Try our mobile app

Published: 2024-01-10 00:00:00 ET
<<<  go to MASI company page
EX-99.2 3 masi-q42023preearningspr.htm EX-99.2 masi-q42023preearningspr
1 GAAP to Non-GAAP Reconciliations January 10, 2024 CONFIDENTIAL


 
2 Consolidated Income Statement (1) Totals may not foot due to rounding. Annual reported amounts may vary from amounts previously reported due to rounding conventions. (2) Guidance provided November 7, 2023 (3) Guidance provided January 10, 2024. (Unaudited; in millions, except per share data) (1) Quarter to Date Q4 2023 Guidance (2) Full Year FY 2023 Guidance (2) FY 2024 Guidance (3) Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Low High FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 Low High Low High GAAP revenue $304.2 $565.3 $549.3 $617.0 $565.0 $455.3 $478.9 $526 $576 $790.2 $858.3 $937.8 $1,143.7 $1,239.2 $2,035.8 $2,025 $2,075 $2,045 $2,165 Royalty and other revenue - - - - - - - - - (52.0) (28.4) (1.4) - - - - - - - Non-GAAP revenue $304.2 $565.3 $549.3 $617.0 $565.0 $455.3 $478.9 $526 $576 $738.2 $829.9 $936.4 $1,143.7 $1,239.2 $2,035.8 $2,025 $2,075 $2,045 $2,165 GAAP gross profit $204.7 $258.2 $282.5 $313.3 $284.8 $221.2 $234.8 $260 $289 $522.0 $574.9 $629.2 $743.1 $808.3 $1,058.8 $1,001 $1,030 Royalty and other revenue, net of related costs - - - - - - - - - (48.4) (27.7) (1.3) - - - - - Acquired tangible asset amortization - 46.2 6.4 - - - - - - - - - 0.0 0.5 52.6 - - Acquired intangible asset amortization 0.6 4.9 0.1 5.6 5.2 5.4 6.2 6 6 0.5 0.5 0.5 1.2 2.4 11.2 22 22 Acquisition, integration and related costs 0.0 0.0 - 0.1 - - - - - - - 0.1 0.6 0.9 0.1 - - Business transition and related costs - - - - - - - - - - - - - - - - - Other adjustments - - - - 2.5 0.9 0.5 - - - - - - 3.4 - 4 4 Non-GAAP gross profit $205.4 $309.2 $289.1 $318.9 $292.6 $227.6 $241.4 $266 $295 $474.1 $547.6 $628.4 $744.9 $815.5 $1,122.7 $1,027 $1,056 GAAP selling, general and administrative expenses $108.9 $188.3 $174.6 $185.5 $196.3 $151.7 $156.1 $273.0 $285.4 $314.7 $369.1 $395.4 $657.4 Acquired tangible asset amortization - (2.1) (2.4) (2.4) (2.2) (1.0) (0.9) (0.0) - - - - (6.8) Acquired intangible asset amortization (0.9) (4.4) (4.5) (4.5) (4.7) (4.2) (3.3) (1.1) (1.0) (1.0) (3.2) (3.7) (14.3) Acquisition, integration and related costs (3.1) (19.7) (9.6) (5.1) (3.5) (3.9) (3.6) - - (3.2) (3.1) (2.2) (37.5) Business transition and related costs - - - - - - (2.4) - - - - - - Litigation related expenses and settlements (5.5) (7.2) (3.4) (12.6) (19.1) (13.4) (6.0) - - - - (6.0) (28.7) Non-GAAP selling, general and administrative expenses (prior definition) $99.5 $154.9 $154.7 $160.8 $166.8 $128.9 $139.8 $271.9 $284.4 $310.4 $362.7 $383.5 $569.8 Litigation related expenses and settlements ($3.7) ($3.2) ($6.3) ($7.1) ($11.6) ($9.8) ($8.9) - - - (6.4) (10.1) (20.3) Non-GAAP selling, general and administrative expenses (updated definition) $95.8 $151.7 $148.4 $153.7 $155.2 $119.1 $130.9 $271.9 $284.4 $310.4 $356.3 $373.3 $549.5 GAAP research and development expenses $36.1 $47.8 $53.1 $54.3 $50.5 $40.2 $46.5 $65.2 $81.0 $93.3 $118.7 $137.2 $191.4 Acquisition, integration and related costs - (0.1) (0.1) (0.6) (0.2) (0.2) - - - - (0.1) - (0.7) Business transition and related costs - - - - - - ($1.8) - - - $0.0 $0.0 $0.0 Non-GAAP research and development expenses $36.1 $47.8 $53.1 $53.7 $50.2 $40.1 $44.7 $65.2 $81.0 $93.3 $118.5 $137.2 $190.7 GAAP litigation settlements and awards $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.4 $0.0 ($0.5) $0.0 $0.0 Litigation related expenses and settlements - - (0.0) - - - - - (0.4) - 0.5 - (0.0) Non-GAAP litigation settlements and awards $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 GAAP impairment charge $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $7.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 Acquisition, integration and related costs - - - - - - ($7.0) - - - - - (0.0) Non-GAAP impairment charge $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 GAAP operating expenses $145.0 $236.1 $227.7 $239.8 $246.8 $191.9 $209.6 $338.2 $366.8 $408.0 $487.2 $532.5 $848.8 Acquired tangible asset amortization - (2.1) (2.4) (2.4) (2.2) (1.0) (0.9) (0.0) - - - - (6.8) Acquired intangible asset amortization (0.9) (4.4) (4.5) (4.5) (4.7) (4.2) (3.3) (1.1) (1.0) (1.0) (3.2) (3.7) (14.3) Acquisition, integration and related costs (3.1) (19.7) (9.7) (5.7) (3.7) (4.0) (10.6) - - (3.2) (3.2) (2.2) (38.3) Business transition and related costs - - - - - - (4.2) - - - - - - Litigation related expenses and settlements (5.5) (7.2) (3.4) (12.6) (19.1) (13.4) (6.0) - (0.4) - 0.5 (6.0) (28.7) Non-GAAP operating expenses (prior definition) $135.6 $202.6 $207.8 $214.5 $217.1 $169.0 $184.6 $337.1 $365.4 $403.7 $481.2 $520.7 $760.5 Litigation related expenses and settlements ($3.7) ($3.2) ($6.3) ($7.1) ($11.6) ($9.8) ($8.9) - - - (6.4) (10.1) (20.3) Non-GAAP operating expenses (updated definition) $131.9 $199.4 $201.5 $207.4 $205.5 $159.2 $175.6 $337.1 $365.4 $403.7 $474.9 $510.6 $740.2 GAAP operating profit $59.7 $22.1 $54.8 $73.5 $38.0 $29.3 $25.2 $45 $59 $183.8 $208.0 $221.2 $255.8 $275.8 $210.0 $138 $152 $198 $214 Royalty and other revenue, net of related costs - - - - - - - - - (48.4) (27.7) (1.3) - - - - - - - Acquired tangible asset amortization - 48.2 8.8 2.4 2.2 1.0 0.9 2 2 0.0 - - 0.0 0.5 59.4 6 6 6 6 Acquired intangible asset amortization 1.5 9.3 4.6 10.1 9.9 9.6 9.4 9 9 1.6 1.4 1.4 4.5 6.1 25.5 38 38 37 37 Acquisition, integration and related costs 3.1 19.7 9.7 5.8 3.7 4.0 10.6 1 1 - 0.4 3.3 3.8 3.1 38.4 20 20 7 7 Business transition and related costs - - - - - - 4.2 0 0 - - - - - - 4 4 12 12 Litigation related expenses and settlements 5.5 7.2 3.4 12.6 19.1 13.4 6.0 7 7 - - - (0.5) 6.0 28.7 45 45 14 14 Other adjustments - - - - 2.5 0.9 0.5 - - - - - - 3.4 - 4 4 - - Non-GAAP operating profit (prior definition) $69.8 $106.6 $81.3 $104.4 $75.5 $58.6 $56.9 $65 $79 $137.0 $182.2 $224.7 $263.6 $294.8 $362.2 $256 $270 $275 $290 Litigation related expenses and settlements 3.7 3.2 6.3 7.1 11.6 9.8 8.9 $8 $8 - - - 6.4 10.1 20.3 $38 $38 $32 $32 Non-GAAP operating profit (updated definition) $73.5 $109.8 $87.6 $111.6 $87.1 $68.4 $65.9 $73 $87 $137.0 $182.2 $224.7 $270.0 $304.9 $382.5 $294 $308 $307 $322


 
3 Consolidated Income Statement (1) Totals may not foot due to rounding. Annual reported amounts may vary from amounts previously reported due to rounding conventions. (2) Guidance provided November 7, 2023 (3) Guidance provided January 10, 2024. (Unaudited; in millions, except per share data) (1) Quarter to Date Q4 2023 Guidance (2) Full Year FY 2023 Guidance (2) FY 2024 Guidance (3) Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Low High FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 Low High Low High GAAP non-operating income (expense) ($0.6) $4.5 ($2.8) ($17.6) ($11.8) ($4.5) ($11.2) ($14) ($14) $2.0 $5.7 $12.9 $7.9 ($1.4) ($16.6) ($42) ($42) Realized and unrealized gains or losses 0.8 (8.2) (5.4) 7.3 0.7 (6.5) (1.0) (0) (0) 0.3 2.0 0.6 (2.6) 1.9 (5.5) (7) (7) Financing related adjustments - 0.6 0.5 0.5 0.5 0.5 0.5 0 0 - - - - - 1.5 2 2 Other adjustments - (0.5) (0.4) - - - - - - - - - - - (0.9) - - Non-GAAP non-operating income (expense) $0.2 ($3.6) ($8.2) ($9.8) ($10.7) ($10.5) ($11.6) ($14) ($14) $2.3 $7.8 $13.6 $5.3 $0.4 ($21.4) ($47) ($47) GAAP provision for income taxes $12.5 $8.5 $14.1 $14.9 $4.9 $9.1 $3.4 $7 $10 $61.0 $20.2 $38.0 $23.5 $44.7 $49.9 $24 $28 Tax impact of non-GAAP adjustments 2.5 19.5 4.9 8.2 10.0 4.8 8.0 4 4 (16.1) (5.5) 0.7 6.1 3.7 35.2 27 27 Excess tax benefits from stock-based compensation 1.7 0.2 0.3 0.2 2.4 0.5 0.2 0 0 39.2 22.0 15.7 30.2 16.4 2.4 4 4 Tax related adjustments - - - - - - - - - - 4.2 - - - - - - 2017 U.S. Tax Reform - - - - - - - - - (41.4) 0.7 - - - - - - Non-GAAP provision for income taxes (prior definition) $16.8 $28.2 $19.3 $23.3 $17.4 $14.4 $11.5 $12 $15 $42.8 $41.6 $54.3 $59.7 $64.9 $87.6 $55 $58 Tax impact of non-GAAP adjustments $0.9 $0.8 $1.5 $1.7 $2.7 $2.3 $2.1 $2 $2 - - - 1.5 2.4 4.8 $9 $9 Non-GAAP provision for income taxes (updated definition) $17.7 $29.0 $20.7 $25.0 $20.1 $16.7 $13.6 $13 $17 $42.8 $41.6 $54.3 $61.3 $67.3 $92.4 $64 $67 GAAP net income $46.6 $18.1 $37.9 $41.1 $21.3 $15.7 $10.6 $24 $35 $124.8 $193.5 $196.2 $240.3 $229.6 $143.5 $72 $83 $105 $115 Royalty and other revenue, net of related costs - - - - - - - - - (48.4) (27.7) (1.3) - - - - - - - Acquired tangible asset amortization - 48.2 8.8 2.4 2.2 1.0 0.9 2 2 0.0 - - 0.0 0.5 59.4 6 6 6 6 Acquired intangible asset amortization 1.5 9.3 4.6 10.1 9.9 9.6 9.4 9 9 1.6 1.4 1.4 4.5 6.1 25.5 38 38 37 37 Acquisition, integration and related costs 3.1 19.7 9.7 5.8 3.7 4.0 10.6 1 1 - 0.4 3.3 3.8 3.1 38.4 20 20 7 7 Business transition and related costs - - - - - - 4.2 0 0 - - - - - - 4 4 12 12 Litigation related expenses and settlements 5.5 7.2 3.4 12.6 19.1 13.4 6.0 7 7 - - - (0.5) 6.0 28.7 45 45 14 14 Other adjustments - (0.5) (0.4) - 2.5 0.9 0.5 - - - - - - 3.4 (0.9) 4 4 - - Realized and unrealized gains or losses 0.8 (8.2) (5.4) 7.3 0.7 (6.5) (1.0) (0) (0) 0.3 2.0 0.6 (2.6) 1.9 (5.5) (7) (7) - - Financing related adjustments - 0.6 0.5 0.5 0.5 0.5 0.5 0 0 - - - - - 1.5 2 2 2 2 Tax impact of non-GAAP adjustments (2.5) (19.5) (4.9) (8.2) (10.0) (4.8) (8.0) (4) (4) 16.1 5.5 (0.7) (6.1) (3.7) (35.2) (27) (27) (16) (17) Excess tax benefits from stock-based compensation (1.7) (0.2) (0.3) (0.2) (2.4) (0.5) (0.2) (0) (0) (39.2) (22.0) (15.7) (30.2) (16.4) (2.4) (4) (4) (2) (2) Tax related adjustments - - - - - - - - - - (4.2) - - - - - - - - 2017 U.S. Tax Reform - - - - - - - - - 41.4 (0.7) - - - - - - - - Non-GAAP net income (prior definition) $53.2 $74.8 $53.9 $71.3 $47.5 $33.7 $33.7 $40 $51 $96.5 $148.4 $183.9 $209.2 $230.4 $253.2 $155 $165 $165 $174 Litigation related expenses and settlements 3.7 3.2 6.3 7.1 11.6 9.8 8.9 8 8 - - - 6.4 10.1 20.3 38 38 32 32 Tax impact of non-GAAP adjustments (0.9) (0.8) (1.5) (1.7) (2.7) (2.3) (2.1) (2) (2) - - - (1.5) (2.4) (4.8) (9) (9) (8) (8) Non-GAAP net income (updated definition) $56.0 $77.2 $58.7 $76.8 $56.3 $41.2 $40.5 46 57 $96.5 $148.4 $183.9 $214.0 $238.1 $268.7 $184 $195 $189 $198 GAAP net income per share $0.81 $0.33 $0.70 $0.76 $0.39 $0.29 $0.20 $0.45 $0.65 $2.23 $3.45 $3.44 $4.14 $3.98 $2.60 $1.34 $1.54 $1.91 $2.08 Royalty and other revenue, net of related costs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.87) (0.49) (0.02) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Acquired tangible asset amortization 0.00 0.87 0.16 0.04 0.04 0.02 0.02 0.04 0.04 0.00 0.00 0.00 0.00 0.01 1.08 0.12 0.12 0.12 0.12 Acquired intangible asset amortization 0.03 0.17 0.09 0.19 0.18 0.18 0.18 0.17 0.17 0.03 0.03 0.03 0.08 0.11 0.46 0.70 0.70 0.68 0.68 Acquisition, integration and related costs 0.05 0.36 0.18 0.11 0.07 0.07 0.20 0.03 0.03 0.00 0.01 0.06 0.07 0.05 0.70 0.36 0.36 0.12 0.12 Business transition and related costs 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.08 0.22 0.22 Litigation related expenses and settlements 0.10 0.13 0.06 0.23 0.35 0.25 0.11 0.12 0.12 0.00 0.00 0.00 (0.01) 0.10 0.52 0.83 0.83 0.24 0.24 Other adjustments 0.00 (0.01) (0.01) 0.00 0.05 0.02 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.06 (0.02) 0.07 0.07 0.00 0.00 Realized and unrealized gains or losses 0.01 (0.15) (0.10) 0.14 0.01 (0.12) (0.02) (0.00) (0.00) 0.00 0.04 0.01 (0.05) 0.03 (0.10) (0.12) (0.12) 0.00 0.00 Financing related adjustments 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.03 0.03 0.03 0.03 0.03 Tax impact of non-GAAP adjustments (0.04) (0.35) (0.09) (0.15) (0.18) (0.09) (0.15) (0.08) (0.08) 0.29 0.10 (0.01) (0.11) (0.06) (0.64) (0.50) (0.50) (0.30) (0.31) Excess tax benefits from stock-based compensation (0.03) (0.00) (0.01) (0.00) (0.04) (0.01) (0.00) (0.01) (0.01) (0.70) (0.39) (0.27) (0.52) (0.28) (0.04) (0.07) (0.07) (0.03) (0.03) Tax related adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.07) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2017 U.S. Tax Reform 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.74 (0.01) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non-GAAP net income per share (prior definition) $0.93 $1.35 $1.00 $1.32 $0.87 $0.62 $0.63 $0.74 $0.94 $1.73 $2.65 $3.22 $3.60 $3.99 $4.59 $2.85 $3.05 $3.00 $3.15 Litigation related expenses and settlements 0.06 0.06 0.12 0.13 0.21 0.18 0.17 0.15 0.15 - - - 0.11 0.18 0.37 0.71 0.71 0.58 0.58 Tax impact of non-GAAP adjustments (0.02) (0.01) (0.03) (0.03) (0.05) (0.04) (0.04) (0.03) (0.03) - - - (0.03) (0.04) (0.09) (0.17) (0.17) (0.14) (0.14) Non-GAAP net income per share (updated definition) 0.98 1.40 1.08 1.42 1.03 0.76 0.75 $0.85 $1.05 1.73 2.65 3.22 3.69 4.13 4.87 $3.39 $3.59 $3.44 $3.60 Weighted average shares outstanding - Diluted 57.3 55.3 54.1 54.1 54.4 54.4 53.9 54.2 54.2 55.9 56.0 57.1 58.0 57.7 55.2 54.2 54.2 55.1 55.1


 
4 Segment Reporting (1) Totals may not foot due to rounding. Annual reported amounts may vary from amounts previously reported due to rounding conventions. (2) Guidance provided November 7, 2023 (3) Guidance provided January 10, 2024. (Unaudited; in millions) (1) Quarter to Date Q4 2023 Guidance (2) Full Year FY 2023 Guidance (2) FY 2024 Guidance (3) Q1 2022 Q2 2022 Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Low High FY 2022 Low High Low High Revenue Healthcare 304.2 357.0 327.2 351.9 346.7 281.1 307.8 320 345 1,340.3 1,255 1,280 1,345 1,385 Non-Healthcare - 208.3 222.1 265.1 218.3 174.2 171.1 206 231 695.5 770 795 700 780 GAAP revenue $304.2 $565.3 $549.3 $617.0 $565.0 $455.3 $478.9 $526 $576 $2,035.8 $2,025 $2,075 $2,045 $2,165 Gross profit Healthcare 205.4 236.7 211.4 216.7 214.8 169.0 185.6 197 215 870.2 767 785 Non-Healthcare - 72.5 77.7 102.2 77.8 58.5 55.8 68 80 252.5 261 272 Other (0.6) (51.1) (6.5) (5.6) (7.7) (6.4) (6.6) (6) (6) (63.9) (26) (26) GAAP gross profit $204.7 $258.2 $282.5 $313.3 $284.8 $221.2 $234.8 $260 $289 $1,058.8 $1,001 $1,030 Acquired tangible asset amortization - 46.2 6.4 - - - - - - 52.6 - - Acquired intangible asset amortization 0.6 4.9 0.1 5.6 5.2 5.4 6.2 6 6 11.2 22 22 Acquisition, integration and related costs 0.0 0.0 - 0.1 - - - - - 0.1 - - Business transition and related costs - - - - - - - - - - - Other adjustments - - - - 2.5 0.9 0.5 - - - 4 4 GAAP adjustments $0.6 $51.1 $6.5 $5.6 $7.7 $6.4 $6.6 $6 $6 $63.9 $26 $26 Healthcare 205.4 236.7 211.4 216.7 214.8 169.0 185.6 197 215 870.2 767 785 Non-Healthcare - 72.5 77.7 102.2 77.8 58.5 55.8 68 80 252.5 261 272 Other - - - - - - - - - - - - Non-GAAP gross profit $205.4 $309.2 $289.1 $318.9 $292.6 $227.6 $241.4 $266 $295 $1,122.7 $1,027 $1,056