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


FORM 8-K/A
(Amendment No. 1)
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
 

Date of Report (Date of earliest event reported):  August 4, 2017

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))
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.

EXPLANATORY NOTE

This Amendment No. 1 on Form 8-K/A (this “Amendment”) updates certain information provided in the press release (the “Press Release”) of AngioDynamics, Inc. (“AngioDynamics”) that was attached as Exhibit 99.1 to the Current Report on Form 8-K furnished by AngioDynamics to the Securities and Exchange Commission on July 18, 2017 (the “Original Report”).  Except as set forth below, this Amendment does not otherwise update or change any disclosure contained in the Original Report.

Item 2.02 – Results of Operations and Financial Condition

On July 18, 2017, AngioDynamics, Inc. issued the Press Release announcing financial results for the fiscal fourth quarter and full year ended May 31, 2017.  In August 2017, AngioDynamics came to an agreement in principle with the U.S. federal government to resolve certain previously disclosed legal matters related to Department of Justice subpoenas in fiscal year 2017 (the “Matters”) for approximately $12.5 million.  In the Press Release and the Original Report, AngioDynamics’ financial statements reflected a reserve in the amount of $10.5 million related to the Matters.  Attached hereto as Exhibit 99.2 is the financial information of AngioDynamics for the fiscal fourth quarter and full year ended May 31, 2017 updated to reflect the $12.5 million agreement in principle.  While there is an agreement in principle to settle the Matters, AngioDynamics cannot make assurances whether the parties will agree on the final terms of the settlement.  In such event, the ultimate resolution could result in higher costs for AngioDynamics.

In accordance with U.S. generally accepted accounting principles, AngioDynamics is required to reflect the settlement expense, which is a type 1 subsequent event, in its financial statements for the fiscal fourth quarter and full year ended May 31, 2017 because the settlement is related to legal matters that existed at the balance sheet date of May 31, 2017 and the incurrence of the expense became probable and estimable prior to filing AngioDynamics’ Annual Report on Form 10-K for the fiscal year end May 31, 2017.  As a result, AngioDynamics’ financial results for the fiscal fourth quarter and full year ended May 31, 2017, which were summarized in the Press Release, are being updated as set forth in Exhibit 99.2 attached hereto to reflect the subsequent event.  AngioDynamics has reflected these adjustments in its Annual Report on Form 10-K for May 31, 2017.

The information set forth in this Amendment and the related Exhibits 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 report 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, 2016 and its quarterly reports on Form 10-Q for the fiscal periods ended August 31, 2016, November 30, 2016 and February 28, 2017. AngioDynamics does not assume any obligation to publicly update or revise any forward-looking statements for any reason.

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 report and its attachments, AngioDynamics has reported net sales excluding a supply agreement; adjusted EBITDAS; adjusted gross profit; 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 included with Exhibit 99.2 for a reconciliation of non-GAAP measures to measures prepared in accordance with GAAP.

Item 9.01 – Financial Statements and Exhibits
(d)          Exhibits.
 
 Exhibit No.
 
Description
     
      99.1
 
Press Release, dated July 18, 2017.*
      99.2
 
Updated Fiscal 2017 Fourth Quarter and Full-Year Financial Results.
 
* Previously furnished as an exhibit to the Original Report.


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:  August 4, 2017
By:
/s/ Stephen A. Trowbridge  
    Name:  Stephen A. Trowbridge  
    Title:    Senior Vice President and General Counsel  
       

EXHIBIT INDEX
 Exhibit No.
 
Description
     
      99.1
 
Press Release, dated July 18, 2017.*
      99.2
 
Updated Fiscal 2017 Fourth Quarter and Full-Year Financial Results.
 
* Previously furnished as an exhibit to the Original Report.


 

 
Exhibit 99.2
 
 
ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED INCOME STATEMENTS
(in thousands, except per share data)
 
 
   
Three months ended
   
Twelve months ended
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
   
2017
   
2016
   
2017
   
2016
 
   
(unaudited)
   
(unaudited)
 
                         
Net sales
 
$
86,914
   
$
93,419
   
$
349,643
   
$
353,890
 
Cost of sales (exclusive of intangible amortization)
   
44,579
     
51,892
     
173,474
     
179,574
 
Gross profit
   
42,335
     
41,527
     
176,169
     
174,316
 
% of net sales
   
48.7
%
   
44.5
%
   
50.4
%
   
49.3
%
                                 
Operating expenses
                               
Research and development
   
6,696
     
6,937
     
25,269
     
25,053
 
Sales and marketing
   
20,476
     
21,104
     
78,819
     
83,743
 
General and administrative
   
8,316
     
6,791
     
31,406
     
30,583
 
Amortization of intangibles
   
4,410
     
4,608
     
17,296
     
17,964
 
Change in fair value of contingent consideration
   
125
     
318
     
(15,261
)
   
948
 
Acquisition, restructuring and other items, net
   
15,482
     
3,493
     
27,510
     
12,591
 
Medical device excise tax
   
(1,837
)
   
-
     
(1,837
)
   
2,416
 
Total operating expenses
   
53,668
     
43,251
     
163,202
     
173,298
 
Operating  income
   
(11,333
)
   
(1,724
)
   
12,967
     
1,018
 
Other (expense), net
   
(695
)
   
(1,098
)
   
(3,120
)
   
(4,271
)
Income (loss) before income taxes
   
(12,028
)
   
(2,822
)
   
9,847
     
(3,253
)
Income tax expense (benefit)
   
885
     
40,253
     
4,839
     
40,337
 
Net income (loss)
 
$
(12,913
)
 
$
(43,075
)
 
$
5,008
   
$
(43,590
)
                                 
Earnings (loss) per share
                               
Basic
 
$
(0.35
)
 
$
(1.19
)
 
$
0.14
   
$
(1.21
)
Diluted
 
$
(0.35
)
 
$
(1.19
)
 
$
0.14
   
$
(1.21
)
                                 
Weighted average shares outstanding
                               
Basic
   
36,655
     
36,242
     
36,617
     
36,161
 
Diluted
   
36,655
     
36,242
     
36,959
     
36,161
 
 

 
ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(in thousands, except per share data)
 
 
Reconciliation of Gross Profit to non-GAAP Adjusted Gross Profit:
             
                         
   
Three months ended
   
Twelve months ended
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
   
2017
   
2016
   
2017
   
2016
 
   
(unaudited)
   
(unaudited)
 
                         
Gross profit
 
$
42,335
   
$
41,527
   
$
176,169
   
$
174,316
 
                                 
Recall expenses included in cost of sales
   
2,645
     
-
     
2,861
     
(92
)
Inventory charge included in cost of sales
   
-
     
5,940
     
-
     
5,940
 
Adjusted gross profit
 
$
44,980
   
$
47,467
   
$
179,030
   
$
180,164
 
Adjusted gross profit % of sales
   
51.8
%
   
50.8
%
   
51.2
%
   
50.9
%
                                 
Reconciliation of Net Income to non-GAAP Adjusted Net Income:
                 
                                 
   
Three months ended
   
Twelve months ended
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
     2017      2016      2017      2016  
   
(unaudited)
   
(unaudited)
 
                                 
Net income (loss)
 
$
(12,913
)
 
$
(43,075
)
 
$
5,008
   
$
(43,590
)
                                 
Recall expenses included in cost of sales
   
2,645
     
-
     
2,861
     
(92
)
Inventory charge included in cost of sales
   
-
     
5,940
     
-
     
5,940
 
Amortization of intangibles
   
4,410
     
4,608
     
17,296
     
17,964
 
Change in fair value of contingent consideration
   
125
     
318
     
(15,261
)
   
948
 
Acquisition, restructuring and other items, net (1)
   
15,482
     
3,493
     
27,510
     
12,591
 
Tax effect of non-GAAP items (2)
   
(2,943
)
   
36,100
     
(10,372
)
   
28,062
 
Adjusted net income
 
$
6,806
   
$
7,384
   
$
27,042
   
$
21,823
 
                                 
                                 
Reconciliation of Diluted Earnings Per Share to non-GAAP Adjusted Diluted Earnings Per Share:
         
                                 
   
Three months ended
   
Twelve months ended
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
     2017      2016      2017      2016  
   
(unaudited)
   
(unaudited)
 
                                 
Diluted earnings (loss) per share
 
$
(0.35
)
 
$
(1.19
)
 
$
0.14
   
$
(1.21
)
                                 
Recall expenses included in cost of sales
   
0.07
     
-
     
0.08
     
(0.00
)
Inventory charge included in cost of sales
   
-
     
0.16
     
-
     
0.16
 
Amortization of intangibles
   
0.12
     
0.13
     
0.47
     
0.49
 
Change in fair value of contingent consideration
   
0.00
     
0.01
     
(0.41
)
   
0.03
 
Acquisition, restructuring and other items, net (1)
   
0.42
     
0.10
     
0.74
     
0.35
 
Tax effect of non-GAAP items (2)
   
(0.07
)
   
0.99
     
(0.29
)
   
0.78
 
Adjusted diluted earnings per share
 
$
0.19
   
$
0.20
   
$
0.73
   
$
0.60
 
                                 
                                 
Adjusted diluted sharecount
   
36,655
     
36,391
     
36,959
     
36,372
 
 
(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%.
 
 

 
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:
                   
                         
   
Three months ended
   
Twelve months ended
 
   
May 31,
   
May 31,
   
May 31,
   
May 31,
 
   
2017
   
2016
   
2017
   
2016
 
   
(unaudited)
   
(unaudited)
 
                         
Net income (loss)
 
$
(12,913
)
 
$
(43,075
)
 
$
5,008
   
$
(43,590
)
                                 
Income tax expense
   
885
     
40,253
     
4,839
     
40,337
 
Interest expense
   
689
     
789
     
2,860
     
3,396
 
Depreciation and amortization
   
6,276
     
6,706
     
24,444
     
27,636
 
Stock-based compensation
   
1,105
     
(1,260
)
   
6,183
     
3,240
 
EBITDAS
   
(3,958
)
   
3,413
     
43,334
     
31,019
 
                                 
Recall expenses included in cost of sales
   
2,645
     
-
     
2,861
     
(92
)
Inventory charge included in cost of sales
   
-
     
5,940
     
-
     
5,940
 
Change in fair value of contingent consideration
   
125
     
318
     
(15,261
)
   
948
 
Acquisition, restructuring and other items, net (1,2)
   
15,482
     
3,493
     
27,510
     
11,590
 
Other expense, net
   
6
     
309
     
260
     
875
 
Credit card fees
   
710
     
689
     
2,809
     
2,794
 
Adjusted EBITDAS
 
$
15,010
   
$
14,162
   
$
61,513
   
$
53,074
 
                                 
Per diluted share:
                               
EBITDAS
 
$
(0.11
)
 
$
0.09
   
$
1.17
   
$
0.85
 
Adjusted EBITDAS
 
$
0.41
   
$
0.39
   
$
1.66
   
$
1.46
 
                                 
                                 
(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.
 
 
 

 
ANGIODYNAMICS, INC. AND SUBSIDIARIES
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY
(unaudited in thousands)
 
 
   
Three months ended
    Twelve months ended
                     
Currency
   
Constant
                       
Currency
   
Constant
   
May 31,
   
May 31,
   
%
   
Impact
   
Currency
     
May 31,
   
May 31,
   
%
   
Impact
   
Currency
   
2017
   
2016
   
Growth
   
(Pos) Neg
   
Growth
     
2017
   
2016
   
Growth
   
(Pos) Neg
   
Growth
                                                             
Net Sales by Product Category
                                                       
        Peripheral Vascular
 
$
53,948
   
$
55,584
     
-3%
 
               
$
208,602
   
$
205,620
     
1%
 
         
        Vascular Access
   
24,243
     
24,799
     
-2%
 
                 
96,481
     
99,375
     
-3%
 
         
        Oncology/Surgery
   
8,723
     
13,036
     
-33%
 
                 
44,560
     
48,895
     
-9%
 
         
            Total
 
$
86,914
   
$
93,419
     
-7%
 
   
0%
 
   
-7%
 
   
$
349,643
   
$
353,890
     
-1%
 
   
0%
 
   
-1%
                                                                                 
                                                                                 
Net Sales by Geography
                                                                               
        United States
 
$
70,847
   
$
75,614
     
-6%
 
   
0%
 
   
-6%
 
   
$
282,168
   
$
285,824
     
-1%
 
   
0%
 
   
-1%
        International
 
$
16,067
   
$
17,805
     
-10%
 
   
2%
 
   
-8%
 
     
67,475
     
68,066
     
-1%
 
   
2%
 
   
1%
            Total
 
$
86,914
   
$
93,419
     
-7%
 
   
0%
 
   
-7%
 
   
$
349,643
   
$
353,890
     
-1%
 
   
0%
 
   
-1%
 
 

 
ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands)
 
 
   
May 31,
   
May 31,
 
   
2017
   
2016
 
   
(unaudited)
       
Assets
           
Current Assets
           
Cash and cash equivalents
 
$
47,544
   
$
32,333
 
Marketable securities
   
1,215
     
1,653
 
   Total cash and investments
   
48,759
     
33,986
 
                 
Accounts receivable, net
   
44,523
     
52,867
 
Inventories
   
54,506
     
55,370
 
Prepaid income taxes
   
336
     
788
 
Prepaid expenses and other
   
5,790
     
3,243
 
   Total current assets
   
153,914
     
146,254
 
                 
Property, plant and equipment, net
   
45,234
     
48,284
 
Other non-current assets
   
1,886
     
3,827
 
Intangible assets, net
   
145,675
     
166,577
 
Goodwill
   
361,252
     
361,252
 
   Total Assets
 
$
707,961
   
$
726,194
 
                 
Liabilities and Stockholders’ Equity
               
Current Liabilities
               
Accounts payable
 
$
18,087
   
$
15,616
 
Accrued liabilities
   
38,804
     
21,942
 
Current portion of long-term debt
   
5,000
     
16,250
 
Current portion of contingent consideration
   
9,625
     
12,919
 
   Total current liabilities
   
71,516
     
66,727
 
Long-term debt, net of current portion
   
91,320
     
104,291
 
Deferred income taxes, long-term
   
26,112
     
21,684
 
Contingent consideration, net of current portion
   
3,136
     
25,356
 
Other long-term liabilities
   
850
     
908
 
   Total Liabilities
   
192,934
     
218,966
 
                 
Stockholders’ Equity
   
515,027
     
507,228
 
   Total Liabilities and Stockholders’ Equity
 
$
707,961
   
$
726,194
 
 
 

 
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,
 
   
2017
   
2016
   
2017
   
2016
 
   
(unaudited)
   
(unaudited)
   
(unaudited)
   
(unaudited)
 
                         
Cash flows from operating activities:
                       
 Net  income  (loss)
 
$
(12,913
)
 
$
(43,075
)
 
$
5,008
   
$
(43,590
)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
                         
Depreciation and amortization
   
6,356
     
6,826
     
24,811
     
28,115
 
Stock-based compensation
   
1,105
     
(1,260
)
   
6,183
     
3,240
 
Change in fair value of contingent consideration
   
125
     
318
     
(15,261
)
   
948
 
Loss on impairment of intangible assets
   
-
     
384
     
-
     
384
 
Fixed and intangible asset impairments and disposals
   
108
     
131
     
3,930
     
806
 
Deferred income taxes
   
804
     
40,371
     
4,428
     
39,983
 
Change in accounts receivable allowance
   
292
     
1,022
     
(313
)
   
2,377
 
Write-off of other assets
   
-
     
-
     
2,685
     
-
 
Other
   
(51
)
   
90
     
(586
)
   
90
 
 Changes in operating assets and liabilities, net of acquisitions:
                               
Receivables
   
1,581
     
639
     
8,479
     
3,131
 
Inventories
   
3,272
     
10,519
     
687
     
11,976
 
Prepaid and other assets
   
(2,305
)
   
1,494
     
(3,520
)
   
712
 
Accounts payable and accrued liabilities
   
20,619
     
1,085
     
19,214
     
(2,956
)
 Net cash provided by (used in) operating activities
   
18,993
     
18,544
     
55,745
     
45,216
 
                                 
 Cash flows from investing activities:
                               
 Additions to property, plant and equipment
   
(743
)
   
(431
)
   
(3,001
)
   
(2,326
)
 Acquisition of warrants
   
-
     
-
     
-
     
(2,000
)
 Acquisition of intangible assets
   
-
     
(3,250
)
   
-
     
(3,268
)
 Proceeds from sale or maturity of marketable securities
   
-
     
-
     
450
     
25
 
                Net cash provided by (used in) investing activities      (743 )     (3,681 )      (2,551 )     (7,569 )
                                 
Cash flows from financing activities:
                               
 Repayment of long-term debt
   
(1,250
)
   
(5,000
)
   
(140,381
)
   
(16,250
)
 Proceeds from issuance  of long-term debt and revolver borrowings
   
-
     
-
     
116,471
     
-
 
 Deferred financing costs on long-term debt
   
(29
)
   
-
     
(1,364
)
   
-
 
 Payment of Contingent Consideration
   
-
     
-
     
(9,850
)
   
(9,850
)
 Repurchase of shares
   
(5,717
)
   
-
     
(13,557
)
   
-
 
 Proceeds from exercise of stock options and ESPP
   
429
     
504
     
10,698
     
2,437
 
                Net cash provided by (used in) financing activities    
(6,567
)    
(4,496
)    
(37,983
)    
(23,663
)
                                 
 Effect of exchange rate changes on cash
   
290
     
69
     
-
     
(42
)
 Increase  (Decrease) in cash and cash equivalents
   
11,973
     
10,436
     
15,211
     
13,942
 
                                 
Cash and cash equivalents
                               
 Beginning of period
   
35,571
     
21,897
     
32,333
     
18,391
 
 End of period
 
$
47,544
   
$
32,333
   
$
47,544
   
$
32,333
 
 
 

 
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,
 
   
2017
   
2016
   
2017
   
2016
 
   
(unaudited)
   
(unaudited)
 
                         
 
                       
Net cash provided by (used in) operating activities
 
$
18,993
 
 
$
18,544
 
 
$
55,745
   
$
45,216
 
Additions to property, plant and equipment
   
(743
     (431    
(3,001
   
(2,326
Free Cash Flow
   
18,250
     
18,113
     
52,744
     
42,890