EX-99.1 2 masi-20211026xex991.htm EX-99.1
Exhibit 99.1
Masimo Reports Third Quarter 2021 Financial Results
Third Quarter 2021 Highlights

| ■ |  | Product revenue was $307.4 million; |  |  |  |
| ■ |  | GAAP net income per diluted share was $1.00; and |  |  |  |
| ■ |  | Non-GAAP net income per diluted share was $0.94. |  |  |  |

Irvine, California, October 26, 2021 - Masimo (Nasdaq: MASI) today announced its financial results for the third quarter of 2021, ended October 2, 2021.
Third Quarter 2021 Results
Product revenue was $307.4 million, which represents 10.5% reported growth and 10.1% growth on a constant currency basis, compared to $278.1 million in the third quarter of 2020. Excluding handheld and fingertip pulse oximeters, shipments of noninvasive technology boards and instruments were 74,600 in the third quarter of 2021.
GAAP operating margin for the third quarter 2021 was 22.0% compared to 21.5% in the third quarter of 2020. Third quarter 2021 non-GAAP operating margin was 23.0% compared to 21.9% in the third quarter of 2020.
For the third quarter of 2021, GAAP net income was $57.8 million, or $1.00 per diluted share, compared to net income of $49.4 million, or $0.85 per diluted share, in the third quarter of 2020. Non-GAAP net income was $54.3 million, or $0.94 per diluted share, compared to net income of $46.8 million, or $0.80 per diluted share, in the third quarter of 2020.
Total ca sh and cash equivalents w ere $652.4 million a s of October 2, 2021.
Jo e Kiani, Chairman and Chief Executive Officer of Masimo, said “In the wake of the pandemic and its ongoing challenges, we have continued to demonstrate the commitment and responsiveness required to meet the needs of clinicians and patients around the world. We are happy to report double-digit revenue growth and EPS growth that exceeded expectations for the third quarter.”
-1-

2021 Financial Guidance
The Company provided the following updated estimates for its full-year 2021 guidance:

|  | 2021 Updated Guidance(1) |  | Prior 2021 Guidance(1)
(in millions, except percentages and earnings per diluted share) |  | GAAP |  | Non-GAAP |  | GAAP |  | Non-GAAP
Total revenue |  | $ | 1,230.0 |  |  | $ | 1,230.0 |  |  | $ | 1,216.0 |  |  | $ | 1,216.0 |
Product revenue |  | $ | 1,230.0 |  |  | $ | 1,230.0 |  |  | $ | 1,216.0 |  |  | $ | 1,216.0 |
Percentage growth - as reported |  | 7.5 | % |  | N/A |  | 6.3 | % |  | N/A
Percentage growth - constant currency |  | N/A |  | 6.8 | % |  | N/A |  | 5.4 | %
Gross margin |  | 65.3 | % |  | 66.0 | % |  | 65.3 | % |  | 66.0 | %
Operating margin |  | 22.3 | % |  | 23.8 | % |  | 22.3 | % |  | 23.8 | %
Earnings per diluted share |  | $ | 3.88 |  |  | $ | 3.88 |  |  | $ | 3.83 |  |  | $ | 3.85 |
Estimated tax rate |  | 18.0 | % |  | 23.4 | % |  | 18.2 | % |  | 23.4%

______________
(1) Updated guidance provided October 26, 2021. Prior guidance provided July 27, 2021.
•Product revenue of $1,230 million, which reflects 7.5% reported growth and 6.8% growth on a constant currency basis;
•GAAP earnings per diluted share of $3.88;
•Non-GAAP earnings per diluted share of $3.88;
•Included in our full-year 2021 revenue guidance is approximately $9.0 million of year-over-year currency tailwinds, which is a $1.0 million decrease from our prior 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 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 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 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.
-2-

The non-GAAP financial measures reflect adjustments for the following items, as well as the related income tax effects thereof:
Constant currency revenue 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, integration and related costs
These transactions represent gains, losses, and other related costs associated with acquisitions, integrations, investments and divestitures. These items also include but are not limited to amortization and depreciation of intangible assets, asset impairments, and in-process research and development. We believe that the exclusion of these items is useful to management and investors in evaluating the performance of our ongoing operations on a period-to-period basis.
Litigation related expenses, settlements and awards
These transactions represent gains, losses, and other related costs associated with certain litigation matters, which can vary in their characteristics, frequency and significance to our operating results. We believe that the exclusion of these items is useful to management and investors in evaluating the performance of our ongoing operations on a period-to-period basis.
Other adjustments
In the event there are gains, losses and other adjustments which impact period-to-period comparability and do not represent the underlying ongoing results of the business, the Company may choose to exclude these from non-GAAP earnings.
Realized and unrealized gains or losses
These transactions represent gains, losses, and other related costs associated with foreign currency denominated transactions and investments. 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. Unrealized and realized gains and losses on investments may impact the Company’s reported results of operations for a period. These items are highly variable, difficult to predict and outside the control of those responsible for the underlying operations of the business. We believe that exclusion of these items is useful to management and investors in evaluating the performance of our ongoing operations on a period-to-period basis.
Tax impact of non-GAAP adjustments
In order to reflect the tax effected impact of the non-GAAP adjustments, the Company will adjust the non-GAAP earnings by the approximate tax impact of these adjustments.
Excess tax benefits from stock-based compensation expense
GAAP requires that excess tax benefits recognized on stock-based compensation expense be reflected in our provision for income taxes rather than paid-in capital. As these excess tax benefits may be highly variable from period-to-period, the Company may choose to exclude these tax benefits from non-GAAP earnings to facilitate comparability between periods and with peers.
-3-

Third Quarter 2021 Actuals versus Third Quarter 2020 Actuals

RECONCILIATION OF GAAP TO NON-GAAP CONSTANT CURRENCY PRODUCT REVENUE(1):
|  |  |  |  | Three Months Ended
(in thousands, except percentages) |  | October 2, 2021 |  | September 26, 2020
GAAP product revenue |  | $ | 307,414 |  |  | $ | 278,112 |
Non-GAAP constant currency adjustments: |  |  |  |
| Constant currency F/X adjustments |  | (1,298) |  |  | N/A
|  | Total non-GAAP constant currency adjustments |  | (1,298) |  |  | N/A
|  |  | Non-GAAP constant currency product revenue |  | $ | 306,117 |  |  | $ | 278,112 |

Product revenue growth % |  |  |  |
| GAAP |  | 10.5 | % |  |
| Non-GAAP constant currency |  | 10.1 | % |  |

__________________
(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
|  |  | October 2, 2021 |  | September 26, 2020
(in thousands, except per diluted share amounts) |  | $ |  | Per Diluted Share |  | $ |  | Per Diluted Share
GAAP net income |  | $ | 57,771 |  |  | $ | 1.00 |  |  | $ | 49,405 |  |  | $ | 0.85 |
Non-GAAP adjustments: |  |  |  |  |  |  |  |
| Acquisition, integration and related costs |  | 1,982 |  |  | 0.03 |  |  | 1,277 |  |  | 0.02 |
| Litigation related expenses, settlements and awards(2) |  | 1,177 |  |  | 0.02 |  |  | — |  |  | — |
| Realized and unrealized gains or losses |  | 230 |  |  | — |  |  | (647) |  |  | (0.01) |
| Tax impact of non-GAAP adjustments |  | (526) |  |  | (0.01) |  |  | (202) |  |  | — |
| Excess tax benefits from stock-based compensation expense |  | (6,377) |  |  | (0.11) |  |  | (3,076) |  |  | (0.05) |
| Total non-GAAP adjustments |  | (3,514) |  |  | (0.06) |  |  | (2,649) |  |  | (0.05) |
Non-GAAP net income |  | $ | 54,255 |  |  | $ | 0.94 |  |  | $ | 46,756 |  |  | $ | 0.80 |
Weighted average shares outstanding - diluted |  |  |  | 57,664 |  |  |  |  | 58,280 |

__________________
(1) May not foot due to rounding.
(2) Litigation related expenses, settlements and awards includes legal expenses in 2021 related to a complaint filed against Apple, Inc. with the U.S. International Trade Commission (ITC).
-4-

RECONCILIATION OF GAAP TO NON-GAAP OPERATING MARGIN(1): |  |
|  |  |  | Three Months Ended
|  |  |  | October 2, 2021 |  | September 26, 2020
(in thousands, except percentages) |  | $ |  |  |  | $ |  |
GAAP operating income/margin |  | $ | 67,611 |  |  |  |  | $ | 59,698 |  |  |
Non-GAAP adjustments: |  |  |  |  |  |  |  |
| Acquisition, integration and related costs |  | 1,982 |  |  |  |  | 1,277 |  |  |
| Litigation related expenses, settlements and awards(2) |  | 1,177 |  |  |  |  | — |  |  |
|  | Total non-GAAP adjustments |  | 3,159 |  |  |  |  | 1,277 |  |  |
Non-GAAP operating income/margin |  | $ | 70,768 |  |  |  |  | $ | 60,975 |  |  |

|  | GAAP operating income/margin % |  | 22.0 | % |  |  |  | 21.5 | %
|  | Non-GAAP operating income/margin % |  | 23.0 | % |  |  |  | 21.9 | %

__________________
(1) May not foot due to rounding.
(2) Litigation related expenses, settlements and awards includes legal expenses in 2021 related to a complaint filed against Apple, Inc. with the U.S. International Trade Commission (ITC).
Full-Year 2021 Guidance versus Full-Year 2020 Actuals

RECONCILIATION OF GAAP PRODUCT REVENUE GROWTH % TO CONSTANT CURRENCY PRODUCT REVENUE GROWTH %(1):
(in thousands, except percentages) |  | Full-Year 2021 Updated Guidance(2) |  | Full-Year 2020 Actuals
GAAP product revenue |  | $ | 1,230,000 |  |  | $ | 1,143,744 |
Non-GAAP constant currency adjustments: |  |  |  |
| Constant currency F/X adjustments |  | (9,000) |  |  | N/A
|  | Total non-GAAP constant currency adjustments |  | (9,000) |  |  | N/A
Non-GAAP constant currency product revenue |  | $ | 1,221,000 |  |  | $ | 1,143,744 |

Product revenue growth %: |  |  |  |
| GAAP |  | 7.5 | % |  |
| Non-GAAP constant currency |  | 6.8 | % |  |

__________________
(1) May not foot due to rounding.
(2) Updated guidance provided October 26, 2021. Prior guidance provided July 27, 2021.
-5-

RECONCILIATION OF GAAP TO NON-GAAP NET INCOME AND NET INCOME PER DILUTED SHARE(1):
|  | Full-Year 2021 Updated Guidance(2) |  | Full-Year 2020 Actuals
(in thousands, except per diluted share amounts) | $ |  | Per Diluted Share |  | $ |  | Per Diluted Share
GAAP net income | $ | 224,000 |  |  | $ | 3.88 |  |  | $ | 240,302 |  |  | $ | 4.14 |
Non-GAAP adjustments: |  |  |  |  |  |  |
| Acquisition, integration and related costs | 10,100 |  |  | 0.18 |  |  | 8,286 |  |  | 0.14 |
| Litigation related expenses, settlements and awards(3) | 5,000 |  |  | 0.09 |  |  | (474) |  |  | (0.01) |
| Other adjustments(4) | 3,400 |  |  | 0.06 |  |  | — |  |  | — |
| Realized and unrealized gains or losses | 1,100 |  |  | 0.02 |  |  | (2,631) |  |  | (0.05) |
| Tax impact of non-GAAP adjustments | (3,500) |  |  | (0.06) |  |  | (6,096) |  |  | (0.11) |
| Excess tax benefits from stock-based compensation expense | (16,000) |  |  | (0.28) |  |  | (30,172) |  |  | (0.52) |
| Total non-GAAP adjustments | 100 |  |  | — |  |  | (31,086) |  |  | (0.54) |
Non-GAAP product net income | $ | 224,100 |  |  | $ | 3.88 |  |  | $ | 209,216 |  |  | $ | 3.60 |
Weighted average shares outstanding - diluted |  |  | 57,700 |  |  |  |  | 58,037 |

__________________
(1) May not foot due to rounding.
(2) Updated guidance provided October 26, 2021. Prior guidance provided July 27, 2021.
(3) Litigation related expenses, settlements and awards includes legal expenses in 2021 related to a complaint filed against Apple, Inc. with the U.S. International Trade Commission (ITC).
(4) Other adjustments includes a charge in the second quarter of 2021 related to assisting a long-term OEM customer with their medical device correction.
-6-

RECONCILIATION OF GAAP TO NON-GAAP GROSS PROFIT AND OPERATING MARGIN(1):
|  |  |  | Full-Year 2021 Updated Guidance(2) |  | Full-Year 2020 Actuals
(in thousands, except percentages) |  | $ |  | $
GAAP gross margin |  | $ | 803,700 |  |  | $ | 743,065 |
Non-GAAP adjustments: |  |  |  |
| Acquisition, integration and related costs |  | 4,100 |  |  | 1,807 |
| Other adjustments(4) |  | 3,400 |  |  | — |
|  | Total non-GAAP adjustments |  | 7,500 |  |  | 1,807 |
Non-GAAP gross margin |  | $ | 811,200 |  |  | $ | 744,872 |

| GAAP gross margin % |  | 65.3 | % |  | 65.0 | %
| Non-GAAP gross margin % |  | 66.0 | % |  | 65.1 | %

GAAP operating income/margin |  | $ | 273,700 |  |  | $ | 255,823 |
Non-GAAP adjustments: |  |  |  |
| Acquisition, integration and related costs |  | 10,100 |  |  | 8,286 |
| Litigation related expenses, settlements and awards(3) |  | 5,000 |  |  | (474) |
| Other adjustments(4) |  | 3,400 |  |  | — |
|  | Total non-GAAP adjustments |  | 18,500 |  |  | 7,812 |
Non-GAAP operating income/margin |  | $ | 292,200 |  |  | $ | 263,636 |

| GAAP operating income/margin % |  | 22.3 | % |  | 22.4 | %
| Non-GAAP operating income/margin % |  | 23.8 | % |  | 23.1 | %

__________________
(1) May not foot due to rounding.
(2) Updated guidance provided October 26, 2021. Prior guidance provided July 27, 2021.
(3) Litigation related expenses, settlements and awards includes legal expenses in 2021 related to a complaint filed against Apple, Inc. with the U.S. International Trade Commission (ITC).
(4) Other adjustments includes a charge in the second quarter of 2021 related to assisting a long-term OEM customer with their medical device correction.
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/registratio n/event/5492005
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.
-7-

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, reduce the cost of care and take noninvasive monitoring to new sites and applications. 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 as ranked in the 2021-22 U.S. News and World Report Best Hospitals Honor Roll. Masimo continues to refine SET® and in 2018, announced that SpO 2 accuracy on RD SET® sensors during conditions of motion has been significantly improved, providing clinicians with even greater confidence that the SpO 2 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 Masimo Hospital Automation™ platform, and include Iris® Gateway, iSirona™, Patient SafetyNet, Replica™, Halo ION™, UniView®, UniView :60™, 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/.
ORi and RPVi have not received FDA 510(k) clearance and are not available for sale in the United States. The use of the trademark Patient SafetyNet is under license from University HealthSystem Consortium.
References
1.Estimate: Masimo data on file.
2.https://content.govdelivery.com/accounts/USFDA/bulletins/2c276cb.
3.http://health.usnews.com/health-care/best-hospitals/articles/best-hospitals-honor-roll-and-overview.
4.Published clinical studies on pulse oximetry and the benefits of Masimo SET® can be found on our website at http://www.masimo.com. Comparative studies include independent and objective studies which are comprised of abstracts presented at scientific meetings and peer-reviewed journal articles.
5.Castillo A et al. Prevention of Retinopathy of Prematurity in Preterm Infants through Changes in Clinical Practice and SpO2 Technology. Acta Paediatr. 2011 Feb;100(2):188-92.
6.de-Wahl Granelli A et al. Impact of pulse oximetry screening on the detection of duct dependent congenital heart disease: a Swedish prospective screening study in 39,821 newborns. BMJ. 2009;Jan 8;338.
7.Taenzer A et al. Impact of pulse oximetry surveillance on rescue events and intensive care unit transfers: a before-and-after concurrence study. Anesthesiology. 2010:112(2):282-287.
8.Taenzer A et al. Postoperative Monitoring – The Dartmouth Experience. Anesthesia Patient Safety Foundation Newsletter. Spring-Summer 2012.
9.McGrath S et al. Surveillance Monitoring Management for General Care Units: Strategy, Design, and Implementation. The Joint Commission Journal on Quality and Patient Safety. 2016 Jul;42(7):293-302.
10.McGrath S et al. Inpatient Respiratory Arrest Associated With Sedative and Analgesic Medications: Impact of Continuous Monitoring on Patient Mortality and Severe Morbidity. J Patient Saf. 2020 14 Mar. DOI: 10.1097/PTS.0000000000000696.
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 expec tations for full year 2021 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 m any 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.
# # #

Investor Contact: Eli Kammerman |  | Media Contact: Evan Lamb
(949) 297-7077 |  | (949) 396-3376
ekammerman@masimo.com |  | elamb@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)
| October 2, 2021 |  | January 2, 2021
ASSETS |  |  |
Current assets |  |  |
Cash and cash equivalents | $ | 652,354 |  |  | $ | 641,447 |
Accounts receivable, net of allowance for credit losses | 191,332 |  |  | 141,350 |
Inventories | 202,328 |  |  | 215,952 |
Other current assets | 91,772 |  |  | 102,416 |
Total current assets | 1,137,786 |  |  | 1,101,165 |
Lease receivable, noncurrent | 66,955 |  |  | 57,666 |
Deferred costs and other contract assets | 22,599 |  |  | 20,076 |
Property and equipment, net | 274,929 |  |  | 272,511 |
Intangible assets, net | 74,089 |  |  | 73,923 |
Goodwill | 101,242 |  |  | 103,206 |
Deferred tax assets | 39,294 |  |  | 39,363 |
Other non-current assets | 49,886 |  |  | 44,642 |
Total assets | $ | 1,766,780 |  |  | $ | 1,712,552 |
LIABILITIES AND STOCKHOLDERS’ EQUITY |  |  |
Current liabilities |  |  |
Accounts payable | $ | 60,710 |  |  | $ | 64,061 |
Accrued compensation | 69,785 |  |  | 71,601 |
Deferred revenue and other contract liabilities, current | 46,641 |  |  | 44,935 |
Other current liabilities | 51,118 |  |  | 53,239 |
Total current liabilities | 228,254 |  |  | 233,836 |
Other non-current liabilities | 70,377 |  |  | 71,076 |
Total liabilities | 298,631 |  |  | 304,912 |
Commitments and contingencies |  |  |
Stockholders’ equity |  |  |
Common stock | 55 |  |  | 55 |
Treasury stock | (767,653) |  |  | (638,736) |
Additional paid-in capital | 736,575 |  |  | 703,693 |
Accumulated other comprehensive (loss) income | (3,432) |  |  | 1,413 |
Retained earnings | 1,502,604 |  |  | 1,341,215 |
Total stockholders’ equity | 1,468,149 |  |  | 1,407,640 |
Total liabilities and stockholders’ equity | $ | 1,766,780 |  |  | $ | 1,712,552 |

-9-

MASIMO CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited, in thousands, except per share amounts)
| Three Months Ended |  | Nine Months Ended
| October 2, 2021 |  | September 26, 2020 |  | October 2, 2021 |  | September 26, 2020
Product revenue | $ | 307,414 |  |  | $ | 278,112 |  |  | $ | 911,575 |  |  | $ | 848,690 |
Cost of goods sold | 103,750 |  |  | 99,186 |  |  | 318,124 |  |  | 292,551 |
Gross profit | 203,664 |  |  | 178,926 |  |  | 593,451 |  |  | 556,139 |
Operating expenses: |  |  |  |  |  |  |
Selling, general and administrative | 100,647 |  |  | 90,376 |  |  | 291,180 |  |  | 278,714 |
Research and development | 35,406 |  |  | 28,852 |  |  | 103,860 |  |  | 86,971 |
Litigation awards | — |  |  | — |  |  | — |  |  | (474) |
Total operating expenses | 136,053 |  |  | 119,228 |  |  | 395,040 |  |  | 365,211 |
Operating income | 67,611 |  |  | 59,698 |  |  | 198,411 |  |  | 190,928 |
Non-operating (loss) income | (78) |  |  | 1,357 |  |  | (735) |  |  | 6,108 |
Income before provision for income taxes | 67,533 |  |  | 61,055 |  |  | 197,676 |  |  | 197,036 |
Provision for income taxes | 9,762 |  |  | 11,650 |  |  | 36,287 |  |  | 27,403 |
Net income | $ | 57,771 |  |  | $ | 49,405 |  |  | $ | 161,389 |  |  | $ | 169,633 |
Net income per share: |  |  |  |  |  |  |
Basic | $ | 1.05 |  |  | $ | 0.90 |  |  | $ | 2.93 |  |  | $ | 3.11 |
Diluted | $ | 1.00 |  |  | $ | 0.85 |  |  | $ | 2.80 |  |  | $ | 2.92 |
Weighted-average shares used in per share calculations: |  |  |  |  |  |  |
Basic | 55,143 |  |  | 54,997 |  |  | 55,125 |  |  | 54,543 |
Diluted | 57,664 |  |  | 58,280 |  |  | 57,651 |  |  | 58,033 |

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
| October 2, 2021 |  | September 26, 2020 |  | October 2, 2021 |  | September 26, 2020
Cost of goods sold | $ | 227 |  |  | $ | 184 |  |  | $ | 624 |  |  | $ | 498 |
Selling, general and administrative | 9,015 |  |  | 8,659 |  |  | 23,503 |  |  | 27,443 |
Research and development | 3,318 |  |  | 3,069 |  |  | 9,403 |  |  | 8,431 |
Total | $ | 12,560 |  |  | $ | 11,912 |  |  | $ | 33,530 |  |  | $ | 36,372 |

-10-

MASIMO CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited, in thousands)
| Nine Months Ended
| October 2, 2021 |  | September 26, 2020
Cash flows from operating activities: |  |  |
Net income | $ | 161,389 |  |  | $ | 169,633 |
Adjustments to reconcile net income to net cash provided by operating activities: |  |  |
Depreciation and amortization | 26,449 |  |  | 21,200 |
Stock-based compensation | 33,530 |  |  | 36,372 |
Loss on disposal of equipment, intangibles and other assets | 371 |  |  | 202 |
Provision for credit losses | 647 |  |  | 5 |
Provision for deferred income taxes | — |  |  | 136 |
Changes in operating assets and liabilities: |  |  |
Increase in accounts receivable | (50,967) |  |  | (9,459) |
Increase in lease receivable, net | (9,312) |  |  | (6,279) |
Decrease (increase) in inventories | 12,329 |  |  | (86,815) |
Decrease (increase) in other current assets | 4,433 |  |  | (23,461) |
Increase in deferred costs and other contract assets | (2,573) |  |  | (1,964) |
Increase in other non-current assets | (144) |  |  | (775) |
(Decrease) increase in accounts payable | (4,290) |  |  | 31,793 |
(Decrease) increase in accrued compensation | (1,298) |  |  | 3,654 |
(Decrease) increase in accrued liabilities | (3,969) |  |  | 4,691 |
Decrease in income tax payable | (1,456) |  |  | (2,756) |
Increase in deferred revenue and other contract-related liabilities | 1,378 |  |  | 9,973 |
Increase in other non-current liabilities | 634 |  |  | 395 |
Net cash provided by operating activities | 167,151 |  |  | 146,545 |
Cash flows from investing activities: |  |  |
Maturities of short-term investments | — |  |  | 70,000 |
Purchases of property and equipment, net | (20,680) |  |  | (60,017) |
Increase in intangible assets | (8,185) |  |  | (5,763) |
Business combinations, net of cash acquired | — |  |  | (78,310) |
Other strategic investing activities | (2,600) |  |  | (6,750) |
Net cash used in investing activities | (31,465) |  |  | (80,840) |
Cash flows from financing activities: |  |  |
Proceeds from issuance of common stock | 18,975 |  |  | 40,994 |
Payroll tax withholdings on behalf of employees for vested equity awards | (16,724) |  |  | (1,449) |
Repurchases of common stock | (128,917) |  |  | (591) |
Net cash (used in) provided by financing activities | (126,666) |  |  | 38,954 |
Effect of foreign currency exchange rates on cash | (89) |  |  | (294) |
Net increase in cash, cash equivalents and restricted cash | 8,931 |  |  | 104,365 |
Cash, cash equivalents and restricted cash at beginning of period | 645,004 |  |  | 568,075 |
Cash, cash equivalents and restricted cash at end of period | $ | 653,935 |  |  | $ | 672,440 |

-11-