Attached files

file filename
8-K - CURRENT REPORT - ANGIODYNAMICS INCan37286484-8k.htm
Exhibit 99.1
 

 
FOR IMMEDIATE RELEASE
 
 
Company Contact:
Investor Relations Contacts:
Media Contact:
AngioDynamics Inc.
Caitlin Stefanik
(518) 795-1418
cstefanik@angiodynamics.com
 
FTI Consulting
Jim Polson
(312) 553-6730
Jim.Polson@fticonsulting.com,
Kotaro Yoshida
(212) 850-5690
Kotaro.Yoshida@fticonsulting.com
FTI Consulting
Kimberly Ha
(212) 850-5612
kimberly.ha@fticonsulting.com


AngioDynamics Reports Fiscal 2017 Fourth Quarter and Full-Year Results
 
Company posts record full-year adjusted EPS and Free Cash Flow and issues FY2018 Financial Guidance
 
·
Q4 net sales of $86.9 million, down 7% year-over-year
·
Q4 GAAP loss per share of $0.30; adjusted EPS of $0.19
·
Full Year net sales of $349.6 million, down 1% year-over-year
·
Full Year GAAP earnings per share of $0.19; Adjusted EPS of $0.73, up 22% compared to FY2016
·
Full Year operating cash generation of $55.7 million; free cash flow generation of $52.7 million
 
ALBANY, N.Y., July 18, 2017 (GLOBE NEWSWIRE) – AngioDynamics (NASDAQ:ANGO), a leading provider of innovative, minimally invasive medical devices for vascular access, surgery, peripheral vascular disease and oncology, today reported fourth quarter and full year financial results for the 2017 fiscal year ended May 31, 2017.

“The quarter, and year, reflect a commitment to strengthening our business, improving our core operational efficiency and making strategic decisions that will enable long-term, sustainable top-line growth as we outlined in our recent Investor Day, held in April,” said Jim Clemmer, President and Chief Executive Officer of AngioDynamics. “Over the course of the year, we have worked hard to become a profitable, efficiently run operating company. We ended the year with record high Adjusted EPS of $0.73 and free cash flow of more than $52 million. These are important measures as we look at opportunities to spur growth in fiscal year 2018 and beyond.”

Fourth Quarter 2017 Financial Results
Net sales for the fiscal fourth quarter were $86.9 million compared with $93.4 million a year ago. Currency did not have an impact in the quarter.
 
1

Peripheral Vascular net sales in the fourth quarter were $54.0 million, compared to $55.6 million in the fiscal year 2016 fourth quarter. Vascular Access net sales in the fourth quarter were $24.2 million, compared to $24.8 million a year ago. Fourth quarter Oncology/Surgery net sales were $8.7 million, down from $13.0 million in the fiscal year 2016 fourth quarter, primarily due to a $2.6 million reserve related to a recall and voluntary market withdrawal of our Acculis Microwave Tissue Ablation System.
 
Overall U.S. net sales in the fourth quarter were $70.8 million, compared to $75.6 million a year ago. Overall International net sales in the fourth quarter were $16.1 million compared to $17.8 million a year ago.

Gross margins for the fourth quarter of 2017 were 48.7%, compared to 44.5% a year ago. In the fourth quarter of fiscal 2017, the Company recorded a net loss of $10.9 million, or $0.30 on a per share basis. The Company recorded a net loss of $43.1 million, or $1.19 on a per share basis, in the fourth quarter of fiscal 2016. Excluding the items shown in the attached quarterly non-GAAP reconciliation table, adjusted net income for the fourth quarter of fiscal 2017 was $6.8 million, or $0.19 per share, compared to an adjusted net income of $7.4 million, or $0.20 per share, in the fourth quarter of fiscal 2016.

Excluding the items shown in the attached quarterly non-GAAP reconciliation table, adjusted net income for the fourth quarter of fiscal 2017 was $6.8 million, or $0.19 per share, compared to an adjusted net income of $7.4 million, or $0.20 per share, in the fourth quarter of fiscal 2016. Adjusted EBITDAS in the fourth quarter of fiscal 2017, excluding the items shown in the attached reconciliation table, was $15.0 million compared to $14.2 million in the fourth quarter of fiscal 2016. The primary adjustments for both net income and EBITDAS were primarily due to a reserve related to previously disclosed legal matters related to Department of Justice subpoenas in fiscal year 2017 and a tax valuation allowance in fiscal year 2016.
 
In the fourth quarter of fiscal 2017, the Company generated $19.0 million in operating cash flow and $18.3 million in free cash flow. As of May 31, 2017, cash and cash equivalents were $47.5 million and debt was $97.5 million.

Twelve Months Financial Results
For the twelve months ended May 31, 2017, net sales were $349.6 million compared to the $353.9 million reported a year ago. The Company recorded net income of $7.0 million, or $0.19 per share, compared to a net loss of $43.6 million, or $1.21 per share, reported a year ago. Excluding the items shown in the attached quarterly non-GAAP reconciliation table, adjusted net income was $27.0 million, or $0.73 per share, compared to adjusted net income of $21.8 million, or $0.60 per share, a year ago. Adjusted EBITDAS, excluding the items shown in the attached reconciliation table, was $61.5 million, compared to $53.1 million in the year ago period. 

“Throughout the 2017 fiscal year, we made strategic decisions to position ourselves for our stated long-term growth objectives. Some of these decisions included writing off assets that we no longer view as strategically aligned, consolidating our physical footprint, evaluating our international opportunities and accelerating previously disclosed legal matters,” said Michael C. Greiner, Executive Vice President and Chief Financial Officer of AngioDynamics. “Even with those items impacting our financial results, we still showed the strength of our business, and balance sheet, through gross margin expansion, EPS growth and strong cash flow.”
 
2

 
Mr. Greiner added, “During the year, we generated more than $52 million in free cash flow, paid down $24 million in outstanding debt, repurchased $13.6 million of our common shares, made $10.1 million in contingent consideration payments and refinanced our credit facility to support future investment opportunities.”
 
Fiscal Year 2018 Financial Guidance
The Company issued its FY2018 financial guidance affirming a net sales range of $352 to $359 million, adjusted earnings per share (EPS) of $0.64 to $0.68 and free cash flow of greater than $35 million. 

Conference Call
AngioDynamics will host a conference call and webcast today at 8:00am ET to discuss its fourth quarter and full year results and answer questions. To participate in the live call by telephone, please call 888-299-7212 and reference the Conference ID: 6053267. In addition, a live webcast and archived replay of the call will be available at investors.angiodynamics.com/events. 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 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 that follow for a reconciliation of non-GAAP measures to measures prepared in accordance with GAAP.

About AngioDynamics
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 drainage products, thrombolytic products and venous products. More information is available at AngioDynamics.com.

3

Trademarks
AngioDynamics, the AngioDynamics logo, and Acculis are trademarks and/or registered trademarks of AngioDynamics Inc., an affiliate or a subsidiary.

Safe Harbor
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, infringement of AngioDynamics’ technology or assertions that AngioDynamics’ technology infringes the technology of fourth 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 fourth-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 report 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.

In the United States, the NanoKnife System has received a 510(k) clearance by the Food and Drug Administration for use in the surgical ablation of soft tissue, and is similarly approved for commercialization in Canada, the European Union and Australia. The NanoKnife System has not been cleared for the treatment or therapy of a specific disease or condition.
 
4

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
   
13,482
     
3,493
     
25,510
     
12,591
 
Medical device excise tax
   
(1,837
)
   
-
     
(1,837
)
   
2,416
 
Total operating expenses
   
51,668
     
43,251
     
161,202
     
173,298
 
Operating  income
   
(9,333
)
   
(1,724
)
   
14,967
     
1,018
 
Other (expense), net
   
(695
)
   
(1,098
)
   
(3,120
)
   
(4,271
)
Income (loss) before income taxes
   
(10,028
)
   
(2,822
)
   
11,847
     
(3,253
)
Income tax expense (benefit)
   
885
     
40,253
     
4,839
     
40,337
 
Net income (loss)
 
$
(10,913
)
 
$
(43,075
)
 
$
7,008
   
$
(43,590
)
                                 
Earnings (loss) per share
                               
Basic
 
$
(0.30
)
 
$
(1.19
)
 
$
0.19
   
$
(1.21
)
Diluted
 
$
(0.30
)
 
$
(1.19
)
 
$
0.19
   
$
(1.21
)
                                 
Weighted average shares outstanding
                               
Basic
   
36,655
     
36,242
     
36,617
     
36,161
 
Diluted
   
36,655
     
36,242
     
36,959
     
36,161
 
                                 
 
 
 
5

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)
 
$
(10,913
)
 
$
(43,075
)
 
$
7,008
   
$
(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)
   
13,482
     
3,493
     
25,510
     
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
 
$
(0.30
)
 
$
(1.19
)
 
$
0.19
   
$
(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)
   
0.37
     
0.10
     
0.69
     
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%.
6

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, 2017
   
May 31, 2016
   
May 31, 2017
   
May 31, 2016
 
   
(unaudited)
   
(unaudited)
 
Net income (loss)
 
$
(10,913
)
 
$
(43,075
)
 
$
7,008
   
$
(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
   
(1,958
)
   
3,413
     
45,334
     
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)
   
13,482
     
3,493
     
25,510
     
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
 
$
(0.05
)
 
$
0.09
   
$
1.23
   
$
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.
   
 
7

ANGIODYNAMICS, INC. AND SUBSIDIARIES
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY
(unaudited in thousands)
 
 
 
   
Three months ended
   
Twelve months ended
 
Net Sales by Product Category
 
May 31, 2017
   
May 31, 2016
   
% Growth
   
Currency Impact
(Pos) Neg
   
Constant Currency Growth
   
May 31, 2017
   
May 31, 2016
   
% Growth
   
Currency Impact
(Pos) Neg
   
Constant Currency Growth
 
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%
 
 
 
8

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
   
36,804
     
21,942
 
Current portion of long-term debt
   
5,000
     
16,250
 
Current portion of contingent consideration
   
9,625
     
12,919
 
   Total current liabilities
   
69,516
     
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
   
190,934
     
218,966
 
                 
Stockholders' equity
   
517,027
     
507,228
 
   Total Liabilities and Stockholders' Equity
 
$
707,961
   
$
726,194
 
                 
 
9

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)
 
$
(10,913
)
 
$
(43,075
)
 
$
7,008
   
$
(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
   
18,619
     
1,085
     
17,214
     
(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
 
 
 
10

ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(in thousands)
 
 
Reconciliation of Free Cash Flows:
 
   
Three months ended
   
Twelve months ended
 
   
May 31,
2017
   
May 31,
2016
   
May 31,
2017
   
May 31,
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
 
 
 
 
 
11