.S. GAAP. The non-GAAP financial measures presented exclude the items described below. Management believes that adjustments for these items assist investors in making comparisons of period-to-period operating results. Furthermore, management also believes that these items are not indicative of the Company’s on-going core operating performance. These non-GAAP financial measures have certain limitations in that they do not reflect all of the costs associated with the operations of the Company’s business as determined in accordance with GAAP.
Therefore, investors should consider non-GAAP financial measures in addition to, and not as a substitute for, or as superior to, measures of financial performance prepared in accordance with GAAP. The non-GAAP financial measures presented by the Company may be different from the non-GAAP financial measures used by other companies.
The Company has presented the following non-GAAP measures to assist investors in understanding the Company’s core net operating results on an on-going basis: (i) constant currency product revenue growth %, (ii) non-GAAP net income, (iii) non-GAAP (net income) earnings per diluted share and (iv) non-GAAP operating income/margin. These non-GAAP financial measures may also assist investors in making comparisons of the Company’s core operating results with those of other companies. Management believes constant currency product revenue growth, non-GAAP operating income/margin, non-GAAP net income and non-GAAP earnings per diluted share are important measures in the evaluation of the Company’s performance and uses these measures to better understand and evaluate our business.
The non-GAAP financial measures reflect adjustments for the following items, as well as the related income tax effects thereof:
Constant currency adjustments.
Some of our sales agreements with foreign customers provide for payment in currencies other than the U.S. Dollar. These foreign currency revenues, when converted into U.S. Dollars, can vary significantly from period to period depending on the average and quarter-end exchange rates during a respective period. We believe that comparing these foreign currency denominated revenues by holding the exchange rates constant with the prior year period is useful to management and investors in evaluating our product revenue growth rates on a period-to-period basis. We anticipate that fluctuations in foreign exchange rates and the related constant currency adjustments for calculation of our product revenue growth rate will continue to occur in future periods.
Royalty and other revenue, net of related costs.
We derive royalty and other revenue, net of related costs, from certain non-recurring contractual arrangements that we do not expect to continue in the future. We believe the exclusion of royalty and other revenue, net of related costs, associated with these non-recurring revenue streams is useful to management and investors in evaluating the performance of our ongoing operations on a period-to-period basis.
Acquisition/Strategic investment-related costs, including depreciation and amortization.
In the event the Company acquires, invests in or divests certain business operations, there may be non-recurring gains, losses or expenses that will be recognized related to the assets and/or liabilities sold or acquired that are not representative of normal on-going cash flows. Furthermore, there may be depreciation and amortization related to the revaluation of assets and liabilities (primarily intangible assets, property, plant and equipment adjustments, inventory revaluation, lease liabilities, etc.) to fair value through purchase accounting related to value created by the seller prior to the acquisition/strategic investment that does not reflect the normal on-going costs of operating our core business. We believe that exclusion of these gains, losses or costs in presenting non-GAAP financial measures provides management and investors a more effective means of evaluating historical performance and projected costs and the potential for realizing cost efficiencies within our core business. Depreciation and amortization related to the revaluation of acquisition related assets and liabilities will generally recur in future periods.
Litigation damages, awards and settlements.
In connection with litigation proceedings arising in the course of our business, we have recorded expenses as a defendant in such proceedings in the form of damages, as well as gains as a plaintiff in such proceedings in the form of litigation awards and settlement proceeds. We believe that exclusion of these gains (net of any related costs incurred in the period the award or settlement is recognized) and losses is useful to management and investors in evaluating the performance of our ongoing operations on a period-to-period basis. In this regard, we note that these expenses and gains are generally unrelated to our core business and/or are infrequent in nature.
Realized and unrealized gains or losses from foreign currency transactions.
We are exposed to foreign currency gains or losses on outstanding foreign currency denominated receivables and payables related to certain customer sales agreements, product costs and other operating expenses. As the Company does not actively hedge these currency exposures, changes in the underlying currency rates relative to the U.S. Dollar may result in realized and unrealized foreign currency gains and losses between the time these receivables and payables arise and the time that they are settled in cash. Since such realized and unrealized foreign currency gains and losses are the result of macro-economic factors and can vary significantly from one period to the next, we believe that exclusion of such realized and unrealized gains and losses are useful to management and investors in evaluating the performance of our ongoing operations on a period-to-period basis. Realized and unrealized foreign currency gains and losses are likely to recur in future periods.
Excess tax benefits from stock-based compensation.
Current authoritative accounting guidance requires that excess tax benefits or costs recognized on stock-based compensation expense be reflected in our provision for income taxes rather than paid-in capital. Since we cannot control or predict when stock option awards will be exercised or the price at which such awards will be exercised, the impact of such guidance can create significant volatility in our effective tax rate from one period to the next. We believe that exclusion of these excess tax benefits or costs is useful to management and investors in evaluating the performance of our ongoing operations on a period-to-period basis. These excess tax benefits or costs will generally recur in future periods as long as we continue to issue equity awards to our employees.
Third Quarter 2020 Actuals versus Third Quarter 2019 Actuals
RECONCILIATION OF GAAP TO NON-GAAP CONSTANT CURRENCY PRODUCT REVENUE(1): |
|||||||
|
|
Three Months Ended |
|||||
(in thousands, except percentages) |
|
September 26,
|
|
September 28,
|
|||
GAAP product revenue |
|
$ |
278,112 |
|
|
$ |
228,916 |
Non-GAAP constant currency adjustments: |
|
|
|
|
|||
Constant currency F/X adjustments |
|
(815 |
) |
|
N/A |
||
Total non-GAAP constant currency adjustments |
|
(815 |
) |
|
N/A |
||
Non-GAAP constant currency product revenue |
|
$ |
277,298 |
|
|
$ |
228,916 |
Product revenue growth % |
|||||||
GAAP |
21.5 |
% |
|||||
Non-GAAP constant currency |
21.1 |
% |
|||||
__________________ |
|||||||
(1) May not foot due to rounding. |
|||||||
RECONCILIATION OF GAAP TO NON-GAAP NET INCOME AND NET INCOME PER DILUTED SHARE(1): |
||||||||||||||||||||
|
|
Three Months Ended |
||||||||||||||||||
|
|
September 26,
|
|
September 28,
|
||||||||||||||||
(in thousands, except per share amounts) |
|
$ |
|
Per Diluted
|
|
$ |
|
Per Diluted
|
||||||||||||
GAAP net income |
|
$ |
49,405 |
|
|
|
$ |
0.85 |
|
|
|
$ |
49,085 |
|
|
|
$ |
0.86 |
|
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
|
||||||||||||
Royalty and other revenue, net of related costs |
|
— |
|
|
|
— |
|
|
|
(57 |
) |
|
|
— |
|
|
||||
Acquisition/strategic investment related costs |
|
1,277 |
|
|
|
0.02 |
|
|
|
1,098 |
|
|
|
0.02 |
|
|
||||
Non-operating other (income) expense |
|
(647 |
) |
|
|
(0.01 |
) |
|
|
856 |
|
|
|
0.01 |
|
|
||||
Tax impact of pre-tax non-GAAP adjustments above |
|
(202 |
) |
|
|
— |
|
|
|
(303 |
) |
|
|
(0.01 |
) |
|
||||
Excess tax benefits from stock-based compensation |
|
(3,076 |
) |
|
|
(0.05 |
) |
|
|
(7,020 |
) |
|
|
(0.12 |
) |
|
||||
Total non-GAAP adjustments |
|
(2,649 |
) |
|
|
(0.05 |
) |
|
|
(5,427 |
) |
|
|
(0.09 |
) |
|
||||
Non-GAAP net income |
|
$ |
46,756 |
|
|
|
$ |
0.80 |
|
|
|
$ |
43,657 |
|
|
|
$ |
0.76 |
|
|
Weighted average shares outstanding - diluted |
|
|
|
58,280 |
|
|
|
|
|
57,262 |
|
|
||||||||
__________________ |
||||||||||||||||||||
(1) May not foot due to rounding. |
||||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP OPERATING MARGIN(1): |
||||||||
|
|
Three Months Ended |
||||||
|
|
September 26,
|
September 28,
|
|||||
(in thousands, except percentages) |
|
$ |
|
$ |
||||
GAAP operating income/margin |
|
$ |
59,698 |
|
|
$ |
51,632 |
|
Non-GAAP adjustments: |
|
|
|
|
||||
Royalty and other revenue, net of related costs |
|
— |
|
|
(57 |
) |
||
Acquisition/strategic investment related costs |
|
1,277 |
|
|
1,098 |
|
||
Total non-GAAP adjustments |
|
1,277 |
|
|
1,040 |
|
||
Non-GAAP operating income/margin |
|
$ |
60,975 |
|
|
$ |
52,671 |
|
GAAP operating income/margin % |
21.5 |
% |
22.5 |
% |
||||
Non-GAAP operating income/margin % |
21.9 |
% |
23.0 |
% |
||||
__________________ |
||||||||
(1) May not foot due to rounding. |
||||||||
Full-Year 2020 Guidance versus Full-Year 2019 Actuals
RECONCILIATION OF GAAP PRODUCT REVENUE GROWTH % TO CONSTANT CURRENCY PRODUCT REVENUE GROWTH %: |
|||||||
(in thousands, except percentages) |
|
Full-Year 2020
|
|
Full-Year 2019
|
|||
GAAP product revenue |
|
$ |
1,128,000 |
|
|
$ |
936,408 |
Non-GAAP constant currency adjustments: |
|
|
|
|
|||
Constant currency F/X adjustments |
|
— |
|
|
N/A |
||
Total non-GAAP constant currency adjustments |
|
— |
|
|
N/A |
||
Non-GAAP constant currency product revenue |
|
$ |
1,128,000 |
|
|
$ |
936,408 |
Product revenue growth %: |
|||||||
GAAP |
20.5 |
% |
|||||
Non-GAAP constant currency |
20.5 |
% |
|||||
__________________ |
|||||||
(2) Updated guidance provided October 27, 2020. Prior guidance provided February 19, 2020. |
|||||||
RECONCILIATION OF GAAP TO NON-GAAP NET INCOME AND NET INCOME PER DILUTED SHARE(1): |
|||||||||||||||||||
|
|
|
|
|
|
||||||||||||||
|
Full-Year 2020 Updated Guidance(2) |
|
Full-Year 2019
|
||||||||||||||||
(in thousands, except per share amounts) |
$ |
|
Per Diluted
|
|
$ |
|
Per Diluted
|
||||||||||||
GAAP net income |
$ |
219,400 |
|
|
|
$ |
3.77 |
|
|
|
$ |
196,216 |
|
|
|
$ |
3.44 |
|
|
Non-GAAP adjustments: |
|
|
|
|
|
|
|
||||||||||||
Royalty and other revenue, net of related costs |
— |
|
|
|
— |
|
|
|
(1,262 |
) |
|
|
(0.02 |
) |
|
||||
Acquisition/strategic investment related costs |
6,900 |
|
|
|
0.12 |
|
|
|
4,729 |
|
|
|
0.08 |
|
|
||||
Litigation damages, awards and settlements |
(500 |
) |
|
|
(0.01 |
) |
|
|
— |
|
|
|
— |
|
|
||||
Non-operating other (income) expense |
(1,200 |
) |
|
|
(0.02 |
) |
|
|
627 |
|
|
|
0.01 |
|
|
||||
Tax impact of pre-tax non-GAAP adjustments above |
(1,300 |
) |
|
|
(0.02 |
) |
|
|
(689 |
) |
|
|
(0.01 |
) |
|
||||
Excess tax benefits from stock-based compensation |
(21,700 |
) |
|
|
(0.37 |
) |
|
|
(15,692 |
) |
|
|
(0.27 |
) |
|
||||
Total non-GAAP adjustments |
(17,800 |
) |
|
|
(0.31 |
) |
|
|
(12,286 |
) |
|
|
(0.22 |
) |
|
||||
Non-GAAP product net income |
$ |
201,600 |
|
|
|
$ |
3.46 |
|
|
|
$ |
183,930 |
|
|
|
$ |
3.22 |
|
|
Weighted average shares outstanding - diluted |
|
|
58,200 |
|
|
|
|
|
57,100 |
|
|
||||||||
__________________ |
|||||||||||||||||||
(1) May not foot due to rounding. |
|||||||||||||||||||
(2) Updated guidance provided October 27, 2020. Prior guidance provided February 19, 2020. |
|||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP GROSS PROFIT AND OPERATING MARGIN(1): |
||||||||
|
|
|
|
|
||||
|
|
Full-Year 2020
|
|
Full-Year 2019
|
||||
(in thousands, except percentages) |
|
$ |
|
$ |
||||
GAAP gross margin |
|
$ |
739,500 |
|
|
$ |
629,172 |
|
Non-GAAP adjustments: |
|
|
|
|
||||
Royalty and other revenue, net of related costs |
|
— |
|
|
(1,262 |
) |
||
Acquisition/strategic investment-related costs |
|
1,900 |
|
|
511 |
|
||
Total non-GAAP adjustments |
|
1,900 |
|
|
(751 |
) |
||
Non-GAAP gross margin |
|
$ |
741,400 |
|
|
$ |
628,421 |
|
GAAP gross margin % |
65.6 |
% |
67.1 |
% |
||||
Non-GAAP gross margin % |
65.7 |
% |
67.1 |
% |
||||
| GAAP operating income/margin | $ | 253,300 |
|
$ | 221,216 |
|
||
Non-GAAP adjustments: |
||||||||
Royalty and other revenue, net of related costs |
— |
|
(1,262 |
) |
||||
Acquisition/strategic investment-related costs |
6,900 |
|
4,729 |
|
||||
Litigation damages, awards and settlements |
(500 |
) |
— |
|
||||
Total non-GAAP adjustments |
6,400 |
|
3,467 |
|
||||
Non-GAAP operating income/margin |
$ | 259,700 |
|
$ | 224,683 |
|
||
GAAP operating income/margin % |
22.5 |
% |
23.6 |
% |
||||
Non-GAAP operating income/margin % |
23.0 |
% |
24.0 |
% |
||||
__________________ |
||||||||
(1) May not foot due to rounding. |
||||||||
(2) Updated guidance provided October 27, 2020. Prior guidance provided February 19, 2020. |
||||||||
Conference Call:
The conference call to review the results will begin at 1:30 p.m. PT today (4:30 p.m. ET) and will be hosted by Joe Kiani, Chairman and Chief Executive Officer, and Micah Young, Executive Vice President and Chief Financial Officer.
To register for the conference call and receive the dial-in number, please use the link below. Upon registering, each participant will be provided with call details and a registrant ID number.
Conference Call Registration Link:
http://www.directeventreg.com/registration/event/4925989
A replay of the webcast and conference call will be available shortly after the conclusion of the call and will be archived on the Company’s website.
About Masimo
Masimo (Nasdaq: MASI) is a global medical technology company that develops and produces a wide array of industry-leading monitoring technologies, including innovative measurements, sensors, patient monitors, and automation and connectivity solutions. Our mission is to improve patient outcomes and reduce the cost of care. Masimo SET® Measure-through Motion and Low Perfusion™ pulse oximetry, introduced in 1995, has been shown in over 100 independent and objective studies to outperform other pulse oximetry technologies. Masimo SET® has also been shown to help clinicians reduce severe retinopathy of prematurity in neonates, improve CCHD screening in newborns, and, when used for continuous monitoring with Masimo Patient SafetyNet™ in post-surgical wards, reduce rapid response team activations, ICU transfers, and costs. Masimo SET® is estimated to be used on more than 200 million patients in leading hospitals and other healthcare settings around the world, and is the primary pulse oximetry at 9 of the top 10 hospitals listed in the 2019-20 U.S. News and World Report Best Hospitals Honor Roll. Masimo continues to refine SET® and in 2018, announced that SpO2 accuracy on RD SET® sensors during conditions of motion has been significantly improved, providing clinicians with even greater confidence that the SpO2 values they rely on accurately reflect a patient’s physiological status. In 2005, Masimo introduced rainbow® Pulse CO-Oximetry technology, allowing noninvasive and continuous monitoring of blood constituents that previously could only be measured invasively, including total hemoglobin (SpHb®), oxygen content (SpOC™), carboxyhemoglobin (SpCO®), methemoglobin (SpMet®), Pleth Variability Index (PVi®), RPVi™ (rainbow® PVi), and Oxygen Reserve Index (ORi™). In 2013, Masimo introduced the Root® Patient Monitoring and Connectivity Platform, built from the ground up to be as flexible and expandable as possible to facilitate the addition of other Masimo and third-party monitoring technologies; key Masimo additions include Next Generation SedLine® Brain Function Monitoring, O3®Regional Oximetry, and ISA™ Capnography with NomoLine® sampling lines. Masimo’s family of continuous and spot-check monitoring Pulse CO-Oximeters® includes devices designed for use in a variety of clinical and non-clinical scenarios, including tetherless, wearable technology, such as Radius-7®and Radius PPG™, portable devices like Rad-67™, fingertip pulse oximeters like MightySat® Rx, and devices available for use both in the hospital and at home, such as Rad-97™. Masimo hospital automation and connectivity solutions are centered around the Iris® platform, and include Iris Gateway™, Patient SafetyNet, Replica™, Halo ION™, UniView™, and Masimo SafetyNet™. Additional information about Masimo and its products may be found at www.masimo.com. Published clinical studies on Masimo products can be found at www.masimo.com/evidence/featured-studies/feature/.
Forward-Looking Statements
All statements other than statements of historical facts included in this press release that address activities, events or developments that we expect, believe or anticipate will or may occur in the future are forward-looking statements including, in particular, the statements about our expectations for fourth quarter 2020 and full year 2020 financial guidance; our long-term outlook; demand for our products; anticipated revenue and earnings growth; our financial condition, results of operations and business generally; expectations regarding our ability to design and deliver innovative new noninvasive technologies and reduce the cost of care; and demand for our technologies. These forward-looking statements are based on management’s current expectations and beliefs and are subject to uncertainties and factors, all of which are difficult to predict and many of which are beyond our control and could cause actual results to differ materially and adversely from those described in the forward-looking statements. These risks include, but are not limited to, those related to: our dependence on Masimo SET® and Masimo rainbow SET™ products and technologies for substantially all of our revenue; any failure in protecting our intellectual property exposure to competitors’ assertions of intellectual property claims; the highly competitive nature of the markets in which we sell our products and technologies; any failure to continue developing innovative products and technologies; the lack of acceptance of any of our current or future products and technologies; obtaining regulatory approval of our current and future products and technologies; the risk that the implementation of our international realignment will not continue to produce anticipated operational and financial benefits, including a continued lower effective tax rate; the loss of our customers; the failure to retain and recruit senior management; product liability claims exposure; a failure to obtain expected returns from the amount of intangible assets we have recorded; the maintenance of our brand; the amount and type of equity awards that we may grant to employees and service providers in the future; our ongoing litigation and related matters; risks related to global economic and marketplace uncertainties related to the impact of the COVID-19 pandemic; and other factors discussed in the “Risk Factors” section of our most recent periodic reports filed with the Securities and Exchange Commission (“SEC”), including our most recent Form 10-K and Form 10-Q, all of which you may obtain for free on the SEC’s website at www.sec.gov. Although we believe that the expectations reflected in our forward-looking statements are reasonable, we do not know whether our expectations will prove correct. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof, even if subsequently made available by us on our website or otherwise. We do not undertake any obligation to update, amend or clarify these forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.
# # #
Masimo, SET, Signal Extraction Technology, Improving Patient Outcome and Reducing Cost of Care... by Taking Noninvasive Monitoring to New Sites and Applications, rainbow, SpHb, SpOC, SpCO, SpMet, PVI and ORI are trademarks or registered trademarks of Masimo Corporation.
MASIMO CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited, in thousands) |
|||||||||
|
September 26,
|
|
December 28,
|
||||||
ASSETS |
|
|
|
||||||
Current assets |
|
|
|
||||||
Cash and cash equivalents |
$ |
669,056 |
|
|
|
$ |
567,687 |
|
|
Short-term investments |
50,000 |
|
|
|
120,000 |
|
|
||
Accounts receivable, net of allowance for doubtful accounts |
146,859 |
|
|
|
132,433 |
|
|
||
Inventories |
204,779 |
|
|
|
115,871 |
|
|
||
Other current assets |
88,272 |
|
|
|
60,071 |
|
|
||
Total current assets |
1,158,966 |
|
|
|
996,062 |
|
|
||
Lease receivable, noncurrent |
56,212 |
|
|
|
49,936 |
|
|
||
Deferred costs and other contract assets |
18,566 |
|
|
|
16,214 |
|
|
||
Property and equipment, net |
267,160 |
|
|
|
219,552 |
|
|
||
Intangible assets, net |
57,306 |
|
|
|
27,251 |
|
|
||
Goodwill |
80,220 |
|
|
|
22,350 |
|
|
||
Deferred tax assets |
36,168 |
|
|
|
35,972 |
|
|
||
Other non-current assets |
38,545 |
|
|
|
28,791 |
|
|
||
Total assets |
$ |
1,713,143 |
|
|
|
$ |
1,396,128 |
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||||
Current liabilities |
|
|
|
||||||
Accounts payable |
$ |
89,533 |
|
|
|
$ |
54,548 |
|
|
Accrued compensation |
58,853 |
|
|
|
54,705 |
|
|
||
Deferred revenue and other contract liabilities, current |
44,542 |
|
|
|
25,939 |
|
|
||
Other current liabilities |
39,824 |
|
|
|
37,027 |
|
|
||
Total current liabilities |
232,752 |
|
|
|
172,219 |
|
|
||
Other non-current liabilities |
65,587 |
|
|
|
56,035 |
|
|
||
Total liabilities |
298,339 |
|
|
|
228,254 |
|
|
||
Commitments and contingencies |
|
|
|
||||||
Stockholders’ equity |
|
|
|
||||||
Common stock |
55 |
|
|
|
54 |
|
|
||
Treasury stock |
(527,171 |
) |
|
|
(526,580 |
) |
|
||
Additional paid-in capital |
676,568 |
|
|
|
600,624 |
|
|
||
Accumulated other comprehensive loss |
(5,214 |
) |
|
|
(6,718 |
) |
|
||
Retained earnings |
1,270,566 |
|
|
|
1,100,494 |
|
|
||
Total stockholders’ equity |
1,414,804 |
|
|
|
1,167,874 |
|
|
||
Total liabilities and stockholders’ equity |
$ |
1,713,143 |
|
|
|
$ |
1,396,128 |
|
|
MASIMO CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited, in thousands, except per share amounts) |
||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
September 26,
|
|
September 28,
|
|
September 26,
|
|
September 28,
|
|||||||||
Revenue: |
|
|
|
|
|
|
|
|||||||||
Product |
$ |
278,112 |
|
|
$ |
228,916 |
|
|
$ |
848,690 |
|
|
|
$ |
688,974 |
|
Royalty and other revenue |
— |
|
|
95 |
|
|
— |
|
|
|
1,353 |
|
||||
Total revenue |
278,112 |
|
|
229,011 |
|
|
848,690 |
|
|
|
690,327 |
|
||||
Cost of goods sold |
99,186 |
|
|
72,743 |
|
|
292,551 |
|
|
|
228,078 |
|
||||
Gross profit |
178,926 |
|
|
156,268 |
|
|
556,139 |
|
|
|
462,249 |
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|||||||||
Selling, general and administrative |
90,376 |
|
|
80,354 |
|
|
278,714 |
|
|
|
232,718 |
|
||||
Research and development |
28,852 |
|
|
24,282 |
|
|
86,971 |
|
|
|
69,872 |
|
||||
Litigation awards |
— |
|
|
— |
|
|
(474 |
) |
|
|
— |
|
||||
Total operating expenses |
119,228 |
|
|
104,636 |
|
|
365,211 |
|
|
|
302,590 |
|
||||
Operating income |
59,698 |
|
|
51,632 |
|
|
190,928 |
|
|
|
159,659 |
|
||||
Non-operating income |
1,357 |
|
|
2,723 |
|
|
6,108 |
|
|
|
10,138 |
|
||||
Income before provision for income taxes |
61,055 |
|
|
54,355 |
|
|
197,036 |
|
|
|
169,797 |
|
||||
Provision for income taxes |
11,650 |
|
|
5,270 |
|
|
27,403 |
|
|
|
26,502 |
|
||||
Net income |
$ |
49,405 |
|
|
$ |
49,085 |
|
|
$ |
169,633 |
|
|
|
$ |
143,295 |
|
|
|
|
|
|
|
|
|
|||||||||
Net income per share: |
|
|
|
|
|
|
|
|||||||||
Basic |
$ |
0.90 |
|
|
$ |
0.92 |
|
|
$ |
3.11 |
|
|
|
$ |
2.69 |
|
Diluted |
$ |
0.85 |
|
|
$ |
0.86 |
|
|
$ |
2.92 |
|
|
|
$ |
2.51 |
|
|
|
|
|
|
|
|
|
|||||||||
Weighted-average shares used in per share calculations: |
|
|
|
|
|
|
|
|||||||||
Basic |
54,997 |
|
|
53,535 |
|
|
54,543 |
|
|
|
53,367 |
|
||||
Diluted |
58,280 |
|
|
57,262 |
|
|
58,033 |
|
|
|
57,055 |
|
||||
The following table presents details of the stock-based compensation expense that is included in each functional line item in the condensed consolidated statements of operations (in thousands):
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
September 26,
|
|
September 28,
|
|
September 26,
|
|
September 28,
|
||||||||
Cost of goods sold |
$ |
184 |
|
|
$ |
110 |
|
|
$ |
498 |
|
|
$ |
339 |
|
Selling, general and administrative |
8,659 |
|
|
8,420 |
|
|
27,443 |
|
|
23,033 |
|
||||
Research and development |
3,069 |
|
|
2,325 |
|
|
8,431 |
|
|
6,273 |
|
||||
Total |
$ |
11,912 |
|
|
$ |
10,855 |
|
|
$ |
36,372 |
|
|
$ |
29,645 |
|
MASIMO CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited, in thousands) |
|||||||||
|
Nine Months Ended |
||||||||
|
September 26,
|
|
September 28,
|
||||||
Cash flows from operating activities: |
|
|
|
||||||
Net income |
$ |
169,633 |
|
|
|
$ |
143,295 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||||
Depreciation and amortization |
21,200 |
|
|
|
17,569 |
|
|
||
Stock-based compensation |
36,372 |
|
|
|
29,645 |
|
|
||
Loss on disposal of property, equipment and intangibles |
202 |
|
|
|
149 |
|
|
||
Provision for doubtful accounts |
5 |
|
|
|
678 |
|
|
||
Provision (benefit) for deferred income taxes |
136 |
|
|
|
(19 |
) |
|
||
Changes in operating assets and liabilities: |
|
|
|
||||||
Increase in accounts receivable |
(9,459 |
) |
|
|
(21,697 |
) |
|
||
Increase in inventories |
(86,815 |
) |
|
|
(15,221 |
) |
|
||
Increase in other current assets |
(23,461 |
) |
|
|
(12,060 |
) |
|
||
Increase in lease receivable, net |
(6,279 |
) |
|
|
(9,396 |
) |
|
||
(Increase) decrease in deferred costs and other contract assets |
(1,964 |
) |
|
|
8,901 |
|
|
||
Increase in other non-current assets |
(775 |
) |
|
|
(68 |
) |
|
||
Increase (decrease) in accounts payable |
31,793 |
|
|
|
(1,223 |
) |
|
||
Increase (decrease) in accrued compensation |
3,654 |
|
|
|
(975 |
) |
|
||
Increase in accrued liabilities |
4,691 |
|
|
|
389 |
|
|
||
(Decrease) increase in income tax payable |
(2,756 |
) |
|
|
3,430 |
|
|
||
Increase in deferred revenue and other contract-related liabilities |
9,973 |
|
|
|
6,760 |
|
|
||
Increase in other non-current liabilities |
395 |
|
|
|
1,259 |
|
|
||
Net cash provided by operating activities |
146,545 |
|
|
|
151,416 |
|
|
||
Cash flows from investing activities: |
|
|
|
||||||
Maturities (purchases) of short-term investments, net |
70,000 |
|
|
|
(120,000 |
) |
|
||
Purchases of property and equipment, net |
(60,017 |
) |
|
|
(56,064 |
) |
|
||
Increase in intangible assets |
(5,763 |
) |
|
|
(2,968 |
) |
|
||
Business combinations, net of cash acquired |
(78,310 |
) |
|
|
— |
|
|
||
Other strategic investing activities |
(6,750 |
) |
|
|
(5,189 |
) |
|
||
Net cash used in investing activities |
(80,840 |
) |
|
|
(184,221 |
) |
|
||
Cash flows from financing activities: |
|
|
|
||||||
Proceeds from issuance of common stock |
40,994 |
|
|
|
22,706 |
|
|
||
Payroll tax withholdings on behalf of employees for vested equity awards |
(1,449 |
) |
|
|
(123 |
) |
|
||
Repurchases of common stock |
(591 |
) |
|
|
(27,924 |
) |
|
||
Net cash provided by (used in) financing activities |
38,954 |
|
|
|
(5,341 |
) |
|
||
Effect of foreign currency exchange rates on cash |
(294 |
) |
|
|
(983 |
) |
|
||
Net increase (decrease) in cash, cash equivalents and restricted cash |
104,365 |
|
|
|
(39,129 |
) |
|
||
Cash, cash equivalents and restricted cash at beginning of period |
568,075 |
|
|
|
552,641 |
|
|
||
Cash, cash equivalents and restricted cash at end of period |
$ |
672,440 |
|
|
|
$ |
513,512 |
|
|
