XML 36 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 5,174us-gaap_ProfitLoss $ 2,823us-gaap_ProfitLoss
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 9,068us-gaap_DepreciationDepletionAndAmortization 8,702us-gaap_DepreciationDepletionAndAmortization
Losses on sales and/or abandonment of property and equipment 37mmsi_LossOnSaleAndOrAbandonmentOfPropertyAndEquipment 91mmsi_LossOnSaleAndOrAbandonmentOfPropertyAndEquipment
Write-off of patents and intangible assets 14us-gaap_ImpairmentOfIntangibleAssetsFinitelived 34us-gaap_ImpairmentOfIntangibleAssetsFinitelived
Amortization of deferred credits (43)us-gaap_OtherAmortizationOfDeferredCharges (45)us-gaap_OtherAmortizationOfDeferredCharges
Amortization of long-term debt issuance costs 247us-gaap_AmortizationOfFinancingCosts 247us-gaap_AmortizationOfFinancingCosts
Deferred income taxes 462us-gaap_DeferredIncomeTaxExpenseBenefit 21us-gaap_DeferredIncomeTaxExpenseBenefit
Excess tax benefits from stock-based compensation (860)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (168)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Stock-based compensation expense 520us-gaap_ShareBasedCompensation 339us-gaap_ShareBasedCompensation
Changes in operating assets and liabilities, net of effects from acquisitions:    
Trade receivables (2,334)us-gaap_IncreaseDecreaseInAccountsReceivable (4,115)us-gaap_IncreaseDecreaseInAccountsReceivable
Employee receivables (6)us-gaap_IncreaseDecreaseInDueFromEmployeeCurrent 35us-gaap_IncreaseDecreaseInDueFromEmployeeCurrent
Other receivables (735)us-gaap_IncreaseDecreaseInOtherReceivables 439us-gaap_IncreaseDecreaseInOtherReceivables
Inventories 3,518us-gaap_IncreaseDecreaseInInventories (2,352)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses (160)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (651)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Prepaid income taxes 52us-gaap_IncreaseDecreaseInPrepaidTaxes 0us-gaap_IncreaseDecreaseInPrepaidTaxes
Income tax refund receivables (539)us-gaap_IncreaseDecreaseInIncomeTaxesReceivable 192us-gaap_IncreaseDecreaseInIncomeTaxesReceivable
Other assets (602)us-gaap_IncreaseDecreaseInOtherOperatingAssets (847)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Trade payables 84us-gaap_IncreaseDecreaseInAccountsPayableTrade (485)us-gaap_IncreaseDecreaseInAccountsPayableTrade
Accrued expenses 2,653us-gaap_IncreaseDecreaseInAccruedLiabilities 2,868us-gaap_IncreaseDecreaseInAccruedLiabilities
Advances from employees 439us-gaap_IncreaseDecreaseInDueToEmployeesCurrent 509us-gaap_IncreaseDecreaseInDueToEmployeesCurrent
Income taxes payable 1,377us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 91us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Liabilities related to unrecognized tax benefits 0mmsi_IncreaseDecreaseLiabilityForUncertainTaxPositions 0mmsi_IncreaseDecreaseLiabilityForUncertainTaxPositions
Deferred compensation payable 473us-gaap_IncreaseDecreaseInDeferredCompensation 282us-gaap_IncreaseDecreaseInDeferredCompensation
Other long-term obligations 433us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (50)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Total adjustments 14,098us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 5,137us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Net cash provided by operating activities 19,272us-gaap_NetCashProvidedByUsedInOperatingActivities 7,960us-gaap_NetCashProvidedByUsedInOperatingActivities
Capital expenditures for:    
Property and equipment (9,492)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (8,708)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Intangible assets (495)us-gaap_PaymentsToAcquireIntangibleAssets (433)us-gaap_PaymentsToAcquireIntangibleAssets
Proceeds from sale-leaseback transactions 1,823us-gaap_SaleLeasebackTransactionGrossProceedsInvestingActivities 0us-gaap_SaleLeasebackTransactionGrossProceedsInvestingActivities
Proceeds from the sale of property and equipment 3us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 18us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Cash paid in acquisitions, net of cash acquired (1,250)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired 0us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Net cash used in investing activities (9,411)us-gaap_NetCashProvidedByUsedInInvestingActivities (9,123)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from issuance of common stock 4,021us-gaap_ProceedsFromIssuanceOfCommonStock 803us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from issuance of long-term debt 31,803us-gaap_ProceedsFromIssuanceOfLongTermDebt 36,010us-gaap_ProceedsFromIssuanceOfLongTermDebt
Payments on long-term debt (43,415)us-gaap_RepaymentsOfLongTermDebt (30,423)us-gaap_RepaymentsOfLongTermDebt
Excess tax benefits from stock-based compensation 860us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 168us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Contingent payments related to acquisitions (166)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (24)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Payment of taxes related to an exchange of common stock (380)mmsi_PaymentOfTaxesExchangeOfCommonStock (220)mmsi_PaymentOfTaxesExchangeOfCommonStock
Net cash provided by (used in) financing activities (7,277)us-gaap_NetCashProvidedByUsedInFinancingActivities 6,314us-gaap_NetCashProvidedByUsedInFinancingActivities
EFFECT OF EXCHANGE RATES ON CASH (31)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (19)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
NET INCREASE IN CASH AND CASH EQUIVALENTS 2,553us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 5,132us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
CASH AND CASH EQUIVALENTS:    
Beginning of period 7,355us-gaap_CashAndCashEquivalentsAtCarryingValue 7,459us-gaap_CashAndCashEquivalentsAtCarryingValue
End of period 9,908us-gaap_CashAndCashEquivalentsAtCarryingValue 12,591us-gaap_CashAndCashEquivalentsAtCarryingValue
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Interest (net of capitalized interest of $83 and $126, respectively) 1,254us-gaap_InterestPaidNet 2,644us-gaap_InterestPaidNet
Income taxes 931us-gaap_IncomeTaxesPaidNet 782us-gaap_IncomeTaxesPaidNet
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Property and equipment purchases in accounts payable 1,743us-gaap_CapitalExpendituresIncurredButNotYetPaid 5,180us-gaap_CapitalExpendituresIncurredButNotYetPaid
Merit common stock surrendered (89 and 108 shares, respectively) in exchange for exercise of stock options $ 1,725mmsi_StockSurrenderedDuringPeriodValueStockOptionsExercised $ 1,641mmsi_StockSurrenderedDuringPeriodValueStockOptionsExercised