XML 73 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net income $ 22,974us-gaap_ProfitLoss $ 16,570us-gaap_ProfitLoss $ 19,710us-gaap_ProfitLoss
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 35,929us-gaap_DepreciationDepletionAndAmortization 32,542us-gaap_DepreciationDepletionAndAmortization 22,534us-gaap_DepreciationDepletionAndAmortization
Losses on sales and/or abandonment of property and equipment 916mmsi_LossOnSaleAndOrAbandonmentOfPropertyAndEquipment 177mmsi_LossOnSaleAndOrAbandonmentOfPropertyAndEquipment 204mmsi_LossOnSaleAndOrAbandonmentOfPropertyAndEquipment
Write-off of patents and intangible assets 1,427us-gaap_ImpairmentOfIntangibleAssetsFinitelived 8,208us-gaap_ImpairmentOfIntangibleAssetsFinitelived 55us-gaap_ImpairmentOfIntangibleAssetsFinitelived
Impairment of cost-method investment 0us-gaap_CostmethodInvestmentsOtherThanTemporaryImpairment 0us-gaap_CostmethodInvestmentsOtherThanTemporaryImpairment 2,368us-gaap_CostmethodInvestmentsOtherThanTemporaryImpairment
Acquired in-process research and development 0us-gaap_ResearchAndDevelopmentAssetAcquiredOtherThanThroughBusinessCombinationWrittenOff 0us-gaap_ResearchAndDevelopmentAssetAcquiredOtherThanThroughBusinessCombinationWrittenOff 2,450us-gaap_ResearchAndDevelopmentAssetAcquiredOtherThanThroughBusinessCombinationWrittenOff
Amortization of deferred credits (175)us-gaap_OtherAmortizationOfDeferredCharges (139)us-gaap_OtherAmortizationOfDeferredCharges (174)us-gaap_OtherAmortizationOfDeferredCharges
Amortization of long-term debt issuance costs 987us-gaap_AmortizationOfFinancingCosts 845us-gaap_AmortizationOfFinancingCosts 0us-gaap_AmortizationOfFinancingCosts
Realized gain on sale of marketable securities 0us-gaap_NetRealizedOrUnrealizedGainLossOnTradingSecurities 0us-gaap_NetRealizedOrUnrealizedGainLossOnTradingSecurities (745)us-gaap_NetRealizedOrUnrealizedGainLossOnTradingSecurities
Deferred income taxes 3,870us-gaap_DeferredIncomeTaxExpenseBenefit 1,359us-gaap_DeferredIncomeTaxExpenseBenefit 549us-gaap_DeferredIncomeTaxExpenseBenefit
Excess tax benefits from stock-based compensation (576)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (259)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (877)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Stock-based compensation expense 1,460us-gaap_ShareBasedCompensation 1,467us-gaap_ShareBasedCompensation 1,917us-gaap_ShareBasedCompensation
Changes in operating assets and liabilities, net of effects from acquisitions:      
Trade receivables (13,599)us-gaap_IncreaseDecreaseInAccountsReceivable (6,445)us-gaap_IncreaseDecreaseInAccountsReceivable (6,576)us-gaap_IncreaseDecreaseInAccountsReceivable
Employee receivables 46us-gaap_IncreaseDecreaseInDueFromEmployeeCurrent (53)us-gaap_IncreaseDecreaseInDueFromEmployeeCurrent (11)us-gaap_IncreaseDecreaseInDueFromEmployeeCurrent
Other receivables (3,042)us-gaap_IncreaseDecreaseInOtherReceivables (609)us-gaap_IncreaseDecreaseInOtherReceivables (760)us-gaap_IncreaseDecreaseInOtherReceivables
Inventories (9,396)us-gaap_IncreaseDecreaseInInventories 2,334us-gaap_IncreaseDecreaseInInventories (8,965)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses (58)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (758)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 736us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Prepaid income taxes (41)us-gaap_IncreaseDecreaseInPrepaidTaxes 18us-gaap_IncreaseDecreaseInPrepaidTaxes (367)us-gaap_IncreaseDecreaseInPrepaidTaxes
Income tax refund receivables 11us-gaap_IncreaseDecreaseInIncomeTaxesReceivable 1,267us-gaap_IncreaseDecreaseInIncomeTaxesReceivable 452us-gaap_IncreaseDecreaseInIncomeTaxesReceivable
Other assets (1,388)us-gaap_IncreaseDecreaseInOtherOperatingAssets (1,806)us-gaap_IncreaseDecreaseInOtherOperatingAssets (1,178)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Trade payables 5,326us-gaap_IncreaseDecreaseInAccountsPayableTrade (5)us-gaap_IncreaseDecreaseInAccountsPayableTrade 7,721us-gaap_IncreaseDecreaseInAccountsPayableTrade
Accrued expenses 6,137us-gaap_IncreaseDecreaseInAccruedLiabilities (276)us-gaap_IncreaseDecreaseInAccruedLiabilities 4,448us-gaap_IncreaseDecreaseInAccruedLiabilities
Advances from employees 142us-gaap_IncreaseDecreaseInDueToEmployeesCurrent (277)us-gaap_IncreaseDecreaseInDueToEmployeesCurrent 317us-gaap_IncreaseDecreaseInDueToEmployeesCurrent
Income taxes payable 1,083us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 255us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 2,057us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Liabilities related to unrecognized tax benefits (76)mmsi_IncreaseDecreaseLiabilityForUncertainTaxPositions (520)mmsi_IncreaseDecreaseLiabilityForUncertainTaxPositions (209)mmsi_IncreaseDecreaseLiabilityForUncertainTaxPositions
Deferred compensation payable 802us-gaap_IncreaseDecreaseInDeferredCompensation 1,877us-gaap_IncreaseDecreaseInDeferredCompensation 1,371us-gaap_IncreaseDecreaseInDeferredCompensation
Other long-term obligations 566us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (4,399)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (89)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Total adjustments 30,351us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 34,803us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 27,228us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Net cash provided by operating activities 53,325us-gaap_NetCashProvidedByUsedInOperatingActivities 51,373us-gaap_NetCashProvidedByUsedInOperatingActivities 46,938us-gaap_NetCashProvidedByUsedInOperatingActivities
Capital expenditures for:      
Property and equipment (34,181)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (59,505)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (64,643)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Intangible assets (1,714)us-gaap_PaymentsToAcquireIntangibleAssets (1,617)us-gaap_PaymentsToAcquireIntangibleAssets (1,460)us-gaap_PaymentsToAcquireIntangibleAssets
Proceeds from sale-leaseback transactions 5,521us-gaap_SaleLeasebackTransactionGrossProceedsInvestingActivities 24,000us-gaap_SaleLeasebackTransactionGrossProceedsInvestingActivities 0us-gaap_SaleLeasebackTransactionGrossProceedsInvestingActivities
Proceeds from the sale of marketable securities 0us-gaap_ProceedsFromSaleAndMaturityOfMarketableSecurities 0us-gaap_ProceedsFromSaleAndMaturityOfMarketableSecurities 3,248us-gaap_ProceedsFromSaleAndMaturityOfMarketableSecurities
Proceeds from the sale of property and equipment 98us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 113us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 43us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Cash paid in acquisitions, net of cash acquired (5,927)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (31,600)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (192,762)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Net cash used in investing activities (36,203)us-gaap_NetCashProvidedByUsedInInvestingActivities (68,609)us-gaap_NetCashProvidedByUsedInInvestingActivities (255,574)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from issuance of common stock 8,146us-gaap_ProceedsFromIssuanceOfCommonStock 3,729us-gaap_ProceedsFromIssuanceOfCommonStock 3,755us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from issuance of long-term debt 144,018us-gaap_ProceedsFromIssuanceOfLongTermDebt 176,764us-gaap_ProceedsFromIssuanceOfLongTermDebt 330,630us-gaap_ProceedsFromIssuanceOfLongTermDebt
Payments on long-term debt (169,392)us-gaap_RepaymentsOfLongTermDebt (165,477)us-gaap_RepaymentsOfLongTermDebt (123,801)us-gaap_RepaymentsOfLongTermDebt
Proceeds from industrial assistant grants 0mmsi_ProceedsFromIndustrialAssistantGrants 389mmsi_ProceedsFromIndustrialAssistantGrants 1,029mmsi_ProceedsFromIndustrialAssistantGrants
Excess tax benefits from stock-based compensation 576us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 259us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 877us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Long-term debt issuance costs 0us-gaap_PaymentsOfDebtIssuanceCosts (798)us-gaap_PaymentsOfDebtIssuanceCosts (3,706)us-gaap_PaymentsOfDebtIssuanceCosts
Contingent payments related to acquisitions (67)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (77)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (57)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Payment of taxes related to an exchange of common stock (249)mmsi_PaymentOfTaxesExchangeOfCommonStock (21)mmsi_PaymentOfTaxesExchangeOfCommonStock (439)mmsi_PaymentOfTaxesExchangeOfCommonStock
Net cash provided by (used in) financing activities (16,968)us-gaap_NetCashProvidedByUsedInFinancingActivities 14,768us-gaap_NetCashProvidedByUsedInFinancingActivities 208,288us-gaap_NetCashProvidedByUsedInFinancingActivities
EFFECT OF EXCHANGE RATES ON CASH (258)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 208us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (61)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
NET (DECREASE) IN CASH AND CASH EQUIVALENTS (104)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (2,260)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (409)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
CASH AND CASH EQUIVALENTS:      
Beginning of year 7,459us-gaap_CashAndCashEquivalentsAtCarryingValue 9,719us-gaap_CashAndCashEquivalentsAtCarryingValue 10,128us-gaap_CashAndCashEquivalentsAtCarryingValue
End of year 7,355us-gaap_CashAndCashEquivalentsAtCarryingValue 7,459us-gaap_CashAndCashEquivalentsAtCarryingValue 9,719us-gaap_CashAndCashEquivalentsAtCarryingValue
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION      
Interest (net of capitalized interest of $389, $1,038 and $456, respectively) 9,014us-gaap_InterestPaidNet 7,877us-gaap_InterestPaidNet 434us-gaap_InterestPaidNet
Income taxes 3,289us-gaap_IncomeTaxesPaidNet 735us-gaap_IncomeTaxesPaidNet 5,277us-gaap_IncomeTaxesPaidNet
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES      
Property and equipment purchases in accounts payable 2,896us-gaap_CapitalExpendituresIncurredButNotYetPaid 4,055us-gaap_CapitalExpendituresIncurredButNotYetPaid 12,372us-gaap_CapitalExpendituresIncurredButNotYetPaid
Receivable due for sale of equipment 1,256mmsi_ReceivablefromSaleofPropertyPlantandEquipment 0mmsi_ReceivablefromSaleofPropertyPlantandEquipment 0mmsi_ReceivablefromSaleofPropertyPlantandEquipment
Acquisition of customer list in exchange for a settlement of trade receivables 0mmsi_AcquisitionOfCustomerListInExchangeForSettlementOfTradeReceivables 0mmsi_AcquisitionOfCustomerListInExchangeForSettlementOfTradeReceivables 377mmsi_AcquisitionOfCustomerListInExchangeForSettlementOfTradeReceivables
Acquisition purchases in accrued expenses and other long-term obligations 1,000mmsi_AcquisitionOfDevelopedTechnologyInAccruedExpenses 350mmsi_AcquisitionOfDevelopedTechnologyInAccruedExpenses 5,149mmsi_AcquisitionOfDevelopedTechnologyInAccruedExpenses
Merit common stock surrendered (127, 45 and 131 shares, respectively) in exchange for exercise of stock options $ 1,941mmsi_StockSurrenderedDuringPeriodValueStockOptionsExercised $ 452mmsi_StockSurrenderedDuringPeriodValueStockOptionsExercised $ 1,831mmsi_StockSurrenderedDuringPeriodValueStockOptionsExercised