Masimo Corporation (MASI) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
52 DISCOVERY IRVINE, CA 92618 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 3845 - Electromedical and Electrotherapeutic Apparatus (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 163,000 | 202,900 | 745,250 | 641,447 | 687,687 | 552,490 | |||
| Cash and cash equivalents | 163,000 | 202,900 | 745,250 | 641,447 | 567,687 | 552,490 | |||
| Short-term investments | 120,000 | ||||||||
| Receivables | 355,500 | (7,700) | (2,182) | (1,603) | (1,803) | (1,535) | |||
| Inventory, net of allowances, customer advances and progress billings | 545,000 | 501,000 | 201,370 | 215,952 | 115,871 | 93,751 | |||
| Inventory | 545,000 | 501,000 | 201,370 | 215,952 | 115,871 | 93,751 | |||
| Other current assets | 168,400 | 158,800 | 91,027 | 102,416 | 60,071 | 29,227 | |||
| Other undisclosed current assets | 453,600 | 202,947 | 142,953 | 134,236 | 111,164 | ||||
| Total current assets: | 1,231,900 | 1,308,600 | 1,238,412 | 1,101,165 | 996,062 | 785,097 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 19,137 | ✕ | |||||||
| Net investment in lease, before allowance for credit loss | 71,400 | 73,100 | 73,688 | 57,666 | 49,936 | ✕ | |||
| Property, plant and equipment | 424,400 | 402,500 | 272,793 | 272,511 | 219,552 | 165,972 | |||
| Long-term investments and receivables | 6,475 | 1,200 | |||||||
| Long-term investments | 6,475 | 1,200 | |||||||
| Intangible assets, net (including goodwill) | 1,060,000 | 1,168,000 | 172,836 | 177,129 | 49,601 | 51,221 | |||
| Goodwill | 407,700 | 445,400 | 100,334 | 103,206 | 22,350 | 23,297 | |||
| Intangible assets, net (excluding goodwill) | 652,300 | 722,600 | 72,502 | 73,923 | 27,251 | 27,924 | |||
| Deposits noncurrent assets | 3,022 | 2,881 | |||||||
| Restricted cash and investments | 157 | 151 | |||||||
| Deferred costs | 57,300 | 700 | |||||||
| Deferred income tax assets | 107,200 | 102,500 | 52,607 | 39,363 | ✕ | ||||
| Other noncurrent assets | 89,300 | 114,000 | 48,581 | 44,642 | 28,791 | 4,232 | |||
| Other undisclosed noncurrent assets | 41,900 | 28,093 | 20,076 | 23,395 | 143,364 | ||||
| Total noncurrent assets: | 1,809,600 | 1,902,000 | 648,598 | 611,387 | 400,066 | 369,721 | |||
| TOTAL ASSETS: | 3,041,500 | 3,210,600 | 1,887,010 | 1,712,552 | 1,396,128 | 1,154,818 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 251,500 | 276,800 | 146,462 | 144,138 | 116,997 | 102,285 | |||
| Taxes payable | ✕ | ✕ | ✕ | 1,682 | 1,629 | 9,536 | |||
| Employee-related liabilities | ✕ | ✕ | ✕ | 70,835 | 71,601 | 54,705 | 49,486 | ||
| Accounts payable | 251,500 | 276,800 | 75,627 | 64,061 | 54,548 | 40,388 | |||
| Accrued liabilities | 6,794 | 6,115 | 2,875 | ||||||
| Deferred revenue | 87,300 | 80,600 | 50,877 | 44,935 | 25,939 | ✕ | |||
| Debt | 34,300 | 15,100 | 4,653 | ||||||
| Other liabilities | 162,400 | 183,300 | 70,397 | ||||||
| Due to related parties | ✕ | ✕ | 3,655 | 3,024 | 4,000 | ||||
| Other undisclosed current liabilities | 28,300 | 74,200 | 41,108 | 21,606 | 41,322 | ||||
| Total current liabilities: | 563,800 | 630,000 | 267,736 | 233,836 | 172,219 | 147,607 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 871,700 | 941,600 | |||||||
| Long-term debt, excluding current maturities | 871,700 | 941,600 | |||||||
| Liabilities, other than long-term debt | 241,200 | 300,100 | 69,029 | 71,076 | 56,035 | 38,146 | |||
| Deferred income tax liabilities | 111,700 | 163,600 | ✕ | ||||||
| Other liabilities | 129,500 | 136,500 | 69,029 | 71,076 | 56,035 | 38,146 | |||
| Total noncurrent liabilities: | 1,112,900 | 1,241,700 | 69,029 | 71,076 | 56,035 | 38,146 | |||
| Total liabilities: | 1,676,700 | 1,871,700 | 336,765 | 304,912 | 228,254 | 185,753 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 1,364,800 | 1,338,900 | 1,550,245 | 1,407,660 | 1,167,874 | 969,065 | |||
| Treasury stock, value | (1,169,200) | (1,169,200) | (767,655) | (638,736) | (526,580) | (489,026) | |||
| Additional paid in capital | 783,400 | 782,200 | 752,513 | 703,693 | 600,624 | 533,164 | |||
| Accumulated other comprehensive income (loss) | (45,300) | 11,500 | (5,530) | 1,413 | (6,718) | (6,199) | |||
| Retained earnings | 1,795,800 | 1,714,300 | 1,570,862 | 1,341,235 | 1,100,494 | 931,073 | |||
| Other undisclosed equity, attributable to parent | 100 | 100 | 55 | 55 | 54 | 53 | |||
| Equity, attributable to noncontrolling interest | (20) | ||||||||
| Total equity: | 1,364,800 | 1,338,900 | 1,550,245 | 1,407,640 | 1,167,874 | 969,065 | |||
| TOTAL LIABILITIES AND EQUITY: | 3,041,500 | 3,210,600 | 1,887,010 | 1,712,552 | 1,396,128 | 1,154,818 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 2,048,100 | 2,035,800 | 1,239,153 | 1,143,744 | 937,837 | 858,289 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (1,044,600) | (977,000) | (430,806) | (400,679) | (308,665) | (283,397) | ||
| Gross profit: | 1,003,500 | 1,058,800 | 808,347 | 743,065 | 629,172 | 574,892 | ||
| Operating expenses | (867,000) | (848,800) | (532,525) | (487,242) | (407,956) | (366,848) | ||
| Operating income: | 136,500 | 210,000 | 275,822 | 255,823 | 221,216 | 208,044 | ||
| Nonoperating income (expense) | (48,400) | (16,600) | (1,442) | 7,913 | 12,950 | 5,732 | ||
| Gain (loss), foreign currency transaction, before tax | (1,100) | 7,300 | (1,863) | 2,631 | (627) | |||
| Interest and debt expense | (50,300) | (25,700) | (355) | (338) | (328) | (706) | ||
| Other undisclosed income from continuing operations before equity method investments, income taxes | 338 | 328 | 706 | |||||
| Income from continuing operations before equity method investments, income taxes: | 37,800 | 167,700 | 274,025 | 263,736 | 234,166 | 213,776 | ||
| Other undisclosed income from continuing operations before income taxes | 50,300 | 25,700 | 355 | |||||
| Income from continuing operations before income taxes: | 88,100 | 193,400 | 274,380 | 263,736 | 234,166 | 213,776 | ||
| Income tax expense | (6,600) | (49,900) | (44,733) | (23,454) | (37,950) | (20,233) | ||
| Income from continuing operations: | 81,500 | 143,500 | 229,647 | 240,282 | 196,216 | 193,543 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 229,647 | 240,282 | 196,216 | 193,543 | |
| Net income: | 81,500 | 143,500 | 229,647 | 240,282 | 196,216 | 193,543 | ||
| Net income attributable to noncontrolling interest | 20 | |||||||
| Net income available to common stockholders, diluted: | 81,500 | 143,500 | 229,647 | 240,302 | 196,216 | 193,543 | ||
Comprehensive Income ($ in thousands)
| 6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 81,500 | 143,500 | 229,647 | 240,282 | 196,216 | 193,543 | ||
| Other comprehensive income (loss) | 4,900 | (6,943) | 8,131 | 195,697 | 190,285 | |||
| Comprehensive income: | 81,500 | 148,400 | 222,704 | 248,413 | 391,913 | 383,828 | ||
| Comprehensive income, net of tax, attributable to noncontrolling interest | 20 | |||||||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (56,800) | 12,100 | ||||||
| Comprehensive income, net of tax, attributable to parent: | 24,700 | 160,500 | 222,704 | 248,433 | 391,913 | 383,828 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.