EX-99.1 2 masi-20190506xex991.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1
masimologoq12019a.jpg
Masimo Reports First Quarter 2019 Financial Results
Q1 2019 Highlights
 
 
Total revenue, including royalty and other revenue, was $231.7 million;
 
 
Product revenue increased 12.8% to $230.5 million, or 14.3% on a constant currency basis;
 
 
Shipments of noninvasive technology boards and monitors increased 18.8% to 63,700;
 
 
GAAP net income per diluted share was $0.87; and
 
 
Non-GAAP net income per diluted share increased 23.4% to $0.79.
Irvine, California, May 6, 2019 - Masimo (Nasdaq: MASI) today announced its financial results for the first quarter ended March 30, 2019.
First Quarter 2019 Results:
Total revenue, including royalty and other revenue, was $231.7 million. Product revenue increased 12.8% to $230.5 million, or 14.3% on a constant currency basis. Shipments of noninvasive technology boards and monitors increased approximately 18.8% to 63,700 in the first quarter of 2019, compared to 53,600 in the first quarter of 2018.
GAAP operating margin was 24.2%. Non-GAAP operating margin increased 160 basis points to 24.0%, compared to 22.4% in the prior year period.
For the first quarter of 2019, GAAP net income was $49.3 million or $0.87 per diluted share. Non-GAAP net income per diluted share increased 23.4% to $0.79 per diluted share, compared to $0.64 per diluted share in the prior year period.
Total cash and short-term investments increased by $40.4 million during the quarter to reach $592.9 million as of March 30, 2019.
As a result of the strong performance in the first quarter, Masimo is raising its guidance for fiscal year 2019. The Company now expects product revenues of $918.0 million, which reflects reported growth of 10.6% and constant currency growth of 11.4%. Masimo is also raising its GAAP EPS guidance to $3.25 and its non-GAAP EPS guidance to $3.12.
Joe Kiani, Chairman and Chief Executive Officer of Masimo, said, “We’re off to a great start to 2019 and we are happy to report first quarter results that once again exceeded expectations. Our first quarter results illustrate the strength of our global business. Our product revenue increased 14.3% on a constant currency basis to reach $230.5 million, while we had record worldwide shipments of 63,700 noninvasive technology boards and monitors. While we are enabling more customers to improve their patient care while simultaneously helping them reduce their cost of care, our clinical leading noninvasive monitoring technologies are the driving force behind our financial success. As we celebrate our 30th anniversary, we are delighted to be able raise our revenue and earnings guidance for 2019.”


-1-



2019 Financial Guidance
The Company provided the following updated estimates for its full year 2019 guidance:
 
 
2019 Updated Guidance(1)
 
Prior 2019 Guidance(1)
(in millions, except percentages and earnings per share)
 
GAAP
 
Non-GAAP
 
GAAP
 
Non-GAAP
Total revenue
 
$
919.1

 
$
918.0

 
$
912.0

 
$
912.0

   Product revenue
 
$
918.0

 
$
918.0

 
$
912.0

 
$
912.0

      Percentage growth - as reported
 
10.6
%
 
10.6
%
 
9.9
%
 
9.9
%
      Percentage growth - constant currency
 
N/A

 
11.4
%
 
N/A

 
10.7
%
   Royalty and other revenue
 
$
1.1

 
$

 
$

 
$

Gross margin
 
66.8
%
 
66.8
%
 
66.7
%
 
66.8
%
Operating margin
 
23.9
%
 
24.0
%
 
23.8
%
 
24.0
%
Diluted earnings per share
 
$
3.25

 
$
3.12

 
$
3.19

 
$
3.08

EBITDA
 
26.4
%
 
30.5
%
 
26.4
%
 
30.4
%
Estimated tax rate
 
19.9
%
 
23.2
%
 
19.8
%
 
23.2
%
______________
(1) 
Updated guidance provided May 6, 2019. Prior guidance provided February 26, 2019.

Total revenue, including royalty and other revenue, increasing to $919.1 million;
Product revenue increasing 10.6% to $918.0 million, or 11.4% on a constant currency basis;
GAAP diluted earnings per share increasing to $3.25;
Non-GAAP diluted earnings per share increasing 17.7% to $3.12; and
Included in our full year revenue guidance is approximately $6.5 million of year-over-year currency headwinds.
Impact of Adoption of New Lease Accounting Standard
Effective December 30, 2018, we adopted Accounting Standards Codification (ASC) Topic 842, Leases (ASC 842). Our adoption of ASC 842 generally resulted in (a) the recognition of lessee right-of-use (ROU) assets for the right to use assets subject to operating leases; (b) the recognition of lessee lease liabilities for our obligation to make payments under operating leases; and (c) the acceleration of when we recognize certain revenue and costs as a lessor of equipment provided to end-user hospitals at no up-front charge under deferred equipment agreements with fixed multi-year sensor purchase commitments. For additional information with respect to the impact of the adoption of this new accounting standard, please reference Note 2 to our condensed consolidated financial statements that will be included in Part I, Item 1 of our Quarterly Report on Form 10-Q for the quarter ended March 30, 2019, once filed with the Securities and Exchange Commission (SEC) and Exhibit 99.3 that was included in our Current Report on Form 8-K that was filed with the SEC today.
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.

-2-



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 diluted earnings per share, (iv) non-GAAP gross profit/margin, (v) non-GAAP operating income/margin, (vi) non-GAAP product net income, (vii) non-GAAP product diluted earnings per share, (viii) non-GAAP product gross profit/margin, (ix) non-GAAP product operating income/margin and (x) adjusted EBITDA. 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 growth percentage (%), non-GAAP gross profit, non-GAAP operating income, non-GAAP net income, non-GAAP net income per diluted share and adjusted EBITDA 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-related costs, including depreciation and amortization.
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 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 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; most recently in connection with our November 2016 settlement agreement with Koninklijke Philips N.V. We believe that exclusion of these gains 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 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.

-3-



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.
Tax impacts that may not be representative of the ongoing results of our core operations.
From time-to-time, we may experience significant non-recurring tax events, such as changes in tax laws and regulations or the derecognition of uncertain tax positions related to non-recurring transactions due to the expiration of the statutes of limitations. We believe that exclusion of such tax charges or benefits 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 tax items are unrelated to our core business and generally unique and non-recurring in nature.
First Quarter 2019 Actuals versus First Quarter 2018 Actuals
RECONCILIATION OF GAAP TO NON-GAAP CONSTANT CURRENCY PRODUCT REVENUE:
 
 
 
 
 
Three Months Ended
(in thousands, except percentages)
 
March 30,
2019
 
March 31,
2018
GAAP product revenue
 
$
230,548

 
$
204,389

Non-GAAP constant currency adjustments:
 
 
 
 
 
Constant currency F/X adjustments
 
3,049

 
N/A
 
 
Total non-GAAP constant currency adjustments
 
3,049

 
N/A
 
 
 
    Non-GAAP (constant currency) product revenue
 
$
233,597

 
$
204,389

Product revenue growth %:
 
 
 
 
 
GAAP
 
12.8
%
 
 
 
Non-GAAP (constant currency)
 
14.3
%
 
 
RECONCILIATION OF GAAP TO NON-GAAP NET INCOME AND NET INCOME PER DILUTED SHARE:
 
 
 
Three Months Ended
 
 
 
March 30,
2019
 
March 31,
2018
(in thousands, except per share amounts)
 
$
 
Per Diluted Share
 
$
 
Per Diluted Share
GAAP net income
 
$
49,322

 
$
0.87

 
$
45,630

 
$
0.82

Non-GAAP adjustments:
 
 
 
 
 
 
 
 
 
Royalty and other revenue, net of related costs
 
(1,048
)
 
(0.02
)
 
(8,390
)
 
(0.15
)
 
Acquisition-related depreciation and amortization
 
361

 

 
360

 
0.01

 
Non-operating other (income) expense
 
(534
)
 
(0.01
)
 
(1,113
)
 
(0.02
)
 
Tax impact of pre-tax non-GAAP adjustments above
 
362

 
0.01

 
2,101

 
0.04

 
Excess tax benefits from stock-based compensation
 
(3,432
)
 
(0.06
)
 
(3,148
)
 
(0.06
)
 
2017 U.S. Tax Reform
 

 

 
16

 

 
Total non-GAAP adjustments
 
(4,291
)
 
(0.08
)
 
(10,174
)
 
(0.18
)
Non-GAAP net income
 
$
45,031

 
$
0.79

 
$
35,456

 
$
0.64

Weighted average shares outstanding - diluted
 
 
 
56,799

 
 
 
55,496


-4-



RECONCILIATION OF GAAP TO NON-GAAP OPERATING MARGIN
 
 
 
 
Three Months Ended
 
 
 
 
March 30,
2019
 
March 31,
2018
(in thousands, except percentages)
 
$
 
$
GAAP operating income/margin
 
$
56,023

 
$
53,885

Non-GAAP adjustments:
 
 
 
 
 
Royalty and other revenue, net of related costs
 
(1,048
)
 
(8,390
)
 
Acquisition-related depreciation and amortization
 
361

 
360

 
 
Total non-GAAP adjustments
 
(687
)
 
(8,030
)
Non-GAAP operating income/margin
 
$
55,336

 
$
45,855

 
 
GAAP operating income/margin %
 
24.2
%
 
25.3
%
 
 
Non-GAAP operating income/margin %(1)
 
24.0
%
 
22.4
%
Full Year 2019 Guidance versus Full Year 2018 Actuals
RECONCILIATION OF GAAP PRODUCT REVENUE GROWTH % TO CONSTANT CURRENCY PRODUCT REVENUE GROWTH %:
 
 
 
 
Full Year 2019
Updated Guidance
(2)
 
Full Year 2018
Actuals
GAAP product revenue
 
$
918,000

 
$
829,874

Non-GAAP constant currency adjustments:
 
 
 
 
 
Constant currency F/X adjustments
 
6,500

 
N/A
 
 
Total non-GAAP constant currency adjustments
 
6,500

 
N/A
Non-GAAP (constant currency) product revenue
 
$
924,500

 
$
829,874

Product revenue growth %:
 
 
 
 
 
GAAP
 
10.6
%
 
 
 
Non-GAAP (constant currency)
 
11.4
%
 
 
__________________
(1)  
Calculated based upon product revenue versus total revenue.    
(2) 
Updated guidance provided May 6, 2019. Prior guidance provided February 26, 2019


-5-



RECONCILIATION OF GAAP TO NON-GAAP NET INCOME AND NET INCOME PER DILUTED SHARE:
 
 
 
 
 
 
 
 
 
Full Year 2019
Updated Guidance
(2)
 
Full Year 2018
Actuals
(in thousands, except per share amounts)
$
 
Per Diluted Share
 
$
 
Per Diluted Share
GAAP net income
$
186,925

 
$
3.25

 
$
193,543

 
$
3.45

Non-GAAP adjustments:
 
 
 
 
 
 
 
 
Royalty and other revenue, net of related costs
(1,048
)
 
(0.02
)
 
(27,704
)
 
(0.50
)
 
Acquisition-related depreciation and amortization
1,430

 
0.03

 
1,442

 
0.02

 
Litigation damages, awards and settlements

 

 
425

 
0.01

 
Non-operating other (income) expense

 

 
2,027

 
0.03

 
Tax impact of pre-tax non-GAAP adjustments above
182

 

 
5,531

 
0.11

 
Excess tax benefits from stock-based compensation
(8,032
)
 
(0.14
)
 
(22,036
)
 
(0.39
)
 
Expiration of certain statutes of limitations related to unique and non-recurring tax positions

 

 
(4,169
)
 
(0.07
)
 
2017 U.S. Tax Reform

 

 
(675
)
 
(0.01
)
 
Total non-GAAP adjustments
(7,468
)
 
(0.13
)
 
(45,159
)
 
(0.80
)
Non-GAAP net income
$
179,457

 
$
3.12

 
$
148,384

 
$
2.65

Weighted average shares outstanding - diluted
 
 
57,599

 
 
 
56,039


RECONCILIATION OF GAAP TO NON-GAAP GROSS PROFIT AND OPERATING MARGIN:
 
 
 
 
 
 
 
 
 
 
 
Full Year 2019
Updated Guidance
(2)
 
Full Year 2018
Actuals
(in thousands, except percentages)
 
$
 
$
GAAP gross margin
 
613,814

 
574,892

Non-GAAP adjustments:
 
 
 
 
 
Royalty and other revenue, net of related costs
 
(1,048
)
 
(27,704
)
 
Acquisition-related depreciation and amortization
 
458

 
458

 
 
Total non-GAAP adjustments
 
(590
)
 
(27,246
)
Non-GAAP gross margin
 
$
613,224

 
$
547,646

 
GAAP gross margin %
 
66.8
%
 
67.0
%
 
Non-GAAP gross margin %(1)
 
66.8
%
 
66.0
%
 
GAAP operating income/margin
 
219,938

 
208,044

Non-GAAP adjustments:
 
 
 
 
 
Royalty and other revenue, net of related costs
 
(1,048
)
 
(27,704
)
 
Acquisition-related depreciation and amortization
 
1,430

 
1,442

 
Litigation damages, awards and settlements
 

 
425

 
 
Total non-GAAP adjustments
 
382

 
(25,837
)
Non-GAAP operating income/margin
 
$
220,320

 
$
182,207

 
GAAP operating income/margin %
 
23.9
%
 
24.2
%
 
Non-GAAP operating income/margin %(1)
 
24.0
%
 
22.0
%
__________________
(1)  
Calculated based upon product revenue versus total revenue.    
(2) 
Updated guidance provided May 6, 2019. Prior guidance provided February 26, 2019

-6-




RECONCILIATION OF EBITDA TO ADJUSTED EBITDA:
 
 
 
 
 
 
 
 
 
 
 
Full Year 2019
Updated Guidance
(2)
 
Full Year 2018
Actuals
(in thousands, except percentages)
 
$
 
% of Revenue
 
$
 
% of Revenue
GAAP net income
 
$
186,925

 
20.3
 %
 
$
193,543

 
22.5
 %
 
Other (income)/expense(3)
 
(13,405
)
 
(1.5
)
 
(5,732
)
 
(0.7
)
 
Provision for income taxes
 
46,419

 
5.1

 
20,233

 
2.4

 
Depreciation and amortization
 
22,773

 
2.5

 
21,127

 
2.5

EBITDA
 
242,712

 
26.4

 
229,171

 
26.7

 
Add: Non-cash stock-based compensation expense
 
37,174

 
4.1

 
27,416

 
3.2

 
Add: Litigation damages, awards and settlements
 

 

 
425

 

Adjusted EBITDA
 
$
279,886

 
30.5
 %
 
$
257,012

 
29.9
 %
__________________
(2) 
Updated guidance provided May 6, 2019. Prior guidance provided February 26, 2019
(3) 
Other (income)/expense consists primarily of interest (income)/expense and net foreign currency (gains)/losses.

-7-



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 2399557. After the live webcast, the call will be available on Masimo’s website through June 6, 2019. In addition, a telephonic replay of the call will be available through May 13, 2019. The replay dial-in numbers are (855) 859-2056 for domestic callers and +1 (404) 537-3406 for international callers. Please use reservation code 2399557.
About Masimo
Masimo (Nasdaq: MASI) is a global leader in innovative noninvasive monitoring technologies. Our mission is to improve patient outcomes and reduce the cost of care. In 1995, the Company debuted Masimo SET® Measure-through Motion and Low Perfusion® pulse oximetry, which has been shown in multiple studies to significantly reduce false alarms and accurately monitor for true alarms. Masimo SET® is estimated to be used on more than 100 million patients in leading hospitals and other healthcare settings around the world. 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®) and more recently, Oxygen Reserve Index (ORi), in addition to SpO2, pulse rate and perfusion index (PI). In 2014, Masimo introduced Root, an intuitive patient monitoring and connectivity platform with the Masimo Open Connect® (MOC-9®) interface. Masimo is also taking an active leadership role in mobile health applications (mHealth) with products such as the Radius-7® wearable patient monitor and the MightySat fingertip pulse oximeter. 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 GAAP and non-GAAP 2019 total revenue, product revenue, royalty and other revenues, gross margin, operating margin, diluted earnings per share, EBITDA, estimated tax rate and 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; 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.

# # #
Investor Contact: Eli Kammerman
 
Media Contact: Irene Paigah
(949) 297-7077
 
(858) 859-7001
ekammerman@masimo.com
 
irenep@masimo.com
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.

-8-



MASIMO CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited, in thousands)

 
March 30,
2019
 
December 29,
2018
ASSETS
 
 
 
Current assets
 
 
 
Cash and cash equivalents
$
412,861

 
$
552,490

Short-term investments
180,000

 

Accounts receivable, net of allowance for doubtful accounts
117,822

 
109,629

Inventories
93,259

 
94,732

Other current assets
46,355

 
29,227

Total current assets
850,297

 
786,078

Lease receivable, noncurrent
41,149

 

Deferred costs and other contract assets
15,599

 
126,105

Property and equipment, net
167,288

 
165,972

Intangible assets, net
27,830

 
27,924

Goodwill
22,376

 
23,297

Deferred tax assets
30,464

 
21,210

Other non-current assets
24,373

 
4,232

Total assets
$
1,179,376

 
$
1,154,818

LIABILITIES AND STOCKHOLDERS EQUITY
 
 
 
Current liabilities
 
 
 
Accounts payable
$
32,970

 
$
40,388

Accrued compensation
30,040

 
49,486

Other current liabilities
35,470

 
24,627

Deferred revenue and other contract-related liabilities, current
22,677

 
33,106

Total current liabilities
121,157

 
147,607

Other non-current liabilities
53,143

 
38,146

Total liabilities
174,300

 
185,753

Commitments and contingencies
 
 
 
Stockholders’ equity
 
 
 
Common stock
53

 
53

Treasury stock
(489,026
)
 
(489,026
)
Additional paid-in capital
547,225

 
533,164

Accumulated other comprehensive loss
(6,776
)
 
(6,199
)
Retained earnings
953,600

 
931,073

Total stockholders’ equity
1,005,076

 
969,065

Total liabilities and stockholders’ equity
$
1,179,376

 
$
1,154,818




-9-



MASIMO CORPORATION
 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in thousands, except per share amounts)

 
Three Months Ended
 
March 30,
2019
 
March 31,
2018
Revenue:
 
 
 
Product
$
230,548

 
$
204,389

Royalty and other revenue
1,116

 
8,564

Total revenue
231,664

 
212,953

Cost of goods sold
80,022

 
69,292

Gross profit
151,642

 
143,661

Operating expenses:
 
 
 
Selling, general and administrative
74,204

 
70,217

Research and development
21,415

 
19,559

Total operating expenses
95,619

 
89,776

Operating income
56,023

 
53,885

Non-operating income
3,886

 
1,647

Income before provision for income taxes
59,909

 
55,532

Provision for income taxes
10,587

 
9,902

Net income
$
49,322

 
$
45,630

 
 
 
 
Net income per share:
 
 
 
Basic
$
0.93

 
$
0.88

Diluted
$
0.87

 
$
0.82

 
 
 
 
Weighted-average shares used in per share calculations:
 
 
 
Basic
53,210

 
51,709

Diluted
56,799

 
55,496

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
 
March 30,
2019
 
March 31,
2018
Cost of goods sold
$
97

 
$
78

Selling, general and administrative
5,725

 
4,036

Research and development
1,495

 
1,218

Total
$
7,317

 
$
5,332



-10-



MASIMO CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)

 
Three Months Ended
 
March 30,
2019
 
March 31,
2018
Cash flows from operating activities:
 
 
 
Net income
$
49,322

 
$
45,630

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
5,419

 
5,241

Stock-based compensation
7,317

 
5,332

Loss on disposal of property, equipment and intangibles
65

 
429

Provision from doubtful accounts
234

 
(394
)
Benefit from deferred income taxes
(31
)
 

Changes in operating assets and liabilities:
 
 
 
(Increase) decrease in accounts receivable
(8,531
)
 
17,776

Decrease in inventories
1,357

 
1,139

Decrease (increase) in other current assets
3,043

 
(204
)
Increase in lease receivable, net
(3,104
)
 

Decrease (increase) in deferred costs and other contract assets
7,120

 
(5,706
)
(Increase) decrease in other non-current assets
(115
)
 
644

(Decrease) increase in accounts payable
(6,097
)
 
2,363

Decrease in accrued compensation
(19,364
)
 
(11,074
)
(Decrease) increase in accrued liabilities
(2,736
)
 
2,193

Increase in income tax payable
5,566

 
6,318

Increase in deferred revenue and other contract-related liabilities
2,377

 
2,381

Increase (decrease) in other non-current liabilities
626

 
(73
)
Net cash provided by operating activities
42,468

 
71,995

Cash flows from investing activities:
 
 
 
Purchases of short-term investments
(180,000
)
 

Purchases of property and equipment, net
(6,963
)
 
(3,788
)
Increase in intangible assets
(1,040
)
 
(3,583
)
Net cash used in investing activities
(188,003
)
 
(7,371
)
Cash flows from financing activities:
 
 
 
Proceeds from issuance of common stock
6,288

 
8,415

Payroll tax withholdings on behalf of employees for vested equity awards
(123
)
 
(168
)
Repurchases of common stock

 
(18,479
)
Net cash provided by (used in) financing activities
6,165

 
(10,232
)
Effect of foreign currency exchange rates on cash
(261
)
 
(225
)
Net (decrease) increase in cash, cash equivalents, and restricted cash
(139,631
)
 
54,167

Cash, cash equivalents and restricted cash at beginning of period
552,641

 
315,483

Cash, cash equivalents and restricted cash at end of period
$
413,010

 
$
369,650



-11-