masi-20240629false2024Q20000937556December 28http://fasb.org/us-gaap/2024#OperatingExpenseshttp://fasb.org/us-gaap/2024#OperatingExpenseshttp://fasb.org/us-gaap/2024#OtherAssetsNoncurrenthttp://fasb.org/us-gaap/2024#OtherAssetsNoncurrenthttp://fasb.org/us-gaap/2024#AccruedLiabilitiesAndOtherLiabilitieshttp://fasb.org/us-gaap/2024#AccruedLiabilitiesAndOtherLiabilitieshttp://fasb.org/us-gaap/2024#OtherLiabilitiesNoncurrenthttp://fasb.org/us-gaap/2024#OtherLiabilitiesNoncurrenthttp://fasb.org/us-gaap/2024#OtherAssetsNoncurrenthttp://fasb.org/us-gaap/2024#OtherAssetsNoncurrentxbrli:sharesiso4217:USDiso4217:USDxbrli:sharesmasi:segmentmasi:reportingUnitutr:sqftxbrli:pureiso4217:CADmasi:leaseiso4217:JPYmasi:planmasi:executiveOfficermasi:agreementmasi:distributormasi:customermasi:patentmasi:complaint00009375562023-12-312024-06-2900009375562024-06-2900009375562023-12-300000937556us-gaap:CustomerRelationshipsMember2024-06-290000937556us-gaap:CustomerRelationshipsMember2023-12-300000937556masi:AcquiredTechnologyMember2024-06-290000937556masi:AcquiredTechnologyMember2023-12-300000937556masi:OtherMiscellaneousIntangibleAssetsMember2024-06-290000937556masi:OtherMiscellaneousIntangibleAssetsMember2023-12-3000009375562024-03-312024-06-2900009375562023-04-022023-07-0100009375562023-01-012023-07-010000937556us-gaap:CommonStockMember2023-12-300000937556us-gaap:TreasuryStockCommonMember2023-12-300000937556us-gaap:AdditionalPaidInCapitalMember2023-12-300000937556us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-300000937556us-gaap:RetainedEarningsMember2023-12-300000937556us-gaap:CommonStockMember2023-12-312024-03-300000937556us-gaap:AdditionalPaidInCapitalMember2023-12-312024-03-3000009375562023-12-312024-03-300000937556us-gaap:RetainedEarningsMember2023-12-312024-03-300000937556us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-312024-03-300000937556us-gaap:CommonStockMember2024-03-300000937556us-gaap:TreasuryStockCommonMember2024-03-300000937556us-gaap:AdditionalPaidInCapitalMember2024-03-300000937556us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-300000937556us-gaap:RetainedEarningsMember2024-03-3000009375562024-03-300000937556us-gaap:CommonStockMember2024-03-312024-06-290000937556us-gaap:AdditionalPaidInCapitalMember2024-03-312024-06-290000937556us-gaap:RetainedEarningsMember2024-03-312024-06-290000937556us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-312024-06-290000937556us-gaap:CommonStockMember2024-06-290000937556us-gaap:TreasuryStockCommonMember2024-06-290000937556us-gaap:AdditionalPaidInCapitalMember2024-06-290000937556us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-290000937556us-gaap:RetainedEarningsMember2024-06-290000937556us-gaap:CommonStockMember2022-12-310000937556us-gaap:TreasuryStockCommonMember2022-12-310000937556us-gaap:AdditionalPaidInCapitalMember2022-12-310000937556us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310000937556us-gaap:RetainedEarningsMember2022-12-3100009375562022-12-310000937556us-gaap:CommonStockMember2023-01-012023-04-010000937556us-gaap:AdditionalPaidInCapitalMember2023-01-012023-04-0100009375562023-01-012023-04-010000937556us-gaap:RetainedEarningsMember2023-01-012023-04-010000937556us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-04-010000937556us-gaap:CommonStockMember2023-04-010000937556us-gaap:TreasuryStockCommonMember2023-04-010000937556us-gaap:AdditionalPaidInCapitalMember2023-04-010000937556us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-04-010000937556us-gaap:RetainedEarningsMember2023-04-0100009375562023-04-010000937556us-gaap:AdditionalPaidInCapitalMember2023-04-022023-07-010000937556us-gaap:RetainedEarningsMember2023-04-022023-07-010000937556us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-04-022023-07-010000937556us-gaap:CommonStockMember2023-07-010000937556us-gaap:TreasuryStockCommonMember2023-07-010000937556us-gaap:AdditionalPaidInCapitalMember2023-07-010000937556us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-07-010000937556us-gaap:RetainedEarningsMember2023-07-0100009375562023-07-010000937556us-gaap:FairValueMeasurementsRecurringMember2024-06-290000937556us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2024-06-290000937556us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2024-06-290000937556us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Member2024-06-290000937556us-gaap:CashFlowHedgingMemberus-gaap:FairValueMeasurementsRecurringMember2024-06-290000937556us-gaap:CashFlowHedgingMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2024-06-290000937556us-gaap:CashFlowHedgingMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2024-06-290000937556us-gaap:CashFlowHedgingMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Member2024-06-290000937556us-gaap:FairValueMeasurementsRecurringMemberus-gaap:WarrantMember2024-06-290000937556us-gaap:FairValueInputsLevel1Memberus-gaap:WarrantMemberus-gaap:FairValueMeasurementsRecurringMember2024-06-290000937556us-gaap:FairValueInputsLevel2Memberus-gaap:WarrantMemberus-gaap:FairValueMeasurementsRecurringMember2024-06-290000937556us-gaap:WarrantMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Member2024-06-290000937556us-gaap:FairValueMeasurementsRecurringMember2023-12-300000937556us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-300000937556us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-300000937556us-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Member2023-12-300000937556us-gaap:CashFlowHedgingMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-300000937556us-gaap:CashFlowHedgingMemberus-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-300000937556us-gaap:CashFlowHedgingMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-300000937556us-gaap:CashFlowHedgingMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Member2023-12-300000937556us-gaap:FairValueMeasurementsRecurringMemberus-gaap:WarrantMember2023-12-300000937556us-gaap:FairValueInputsLevel1Memberus-gaap:WarrantMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-300000937556us-gaap:FairValueInputsLevel2Memberus-gaap:WarrantMemberus-gaap:FairValueMeasurementsRecurringMember2023-12-300000937556us-gaap:WarrantMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:FairValueInputsLevel3Member2023-12-300000937556us-gaap:LandBuildingsAndImprovementsMembersrt:MinimumMember2024-06-290000937556us-gaap:LandBuildingsAndImprovementsMembersrt:MaximumMember2024-06-290000937556srt:MinimumMemberus-gaap:ComputerEquipmentMember2024-06-290000937556srt:MaximumMemberus-gaap:ComputerEquipmentMember2024-06-290000937556masi:DemonstrationUnitsMembersrt:MinimumMember2024-06-290000937556masi:DemonstrationUnitsMembersrt:MaximumMember2024-06-290000937556masi:FurnitureandOfficeEquipmentMembersrt:MinimumMember2024-06-290000937556masi:FurnitureandOfficeEquipmentMembersrt:MaximumMember2024-06-290000937556srt:MinimumMemberus-gaap:MachineryAndEquipmentMember2024-06-290000937556srt:MaximumMemberus-gaap:MachineryAndEquipmentMember2024-06-290000937556us-gaap:TransportationEquipmentMembersrt:MinimumMember2024-06-290000937556us-gaap:TransportationEquipmentMembersrt:MaximumMember2024-06-290000937556us-gaap:PatentsMember2023-12-312024-06-290000937556us-gaap:TrademarksMember2023-12-312024-06-290000937556srt:MinimumMember2024-06-290000937556srt:MaximumMember2024-06-290000937556srt:MinimumMember2023-12-312024-06-290000937556srt:MaximumMember2023-12-312024-06-290000937556srt:ChiefExecutiveOfficerMemberus-gaap:RestrictedStockUnitsRSUMember2023-01-012023-07-010000937556srt:ChiefExecutiveOfficerMemberus-gaap:RestrictedStockUnitsRSUMember2023-12-312024-06-290000937556us-gaap:RelatedPartyMembersrt:MinimumMember2023-12-312024-06-290000937556us-gaap:RelatedPartyMembermasi:WillowLaboratoriesMember2024-03-312024-06-290000937556us-gaap:RelatedPartyMembermasi:WillowLaboratoriesMember2023-04-022023-07-010000937556us-gaap:RelatedPartyMembermasi:WillowLaboratoriesMember2023-12-312024-06-290000937556us-gaap:RelatedPartyMembermasi:WillowLaboratoriesMember2023-01-012023-07-010000937556masi:WillowLaboratoriesMember2024-03-312024-06-290000937556masi:WillowLaboratoriesMember2023-04-022023-07-010000937556masi:WillowLaboratoriesMember2023-12-312024-06-290000937556masi:WillowLaboratoriesMember2023-01-012023-07-010000937556masi:LeasedPropertyMember2023-12-312024-06-290000937556us-gaap:RelatedPartyMembermasi:WillowLaboratoriesMember2024-06-290000937556us-gaap:RelatedPartyMembermasi:WillowLaboratoriesMember2023-12-300000937556masi:NotforProfitOrganizationMember2024-03-312024-06-290000937556masi:NotforProfitOrganizationMember2023-04-022023-07-010000937556masi:NotforProfitOrganizationMember2023-12-312024-06-290000937556masi:NotforProfitOrganizationMember2023-01-012023-07-010000937556masi:LikeMindedEntertainmentMember2024-03-312024-06-290000937556masi:LikeMindedEntertainmentMember2023-12-312024-06-290000937556masi:LikeMindedEntertainmentMember2023-04-022023-07-010000937556masi:LikeMindedEntertainmentMember2023-01-012023-07-010000937556us-gaap:RelatedPartyMembermasi:LikeMindedEntertainmentMember2023-12-300000937556us-gaap:RelatedPartyMembermasi:LikeMindedEntertainmentMember2024-06-290000937556masi:LikeMindedLabsMember2021-07-030000937556us-gaap:PurchaseCommitmentMembermasi:VantrixCorpMember2021-07-012021-07-310000937556us-gaap:OptionMembermasi:VantrixCorpMember2021-07-012021-07-310000937556masi:ReimbursementFeeMembersrt:ChiefExecutiveOfficerMember2024-03-312024-06-290000937556masi:ReimbursementFeeMembersrt:ChiefExecutiveOfficerMember2023-12-312024-06-290000937556masi:ReimbursementFeeMembersrt:ChiefExecutiveOfficerMember2023-04-022023-07-010000937556masi:ReimbursementFeeMembersrt:ChiefExecutiveOfficerMember2023-01-012023-07-010000937556us-gaap:MachineryAndEquipmentMember2024-06-290000937556us-gaap:MachineryAndEquipmentMember2023-12-300000937556us-gaap:BuildingAndBuildingImprovementsMember2024-06-290000937556us-gaap:BuildingAndBuildingImprovementsMember2023-12-300000937556masi:OperatingLeaseAssetsMember2024-06-290000937556masi:OperatingLeaseAssetsMember2023-12-300000937556us-gaap:LandMember2024-06-290000937556us-gaap:LandMember2023-12-300000937556us-gaap:ComputerEquipmentMember2024-06-290000937556us-gaap:ComputerEquipmentMember2023-12-300000937556us-gaap:LeaseholdImprovementsMember2024-06-290000937556us-gaap:LeaseholdImprovementsMember2023-12-300000937556masi:AircraftAndVehiclesMember2024-06-290000937556masi:AircraftAndVehiclesMember2023-12-300000937556us-gaap:FurnitureAndFixturesMember2024-06-290000937556us-gaap:FurnitureAndFixturesMember2023-12-300000937556masi:DemonstrationUnitsMember2024-06-290000937556masi:DemonstrationUnitsMember2023-12-300000937556us-gaap:ConstructionInProgressMember2024-06-290000937556us-gaap:ConstructionInProgressMember2023-12-300000937556us-gaap:LandMember2024-05-012024-05-3100009375562022-02-142022-02-140000937556us-gaap:SoftwareAndSoftwareDevelopmentCostsMember2024-06-290000937556us-gaap:SoftwareAndSoftwareDevelopmentCostsMember2023-12-300000937556us-gaap:LicensingAgreementsMember2024-06-290000937556us-gaap:LicensingAgreementsMember2023-12-300000937556us-gaap:PatentsMember2024-06-290000937556us-gaap:PatentsMember2023-12-300000937556us-gaap:TrademarksMember2024-06-290000937556us-gaap:TrademarksMember2023-12-300000937556us-gaap:NoncompeteAgreementsMember2024-06-290000937556us-gaap:NoncompeteAgreementsMember2023-12-300000937556us-gaap:LicensingAgreementsMembermasi:WillowLaboratoriesMember2024-06-290000937556us-gaap:LicensingAgreementsMembermasi:WillowLaboratoriesMember2023-12-300000937556us-gaap:OtherIntangibleAssetsMember2024-06-290000937556us-gaap:OtherIntangibleAssetsMember2023-12-300000937556us-gaap:TrademarksMember2024-06-290000937556us-gaap:TrademarksMember2023-12-3000009375562023-01-012023-12-300000937556us-gaap:TrademarksMember2023-12-312024-06-290000937556us-gaap:TrademarksMember2023-01-012023-12-300000937556masi:PatentsAndTrademarksMember2024-03-312024-06-290000937556masi:PatentsAndTrademarksMember2023-04-022023-07-010000937556masi:PatentsAndTrademarksMember2023-12-312024-06-290000937556masi:PatentsAndTrademarksMember2023-01-012023-07-010000937556us-gaap:TrademarksMember2023-07-022023-09-300000937556us-gaap:TrademarksMember2023-10-012023-12-300000937556masi:HealthCareSegmentMember2023-12-300000937556masi:NonHealthcareMember2023-12-300000937556masi:HealthCareSegmentMember2023-12-312024-06-290000937556masi:NonHealthcareMember2023-12-312024-06-290000937556masi:HealthCareSegmentMember2024-06-290000937556masi:NonHealthcareMember2024-06-290000937556masi:NonHealthcareMember2023-12-312024-03-300000937556masi:NonHealthcareMember2024-03-300000937556us-gaap:CashFlowHedgingMember2024-06-290000937556us-gaap:CashFlowHedgingMember2023-12-3000009375562024-06-302024-06-2900009375562024-06-30masi:TwelveMonthsAndThereafterMember2024-06-290000937556masi:BowersAndWilkinsMember2020-10-310000937556masi:BowersAndWilkinsMember2024-06-290000937556us-gaap:NonrelatedPartyMember2024-06-290000937556us-gaap:NonrelatedPartyMember2023-12-300000937556us-gaap:RelatedPartyMember2024-06-290000937556us-gaap:RelatedPartyMember2023-12-300000937556masi:TermLoanMember2024-06-290000937556masi:TermLoanMember2023-12-300000937556masi:JapaneseLoansMember2024-06-290000937556masi:JapaneseLoansMember2023-12-300000937556masi:RevolverMember2024-06-290000937556masi:RevolverMember2023-12-300000937556us-gaap:UnsecuredDebtMembermasi:NewCreditFacilityAgreementMember2022-04-110000937556masi:NewCreditFacilityAgreementMemberus-gaap:RevolvingCreditFacilityMember2022-04-110000937556masi:NewCreditFacilityAgreementMember2022-04-110000937556masi:InitialLendersMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2022-04-110000937556us-gaap:LetterOfCreditMembermasi:NewCreditFacilityAgreementMember2022-04-110000937556masi:NewCreditFacilityAgreementMembersrt:MinimumMembermasi:AlternateBaseRateMember2022-04-112022-04-110000937556masi:NewCreditFacilityAgreementMembersrt:MaximumMembermasi:AlternateBaseRateMember2022-04-112022-04-110000937556masi:AdjustedSecuredOvernightFinancingRateSOFRMembermasi:NewCreditFacilityAgreementMembersrt:MinimumMember2022-04-112022-04-110000937556masi:AdjustedSecuredOvernightFinancingRateSOFRMembermasi:NewCreditFacilityAgreementMembersrt:MaximumMember2022-04-112022-04-110000937556us-gaap:FederalFundsEffectiveSwapRateMembermasi:NewCreditFacilityAgreementMember2022-04-112022-04-110000937556masi:AdjustedSecuredOvernightFinancingRateSOFRMembermasi:NewCreditFacilityAgreementMember2022-04-112022-04-110000937556masi:AdjustedSecuredOvernightFinancingRateSOFROneMonthInterestPeriodMembermasi:NewCreditFacilityAgreementMember2022-04-112022-04-110000937556masi:AdjustedSecuredOvernightFinancingRateSOFRThreeMonthInterestPeriodMembermasi:NewCreditFacilityAgreementMember2022-04-112022-04-110000937556masi:AdjustedSecuredOvernightFinancingRateSOFRSixMonthInterestPeriodMembermasi:NewCreditFacilityAgreementMember2022-04-112022-04-110000937556masi:NewCreditFacilityAgreementMembersrt:MinimumMember2022-04-112022-04-110000937556masi:NewCreditFacilityAgreementMembersrt:MaximumMember2022-04-112022-04-110000937556masi:NewCreditFacilityAgreementMemberus-gaap:RevolvingCreditFacilityMember2022-05-160000937556us-gaap:RevolvingCreditFacilityMember2024-03-312024-06-290000937556us-gaap:RevolvingCreditFacilityMember2023-04-022023-07-010000937556us-gaap:RevolvingCreditFacilityMember2023-12-312024-06-290000937556us-gaap:RevolvingCreditFacilityMember2023-01-012023-07-010000937556masi:JapaneseRevolvingLoanMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2020-03-310000937556masi:JapaneseRevolvingLoanMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2020-03-012020-03-310000937556masi:JapaneseRevolvingLoanMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2023-02-280000937556masi:JapaneseRevolvingLoanMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2023-02-282023-02-280000937556masi:JapaneseGovernmentLoansMember2020-06-300000937556masi:JapaneseEquipmentLoansMember2021-04-300000937556masi:JapaneseEquipmentLoansMember2021-05-310000937556us-gaap:InterestRateSwapMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-06-290000937556us-gaap:InterestRateSwapMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-12-312024-06-290000937556us-gaap:OtherNoncurrentAssetsMemberus-gaap:InterestRateSwapMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-06-290000937556us-gaap:OtherNoncurrentAssetsMemberus-gaap:InterestRateSwapMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-12-300000937556us-gaap:InterestRateSwapMemberus-gaap:OtherNoncurrentLiabilitiesMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-06-290000937556us-gaap:InterestRateSwapMemberus-gaap:OtherNoncurrentLiabilitiesMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-12-300000937556us-gaap:DesignatedAsHedgingInstrumentMember2024-06-290000937556us-gaap:DesignatedAsHedgingInstrumentMember2023-12-300000937556us-gaap:NonoperatingIncomeExpenseMemberus-gaap:InterestRateSwapMemberus-gaap:DesignatedAsHedgingInstrumentMember2024-03-312024-06-290000937556us-gaap:NonoperatingIncomeExpenseMemberus-gaap:InterestRateSwapMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-04-022023-07-010000937556us-gaap:NonoperatingIncomeExpenseMemberus-gaap:InterestRateSwapMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-12-312024-06-290000937556us-gaap:NonoperatingIncomeExpenseMemberus-gaap:InterestRateSwapMemberus-gaap:DesignatedAsHedgingInstrumentMember2023-01-012023-07-010000937556us-gaap:AccumulatedGainLossCashFlowHedgeIncludingNoncontrollingInterestMember2024-03-300000937556us-gaap:AccumulatedGainLossCashFlowHedgeIncludingNoncontrollingInterestMember2023-04-010000937556us-gaap:AccumulatedGainLossCashFlowHedgeIncludingNoncontrollingInterestMember2023-12-300000937556us-gaap:AccumulatedGainLossCashFlowHedgeIncludingNoncontrollingInterestMember2022-12-310000937556us-gaap:AccumulatedGainLossCashFlowHedgeIncludingNoncontrollingInterestMember2024-03-312024-06-290000937556us-gaap:AccumulatedGainLossCashFlowHedgeIncludingNoncontrollingInterestMember2023-04-022023-07-010000937556us-gaap:AccumulatedGainLossCashFlowHedgeIncludingNoncontrollingInterestMember2023-12-312024-06-290000937556us-gaap:AccumulatedGainLossCashFlowHedgeIncludingNoncontrollingInterestMember2023-01-012023-07-010000937556us-gaap:AccumulatedGainLossCashFlowHedgeIncludingNoncontrollingInterestMember2024-06-290000937556us-gaap:AccumulatedGainLossCashFlowHedgeIncludingNoncontrollingInterestMember2023-07-010000937556us-gaap:InterestExpenseMembersrt:ScenarioForecastMember2024-06-302025-06-300000937556masi:SoundUnitedMember2022-04-110000937556masi:SoundUnitedMember2022-04-112022-04-110000937556masi:SoundUnitedMember2024-03-312024-06-290000937556masi:SoundUnitedMember2023-04-022023-07-010000937556masi:SoundUnitedMember2023-12-312024-06-290000937556masi:SoundUnitedMember2023-01-012023-07-010000937556masi:SoundUnitedMember2023-07-010000937556masi:SoundUnitedMember2024-06-290000937556masi:SoundUnitedMemberus-gaap:TrademarksAndTradeNamesMember2022-04-112022-04-110000937556masi:SoundUnitedMemberus-gaap:TrademarksAndTradeNamesMember2022-04-110000937556masi:SoundUnitedMemberus-gaap:CustomerRelationshipsMember2022-04-112022-04-110000937556masi:SoundUnitedMemberus-gaap:CustomerRelationshipsMember2022-04-110000937556masi:SoundUnitedMemberus-gaap:DevelopedTechnologyRightsMember2022-04-112022-04-110000937556masi:SoundUnitedMemberus-gaap:DevelopedTechnologyRightsMember2022-04-110000937556masi:SoundUnitedMemberus-gaap:LicensingAgreementsMember2022-04-112022-04-110000937556masi:SoundUnitedMemberus-gaap:LicensingAgreementsMember2022-04-110000937556masi:RightsToPurchaseSeriesAJuniorParticipatingPreferredStockMember2022-09-200000937556masi:RightsToPurchaseSeriesAJuniorParticipatingPreferredStockMembersrt:MinimumMember2022-09-200000937556masi:RightsToPurchaseSeriesAJuniorParticipatingPreferredStockMembersrt:MaximumMember2022-09-200000937556masi:A2022RepurchaseProgramMemberus-gaap:CommonStockMember2022-06-300000937556masi:A2022RepurchaseProgramMemberus-gaap:CommonStockMember2024-06-290000937556srt:MinimumMembermasi:A2017EquityIncentivePlanMember2017-06-010000937556masi:A2017EquityIncentivePlanMember2020-05-012020-05-310000937556srt:MaximumMembermasi:A2017EquityIncentivePlanMember2020-05-310000937556masi:A2007StockIncentivePlanMembersrt:MaximumMember2020-05-310000937556us-gaap:EmployeeStockOptionMember2024-03-312024-06-290000937556us-gaap:EmployeeStockOptionMember2023-04-022023-07-010000937556us-gaap:EmployeeStockOptionMember2023-12-312024-06-290000937556us-gaap:EmployeeStockOptionMember2023-01-012023-07-010000937556us-gaap:EmployeeStockOptionMember2024-06-290000937556us-gaap:RestrictedStockUnitsRSUMember2023-12-300000937556us-gaap:RestrictedStockUnitsRSUMember2023-12-312024-06-290000937556us-gaap:RestrictedStockUnitsRSUMember2024-06-290000937556us-gaap:RestrictedStockUnitsRSUMember2024-03-312024-06-290000937556us-gaap:RestrictedStockUnitsRSUMember2023-04-022023-07-010000937556us-gaap:RestrictedStockUnitsRSUMember2023-01-012023-07-010000937556us-gaap:PerformanceSharesMember2023-12-300000937556us-gaap:PerformanceSharesMember2023-12-312024-06-290000937556us-gaap:PerformanceSharesMember2024-06-290000937556us-gaap:PerformanceSharesMember2024-02-280000937556us-gaap:PerformanceSharesMember2024-02-282024-02-280000937556srt:MinimumMembermasi:A2021PSUGrantMemberus-gaap:PerformanceSharesMember2023-12-312024-06-290000937556srt:MinimumMembermasi:A2021PSUGrantMemberus-gaap:PerformanceSharesMember2024-06-290000937556srt:MaximumMembermasi:A2021PSUGrantMemberus-gaap:PerformanceSharesMember2024-06-290000937556us-gaap:PerformanceSharesMember2024-03-312024-06-290000937556us-gaap:PerformanceSharesMember2023-04-022023-07-010000937556us-gaap:PerformanceSharesMember2023-01-012023-07-010000937556masi:MasimoRetirementSavingsPlanMember2023-12-312024-06-290000937556masi:MasimoRetirementSavingsPlanMember2023-04-022023-07-010000937556masi:MasimoRetirementSavingsPlanMember2024-03-312024-06-290000937556masi:MasimoRetirementSavingsPlanMember2023-01-012023-07-010000937556us-gaap:ForeignPlanMembermasi:MasimoRetirementSavingsPlanMember2024-03-312024-06-290000937556us-gaap:ForeignPlanMembermasi:MasimoRetirementSavingsPlanMember2023-04-022023-07-010000937556us-gaap:ForeignPlanMembermasi:MasimoRetirementSavingsPlanMember2023-12-312024-06-290000937556us-gaap:ForeignPlanMembermasi:MasimoRetirementSavingsPlanMember2023-01-012023-07-010000937556srt:ChiefExecutiveOfficerMember2017-07-012017-07-310000937556srt:ChiefExecutiveOfficerMemberus-gaap:CashDistributionMember2017-07-012017-07-310000937556srt:ChiefExecutiveOfficerMemberus-gaap:RestrictedStockUnitsRSUMember2017-07-012017-07-310000937556srt:ChiefExecutiveOfficerMember2023-12-312024-06-2900009375562024-04-120000937556srt:MinimumMember2024-04-120000937556srt:MaximumMember2024-04-120000937556us-gaap:CustomerConcentrationRiskMembermasi:GPOMembersMemberus-gaap:SalesRevenueNetMember2024-03-312024-06-290000937556us-gaap:CustomerConcentrationRiskMembermasi:GPOMembersMemberus-gaap:SalesRevenueNetMember2023-04-022023-07-010000937556us-gaap:CustomerConcentrationRiskMembermasi:GPOMembersMemberus-gaap:SalesRevenueNetMember2023-12-312024-06-290000937556us-gaap:CustomerConcentrationRiskMembermasi:GPOMembersMemberus-gaap:SalesRevenueNetMember2023-01-012023-07-010000937556us-gaap:SalesRevenueNetMember2023-04-022023-07-010000937556us-gaap:SalesRevenueNetMember2024-03-312024-06-290000937556masi:JustintimedistributoroneMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:SalesRevenueNetMember2024-03-312024-06-290000937556masi:JustintimedistributoroneMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:SalesRevenueNetMember2023-04-022023-07-010000937556us-gaap:SalesRevenueNetMember2023-12-312024-06-290000937556us-gaap:SalesRevenueNetMember2023-01-012023-07-010000937556masi:JustintimedistributoroneMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:SalesRevenueNetMember2023-12-312024-06-290000937556masi:JustintimedistributoroneMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:SalesRevenueNetMember2023-01-012023-07-010000937556us-gaap:AccountsReceivableMember2024-06-290000937556us-gaap:AccountsReceivableMember2023-12-300000937556masi:CustomerOneMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:AccountsReceivableMember2024-06-290000937556masi:CustomerOneMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:AccountsReceivableMember2023-12-300000937556us-gaap:PendingLitigationMembermasi:MasimoVsAppleIncMember2020-10-132020-10-130000937556masi:MasimoVsAppleIncMember2023-01-302023-01-300000937556masi:MasimoVsAppleIncMember2023-02-012023-02-280000937556us-gaap:PendingLitigationMembermasi:AppleIncPatentInfringementMember2022-10-200000937556us-gaap:IntersegmentEliminationMember2024-03-312024-06-290000937556us-gaap:IntersegmentEliminationMember2023-12-312024-06-290000937556us-gaap:IntersegmentEliminationMember2023-04-022023-07-010000937556us-gaap:IntersegmentEliminationMember2023-01-012023-07-010000937556masi:HealthCareSegmentMemberus-gaap:OperatingSegmentsMember2024-03-312024-06-290000937556masi:HealthCareSegmentMemberus-gaap:OperatingSegmentsMember2023-04-022023-07-010000937556masi:HealthCareSegmentMemberus-gaap:OperatingSegmentsMember2023-12-312024-06-290000937556masi:HealthCareSegmentMemberus-gaap:OperatingSegmentsMember2023-01-012023-07-010000937556masi:NonHealthcareMemberus-gaap:OperatingSegmentsMember2024-03-312024-06-290000937556masi:NonHealthcareMemberus-gaap:OperatingSegmentsMember2023-04-022023-07-010000937556masi:NonHealthcareMemberus-gaap:OperatingSegmentsMember2023-12-312024-06-290000937556masi:NonHealthcareMemberus-gaap:OperatingSegmentsMember2023-01-012023-07-010000937556us-gaap:OperatingSegmentsMember2024-03-312024-06-290000937556us-gaap:OperatingSegmentsMember2023-04-022023-07-010000937556us-gaap:OperatingSegmentsMember2023-12-312024-06-290000937556us-gaap:OperatingSegmentsMember2023-01-012023-07-010000937556us-gaap:MaterialReconcilingItemsMember2024-03-312024-06-290000937556us-gaap:MaterialReconcilingItemsMember2023-04-022023-07-010000937556us-gaap:MaterialReconcilingItemsMember2023-12-312024-06-290000937556us-gaap:MaterialReconcilingItemsMember2023-01-012023-07-010000937556masi:HealthCareSegmentMember2024-03-312024-06-290000937556masi:HealthCareSegmentMember2023-04-022023-07-010000937556masi:HealthCareSegmentMember2023-01-012023-07-010000937556masi:NonHealthcareMember2024-03-312024-06-290000937556masi:NonHealthcareMember2023-04-022023-07-010000937556masi:NonHealthcareMember2023-01-012023-07-01
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
________________________________________________
FORM 10-Q
________________________________________________
| | | | | |
(Mark One) |
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 29, 2024
OR
| | | | | |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from _________ to _________
Commission File Number 001-33642
________________________________________________
MASIMO CORPORATION
(Exact Name of Registrant as Specified in its Charter)
________________________________________________
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Delaware | | | | | | 33-0368882 |
(State or Other Jurisdiction of Incorporation or Organization) | | | | | | (I.R.S. Employer Identification Number) |
52 Discovery | | Irvine, | | California | | | | | | 92618 |
(Address of Principal Executive Offices) | | | | | | (Zip Code) |
| | | | | | (949) | | 297-7000 | | | | | | | | | |
(Registrant’s Telephone Number, Including Area Code) |
| | | | | | | | | | | | | | | | | |
Securities Registered pursuant to Section 12(b) of the Act: | | |
| | | | | | | | | | | | | | | | | |
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Common Stock, $0.001 par value | | MASI | | The Nasdaq Stock Market LLC |
| | | | | |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. | | Yes | | ☒ | No | | ☐ |
| | | | | | | | | | | | | | | | | |
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). | | Yes | | ☒ | No | | ☐ |
| | | | | | | | | | | | | | | | | |
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. |
| | | | | | | | | | | | | | | | | |
Large accelerated filer | | ☒ | | | | | | | | Accelerated filer | | | | ☐ | | | |
| | | | | | | | | | | | | | | | | |
Non-accelerated filer | | ☐ | | | | | | | | Smaller reporting company | | | | ☐ | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | Emerging growth company | | | | ☐ | | | |
| | | | | | | | | | | | | | | | | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | ☐ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.) | | Yes | | ☐ | No | | ☒ |
| | | | | | | | | | | | | | | | | |
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: | | |
Class | | | | | | | | Number of Shares Outstanding as of June 29, 2024 |
Common stock, $0.001 par value | | | | | | | | 53,196,747 |
| | | | | |
MASIMO CORPORATION
FORM 10-Q FOR THE QUARTER ENDED JUNE 29, 2024
TABLE OF CONTENTS
| | | | | | | | |
|
| | |
Item 1. | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Item 2. | | |
| | |
Item 3. | | |
| | |
Item 4. | | |
| |
| |
| | |
Item 1. | | |
| | |
Item 1A. | | |
| | |
| | |
| | |
Item 5. | | |
| |
Item 6. | | |
| |
| |
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
MASIMO CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited, in millions, except par values)
| | | | | | | | | | | |
| June 29, 2024 | | December 30, 2023 |
ASSETS | | | |
Current assets | | | |
Cash and cash equivalents | $ | 129.6 | | | $ | 163.0 | |
| | | |
Trade accounts receivable, net of allowance for credit losses of $4.9 million and $4.8 million at June 29, 2024 and December 30, 2023, respectively | 337.7 | | | 355.5 | |
Inventories | 513.0 | | | 545.0 | |
| | | |
Other current assets | 161.9 | | | 168.4 | |
Total current assets | 1,142.2 | | | 1,231.9 | |
Lease receivable, non-current | 66.5 | | | 71.4 | |
Deferred costs and other contract assets | 58.8 | | | 57.3 | |
Property and equipment, net | 413.9 | | | 424.4 | |
| | | |
Customer relationships, net - (Note 9) | 162.2 | | | 177.7 | |
Acquired technologies, net - (Note 9) | 112.0 | | | 129.4 | |
Other intangible assets, net - (Note 9) | 116.3 | | | 112.8 | |
Trademarks - (Note 9) | 215.6 | | | 232.4 | |
Goodwill | 389.0 | | | 407.7 | |
Deferred tax assets | 107.0 | | | 107.2 | |
Other non-current assets | 110.4 | | | 89.3 | |
Total assets | $ | 2,893.9 | | | $ | 3,041.5 | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | |
Current liabilities | | | |
Accounts payable | $ | 216.0 | | | $ | 251.5 | |
Accrued compensation | 72.2 | | | 62.6 | |
Deferred revenue and other contract liabilities, current | 79.8 | | | 87.3 | |
Other current liabilities | 178.2 | | | 162.4 | |
Total current liabilities | 546.2 | | | 563.8 | |
Long-term debt | 746.5 | | | 871.7 | |
| | | |
Deferred tax liabilities | 102.1 | | | 111.7 | |
Other non-current liabilities | 130.3 | | | 129.5 | |
Total liabilities | 1,525.1 | | | 1,676.7 | |
Commitments and contingencies - (Note 24) | | | |
Stockholders’ equity | | | |
| | | |
Preferred stock, $0.001 par value; 5.0 million shares authorized; 0 shares issued and outstanding | — | | | — | |
Common stock, $0.001 par value; 100.0 million shares authorized; 53.2 million and 52.8 million shares issued and outstanding at June 29, 2024 and December 30, 2023, respectively | 0.1 | | | 0.1 | |
Treasury stock, 19.5 million and 19.5 million shares at June 29, 2024 and December 30, 2023, respectively | (1,169.2) | | | (1,169.2) | |
Additional paid-in capital | 810.6 | | | 783.4 | |
Accumulated other comprehensive loss | (103.4) | | | (45.3) | |
Retained earnings | 1,830.7 | | | 1,795.8 | |
| | | |
| | | |
Total stockholders’ equity | 1,368.8 | | | 1,364.8 | |
Total liabilities and stockholders’ equity | $ | 2,893.9 | | | $ | 3,041.5 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
MASIMO CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited, in millions, except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 29, 2024 | | July 1, 2023 | | June 29, 2024 | | July 1, 2023 |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Revenue | $ | 496.3 | | | $ | 455.3 | | | $ | 989.1 | | | $ | 1,020.3 | |
Cost of goods sold | 241.5 | | | 234.1 | | | 492.6 | | | 514.3 | |
Gross profit | 254.8 | | | 221.2 | | | 496.5 | | | 506.0 | |
Operating expenses: | | | | | | | |
Selling, general and administrative | 177.5 | | | 151.7 | | | 337.4 | | | 348.0 | |
Research and development | 49.0 | | | 40.2 | | | 96.8 | | | 90.7 | |
| | | | | | | |
| | | | | | | |
Total operating expenses | 226.5 | | | 191.9 | | | 434.2 | | | 438.7 | |
Operating income | 28.3 | | | 29.3 | | | 62.3 | | | 67.3 | |
Non-operating loss | (8.4) | | | (4.5) | | | (17.5) | | | (16.3) | |
Income before provision for income taxes | 19.9 | | | 24.8 | | | 44.8 | | | 51.0 | |
Provision for income taxes | 3.9 | | | 9.1 | | | 9.9 | | | 14.0 | |
Net income | $ | 16.0 | | | $ | 15.7 | | | $ | 34.9 | | | $ | 37.0 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income per share: | | | | | | | |
Basic | $ | 0.30 | | | $ | 0.30 | | | $ | 0.66 | | | $ | 0.70 | |
Diluted | $ | 0.29 | | | $ | 0.29 | | | $ | 0.64 | | | $ | 0.68 | |
| | | | | | | |
Weighted-average shares used in per share calculations: | | | | | | | |
Basic | 53.1 | | | 52.8 | | | 53.1 | | | 52.7 | |
Diluted | 54.3 | | | 54.4 | | | 54.3 | | | 54.3 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
MASIMO CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(unaudited, in millions)
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 29, 2024 | | July 1, 2023 | | June 29, 2024 | | July 1, 2023 |
Net income | $ | 16.0 | | | $ | 15.7 | | | $ | 34.9 | | | $ | 37.0 | |
Other comprehensive loss, net of tax: | | | | | | | |
Unrealized losses from foreign currency translation adjustments | (27.5) | | | (34.6) | | | (63.1) | | | (57.4) | |
Change in pension benefits | — | | | (0.8) | | | 0.7 | | | (3.0) | |
Unrealized (loss) gain on cash flow hedges | (0.6) | | | 5.6 | | | 4.3 | | | 1.3 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Total comprehensive loss | $ | (12.1) | | | $ | (14.1) | | | $ | (23.2) | | | $ | (22.1) | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | |
MASIMO CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (in millions) |
| Three and Six Months Ended June 29, 2024 |
| Common Stock | | Treasury Stock | | Additional Paid-In Capital | | Accumulated Other Comprehensive (Loss) | | Retained Earnings | | | | Total Stockholders’ Equity |
Shares | | Amount | | Shares | | Amount | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Balance at December 30, 2023 | 52.8 | | | $ | 0.1 | | | 19.5 | | | $ | (1,169.2) | | | $ | 783.4 | | | $ | (45.3) | | | $ | 1,795.8 | | | | | $ | 1,364.8 | |
Stock options exercised | 0.2 | | | — | | | — | | | — | | | 7.2 | | | — | | | — | | | | | 7.2 | |
Restricted/Performance stock units vested | 0.1 | | | — | | | — | | | — | | | — | | | — | | | — | | | | | — | |
Shares paid for tax withholding | — | | | — | | | — | | | — | | | (5.3) | | | — | | | — | | | | | (5.3) | |
Stock-based compensation | — | | | — | | | — | | | — | | | 9.6 | | | — | | | — | | | | | 9.6 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Net income | — | | | — | | | — | | | — | | | — | | | — | | | 18.9 | | | | | 18.9 | |
Foreign currency translation adjustment | — | | | — | | | — | | | — | | | — | | | (35.6) | | | — | | | | | (35.6) | |
| | | | | | | | | | | | | | | | | |
Change in pension benefits | — | | | — | | | — | | | — | | | — | | | 0.7 | | | — | | | | | 0.7 | |
Unrealized gain on cash flow hedge | — | | | — | | | — | | | — | | | — | | | 4.9 | | | — | | | | | 4.9 | |
Balance at March 30, 2024 | 53.1 | | | 0.1 | | | 19.5 | | | (1,169.2) | | | 794.9 | | | (75.3) | | | 1,814.7 | | | | | 1,365.2 | |
Stock options exercised | 0.1 | | | — | | | — | | | — | | | 2.7 | | | — | | | — | | | | | 2.7 | |
| | | | | | | | | | | | | | | | | |
Shares paid for tax withholding | — | | | — | | | — | | | — | | | (0.5) | | | — | | | — | | | | | (0.5) | |
Stock-based compensation | — | | | — | | | — | | | — | | | 13.5 | | | — | | | — | | | | | 13.5 | |
Net income | — | | | — | | | — | | | — | | | — | | | — | | | 16.0 | | | | | 16.0 | |
Foreign currency translation adjustment | — | | | — | | | — | | | — | | | — | | | (27.5) | | | — | | | | | (27.5) | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Unrealized (loss) on cash flow hedge | — | | | — | | | — | | | — | | | — | | | (0.6) | | | — | | | | | (0.6) | |
Balance at June 29, 2024 | 53.2 | | | $ | 0.1 | | | 19.5 | | | $ | (1,169.2) | | | $ | 810.6 | | | $ | (103.4) | | | $ | 1,830.7 | | | | | $ | 1,368.8 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three and Six Months Ended July 1, 2023 |
| Common Stock | | Treasury Stock | | Additional Paid-In Capital | | Accumulated Other Comprehensive Income (Loss) | | Retained Earnings | | | | Total Stockholders’ Equity |
Shares | | Amount | | Shares | | Amount | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| |
| | | | | | | | | | | | | |
| | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Balance at December 31, 2022 | 52.5 | | | $ | 0.1 | | | 19.5 | | | $ | (1,169.2) | | | $ | 782.2 | | | $ | 11.5 | | | $ | 1,714.3 | | | | | $ | 1,338.9 | |
Stock options exercised | 0.1 | | | — | | | — | | | — | | | 4.3 | | | — | | | — | | | | | 4.3 | |
Restricted/Performance stock units vested | 0.2 | | | — | | | — | | | — | | | — | | | — | | | — | | | | | — | |
Shares paid for tax withholding | — | | | — | | | — | | | — | | | (12.2) | | | — | | | — | | | | | (12.2) | |
Stock-based compensation | — | | | — | | | — | | | — | | | 7.3 | | | — | | | — | | | | | 7.3 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Net income | — | | | — | | | — | | | — | | | — | | | — | | | 21.3 | | | | | 21.3 | |
Foreign currency translation adjustment | — | | | — | | | — | | | — | | | — | | | (22.8) | | | — | | | | | (22.8) | |
| | | | | | | | | | | | | | | | | |
Change in pension benefits | — | | | — | | | — | | | — | | | — | | | (2.2) | | | — | | | | | (2.2) | |
Unrealized loss on cash flow hedge | — | | | — | | | — | | | — | | | — | | | (4.3) | | | — | | | | | (4.3) | |
Balance at April 1, 2023 | 52.8 | | | 0.1 | | | 19.5 | | | (1,169.2) | | | 781.6 | | | (17.8) | | | 1,735.6 | | | | | 1,330.3 | |
Stock options exercised | — | | | — | | | — | | | — | | | 1.1 | | | — | | | — | | | | | 1.1 | |
| | | | | | | | | | | | | | | | | |
Shares paid for tax withholding | — | | | — | | | — | | | — | | | (0.4) | | | — | | | — | | | | | (0.4) | |
Stock-based compensation | — | | | — | | | — | | | — | | | (8.6) | | | — | | | — | | | | | (8.6) | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Net income | — | | | — | | | — | | | — | | | — | | | — | | | 15.7 | | | | | 15.7 | |
Foreign currency translation adjustment | — | | | — | | | — | | | — | | | — | | | (34.6) | | | — | | | | | (34.6) | |
| | | | | | | | | | | | | | | | | |
Change in pension benefits | — | | | — | | | — | | | — | | | — | | | (0.8) | | | — | | | | | (0.8) | |
Unrealized gain on cash flow hedge | — | | | — | | | — | | | — | | | — | | | 5.6 | | | — | | | | | 5.6 | |
Balance at July 1, 2023 | 52.8 | | | $ | 0.1 | | | 19.5 | | | $ | (1,169.2) | | | $ | 773.7 | | | $ | (47.6) | | | $ | 1,751.3 | | | | | $ | 1,308.3 | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
MASIMO CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in millions)
| | | | | | | | | | | | | | | | | |
| | Six Months Ended | | | |
| | June 29, 2024 | | July 1, 2023 | | | |
Cash flows from operating activities: | | | | | | | |
Net income | | $ | 34.9 | | | $ | 37.0 | | | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | | | | | | | |
Depreciation and amortization | | 48.2 | | | 51.3 | | | | |
Stock-based compensation expense | | 23.1 | | | (1.3) | | | | |
| | | | | | | |
| | | | | | | |
Provision for credit losses | | 0.4 | | | 0.5 | | | | |
| | | | | | | |
Amortization of debt issuance cost | | 0.9 | | | 0.9 | | | | |
| | | | | | | |
Changes in operating assets and liabilities: | | | | | | | |
Decrease (increase) in accounts receivable | | 13.1 | | | 95.9 | | | | |
Decrease (increase) in inventories | | 7.6 | | | (45.5) | | | | |
Decrease (increase) in other current assets | | 3.4 | | | (8.8) | | | | |
Decrease (increase) in lease receivable, net | | 4.9 | | | (4.4) | | | | |
Decrease (increase) in deferred costs and other contract assets | | (1.6) | | | (0.4) | | | | |
| | | | | | | |
Decrease (increase) in other non-current assets | | (1.4) | | | (24.4) | | | | |
Increase (decrease) in accounts payable | | (22.5) | | | (11.8) | | | | |
Increase (decrease) in accrued compensation | | 10.3 | | | (39.0) | | | | |
Increase (decrease) in accrued liabilities | | 17.1 | | | (19.7) | | | | |
Increase (decrease) in income tax payable | | (1.3) | | | 5.0 | | | | |
Increase (decrease) in deferred revenue and other contract-related liabilities | | (7.1) | | | (6.8) | | | | |
| | | | | | | |
Increase (decrease) in other non-current liabilities | | (9.7) | | | (4.5) | | | | |
Net cash provided by (used in) operating activities | | 120.3 | | | 24.0 | | | | |
Cash flows from investing activities: | | | | | | | |
| | | | | | | |
Purchases of property and equipment | | (15.8) | | | (20.4) | | | | |
Proceeds from sale of property and equipment | | 10.8 | | | — | | | | |
Increase in intangible assets | | (16.1) | | | (19.9) | | | | |
Business combinations, net of cash acquired | | — | | | 7.5 | | | | |
Other strategic investing activities | | (0.1) | | | (0.7) | | | | |
Net cash (used in) provided by investing activities | | (21.2) | | | (33.5) | | | | |
Cash flows from financing activities: | | | | | | | |
Borrowings under line of credit | | 64.0 | | | 79.0 | | | | |
Repayments on line of credit | | (185.6) | | | (112.4) | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Proceeds from issuance of common stock | | 9.9 | | | 6.0 | | | | |
Payroll tax withholdings on behalf of employees for vested equity awards | | (5.8) | | | (12.7) | | | | |
| | | | | | | |
| | | | | | | |
Net cash (used in) provided by financing activities | | (117.5) | | | (40.1) | | | | |
Effect of foreign currency exchange rates on cash | | (14.2) | | | (1.4) | | | | |
|