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)
|
☐ |
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))
|
ANGIODYNAMICS, INC. | |||
(Registrant) | |||
Date: January 4, 2018
|
By:
|
/s/ Stephen A. Trowbridge | |
Stephen A. Trowbridge | |||
Senior Vice President and General Counsel | |||
●
|
Net sales of $86.7 million, a decrease of 2.6% year over year
|
●
|
U.S. GAAP EPS of $0.01; Adjusted EPS of $0.16 per share
|
●
|
Operating cash flow of $10.2 million; free cash flow of $9.4 million
|
Three months ended
|
Six months ended
|
|||||||||||||||
November 30,
|
November 30,
|
November 30,
|
November 30,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net sales
|
$
|
86,706
|
$
|
89,029
|
$
|
172,117
|
$
|
177,127
|
||||||||
Cost of sales (exclusive of intangible amortization)
|
43,975
|
44,019
|
88,157
|
87,085
|
||||||||||||
Gross profit
|
42,731
|
45,010
|
83,960
|
90,042
|
||||||||||||
% of net sales
|
49.3
|
%
|
50.6
|
%
|
48.8
|
%
|
50.8
|
%
|
||||||||
Operating expenses
|
||||||||||||||||
Research and development
|
6,107
|
5,913
|
12,548
|
12,622
|
||||||||||||
Sales and marketing
|
18,967
|
19,469
|
38,369
|
38,924
|
||||||||||||
General and administrative
|
7,540
|
7,839
|
15,596
|
16,040
|
||||||||||||
Amortization of intangibles
|
4,146
|
4,291
|
8,242
|
8,526
|
||||||||||||
Change in fair value of contingent consideration
|
82
|
(15,951
|
)
|
187
|
(15,508
|
)
|
||||||||||
Acquisition, restructuring and other items, net
|
4,766
|
7,861
|
7,755
|
10,278
|
||||||||||||
Total operating expenses
|
41,608
|
29,422
|
82,697
|
70,882
|
||||||||||||
Operating income
|
1,123
|
15,588
|
1,263
|
19,160
|
||||||||||||
Interest expense, net
|
(760
|
)
|
(810
|
)
|
(1,483
|
)
|
(1,529
|
)
|
||||||||
Other (expense), net
|
(280
|
)
|
(363
|
)
|
287
|
(313
|
)
|
|||||||||
Total other expense, net
|
(1,040
|
)
|
(1,173
|
)
|
(1,196
|
)
|
(1,842
|
)
|
||||||||
Income (loss) before income taxes
|
83
|
14,415
|
67
|
17,318
|
||||||||||||
Income tax expense
|
(166
|
)
|
681
|
(147
|
)
|
2,284
|
||||||||||
Net income (loss)
|
$
|
249
|
$
|
13,734
|
$
|
214
|
$
|
15,034
|
||||||||
Earnings (loss) per share
|
||||||||||||||||
Basic
|
$
|
0.01
|
$
|
0.37
|
$
|
0.01
|
$
|
0.41
|
||||||||
Diluted
|
$
|
0.01
|
$
|
0.37
|
$
|
0.01
|
$
|
0.41
|
||||||||
Weighted average shares outstanding
|
||||||||||||||||
Basic
|
37,066
|
36,807
|
36,983
|
36,606
|
||||||||||||
Diluted
|
37,383
|
37,146
|
37,322
|
37,000
|
Reconciliation of Gross Profit to non-GAAP Adjusted Gross Profit
|
||||||||||||||||
Three months ended
|
Six months ended
|
|||||||||||||||
November 30,
|
November 30,
|
November 30,
|
November 30,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Gross profit
|
$
|
42,731
|
$
|
45,010
|
$
|
83,960
|
$
|
90,042
|
||||||||
Inventory charge included in cost of sales
|
-
|
202
|
-
|
201
|
||||||||||||
Adjusted gross profit
|
$
|
42,731
|
$
|
45,212
|
$
|
83,960
|
$
|
90,243
|
||||||||
Adjusted gross profit % of sales
|
49.3
|
%
|
50.8
|
%
|
48.8
|
%
|
50.9
|
%
|
||||||||
Reconciliation of Net Income to non-GAAP Adjusted Net Income:
|
||||||||||||||||
Three months ended
|
Six months ended
|
|||||||||||||||
November 30,
|
November 30,
|
November 30,
|
November 30,
|
|||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net income (loss)
|
$
|
249
|
$
|
13,734
|
$
|
214
|
$
|
15,034
|
||||||||
Inventory charge included in cost of sales
|
-
|
202
|
-
|
201
|
||||||||||||
Amortization of intangibles
|
4,146
|
4,291
|
8,242
|
8,526
|
||||||||||||
Change in fair value of contingent consideration
|
82
|
(15,951
|
)
|
187
|
(15,508
|
)
|
||||||||||
Acquisition, restructuring and other items, net (1)
|
4,766
|
7,861
|
7,755
|
10,278
|
||||||||||||
Tax effect of non-GAAP items (2)
|
(3,434
|
)
|
(3,213
|
)
|
(5,997
|
)
|
(5,209
|
)
|
||||||||
Adjusted net income
|
$
|
5,809
|
$
|
6,924
|
$
|
10,401
|
$
|
13,322
|
||||||||
Reconciliation of Diluted Earnings Per Share to non-GAAP Adjusted Diluted Earnings Per Share:
|
||||||||||||||||
Three months ended
|
Six months ended
|
|||||||||||||||
November 30,
|
November 30,
|
November 30,
|
November 30,
|
|||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Diluted earnings (loss) per share
|
$
|
0.01
|
$
|
0.37
|
$
|
0.01
|
$
|
0.41
|
||||||||
Inventory charge included in cost of sales
|
-
|
0.01
|
-
|
0.01
|
||||||||||||
Amortization of intangibles
|
0.11
|
0.12
|
0.22
|
0.23
|
||||||||||||
Change in fair value of contingent consideration
|
0.00
|
(0.43
|
)
|
0.01
|
(0.42
|
)
|
||||||||||
Acquisition, restructuring and other items, net (1)
|
0.13
|
0.21
|
0.21
|
0.27
|
||||||||||||
Tax effect of non-GAAP items (2)
|
(0.09
|
)
|
(0.09
|
)
|
(0.17
|
)
|
(0.14
|
)
|
||||||||
Adjusted diluted earnings per share
|
$
|
0.16
|
$
|
0.19
|
$
|
0.28
|
$
|
0.36
|
||||||||
Adjusted diluted sharecount
|
37,383
|
37,146
|
37,322
|
37,000
|
(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%.
|
Reconciliation of Net Income to EBITDAS and Adjusted EBITDAS:
|
||||||||||||||||
Three months ended
|
Six months ended
|
|||||||||||||||
November 30,
|
November 30,
|
November 30,
|
November 30,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net income (loss)
|
$
|
249
|
$
|
13,734
|
$
|
214
|
$
|
15,034
|
||||||||
Income tax expense
|
(166
|
)
|
681
|
(147
|
)
|
2,284
|
||||||||||
Interest expense, net
|
760
|
810
|
1,483
|
1,529
|
||||||||||||
Depreciation and amortization
|
5,884
|
6,133
|
11,677
|
12,286
|
||||||||||||
Stock-based compensation
|
1,966
|
1,701
|
3,763
|
3,385
|
||||||||||||
EBITDAS
|
$
|
8,693
|
$
|
23,059
|
16,990
|
34,518
|
||||||||||
Inventory charge included in cost of sales
|
-
|
202
|
-
|
201
|
||||||||||||
Change in fair value of contingent consideration
|
82
|
(15,951
|
)
|
187
|
(15,508
|
)
|
||||||||||
Acquisition, restructuring and other items, net (1,2)
|
4,560
|
7,861
|
7,441
|
10,278
|
||||||||||||
Adjusted EBITDAS
|
$
|
13,335
|
$
|
15,171
|
$
|
24,618
|
$
|
29,489
|
||||||||
Per diluted share:
|
||||||||||||||||
EBITDAS
|
$
|
0.23
|
$
|
0.62
|
$
|
0.46
|
$
|
0.93
|
||||||||
Adjusted EBITDAS
|
$
|
0.36
|
$
|
0.41
|
$
|
0.66
|
$
|
0.80
|
||||||||
(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.
|
Three months ended
|
Six months ended
|
|||||||||||||||||||||||||||||||||||||||
November 30,
|
November 30,
|
%
|
Currency
Impact |
Constant
Currency |
November 30,
|
November 30,
|
%
|
Currency
Impact |
Constant
Currency |
|||||||||||||||||||||||||||||||
2017
|
2016
|
Growth
|
(Pos) Neg
|
Growth
|
2017
|
2016
|
Growth
|
(Pos) Neg
|
Growth
|
|||||||||||||||||||||||||||||||
Net Sales by Product Category
|
||||||||||||||||||||||||||||||||||||||||
Peripheral Vascular
|
$
|
51,368
|
$
|
53,696
|
-4
|
%
|
$
|
101,234
|
$
|
105,725
|
-4
|
%
|
||||||||||||||||||||||||||||
Vascular Access
|
22,574
|
23,553
|
-4
|
%
|
45,812
|
48,558
|
-6
|
%
|
||||||||||||||||||||||||||||||||
Oncology/Surgery
|
12,764
|
11,780
|
8
|
%
|
25,071
|
22,844
|
10
|
%
|
||||||||||||||||||||||||||||||||
Total
|
$
|
86,706
|
$
|
89,029
|
-3
|
%
|
1
|
%
|
-2
|
%
|
$
|
172,117
|
$
|
177,127
|
-3
|
%
|
0
|
%
|
-3
|
%
|
||||||||||||||||||||
Net Sales by Geography
|
||||||||||||||||||||||||||||||||||||||||
United States
|
$
|
68,301
|
$
|
71,431
|
-4
|
%
|
0
|
%
|
-4
|
%
|
$
|
137,232
|
$
|
143,638
|
-4
|
%
|
0
|
%
|
-4
|
%
|
||||||||||||||||||||
International
|
$
|
18,405
|
$
|
17,598
|
5
|
%
|
2
|
%
|
7
|
%
|
34,885
|
33,489
|
4
|
%
|
2
|
%
|
6
|
%
|
||||||||||||||||||||||
Total
|
$
|
86,706
|
$
|
89,029
|
-3
|
%
|
1
|
%
|
-2
|
%
|
$
|
172,117
|
$
|
177,127
|
-3
|
%
|
0
|
%
|
-3
|
%
|
November 30,
|
May 31,
|
|||||||
2017
|
2017
|
|||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$
|
49,856
|
$
|
47,544
|
||||
Marketable securities
|
1,260
|
1,215
|
||||||
Total cash and investments
|
51,116
|
48,759
|
||||||
Accounts receivable, net
|
42,073
|
44,523
|
||||||
Inventories
|
54,032
|
54,506
|
||||||
Prepaid income taxes
|
432
|
336
|
||||||
Prepaid expenses and other
|
4,842
|
5,790
|
||||||
Total current assets
|
152,495
|
153,914
|
||||||
Property, plant and equipment, net
|
43,767
|
45,234
|
||||||
Other non-current assets
|
2,855
|
1,886
|
||||||
Intangible assets, net
|
137,437
|
145,675
|
||||||
Goodwill
|
361,252
|
361,252
|
||||||
Total Assets
|
$
|
697,806
|
$
|
707,961
|
||||
Liabilities and Stockholders' Equity
|
||||||||
Current Liabilities
|
||||||||
Accounts payable
|
$
|
21,800
|
$
|
18,087
|
||||
Accrued liabilities
|
30,800
|
38,804
|
||||||
Current portion of long-term debt
|
5,000
|
5,000
|
||||||
Current portion of contingent consideration
|
2,060
|
9,625
|
||||||
Total current liabilities
|
59,660
|
71,516
|
||||||
Long-term debt, net of current portion
|
88,973
|
91,320
|
||||||
Deferred income taxes, long-term
|
26,006
|
26,112
|
||||||
Contingent consideration, net of current portion
|
1,138
|
3,136
|
||||||
Other long-term liabilities
|
809
|
850
|
||||||
Total Liabilities
|
176,586
|
192,934
|
||||||
Stockholders' equity
|
521,220
|
515,027
|
||||||
Total Liabilities and Stockholders' Equity
|
$
|
697,806
|
$
|
707,961
|
Three months ended
|
Six months ended
|
|||||||||||||||
November 30,
|
November 30,
|
November 30,
|
November 30,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income (loss)
|
$
|
249
|
$
|
13,734
|
$
|
214
|
$
|
15,034
|
||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
5,884
|
6,133
|
11,677
|
12,286
|
||||||||||||
Stock-based compensation
|
1,966
|
1,701
|
3,763
|
3,385
|
||||||||||||
Change in fair value of contingent consideration
|
82
|
(15,951
|
)
|
187
|
(15,508
|
)
|
||||||||||
Deferred income taxes
|
(24
|
)
|
505
|
(106
|
)
|
2,070
|
||||||||||
Change in accounts receivable allowance
|
2
|
(413
|
)
|
280
|
(610
|
)
|
||||||||||
Loss on disposal of long-term assets
|
8
|
3,744
|
8
|
3,744
|
||||||||||||
Write-off of other assets
|
-
|
2,640
|
-
|
2,685
|
||||||||||||
Other
|
10
|
(594
|
)
|
(557
|
)
|
(576
|
)
|
|||||||||
Changes in operating assets and liabilities, net of acquisitions:
|
-
|
-
|
||||||||||||||
Receivables
|
(804
|
)
|
221
|
2,299
|
3,043
|
|||||||||||
Inventories
|
1,379
|
1,491
|
598
|
(1,558
|
)
|
|||||||||||
Prepaid and other assets
|
(1,323
|
)
|
401
|
(703
|
)
|
(468
|
)
|
|||||||||
Accounts payable and accrued liabilities
|
2,736
|
1,335
|
(4,459
|
)
|
(1,140
|
)
|
||||||||||
Net cash provided by operating activities
|
10,165
|
14,947
|
13,201
|
22,387
|
||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Additions to property, plant and equipment
|
(721
|
)
|
(1,365
|
)
|
(1,222
|
)
|
(1,846
|
)
|
||||||||
Proceeds from sale or maturity of marketable securities
|
-
|
450
|
-
|
450
|
||||||||||||
Net cash used in investing activities
|
(721
|
)
|
(915
|
)
|
(1,222
|
)
|
(1,396
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||||||
Proceeds from issuance of long-term debt and revolver borrowings
|
-
|
116,471
|
-
|
116,471
|
||||||||||||
Repayment of long-term debt
|
(1,250
|
)
|
(118,910
|
)
|
(2,500
|
)
|
(121,410
|
)
|
||||||||
Deferred financing costs on long-term debt
|
-
|
(1,177
|
)
|
-
|
(1,177
|
)
|
||||||||||
Payment of contingent consideration
|
(7,400
|
)
|
(7,750
|
)
|
(9,500
|
)
|
(9,850
|
)
|
||||||||
Repurchase of shares
|
-
|
(7,840
|
)
|
-
|
(7,840
|
)
|
||||||||||
Proceeds from exercise of stock options and ESPP
|
926
|
3,601
|
1,738
|
6,404
|
||||||||||||
Net cash provided by (used in) financing activities
|
(7,724
|
)
|
(15,605
|
)
|
(10,262
|
)
|
(17,402
|
)
|
||||||||
Effect of exchange rate changes on cash
|
(64
|
)
|
(174
|
)
|
595
|
(258
|
)
|
|||||||||
Increase in cash and cash equivalents
|
1,656
|
(1,747
|
)
|
2,312
|
3,331
|
|||||||||||
Cash and cash equivalents
|
||||||||||||||||
Beginning of period
|
48,200
|
37,411
|
47,544
|
32,333
|
||||||||||||
End of period
|
$
|
49,856
|
$
|
35,664
|
$
|
49,856
|
$
|
35,664
|
Reconciliation of Free Cash Flows:
|
||||||||||||||||
Three months ended
|
Six months ended
|
|||||||||||||||
November 30,
|
November 30,
|
November 30,
|
November 30,
|
|||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net cash provided by operating activities
|
$
|
10,165
|
$
|
14,947
|
$
|
13,201
|
$
|
22,387
|
||||||||
Additions to property, plant and equipment
|
(721
|
)
|
(1,365
|
)
|
(1,222
|
)
|
(1,846
|
)
|
||||||||
Free Cash Flow
|
$
|
9,444
|
$
|
13,582
|
$
|
11,979
|
$
|
20,541
|