UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549


FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported):  July 10, 2019

AngioDynamics, Inc.
(Exact Name of Registrant as Specified in Charter)

Delaware
000-50761
11-3146460
     
(State or Other Jurisdiction of Incorporation)
(Commission File
Number)
(IRS Employer
Identification No.)

 14 Plaza Drive Latham, New York                         12110
 
(Address of Principal Executive Offices)                 (Zip Code)
 
(518) 795-1400
 
(Registrant’s telephone number, including area code)
 Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2 (b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4 (c))
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, par value $0.01 per share
ANGO
NASDAQ Global Select Market
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
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. ☐

Item 2.02 – Results of Operations and Financial Condition.

On July 10, 2019, AngioDynamics, Inc. (“AngioDynamics”) issued a press release announcing financial results for the fiscal fourth quarter and full year ended May 31, 2019. A copy of the press release is attached hereto as Exhibit 99.1.

The information set forth in Item 2.02 of this Form 8-K (including Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Forward-Looking Statements

This document and its attachments contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements regarding AngioDynamics’ expected future financial position, results of operations, cash flows, business strategy, budgets, projected costs, capital expenditures, products, competitive positions, growth opportunities, plans and objectives of management for future operations, as well as statements that include the words such as “expects,” “reaffirms,” “intends,” “anticipates,” “plans,” “believes,” “seeks,” “estimates,” “optimistic,” or variations of such words and similar expressions, are forward-looking statements. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties. Investors are cautioned that actual events or results may differ from AngioDynamics’ expectations. Factors that may affect the actual results achieved by AngioDynamics include, without limitation, the ability of AngioDynamics to develop its existing and new products, technological advances and patents attained by competitors, infringement of AngioDynamics’ technology or assertions that AngioDynamics’ technology infringes the technology of third parties, the ability of AngioDynamics to effectively compete against competitors that have substantially greater resources, future actions by the FDA or other regulatory agencies, domestic and foreign health care reforms and government regulations, results of pending or future clinical trials, overall economic conditions, the results of on-going litigation, challenges with respect to third-party distributors or joint venture partners or collaborators, the results of sales efforts, the effects of product recalls and product liability claims, changes in key personnel, the ability of AngioDynamics to execute on strategic initiatives, the effects of economic, credit and capital market conditions, general market conditions, market acceptance, foreign currency exchange rate fluctuations, the effects on pricing from group purchasing organizations and competition, the ability of AngioDynamics to integrate purchased businesses, as well as the risk factors listed from time to time in AngioDynamics’ SEC filings, including but not limited to its Annual Report on Form 10-K for the year ended May 31, 2018 and its quarterly reports on Form 10-Q for the fiscal period ended August 31, 2018, November 30, 2018 and February 28, 2019. AngioDynamics does not assume any obligation to publicly update or revise any forward-looking statements for any reason.

Item 9.01 – Financial Statements and Exhibits.

(d)     Exhibits.

Exhibit No.
 
Description
     
 


SIGNATURE
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

  ANGIODYNAMICS, INC.
 
  (Registrant)
 
       
Date: July 10, 2019
By:
/s/ Stephen A. Trowbridge
 
         Stephen A. Trowbridge
 
         Senior Vice President and General Counsel
 
       
 
Exhibit 99.1

PRESS RELEASE
Investor Contact:

AngioDynamics, Inc.
Michael C. Greiner, Executive Vice President & CFO
(518) 795-1821
AngioDynamics Reports Fiscal 2019 Fourth Quarter and Full-Year Financial Results
Fiscal 2019 Fourth Quarter Highlights
Net sales of $96.3 million, an increase of 9.0% year over year and 5.2% organically
Gross margin of 53.6%, flat year-over-year
GAAP EPS of $1.54 per share; adjusted EPS of $0.25 per share
Completed sale of NAMIC Fluid Management business to Medline Industries
Enrolled first patient in NanoKnife® DIRECT Clinical Study for the treatment of stage III pancreatic cancer
Received approval to initiate pilot study for the use of NanoKnife to treat prostate cancer

Full-Year 2019 Highlights
Net sales of $359.5 million, an increase of 4.4% year over year and 1.6% organically
Gross margin of 53.4%, an increase of 200 basis points year over year
GAAP EPS of $1.61 per share; adjusted EPS of $0.83 per share
Operating cash flow of $37.4 million; free cash flow of $34.3 million

Latham, New York, July 10, 2019  AngioDynamics, Inc. (NASDAQ: ANGO), a leading provider of innovative, minimally invasive medical devices for vascular access, peripheral vascular disease, and oncology, today announced financial results for the fourth quarter of fiscal year 2019, which ended May 31, 2019.

“Fiscal year 2019 was an exciting and transformative year for AngioDynamics. I am very pleased with our fourth quarter and full-year performance, as we achieved solid revenue growth and continued to implement meaningful operational improvements,” commented Jim Clemmer, President and Chief Executive Officer of AngioDynamics, Inc. “During the quarter, we strengthened our balance sheet and made significant progress towards our long-term portfolio management goals through the sale of our NAMIC Fluid

Management business, setting us on a path towards becoming a leaner, more innovation-focused company. We also made significant strides with our NanoKnife platform, enrolling the first patient in our DIRECT study for pancreatic cancer and receiving FDA approval to initiate a pilot study for the treatment of prostate cancer. I am extremely proud of all of the members of our AngioDynamics team for their hard work during the year, and I look forward to sustaining and growing this momentum throughout fiscal year 2020.”
 
Fourth Quarter 2019 Financial Results
 
Net sales for the fourth quarter of fiscal 2019 were $96.3 million, an increase of 9.0%, compared to $88.3 million a year ago. Foreign currency translation did not have a significant impact on the Company’s sales in the quarter.
 
         Oncology net sales were $15.3 million, an increase of 26.5% from $12.1 million a year ago. Strong sales of Solero, along with the recent BioSentry and RadiaDyne acquisitions, more than offset lower NanoKnife capital sales during the quarter.
 
         Vascular Interventions and Therapies net sales were $56.2 million, an increase of 6.9%, compared to $52.6 million a year ago, as strong growth in AngioVac and our Core product line offerings was partially offset by a decline in the Venous Insufficiency business.
 
         Vascular Access net sales were $24.8 million, an increase of 4.9% from $23.7 million a year ago, driven by higher sales of midlines, ports and dialysis.
 
U.S. net sales in the fourth quarter of fiscal 2019 were $73.4 million, an increase of 4.4% from $70.3 million a year ago, and International net sales were $22.9 million, an increase of 27.0% from $18.0 million a year ago.
 
Gross margin for the fourth quarter of fiscal 2019 was 53.6%, roughly flat compared to the year ago quarter as improvements in net productivity and higher volume were offset by negative impacts of price and product mix.
 
The Company recorded net income of $58.9 million, or $1.54 per share, in the fourth quarter of fiscal 2019. This compares to net income of approximately $2.1 million, or $0.06 per share, a year ago. Net income was favorably impacted in the fourth quarter of fiscal 2019 by the gain on the sale of the NAMIC fluid management business of $46.6 million.
 
Excluding the items shown in the non-GAAP reconciliation table below, adjusted net income for the fourth quarter of fiscal 2019 was $9.6 million, or $0.25 per share, compared to adjusted net income of $7.7 million, or $0.20 per share, in the fourth quarter of fiscal 2018.

Adjusted EBITDAS in the fourth quarter of fiscal 2019, excluding the items shown in the reconciliation table below, was $17.6 million, compared to $15.6 million in the fourth quarter of fiscal 2018.
 
In the fourth quarter of fiscal 2019, the Company generated $25.0 million in operating cash flow and had capital expenditures of $0.9 million. As of May 31, 2019, the Company had $227.6 million in cash and cash equivalents and $132.5 million in debt, excluding the impact of deferred financing costs.
 
Full-Year 2019 Financial Results

For the twelve months ended May 31, 2019:

Net sales were $359.5 million, an increase of 4.4%, compared to $344.3 million for the same period a year ago.

The Company’s net income was $61.3 million, or $1.61 per share, compared to net income of $16.3 million, or $0.44 per share, a year ago.

Gross margin improved 200 basis points to 53.4% from 51.4% a year ago.

Excluding the items shown in the non-GAAP reconciliation table below, adjusted net income was $31.6 million, or $0.83 per share, compared to adjusted net income of $27.6 million, or $0.74 per share, a year ago.

Adjusted EBITDAS, excluding the items shown in the reconciliation table below, was $61.5 million, compared to $57.0 million for the same period a year ago.

Pro Forma 2019 Performance

In addition to actual results, the tables accompanying this press release reflect pro forma results, which exclude the full-year impact of the NAMIC Fluid Management business that was divested on May 31, 2019.

Fiscal Year 2020 Financial Guidance
 
The Company expects its fiscal year 2020 net sales to be in the range of $280 to $286 million and adjusted earnings per share in the range of $0.25 to $0.30.  Additionally, the Company expects gross margin to be in the range of 58% to 59%.
 
Conference Call
 
The Company’s management will host a conference call today at 8:00 a.m. ET to discuss its fiscal fourth quarter and full-year 2019 results.

To participate in the conference call, dial 1-877-407-0784 (domestic) or 1-201-689-8560 (international) and refer to the passcode 13691777.

This conference call will also be webcast and can be accessed from the “Investors” section of the AngioDynamics website at www.angiodynamics.com. The webcast replay of the call will be available at the same site approximately one hour after the end of the call.

A recording of the call will also be available from 11:00 a.m. ET on Wednesday, July 10, 2019, until 11:59 p.m. ET on Wednesday, July 17, 2019. To hear this recording, dial 1-844-512-2921 (domestic) or 1-412-317-6671 (international) and enter the passcode 13691777.

Use of Non-GAAP Measures
 
Management uses non-GAAP measures to establish operational goals and believes that non-GAAP measures may assist investors in analyzing the underlying trends in AngioDynamics’ business over time. Investors should consider these non-GAAP measures in addition to, not as a substitute for or as superior to, financial reporting measures prepared in accordance with GAAP. In this news release, AngioDynamics has reported adjusted EBITDAS, adjusted net income, adjusted earnings per share and free cash flow. Management uses these measures in its internal analysis and review of operational performance. Management believes that these measures provide investors with useful information in comparing AngioDynamics’ performance over different periods. By using these non-GAAP measures, management believes that investors get a better picture of the performance of AngioDynamics’ underlying business. Management encourages investors to review AngioDynamics’ financial results prepared in accordance with GAAP to understand AngioDynamics’ performance taking into account all relevant factors, including those that may only occur from time to time but have a material impact on AngioDynamics’ financial results. Please see the tables that follow for a reconciliation of non-GAAP measures to measures prepared in accordance with GAAP.
 
About AngioDynamics, Inc.
 
AngioDynamics, Inc. is a leading provider of innovative, minimally invasive medical devices used by professional healthcare providers for vascular access, peripheral vascular disease, and oncology. AngioDynamics’ diverse product lines include market-leading ablation systems, vascular access products, angiographic products and accessories, drainage products, thrombolytic products and venous products. For more information, visit www.angiodynamics.com.

Safe Harbor
 
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements regarding AngioDynamics' expected future financial position, results of operations, cash flows, business strategy, budgets, projected costs, capital expenditures, products, competitive positions, growth opportunities, plans and objectives of management for future operations, as well as statements that include the words such as “expects,” “reaffirms,” “intends,” “anticipates,” “plans," “believes,” “seeks,” “estimates,” “optimistic,” or variations of such words and similar expressions, are forward-looking statements. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties. Investors are cautioned that actual events or results may differ from AngioDynamics’ expectations. Factors that may affect the actual results achieved by AngioDynamics include, without limitation, the ability of AngioDynamics to develop its existing and new products, technological advances and patents attained by competitors, infringement of AngioDynamics' technology or assertions that AngioDynamics' technology infringes the technology of fourth parties, the ability of AngioDynamics to effectively compete against competitors that have substantially greater resources, future actions by the FDA or other regulatory agencies, domestic and foreign health care reforms and government regulations, results of pending or future clinical trials, overall economic conditions, the results of on-going litigation, challenges with respect to fourth-party distributors or joint venture partners or collaborators, the results of sales efforts, the effects of product recalls and product liability claims, changes in key personnel, the ability of AngioDynamics to execute on strategic initiatives, the effects of economic, credit and capital market conditions, general market conditions, market acceptance, foreign currency exchange rate fluctuations, the effects on pricing from group purchasing organizations and competition, the ability of AngioDynamics to integrate acquired businesses, as well as the risk factors listed from time to time in AngioDynamics’ SEC filings, including but not limited to its Annual Report on Form 10-K for the year ended May 31, 2018. AngioDynamics does not assume any obligation to publicly update or revise any forward-looking statements for any reason.
 
In the United States, the NanoKnife System has received a 510(k) clearance by the Food and Drug Administration for use in the surgical ablation of soft tissue and is similarly approved for commercialization in Canada, the European Union, and Australia. The NanoKnife System has not been cleared for the treatment or therapy of a specific disease or condition.

ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED INCOME STATEMENTS
(in thousands, except per share data)

   
Three months ended
   
Three months ended
 
   
Actual
   
Pro Forma Adjustments
   
Pro Forma
   
Actual
   
Pro Forma Adjustments
   
Pro Forma
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
   
2019
   
2019
   
2019
   
2018
   
2018
   
2018
 
   

    (unaudited)          

    (unaudited)        
                                     
Net sales
 
$
96,300
   
$
(25,118
)
 
$
71,182
   
$
88,317
   
$
(22,124
)
 
$
66,193
 
Cost of sales (exclusive of intangible amortization)
   
44,695
     
(14,844
)
   
29,851
     
40,850
     
(13,276
)
   
27,574
 
Gross profit
   
51,605
     
(10,274
)
   
41,331
     
47,467
     
(8,848
)
   
38,619
 
% of net sales
   
53.6
%
   
40.9
%
   
58.1
%
   
53.7
%
   
40.0
%
   
58.3
%
                                                 
Operating expenses
                                               
Research and development
   
7,200
     
(308
)
   
6,892
     
6,454
     
(286
)
   
6,168
 
Sales and marketing
   
21,843
     
(1,068
)
   
20,775
     
20,898
     
(1,059
)
   
19,839
 
General and administrative
   
8,561
     
(73
)
   
8,488
     
7,946
     
(69
)
   
7,877
 
Amortization of intangibles
   
5,126
     
(669
)
   
4,457
     
4,202
     
(683
)
   
3,519
 
Change in fair value of contingent consideration
   
(7,641
)
   
-
     
(7,641
)
   
32
     
-
     
32
 
Acquisition, restructuring and other items, net
   
5,427
     
-
     
5,427
     
3,500
     
-
     
3,500
 
Total operating expenses
   
40,516
     
(2,118
)
   
38,398
     
43,032
     
(2,097
)
   
40,935
 
Operating income
   
11,089
     
(8,156
)
   
2,933
     
4,435
     
(6,751
)
   
(2,316
)
Interest expense, net
   
(1,410
)
   
-
     
(1,410
)
   
(839
)
   
-
     
(839
)
Other income (expense), net
   
46,457
     
(46,592
)
   
(135
)
   
(269
)
   
-
     
(269
)
Total other expense, net
   
45,047
     
(46,592
)
   
(1,545
)
   
(1,108
)
   
-
     
(1,108
)
Income before income taxes
   
56,136
     
(54,748
)
   
1,388
     
3,327
     
(6,751
)
   
(3,424
)
Income tax expense (benefit)
   
(2,737
)
   
1,372
     
(1,365
)
   
1,225
     
(2,166
)
   
(941
)
Net income
 
$
58,873
   
$
(56,120
)
 
$
2,753
   
$
2,102
   
$
(4,585
)
 
$
(2,483
)
                                                 
Earnings per share net income
                                               
Basic
 
$
1.57
           
$
0.07
   
$
0.06
           
$
(0.07
)
Diluted
 
$
1.54
           
$
0.07
   
$
0.06
           
$
(0.07
)
                                                 
Weighted average shares outstanding
                                               
Basic
   
37,599
             
37,599
     
37,203
             
37,203
 
Diluted
     38,285                38,285        37,747                37,203  

ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED INCOME STATEMENTS
(in thousands, except per share data)

   
Twelve months ended
   
Twelve months ended
 
          Pro Forma
                Pro Forma        
    Actual     Adjustments
    Pro Forma     Actual     Adjustments     Pro Forma  
   
May 31,
   
May 31,
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
   
2019
   
2019
   
2019
   
2018
   
2018
   
2018
 
   

    (unaudited)          

    (unaudited)        
                                     
Net sales
 
$
359,484
   
$
(88,850
)
 
$
270,634
   
$
344,285
   
$
(82,630
)
 
$
261,655
 
Cost of sales (exclusive of intangible amortization)
   
167,612
     
(52,978
)
   
114,634
     
167,410
     
(49,611
)
   
117,799
 
Gross profit
   
191,872
     
(35,872
)
   
156,000
     
176,875
     
(33,019
)
   
143,856
 
% of net sales
   
53.4
%
   
40.4
%
   
57.6
%
   
51.4
%
   
40.0
%
   
55.0
%
                                                 
Operating expenses
                                               
Research and development
   
29,435
     
(1,177
)
   
28,258
     
25,459
     
(1,121
)
   
24,338
 
Sales and marketing
   
80,958
     
(4,129
)
   
76,829
     
77,276
     
(4,167
)
   
73,109
 
General and administrative
   
35,173
     
(271
)
   
34,902
     
31,265
     
(274
)
   
30,991
 
Amortization of intangibles
   
19,772
     
(2,716
)
   
17,056
     
16,635
     
(2,729
)
   
13,906
 
Change in fair value of contingent consideration
   
(6,776
)
   
-
     
(6,776
)
   
250
     
-
     
250
 
Acquisition, restructuring and other items, net
   
15,127
     
-
     
15,127
     
15,432
     
-
     
15,432
 
Total operating expenses
   
173,689
     
(8,293
)
   
165,396
     
166,317
     
(8,291
)
   
158,026
 
Operating income
   
18,183
     
(27,579
)
   
(9,396
)
   
10,558
     
(24,728
)
   
(14,170
)
Interest expense, net
   
(5,099
)
   
-
     
(5,099
)
   
(3,062
)
   
-
     
(3,062
)
Other income (expense), net
   
46,385
     
(46,592
)
   
(207
)
   
(31
)
   
-
     
(31
)
Total other expense, net
   
41,286
     
(46,592
)
   
(5,306
)
   
(3,093
)
   
-
     
(3,093
)
Income before income taxes
   
59,469
     
(74,171
)
   
(14,702
)
   
7,465
     
(24,728
)
   
(17,263
)
Income tax expense (benefit)
   
(1,871
)
   
(1,685
)
   
(3,556
)
   
(8,870
)
   
(2,166
)
   
(11,036
)
Net income
 
$
61,340
   
$
(72,486
)
 
$
(11,146
)
 
$
16,335
   
$
(22,562
)
 
$
(6,227
)
                                                 
Earnings per share net income
                                               
Basic
 
$
1.64
           
$
(0.30
)
 
$
0.44
           
$
(0.17
)
Diluted
 
$
1.61
           
$
(0.30
)
 
$
0.44
           
$
(0.17
)
                                                 
Weighted average shares outstanding
                                               
Basic
   
37,485
             
37,485
     
37,075
             
37,075
 
Diluted
   
38,147
             
37,485
     
37,539
             
37,075
 

ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(in thousands, except per share data)

Reconciliation of Net Income to non-GAAP Adjusted Net Income:
                   
   
Actual
   
Actual
 
   
Three months ended
   
Twelve months ended
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
   
2019
   
2018
   
2019
   
2018
 
   
(unaudited)
   
(unaudited)
 
                         
Net income
 
$
58,873
   
$
2,102
   
$
61,340
   
$
16,335
 
                                 
Amortization of intangibles
   
5,126
     
4,202
     
19,772
     
16,635
 
Change in fair value of contingent consideration
   
(7,641
)
   
32
     
(6,776
)
   
250
 
Acquisition, restructuring and other items, net (1)
   
5,427
     
3,500
     
15,127
     
15,432
 
Gain on divestiture
   
(46,592
)
   
-
     
(46,592
)
   
-
 
Tax effect of non-GAAP items (2)
   
(5,602
)
   
(2,162
)
   
(11,301
)
   
(21,051
)
Adjusted net income
 
$
9,591
   
$
7,674
   
$
31,570
   
$
27,601
 
                                 
                                 
Reconciliation of Diluted Earnings Per Share to non-GAAP Adjusted Diluted Earnings Per Share:
                 
   
Actual
   
Actual
 
   
Three months ended
   
Twelve months ended
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
   
2019
   
2018
   
2019
   
2018
 
   
(unaudited)
   
(unaudited)
 
                                 
Diluted earnings per share
 
$
1.54
   
$
0.06
   
$
1.61
   
$
0.44
 
                                 
Amortization of intangibles
   
0.13
     
0.11
     
0.52
     
0.44
 
Change in fair value of contingent consideration
   
(0.20
)
   
0.00
     
(0.18
)
   
0.01
 
Acquisition, restructuring and other items, net (1)
   
0.14
     
0.09
     
0.40
     
0.41
 
Gain on divestiture
   
(1.21
)
   
-
     
(1.22
)
   
-
 
Tax effect of non-GAAP items (2)
   
(0.15
)
   
(0.06
)
   
(0.30
)
   
(0.56
)
Adjusted diluted earnings per share
 
$
0.25
   
$
0.20
   
$
0.83
   
$
0.74
 
                                 
                                 
Adjusted diluted share count
   
38,285
     
37,747
     
38,147
     
37,539
 

(1)  Includes costs related to merger and acquisition activities, restructurings, and unusual items, including asset impairments and write-offs, certain litigation, and other items.
(2)  Adjustment to reflect the income tax provision on a non-GAAP basis has been calculated assuming no valuation allowance on the Company's U.S. deferred tax assets and an effective tax rate of 23% for May 31, 2019.  For May 31, 2018, the effective tax rate i) has been calculated using a blended rate of 30.62% for the year ended May 31, 2018 due to the enactment of the Tax Cuts and Jobs Act (the “Act”) that reduced the federal corporate tax rate to 21%;  ii) excludes the benefit recorded in Q3 fiscal 2018 resulting from remeasurement of the Company's deferred tax assets from the Act; iii) tax effects the non-GAAP adjustment shown above and iv) assumes the Company does not have a valuation allowance on its U.S deferred tax assets.

ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(in thousands, except per share data)

Reconciliation of Net Income to non-GAAP Adjusted Net Income:
                   
   
Pro Forma
   
Pro Forma
 
   
Three months ended
   
Twelve months ended
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
   
2019
   
2018
   
2019
   
2018
 
   
(unaudited)
   
(unaudited)
 
                         
Net income
 
$
2,753
   
$
(2,483
)
 
$
(11,146
)
 
$
(6,227
)
                                 
Amortization of intangibles
   
4,457
     
3,519
     
17,056
     
13,906
 
Change in fair value of contingent consideration
   
(7,641
)
   
32
     
(6,776
)
   
250
 
Acquisition, restructuring and other items, net (1)
   
5,427
     
3,500
     
15,127
     
15,432
 
Tax effect of non-GAAP items (2)
   
(2,200
)
   
(2,052
)
   
(6,018
)
   
(14,810
)
Adjusted net income
 
$
2,796
   
$
2,516
   
$
8,243
   
$
8,551
 
                                 
                                 
Reconciliation of Diluted Earnings Per Share to non-GAAP Adjusted Diluted Earnings Per Share:
                 
   
Pro Forma
   
Pro Forma
 
   
Three months ended
   
Twelve months ended
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
   
2019
   
2018
   
2019
   
2018
 
   
(unaudited)
   
(unaudited)
 
                                 
Diluted earnings per share
 
$
0.07
   
$
(0.07
)
 
$
(0.30
)
 
$
(0.17
)
                                 
Amortization of intangibles
   
0.12
     
0.09
     
0.45
     
0.37
 
Change in fair value of contingent consideration
   
(0.20
)
   
0.00
     
(0.18
)
   
0.01
 
Acquisition, restructuring and other items, net (1)
   
0.14
     
0.10
     
0.40
     
0.41
 
Tax effect of non-GAAP items (2)
   
(0.06
)
   
(0.05
)
   
(0.15
)
   
(0.39
)
Adjusted diluted earnings per share
 
$
0.07
   
$
0.07
   
$
0.22
   
$
0.23
 
                                 
                                 
Adjusted diluted share count
   
38,285
     
37,747
     
38,147
     
37,539
 

(1)  Includes costs related to merger and acquisition activities, restructurings, and unusual items, including asset impairments and write-offs, certain litigation, and other items.
(2)  Adjustment to reflect the income tax provision on a non-GAAP basis has been calculated assuming no valuation allowance on the Company's U.S. deferred tax assets and an effective tax rate of 23% for May 31, 2019.  For May 31, 2018, the effective tax rate i) has been calculated using a blended rate of 30.62% for the year ended May 31, 2018 due to the enactment of the Tax Cuts and Jobs Act (the “Act”) that reduced the federal corporate tax rate to 21%;  ii) excludes the benefit recorded in Q3 fiscal 2018 resulting from remeasurement of the Company's deferred tax assets from the Act; iii) tax effects the non-GAAP adjustment shown above and iv) assumes the Company does not have a valuation allowance on its U.S deferred tax assets.

ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION (Continued)
(in thousands, except per share data)

Reconciliation of Net Income to EBITDAS and Adjusted EBITDAS:
                   
   
Actual
   
Actual
 
   
Three months ended
   
Twelve months ended
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
   
2019
   
2018
   
2019
   
2018
 
   
(unaudited)
   
(unaudited)
 
                         
Net income
 
$
58,873
   
$
2,102
   
$
61,340
   
$
16,335
 
                                 
Income tax expense (benefit)
   
(2,737
)
   
1,225
     
(1,871
)
   
(8,870
)
Interest expense, net
   
1,410
     
839
     
5,099
     
3,062
 
Depreciation and amortization
   
6,722
     
5,768
     
25,880
     
23,163
 
Stock-based compensation
   
2,130
     
2,091
     
9,249
     
7,912
 
EBITDAS
 
$
66,398
   
$
12,025
   
$
99,697
   
$
41,602
 
                                 
Change in fair value of contingent consideration
 
$
(7,641
)
 
$
32
   
$
(6,776
)
 
$
250
 
Acquisition, restructuring and other items, net (1) (2)
   
5,427
     
3,500
     
15,127
     
15,156
 
Gain on divestiture
   
(46,592
)
   
-
     
(46,592
)
   
-
 
Adjusted EBITDAS
 
$
17,592
   
$
15,557
   
$
61,456
   
$
57,008
 
                                 
Per diluted share:
                               
EBITDAS
 
$
1.73
   
$
0.32
   
$
2.61
   
$
1.11
 
Adjusted EBITDAS
 
$
0.46
   
$
0.41
   
$
1.61
   
$
1.52
 

(1)  Includes costs related to merger and acquisition activities, restructurings, and unusual items, including asset impairments and write-offs, certain litigation, and other items.
(2)  Excludes depreciation expense captured in the depreciation and amortization component of the reconciliation.

ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION  (Continued)
(in thousands, except per share data)

Reconciliation of Net Income to EBITDAS and Adjusted EBITDAS:
                   
   
Pro Forma
   
Pro Forma
 
   
Three months ended
   
Twelve months ended
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
   
2019
   
2018
   
2019
   
2018
 
   
(unaudited)
   
(unaudited)
 
                         
Net income
 
$
2,753
   
$
(2,483
)
 
$
(11,146
)
 
$
(6,227
)
                                 
Income tax expense (benefit)
   
(1,365
)
   
(941
)
   
(3,556
)
   
(11,036
)
Interest expense, net
   
1,410
     
839
     
5,099
     
3,062
 
Depreciation and amortization
   
5,830
     
4,864
     
22,598
     
19,868
 
Stock-based compensation
   
2,123
     
2,091
     
9,218
     
7,912
 
EBITDAS
 
$
10,751
   
$
4,370
   
$
22,213
   
$
13,579
 
                                 
Change in fair value of contingent consideration
 
$
(7,641
)
 
$
32
   
$
(6,776
)
 
$
250
 
Acquisition, restructuring and other items, net (1) (2)
   
5,427
     
3,500
     
15,127
     
15,156
 
Adjusted EBITDAS
 
$
8,537
   
$
7,902
   
$
30,564
   
$
28,985
 
                                 
Per diluted share:
                               
EBITDAS
 
$
0.28
   
$
0.12
   
$
0.58
   
$
0.36
 
Adjusted EBITDAS
 
$
0.22
   
$
0.21
   
$
0.80
   
$
0.77
 

(1)  Includes costs related to merger and acquisition activities, restructurings, and unusual items, including asset impairments and write-offs, certain litigation, and other items.
(2)  Excludes depreciation expense captured in the depreciation and amortization component of the reconciliation.

ANGIODYNAMICS, INC. AND SUBSIDIARIES
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY
(in thousands)

   
Three months ended
   
Three months ended
   
Actual
   
Pro Forma
 
           Pro                  Pro
               
               
       
            Forma     Pro
           Forma      Pro            Currency                  Currency        
   
Actual
   
Adjustments
   
Forma
   
Actual
   
Adjustments
   
Forma
         
Impact
   
Constant
         
Impact
   
Constant
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
   
May 31,
   
May 31,
   
%
   
(Pos)
   
Currency
   
%
   
(Pos)
   
Currency
 
   
2019
   
2019
   
2019
   
2018
   
2018
   
2018
   
Growth
   
Neg
   
Growth
   
Growth
   
Neg
   
Growth
 
   

    (unaudited)          

    (unaudited)                                            
                                                                         
Net Sales by Product Category
                                                                       
Vascular Interventions and Therapies
 
$
56,206
   
$
(25,118
)
 
$
31,088
   
$
52,583
   
$
(22,124
)
 
$
30,459
     
6.9
%
               
2.1
%
           
Vascular Access
   
24,826
     
-
     
24,826
     
23,669
     
-
     
23,669
     
4.9
%
               
4.9
%
           
Oncology
   
15,268
     
-
     
15,268
     
12,065
     
-
     
12,065
     
26.5
%
               
26.5
%
           
Total
 
$
96,300
   
$
(25,118
)
 
$
71,182
   
$
88,317
   
$
(22,124
)
 
$
66,193
     
9.0
%
   
1.0
%
   
9.5
%
   
7.5
%
   
0.0
%
   
8.2
%
                                                                                                 
Net Sales by Geography
                                                                                               
United States
 
$
73,423
   
$
(17,643
)
 
$
55,780
   
$
70,307
   
$
(16,211
)
 
$
54,096
     
4.4
%
   
0.0
%
   
4.4
%
   
3.1
%
   
0.0
%
   
3.1
%
International
   
22,877
     
(7,475
)
   
15,402
     
18,010
     
(5,913
)
   
12,097
     
27.0
%
   
2.0
%
   
29.3
%
   
27.3
%
   
4.0
%
   
30.7
%
Total
 
$
96,300
   
$
(25,118
)
 
$
71,182
   
$
88,317
   
$
(22,124
)
 
$
66,193
     
9.0
%
   
1.0
%
   
9.5
%
   
7.5
%
   
0.0
%
   
8.2
%


ANGIODYNAMICS, INC. AND SUBSIDIARIES
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY
(in thousands)

   
Twelve months ended
   
Twelve months ended
   
Actual
   
Pro Forma
 
           Pro Forma     Pro
            Pro Forma     Pro
            Currency                  Currency
       
   
Actual
   
Adjustments
   
Forma
   
Actual
   
Adjustments
   
Forma
         
Impact
   
Constant
         
Impact
   
Constant
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
   
May 31,
   
May 31,
   
%
   
(Pos)
   
Currency
   
%
   
(Pos)
   
Currency
 
   
2019
   
2019
   
2019
   
2018
   
2018
   
2018
   
Growth
   
Neg
   
Growth
   
Growth
   
Neg
   
Growth
 
   

    (unaudited)          

    (unaudited)                                            
                                                                         
Net Sales by Product Category
                                                                       
Vascular Interventions and Therapies
 
$
208,751
   
$
(88,850
)
 
$
119,901
   
$
202,334
   
$
(82,630
)
 
$
119,704
     
3.2
%
               
0.2
%
           
Vascular Access
   
94,730
     
-
     
94,730
     
92,760
     
-
     
92,760
     
2.1
%
               
2.1
%
           
Oncology
   
56,003
     
-
     
56,003
     
49,191
     
-
     
49,191
     
13.8
%
               
13.8
%
           
Total
 
$
359,484
   
$
(88,850
)
 
$
270,634
   
$
344,285
   
$
(82,630
)
 
$
261,655
     
4.4
%
   
1.0
%
   
4.7
%
   
3.4
%
   
1.0
%
   
3.8
%
                                                                                                 
Net Sales by Geography
                                                                                               
United States
 
$
281,303
   
$
(64,346
)
 
$
216,957
   
$
273,327
   
$
(59,600
)
 
$
213,727
     
2.9
%
   
0.0
%
   
2.9
%
   
1.5
%
   
0.0
%
   
1.5
%
International
   
78,181
     
(24,504
)
   
53,677
     
70,958
     
(23,030
)
   
47,928
     
10.2
%
   
2.0
%
   
11.6
%
   
12.0
%
   
2.0
%
   
14.2
%
Total
 
$
359,484
   
$
(88,850
)
 
$
270,634
   
$
344,285
   
$
(82,630
)
 
$
261,655
     
4.4
%
   
1.0
%
   
4.7
%
   
3.4
%
   
1.0
%
   
3.8
%


ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands)

   
May 31,
   
May 31,
 
   
2019
   
2018
 
    
(unaudited)
   
(audited)
 
Assets
           
Current Assets
           
Cash and cash equivalents
 
$
227,641
   
$
74,096
 
Marketable securities
   
-
     
1,317
 
   Total cash and investments
   
227,641
     
75,413
 
                 
Accounts receivable, net
   
43,577
     
39,401
 
Inventories
   
40,071
     
39,274
 
Prepaid expenses and other
   
4,003
     
4,302
 
Current assets held for sale
   
-
     
9,642
 
   Total current assets
   
315,292
     
168,032
 
                 
Property, plant and equipment, net
   
24,258
     
25,715
 
Other assets
   
3,835
     
3,417
 
Intangible assets, net
   
145,387
     
112,547
 
Goodwill
   
347,666
     
285,944
 
Non-current assets held for sale
   
-
     
109,817
 
   Total Assets
 
$
836,438
   
$
705,472
 
                 
Liabilities and Stockholders' Equity
               
Current Liabilities
               
Accounts payable
 
$
22,829
   
$
15,775
 
Accrued liabilities
   
38,338
     
34,426
 
Current portion of long-term debt
   
7,500
     
5,000
 
Current portion of contingent consideration
   
4,635
     
2,100
 
   Total current liabilities
   
73,302
     
57,301
 
Long-term debt, net of current portion
   
124,407
     
86,621
 
Deferred income taxes
   
14,542
     
17,173
 
Contingent consideration, net of current portion
   
8,851
     
1,161
 
Other long-term liabilities
   
521
     
621
 
   Total Liabilities
   
221,623
     
162,877
 
                 
Stockholders' equity
   
614,815
     
542,595
 
   Total Liabilities and Stockholders' Equity
 
$
836,438
   
$
705,472
 

ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

   
Three months ended
   
Twelve months ended
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
   
2019
   
2018
   
2019
   
2018
 
   
(unaudited)
   
(unaudited)
   
(audited)
 
                         
Cash flows from operating activities:
                       
 Net income
 
$
58,873
   
$
2,102
   
$
61,340
   
$
16,335
 
 Adjustments to reconcile net income to net cash provided by operating activities:
                               
Depreciation and amortization
   
6,722
     
5,768
     
25,880
     
23,163
 
Stock-based compensation
   
2,130
     
2,091
     
9,249
     
7,912
 
Gain on disposition
   
(46,592
)
   
-
     
(46,592
)
   
-
 
Transaction costs for disposition
   
(4,030
)
   
-
     
(4,030
)
   
-
 
Change in fair value of contingent consideration
   
(7,641
)
   
32
     
(6,776
)
   
250
 
Deferred income taxes
   
(3,288
)
   
1,203
     
(2,655
)
   
(8,947
)
Change in accounts receivable allowance
   
(103
)
   
214
     
(202
)
   
179
 
Fixed and intangible asset impairments and disposals
   
1,806
     
510
     
2,495
     
540
 
Other
   
-
     
30
     
(5
)
   
(605
)
 Changes in operating assets and liabilities:
                               
Accounts receivables
   
676
     
2,147
     
(3,177
)
   
5,044
 
Inventories
   
1,274
     
7,653
     
(1,428
)
   
5,740
 
Prepaid expenses and other
   
(363
)
   
(683
)
   
(1,871
)
   
(1,231
)
Accounts payable, accrued and other liabilities
   
15,548
     
2,704
     
5,212
     
(7,093
)
 Net cash provided by operating activities
   
25,012
     
23,771
     
37,440
     
41,287
 
                                 
 Cash flows from investing activities:
                               
 Additions to property, plant and equipment
   
(815
)
   
(744
)
   
(3,118
)
   
(2,391
)
 Proceeds from disposition of discontinued operations
   
169,242
     
-
     
169,242
     
-
 
 Acquisitions of businesses, net of cash acquired
   
-
     
-
     
(84,920
)
   
-
 
 Acquisition of intangibles
   
-
     
-
     
-
     
(1,265
)
 Proceeds from sale of marketable securities
   
-
     
-
     
1,350
         
 Net cash used in investing activities
   
168,427
     
(744
)
   
82,554
     
(3,656
)
                                 
Cash flows from financing activities:
                               
 Proceeds from issuance of and borrowings on long-term debt
   
-
     
-
     
55,000
     
-
 
 Repayment of long-term debt
   
(1,250
)
   
(1,250
)
   
(15,000
)
   
(5,000
)
 Payment of acquisition related contingent consideration
   
(6,000
)
   
-
     
(8,100
)
   
(9,500
)
 Proceeds from exercise of stock options and employee stock purchase plan
   
8
     
389
     
2,031
     
2,949
 
 Net cash provided by (used in) financing activities
   
(7,242
)
   
(861
)
   
33,931
     
(11,551
)
                                 
 Effect of exchange rate changes on cash and cash equivalents
   
(260
)
   
(362
)
   
(380
)
   
472
 
 Increase (decrease) in cash and cash equivalents
   
185,937
     
21,804
     
153,545
     
26,552
 
                                 
 Cash and cash equivalents at beginning of period
   
41,704
     
52,292
     
74,096
     
47,544
 
 Cash and cash equivalents at end of period
 
$
227,641
   
$
74,096
   
$
227,641
   
$
74,096
 


ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(in thousands)

Reconciliation of Free Cash Flows:
                       
                         
   
Three months ended
   
Twelve months ended
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
   
2019
   
2018
   
2019
   
2018
 
   
(unaudited)
   
(unaudited)
 
                         
Net cash provided by operating activities
 
$
25,012
   
$
23,771
   
$
37,440
   
$
41,287
 
Additions to property, plant and equipment
   
(815
)
   
(744
)
   
(3,118
)
   
(2,391
)
     Free Cash Flow
 
$
24,197
   
$
23,027
   
$
34,322
   
$
38,896