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))
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Common Stock, par value $0.01 per share
|
ANGO
|
NASDAQ Global Select Market
|
Exhibit No.
|
Description
|
|
ANGIODYNAMICS, INC. |
|||
(Registrant) |
|||
Date: July 10, 2019
|
By:
|
/s/ Stephen A. Trowbridge |
|
Stephen A. Trowbridge |
|||
Senior Vice President and General Counsel |
|||
•
|
Net sales of $96.3 million, an increase of 9.0% year over year and 5.2% organically
|
•
|
Gross margin of 53.6%, flat year-over-year
|
•
|
GAAP EPS of $1.54 per share; adjusted EPS of $0.25 per share
|
•
|
Completed sale of NAMIC Fluid Management business to Medline Industries
|
•
|
Enrolled first patient in NanoKnife® DIRECT Clinical Study for the treatment of stage III pancreatic cancer
|
•
|
Received approval to initiate pilot study for the use of NanoKnife to treat prostate cancer
|
•
|
Net sales of $359.5 million, an increase of 4.4% year over year and 1.6% organically
|
•
|
Gross margin of 53.4%, an increase of 200 basis points year over year
|
•
|
GAAP EPS of $1.61 per share; adjusted EPS of $0.83 per share
|
•
|
Operating cash flow of $37.4 million; free cash flow of $34.3 million
|
•
|
Net sales were $359.5 million, an increase of 4.4%, compared to $344.3 million for the same period a year ago.
|
•
|
The Company’s net income was $61.3 million, or $1.61 per share, compared to net income of $16.3 million, or $0.44 per share, a year ago.
|
•
|
Gross margin improved 200 basis points to 53.4% from 51.4% a year ago.
|
•
|
Excluding the items shown in the non-GAAP reconciliation table below, adjusted net income was $31.6 million, or $0.83 per share, compared to adjusted net income of $27.6 million, or $0.74 per share, a year ago.
|
•
|
Adjusted EBITDAS, excluding the items shown in the reconciliation table below, was $61.5 million, compared to $57.0 million for the same period a year ago.
|
Three months ended
|
Three months ended
|
|||||||||||||||||||||||
Actual
|
Pro Forma Adjustments
|
Pro Forma
|
Actual
|
Pro Forma Adjustments
|
Pro Forma
|
|||||||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||||||||
2019
|
2019
|
2019
|
2018
|
2018
|
2018
|
|||||||||||||||||||
|
(unaudited) |
|
(unaudited) | |||||||||||||||||||||
Net sales
|
$
|
96,300
|
$
|
(25,118
|
)
|
$
|
71,182
|
$
|
88,317
|
$
|
(22,124
|
)
|
$
|
66,193
|
||||||||||
Cost of sales (exclusive of intangible amortization)
|
44,695
|
(14,844
|
)
|
29,851
|
40,850
|
(13,276
|
)
|
27,574
|
||||||||||||||||
Gross profit
|
51,605
|
(10,274
|
)
|
41,331
|
47,467
|
(8,848
|
)
|
38,619
|
||||||||||||||||
% of net sales
|
53.6
|
%
|
40.9
|
%
|
58.1
|
%
|
53.7
|
%
|
40.0
|
%
|
58.3
|
%
|
||||||||||||
Operating expenses
|
||||||||||||||||||||||||
Research and development
|
7,200
|
(308
|
)
|
6,892
|
6,454
|
(286
|
)
|
6,168
|
||||||||||||||||
Sales and marketing
|
21,843
|
(1,068
|
)
|
20,775
|
20,898
|
(1,059
|
)
|
19,839
|
||||||||||||||||
General and administrative
|
8,561
|
(73
|
)
|
8,488
|
7,946
|
(69
|
)
|
7,877
|
||||||||||||||||
Amortization of intangibles
|
5,126
|
(669
|
)
|
4,457
|
4,202
|
(683
|
)
|
3,519
|
||||||||||||||||
Change in fair value of contingent consideration
|
(7,641
|
)
|
-
|
(7,641
|
)
|
32
|
-
|
32
|
||||||||||||||||
Acquisition, restructuring and other items, net
|
5,427
|
-
|
5,427
|
3,500
|
-
|
3,500
|
||||||||||||||||||
Total operating expenses
|
40,516
|
(2,118
|
)
|
38,398
|
43,032
|
(2,097
|
)
|
40,935
|
||||||||||||||||
Operating income
|
11,089
|
(8,156
|
)
|
2,933
|
4,435
|
(6,751
|
)
|
(2,316
|
)
|
|||||||||||||||
Interest expense, net
|
(1,410
|
)
|
-
|
(1,410
|
)
|
(839
|
)
|
-
|
(839
|
)
|
||||||||||||||
Other income (expense), net
|
46,457
|
(46,592
|
)
|
(135
|
)
|
(269
|
)
|
-
|
(269
|
)
|
||||||||||||||
Total other expense, net
|
45,047
|
(46,592
|
)
|
(1,545
|
)
|
(1,108
|
)
|
-
|
(1,108
|
)
|
||||||||||||||
Income before income taxes
|
56,136
|
(54,748
|
)
|
1,388
|
3,327
|
(6,751
|
)
|
(3,424
|
)
|
|||||||||||||||
Income tax expense (benefit)
|
(2,737
|
)
|
1,372
|
(1,365
|
)
|
1,225
|
(2,166
|
)
|
(941
|
)
|
||||||||||||||
Net income
|
$
|
58,873
|
$
|
(56,120
|
)
|
$
|
2,753
|
$
|
2,102
|
$
|
(4,585
|
)
|
$
|
(2,483
|
)
|
|||||||||
Earnings per share net income
|
||||||||||||||||||||||||
Basic
|
$
|
1.57
|
$
|
0.07
|
$
|
0.06
|
$
|
(0.07
|
)
|
|||||||||||||||
Diluted
|
$
|
1.54
|
$
|
0.07
|
$
|
0.06
|
$
|
(0.07
|
)
|
|||||||||||||||
Weighted average shares outstanding
|
||||||||||||||||||||||||
Basic
|
37,599
|
37,599
|
37,203
|
37,203
|
||||||||||||||||||||
Diluted
|
38,285 | 38,285 | 37,747 | 37,203 |
Twelve months ended
|
Twelve months ended
|
|||||||||||||||||||||||
Pro Forma |
Pro Forma | |||||||||||||||||||||||
Actual | Adjustments |
Pro Forma | Actual | Adjustments | Pro Forma | |||||||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||||||||
2019
|
2019
|
2019
|
2018
|
2018
|
2018
|
|||||||||||||||||||
|
(unaudited) |
|
(unaudited) | |||||||||||||||||||||
Net sales
|
$
|
359,484
|
$
|
(88,850
|
)
|
$
|
270,634
|
$
|
344,285
|
$
|
(82,630
|
)
|
$
|
261,655
|
||||||||||
Cost of sales (exclusive of intangible amortization)
|
167,612
|
(52,978
|
)
|
114,634
|
167,410
|
(49,611
|
)
|
117,799
|
||||||||||||||||
Gross profit
|
191,872
|
(35,872
|
)
|
156,000
|
176,875
|
(33,019
|
)
|
143,856
|
||||||||||||||||
% of net sales
|
53.4
|
%
|
40.4
|
%
|
57.6
|
%
|
51.4
|
%
|
40.0
|
%
|
55.0
|
%
|
||||||||||||
Operating expenses
|
||||||||||||||||||||||||
Research and development
|
29,435
|
(1,177
|
)
|
28,258
|
25,459
|
(1,121
|
)
|
24,338
|
||||||||||||||||
Sales and marketing
|
80,958
|
(4,129
|
)
|
76,829
|
77,276
|
(4,167
|
)
|
73,109
|
||||||||||||||||
General and administrative
|
35,173
|
(271
|
)
|
34,902
|
31,265
|
(274
|
)
|
30,991
|
||||||||||||||||
Amortization of intangibles
|
19,772
|
(2,716
|
)
|
17,056
|
16,635
|
(2,729
|
)
|
13,906
|
||||||||||||||||
Change in fair value of contingent consideration
|
(6,776
|
)
|
-
|
(6,776
|
)
|
250
|
-
|
250
|
||||||||||||||||
Acquisition, restructuring and other items, net
|
15,127
|
-
|
15,127
|
15,432
|
-
|
15,432
|
||||||||||||||||||
Total operating expenses
|
173,689
|
(8,293
|
)
|
165,396
|
166,317
|
(8,291
|
)
|
158,026
|
||||||||||||||||
Operating income
|
18,183
|
(27,579
|
)
|
(9,396
|
)
|
10,558
|
(24,728
|
)
|
(14,170
|
)
|
||||||||||||||
Interest expense, net
|
(5,099
|
)
|
-
|
(5,099
|
)
|
(3,062
|
)
|
-
|
(3,062
|
)
|
||||||||||||||
Other income (expense), net
|
46,385
|
(46,592
|
)
|
(207
|
)
|
(31
|
)
|
-
|
(31
|
)
|
||||||||||||||
Total other expense, net
|
41,286
|
(46,592
|
)
|
(5,306
|
)
|
(3,093
|
)
|
-
|
(3,093
|
)
|
||||||||||||||
Income before income taxes
|
59,469
|
(74,171
|
)
|
(14,702
|
)
|
7,465
|
(24,728
|
)
|
(17,263
|
)
|
||||||||||||||
Income tax expense (benefit)
|
(1,871
|
)
|
(1,685
|
)
|
(3,556
|
)
|
(8,870
|
)
|
(2,166
|
)
|
(11,036
|
)
|
||||||||||||
Net income
|
$
|
61,340
|
$
|
(72,486
|
)
|
$
|
(11,146
|
)
|
$
|
16,335
|
$
|
(22,562
|
)
|
$
|
(6,227
|
)
|
||||||||
Earnings per share net income
|
||||||||||||||||||||||||
Basic
|
$
|
1.64
|
$
|
(0.30
|
)
|
$
|
0.44
|
$
|
(0.17
|
)
|
||||||||||||||
Diluted
|
$
|
1.61
|
$
|
(0.30
|
)
|
$
|
0.44
|
$
|
(0.17
|
)
|
||||||||||||||
Weighted average shares outstanding
|
||||||||||||||||||||||||
Basic
|
37,485
|
37,485
|
37,075
|
37,075
|
||||||||||||||||||||
Diluted
|
38,147
|
37,485
|
37,539
|
37,075
|
Reconciliation of Net Income to non-GAAP Adjusted Net Income:
|
||||||||||||||||
Actual
|
Actual
|
|||||||||||||||
Three months ended
|
Twelve months ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net income
|
$
|
58,873
|
$
|
2,102
|
$
|
61,340
|
$
|
16,335
|
||||||||
Amortization of intangibles
|
5,126
|
4,202
|
19,772
|
16,635
|
||||||||||||
Change in fair value of contingent consideration
|
(7,641
|
)
|
32
|
(6,776
|
)
|
250
|
||||||||||
Acquisition, restructuring and other items, net (1)
|
5,427
|
3,500
|
15,127
|
15,432
|
||||||||||||
Gain on divestiture
|
(46,592
|
)
|
-
|
(46,592
|
)
|
-
|
||||||||||
Tax effect of non-GAAP items (2)
|
(5,602
|
)
|
(2,162
|
)
|
(11,301
|
)
|
(21,051
|
)
|
||||||||
Adjusted net income
|
$
|
9,591
|
$
|
7,674
|
$
|
31,570
|
$
|
27,601
|
||||||||
Reconciliation of Diluted Earnings Per Share to non-GAAP Adjusted Diluted Earnings Per Share:
|
||||||||||||||||
Actual
|
Actual
|
|||||||||||||||
Three months ended
|
Twelve months ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Diluted earnings per share
|
$
|
1.54
|
$
|
0.06
|
$
|
1.61
|
$
|
0.44
|
||||||||
Amortization of intangibles
|
0.13
|
0.11
|
0.52
|
0.44
|
||||||||||||
Change in fair value of contingent consideration
|
(0.20
|
)
|
0.00
|
(0.18
|
)
|
0.01
|
||||||||||
Acquisition, restructuring and other items, net (1)
|
0.14
|
0.09
|
0.40
|
0.41
|
||||||||||||
Gain on divestiture
|
(1.21
|
)
|
-
|
(1.22
|
)
|
-
|
||||||||||
Tax effect of non-GAAP items (2)
|
(0.15
|
)
|
(0.06
|
)
|
(0.30
|
)
|
(0.56
|
)
|
||||||||
Adjusted diluted earnings per share
|
$
|
0.25
|
$
|
0.20
|
$
|
0.83
|
$
|
0.74
|
||||||||
Adjusted diluted share count
|
38,285
|
37,747
|
38,147
|
37,539
|
Reconciliation of Net Income to non-GAAP Adjusted Net Income:
|
||||||||||||||||
Pro Forma
|
Pro Forma
|
|||||||||||||||
Three months ended
|
Twelve months ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net income
|
$
|
2,753
|
$
|
(2,483
|
)
|
$
|
(11,146
|
)
|
$
|
(6,227
|
)
|
|||||
Amortization of intangibles
|
4,457
|
3,519
|
17,056
|
13,906
|
||||||||||||
Change in fair value of contingent consideration
|
(7,641
|
)
|
32
|
(6,776
|
)
|
250
|
||||||||||
Acquisition, restructuring and other items, net (1)
|
5,427
|
3,500
|
15,127
|
15,432
|
||||||||||||
Tax effect of non-GAAP items (2)
|
(2,200
|
)
|
(2,052
|
)
|
(6,018
|
)
|
(14,810
|
)
|
||||||||
Adjusted net income
|
$
|
2,796
|
$
|
2,516
|
$
|
8,243
|
$
|
8,551
|
||||||||
Reconciliation of Diluted Earnings Per Share to non-GAAP Adjusted Diluted Earnings Per Share:
|
||||||||||||||||
Pro Forma
|
Pro Forma
|
|||||||||||||||
Three months ended
|
Twelve months ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Diluted earnings per share
|
$
|
0.07
|
$
|
(0.07
|
)
|
$
|
(0.30
|
)
|
$
|
(0.17
|
)
|
|||||
Amortization of intangibles
|
0.12
|
0.09
|
0.45
|
0.37
|
||||||||||||
Change in fair value of contingent consideration
|
(0.20
|
)
|
0.00
|
(0.18
|
)
|
0.01
|
||||||||||
Acquisition, restructuring and other items, net (1)
|
0.14
|
0.10
|
0.40
|
0.41
|
||||||||||||
Tax effect of non-GAAP items (2)
|
(0.06
|
)
|
(0.05
|
)
|
(0.15
|
)
|
(0.39
|
)
|
||||||||
Adjusted diluted earnings per share
|
$
|
0.07
|
$
|
0.07
|
$
|
0.22
|
$
|
0.23
|
||||||||
Adjusted diluted share count
|
38,285
|
37,747
|
38,147
|
37,539
|
Reconciliation of Net Income to EBITDAS and Adjusted EBITDAS:
|
||||||||||||||||
Actual
|
Actual
|
|||||||||||||||
Three months ended
|
Twelve months ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net income
|
$
|
58,873
|
$
|
2,102
|
$
|
61,340
|
$
|
16,335
|
||||||||
Income tax expense (benefit)
|
(2,737
|
)
|
1,225
|
(1,871
|
)
|
(8,870
|
)
|
|||||||||
Interest expense, net
|
1,410
|
839
|
5,099
|
3,062
|
||||||||||||
Depreciation and amortization
|
6,722
|
5,768
|
25,880
|
23,163
|
||||||||||||
Stock-based compensation
|
2,130
|
2,091
|
9,249
|
7,912
|
||||||||||||
EBITDAS
|
$
|
66,398
|
$
|
12,025
|
$
|
99,697
|
$
|
41,602
|
||||||||
Change in fair value of contingent consideration
|
$
|
(7,641
|
)
|
$
|
32
|
$
|
(6,776
|
)
|
$
|
250
|
||||||
Acquisition, restructuring and other items, net (1) (2)
|
5,427
|
3,500
|
15,127
|
15,156
|
||||||||||||
Gain on divestiture
|
(46,592
|
)
|
-
|
(46,592
|
)
|
-
|
||||||||||
Adjusted EBITDAS
|
$
|
17,592
|
$
|
15,557
|
$
|
61,456
|
$
|
57,008
|
||||||||
Per diluted share:
|
||||||||||||||||
EBITDAS
|
$
|
1.73
|
$
|
0.32
|
$
|
2.61
|
$
|
1.11
|
||||||||
Adjusted EBITDAS
|
$
|
0.46
|
$
|
0.41
|
$
|
1.61
|
$
|
1.52
|
Reconciliation of Net Income to EBITDAS and Adjusted EBITDAS:
|
||||||||||||||||
Pro Forma
|
Pro Forma
|
|||||||||||||||
Three months ended
|
Twelve months ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net income
|
$
|
2,753
|
$
|
(2,483
|
)
|
$
|
(11,146
|
)
|
$
|
(6,227
|
)
|
|||||
Income tax expense (benefit)
|
(1,365
|
)
|
(941
|
)
|
(3,556
|
)
|
(11,036
|
)
|
||||||||
Interest expense, net
|
1,410
|
839
|
5,099
|
3,062
|
||||||||||||
Depreciation and amortization
|
5,830
|
4,864
|
22,598
|
19,868
|
||||||||||||
Stock-based compensation
|
2,123
|
2,091
|
9,218
|
7,912
|
||||||||||||
EBITDAS
|
$
|
10,751
|
$
|
4,370
|
$
|
22,213
|
$
|
13,579
|
||||||||
Change in fair value of contingent consideration
|
$
|
(7,641
|
)
|
$
|
32
|
$
|
(6,776
|
)
|
$
|
250
|
||||||
Acquisition, restructuring and other items, net (1) (2)
|
5,427
|
3,500
|
15,127
|
15,156
|
||||||||||||
Adjusted EBITDAS
|
$
|
8,537
|
$
|
7,902
|
$
|
30,564
|
$
|
28,985
|
||||||||
Per diluted share:
|
||||||||||||||||
EBITDAS
|
$
|
0.28
|
$
|
0.12
|
$
|
0.58
|
$
|
0.36
|
||||||||
Adjusted EBITDAS
|
$
|
0.22
|
$
|
0.21
|
$
|
0.80
|
$
|
0.77
|
Three months ended
|
Three months ended
|
Actual
|
Pro Forma
|
|||||||||||||||||||||||||||||||||||||||||||||
Pro | Pro |
|||||||||||||||||||||||||||||||||||||||||||||||
Forma | Pro |
Forma | Pro | Currency | Currency | |||||||||||||||||||||||||||||||||||||||||||
Actual
|
Adjustments
|
Forma
|
Actual
|
Adjustments
|
Forma
|
Impact
|
Constant
|
Impact
|
Constant
|
|||||||||||||||||||||||||||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
May 31,
|
May 31,
|
%
|
(Pos)
|
Currency
|
%
|
(Pos)
|
Currency
|
|||||||||||||||||||||||||||||||||||||
2019
|
2019
|
2019
|
2018
|
2018
|
2018
|
Growth
|
Neg
|
Growth
|
Growth
|
Neg
|
Growth
|
|||||||||||||||||||||||||||||||||||||
|
(unaudited) |
|
(unaudited) | |||||||||||||||||||||||||||||||||||||||||||||
Net Sales by Product Category
|
||||||||||||||||||||||||||||||||||||||||||||||||
Vascular Interventions and Therapies
|
$
|
56,206
|
$
|
(25,118
|
)
|
$
|
31,088
|
$
|
52,583
|
$
|
(22,124
|
)
|
$
|
30,459
|
6.9
|
%
|
2.1
|
%
|
||||||||||||||||||||||||||||||
Vascular Access
|
24,826
|
-
|
24,826
|
23,669
|
-
|
23,669
|
4.9
|
%
|
4.9
|
%
|
||||||||||||||||||||||||||||||||||||||
Oncology
|
15,268
|
-
|
15,268
|
12,065
|
-
|
12,065
|
26.5
|
%
|
26.5
|
%
|
||||||||||||||||||||||||||||||||||||||
Total
|
$
|
96,300
|
$
|
(25,118
|
)
|
$
|
71,182
|
$
|
88,317
|
$
|
(22,124
|
)
|
$
|
66,193
|
9.0
|
%
|
1.0
|
%
|
9.5
|
%
|
7.5
|
%
|
0.0
|
%
|
8.2
|
%
|
||||||||||||||||||||||
Net Sales by Geography
|
||||||||||||||||||||||||||||||||||||||||||||||||
United States
|
$
|
73,423
|
$
|
(17,643
|
)
|
$
|
55,780
|
$
|
70,307
|
$
|
(16,211
|
)
|
$
|
54,096
|
4.4
|
%
|
0.0
|
%
|
4.4
|
%
|
3.1
|
%
|
0.0
|
%
|
3.1
|
%
|
||||||||||||||||||||||
International
|
22,877
|
(7,475
|
)
|
15,402
|
18,010
|
(5,913
|
)
|
12,097
|
27.0
|
%
|
2.0
|
%
|
29.3
|
%
|
27.3
|
%
|
4.0
|
%
|
30.7
|
%
|
||||||||||||||||||||||||||||
Total
|
$
|
96,300
|
$
|
(25,118
|
)
|
$
|
71,182
|
$
|
88,317
|
$
|
(22,124
|
)
|
$
|
66,193
|
9.0
|
%
|
1.0
|
%
|
9.5
|
%
|
7.5
|
%
|
0.0
|
%
|
8.2
|
%
|
Twelve months ended
|
Twelve months ended
|
Actual
|
Pro Forma
|
|||||||||||||||||||||||||||||||||||||||||||||
Pro Forma | Pro |
Pro Forma | Pro |
Currency | Currency |
|||||||||||||||||||||||||||||||||||||||||||
Actual
|
Adjustments
|
Forma
|
Actual
|
Adjustments
|
Forma
|
Impact
|
Constant
|
Impact
|
Constant
|
|||||||||||||||||||||||||||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
May 31,
|
May 31,
|
%
|
(Pos)
|
Currency
|
%
|
(Pos)
|
Currency
|
|||||||||||||||||||||||||||||||||||||
2019
|
2019
|
2019
|
2018
|
2018
|
2018
|
Growth
|
Neg
|
Growth
|
Growth
|
Neg
|
Growth
|
|||||||||||||||||||||||||||||||||||||
|
(unaudited) |
|
(unaudited) | |||||||||||||||||||||||||||||||||||||||||||||
Net Sales by Product Category
|
||||||||||||||||||||||||||||||||||||||||||||||||
Vascular Interventions and Therapies
|
$
|
208,751
|
$
|
(88,850
|
)
|
$
|
119,901
|
$
|
202,334
|
$
|
(82,630
|
)
|
$
|
119,704
|
3.2
|
%
|
0.2
|
%
|
||||||||||||||||||||||||||||||
Vascular Access
|
94,730
|
-
|
94,730
|
92,760
|
-
|
92,760
|
2.1
|
%
|
2.1
|
%
|
||||||||||||||||||||||||||||||||||||||
Oncology
|
56,003
|
-
|
56,003
|
49,191
|
-
|
49,191
|
13.8
|
%
|
13.8
|
%
|
||||||||||||||||||||||||||||||||||||||
Total
|
$
|
359,484
|
$
|
(88,850
|
)
|
$
|
270,634
|
$
|
344,285
|
$
|
(82,630
|
)
|
$
|
261,655
|
4.4
|
%
|
1.0
|
%
|
4.7
|
%
|
3.4
|
%
|
1.0
|
%
|
3.8
|
%
|
||||||||||||||||||||||
Net Sales by Geography
|
||||||||||||||||||||||||||||||||||||||||||||||||
United States
|
$
|
281,303
|
$
|
(64,346
|
)
|
$
|
216,957
|
$
|
273,327
|
$
|
(59,600
|
)
|
$
|
213,727
|
2.9
|
%
|
0.0
|
%
|
2.9
|
%
|
1.5
|
%
|
0.0
|
%
|
1.5
|
%
|
||||||||||||||||||||||
International
|
78,181
|
(24,504
|
)
|
53,677
|
70,958
|
(23,030
|
)
|
47,928
|
10.2
|
%
|
2.0
|
%
|
11.6
|
%
|
12.0
|
%
|
2.0
|
%
|
14.2
|
%
|
||||||||||||||||||||||||||||
Total
|
$
|
359,484
|
$
|
(88,850
|
)
|
$
|
270,634
|
$
|
344,285
|
$
|
(82,630
|
)
|
$
|
261,655
|
4.4
|
%
|
1.0
|
%
|
4.7
|
%
|
3.4
|
%
|
1.0
|
%
|
3.8
|
%
|
May 31,
|
May 31,
|
|||||||
2019
|
2018
|
|||||||
(unaudited)
|
(audited)
|
|||||||
Assets
|
||||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$
|
227,641
|
$
|
74,096
|
||||
Marketable securities
|
-
|
1,317
|
||||||
Total cash and investments
|
227,641
|
75,413
|
||||||
Accounts receivable, net
|
43,577
|
39,401
|
||||||
Inventories
|
40,071
|
39,274
|
||||||
Prepaid expenses and other
|
4,003
|
4,302
|
||||||
Current assets held for sale
|
-
|
9,642
|
||||||
Total current assets
|
315,292
|
168,032
|
||||||
Property, plant and equipment, net
|
24,258
|
25,715
|
||||||
Other assets
|
3,835
|
3,417
|
||||||
Intangible assets, net
|
145,387
|
112,547
|
||||||
Goodwill
|
347,666
|
285,944
|
||||||
Non-current assets held for sale
|
-
|
109,817
|
||||||
Total Assets
|
$
|
836,438
|
$
|
705,472
|
||||
Liabilities and Stockholders' Equity
|
||||||||
Current Liabilities
|
||||||||
Accounts payable
|
$
|
22,829
|
$
|
15,775
|
||||
Accrued liabilities
|
38,338
|
34,426
|
||||||
Current portion of long-term debt
|
7,500
|
5,000
|
||||||
Current portion of contingent consideration
|
4,635
|
2,100
|
||||||
Total current liabilities
|
73,302
|
57,301
|
||||||
Long-term debt, net of current portion
|
124,407
|
86,621
|
||||||
Deferred income taxes
|
14,542
|
17,173
|
||||||
Contingent consideration, net of current portion
|
8,851
|
1,161
|
||||||
Other long-term liabilities
|
521
|
621
|
||||||
Total Liabilities
|
221,623
|
162,877
|
||||||
Stockholders' equity
|
614,815
|
542,595
|
||||||
Total Liabilities and Stockholders' Equity
|
$
|
836,438
|
$
|
705,472
|
Three months ended
|
Twelve months ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
(unaudited)
|
(unaudited)
|
(audited)
|
||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income
|
$
|
58,873
|
$
|
2,102
|
$
|
61,340
|
$
|
16,335
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
6,722
|
5,768
|
25,880
|
23,163
|
||||||||||||
Stock-based compensation
|
2,130
|
2,091
|
9,249
|
7,912
|
||||||||||||
Gain on disposition
|
(46,592
|
)
|
-
|
(46,592
|
)
|
-
|
||||||||||
Transaction costs for disposition
|
(4,030
|
)
|
-
|
(4,030
|
)
|
-
|
||||||||||
Change in fair value of contingent consideration
|
(7,641
|
)
|
32
|
(6,776
|
)
|
250
|
||||||||||
Deferred income taxes
|
(3,288
|
)
|
1,203
|
(2,655
|
)
|
(8,947
|
)
|
|||||||||
Change in accounts receivable allowance
|
(103
|
)
|
214
|
(202
|
)
|
179
|
||||||||||
Fixed and intangible asset impairments and disposals
|
1,806
|
510
|
2,495
|
540
|
||||||||||||
Other
|
-
|
30
|
(5
|
)
|
(605
|
)
|
||||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||
Accounts receivables
|
676
|
2,147
|
(3,177
|
)
|
5,044
|
|||||||||||
Inventories
|
1,274
|
7,653
|
(1,428
|
)
|
5,740
|
|||||||||||
Prepaid expenses and other
|
(363
|
)
|
(683
|
)
|
(1,871
|
)
|
(1,231
|
)
|
||||||||
Accounts payable, accrued and other liabilities
|
15,548
|
2,704
|
5,212
|
(7,093
|
)
|
|||||||||||
Net cash provided by operating activities
|
25,012
|
23,771
|
37,440
|
41,287
|
||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Additions to property, plant and equipment
|
(815
|
)
|
(744
|
)
|
(3,118
|
)
|
(2,391
|
)
|
||||||||
Proceeds from disposition of discontinued operations
|
169,242
|
-
|
169,242
|
-
|
||||||||||||
Acquisitions of businesses, net of cash acquired
|
-
|
-
|
(84,920
|
)
|
-
|
|||||||||||
Acquisition of intangibles
|
-
|
-
|
-
|
(1,265
|
)
|
|||||||||||
Proceeds from sale of marketable securities
|
-
|
-
|
1,350
|
|||||||||||||
Net cash used in investing activities
|
168,427
|
(744
|
)
|
82,554
|
(3,656
|
)
|
||||||||||
Cash flows from financing activities:
|
||||||||||||||||
Proceeds from issuance of and borrowings on long-term debt
|
-
|
-
|
55,000
|
-
|
||||||||||||
Repayment of long-term debt
|
(1,250
|
)
|
(1,250
|
)
|
(15,000
|
)
|
(5,000
|
)
|
||||||||
Payment of acquisition related contingent consideration
|
(6,000
|
)
|
-
|
(8,100
|
)
|
(9,500
|
)
|
|||||||||
Proceeds from exercise of stock options and employee stock purchase plan
|
8
|
389
|
2,031
|
2,949
|
||||||||||||
Net cash provided by (used in) financing activities
|
(7,242
|
)
|
(861
|
)
|
33,931
|
(11,551
|
)
|
|||||||||
Effect of exchange rate changes on cash and cash equivalents
|
(260
|
)
|
(362
|
)
|
(380
|
)
|
472
|
|||||||||
Increase (decrease) in cash and cash equivalents
|
185,937
|
21,804
|
153,545
|
26,552
|
||||||||||||
Cash and cash equivalents at beginning of period
|
41,704
|
52,292
|
74,096
|
47,544
|
||||||||||||
Cash and cash equivalents at end of period
|
$
|
227,641
|
$
|
74,096
|
$
|
227,641
|
$
|
74,096
|
Reconciliation of Free Cash Flows:
|
||||||||||||||||
Three months ended
|
Twelve months ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net cash provided by operating activities
|
$
|
25,012
|
$
|
23,771
|
$
|
37,440
|
$
|
41,287
|
||||||||
Additions to property, plant and equipment
|
(815
|
)
|
(744
|
)
|
(3,118
|
)
|
(2,391
|
)
|
||||||||
Free Cash Flow
|
$
|
24,197
|
$
|
23,027
|
$
|
34,322
|
$
|
38,896
|