omniture

Mindray Announces First Quarter 2011 Financial Results

SHENZHEN, China, May 10, 2011 /PRNewswire-Asia-FirstCall/ -- Mindray Medical International Limited (NYSE: MR), a leading developer, manufacturer and marketer of medical devices worldwide, announced today its selected unaudited financial results for the first quarter ended March 31, 2011.

Highlights for First Quarter 2011

  • Net revenues were $180.9 million, an increase of 24.0% over the first quarter of 2010.
  • Robust international sales of $108.5 million, a year-over-year increase of 29.6%. Emerging markets and developed markets both achieved significant growth this quarter.
  • Total China sales achieved 16.6% year-over-year growth, with solid non-tender sales increase of 23.1% year-over-year.
  • GAAP net income was $37.7 million, a 4.2% year-over-year increase. Excluding the tax benefit of $7.6 million and $8.6 million recognized in the first quarter of 2011 and 2010 respectively, non-GAAP net income increased 9.9% over the first quarter of 2010(Note).
  • EBITDA in the first quarter of 2011 was $40.8 million, a year-over-year increase of 5.2%.
  • Net operating cash generated during the quarter was $32.3 million.
  • Mindray introduced three new products during the quarter, including the A5 anesthesia machine, the BeneHeart D3 defibrillator and the DP-50 black and white ultrasound system.

"We had a good start to the year and are happy to report a 24.0% year-over-year increase in revenues, driven primarily by this quarter's robust international sales growth of nearly 30%," commented Xu Hang, Mindray's chairman and co-chief executive officer. "We are pleased with the strong sales growth and momentum in both emerging and developed markets. Latin America, Asia Pacific and Western Europe all achieved more than 40% year over year growth, while North America grew over 20% during the period. In China, non-tender sales maintained its recovery trend from last quarter, growing 23.1% year-over-year. We expect international sales to remain our key driver this year. We are also optimistic about our initiatives in the China market and expect continued, gradual improvement in our China business."

SUMMARY – First quarter 2011


 
 

(in $ millions, except per-share data)

 

Three Months Ended

 
 

March 31

 
 

2011

 

2010

 

% chg

 
 

Net Revenues

 

180.9

 

145.8

 

24.0%

 
 

Revenues generated outside China

 

108.5

 

83.7

 

29.6%

 
 

Revenues generated in China

 

72.5

 

62.2

 

16.6%

 
 

Gross Profit

 

99.7

 

82.3

 

21.2%

 
 

Non-GAAP Gross Profit

 

101.0

 

83.9

 

20.5%

 
 

Operating Income

 

33.0

 

31.9

 

3.5%

 
 

Non-GAAP Operating Income

 

37.6

 

35.9

 

4.5%

 
 

EBITDA

 

40.8

 

38.8

 

5.2%

 
 

Net Income

 

37.7

 

36.2

 

4.2%

 
 

Non-GAAP Net Income

 

42.2

 

40.1

 

5.2%

 
 

Non-GAAP Net Income (ex tax benefit -Note)

 

34.6

 

31.5

 

9.9%

 
 

Diluted EPS

 

0.32

 

0.31

 

2.2%

 
 

Non-GAAP Diluted EPS

 

0.36

 

0.35

 

3.1%

 
 

 
 
       


Note: The amount excludes the tax benefits of $7.6 million and $8.6 million for the three months ended March 31, 2011 and 2010 respectively. The tax benefits are related to the nationwide key software enterprise status for the calendar year 2010 and 2009, awarded to our Shenzhen subsidiary in February 2011 and January 2010 respectively.

Revenues

Mindray reported net revenues of $180.9 million for the first quarter of 2011, a 24.0% increase from $145.8 million in the first quarter of 2010. Net revenues generated in international markets in the first quarter of 2011 increased 29.6% to $108.5 million from $83.7 million in the first quarter of 2010, while net revenues generated in China in the first quarter of 2011 increased 16.6% to $72.5 million from $62.2 million in the first quarter of 2010.

Performance by Segment

Patient Monitoring & Life Support Products: Patient monitoring & life support products segment revenues increased 26.6% to $78.1 million from $61.7 million in the first quarter of 2010. The patient monitoring & life support products segment contributed 43.2% to total net revenues in the first quarter of 2011.

In-Vitro Diagnostic Products: In-vitro diagnostic products segment revenues increased 22.0% to $46.3 million from $37.9 million in the first quarter of 2010. The in-vitro diagnostic products segment contributed 25.6% to total net revenues in the first quarter of 2011.

Medical Imaging Systems: Medical imaging systems segment revenues increased 28.1% to $47.6 million from $37.1 million in the first quarter of 2010. The medical imaging systems segment contributed 26.3% to total net revenues in the first quarter of 2011.

Others: Other revenues, which are primarily comprised of service fees charged for post warranty period repair services, decreased 1.9% to $8.9 million from $9.1 million in the first quarter of 2010. Other revenues contributed 4.9% to total net revenues in the first quarter of 2011.

Gross Margins

First quarter 2011 gross profit was $99.7 million, a 21.2% increase from $82.3 million in the first quarter of 2010. First quarter 2011 non-GAAP gross profit was $101.0 million, a 20.5% increase from $83.9 million in the first quarter of 2010. First quarter 2011 gross margin was 55.1% compared to 56.4% in the first quarter of 2010 and 54.7% in the fourth quarter of 2010. Non-GAAP gross margin was 55.9% in the first quarter of 2011 compared to 57.5% in the first quarter of 2010 and 55.2% in the fourth quarter of 2010.

Operating Expenses

Selling expenses for the first quarter of 2011 were $33.7 million, or 18.6% of total net revenues, compared to 16.2% in the first quarter of 2010 and 19.9% in the fourth quarter of 2010. Non-GAAP selling expenses for the first quarter of 2011 were $32.0 million, or 17.7% of total net revenues, compared to 15.3% in the first quarter of 2010 and 19.2% in the fourth quarter of 2010.

General and administrative expenses for the first quarter of 2011 were $14.4 million, or 8.0% of total net revenues, compared to 8.4% in the first quarter of 2010 and 8.7% in the fourth quarter of 2010. Non-GAAP general and administrative expenses for the first quarter of 2011 were $13.9 million, or 7.7% of the total net revenues, compared to 8.1% in the first quarter of 2010 and 8.5% in the fourth quarter of 2010.

Research and development expenses for the first quarter of 2011 were $18.6 million, or 10.3% of total net revenues, compared to 9.9% in the first quarter of 2010 and 7.9% in the fourth quarter of 2010. Non-GAAP research and development expenses for the first quarter of 2011 were $17.6 million, or 9.7% of total net revenues, compared to 9.4% in the first quarter of 2010 and 7.7% in the fourth quarter of 2010.

Total share-based compensation expenses, which were allocated to cost of revenues and related operating expenses, were $2.8 million in the first quarter of 2011 compared to $1.7 million in the fourth quarter of 2010 and $1.9 million in the first quarter of 2010.

Operating income was $33.0 million in the first quarter of 2011, a 3.5% increase from $31.9 million in the first quarter of 2010. Non-GAAP operating income in the first quarter of 2011 was $37.6 million, a 4.5% increase from $35.9 million in the first quarter of 2010. Operating margin was 18.3% in the first quarter of 2011 compared to 21.9% in the first quarter of 2010 and 17.7% in the fourth quarter of 2010. Non-GAAP operating margin was 20.8% in the first quarter of 2011 compared to 24.6% in the first quarter of 2010 and 19.8% in the fourth quarter of 2010.

Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA")

First quarter 2011 EBITDA increased 5.2% year-over-year to $40.8 million from $38.8 million in the first quarter of 2010 and decreased 23.4% from $53.3 million in the fourth quarter of 2010.

Net Income

Net income increased 4.2% year-over-year to $37.7 million from $36.2 million in the first quarter of 2010. Non-GAAP net income increased 5.2% year-over-year to $42.2 million from $40.1 million in the first quarter of 2010. Net margin was 20.8% in the first quarter of 2011 compared to 24.8% in the first quarter of 2010 and 19.5% in the fourth quarter of 2010. Non-GAAP net margin was 23.3% in the first quarter of 2011 compared to 27.5% in the first quarter of 2010 and 21.5% in the fourth quarter of 2010. First quarter 2011 income tax benefits in the first quarter were $1.0 million, resulting from the recognition of $7.6 million corporate income tax reduction in the first quarter of 2011 which relates to the nationwide key software enterprise status for the calendar year 2010, awarded to our Shenzhen subsidiary in February 2011.

First quarter 2011 basic and diluted earnings per share were $0.33 and $0.32, respectively, compared to $0.33 and $0.31 in the first quarter of 2010. Basic and diluted non-GAAP earnings per share were $0.37 and $0.36, respectively, compared to $0.36 and $0.35 in the first quarter of 2010. Shares used in the computation of diluted earnings per share for the first quarter 2011 were 118.0 million.

Other Select Data

Average accounts receivable days outstanding were 72 days in the first quarter of 2011 compared to 59 days in the fourth quarter of 2010. Average inventory days were 94 days in the first quarter of 2011 compared to 82 days in the fourth quarter of 2010. Average accounts payable days outstanding were 58 days in the first quarter of 2011 compared to 45 days in the fourth quarter of 2010. Mindray calculates the above working capital days using the average of beginning and ending balances of the quarter.

As of March 31, 2011, the company had $442.6 million in cash and cash equivalents, and short-term investments as compared to $433.5 million as of December 31, 2010. Net cash generated from operating activities and net cash outflow for capital expenditures during the quarter were $32.3 million and $27.3 million respectively.

As of March 31, 2011, the company had 6,587 employees.

Business Outlook for Full Year 2011

The company maintains its full year guidance and expects its full year 2011 net revenues to be more than 16% higher than its full year 2010 net revenues.

The company continues to expect its full year 2011 non-GAAP net income to grow more than 10% over its non-GAAP net income for full year 2010. This guidance excludes the tax benefits related to the key software enterprise status ($8.6 million recognized in the first quarter of 2010 and $7.6 million recorded in the first quarter of 2011) and assumes a corporate income tax rate of 15% applicable to the Shenzhen subsidiary.

The company expects its capital expenditure for 2011 to remain in the range of $70 million to $80 million.

The company's practice is to provide guidance on a full year basis only. This forecast reflects Mindray's current and preliminary views, which are subject to change.

"We are maintaining our guidance at this time. In the first quarter, we were pleased with our performance in the international markets, as well as the sales improvement resulting from our strategic initiatives in China," commented Li Xiting, Mindray's president and co-chief executive officer. "The overall growth prospects of our key international markets continue to be positive, although we are closely monitoring the political situations in the Middle East and Africa. We also firmly believe that China's healthcare sector investment environment remains favorable, which bodes well for leading companies like Mindray. Based on our commitment to invest in international markets, the implementation of our initiatives in China, coupled with the Chinese government's renewed focus on county level hospitals, as well as our dedicated R&D effort, we are confident that Mindray is well-positioned for future growth and expansion."

Conference Call Information

Mindray's management will hold an earnings conference call at 8:00 AM on May 10, 2011 U.S. Eastern Time (8:00 PM on May 10, 2011 Beijing/Hong Kong Time).

Dial-in details for the earnings conference call are as follows:

U.S. Toll Free:

 

+1-866-804-6923

 
 

International:

 

+1-857-350-1669

 
 

Hong Kong:

 

+852-3002-1672

 
 
   


Pass code for all regions: Mindray

A replay of the conference call may be accessed by phone at the following numbers until May 23, 2011.

U.S. Toll Free:

 

+1-888-286-8010

 
 

International:

 

+1-617-801-6888

 
 

Passcode:

 

9389-5400

 
 
   


Additionally, a live and archived webcast of this conference call will be available on the Investor Relations section of Mindray's website at http://ir.mindray.com.

Use of Non-GAAP Financial Measures

Mindray provides gross profit, selling expenses, general and administrative expenses, R&D expenses, operating income, net income and earnings per share on a non-GAAP basis that excludes share-based compensation expense and acquired intangible assets amortization expense, all net of related tax impact, as well as EBITDA to enable investors to better assess the company's operating performance. The non-GAAP measures described by the company are reconciled to the corresponding GAAP measure in the exhibit below titled "Reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP measures".

The company has reported for the first quarter of 2011 and provided guidance for full year 2011 earnings on a non-GAAP basis. Each of the terms as used by the company is defined as follows:

  • Non-GAAP gross profit represents gross profit reported in accordance with GAAP, adjusted for the effects of share-based compensation and amortization of acquired intangible assets.
  • Non-GAAP operating income represents operating income reported in accordance with GAAP, adjusted for the effects of share-based compensation, and amortization of acquired intangible assets.
  • Non-GAAP selling expenses represent selling expenses reported in accordance with GAAP, adjusted for the effects of share-based compensation, and amortization of acquired intangible assets.
  • Non-GAAP general and administrative expenses represent general and administrative expenses reported in accordance with GAAP, adjusted for the effects of share-based compensation.
  • Non-GAAP research and development expenses represent research and development expenses reported in accordance with GAAP, adjusted for the effects of share-based compensation.
  • Non-GAAP net income represents net income reported in accordance with GAAP, adjusted for the effects of share-based compensation and amortization of acquired intangible assets, all net of related tax impact.
  • Non-GAAP earnings per share represents non-GAAP net income divided by the number of shares used in computing basic and diluted earnings per share in accordance with GAAP, and excludes the impact of the declared dividends for the basic calculation.
  • EBITDA represents net income reported in accordance with GAAP, adjusted for the effect of interest income and expenses, provision of income taxes, depreciation and amortization.

The company computes its non-GAAP financial measures using the same consistent method from quarter to quarter. The company notes that these measures may not be calculated on the same basis of similar measures used by other companies. Readers are cautioned not to view non-GAAP results on a stand-alone basis or as a substitute for results under GAAP, or as being comparable to results reported or forecasted by other companies, and should refer to the reconciliation of GAAP results with non-GAAP results for the three months ended March 31, 2010 and 2011, respectively, in the attached financial information.

Cautionary Note Regarding Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Statements that are not historical facts, including statements about Mindray's anticipated net revenues, non-GAAP net income and capital expenditure for 2011, our ability to restore growth in non-tender sales, projected growth of our market share in 2011, projected growth of net revenues in 2011, our ability to grow profits and market share, new market penetration, expansion of our presence in emerging markets, improving our developed market sales capabilities and improving the effectiveness of our working capital utilization are forward-looking statements. Readers are cautioned that these forward-looking statements are only predictions and may differ materially from actual results due to a variety of factors. The financial information contained in this release should be read in conjunction with the consolidated financial statements and notes thereto included in our public filings with the Securities and Exchange Commission. For a discussion of other important factors that could adversely affect our business, financial condition, results of operations and prospects, see "Risk Factors" beginning on page 7 of our annual report on Form 20-F. Our results of operations for the first quarter of 2011 are not necessarily indicative of our operating results for any future periods. Any projections in this release are based on limited information currently available to us, which is subject to change. Although such projections and the factors influencing them will likely change, we will not necessarily update the information. Such information speaks only as of the date of this release.

About Mindray

We are a leading developer, manufacturer and marketer of medical devices worldwide. We maintain global headquarters in Shenzhen, China, U.S. headquarters in Mahwah, New Jersey and multiple sales offices in major international markets. From our main manufacturing and engineering base in China and through our worldwide distribution network, we are able to supply internationally a broad range of products across three primary business segments, comprised of patient monitoring and life support products, in-vitro diagnostic products and medical imaging systems. For more information, please visit http://ir.mindray.com.

For investor and media inquiries please contact:

In the U.S:

 
 

 
 

Hoki Luk

 
 

Western Bridge, LLC

 
 

Tel:   +1-646-808-9150

 
 

Email: hoki.luk@westernbridgegroup.com

 
 

 
 

In China:

 
 

 
 

Cathy Gao

 
 

Mindray Medical International Limited

 
 

Tel: +86-755-8188-8023

 
 

Email: cathy.gao@mindray.com

 
 
 



Exhibit 1

 
 

MINDRAY MEDICAL INTERNATIONAL LIMITED

 
 

CONDENSED CONSOLIDATED BALANCE SHEETS

 
 

(Dollars in thousands)

 
 

 

 

 

 

 

 
 

 

 

As of December 31, 2010

 

 

As of March 31, 2011

 
 

 

 

 

US$

 

 

US$

 
 

 

 

 

(Note 1)

 

 

(unaudited)

 
 

ASSETS

 

 

 

 

 
 

Current assets:

 

 

 

 

 
 

 

Cash and cash equivalents

 

 

137,502

 

 

118,746

 
 

 

Short-term investments

 

 

296,003

 

 

323,836

 
 

 

Accounts receivable, net

 

 

143,318

 

 

144,354

 
 

 

Inventories

 

 

79,185

 

 

88,625

 
 

 

Value added tax receivables

 

 

18,562

 

 

20,470

 
 

 

Other receivables

 

 

9,953

 

 

11,400

 
 

 

Prepayments and deposits

 

 

7,596

 

 

8,590

 
 

 

Deferred tax assets

 

 

2,481

 

 

2,797

 
 

 

Total current assets

 

 

694,600

 

 

718,818

 
 

 

 

 

 

 

 
 

 

Other assets

 

 

4,552

 

 

5,306

 
 

 

Advances for purchase of plant and equipment

 

 

15,775

 

 

11,232

 
 

 

Property, plant and equipment, net

 

 

207,636

 

 

212,665

 
 

 

Land use rights, net

 

 

46,079

 

 

46,125

 
 

 

Intangible assets, net

 

 

66,247

 

 

67,795

 
 

 

Goodwill

 

 

115,672

 

 

115,791

 
 

 

Total assets

 

 

1,150,561

 

 

1,177,732

 
 

 

 

 

 

 

 
 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 
 

Current liabilities:

 

 

 

 

 
 

 

Notes payable

 

 

5,773

 

 

5,632

 
 

 

Accounts payable

 

 

44,322

 

 

48,441

 
 

 

Advances from customers

 

 

13,209

 

 

13,918

 
 

 

Salaries payables

 

 

26,770

 

 

17,596

 
 

 

Other payables

 

 

66,615

 

 

87,872

 
 

 

Income taxes payable

 

 

13,582

 

 

11,866

 
 

 

Other taxes payable

 

 

4,286

 

 

3,646

 
 

 

Total current liabilities

 

 

174,557

 

 

188,971

 
 

 

 

 

 

 

 
 

Other long-term payables

 

 

1,133

 

 

1,518

 
 

Deferred tax liabilities, net

 

 

8,268

 

 

8,824

 
 

 

 

 

9,401

 

 

10,342

 
 

Shareholders' equity:

 

 

 

 

 
 

 

Ordinary shares

 

 

15

 

 

15

 
 

 

Additional paid-in capital

 

 

466,613

 

 

470,627

 
 

 

Retained earnings

 

 

434,143

 

 

437,171

 
 

 

Accumulated other comprehensive income

 

 

65,830

 

 

70,604

 
 

 

Total shareholders' equity

 

 

966,601

 

 

978,417

 
 

 

 

 

 

 

 
 

Non-controlling interest

 

 

2

 

 

2

 
 

Total equity

 

 

966,603

 

 

978,419

 
 

Total liabilities and shareholders' equity

 

 

1,150,561

 

 

1,177,732

 
 

 

 

 

 

 

 
 

(1) Financial information is extracted from the audited financial statements included in the Company's fiscal 2010 Form 20F.

 
 
           



Exhibit 2

 
 

MINDRAY MEDICAL INTERNATIONAL LIMITED

 
 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 
 

(Dollars in thousands, except for share and per share data)

 
 

 

 

 

 
 

 

  Three months ended March 31,

 
 

 

2010

 

 

2011

 
 

 

US$

 

 

US$

 
 

 

(unaudited)

 

 

(unaudited)

 
 

Net revenues

 

 

 

 
 

- International

 

83,691

 

 

108,451

 
 

-PRC

 

62,154

 

 

72,453

 
 

Net revenues

 

145,845

 

 

180,904

 
 

Cost of revenues

 

(63,595)

 

 

(81,185)

 
 

Gross profit

 

82,250

 

 

99,719

 
 

 

 

 

 
 

Selling expenses

 

(23,664)

 

 

(33,672)

 
 

General and administrative expenses

 

(12,246)

 

 

(14,427)

 
 

Research and development expenses

 

(14,435)

 

 

(18,588)

 
 

Operating income

 

31,905

 

 

33,032

 
 

 

 

 

 
 

Other income, net

 

117

 

 

426

 
 

Interest income

 

2,134

 

 

3,509

 
 

Interest expense

 

(1,406)

 

 

(220)

 
 

Income before income taxes and non-controlling interests

 

32,750

 

 

36,747

 
 

Income tax benefits

 

3,447

 

 

963

 
 

Net income

 

36,197

 

 

37,710

 
 

Less: Net income attributable to non-controlling interests

 

-

 

 

-

 
 

Net income attributable to the Company

 

36,197

 

 

37,710

 
 

 

 

 

 
 

Basic earnings per share

 

0.33

 

 

0.33

 
 

 

 

 

 
 

Diluted earnings per share

 

0.31

 

 

0.32

 
 

 

 

 

 
 

Shares used in the computation of:

 

 

 

 
 

Basic earnings per share

 

111,242,484

 

 

114,847,103

 
 

 

 

 

 
 

Diluted earnings per share

 

115,743,576

 

 

118,015,520

 
 
       



Exhibit 3

 
 

MINDRAY MEDICAL INTERNATIONAL LIMITED

 
 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 
 

(Dollars in thousands)

 
 

 

 

 

 

 
 

 

 

Three months ended March 31,

 
 

 

 

2010

 

 

2011

 
 

 

 

US$

 

 

US$

 
 

 

 

(unaudited)

 

 

(unaudited)

 
 

 

Cash flow from operating activities:

 

 

 

 
 

 

 Net income

 

36,197

 

 

37,710

 
 

 

 Adjustments to reconcile net income to net cash from operating activities

 

8,165

 

 

12,314

 
 

 

 Changes in current assets and liabilities

 

(11,566)

 

 

(17,726)

 
 

 

Net cash generated from operating activities

 

32,796

 

 

32,298

 
 

 

 

 

 

 
 

 

Cash flow from investing activities:

 

 

 

 
 

 

  Capital expenditure

 

(15,431)

 

 

(27,316)

 
 

 

  Decrease in restricted cash

 

22,623

 

 

-

 
 

 

  Proceeds from sale of restricted/short term investments

 

91,916

 

 

85,692

 
 

 

  Increase in short term investments and changes in other investing activities

 

(121,911)

 

 

(111,349)

 
 

 

Net cash used in investing activities

 

(22,803)

 

 

(52,973)

 
 

 

 

 

 

 
 

 

Cash flow from financing activities:

 

 

 

 
 

 

  Repayment of bank loans

 

(115,000)

 

 

-

 
 

 

  Proceeds from exercise of options

 

6,148

 

 

1,235

 
 

 

  Net proceeds from secondary public offering

 

149,661

 

 

-

 
 

 

Net cash generated from financing activities

 

40,809

 

 

1,235

 
 

 

 

 

 

 
 

 

Net increase/(decrease) in cash and cash equivalents

 

50,802

 

 

(19,440)

 
 

 

Cash and cash equivalents at beginning of period

 

204,228

 

 

137,502

 
 

 

Effect of exchange rate changes on cash

 

54

 

 

684

 
 

 

Cash and cash equivalents at end of period

 

255,084

 

 

118,746

 
 
         




 

Exhibit 4

 
 

 

MINDRAY MEDICAL INTERNATIONAL LIMITED

 
 

 

RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATIONS MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES

 
 

 

(Dollars in thousands, except for share and per share data)

 
 

 

 

Three months ended March 31,

 
 

 

 

2010

 

 

2011

 
 

 

 

(unaudited)

 

 

(unaudited)

 
 

 

 

US$

 

 

US$

 
 

 

 

 

 

 
 

 

Non-GAAP net income

 

40,145

 

 

42,222

 
 

 

Non-GAAP net margin

 

27.5%

 

 

23.3%

 
 

 

Amortization of acquired intangible assets

 

(2,132)

 

 

(1,767)

 
 

 

Deferred tax impact related to acquired intangible assets

 

90

 

 

34

 
 

 

Share-based compensation

 

(1,906)

 

 

(2,779)

 
 

 

GAAP net income

 

36,197

 

 

37,710

 
 

 

GAAP net margin

 

24.8%

 

 

20.8%

 
 

 

 

 

 

 
 

 

Non-GAAP basic earnings per share

 

0.36

 

 

0.37

 
 

 

Non-GAAP diluted earnings per share

 

0.35

 

 

0.36

 
 

 

 

 

 

 
 

 

GAAP basic earnings per share

 

0.33

 

 

0.33

 
 

 

GAAP diluted earnings per share

 

0.31

 

 

0.32

 
 

 

 

 

 

 
 

 

Shares used in computation of:

 

 

 

 
 

 

Basic earnings per share

 

111,242,484

 

 

114,847,103

 
 

 

Diluted earnings per share

 

115,743,576

 

 

118,015,520

 
 

 

 

 

 

 
 

 

Non-GAAP operating income

 

35,943

 

 

37,578

 
 

 

Non-GAAP operating margin

 

24.6%

 

 

20.8%

 
 

 

Amortization of acquired intangible assets

 

(2,132)

 

 

(1,767)

 
 

 

Share-based compensation

 

(1,906)

 

 

(2,779)

 
 

 

GAAP operating income

 

31,905

 

 

33,032

 
 

 

GAAP operating margin

 

21.9%

 

 

18.3%

 
 

 

 

 

 

 
 

 

Non-GAAP gross profit

 

83,859

 

 

101,041

 
 

 

Non-GAAP gross margin

 

57.5%

 

 

55.9%

 
 

 

Amortization of acquired intangible assets

 

(1,510)

 

 

(1,144)

 
 

 

Share-based compensation

 

(99)

 

 

(178)

 
 

 

GAAP gross profit

 

82,250

 

 

99,719

 
 

 

GAAP gross margin

 

56.4%

 

 

55.1%

 
 

 

 

 

 

 
 

 

Non-GAAP selling expenses

 

(22,377)

 

 

(31,966)

 
 

 

Non-GAAP as % of total revenues

 

15.3%

 

 

17.7%

 
 

 

Amortization of acquired intangible assets

 

(622)

 

 

(623)

 
 

 

Share-based compensation

 

(665)

 

 

(1,083)

 
 

 

GAAP selling expenses

 

(23,664)

 

 

(33,672)

 
 

 

GAAP as % of total revenues

 

16.2%

 

 

18.6%

 
 

 

 

 

 

 
 

 

Non-GAAP general and administrative expenses

 

(11,768)

 

 

(13,928)

 
 

 

Non-GAAP as % of total revenues

 

8.1%

 

 

7.7%

 
 

 

Share-based compensation

 

(478)

 

 

(499)

 
 

 

GAAP general and administrative expenses

 

(12,246)

 

 

(14,427)

 
 

 

GAAP as % of total revenues

 

8.4%

 

 

8.0%

 
 

 

 

 

 

 
 

 

Non-GAAP research and development expenses

 

(13,771)

 

 

(17,569)

 
 

 

Non-GAAP as % of total revenues

 

9.4%

 

 

9.7%

 
 

 

Share-based compensation

 

(664)

 

 

(1,019)

 
 

 

GAAP research and development expenses

 

(14,435)

 

 

(18,588)

 
 

 

GAAP as % of total revenues

 

9.9%

 

 

10.3%

 
 
         



Exhibit 5

 
 

MINDRAY MEDICAL INTERNATIONAL LIMITED

 
 

RECONCILIATION OF GAAP NET INCOME TO EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION

 
 

(Dollars in thousands)

 
 

 

 

 

 

 
 

 

 

Three months ended March 31,

 
 

 

 

2010

 

 

2011

 
 

 

 

US$

 

 

US$

 
 

 

 

(unaudited)

 

 

(unaudited)

 
 

 

 

 

 

 
 

GAAP net income

 

36,197

 

 

37,710

 
 

 

Interest income

 

(2,134)

 

 

(3,509)

 
 

 

Interest expense

 

1,406

 

 

220

 
 

 

Income tax benefits

 

(3,447)

 

 

(963)

 
 

 

 

 

 

 
 

Earnings before interest and taxes ("EBIT")

 

32,022

 

 

33,458

 
 

 

Depreciation

 

4,533

 

 

5,048

 
 

 

Amortization

 

2,250

 

 

2,323

 
 

 

 

 

 

 
 

Earnings before interest, taxes, depreciation, and amortization ("EBITDA")

 

38,805

 

 

40,829

 
 
         
Source: Mindray Medical International Limited
Related Stocks:
NYSE:MR
collection