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)
|
|
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
99.1
|
Revised historical financial information.
|
ANGIODYNAMICS, INC.
|
||||
Date: November 14, 2014
|
/s/ Stephen A. Trowbridge
|
|||
Stephen A. Trowbridge
|
||||
Senior Vice President and General Counsel
|
||||
Exhibit No.
|
Description
|
|
99.1
|
Revised historical financial information.
|
Three months
ended |
Year ended
|
Three months
ended |
Three months ended
|
Three months ended
|
Three months ended
|
Year
ended |
||||||||||||||||||||||
Aug 31,
|
May 31,
|
May 31,
|
Feb 28,
|
Nov 30,
|
Aug 31,
|
May 31,
|
||||||||||||||||||||||
2014
|
2014
|
2014
|
2014
|
2013
|
2013
|
2013
|
||||||||||||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||||||||||||
Net sales
|
$ | 87,331 | $ | 354,425 | $ | 94,060 | $ | 88,150 | $ | 88,571 | $ | 83,644 | $ | 341,916 | ||||||||||||||
Cost of sales
|
41,506 | 174,757 | 46,650 | 43,357 | 43,686 | 41,064 | 173,402 | |||||||||||||||||||||
Gross profit
|
45,825 | 179,668 | 47,410 | 44,793 | 44,885 | 42,580 | 168,514 | |||||||||||||||||||||
% of net sales
|
52.5 | % | 50.7 | % | 50.4 | % | 50.8 | % | 50.7 | % | 50.9 | % | 49.3 | % | ||||||||||||||
Operating expenses
|
||||||||||||||||||||||||||||
Research and development
|
6,718 | 27,486 | 6,729 | 7,045 | 7,003 | 6,709 | 26,319 | |||||||||||||||||||||
Sales and marketing
|
20,067 | 83,200 | 21,464 | 20,700 | 21,073 | 19,963 | 76,121 | |||||||||||||||||||||
General and administrative
|
7,323 | 26,639 | 7,097 | 6,445 | 6,411 | 6,686 | 26,186 | |||||||||||||||||||||
Amortization of intangibles
|
4,015 | 16,622 | 3,926 | 4,248 | 4,339 | 4,109 | 16,617 | |||||||||||||||||||||
Medical device tax
|
995 | 3,829 | 874 | 980 | 999 | 976 | 1,600 | |||||||||||||||||||||
Change in fair value of contingent consideration
|
801 | (1,808 | ) | 673 | (4,154 | ) | 940 | 733 | 1,583 | |||||||||||||||||||
Acquisition, restructuring and other
|
2,664 | 10,760 | 3,063 | 3,016 | 2,679 | 2,002 | 13,800 | |||||||||||||||||||||
Total operating expenses
|
42,583 | 166,728 | 43,826 | 38,280 | 43,444 | 41,178 | 162,226 | |||||||||||||||||||||
Operating income
|
3,242 | 12,940 | 3,584 | 6,513 | 1,441 | 1,402 | 6,288 | |||||||||||||||||||||
Other income (expense), net
|
(1,824 | ) | (7,200 | ) | (1,474 | ) | (1,970 | ) | (1,791 | ) | (1,965 | ) | (7,875 | ) | ||||||||||||||
Income (loss) before income taxes
|
1,418 | 5,740 | 2,110 | 4,543 | (350 | ) | (563 | ) | (1,587 | ) | ||||||||||||||||||
Provision for (benefit from) income taxes
|
948 | 3,074 | 3,325 | 28 | (89 | ) | (190 | ) | (376 | ) | ||||||||||||||||||
Net income (loss)
|
$ | 470 | $ | 2,666 | $ | (1,215 | ) | $ | 4,515 | $ | (261 | ) | $ | (373 | ) | $ | (1,211 | ) | ||||||||||
Earnings (loss) per common share
|
||||||||||||||||||||||||||||
Basic
|
$ | 0.01 | $ | 0.08 | $ | (0.03 | ) | $ | 0.13 | $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.03 | ) | ||||||||||
Diluted
|
$ | 0.01 | $ | 0.08 | $ | (0.03 | ) | $ | 0.13 | $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.03 | ) | ||||||||||
Weighted average common shares
|
||||||||||||||||||||||||||||
Basic
|
35,367 | 35,136 | 35,278 | 35,184 | 35,132 | 34,950 | 34,817 | |||||||||||||||||||||
Diluted
|
35,885 | 35,440 | 35,278 | 35,704 | 35,132 | 34,950 | 34,817 | |||||||||||||||||||||
Reconciliation of Net Income to non-GAAP Adjusted Net Income:
|
||||||||||||||||||||||||||||
Three months
ended |
Year
ended |
Three months
ended |
Three months
ended |
Three months
ended |
Three months ended
|
Year
ended |
||||||||||||||||||||||
Aug 31,
|
May 31,
|
May 31,
|
Feb 28,
|
Nov 30,
|
Aug 31,
|
May 31,
|
||||||||||||||||||||||
2014
|
2014
|
2014
|
2014
|
2013
|
2013
|
2013
|
||||||||||||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||||||||||||
Net income (loss)
|
$ | 470 | $ | 2,666 | $ | (1,215 | ) | $ | 4,515 | $ | (261 | ) | $ | (373 | ) | $ | (1,211 | ) | ||||||||||
Amortization of intangibles
|
4,015 | 16,622 | 3,926 | 4,248 | 4,339 | 4,109 | 16,617 | |||||||||||||||||||||
Change in fair value of contingent consideration
|
801 | (1,808 | ) | 673 | (4,154 | ) | 940 | 733 | 1,583 | |||||||||||||||||||
Inventory step-up
|
- | 150 | - | 75 | 75 | - | 3,845 | |||||||||||||||||||||
Quality Call to Action Program
|
- | - | - | - | - | - | 850 | |||||||||||||||||||||
Impact of NYS tax reform legislation
|
- | 1,173 | 1,173 | - | - | - | - | |||||||||||||||||||||
Acquisition, restructuring and other (2)
|
2,664 | 10,760 | 3,063 | 3,016 | 2,679 | 2,002 | 13,800 | |||||||||||||||||||||
Tax effect of non-GAAP items (3)
|
(2,300 | ) | (9,583 | ) | (1,415 | ) | (2,793 | ) | (2,893 | ) | (2,483 | ) | (13,190 | ) | ||||||||||||||
Adjusted net income
|
$ | 5,650 | $ | 19,980 | $ | 6,205 | $ | 4,907 | $ | 4,879 | $ | 3,988 | $ | 22,294 | ||||||||||||||
Reconciliation of Diluted Earnings Per Share to non-GAAP Adjusted Diluted Earnings Per Share:
|
||||||||||||||||||||||||||||
Three months ended
|
Year ended
|
Three months ended
|
Three months ended
|
Three months ended
|
Three months ended
|
Year ended
|
||||||||||||||||||||||
Aug 31,
|
May 31,
|
May 31,
|
Feb 28,
|
Nov 30,
|
Aug 31,
|
May 31,
|
||||||||||||||||||||||
2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | ||||||||||||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||||||||||||
Diluted earnings (loss) per share
|
$ | 0.01 | $ | 0.08 | $ | (0.03 | ) | $ | 0.13 | $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.03 | ) | ||||||||||
Amortization of intangibles
|
0.11 | 0.47 | 0.11 | 0.12 | 0.12 | 0.12 | 0.47 | |||||||||||||||||||||
Change in fair value of contingent consideration
|
0.02 | (0.05 | ) | 0.02 | (0.12 | ) | 0.03 | 0.02 | 0.04 | |||||||||||||||||||
Inventory step-up
|
- | 0.00 | - | 0.00 | 0.00 | - | 0.11 | |||||||||||||||||||||
Quality Call to Action Program
|
- | - | - | - | - | - | 0.02 | |||||||||||||||||||||
Impact of NYS tax reform legislation
|
- | 0.03 | 0.03 | - | - | - | - | |||||||||||||||||||||
Acquisition, restructuring and other (2)
|
0.07 | 0.30 | 0.09 | 0.08 | 0.08 | 0.06 | 0.39 | |||||||||||||||||||||
Tax effect of non-GAAP items (3)
|
(0.06 | ) | (0.27 | ) | (0.04 | ) | (0.08 | ) | (0.08 | ) | (0.07 | ) | (0.37 | ) | ||||||||||||||
Adjusted diluted earnings per share
|
$ | 0.16 | $ | 0.56 | $ | 0.17 | $ | 0.14 | $ | 0.14 | $ | 0.11 | $ | 0.63 | ||||||||||||||
Adjusted diluted sharecount
|
35,885 | 35,440 | 35,653 | 35,704 | 35,348 | 35,100 | 35,354 |
Reconciliation of Net Income to EBITDA and Adjusted EBITDA:
|
||||||||||||||||||||||||||||
Three months
ended |
Year
ended |
Three months
ended |
Three months
ended |
Three months
ended |
Three months
ended |
Year
ended |
||||||||||||||||||||||
Aug 31,
|
May 31,
|
May 31,
|
Feb 28,
|
Nov 30,
|
Aug 31,
|
May 31,
|
||||||||||||||||||||||
2014
|
2014
|
2014
|
2014
|
2013
|
2013
|
2013
|
||||||||||||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||||||||||||
Net income (loss)
|
$ | 470 | $ | 2,666 | $ | (1,215 | ) | $ | 4,515 | $ | (261 | ) | $ | (373 | ) | $ | (1,211 | ) | ||||||||||
Provision for (benefit from) income taxes
|
948 | 3,074 | 3,325 | 28 | (89 | ) | (190 | ) | (376 | ) | ||||||||||||||||||
Other income (expense), net
|
1,824 | 7,200 | 1,474 | 1,970 | 1,791 | 1,965 | 7,875 | |||||||||||||||||||||
Depreciation and amortization
|
6,685 | 28,157 | 7,044 | 7,243 | 7,123 | 6,747 | 27,227 | |||||||||||||||||||||
EBITDA
|
9,927 | 41,097 | 10,628 | 13,756 | 8,564 | 8,149 | 33,515 | |||||||||||||||||||||
Change in fair value of contingent consideration
|
801 | (1,808 | ) | 673 | (4,154 | ) | 940 | 733 | 1,583 | |||||||||||||||||||
Acquisition, restructuring and other (2,3)
|
2,289 | 10,010 | 2,688 | 2,641 | 2,679 | 2,002 | 13,800 | |||||||||||||||||||||
Quality Call to Action Program
|
- | - | - | - | - | - | 850 | |||||||||||||||||||||
Inventory step-up
|
- | 150 | - | 75 | 75 | - | 3,845 | |||||||||||||||||||||
Stock-based compensation
|
1,395 | 5,502 | 1,480 | 1,599 | 1,271 | 1,152 | 4,609 | |||||||||||||||||||||
Adjusted EBITDA
|
$ | 14,412 | $ | 54,951 | $ | 15,469 | $ | 13,917 | $ | 13,529 | $ | 12,036 | $ | 58,202 | ||||||||||||||
Per diluted share:
|
||||||||||||||||||||||||||||
EBITDA
|
$ | 0.28 | $ | 1.15 | $ | 0.30 | $ | 0.39 | $ | 0.24 | $ | 0.23 | $ | 0.95 | ||||||||||||||
Adjusted EBITDA
|
$ | 0.40 | $ | 1.54 | $ | 0.43 | $ | 0.39 | $ | 0.38 | $ | 0.34 | $ | 1.65 |
Aug 31,
|
May 31,
|
|||||||
2014
|
2014
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
Assets
|
||||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$ | 13,808 | $ | 16,105 | ||||
Marketable securities
|
1,670 | 1,809 | ||||||
Total cash and investments
|
15,478 | 17,914 | ||||||
Receivables, net
|
56,026 | 61,968 | ||||||
Inventories, net
|
70,421 | 61,234 | ||||||
Deferred income taxes
|
3,667 | 4,625 | ||||||
Prepaid income taxes
|
1,936 | 510 | ||||||
Prepaid expenses and other
|
6,777 | 5,471 | ||||||
Total current assets
|
154,305 | 151,722 | ||||||
Property, plant and equipment, net
|
66,794 | 66,590 | ||||||
Intangible assets, net
|
201,440 | 205,256 | ||||||
Goodwill
|
360,473 | 360,473 | ||||||
Deferred income taxes
|
9,236 | 10,403 | ||||||
Other non-current assets
|
3,866 | 4,447 | ||||||
Total Assets
|
$ | 796,114 | $ | 798,891 | ||||
Liabilities and Stockholders' Equity
|
||||||||
Accounts payable and accrued expenses
|
$ | 46,982 | $ | 49,547 | ||||
Current portion of long-term debt
|
5,000 | 5,000 | ||||||
Current portion of contingent consideration
|
10,897 | 12,879 | ||||||
Other current liabilities
|
828 | 1,288 | ||||||
Total current liabilities
|
63,707 | 68,714 | ||||||
Long-term debt, net of current portion
|
136,410 | 137,660 | ||||||
Contingent consideration, net of current portion
|
55,135 | 54,452 | ||||||
Other long-term liabilities
|
1,178 | 1,230 | ||||||
Total Liabilities
|
256,430 | 262,056 | ||||||
Stockholders' equity
|
539,684 | 536,835 | ||||||
Total Liabilities and Stockholders' Equity
|
$ | 796,114 | $ | 798,891 |
Three months
ended |
Year
ended |
Nine months
ended |
Six months
ended |
Three months
ended |
Year
ended |
|||||||||||||||||||
Aug 31,
|
May 31,
|
Feb 28,
|
Nov 30,
|
Aug 31,
|
May 31,
|
|||||||||||||||||||
2014
|
2014
|
2014
|
2013
|
2013
|
2013
|
|||||||||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||||||||||
Net income (loss)
|
$ | 470 | $ | 2,666 | $ | 3,881 | $ | (634 | ) | $ | (373 | ) | $ | (1,211 | ) | |||||||||
Depreciation and amortization
|
6,685 | 28,157 | 21,113 | 13,870 | 6,747 | 27,227 | ||||||||||||||||||
Amortization of acquired inventory basis step-up
|
- | 150 | 150 | 75 | - | 3,845 | ||||||||||||||||||
Tax effect of exercise of stock options
|
- | (146 | ) | (146 | ) | (146 | ) | (61 | ) | (1,644 | ) | |||||||||||||
Stock-based compensation
|
1,395 | 5,502 | 4,022 | 2,423 | 1,152 | 4,609 | ||||||||||||||||||
Change in fair value of contingent consideration
|
801 | (1,808 | ) | (2,481 | ) | 1,673 | 733 | 1,583 | ||||||||||||||||
Deferred income taxes
|
2,110 | 2,951 | 1,700 | 1,155 | 569 | 666 | ||||||||||||||||||
Changes in accounts receivable allowance
|
127 | 465 | 281 | 312 | 195 | 338 | ||||||||||||||||||
Gain on sale of assets
|
- | - | - | - | - | (711 | ) | |||||||||||||||||
Loss on discontinuance of product offering
|
- | - | - | - | - | 1,416 | ||||||||||||||||||
Other
|
190 | (17 | ) | (50 | ) | (24 | ) | (47 | ) | 157 | ||||||||||||||
Changes in operating assets and liabilities
|
||||||||||||||||||||||||
Receivables
|
5,815 | (14,786 | ) | (9,668 | ) | (123 | ) | 1,793 | 1,020 | |||||||||||||||
Inventories
|
(9,187 | ) | (5,608 | ) | (3,491 | ) | (4,351 | ) | (3,473 | ) | (1,909 | ) | ||||||||||||
Prepaid expenses and other
|
(2,821 | ) | 497 | (2,958 | ) | (1,882 | ) | (1,212 | ) | 977 | ||||||||||||||
Accounts payable and accrued liabilities
|
(233 | ) | 6,658 | 2,821 | 3,410 | 1,277 | (9,711 | ) | ||||||||||||||||
Net cash provided by (used in) operating activities
|
5,352 | 24,681 | 15,174 | 15,758 | 7,300 | 26,652 | ||||||||||||||||||
Cash flows from investing activities:
|
||||||||||||||||||||||||
Additions to property, plant and equipment
|
(5,104 | ) | (11,172 | ) | (9,003 | ) | (7,191 | ) | (2,903 | ) | (12,120 | ) | ||||||||||||
Acquisition of businesses, net of cash acquired
|
- | (4,169 | ) | (4,169 | ) | (4,169 | ) | (4,169 | ) | (24,474 | ) | |||||||||||||
Acquisition of intangible assets
|
(154 | ) | (1,435 | ) | (180 | ) | (150 | ) | - | (800 | ) | |||||||||||||
Other cash flows from investing activities
|
- | - | - | - | - | 801 | ||||||||||||||||||
Change in escrow receivable
|
- | - | - | - | - | 2,500 | ||||||||||||||||||
Purchases, sales and maturities of marketable securities, net
|
- | 328 | 328 | 303 | 303 | 11,855 | ||||||||||||||||||
Net cash provided by (used in) investing activities
|
(5,258 | ) | (16,448 | ) | (13,024 | ) | (11,207 | ) | (6,769 | ) | (22,238 | ) | ||||||||||||
Cash flows from financing activities:
|
||||||||||||||||||||||||
Repayment of long-term debt
|
(1,250 | ) | (146,250 | ) | (145,000 | ) | (143,750 | ) | - | (7,500 | ) | |||||||||||||
Proceeds from issuance of long-term debt
|
- | 100,000 | 100,000 | 100,000 | - | - | ||||||||||||||||||
Proceeds from borrowings on revolving credit facility
|
- | 46,410 | 41,410 | 41,410 | ||||||||||||||||||||
Proceeds from exercise of stock options and ESPP
|
959 | 2,444 | 2,208 | 1,133 | 678 | 1,214 | ||||||||||||||||||
Payment of Contingent Consideration
|
(2,100 | ) | (15,943 | ) | (14,597 | ) | (9,300 | ) | (950 | ) | - | |||||||||||||
Deferred financing costs on long-term debt
|
- | (677 | ) | (677 | ) | (677 | ) | - | - | |||||||||||||||
Net cash provided by (used in) financing activities
|
(2,391 | ) | (14,016 | ) | (16,656 | ) | (11,184 | ) | (272 | ) | (6,286 | ) | ||||||||||||
Effect of exchange rate changes on cash
|
- | 86 | 86 | 4 | 4 | (65 | ) | |||||||||||||||||
Increase (Decrease) in cash and cash equivalents
|
(2,297 | ) | (5,697 | ) | (14,420 | ) | (6,629 | ) | 263 | (1,937 | ) | |||||||||||||
Cash and cash equivalents
|
||||||||||||||||||||||||
Beginning of period
|
16,105 | 21,802 | 21,802 | 21,802 | 21,802 | 23,739 | ||||||||||||||||||
End of period
|
$ | 13,808 | $ | 16,105 | $ | 7,382 | $ | 15,173 | $ | 22,065 | $ | 21,802 |