Q3 2015 Highlights (compared to Q3 2014):
-
Total revenue, including royalties, rose 5.9% to $152.6 million
-
Product revenue rose 5.4% to $144.6 million
-
Masimo rainbow® revenue rose 29.7% to $17.1 million
-
SET® and rainbow® SET® units
shipments were 45,800
-
GAAP net income of $19.3 million, or $0.36 per diluted share versus
$14.9 million or $0.27 per diluted share in the year-ago period
-
Non-GAAP net income of $21.3 million, or $0.40 per diluted share
versus $15.2 million or $0.28 per diluted share in the year-ago period
IRVINE, Calif.--(BUSINESS WIRE)--Nov. 5, 2015--
Masimo (NASDAQ: MASI) today announced its financial results for the
third quarter ended October 3, 2015.
Third quarter 2015 product revenues rose 5.4% to $144.6 million,
compared to $137.1 million for the third quarter of fiscal year 2014,
and total revenue, including royalties, rose 5.9% to $152.6 million, up
from $144.1 million for the third quarter of fiscal year 2014. The
unfavorable effect of foreign currency movements reduced third quarter
product revenues by approximately $4.8 million.
The company’s worldwide direct product revenue in the third quarter of
2015 rose by 3.5% compared to the same period in 2014 and represented
84.7% of product revenue. OEM sales, which accounted for 16.9% of
product revenue, rose by 16.0% to $24.4 million in the third quarter of
2015 compared to the same period in 2014. Revenue from sales of Masimo
rainbow® products rose by 29.7% to $17.1 million in the third
quarter of 2015, compared to the same period in 2014.
GAAP net income for the third quarter of 2015 was $19.3 million, or
$0.36 per diluted share, compared to GAAP net income of $14.9 million,
or $0.27 per diluted share, in the third quarter of 2014. Non-GAAP net
income for the third quarter was $21.3 million, or $0.40 per diluted
share, versus non-GAAP net income of $15.2 million or $0.28 per diluted
share in the year-ago period. During the third quarter of 2015, the
company shipped 45,800 SET® pulse oximetry and rainbow®
Pulse CO-Oximetry™ units, excluding handheld units. Masimo
estimates its worldwide installed base as of October 3, 2015 to be
1,390,000 units, up 7.8% from 1,289,000 units as of September 27, 2014.
Joe Kiani, Chairman and Chief Executive Officer of Masimo, said, “Our
third quarter results reflect the continued demand for our SET®
Pulse Oximetry technology and our emerging rainbow® SET®
Pulse CO-Oximetry technology. We are happy to be able to report record
quarterly driver shipments and rainbow revenues, and another quarter of
strong year-over-year earnings growth. Our underlying technology
strength, along with our continued focus on value engineering and
expense management, continue to make us confident about the financial
leverage in our business model.”
During the nine month period ended October 3, 2015, the company
generated $53.5 million in cash from operations and as of October 3,
2015, total cash and cash investments were $103.6 million compared to
$134.5 million as of January 3, 2015. Also, during the nine month period
ended October 3, 2015, the company repurchased approximately 3.5 million
shares of stock for $130.2 million, including approximately 1.2 million
shares in the quarter ended October 3, 2015 for $48.5 million. These
repurchases complete the original 9.0 million share stock repurchase
plan authorized by the Board in 2013. Today, Masimo is also announcing
the Board’s authorization of a new 5.0 million share stock repurchase
plan.
2015 Financial Guidance
Masimo today is updating its 2015 financial guidance. Masimo now expects
fiscal 2015 total revenues to be approximately $627 million, up from
$621 million. Total fiscal 2015 product revenues are now expected to be
approximately $597 million, up from $592 million, while royalty revenues
are now expected to be $30 million, up from $29 million. Masimo now also
expects its fiscal 2015 GAAP earnings per diluted share to be $1.49, up
from $1.43 and expects non-GAAP earnings per diluted share to be
approximately $1.67, up from $1.61. Masimo will provide additional
financial information during the conference call today. Each of the
components of Masimo’s guidance set forth above is an estimate only and
actual performance could differ.
Conference Call
Masimo will hold a conference call today at 1:30 p.m. PT (4:30 p.m. ET)
to discuss the results. A live webcast of the call will be available
online from the investor relations page of the company’s website at www.masimo.com.
The dial-in numbers are (888) 520-7182 for domestic callers and +1 (706)
758-3929 for international callers. The reservation code for both
dial-in numbers is 64862474. After the live webcast, the call will be
available on Masimo’s website through December 4, 2015. In addition, a
telephonic replay of the call will be available through November 19,
2015. The replay dial-in numbers are (800) 585-8367 for domestic callers
and +1 (855) 859-2056 for international callers. Please use reservation
code 64862474.
About Masimo
Masimo (NASDAQ: MASI) is the global leader in innovative noninvasive
monitoring technologies that significantly improve patient care-helping
solve “unsolvable” problems. In 1995, the company debuted
Measure-Through-Motion and Low-Perfusion pulse oximetry, known as Masimo
SET®, which virtually eliminated false alarms and increased
pulse oximetry’s ability to detect life-threatening events. More than
100 independent and objective studies have shown that Masimo SET® outperforms
other pulse oximetry technologies, even under the most challenging
clinical conditions, including patient motion and low peripheral
perfusion. In 2005, Masimo introduced rainbow SET® 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®),
and Pleth Variability Index (PVI®), in addition to SpO2,
pulse rate, and perfusion index (PI). Additional information about
Masimo and its products may be found at www.masimo.com.
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 full fiscal year 2015 total and product
revenues and GAAP and non-GAAP earnings per diluted share; 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; 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 are
trademarks or registered trademarks of Masimo Corporation
MASIMO CORPORATION
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
(unaudited, in thousands)
|
|
|
|
October 3,
|
|
January 3,
|
|
|
|
2015
|
|
|
|
2015
|
|
ASSETS
|
|
|
|
|
Current assets
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
103,581
|
|
|
$
|
134,453
|
|
Accounts receivable, net of allowance for doubtful accounts
|
|
|
75,465
|
|
|
|
71,017
|
|
Inventories
|
|
|
73,311
|
|
|
|
69,718
|
|
Prepaid income taxes
|
|
|
5,420
|
|
|
|
417
|
|
Other current assets
|
|
|
21,710
|
|
|
|
21,471
|
|
Deferred tax assets
|
|
|
18,062
|
|
|
|
18,065
|
|
Total current assets
|
|
|
297,549
|
|
|
|
315,141
|
|
Deferred cost of goods sold
|
|
|
67,891
|
|
|
|
67,485
|
|
Property and equipment, net
|
|
|
128,569
|
|
|
|
101,952
|
|
Intangible assets, net
|
|
|
27,883
|
|
|
|
27,771
|
|
Goodwill
|
|
|
20,452
|
|
|
|
20,979
|
|
Deferred tax assets
|
|
|
24,124
|
|
|
|
24,193
|
|
Other assets
|
|
|
11,318
|
|
|
|
7,485
|
|
Total assets
|
|
$
|
577,786
|
|
|
$
|
565,006
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
Current liabilities
|
|
|
|
|
Accounts payable
|
|
$
|
28,735
|
|
|
$
|
38,045
|
|
Accrued compensation
|
|
|
31,734
|
|
|
|
33,600
|
|
Accrued liabilities
|
|
|
24,096
|
|
|
|
24,541
|
|
Income taxes payable
|
|
|
2,481
|
|
|
|
6,562
|
|
Deferred revenue
|
|
|
24,647
|
|
|
|
21,067
|
|
Current portion of capital lease obligations
|
|
|
80
|
|
|
|
79
|
|
Total current liabilities
|
|
|
111,773
|
|
|
|
123,894
|
|
Deferred revenue
|
|
|
337
|
|
|
|
453
|
|
Long term debt
|
|
|
190,100
|
|
|
|
125,145
|
|
Other liabilities
|
|
|
7,342
|
|
|
|
7,773
|
|
Total liabilities
|
|
|
309,552
|
|
|
|
257,265
|
|
Commitments and contingencies
|
|
|
|
|
Equity
|
|
|
|
|
Masimo Corporation stockholders’ equity:
|
|
|
|
|
Common stock
|
|
|
50
|
|
|
|
52
|
|
Treasury stock
|
|
|
(316,063
|
)
|
|
|
(185,906
|
)
|
Additional paid-in capital
|
|
|
325,128
|
|
|
|
288,686
|
|
Accumulated other comprehensive loss
|
|
|
(4,339
|
)
|
|
|
(2,093
|
)
|
Retained earnings
|
|
|
264,459
|
|
|
|
205,260
|
|
Total Masimo Corporation stockholders’ equity
|
|
|
269,235
|
|
|
|
305,999
|
|
Noncontrolling interest
|
|
|
(1,001
|
)
|
|
|
1,742
|
|
Total equity
|
|
|
268,234
|
|
|
|
307,741
|
|
Total liabilities and equity
|
|
$
|
577,786
|
|
|
$
|
565,006
|
|
|
MASIMO CORPORATION
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
(unaudited, in thousands, except per share amounts)
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
October 3,
|
|
September 27,
|
|
October 3,
|
|
September 27,
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2014
|
|
Revenue:
|
|
|
|
|
|
|
|
|
Product
|
|
$
|
144,603
|
|
|
$
|
137,142
|
|
|
$
|
439,572
|
|
|
$
|
402,868
|
|
Royalty
|
|
|
7,972
|
|
|
|
6,976
|
|
|
|
23,266
|
|
|
|
21,988
|
|
Total revenue
|
|
|
152,575
|
|
|
|
144,118
|
|
|
|
462,838
|
|
|
|
424,856
|
|
Cost of goods sold
|
|
|
50,343
|
|
|
|
47,894
|
|
|
|
154,600
|
|
|
|
143,236
|
|
Gross profit
|
|
|
102,232
|
|
|
|
96,224
|
|
|
|
308,238
|
|
|
|
281,620
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
59,607
|
|
|
|
62,064
|
|
|
|
182,072
|
|
|
|
179,533
|
|
Research and development
|
|
|
14,485
|
|
|
|
14,213
|
|
|
|
42,808
|
|
|
|
41,552
|
|
Litigation award and defense costs
|
|
|
—
|
|
|
|
(2,321
|
)
|
|
|
—
|
|
|
|
(10,331
|
)
|
Total operating expenses
|
|
|
74,092
|
|
|
|
73,956
|
|
|
|
224,880
|
|
|
|
210,754
|
|
Operating income
|
|
|
28,140
|
|
|
|
22,268
|
|
|
|
83,358
|
|
|
|
70,866
|
|
Non-operating (expense) income
|
|
|
(1,050
|
)
|
|
|
(566
|
)
|
|
|
(2,022
|
)
|
|
|
(43
|
)
|
Income before provision for income taxes
|
|
|
27,090
|
|
|
|
21,702
|
|
|
|
81,336
|
|
|
|
70,823
|
|
Provision for income taxes
|
|
|
9,161
|
|
|
|
5,568
|
|
|
|
24,889
|
|
|
|
18,246
|
|
Net income including noncontrolling interest
|
|
|
17,929
|
|
|
|
16,134
|
|
|
|
56,447
|
|
|
|
52,577
|
|
Net loss (income) attributable to the noncontrolling interest
|
|
|
1,396
|
|
|
|
(1,271
|
)
|
|
|
2,752
|
|
|
|
(1,280
|
)
|
Net income attributable to Masimo Corporation stockholders
|
|
|
19,325
|
|
|
|
14,863
|
|
|
|
59,199
|
|
|
|
51,297
|
|
|
|
|
|
|
|
|
|
|
Net income per share attributable to Masimo Corporation stockholders:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.38
|
|
|
$
|
0.28
|
|
|
$
|
1.15
|
|
|
$
|
0.92
|
|
Diluted
|
|
$
|
0.36
|
|
|
$
|
0.27
|
|
|
$
|
1.10
|
|
|
$
|
0.91
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares used in per share calculations:
|
|
|
|
|
|
|
|
|
Basic
|
|
|
50,974
|
|
|
|
53,988
|
|
|
|
51,653
|
|
|
|
55,521
|
|
Diluted
|
|
|
53,686
|
|
|
|
54,618
|
|
|
|
53,946
|
|
|
|
56,381
|
|
|
The following table presents details of the share-based
compensation expense that is included in each functional line item
in the condensed consolidated statements of income (in thousands):
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
October 3,
|
|
September 27,
|
|
October 3,
|
|
September 27,
|
|
|
|
2015
|
|
|
|
2014
|
|
|
|
2015
|
|
|
|
2014
|
|
Cost of goods sold
|
|
$
|
79
|
|
|
$
|
90
|
|
|
$
|
270
|
|
|
$
|
333
|
|
Selling, general and administrative
|
|
|
1,985
|
|
|
|
2,220
|
|
|
|
6,052
|
|
|
|
6,308
|
|
Research and development
|
|
|
639
|
|
|
|
265
|
|
|
|
1,810
|
|
|
|
1,143
|
|
Total
|
|
$
|
2,703
|
|
|
$
|
2,575
|
|
|
$
|
8,132
|
|
|
$
|
7,784
|
|
|
MASIMO CORPORATION
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(unaudited, in thousands)
|
|
|
|
Nine Months Ended
|
|
|
October 3,
|
|
September 27,
|
|
|
2015
|
|
2014
|
Cash flows from operating activities:
|
|
|
|
|
Net income including noncontrolling interest
|
|
$
|
56,447
|
|
|
$
|
52,577
|
|
Adjustments to reconcile net income including noncontrolling
interest to net cash provided by operating activities:
|
|
|
|
|
Depreciation and amortization
|
|
|
11,603
|
|
|
|
9,481
|
|
Share-based compensation
|
|
|
8,132
|
|
|
|
7,784
|
|
Loss on disposal of property and equipment
|
|
|
22
|
|
|
|
2
|
|
Provision for doubtful accounts
|
|
|
506
|
|
|
|
211
|
|
Provision for deferred income taxes
|
|
|
—
|
|
|
|
2,926
|
|
Income tax benefit from exercise of stock options granted prior to
January 1, 2006
|
|
|
2,006
|
|
|
|
49
|
|
Excess tax (benefit) deficit from share-based compensation
arrangements
|
|
|
(1,837
|
)
|
|
|
74
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
(Increase) decrease in accounts receivable
|
|
|
(5,048
|
)
|
|
|
3,198
|
|
Increase in inventories
|
|
|
(3,755
|
)
|
|
|
(6,306
|
)
|
Increase in deferred cost of goods sold
|
|
|
(528
|
)
|
|
|
(3,580
|
)
|
Increase in prepaid income taxes
|
|
|
(5,003
|
)
|
|
|
(685
|
)
|
Increase in other assets
|
|
|
(4,140
|
)
|
|
|
(4,793
|
)
|
Decrease in accounts payable
|
|
|
(4,179
|
)
|
|
|
(1,609
|
)
|
(Decrease) increase in accrued compensation
|
|
|
(1,436
|
)
|
|
|
1,181
|
|
(Decrease) increase in accrued liabilities
|
|
|
(276
|
)
|
|
|
5,446
|
|
(Decrease) increase in income tax payable
|
|
|
(2,212
|
)
|
|
|
558
|
|
Increase in deferred revenue
|
|
|
3,465
|
|
|
|
445
|
|
Decrease in other liabilities
|
|
|
(272
|
)
|
|
|
(136
|
)
|
Net cash provided by operating activities
|
|
|
53,495
|
|
|
|
66,823
|
|
Cash flows from investing activities:
|
|
|
|
|
Purchases of property and equipment, net
|
|
|
(40,520
|
)
|
|
|
(66,847
|
)
|
Increase in intangible assets
|
|
|
(3,085
|
)
|
|
|
(2,779
|
)
|
Net cash used in investing activities
|
|
|
(43,605
|
)
|
|
|
(69,626
|
)
|
Cash flows from financing activities:
|
|
|
|
|
Borrowings under line of credit
|
|
|
107,500
|
|
|
|
125,000
|
|
Repayments on line of credit
|
|
|
(42,500
|
)
|
|
|
—
|
|
Debt issuance costs
|
|
|
—
|
|
|
|
(143
|
)
|
Repayments of capital lease obligations
|
|
|
(81
|
)
|
|
|
(105
|
)
|
Proceeds from issuance of common stock
|
|
|
24,942
|
|
|
|
2,687
|
|
Payroll tax withholdings on behalf of employees for stock options
|
|
|
(472
|
)
|
|
|
—
|
|
Excess tax benefit (deficit) from share-based compensation
arrangements
|
|
|
1,837
|
|
|
|
(74
|
)
|
Repurchases of common stock
|
|
|
(130,157
|
)
|
|
|
(98,676
|
)
|
Issuance (repurchases) of equity by noncontrolling interest, net of
equity issued
|
|
|
4
|
|
|
|
(38
|
)
|
Net cash (used in) provided by financing activities
|
|
|
(38,927
|
)
|
|
|
28,651
|
|
Effect of foreign currency exchange rates on cash
|
|
|
(1,835
|
)
|
|
|
(2,326
|
)
|
Net (decrease) increase in cash and cash equivalents
|
|
|
(30,872
|
)
|
|
|
23,522
|
|
Cash and cash equivalents at beginning of period
|
|
|
134,453
|
|
|
|
95,466
|
|
Cash and cash equivalents at end of period
|
|
$
|
103,581
|
|
|
$
|
118,988
|
|
|
MASIMO CORPORATION
|
SUPPLEMENTAL NON-GAAP INFORMATION
|
(unaudited in thousands, except percentages and per share amounts)
|
|
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP NET INCOME ATTRIBUTABLE TO MASIMO
SHAREHOLDERS:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
October 3,
|
|
September 27,
|
|
October 3,
|
|
September 27,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
GAAP net income attributable to Masimo Corporation stockholders
|
|
$
|
19,325
|
|
|
$
|
14,863
|
|
|
$
|
59,199
|
|
|
$
|
51,297
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
|
|
|
|
|
Constant currency F/X adjustments:
|
|
|
|
|
|
|
|
|
Product revenue
|
|
|
4,769
|
|
|
|
—
|
|
|
|
14,486
|
|
|
|
—
|
|
Cost of goods sold
|
|
|
(1,262
|
)
|
|
|
—
|
|
|
|
(3,159
|
)
|
|
|
—
|
|
Operating expenses
|
|
|
(1,724
|
)
|
|
|
—
|
|
|
|
(5,648
|
)
|
|
|
—
|
|
Non-operating income
|
|
|
(154
|
)
|
|
|
—
|
|
|
|
673
|
|
|
|
—
|
|
Subtotal - Constant currency F/X adjustments
|
|
|
1,629
|
|
|
|
—
|
|
|
|
6,352
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related
intangible assets:
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
114
|
|
|
|
114
|
|
|
|
343
|
|
|
|
343
|
|
Operating expenses
|
|
|
274
|
|
|
|
274
|
|
|
|
821
|
|
|
|
821
|
|
Subtotal - Amortization of acquisition-related intangible assets
|
|
|
388
|
|
|
|
388
|
|
|
|
1,164
|
|
|
|
1,164
|
|
|
|
|
|
|
|
|
|
|
Litigation awards, damages and defense costs:
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
—
|
|
|
|
(2,321
|
)
|
|
|
—
|
|
|
|
(10,331
|
)
|
Noncontrolling interest
|
|
|
—
|
|
|
|
2,321
|
|
|
|
—
|
|
|
|
2,321
|
|
Subtotal - Litigation awards, damages and defense costs
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(8,010
|
)
|
|
|
|
|
|
|
|
|
|
Net tax impact of above items
|
|
|
(24
|
)
|
|
|
(88
|
)
|
|
|
(149
|
)
|
|
|
2,813
|
|
|
|
|
|
|
|
|
|
|
Total non-GAAP adjustments
|
|
|
1,993
|
|
|
|
300
|
|
|
|
7,367
|
|
|
|
(4,033
|
)
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to Masimo Corporation stockholders
|
|
$
|
21,318
|
|
|
$
|
15,163
|
|
|
$
|
66,566
|
|
|
$
|
47,264
|
|
|
|
|
|
|
|
|
|
|
Net income per diluted share attributable to Masimo Corporation
stockholders:
|
|
|
|
|
|
|
|
|
GAAP net income per diluted share
|
|
$
|
0.36
|
|
|
$
|
0.27
|
|
|
$
|
1.10
|
|
|
$
|
0.91
|
|
Non-GAAP Adjustments per diluted share
|
|
|
0.04
|
|
|
|
0.01
|
|
|
|
0.13
|
|
|
|
(0.07
|
)
|
Non-GAAP net income per diluted share
|
|
$
|
0.40
|
|
|
$
|
0.28
|
|
|
$
|
1.23
|
|
|
$
|
0.84
|
|
|
RECONCILIATION OF GAAP TO NON-GAAP EPS
GUIDANCE:
|
|
|
|
Fiscal Year
|
|
|
Ending
|
|
|
January 2,
|
|
|
|
2016
|
|
GAAP EPS guidance
|
|
$
|
1.49
|
|
Constant currency F/X adjustments
|
|
|
0.15
|
|
Amortization of acquisition-related intangible assets
|
|
|
0.03
|
|
Litigation awards, damages and defense costs
|
|
|
—
|
|
Net tax impact of above items
|
|
|
—
|
|
Total non-GAAP EPS adjustments
|
|
|
0.18
|
|
Non-GAAP EPS guidance
|
|
$
|
1.67
|
|
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.
generally accepted accounting principles (GAAP). The non-GAAP financial
measures presented exclude the items summarized in the above table that
are more fully described below. Management believes that adjustments for
these items assist investors in making comparisons of period-to-period
operating results and 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 on a basis
consistent with its historical presentation, to assist investors in
understanding the company’s core net operating results on an on-going
basis: (i) non-GAAP net income attributable to Masimo Corporation
stockholders, (ii) non-GAAP product revenue, (iii) non-GAAP gross
profit, (iv) non-GAAP operating expenses, (v) non-GAAP non-operating
income (expense), (vi) non-GAAP noncontrolling interest, and (vii)
non-GAAP net income per diluted share attributable to Masimo Corporation
stockholders. 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 non-GAAP product
revenue, non-GAAP gross profit, non-GAAP net income attributable to
Masimo Corporation stockholders and non-GAAP net income per diluted
share attributable to Masimo Corporation stockholders 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 F/X adjustments. Some of
our sales agreements with foreign customers provide for payment in
currencies other than the U.S. Dollar. Similarly, certain of our product
costs and operating expenses, and the related balance sheet payables and
accruals, are denominated in foreign currencies other than the U.S.
Dollar. These foreign currency revenues, costs and expenses,
receivables, payables and accruals, 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, costs and
expenses, receivables, payables and accruals by holding the exchange
rates constant with the prior year period is useful to management and
investors in evaluating the performance of our ongoing operations on a
period-to-period basis. We anticipate that fluctuations in foreign
exchange rates and these related constant currency and other foreign
exchange adjustments will continue to occur in future periods.
Amortization of acquisition-related intangibles.
Amortization of intangibles generally represents costs incurred by an
acquired company or other third party to build value prior to our
acquisition of the intangible assets. As such, it is effectively part of
the transaction costs of the acquisition rather than ongoing costs of
operating our core business. As a result, we believe that exclusion of
these costs in presenting non-GAAP financial measures provides
management and investors a more effective means of evaluating its
historical performance and projected costs and the potential for
realizing cost efficiencies within our core business. Amortization of
intangibles will recur in future periods.
Litigation awards, damages and defense costs.
In connection with litigation proceedings arising in the course of our
business, we have previously recorded expenses as a defendant in such
proceedings in the form of damages and directly-related legal fees, as
well as reversals of such damages and directly-related legal fee
expenses upon a court vacating a prior award against us. In addition, we
have also previously recorded recoveries of damages and directly-related
legal fees as a plaintiff in litigation proceedings. We believe that
exclusion of these expenses, expense reversals and recoveries 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, expense reversals and recoveries are generally unrelated
to our core business and/or infrequent in nature.
Reconciliations between the GAAP and non-GAAP amounts for each financial
statement line item are as follows:
RECONCILIATION OF GAAP PRODUCT REVENUE TO
NON-GAAP PRODUCT REVENUE:
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
October 3,
|
|
September 27,
|
|
October 3,
|
|
September 27,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
GAAP product revenue
|
|
$
|
144,603
|
|
|
$
|
137,142
|
|
|
$
|
439,572
|
|
|
$
|
402,868
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments
|
|
|
|
|
|
|
|
|
Constant currency F/X adjustments
|
|
|
4,769
|
|
|
|
—
|
|
|
|
14,486
|
|
|
|
—
|
|
Total non-GAAP product revenue adjustments
|
|
|
4,769
|
|
|
|
—
|
|
|
|
14,486
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP product revenue
|
|
$
|
149,372
|
|
|
$
|
137,142
|
|
|
$
|
454,058
|
|
|
$
|
402,868
|
|
|
RECONCILIATION OF GAAP GROSS PROFIT TO
NON-GAAP GROSS PROFIT:
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
October 3,
|
|
September 27,
|
|
October 3,
|
|
September 27,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
GAAP gross profit
|
|
$
|
102,232
|
|
|
$
|
96,224
|
|
|
$
|
308,238
|
|
|
$
|
281,620
|
|
GAAP product gross profit %
|
|
|
65.2
|
%
|
|
|
65.1
|
%
|
|
|
64.8
|
%
|
|
|
64.4
|
%
|
GAAP total gross profit %
|
|
|
67.0
|
%
|
|
|
66.8
|
%
|
|
|
66.6
|
%
|
|
|
66.3
|
%
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments
|
|
|
|
|
|
|
|
|
Constant currency F/X adjustments
|
|
|
3,507
|
|
|
|
—
|
|
|
|
11,327
|
|
|
|
—
|
|
Amortization of acquisition-related intangible assets
|
|
|
114
|
|
|
|
114
|
|
|
|
343
|
|
|
|
343
|
|
Total non-GAAP gross profit adjustments
|
|
|
3,621
|
|
|
|
114
|
|
|
|
11,670
|
|
|
|
343
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit
|
|
$
|
105,853
|
|
|
$
|
96,338
|
|
|
$
|
319,908
|
|
|
$
|
281,963
|
|
Non-GAAP product gross profit %
|
|
|
65.5
|
%
|
|
|
65.2
|
%
|
|
|
65.3
|
%
|
|
|
64.5
|
%
|
Non-GAAP total gross profit %
|
|
|
67.3
|
%
|
|
|
66.8
|
%
|
|
|
67.0
|
%
|
|
|
66.4
|
%
|
|
RECONCILIATION OF GAAP OPERATING EXPENSES
TO NON-GAAP OPERATING EXPENSES:
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
October 3,
|
|
September 27,
|
|
October 3,
|
|
September 27,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
GAAP operating expenses
|
|
$
|
74,092
|
|
|
$
|
73,956
|
|
|
$
|
224,880
|
|
|
$
|
210,754
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments
|
|
|
|
|
|
|
|
|
Constant currency F/X adjustments
|
|
|
1,724
|
|
|
|
—
|
|
|
|
5,648
|
|
|
|
—
|
|
Amortization of acquisition-related intangible assets
|
|
|
(274
|
)
|
|
|
(274
|
)
|
|
|
(821
|
)
|
|
|
(821
|
)
|
Litigation awards, damages and defense costs
|
|
|
—
|
|
|
|
2,321
|
|
|
|
—
|
|
|
|
10,331
|
|
Total non-GAAP operating expenses adjustments
|
|
|
1,450
|
|
|
|
2,047
|
|
|
|
4,827
|
|
|
|
9,510
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating expenses
|
|
$
|
75,542
|
|
|
$
|
76,003
|
|
|
$
|
229,707
|
|
|
$
|
220,264
|
|
|
RECONCILIATION OF GAAP NON-OPERATING
INCOME TO NON-GAAP NON-OPERATING INCOME:
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
October 3,
|
|
September 27,
|
|
October 3,
|
|
September 27,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
GAAP non-operating income (expense)
|
|
|
(1,050
|
)
|
|
|
(566
|
)
|
|
|
(2,022
|
)
|
|
|
(43
|
)
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments
|
|
|
|
|
|
|
|
|
Constant currency F/X adjustments
|
|
|
(154
|
)
|
|
|
—
|
|
|
|
673
|
|
|
|
—
|
|
Total non-GAAP non-operating income adjustments
|
|
|
(154
|
)
|
|
|
—
|
|
|
|
673
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP non-operating income (expense)
|
|
$
|
(1,204
|
)
|
|
$
|
(566
|
)
|
|
$
|
(1,349
|
)
|
|
$
|
(43
|
)
|
|
RECONCILIATION OF GAAP NONCONTROLLING
INTEREST TO NON-GAAP NONCONTROLLING INTEREST:
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
October 3,
|
|
September 27,
|
|
October 3,
|
|
September 27,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
GAAP noncontrolling interest
|
|
|
1,396
|
|
|
|
(1,271
|
)
|
|
|
2,752
|
|
|
|
(1,280
|
)
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments
|
|
|
|
|
|
|
|
|
Litigation awards, damages and defense costs
|
|
|
—
|
|
|
|
(2,321
|
)
|
|
|
—
|
|
|
|
(2,321
|
)
|
Tax impact of above items
|
|
|
—
|
|
|
|
(341
|
)
|
|
|
—
|
|
|
|
(341
|
)
|
Total non-GAAP noncontrolling interest adjustments
|
|
|
—
|
|
|
|
(2,662
|
)
|
|
|
—
|
|
|
|
(2,662
|
)
|
|
|
|
|
|
|
|
|
|
Non-GAAP noncontrolling interest
|
|
$
|
1,396
|
|
|
$
|
(3,933
|
)
|
|
$
|
2,752
|
|
|
$
|
(3,942
|
)
|
|
RECONCILIATION OF GAAP NET INCOME PER
DILUTED SHARE TO NON-GAAP NET INCOME PER DILUTED SHARE:
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
October 3,
|
|
September 27,
|
|
October 3,
|
|
September 27,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
GAAP net income per diluted share attributable to Masimo Corporation
stockholders
|
|
$
|
0.36
|
|
|
$
|
0.27
|
|
|
$
|
1.10
|
|
|
$
|
0.91
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments
|
|
|
|
|
|
|
|
|
Constant currency F/X adjustments
|
|
|
0.03
|
|
|
|
—
|
|
|
|
0.11
|
|
|
|
—
|
|
Amortization of acquisition-related intangible assets
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.02
|
|
|
|
0.02
|
|
Litigation awards, damages and defense costs
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(0.14
|
)
|
Net tax impact of above items
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
0.05
|
|
Total non-GAAP net income per diluted share adjustments
|
|
|
0.04
|
|
|
|
0.01
|
|
|
|
0.13
|
|
|
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per diluted share attributable to Masimo
Corporation stockholders
|
|
$
|
0.40
|
|
|
$
|
0.28
|
|
|
$
|
1.23
|
|
|
$
|
0.84
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20151105006734/en/
Source: Masimo
Masimo
Investor Contact:
Eli Kammerman
(949)
297-7077
ekammerman@masimo.com
or
Media
Contact:
Irene Paigah
(858) 858-7001
irenap@masimo.com