MASIMO CORPORATION MASIMO CORPORATION
SUPPLEMENTAL NON-GAAP INFORMATION
(unaudited, in thousands, except per share amounts)(1) (2)
All statements other than statements of historical facts included in this Supplemental Non-GAAP information 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 2021 total revenue, product revenue, royalty and other revenues, gross profit/margin, selling, general and administrative operating expenses, research and development operating expenses, litigation settlement, award and/or defense costs, operating expenses, operating income/margin, net income, diluted earnings per share, non-operating income, provision for income taxes, adjusted free cash flow; 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.
For additional information related to the definitions of our Non-GAAP measures, please visit the Investor Relations section of the Company's website at www.masimo.com.
Page 1
MASIMO CORPORATION
SUPPLEMENTAL NON-GAAP INFORMATION
(unaudited, in thousands, except per share amounts)(1) (2)
GAAP TOTAL REVENUE | ||||||||||||||||||||||||||||||
2021 Full Year | ||||||||||||||||||||||||||||||
FY 2017 | FY 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Guidance(3) | ||||||||||||||||
GAAP revenue | ||||||||||||||||||||||||||||||
Product revenue | $ 738,242 | $ 829,874 | $230,548 | $ | 229,510 | $ | 228,916 | $ | 247,434 | $ 936,408 | $ 269,625 | $ | 300,953 | $ | 278,112 | $ | 295,054 | $ | 1,143,744 | $ | 299,043 | $ | 305,118 | $ | 1,216,000 | |||||
Royalty and other revenue | 52,006 | 28,415 | 1,116 | 142 | 95 | 76 | 1,429 | - | - | - | - | - | - | - | - | |||||||||||||||
GAAP total revenue | $ 790,248 | $ 858,289 | $231,664 | $ | 229,652 | $ | 229,011 | $ | 247,510 | $ 937,837 | $ 269,625 | $ | 300,953 | $ | 278,112 | $ | 295,054 | $ | 1,143,744 | $ | 299,043 | $ | 305,118 | $ | 1,216,000 | |||||
RECONCILIATION OF GAAP GROSS PROFIT/MARGIN TO NON-GAAP GROSS | ||||||||||||||||||||||||||||||
PROFIT/MARGIN: | ||||||||||||||||||||||||||||||
(in thousands, except percentages) | 2021 Full Year | |||||||||||||||||||||||||||||
FY 2017 | FY 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Guidance(3) | ||||||||||||||||
GAAP gross profit/margin | $ 522,032 | $ 574,892 | $151,642 | $ | 154,339 | $ | 156,268 | $ | 166,923 | $ 629,172 | $ 185,629 | $ | 191,584 | $ | 178,926 | $ | 186,926 | $ | 743,065 | $ | 196,875 | $ | 192,912 | $ | 794,500 | |||||
Non-GAAP adjustments: | ||||||||||||||||||||||||||||||
Royalty and other revenue, net of related costs | (48,384) | (27,704) | (1,048) | (111) | (57) | (45) | (1,262) | - | - | - | - | - | - | - | - | |||||||||||||||
Acquisition, integration and related costs | 500 | 458 | 114 | 114 | 114 | 167 | 511 | 373 | 578 | 409 | 447 | 1,807 | 809 | 1,208 | 4,100 | |||||||||||||||
Other adjustments | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,362 | 3,400 | |||||||||||||||
Total non-GAAP gross profit/margin adjustments | (47,884) | (27,246) | (934) | 3 | 57 | 122 | (751) | 373 | 578 | 409 | 447 | 1,807 | 809 | 4,570 | 7,500 | |||||||||||||||
Non-GAAP gross profit/margin | $ 474,147 | $ 547,645 | $150,708 | $ | 154,343 | $ | 156,325 | $ | 167,046 | $ 628,421 | $ 186,001 | $ | 192,163 | $ | 179,336 | $ | 187,373 | $ | 744,872 | $ | 197,684 | $ | 197,481 | $ | 802,000 | |||||
Non-GAAP gross margin % (4) | 64.2% | 66.0% | 65.4% | 67.2% | 68.3% | 67.5% | 67.1% | 69.0% | 63.9% | 64.5% | 63.5% | 65.1% | 66.1% | 64.7% | 66.0% | |||||||||||||||
RECONCILIATION OF GAAP OPERATING EXPENSES TO NON-GAAP OPERATING | ||||||||||||||||||||||||||||||
EXPENSES: | ||||||||||||||||||||||||||||||
(in thousands, except percentages) | 2021 Full Year | |||||||||||||||||||||||||||||
FY 2017 | FY 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Guidance(3) | ||||||||||||||||
GAAP selling, general and administrative operating expenses | $ 273,011 | $ 285,417 | $ | 74,204 | $ | 78,160 | $ | 80,354 | $ | 81,943 | $ 314,661 | $ | 89,877 | $ | 98,461 | $ | 90,376 | $ | 90,343 | $ | 369,057 | $ | 96,700 | $ | 93,833 | |||||
Non-GAAP adjustments: | ||||||||||||||||||||||||||||||
Acquisition, integration and related costs | (1,097) | (984) | (246) | (1,022) | (983) | (1,968) | (4,218) | (2,049) | (711) | (838) | (2,749) | (6,347) | (1,979) | (1,301) | ||||||||||||||||
Litigation related expenses, settlements and awards | - | - | - | - | - | - | - | - | - | - | - | - | - | (373) | ||||||||||||||||
Non-GAAP selling, general and administrative operating expenses | $ 271,915 | $ 284,433 | $ | 73,958 | $ | 77,138 | $ | 79,371 | $ | 79,976 | $ 310,443 | $ | 87,828 | $ | 97,750 | $ | 89,538 | $ | 87,593 | $ | 362,709 | $ | 94,722 | $ | 92,157 | |||||
Non-GAAP selling, general, and administrative operating expenses % (4) | 36.8% | 34.3% | 32.1% | 33.6% | 34.7% | 32.3% | 33.2% | 32.6% | 32.5% | 32.2% | 29.7% | 31.7% | 31.7% | 30.2% | ||||||||||||||||
GAAP research and development operating expenses | $ | 65,234 | $ | 81,006 | $ | 21,415 | $ | 24,175 | $ | 24,282 | $ | 23,423 | $ | 93,295 | $ | 27,241 | $ | 30,878 | $ | 28,852 | $ | 31,688 | $ | 118,659 | $ | 34,511 | $ | 33,943 | ||
Non-GAAP adjustments: | ||||||||||||||||||||||||||||||
Acquisition, integration and related costs | - | - | - | - | - | - | - | (25) | (24) | (30) | (53) | (132) | - | - | ||||||||||||||||
Non-GAAP research and development operating expenses | $ | 65,233 | $ | 81,006 | $ | 21,415 | $ | 24,175 | $ | 24,282 | $ | 23,423 | $ | 93,295 | $ | 27,215 | $ | 30,854 | $ | 28,822 | $ | 31,635 | $ | 118,526 | $ | 34,511 | $ | 33,943 | ||
Non-GAAP research and development operating expenses % (4) | 8.8% | 9.8% | 9.3% | 10.5% | 10.6% | 9.5% | 10.0% | 10.1% | 10.3% | 10.4% | 10.7% | 10.4% | 11.5% | 11.1% | ||||||||||||||||
GAAP litigation settlements and (awards) | $ | - | $ | 425 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | (499) | $ | 25 | $ | - | $ | - | $ | (474) | $ | - | $ | - | ||
Non-GAAP adjustments: | ||||||||||||||||||||||||||||||
Litigation related expenses, settlements and awards | - | (425) | - | - | - | - | - | 499 | (25) | - | - | 474 | - | - | ||||||||||||||||
Non-GAAP litigation settlements and (awards) | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||
GAAP operating expenses | $ 338,245 | $ 366,848 | $ | 95,619 | $ | 102,335 | $ | 104,636 | $ | 105,366 | $ 407,956 | $ 116,619 | $ | 129,364 | $ | 119,228 | $ | 122,031 | $ | 487,242 | $ | 131,211 | $ | 127,776 | $ | 524,000 | ||||
Non-GAAP adjustments: | ||||||||||||||||||||||||||||||
Acquisition, integration and related costs | (1,097) | (984) | (246) | (1,022) | (983) | (1,968) | (4,218) | (2,075) | (735) | (868) | (2,802) | (6,479) | (1,979) | (1,301) | (6,000) | |||||||||||||||
Litigation related expenses, settlements and awards | - | (425) | - | - | - | - | - | 499 | (25) | - | - | 474 | - | (373) | (5,000) | |||||||||||||||
Total non-GAAP operating expense adjustments | (1,097) | (1,409) | (246) | (1,022) | (983) | (1,968) | (4,218) | (1,576) | (760) | (868) | (2,802) | (6,005) | (1,979) | (1,674) | (11,000) | |||||||||||||||
Non-GAAP operating expenses | $ 337,149 | $ 365,439 | $ | 95,374 | $ | 101,312 | $ | 103,653 | $ | 103,398 | $ 403,738 | $ 115,043 | $ | 128,604 | $ | 118,360 | $ | 119,228 | $ | 481,236 | $ | 129,232 | $ | 126,100 | $ | 513,000 | ||||
Non-GAAP operating expenses % (4) | 45.7% | 44.0% | 41.4% | 44.1% | 45.3% | 41.8% | 43.1% | 42.7% | 42.7% | 42.6% | 40.4% | 42.1% | 43.2% | 41.3% | 42.2% |
Page 2
MASIMO CORPORATION
SUPPLEMENTAL NON-GAAP INFORMATION
(unaudited, in thousands, except per share amounts)(1) (2)
RECONCILIATION OF GAAP OPERATING INCOME/MARGIN TO NON-GAAP | ||||||||||||||||||||||||||||
OPERATING INCOME/MARGIN: | ||||||||||||||||||||||||||||
(in thousands, except percentages) | 2021 Full Year | |||||||||||||||||||||||||||
FY 2017 | FY 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Guidance(3) | ||||||||||||||
GAAP operating income/margin | $ | 183,787 | $ 208,044 | $ | 56,023 | $ | 52,004 | $ | 51,632 | $ | 61,557 | $ 221,216 | $ | 69,010 | $ | 62,220 | $ | 59,698 | $ | 64,895 | $ | 255,823 | $ | 65,664 | $ | 65,136 | $ | 270,900 |
Non-GAAP adjustments: | ||||||||||||||||||||||||||||
Royalty and other revenue, net of related costs | (48,384) | (27,704) | (1,048) | (111) | (57) | (45) | (1,262) | - | - | - | - | - | - | - | - | |||||||||||||
Acquisition, integration and related costs | 1,597 | 1,442 | 361 | 1,136 | 1,098 | 2,135 | 4,729 | 2,447 | 1,313 | 1,277 | 3,249 | 8,286 | 2,788 | 2,509 | 10,100 | |||||||||||||
Litigation related expenses, settlements and awards | - | 425 | - | - | - | - | - | (499) | 25 | - | - | (474) | - | 373 | 5,000 | |||||||||||||
Other adjustments | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,362 | 3,400 | |||||||||||||
Total non-GAAP operating income/margin adjustments | (46,787) | (25,837) | (688) | 1,025 | 1,040 | 2,090 | 3,467 | 1,948 | 1,338 | 1,277 | 3,249 | 7,812 | 2,788 | 6,244 | 18,500 | |||||||||||||
Non-GAAP operating income/margin | $ | 136,999 | $ 182,206 | $ | 55,334 | $ | 53,030 | $ | 52,671 | $ | 63,647 | $ 224,683 | $ | 70,958 | $ | 63,558 | $ | 60,975 | $ | 68,145 | $ | 263,636 | $ | 68,452 | $ | 71,381 | $ | 289,400 |
Non-GAAP operating income % (4) | 18.6% | 22.0% | 24.0% | 23.1% | 23.0% | 25.7% | 24.0% | 26.3% | 21.1% | 21.9% | 23.1% | 23.1% | 22.9% | 23.4% | 23.8% | |||||||||||||
RECONCILIATION OF GAAP NET INCOME TO NON-GAAP NET INCOME: | ||||||||||||||||||||||||||||
(in thousands, except percentages) | 2021 Full Year | |||||||||||||||||||||||||||
FY 2017 | FY 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Guidance(3) | ||||||||||||||
GAAP net income | $ | 124,789 | $ 193,543 | $ | 49,322 | $ | 44,888 | $ | 49,085 | $ | 52,921 | $ 196,216 | $ | 64,456 | $ | 55,772 | $ | 49,405 | $ | 70,669 | $ | 240,302 | $ | 53,383 | $ | 50,235 | $ | 221,300 |
Non-GAAP adjustments: | ||||||||||||||||||||||||||||
Royalty and other revenue, net of related costs | (48,384) | (27,704) | (1,048) | (111) | (57) | (45) | (1,262) | - | - | - | - | - | - | - | - | |||||||||||||
Acquisition, integration and related costs | ||||||||||||||||||||||||||||
Cost of goods sold | 500 | 458 | 114 | 114 | 114 | 167 | 511 | 373 | 578 | 409 | 447 | 1,807 | 809 | 1,208 | 4,100 | |||||||||||||
Operating expenses | 1,097 | 984 | 246 | 1,022 | 983 | 1,968 | 4,218 | 2,075 | 735 | 868 | 2,802 | 6,479 | 1,979 | 1,301 | 6,000 | |||||||||||||
Subtotal - Acquisition, integration and related costs | 1,597 | 1,442 | 361 | 1,136 | 1,098 | 2,135 | 4,729 | 2,447 | 1,313 | 1,277 | 3,249 | 8,286 | 2,788 | 2,509 | 10,100 | |||||||||||||
Litigation related expenses, settlements and awards | ||||||||||||||||||||||||||||
Operating expenses | - | 425 | - | - | - | - | - | (499) | 25 | - | - | (474) | - | 373 | 5,000 | |||||||||||||
Other adjustments | ||||||||||||||||||||||||||||
Cost of goods sold | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,362 | 3,400 | |||||||||||||
Realized and unrealized gains or losses | ||||||||||||||||||||||||||||
Foreign currency | 270 | 2,027 | (534) | (7) | 856 | 312 | 627 | (588) | (11) | (647) | (1,384) | (2,631) | 799 | 59 | 900 | |||||||||||||
Tax impact of non-GAAP net income adjustments | 16,100 | 5,532 | 359 | (179) | (303) | (566) | (689) | (318) | (361) | (202) | (5,214) | (6,096) | (598) | (1,218) | (3,500) | |||||||||||||
Expiration of certain statutes of limitation related to unique and non-recurring tax positions | - | (4,169) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
98 Excess tax benefits from stock-based compensation | (39,242) | (22,036) | (3,432) | (2,608) | (7,020) | (2,631) | (15,692) | (9,609) | (7,486) | (3,076) | (10,001) | (30,172) | (4,302) | (1,324) | (15,000) | |||||||||||||
2017 U.S. Tax Reform | 41,392 | (675) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
Total non-GAAP net income adjustments | (28,267) | (45,157) | (4,294) | (1,768) | (5,427) | (796) | (12,286) | (8,568) | (6,519) | (2,649) | (13,350) | (31,086) | (1,313) | 3,760 | 800 | |||||||||||||
Non-GAAP net income | $ | 96,520 | $ 148,385 | $ | 45,027 | $ | 43,120 | $ | 43,657 | $ | 52,126 | $ 183,930 | $ | 55,889 | $ | 49,253 | $ | 46,756 | $ | 57,318 | $ | 209,216 | $ | 52,070 | $ | 53,997 | $ | 222,100 |
Page 3
MASIMO CORPORATION
SUPPLEMENTAL NON-GAAP INFORMATION
(unaudited, in thousands, except per share amounts)(1) (2)
RECONCILIATION OF GAAP NET INCOME PER DILUTED SHARE TO NON-GAAP
NET INCOME PER DILUTED SHARE:
(in thousands, except percentages) | 2021 Full Year | |||||||||||||||||||||||||||||
FY 2017 | FY 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Guidance(3) | ||||||||||||||||
GAAP net income per diluted share | $ | 2.23 | $ | 3.45 | $ | 0.87 | $ | 0.79 | $ | 0.86 | $ | 0.92 | $ | 3.44 | $ | 1.12 | $ | 0.96 | $ | 0.85 | $ | 1.21 | $ | 4.14 | $ | 0.92 | $ | 0.88 | $ | 3.83 |
Non-GAAP adjustments: | ||||||||||||||||||||||||||||||
Royalty and other revenue, net of related costs | (0.87) | (0.49) | (0.02) | (0.00) | (0.00) | (0.00) | (0.02) | - | - | - | - | - | - | - | - | |||||||||||||||
Acquisition, integration and related costs | 0.03 | 0.03 | 0.01 | 0.02 | 0.02 | 0.04 | 0.08 | 0.04 | 0.02 | 0.02 | 0.06 | 0.14 | 0.05 | 0.04 | 0.18 | |||||||||||||||
Litigation related expenses, settlements and awards | - | 0.01 | - | - | - | - | - | (0.01) | 0.00 | - | - | (0.01) | - | 0.01 | 0.09 | |||||||||||||||
Other adjustments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.06 | 0.06 | |||||||||||||||
Realized and unrealized gains or losses | 0.00 | 0.04 | (0.01) | (0.00) | 0.01 | 0.01 | 0.01 | (0.01) | (0.00) | (0.01) | (0.02) | (0.05) | 0.01 | 0.00 | 0.02 | |||||||||||||||
Tax impact of non-GAAP net income adjustments | 0.29 | 0.10 | 0.01 | (0.00) | (0.01) | (0.01) | (0.01) | (0.01) | (0.01) | (0.00) | (0.09) | (0.11) | (0.01) | (0.02) | (0.06) | |||||||||||||||
Expiration of certain statutes of limitation related to unique and non-recurring tax positions | - | (0.07) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
98 Excess tax benefits from stock-based compensation | (0.70) | (0.39) | (0.06) | (0.05) | (0.12) | (0.05) | (0.27) | (0.17) | (0.13) | (0.05) | (0.17) | (0.52) | (0.07) | (0.02) | (0.26) | |||||||||||||||
2017 U.S. Tax Reform | 0.74 | (0.01) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
Total non-GAAP net income per diluted share adjustments | (0.51) | (0.81) | (0.08) | (0.03) | (0.09) | (0.01) | (0.22) | (0.15) | (0.11) | (0.05) | (0.23) | (0.54) | (0.02) | 0.07 | 0.01 | |||||||||||||||
Non-GAAP net income per diluted share | $ | 1.73 | $ | 2.65 | $ | 0.79 | $ | 0.76 | $ | 0.76 | $ | 0.91 | $ | 3.22 | $ | 0.97 | $ | 0.85 | $ | 0.80 | $ | 0.98 | $ | 3.60 | $ | 0.90 | $ | 0.94 | $ | 3.85 |
Weighted average shares outstanding - diluted | 55,874 | 56,039 | 56,799 | 57,066 | 57,262 | 57,267 | 57,100 | 57,585 | 58,204 | 58,280 | 58,237 | 58,037 | 57,901 | 57,379 | 57,700 | |||||||||||||||
RECONCILIATION OF GAAP NON-OPERATING INCOME (EXPENSE) TO NON-GAAP | ||||||||||||||||||||||||||||||
NON-OPERATING INCOME (EXPENSE): | ||||||||||||||||||||||||||||||
(in thousands, except percentages) | 2021 Full Year | |||||||||||||||||||||||||||||
FY 2017 | FY 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Guidance(3) | ||||||||||||||||
GAAP Non-operating income (expense) | $ | 2,013 | $ | 5,732 | $ | 3,886 | $ | 3,529 | $ | 2,723 | $ | 2,812 | $ | 12,950 | $ | 3,346 | $ | 1,405 | $ | 1,357 | $ | 1,805 | $ | 7,913 | $ | (737) | $ | 80 | $ | (300) |
Non-GAAP adjustments: | ||||||||||||||||||||||||||||||
Realized and unrealized foreign currency gains or losses | 270 | 2,027 | (534) | (7) | 856 | 312 | 627 | (588) | (11) | (647) | (1,384) | (2,631) | 799 | 59 | 900 | |||||||||||||||
Non-GAAPnon-operating income (expense) | $ | 2,283 | $ | 7,760 | $ | 3,351 | $ | 3,522 | $ | 3,579 | $ | 3,124 | $ | 13,577 | $ | 2,758 | $ | 1,394 | $ | 710 | $ | 420 | $ | 5,281 | $ | 61 | $ | 139 | $ | 500 |
RECONCILIATION OF GAAP PROVISION FOR INCOME TAXES TO NON-GAAP | ||||||||||||||||||||||||||||||
PROVISION FOR INCOME TAXES: | ||||||||||||||||||||||||||||||
(in thousands, except percentages) | 2021 Full Year | |||||||||||||||||||||||||||||
FY 2017 | FY 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | Guidance(3) | ||||||||||||||||
GAAP provision for income taxes | $ | 61,011 | $ | 20,233 | $ | 10,587 | $ | 10,645 | $ | 5,270 | $ | 11,448 | $ | 37,950 | $ | 7,900 | $ | 7,853 | $ | 11,650 | $ | (3,949) | $ | 23,454 | $ | 11,544 | $ | 14,981 | $ | 49,300 |
Non-GAAP adjustments: | ||||||||||||||||||||||||||||||
Excess tax benefits from stock-based compensation | 39,242 | 22,036 | 3,432 | 2,608 | 7,020 | 2,631 | 15,692 | 9,609 | 7,486 | 3,076 | 10,001 | 30,172 | 4,302 | 1,324 | 15,000 | |||||||||||||||
Tax impact of pre-taxnon-GAAP adjustments | (16,100) | (5,532) | (359) | 179 | 303 | 566 | 689 | 318 | 361 | 202 | 5,214 | 6,096 | 598 | 1,218 | 3,500 | |||||||||||||||
Expiration of certain statutes of limitation related to unique and non-recurring tax positions | - | 4,169 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
2017 U.S. Tax Reform | (41,392) | 675 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
Total non-GAAP provision for income tax adjustments | (18,250) | 21,348 | 3,072 | 2,787 | 7,324 | 3,198 | 16,381 | 9,928 | 7,846 | 3,279 | 15,215 | 36,268 | 4,900 | 2,542 | 18,500 | |||||||||||||||
Non-GAAP provision for income taxes | $ | 42,761 | $ | 41,580 | $ | 13,659 | $ | 13,433 | $ | 12,593 | $ | 14,646 | $ | 54,331 | $ | 17,828 | $ | 15,699 | $ | 14,929 | $ | 11,266 | $ | 59,722 | $ | 16,444 | $ | 17,523 | $ | 67,800 |
Page 4
RECONCILIATION OF FREE CASH FLOW TO ADJUSTED FREE CASH FLOW(in thousands, except percentages)
Net cash provided by operating activities
Net cash provided by operating activities
Purchases of property and equipment, net
Free cash flow
Litigation settlements and (awards)
Tax payments related to litigation awards
Adjusted free cash flow
- Totals may not foot due to rounding
- Quarterly reported amounts may vary from amounts previously reported due to rounding conventions.
- Updated for guidance provided on July 27, 2021
- Calculated as a percentage of Product Revenue
MASIMO CORPORATION
SUPPLEMENTAL NON-GAAP INFORMATION
(unaudited, in thousands, except per share amounts)(1) (2)
FY 2017 | FY 2018 | Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | FY 2019 | Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2020 | Q1 2021 | Q2 2021 | ||||||||||||
$ | 56,062 | $ 239,527 | $ | 42,468 | $ | 58,311 | $ | 50,637 | $ | 70,224 | $ 221,640 | $ | 42,355 | $ | 63,712 | $ | 40,478 | $ | 64,418 | $ | 210,963 | $ | 59,260 | $ | 25,998 |
(43,684) | (17,126) | (6,963) | (40,360) | (8,741) | (12,311) | (68,375) | (37,004) | (14,266) | (8,747) | (12,532) | (72,549) | (8,903) | (5,339) | ||||||||||||
12,378 | 222,401 | 35,505 | 17,951 | 41,896 | 57,913 | 153,265 | 5,351 | 49,446 | 31,731 | 51,886 | 138,414 | 50,357 | 20,659 | ||||||||||||
- | - | - | - | - | - | - | (499) | - | - | - | (499) | - | - | ||||||||||||
74,201 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
$ | 86,579 | $ 222,401 | $ | 35,505 | $ | 17,951 | $ | 41,896 | $ | 57,913 | $ 153,265 | $ | 4,852 | $ | 49,446 | $ | 31,731 | $ | 51,886 | $ | 137,915 | $ | 50,357 | $ | 20,659 |
Page 5
Attachments
- Original document
- Permalink
Disclaimer
Masimo Corporation published this content on 27 July 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 27 July 2021 20:19:02 UTC.
