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))
|
Exhibit No.
|
Description
|
|
ANGIODYNAMICS, INC.
(Registrant)
|
||||
Date: July 11, 2018
|
By:
|
/s/ Stephen A. Trowbridge | ||
Name: | Stephen A. Trowbridge | |||
Title: | Senior Vice President and General Counsel | |||
•
|
Net sales of $88.3 million, an increase of 1.6% year over year
|
•
|
Gross margin expanded 500 basis points year over year to 53.7%
|
•
|
GAAP EPS of $0.06 per share; adjusted EPS of $0.20 per share
|
•
|
Operating cash flow of $23.8 million; free cash flow of $23.0 million
|
•
|
Net sales of $344.3 million, a decrease of 1.5% year over year
|
•
|
Gross margin expanded 100 basis points year over year to 51.4%
|
•
|
GAAP EPS of $0.44 per share; adjusted EPS of $0.74 per share
|
•
|
Operating cash flow of $41.3 million; free cash flow of $38.9 million
|
•
|
Net sales were $344.3 million, a decrease of 1.5%, compared to $349.6 million for the same period a year ago.
|
•
|
The Company’s net income was $16.3 million, or $0.44 per share,
|
|
compared to net income of $5.0 million, or $0.14 per share, a year ago.
|
•
|
Excluding the items shown in the non-GAAP reconciliation table below, adjusted net income for the twelve months ended May 31, 2018 was $27.6 million, or $0.74 per share, compared to adjusted net income of $27.0 million, or $0.73 per share, a year ago.
|
•
|
Adjusted EBITDAS, excluding the items shown in the reconciliation table below, was $57.0 million, compared to $58.7 million for the same period a year ago.
|
Three months ended
|
Twelve months ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
(unaudited)
|
(unaudited)
|
(audited)
|
||||||||||||||
Net sales
|
$
|
88,317
|
86,914
|
$
|
344,285
|
$
|
349,643
|
|||||||||
Cost of sales (exclusive of intangible amortization)
|
40,850
|
44,579
|
167,410
|
173,474
|
||||||||||||
Gross profit
|
47,467
|
42,335
|
176,875
|
176,169
|
||||||||||||
% of net sales
|
53.7
|
%
|
48.7
|
%
|
51.4
|
%
|
50.4
|
%
|
||||||||
Operating expenses
|
||||||||||||||||
Research and development
|
6,454
|
6,696
|
25,459
|
25,269
|
||||||||||||
Sales and marketing
|
20,898
|
20,476
|
77,276
|
78,819
|
||||||||||||
General and administrative
|
7,946
|
8,316
|
31,265
|
31,406
|
||||||||||||
Amortization of intangibles
|
4,202
|
4,410
|
16,635
|
17,296
|
||||||||||||
Change in fair value of contingent consideration
|
32
|
125
|
250
|
(15,261
|
)
|
|||||||||||
Acquisition, restructuring and other items, net
|
3,500
|
15,482
|
15,432
|
27,510
|
||||||||||||
Medical device excise tax
|
-
|
(1,837
|
)
|
-
|
(1,837
|
)
|
||||||||||
Total operating expenses
|
43,032
|
53,668
|
166,317
|
163,202
|
||||||||||||
Operating income
|
4,435
|
(11,333
|
)
|
10,558
|
12,967
|
|||||||||||
Interest expense, net
|
(839
|
)
|
(683
|
)
|
(3,062
|
)
|
(2,839
|
)
|
||||||||
Other income (expense), net
|
(269
|
)
|
(12
|
)
|
(31
|
)
|
(281
|
)
|
||||||||
Total other expense, net
|
(1,108
|
)
|
(695
|
)
|
(3,093
|
)
|
(3,120
|
)
|
||||||||
Income before income taxes
|
3,327
|
(12,028
|
)
|
7,465
|
9,847
|
|||||||||||
Income tax expense (benefit)
|
1,225
|
885
|
(8,870
|
)
|
4,839
|
|||||||||||
Net income
|
$
|
2,102
|
$
|
(12,913
|
)
|
$
|
16,335
|
$
|
5,008
|
|||||||
Earnings per share
|
||||||||||||||||
Basic
|
$
|
0.06
|
$
|
(0.35
|
)
|
$
|
0.44
|
$
|
0.14
|
|||||||
Diluted
|
$
|
0.06
|
$
|
(0.35
|
)
|
$
|
0.44
|
$
|
0.14
|
|||||||
Weighted average shares outstanding
|
||||||||||||||||
Basic
|
37,203
|
36,655
|
37,075
|
36,617
|
||||||||||||
Diluted
|
37,747
|
36,655
|
37,539
|
36,959
|
Reconciliation of Gross Profit to non-GAAP Adjusted Gross Profit
|
||||||||||||||||
Three months ended
|
Twelve months ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Gross profit
|
$
|
47,467
|
$
|
42,335
|
$
|
176,875
|
$
|
176,169
|
||||||||
Recall expenses included in cost of sales
|
-
|
2,645
|
-
|
2,861
|
||||||||||||
Adjusted gross profit
|
$
|
47,467
|
$
|
44,980
|
$
|
176,875
|
$
|
179,030
|
||||||||
Adjusted gross profit % of sales
|
53.7
|
%
|
51.8
|
%
|
51.4
|
%
|
51.2
|
%
|
||||||||
Reconciliation of Net Income to non-GAAP Adjusted Net Income:
|
||||||||||||||||
Three months ended
|
Twelve months ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net income
|
$
|
2,102
|
$
|
(12,913
|
)
|
$
|
16,335
|
$
|
5,008
|
|||||||
Recall expenses included in cost of sales
|
-
|
2,645
|
-
|
2,861
|
||||||||||||
Amortization of intangibles
|
4,202
|
4,410
|
16,635
|
17,296
|
||||||||||||
Change in fair value of contingent consideration
|
32
|
125
|
250
|
(15,261
|
)
|
|||||||||||
Acquisition, restructuring and other items, net (1)
|
3,500
|
15,482
|
15,432
|
27,510
|
||||||||||||
Tax effect of non-GAAP items (2)
|
(2,162
|
)
|
(2,943
|
)
|
(21,051
|
)
|
(10,372
|
)
|
||||||||
Adjusted net income
|
$
|
7,674
|
$
|
6,806
|
$
|
27,601
|
$
|
27,042
|
||||||||
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,
|
|||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
Diluted earnings per share
|
$
|
0.06
|
$
|
(0.35
|
)
|
$
|
0.44
|
$
|
0.14
|
|||||||
Recall expenses included in cost of sales
|
-
|
0.07
|
-
|
0.08
|
||||||||||||
Amortization of intangibles
|
0.11
|
0.12
|
0.44
|
0.47
|
||||||||||||
Change in fair value of contingent consideration
|
0.00
|
0.00
|
0.01
|
(0.41
|
)
|
|||||||||||
Acquisition, restructuring and other items, net (1)
|
0.10
|
0.42
|
0.41
|
0.74
|
||||||||||||
Tax effect of non-GAAP items (2)
|
(0.07
|
)
|
(0.07
|
)
|
(0.56
|
)
|
(0.29
|
)
|
||||||||
Adjusted diluted earnings per share
|
$
|
0.20
|
$
|
0.19
|
$
|
0.74
|
$
|
0.73
|
||||||||
Adjusted diluted share count
|
37,747
|
36,655
|
37,539
|
36,959
|
||||||||||||
(1) Includes costs related to mergers and acquisition activities, integrations, restructurings, asset impairments and write-offs, litigation, and other items.
|
(2) Adjustment to reflect the income tax provision on a non-GAAP basis which 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% ( the effective rate for the three and twelve months ended May 31, 2017 was 36%); ii) excludes the benefit recorded in Q3 fiscal 2018 resulting from remeasurement of our 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. |
Reconciliation of Net Income to EBITDAS and Adjusted EBITDAS:
|
||||||||||||||||
Amounts in 000's
|
Three months ended
|
Twelve months ended
|
||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net income
|
$
|
2,102
|
$
|
(12,913
|
)
|
$
|
16,335
|
$
|
5,008
|
|||||||
Income tax expense (benefit)
|
1,225
|
885
|
(8,870
|
)
|
4,839
|
|||||||||||
Interest expense, net
|
839
|
683
|
3,062
|
2,839
|
||||||||||||
Depreciation and amortization
|
5,768
|
6,356
|
23,163
|
24,811
|
||||||||||||
Stock-based compensation
|
2,091
|
1,105
|
7,912
|
6,183
|
||||||||||||
EBITDAS
|
$
|
12,025
|
$
|
(3,884
|
)
|
41,602
|
43,680
|
|||||||||
Recall expenses included in cost of sales
|
-
|
2,645
|
-
|
2,861
|
||||||||||||
Change in fair value of contingent consideration
|
32
|
125
|
250
|
(15,261
|
)
|
|||||||||||
Acquisition, restructuring and other items, net (1,2)
|
3,500
|
15,374
|
15,156
|
27,402
|
||||||||||||
Adjusted EBITDAS
|
$
|
15,557
|
$
|
14,260
|
$
|
57,008
|
$
|
58,682
|
||||||||
Per diluted share:
|
||||||||||||||||
EBITDAS
|
$
|
0.32
|
$
|
(0.11
|
)
|
$
|
1.11
|
$
|
1.18
|
|||||||
Adjusted EBITDAS
|
$
|
0.41
|
$
|
0.39
|
$
|
1.52
|
$
|
1.59
|
(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
|
Twelve months ended
|
|||||||||||||||||||||||||||||||||||||||
Currency | Constant | Currency | Constant | |||||||||||||||||||||||||||||||||||||
May 31,
|
May 31,
|
%
|
Impact
|
Currency
|
May 31,
|
May 31,
|
%
|
Impact
|
Currency
|
|||||||||||||||||||||||||||||||
2018
|
2017
|
Growth
|
(Pos) Neg
|
Growth
|
2018
|
2017
|
Growth
|
(Pos) Neg
|
Growth
|
|||||||||||||||||||||||||||||||
Net Sales by Product Category | ||||||||||||||||||||||||||||||||||||||||
Peripheral Vascular
|
$
|
52,583
|
$
|
53,948
|
(3)% |
|
$
|
202,334
|
$
|
208,602
|
(3)%
|
|
||||||||||||||||||||||||||||
Vascular Access
|
23,669
|
24,243
|
(2)% |
|
92,760
|
96,481
|
(4)% |
|
||||||||||||||||||||||||||||||||
Oncology/Surgery
|
12,065
|
8,723
|
(38)% |
|
49,191
|
44,560
|
10% |
|
||||||||||||||||||||||||||||||||
Total
|
$
|
88,317
|
$
|
86,914
|
(2)% |
|
(1)% |
|
1% |
|
$
|
344,285
|
$
|
349,643
|
(2)% |
|
0% |
|
(2)% |
|
||||||||||||||||||||
Net Sales by Geography | ||||||||||||||||||||||||||||||||||||||||
United States
|
$
|
70,307
|
$
|
70,847
|
(1)% |
|
0% |
|
(1)% |
|
$
|
273,327
|
$
|
282,168
|
(3)% |
|
0% |
|
(3)% |
|
||||||||||||||||||||
International
|
$
|
18,010
|
$
|
16,067
|
12% |
|
(3)% |
|
9% |
|
70,958
|
67,475
|
5% |
|
(2)% |
|
3% |
|
||||||||||||||||||||||
Total
|
$
|
88,317
|
$
|
86,914
|
2% |
|
(1)% |
|
1% |
|
$
|
344,285
|
$
|
349,643
|
(2)% |
|
0% |
|
(2)% |
|
||||||||||||||||||||
ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands)
|
May 31,
|
May 31,
|
|||||||
2018
|
2017
|
|||||||
(unaudited)
|
(audited)
|
|||||||
Assets
|
||||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$
|
74,096
|
$
|
47,544
|
||||
Marketable securities
|
1,317
|
1,215
|
||||||
Total cash and investments
|
75,413
|
48,759
|
||||||
Accounts receivable, net
|
39,401
|
44,523
|
||||||
Inventories
|
48,916
|
54,506
|
||||||
Prepaid expenses and other
|
4,302
|
6,126
|
||||||
Total current assets
|
168,032
|
153,914
|
||||||
Property, plant and equipment, net
|
42,461
|
45,234
|
||||||
Other assets
|
3,417
|
1,886
|
||||||
Intangible assets, net
|
130,310
|
145,675
|
||||||
Goodwill
|
361,252
|
361,252
|
||||||
Total Assets
|
$
|
705,472
|
$
|
707,961
|
||||
Liabilities and Stockholders' Equity
|
||||||||
Current Liabilities
|
||||||||
Accounts payable
|
$
|
15,775
|
$
|
18,087
|
||||
Accrued liabilities
|
34,426
|
38,804
|
||||||
Current portion of long-term debt
|
5,000
|
5,000
|
||||||
Current portion of contingent consideration
|
2,100
|
9,625
|
||||||
Total current liabilities
|
57,301
|
71,516
|
||||||
Long-term debt, net of current portion
|
86,621
|
91,320
|
||||||
Deferred income taxes
|
17,173
|
26,112
|
||||||
Contingent consideration, net of current portion
|
1,161
|
3,136
|
||||||
Other long-term liabilities
|
621
|
850
|
||||||
Total Liabilities
|
162,877
|
192,934
|
||||||
Stockholders' equity
|
542,595
|
515,027
|
||||||
Total Liabilities and Stockholders' Equity
|
$
|
705,472
|
$
|
707,961
|
||||
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,
|
|||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
(unaudited)
|
(unaudited)
|
(audited)
|
||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
$
|
2,102
|
$
|
(12,913
|
)
|
$
|
16,335
|
$
|
5,008
|
|||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
5,768
|
6,356
|
23,163
|
24,811
|
||||||||||||
Stock-based compensation
|
2,091
|
1,105
|
7,912
|
6,183
|
||||||||||||
Change in fair value of contingent consideration
|
32
|
125
|
250
|
(15,261
|
)
|
|||||||||||
Deferred income taxes
|
1,203
|
804
|
(8,947
|
)
|
4,428
|
|||||||||||
Change in accounts receivable allowance
|
214
|
292
|
179
|
(313
|
)
|
|||||||||||
Fixed and intangible asset impairments and disposals
|
510
|
108
|
540
|
3,930
|
||||||||||||
Write-off of other assets
|
-
|
-
|
-
|
2,685
|
||||||||||||
Other
|
30
|
(51
|
)
|
(605
|
)
|
(586
|
)
|
|||||||||
Changes in operating assets and liabilities:
|
-
|
-
|
||||||||||||||
Accounts receivables
|
2,147
|
1,581
|
5,044
|
8,479
|
||||||||||||
Inventories
|
7,653
|
3,272
|
5,740
|
687
|
||||||||||||
Prepaid expenses and other
|
(683
|
)
|
(2,305
|
)
|
(1,231
|
)
|
(3,520
|
)
|
||||||||
Accounts payable, accrued and other liabilities
|
2,704
|
20,619
|
(7,093
|
)
|
19,214
|
|||||||||||
Net cash provided by operating activities
|
23,771
|
18,993
|
41,287
|
55,745
|
||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Additions to property, plant and equipment
|
(744
|
)
|
(743
|
)
|
(2,391
|
)
|
(3,001
|
)
|
||||||||
Acquisition of intangible and other assets
|
-
|
-
|
(1,265
|
)
|
-
|
|||||||||||
Proceeds from sale or maturity of marketable securities
|
-
|
-
|
-
|
450
|
||||||||||||
Net cash used in investing activities
|
(744
|
)
|
(743
|
)
|
(3,656
|
)
|
(2,551
|
)
|
||||||||
Cash flows from financing activities:
|
||||||||||||||||
Proceeds from issuance of and borrowings on long-term debt
|
-
|
-
|
-
|
116,471
|
||||||||||||
Repayment of long-term debt
|
(1,250
|
)
|
(1,250
|
)
|
(5,000
|
)
|
(140,381
|
)
|
||||||||
Deferred financing costs on long-term debt
|
-
|
(29
|
)
|
-
|
(1,364
|
)
|
||||||||||
Payment of acquisition related contingent consideration
|
-
|
-
|
(9,500
|
)
|
(9,850
|
)
|
||||||||||
Repurchase of common stock
|
-
|
(5,717
|
)
|
-
|
(13,557
|
)
|
||||||||||
Proceeds from exercise of stock options and employee stock purchase plan
|
389
|
429
|
2,949
|
10,698
|
||||||||||||
Net cash used in financing activities
|
(861
|
)
|
(6,567
|
)
|
(11,551
|
)
|
(37,983
|
)
|
||||||||
Effect of exchange rate changes on cash and cash equivalents
|
(362
|
)
|
290
|
472
|
-
|
|||||||||||
Increase in cash and cash equivalents
|
21,804
|
11,973
|
26,552
|
15,211
|
||||||||||||
Cash and cash equivalents at beginning of period
|
52,292
|
35,571
|
47,544
|
32,333
|
||||||||||||
Cash and cash equivalents at end of period
|
$
|
74,096
|
$
|
47,544
|
$
|
74,096
|
$
|
47,544
|
||||||||
Reconciliation of Free Cash Flows:
|
||||||||||||||||
Three months ended
|
Twelve months ended
|
|||||||||||||||
May 31, | May 31, | May 31, | May 31, | |||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net cash provided by operating activities
|
$
|
23,771
|
$
|
18,993
|
$
|
41,287
|
$
|
55,745
|
||||||||
Additions to property, plant and equipment
|
(744
|
)
|
(743
|
)
|
(2,391
|
)
|
(3,001
|
)
|
||||||||
Free Cash Flow
|
$
|
23,027
|
$
|
18,250
|
$
|
38,896
|
$
|
52,744
|