Recent Updates
Recently added Catalysts
ANGO

AngioDynamics Inc. Mark Frost, CFO (800) 772-6446 x1981 mfrost@AngioDynamics.com EVC Group, Inc. Greg

Key Takeaway: Company Contact: Investor Relations Contacts: Media Contact: AngioDynamics Inc. Mark Frost, CFO (800) 772-6446 x1981 mfrost@AngioDynamics.com EVC Group, Inc. Greg Gin/Robert Jones (646) 445-4801; (646) 201-5447 ggin@evcgroup.com ; bjones@evcgroup.com EVC Group, Inc. Chris Gale (6

Full Press Release Details

Company Contact: Investor Relations Contacts: Media Contact:
AngioDynamics Inc. Mark Frost, CFO (800) 772-6446 x1981 mfrost@AngioDynamics.com EVC Group, Inc. Greg Gin/Robert Jones (646) 445-4801; (646) 201-5447 ggin@evcgroup.com ; bjones@evcgroup.com EVC Group, Inc. Chris Gale (646) 201-5431 cgale@evcgroup.com
AngioDynamics Reports Fiscal 2013 Third Quarter Financial Results
ALBANY, N.Y., (April 8, 2013) - AngioDynamics (NASDAQ: ANGO), a leading provider of innovative, minimally invasive medical devices for vascular access, surgery, peripheral vascular disease and oncology, today reported financial results for the fiscal 2013 third quarter and nine months ended February 28, 2013. Net sales for the third quarter were $81.6 million, compared to $51.6 million reported for the third quarter of fiscal 2012. The Company reported a GAAP net loss of $0.03 per share and adjusted earnings per share of $0.08.
"We had a very challenging sales quarter," said Joseph M. DeVivo, President and Chief Executive Officer. "Our U.S. Sales organization is still managing the effects of significant change while re-establishing positive momentum in our business. Third quarter sales were in line with our reduced expectations, while we continued to execute operationally, generating higher profitability than our revised expectations by successfully delivering cash improvements and cost savings. We remain confident in our business model, and are encouraged by positive movement, including converting several large PICC accounts to BioFlo, selling NanoKnife generators to European Urologists, generating ahead of plan AngioVac sales, recognizing our first U.S. Microsulis sales and executing a U.S. sole-source IDN agreement potentially worth more than $2 million annually. We firmly believe our acquisitions and investments position us to become a more competitive force in the markets we serve, and are committed to delivering top and bottom line growth for our investors."
Q3 FY13 Financial Results
Net sales for the third quarter were $81.6 million, compared to the $51.6 million reported a year ago. On a pro forma basis, which includes sales from Navilyst Medical and excludes sales from LC Beads, net sales for the third quarter decreased 2% compared to prior year pro forma net sales of $83.4 million. On a pro forma basis, Vascular net sales in the third quarter decreased 4% to $69 million compared to $72 million in the prior year period, and Oncology/Surgery net sales increased 10% to $10.4 million from $9.5 million a year ago. Pro forma net sales in the U.S. decreased 5% to $65.9 million from $69.1 million in the prior year period, and International pro forma net sales increased
10% to $15.7 million from $14.3 million a year ago.
The Company narrowed its net loss in the third quarter to $1 million, or $0.03 per share, compared to a net loss of $1.8 million, or $0.07 per share, a year ago. Excluding the items shown in the attached quarterly non-GAAP reconciliation table, adjusted net income was $2.8 million, or $0.08 per share, compared to $1.2 million, or $0.05 per share, a year ago. The year-over-year increase in adjusted net income was due to the Company's ongoing cost reduction initiatives and a reduction of accrued incentive compensation during the third quarter based on the Company's financial performance, which partially offset the lower than expected sales level. Diluted average shares outstanding increased to 35.3 million in the quarter from 25.1 million in the prior year period due to the additional shares issued in conjunction with the Navilyst Medical acquisition.
Third quarter EBITDA grew to $6.5 million, or $0.19 per share, compared to $0.4 million, or $0.02 per share, a year ago. Adjusted EBITDA, excluding the items shown in the attached reconciliation table, increased to $12.7 million, or $0.37 per share, in the third quarter compared to $6.1 million, or $0.24 per share, a year ago.
During the third quarter, operating cash flow improved to $10 million compared to $6.8 million in the prior year quarter. At February 28, 2013, cash and investments were $18.8 million, and debt was $144.4 million.
Select Operational Highlights
Year-to-Date Financial Results
For the nine months ended February 28, 2013, net sales were $252 million, a 54% increase over the $164.1 million reported a year ago and flat on a pro forma basis. Net income was $0.3 million, or $0.01 per share, compared to net income of $1.9 million, or $0.08 per share, as reported a year ago. Adjusted net income, excluding costs relating to the Navilyst Medical acquisition, as well as other costs detailed in the attached reconciliation table, was $9.9 million, or $0.28 per share, compared to $4.7 million, or $0.19 per share, a year ago. Adjusted EBITDA was $39.7 million, or $1.12 per share, compared to $19.4 million, or $0.77 per share, a year ago.
Fiscal 2013 Guidance
Adjusted
Non-GAAP
Sales ($ in mils.) (a) 337 - 341
EBITDA ($ in mils.) (b) (c) 50 - 52
EPS ($) (d) 0.32 - 0.35
a) Fiscal Year 2012 pro forma combined sales excluding LC Beads were $344.3 million.
b) Adjusted result reflects an estimated $16 million in acquisition-related and restructuring costs, which include amortization of inventory basis step-up, accelerated asset depreciation, transaction-related professional fees, employment severance costs, our QCTA program, the closure of the U.K. manufacturing facility, and an impairment charge associated with a discontinued product offering.
c) $16 million in amortization, $8 million in depreciation, and $2 million in purchase accounting expenses related to Vortex Medical and Microsulis acquisitions are excluded.
(d) Approximately 36 million diluted shares outstanding and a 37% tax rate.
AngioDynamics will host a conference call today at 4:30 p.m. Eastern Time to discuss its third quarter results. To participate in the live call, please dial 1-877-941-8609. In addition, a live webcast and archived replay of the call will be available at http://investors.angiodynamics.com. To access the live webcast, please go to the website 15 minutes prior to its start to register, download and install the necessary software.
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 news release, AngioDynamics has reported pro forma sales growth, sales on a constant currency basis, EBITDA (income before interest, taxes, depreciation and amortization), adjusted EBITDA, adjusted net income and adjusted earnings per share. 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 that follow for a reconciliation of non-GAAP measures to measures prepared in accordance with GAAP.
AngioDynamics Inc. is a leading provider of innovative, minimally invasive medical devices used by professional healthcare providers for vascular access, surgery, peripheral vascular disease and oncology. AngioDynamics' diverse product lines include market-leading ablation systems, fluid management systems, vascular access products, angiographic products and accessories, angioplasty products, drainage products, thrombolytic products and venous products. More information is available at www.AngioDynamics.com.
AngioDynamics, the AngioDynamics logo, AngioVac, Acculis, NanoKnife and BioFlo are trademarks and/or registered trademarks of AngioDynamics Inc., an affiliate or a subsidiary.
This release contains 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, 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, 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, including Navilyst Medical and its products, R&D capabilities, infrastructure and employees 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, 2012. AngioDynamics does not assume any obligation to publicly update or revise any forward-looking statements for any reason.
ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED INCOME STATEMENTS
(in thousands, except per share data)
Three months ended Nine months ended
Feb 28, Feb 29, Feb 28, Feb 29,
2013 2012 2013 2012
(unaudited) (unaudited)
Net sales $ 81,571 $ 51,567 $ 251,994 $ 164,097
Cost of sales
Acquired inventory step-up 400 - 3,845 -
Quality call to action 38 912 850 912
Other cost of sales 39,932 21,241 122,552 68,395
Total cost of sales 40,370 22,153 127,247 69,307
Gross profit 41,201 29,414 124,747 94,790
% of net sales 50.5% 57.0% 49.5% 57.8%
Operating expenses
Research and development 5,793 4,574 19,881 15,289
Sales and marketing 18,520 15,802 55,734 47,958
General and administrative 6,046 4,434 19,854 13,371
Amortization of intangibles 4,314 2,320 11,961 6,914
Medical device tax 683 - 683 -
Change in fair value of contingent consideration 630 - 827 -
Acquisition and other non-recurring 5,157 5,041 9,943 7,372
Total operating expenses 41,143 32,171 118,883 90,904
Operating income (loss) 58 (2,757) 5,864 3,886
Other income (expense), net (1,879) (123) (5,707) (1,094)
Income (loss) before income taxes (1,821) (2,880) 157 2,792
Provision for (benefit from) income taxes (829) (1,112) (99) 858
Net income (loss) $ (992) $ (1,768) $ 256 $ 1,934
Earnings (loss) per common share
Basic $ (0.03) $ (0.07) $ 0.01 $ 0.08
Diluted $ (0.03) $ (0.07) $ 0.01 $ 0.08
Weighted average common shares
Basic 34,834 25,129 34,787 25,114
Diluted 34,834 25,129 35,315 25,289
ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(in thousands, except per share data)
Reconciliation of Net Income to non-GAAP Adjusted Net Income:
Three months ended Nine months ended
Feb 28, Feb 29, Feb 28, Feb 29,
2013 2012 2013 2012
(unaudited) (unaudited)
Net income (loss) $ (992) $ (1,768) $ 256 $ 1,934
After tax:
Acquisition and other non-recurring (1) 3,110 2,561 6,158 3,941
Quality Call to Action Program (2) 24 579 540 579
Inventory step-up (3) 254 - 2,442 -
Product recalls (4) - 290 - 1,157
Contingent earn out valuation (5) 400 - 525 -
LC Beads contribution (6) - (474) - (2,885)
Adjusted net income $ 2,797 $ 1,188 $ 9,920 $ 4,726
Reconciliation of Diluted Earnings Per Share to non-GAAP Adjusted Diluted Earnings Per Share:
Three months ended Nine months ended
Feb 28, Feb 29, Feb 28, Feb 29,
2013 2012 2013 2012
(unaudited) (unaudited)
Diluted earnings (loss) per share $ (0.03) $ (0.07) $ 0.01 $ 0.08
After tax:
Acquisition and other non-recurring (1) 0.09 0.10 0.17 0.16
Quality Call to Action Program (2) 0.00 0.02 0.02 0.02
Inventory step-up (3) 0.01 - 0.07 -
Product recalls (4) - 0.01 - 0.05
Contingent earn out valuation (5) 0.01 - 0.01 -
LC Beads contribution (6) - (0.02) - (0.11)
Adjusted diluted earnings per share $ 0.08 * $ 0.05 $ 0.28 * $ 0.19
* Does not sum due to rounding
(1) Includes costs relating to acquisitions, debt financing, business restructuring and executive transitions, and a program to close a manufacturing facility in the U.K.
(2) Direct costs of implementing a comprehensive Quality Call to Action program to review and augment the quality management systems at our Queensbury and Fremont facilities.
(3) Amortization of basis step-up of acquired Navilyst inventory.
(4) Costs attributable to voluntary product recalls .
(5) Impact of revaluation of contingent earn outs related to acquisitions
(6) Reflects estimated contribution of LC Beads distribution contract which expired on December 31, 2011.
ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(in thousands, except per share data)
Reconciliation of Net Income to EBITDA and Adjusted EBITDA:
Three months ended Nine months ended
Feb 28, Feb 29, Feb 28, Feb 29,
2013 2012 2013 2012
(unaudited) (unaudited)
Net income (loss) $ (992) $ (1,768) $ 256 $ 1,934
Provision for (benefit from) income taxes (829) (1,112) (99) 858
Other income (expense), net 1,879 123 5,707 1,094
Amortization of intangibles 4,314 2,320 11,961 6,914
Depreciation 2,126 868 6,419 3,048
EBITDA 6,498 431 24,244 13,848
Acquisition and other non-recurring (1) 5,157 5,041 9,943 7,372
Quality Call to Action Program (2) 38 912 850 912
Inventory step-up (3) 400 - 3,845 -
Product recalls (4) - 457 - 1,822
Contingent earn out revaluation (5) 630 - 827 -
LC Beads contribution (6) - (747) - (4,544)
Adjusted EBITDA $ 12,723 $ 6,094 $ 39,709 $ 19,410
EBITDA per common share
Assumes Diluted $ 0.19 $ 0.02 $ 0.69 $ 0.55
Adjusted EBITDA per common share
Assumes Diluted $ 0.37 $ 0.24 $ 1.12 $ 0.77
Reconciliation of Operating Income to non-GAAP Adjusted Operating Income:
Three months ended Nine months ended
Feb 28, Feb 29, Feb 28, Feb 29,
2013 2012 2013 2012
(unaudited) (unaudited)
Operating income (loss) $ 58 $ (2,757) $ 5,864 $ 3,886
Acquisition and other non-recurring (1) 5,157 5,041 9,943 7,372
Quality Call to Action Program (2) 38 912 850 912
Inventory step-up (3) 400 - 3,845 -
Product recalls (4) - 457 - 1,822
Contingent earn out revaluation (5) 630 - 827 -
LC Beads contribution (6) - (747) - (4,544)
Adjusted Operating income $ 6,283 $ 2,906 $ 21,329 $ 9,448
(1) Includes costs relating to acquisitions, debt financing, business restructuring and executive transitions, and a program to close a manufacturing facility in the U.K.
(2) Direct costs of implementing a comprehensive Quality Call to Action program to review and augment the quality management systems at our Queensbury and Fremont facilities.
(3) Amortization of basis step-up of acquired Navilyst inventory.
(4) Costs attributable to voluntary product recalls .
(5) Impact of revaluation of contingent earn outs related to acquisitions
(6) Reflects estimated contribution of LC Beads distribution contract which expired on December 31, 2011.
ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED INCOME STATEMENT NON GAAP RECONCILIATION
FOR THE QUARTER ENDED FEBRUARY 28, 2013
(in thousands, except per share data)
Quality Acquisition Severance/
GAAP Control Related Restructuring Other NON GAAP
Results Initiative Costs Costs Items, Net Results
Net sales $ 81,571 $ 81,571
Cost of sales 40,370 (38) (400) 39,932
Gross profit 41,201 38 400 - - 41,639
% of net sales 50.5% 51.0%
Operating expenses
Research and development 5,793 5,793
Sales and marketing 18,520 18,520
General and administrative 6,046 6,046
Amortization of intangibles 4,314 4,314
Medical Device tax 683 683
Contingent earn out revaluation 630 (630) -
Acquisition and other non-recurring 5,157 (928) (1,578) (2,651) -
Total operating expenses 41,143 - (1,558) (1,578) (2,651) 35,356
Operating income 58 38 1,958 1,578 2,651 6,283
Other income (expense), net (1,879) (1,879)
Income (loss) before income taxes (1,821) 38 1,958 1,578 2,651 4,404
Provision for (benefit from) income taxes (829) 14 878 576 968 1,607
Net income (loss) $ (992) $ 24 $ 1,080 $ 1,002 $ 1,683 $ 2,797
Earnings (loss) per common share
Assumes Diluted $ (0.03) $ 0.00 $ 0.03 $ 0.03 $ 0.05 $ 0.08
Weighted average common shares
Assumes Diluted 35,334 35,334 35,334 35,334 35,334 35,334
Effective Tax Rate 46% 37% 45% 37% 37% 37%
ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED INCOME STATEMENT NON GAAP RECONCILIATION
FOR THE NINE MONTHS ENDED FEBRUARY 28, 2013
(in thousands, except per share data)
Quality Acquisition Severance/
GAAP Control Related Restructuring Other NON GAAP
Results Initiative Costs Costs Items, Net Results
Net sales $ 251,994 $ 251,994
Cost of sales 127,247 (850) (3,845) 122,552
Gross profit 124,747 850 3,845 - - 129,442
% of net sales 49.5% 51.4%
Operating expenses
Research and development 19,881 19,881
Sales and marketing 55,734 55,734
General and administrative 19,854 19,854
Amortization of intangibles 11,961 11,961
Medical device tax 683 683
Contingent earn out revaluation 827 (827) -
Acquisition and other non-recurring 9,943 (2,924) (4,396) (2,623) -
Total operating expenses 118,883 - (3,751) (4,396) (2,623) 108,113
Operating income 5,864 850 7,596 4,396 2,623 21,329
Other income (expense), net (5,707) (5,707)
Income before income taxes 157 850 7,596 4,396 2,623 15,622
Provision for income taxes (99) 310 2,929 1,605 957 5,702
Net income (loss) $ 256 $ 540 $ 4,667 $ 2,791 $ 1,666 $ 9,920
Earnings per common share
Assumes Diluted $ 0.01 $ 0.02 $ 0.13 $ 0.08 $ 0.05 $ 0.28
Weighted average common shares
Assumes Diluted 35,315 35,315 35,315 35,315 35,315 35,315
Effective Tax Rate -63% 37% 39% 37% 37% 37%
ANGIODYNAMICS, INC. AND SUBSIDIARIES
PRELIMINARY NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY
(unaudited in thousands)
Three months ended (b) Nine months ended (c)
Feb 28, Feb 29, % Feb 28, Feb 29, %
2013 2012 Growth 2013 2012 Growth
Net Sales by Product Category
Vascular
Peripheral Vascular $ 42,616 $ 22,852 86% $ 131,677 $ 66,899 97%
Vascular Access 26,391 15,062 75% 79,732 45,863 74%
Total Vascular 69,007 37,914 82% 211,409 112,762 87%
Oncology/Surgery 10,449 13,653 (23%) 33,688 51,335 (34%)
Supply Agreement 2,115 - N/A 6,897 - N/A
Total $ 81,571 $ 51,567 58% $ 251,994 $ 164,097 54%
0 0 0 0
Net Sales by Geography
United States $ 65,899 $ 43,629 51% $ 203,579 $ 140,587 45%
International 15,672 7,938 97% 48,415 23,510 106%
Total $ 81,571 $ 51,567 58% $ 251,994 $ 164,097 54%
PRO FORMA (a)
Net Sales by Product Category
Vascular
Peripheral Vascular $ 42,616 $ 44,412 (4%) $ 131,677 $ 131,926 (0%)
Vascular Access 26,391 27,598 (4%) 79,732 83,306 (4%)
Total Vascular 69,007 72,010 (4%) 211,409 215,232 (2%)
Oncology/Surgery 10,449 9,521 10% 33,688 30,080 12%
Supply Agreement 2,115 1,838 15% 6,897 7,037 (2%)
Total $ 81,571 $ 83,369 (2%) $ 251,994 $ 252,349 (0%)
Net Sales by Geography
United States $ 65,899 $ 69,064 (5%) $ 203,579 $ 210,247 (3%)
International 15,672 14,305 10% 48,415 42,102 15%
Total $ 81,571 $ 83,369 (2%) $ 251,994 $ 252,349 (0%)
(a) As if AngioDynamics (excluding LC Beads) and Navilyst Medical were combined in all periods.
(b) Days sales outstanding for the three months ended Feb 28, 2013 and Feb 29, 2012, were 60 and 61 days, respectively.
(c) Days sales outstanding for the nine months ended Feb 28, 2013 and Feb 29, 2012, were 187 and 188 days, respectively.
ANGIODYNAMICS, INC. AND SUBSIDIARIES
PRO FORMA PRODUCT LINE NET SALES EXCLUDING LCBEADS
Three months ended Nine months ended
Feb 28, Feb 29, % Feb 28, Feb 29, %
2013 2012 Growth 2013 2012 Growth
(unaudited) (unaudited)
Net Sales by Product Line
Vascular
Peripheral Vascular
Fluid Management $ 19,096 $ 20,674 (8%) $ 60,302 $ 62,179 (3%)
Venacure EVLT 10,086 10,482 (4%) 30,325 29,366 3%
Core products 13,713 13,254 3% 40,442 39,896 1%
Other (279) 2 N/A 608 484 26%
Total Peripheral Vascular 42,616 44,412 (4%) 131,677 131,925 (0%)
Vascular Access
PICCS 12,550 13,703 (8%) 38,455 40,803 (6%)
Ports 7,571 7,641 (1%) 23,080 23,296 (1%)
Dialysis 4,813 5,174 (7%) 14,194 15,883 (11%)
Other 1,457 1,080 35% 4,003 3,324 20%
Total Vascular Access 26,391 27,598 (4%) 79,732 83,306 (4%)
Total Vascular 69,007 72,010 (4%) 211,409 215,231 (2%)
Oncology/Surgery
Thermal Ablation 6,290 5,839 8% 19,791 17,424 14%
Nanoknife 2,621 2,029 29% 8,792 7,495 17%
Other 1,538 1,653 (7%) 5,105 5,161 (1%)
Total Oncology/Surgery 10,449 9,521 10% 33,688 30,080 12%
Supply Agreement 2,115 1,838 15% 6,897 7,038 (2%)
Total Net Sales $ 81,571 $ 83,369 (2%) $ 251,994 $ 252,349 (0%)
0 0 $ -
Net Sales by Geography
United States $ 65,899 $ 69,064 (5%) $ 203,579 $ 210,247 (3%)
International 15,672 14,305 10% 48,415 42,102 15%
Total $ 81,571 $ 83,369 (2%) $ 251,994 $ 252,349 (0%)
ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
Feb 28, May 31,
2013 2012
(unaudited) (unaudited)
Assets
Current Assets
Cash and cash equivalents $ 16,625 $ 23,508
Escrow receivable - 2,500
Marketable securities 2,154 14,070
Total cash, escrow receivable and investments 18,779 40,078
Receivables, net 45,110 48,588
Inventories, net 61,973 55,823
Deferred income taxes 6,754 4,923
Prepaid income taxes 4,194 3,180
Prepaid expenses and other 9,630 6,646
Total current assets 146,440 159,238
Property, plant and equipment, net 61,187 55,915
Intangible assets, net 219,238 147,266
Goodwill 356,692 308,912
Deferred income taxes 7,268 39,198
Other non-current assets 5,646 11,240
Total Assets $ 796,471 $ 721,769
Liabilities and Stockholders' Equity
Current portion of long-term debt $ 7,500 $ 7,500
Current portion of contingent consideration 9,121 -
Other current liabilities 50,209 47,922
Total current liabilities 66,830 55,422
Long-term debt, net of current portion 136,875 142,500
Contingent consideration, net of current portion 65,173 -
Other long-term liabilities 236 327
Total Liabilities 269,114 198,249
Stockholders' equity 527,357 523,520
Total Liabilities and Stockholders' Equity $ 796,471 $ 721,769
Shares outstanding 35,041 34,826
ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Three months ended Nine months ended
Feb 28, Feb 29, Feb 28, Feb 29,
2013 2012 2013 2012
(unaudited) (unaudited) (unaudited) (unaudited)
Cash flows from operating activities:
Net income (loss) $ (992) $ (1,768) $ 256 $ 1,934
Depreciation and amortization 6,410 3,188 18,571 9,962
Change in fair value of contingent consideration 630 - 827 -
Tax effect of exercise of stock options 82 (39) (422) (237)
Deferred income taxes 1,915 (1,305) 4,090 (247)
Stock-based compensation 997 1,121 3,372 2,998
Amortization of inventory step-up 400 - 3,845 -
Other 1,304 314 733 (178)
Changes in operating assets and liabilities
Receivables 2,454 4,728 3,957 372
Inventories 644 1,269 (9,308) (277)
Accounts payable and accrued liabilities (3,273) 2,565 (10,134) 3,457
Other (571) (3,284) (273) (5,282)
Net cash provided by operating activities 10,000 6,789 15,514 12,502
Cash flows from investing activities:
Additions to property, plant and equipment (2,921) (821) (7,708) (1,879)
Acquisition of businesses, net of cash acquired (10,966) (200) (25,274) (500)
Proceeds from sale of assets - - 801 1,000
Change in restricted cash 2,500 - 2,500 -
Purchases, sales and maturities of marketable securities, net - (15,684) 11,855 (24,061)
Net cash used in investing activities (11,387) (16,705) (17,826) (25,440)
Cash flows from financing activities:
Repayment of long-term debt (1,875) (70) (5,625) (205)
Proceeds from exercise of stock options and ESPP 620 1,062 1,096 3,312
Repurchase and retirement of shares - - - (2,104)
Net cash (used in) provided by financing activities (1,255) 992 (4,529) 1,003
Effect of exchange rate changes on cash (54) 16 (42) (2)
Increase (Decrease) in cash and cash equivalents (2,696) (8,908) (6,883) (11,937)
Cash and cash equivalents
Beginning of period 19,321 42,955 23,508 45,984
End of period $ 16,625 $ 34,047 $ 16,625 $ 34,047
Last updated: Apr 8, 2013