AngioDynamics Reports Fiscal 2017 Third Quarter Results
- Q3 net sales of
$85.6 million , down 2% year-over-year - Q3 GAAP earnings per share of
$0.08 ; non-GAAP adjusted EPS up 27% from Q3 fiscal 2016 - Q3 operating cash generation of
$14.4 million ; free cash flow generation of$14.0 million - Revised FY2017 revenue and adjusted EPS guidance; free cash flow guidance unchanged
"The quarter demonstrates continued execution on our core imperatives to improve our operational efficiency, strengthen our balance sheet and move forward on initiatives that will enable us to deliver sustainable top line revenue growth," said
Third Quarter 2017 Financial Results
Net sales for the fiscal third quarter were
The following comparisons exclude the Boston Scientific supply agreement.
Peripheral Vascular net sales in the third quarter were
In the third quarter of fiscal 2017,
the Company recorded net income of
Adjusted EBITDA in the third quarter of fiscal 2017, excluding the items shown in the attached reconciliation table, was
In the third quarter of fiscal 2017, the Company
generated
"Our commitment to prudent financial management during the quarter was evidenced by year-over-year and sequential gross margin expansion, EPS growth and strong cash flow," said
Nine Months Financial Results
For the nine months ended
Fiscal Year 2017 Financial Guidance
The company is revising its FY2017 revenue guidance from a range of
Conference Call
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
About
Trademarks
Safe Harbor
This release contains forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995. All statements regarding
In
CONSOLIDATED INCOME STATEMENTS | ||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
Feb, 29 | Feb, 29 | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Net sales | $ | 85,602 | $ | 87,434 | $ | 262,729 | $ | 260,471 | ||||||||
Cost of sales (exclusive of intangible amortization) | 41,810 | 43,900 | 128,895 | 127,682 | ||||||||||||
Gross profit | 43,792 | 43,534 | 133,834 | 132,789 | ||||||||||||
% of net sales | 51.2% | 49.8% | 50.9% | 51.0% | ||||||||||||
Operating expenses | ||||||||||||||||
Research and development | 5,951 | 5,808 | 18,573 | 18,116 | ||||||||||||
Sales and marketing | 19,469 | 20,955 | 58,481 | 63,534 | ||||||||||||
General and administrative | 7,000 | 6,901 | 22,952 | 22,897 | ||||||||||||
Amortization of intangibles | 4,360 | 4,458 | 12,886 | 13,356 | ||||||||||||
Change in fair value of contingent consideration | 122 | (31 | ) | (15,386 | ) | 630 | ||||||||||
Acquisition, restructuring and other items, net | 1,750 | 3,042 | 12,028 | 9,098 | ||||||||||||
Medical device excise tax | - | 435 | - | 2,416 | ||||||||||||
Total operating expenses | 38,652 | 41,568 | 109,534 | 130,047 | ||||||||||||
Operating income | 5,140 | 1,966 | 24,300 | 2,742 | ||||||||||||
Other (expense), net | (583 | ) | (1,021 | ) | (2,425 | ) | (3,173 | ) | ||||||||
Income (loss) before income taxes | 4,557 | 945 | 21,875 | (431 | ) | |||||||||||
Income tax expense (benefit) | 1,670 | 351 | 3,954 | 84 | ||||||||||||
Net income (loss) | $ | 2,887 | $ | 594 | $ | 17,921 | $ | (515 | ) | |||||||
Earnings (loss) per share | ||||||||||||||||
Basic | $ | 0.08 | $ | 0.02 | $ | 0.49 | $ | (0.01 | ) | |||||||
Diluted | $ | 0.08 | $ | 0.02 | $ | 0.48 | $ | (0.01 | ) | |||||||
Weighted average shares outstanding | ||||||||||||||||
Basic | 36,625 | 36,146 | 36,557 | 36,083 | ||||||||||||
Diluted | 37,126 | 36,390 | 37,068 | 36,083 | ||||||||||||
GAAP TO NON-GAAP RECONCILIATION | |||||||||||||||
(in thousands, except per share data) | |||||||||||||||
Reconciliation of Gross Profit to non-GAAP Adjusted Gross Profit | |||||||||||||||
Three months ended | Nine months ended | ||||||||||||||
Feb, 29 | Feb, 29 | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
(unaudited) | (unaudited) | ||||||||||||||
Gross profit | $ | 43,792 | $ | 43,534 | $ | 133,834 | $ | 132,789 | |||||||
Recall expenses included in cost of sales | 14 | 6 | 216 | (92 | ) | ||||||||||
Adjusted gross profit | $ | 43,806 | $ | 43,540 | $ | 134,050 | $ | 132,697 | |||||||
Adjusted gross profit % of sales | 51.2% | 49.8% | 51.0% | 50.9% | |||||||||||
Reconciliation of Net Income to non-GAAP Adjusted Net Income: | |||||||||||||||
Three months ended | Nine months ended | ||||||||||||||
Feb, 29 | Feb, 29 | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
(unaudited) | (unaudited) | ||||||||||||||
Net income (loss) | $ | 2,887 | $ | 594 | $ | 17,921 | $ | (515 | ) | ||||||
Recall expenses included in cost of sales | 14 | 6 | 216 | (92 | ) | ||||||||||
Amortization of intangibles | 4,360 | 4,458 | 12,886 | 13,356 | |||||||||||
Change in fair value of contingent consideration | 122 | (31 | ) | (15,386 | ) | 630 | |||||||||
Acquisition, restructuring and other items, net (1) | 1,750 | 3,042 | 12,028 | 9,098 | |||||||||||
Tax effect of non-GAAP items (2) | (2,219 | ) | (2,680 | ) | (7,429 | ) | (8,038 | ) | |||||||
Adjusted net income | $ | 6,914 | $ | 5,389 | $ | 20,236 | $ | 14,439 | |||||||
Reconciliation of Diluted Earnings Per Share to non-GAAP Adjusted Diluted Earnings Per Share: | |||||||||||||||
Three months ended | Nine months ended | ||||||||||||||
Feb, 29 | Feb, 29 | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
(unaudited) | (unaudited) | ||||||||||||||
Diluted earnings (loss) per share | $ | 0.08 | $ | 0.02 | $ | 0.48 | $ | (0.01 | ) | ||||||
Recall expenses included in cost of sales | $ | 0.00 | 0.00 | $ | 0.01 | (0.00 | ) | ||||||||
Amortization of intangibles | $ | 0.12 | 0.12 | $ | 0.34 | 0.37 | |||||||||
Change in fair value of contingent consideration | $ | 0.00 | (0.00 | ) | $ | (0.41 | ) | 0.02 | |||||||
Acquisition, restructuring and other items, net (1) | $ | 0.05 | 0.08 | $ | 0.33 | 0.25 | |||||||||
Tax effect of non-GAAP items (2) | $ | (0.06 | ) | (0.07 | ) | $ | (0.20 | ) | (0.22 | ) | |||||
Adjusted diluted earnings per share | $ | 0.19 | $ | 0.15 | $ | 0.55 | $ | 0.40 | |||||||
Adjusted diluted sharecount | 37,126 | 36,390 | 37,068 | 36,083 | |||||||||||
(1) Includes costs related to mergers and acquisition activities, integrations, restructurings, asset impairments and write-offs, litigation, and other items. | |||||||||||||||
(2) Represents the net tax effect of non-GAAP adjustments. Based on our historical non-GAAP earnings, our tax effect of non-GAAP items has been calculated assuming no valuation allowance on our deferred tax assets and an effective tax rate of 36%. |
| |||||||||||||||
GAAP TO NON-GAAP RECONCILIATION (Continued) | |||||||||||||||
(in thousands, except per share data) | |||||||||||||||
Reconciliation of Net Income to EBITDA and Adjusted EBITDA: | |||||||||||||||
Three months ended | Nine months ended | ||||||||||||||
Feb, 29 | Feb, 29 | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
(unaudited) | (unaudited) | ||||||||||||||
Net income (loss) | $ | 2,887 | $ | 594 | $ | 17,921 | $ | (515 | ) | ||||||
Income tax expense (benefit) | (1,670 | ) | (351 | ) | (3,954 | ) | (84 | ) | |||||||
Other (expense), net | (583 | ) | (1,021 | ) | (2,425 | ) | (3,173 | ) | |||||||
Depreciation and amortization | 6,091 | 6,860 | 18,168 | 20,931 | |||||||||||
EBITDA | 11,231 | 8,826 | 42,468 | 23,673 | |||||||||||
Recall expenses included in cost of sales | 14 | 6 | 216 | (92 | ) | ||||||||||
Change in fair value of contingent consideration | 122 | (31 | ) | (15,386 | ) | 630 | |||||||||
Acquisition, restructuring and other items, net (1,2) | 1,750 | 2,794 | 12,028 | 8,097 | |||||||||||
Credit card fees | 702 | 654 | 2,099 | 2,107 | |||||||||||
Stock-based compensation | 1,693 | 1,640 | 5,078 | 4,500 | |||||||||||
Adjusted EBITDA | $ | 15,512 | $ | 13,889 | $ | 46,503 | $ | 38,915 | |||||||
Per diluted share: | |||||||||||||||
EBITDA | $ | 0.30 | $ | 0.24 | $ | 1.15 | $ | 0.66 | |||||||
Adjusted EBITDA | $ | 0.42 | $ | 0.38 | $ | 1.25 | $ | 1.08 | |||||||
(1) Includes costs related to mergers and acquisition activities, integrations, restructurings, asset impairments and write-offs, litigation, and other items. | |||||||||||||||
(2) Excludes depreciation expense captured in the depreciation and amortization component of the reconciliation. | |||||||||||||||
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY | |||||||||||||||||||||||||||||||
(unaudited in thousands) | |||||||||||||||||||||||||||||||
Three months ended | Nine months ended | ||||||||||||||||||||||||||||||
Currency | Constant | Currency | Constant | ||||||||||||||||||||||||||||
Feb, 29 | % | Impact | Currency | Feb, 29 | % | Impact | Currency | ||||||||||||||||||||||||
2017 | 2016 | Growth | (Pos) Neg | Growth | 2017 | 2016 | Growth | (Pos) Neg | Growth | ||||||||||||||||||||||
Peripheral Vascular | $ | 48,496 | $ | 49,779 | -3 | % | $ | 152,800 | $ | 147,940 | 3 | % | |||||||||||||||||||
Vascular Access | 23,680 | 24,911 | -5 | % | 72,238 | 74,576 | -3 | % | |||||||||||||||||||||||
Oncology/Surgery | 12,993 | 12,054 | 8 | % | 35,837 | 35,859 | 0 | % | |||||||||||||||||||||||
Total Excluding Supply Agreement | 85,169 | 86,744 | -2 | % | 0 | % | -2 | % | 260,875 | 258,375 | 1 | % | 0 | % | 1 | % | |||||||||||||||
Supply Agreement | 433 | 690 | -37 | % | 0 | % | -37 | % | 1,854 | 2,096 | -12 | % | 0 | % | -12 | % | |||||||||||||||
Total | $ | 85,602 | $ | 87,434 | -2 | % | 0 | % | -2 | % | $ | 262,729 | $ | 260,471 | 1 | % | 0 | % | 1 | % | |||||||||||
$ | 67,366 | $ | 69,501 | -3 | % | 0 | % | -3 | % | $ | 209,901 | $ | 208,523 | 1 | % | 0 | % | 1 | % | ||||||||||||
International | 17,803 | 17,243 | 3 | % | 1 | % | 4 | % | 50,974 | 49,852 | 2 | % | 2 | % | 4 | % | |||||||||||||||
Supply Agreement | 433 | 690 | -37 | % | 0 | % | -37 | % | 1,854 | 2,096 | -12 | % | 0 | % | -12 | % | |||||||||||||||
Total | $ | 85,602 | $ | 87,434 | -2 | % | 0 | % | -2 | % | $ | 262,729 | $ | 260,471 | 1 | % | 0 | % | 1 | % | |||||||||||
CONSOLIDATED BALANCE SHEETS | ||||||
(in thousands) | ||||||
2017 | 2016 | |||||
(unaudited) | (unaudited) | |||||
Assets | ||||||
Current Assets | ||||||
Cash and cash equivalents | $ | 35,571 | $ | 32,333 | ||
Marketable securities | 1,203 | 1,653 | ||||
Total cash and investments | 36,774 | 33,986 | ||||
Accounts receivable, net | 46,302 | 52,867 | ||||
Inventories | 57,681 | 55,370 | ||||
Prepaid income taxes | 309 | 788 | ||||
Prepaid expenses and other | 3,985 | 3,243 | ||||
Total current assets | 145,051 | 146,254 | ||||
Property, plant and equipment, net | 46,180 | 48,284 | ||||
Other non-current assets | 1,757 | 3,827 | ||||
Intangible assets, net | 150,078 | 166,577 | ||||
361,252 | 361,252 | |||||
Total Assets | $ | 704,318 | $ | 726,194 | ||
Liabilities and Stockholders' Equity | ||||||
Current Liabilities | ||||||
Accounts payable | $ | 15,357 | $ | 15,616 | ||
Accrued liabilities | 20,753 | 21,942 | ||||
Current portion of long-term debt | 5,000 | 16,250 | ||||
Current portion of contingent consideration | 9,531 | 12,919 | ||||
Total current liabilities | 50,641 | 66,727 | ||||
Long-term debt, net of current portion | 92,519 | 104,291 | ||||
Deferred income taxes, long-term | 25,304 | 21,684 | ||||
Contingent consideration, net of current portion | 3,104 | 25,356 | ||||
Other long-term liabilities | 1,000 | 908 | ||||
Total Liabilities | 172,568 | 218,966 | ||||
Stockholders' equity | 531,750 | 507,228 | ||||
Total Liabilities and Stockholders' Equity | $ | 704,318 | $ | 726,194 | ||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||||
(in thousands) | ||||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||||
Feb, 29 | Feb, 29 | |||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||
Net income (loss) | $ | 2,887 | $ | 594 | $ | 17,921 | $ | (515 | ) | |||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||||||||||||
Depreciation and amortization | 6,169 | 6,979 | 18,455 | 21,289 | ||||||||||||||
Stock-based compensation | 1,693 | 1,640 | 5,078 | 4,500 | ||||||||||||||
Change in fair value of contingent consideration | 122 | (31 | ) | (15,386 | ) | 630 | ||||||||||||
Fixed and intangible asset impairments and disposals | 78 | 53 | 3,822 | 675 | ||||||||||||||
Deferred income taxes | 1,554 | 203 | 3,624 | (388 | ) | |||||||||||||
Change in accounts receivable allowance | 5 | 1,017 | (605 | ) | 1,355 | |||||||||||||
Write-off of other assets | - | - | 2,685 | - | ||||||||||||||
Other | 41 | 261 | (535 | ) | - | |||||||||||||
Changes in operating assets and liabilities, net of acquisitions: | ||||||||||||||||||
Receivables | 3,855 | (2,416 | ) | 6,898 | 2,492 | |||||||||||||
Inventories | (1,027 | ) | 4,930 | (2,585 | ) | 1,457 | ||||||||||||
Prepaid and other assets | (747 | ) | 1,359 | (1,215 | ) | (782 | ) | |||||||||||
Accounts payable and accrued liabilities | (265 | ) | (2,195 | ) | (1,405 | ) | (4,041 | ) | ||||||||||
Net cash provided by (used in) operating activities | 14,365 | 12,394 | 36,752 | 26,672 | ||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||
Additions to property, plant and equipment | (412 | ) | (727 | ) | (2,258 | ) | (1,895 | ) | ||||||||||
Acquisition of businesses, net of cash acquired | - | (2,000 | ) | - | (2,000 | ) | ||||||||||||
Acquisition of intangible assets | - | (18 | ) | - | (18 | ) | ||||||||||||
Proceeds from sale or maturity of marketable securities | - | - | 450 | 25 | ||||||||||||||
Net cash provided by (used in) investing activities | (412 | ) | (2,745 | ) | (1,808 | ) | (3,888 | ) | ||||||||||
Cash flows from financing activities: | ||||||||||||||||||
Repayment of long-term debt | (17,721 | ) | (7,500 | ) | (139,131 | ) | (11,250 | ) | ||||||||||
Proceeds from issuance of long-term debt and revolver borrowings | - | - | 116,471 | - | ||||||||||||||
Deferred financing costs on long-term debt | (158 | ) | - | (1,335 | ) | - | ||||||||||||
Payment of Contingent Consideration | - | - | (9,850 | ) | (9,850 | ) | ||||||||||||
Repurchase of shares | - | - | (7,840 | ) | - | |||||||||||||
Proceeds from exercise of stock options and ESPP | 3,865 | 703 | 10,269 | 1,933 | ||||||||||||||
Net cash provided by (used in) financing activities | (14,014 | ) | (6,797 | ) | (31,416 | ) | (19,167 | ) | ||||||||||
Effect of exchange rate changes on cash | (32 | ) | 49 | (290 | ) | (111 | ) | |||||||||||
Increase (Decrease) in cash and cash equivalents | (93 | ) | 2,901 | 3,238 | 3,506 | |||||||||||||
Cash and cash equivalents | ||||||||||||||||||
Beginning of period | 35,664 | 18,996 | 32,333 | 18,391 | ||||||||||||||
End of period | $ | 35,571 | $ | 21,897 | $ | 35,571 | $ | 21,897 | ||||||||||
GAAP TO NON-GAAP RECONCILIATION | ||||||||||||||||
(in thousands) | ||||||||||||||||
Reconciliation of Free Cash Flows: | ||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
Feb, 29 | Feb, 29 | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Net cash provided by (used in) operating activities | $ | 14,365 | $ | 12,394 | $ | 36,752 | $ | 26,672 | ||||||||
Additions to property, plant and equipment | (412 | ) | (727 | ) | (2,258 | ) | (1,895 | ) | ||||||||
Free Cash Flow | $ | 13,953 | $ | 11,667 | $ | 34,494 | $ | 24,777 | ||||||||
Company Contact:Source:AngioDynamics Inc. Caitlin Stefanik (518) 795-1418 cstefanik@angiodynamics.com Investor Relations Contacts: FTI ConsultingJim Polson (312) 553-6730 Jim.Polson@fticonsulting.com,Kotaro Yoshida (212) 850-5690 Kotaro.Yoshida@fticonsulting.com Media Contact: FTI ConsultingKimberly Ha (212) 850-5612 kimberly.ha@fticonsulting.com
News Provided by Acquire Media