- Fourth Quarter of Fiscal 2014 Net sales increased 4% to $94.1 million; Average Daily Sales grew 7%, excluding supply agreement
- Q4 FY14 GAAP loss of $0.03 per share; Non-GAAP adjusted net income, excluding amortization, of $0.18 per share
- Q4 FY14 Operating cash flow of $10.1 million
- Company introduces financial guidance for FY2015
ALBANY, N.Y., July 23, 2014 (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 financial results for the fourth quarter and fiscal year ended May 31, 2014.
"The strong top-line performance generated throughout fiscal year 2014 continued in the fourth quarter. We experienced a 7% increase in Average Daily Sales (ADS), excluding revenue from the Boston Scientific agreement, driving us to a fifth consecutive quarter of improved sales results," said Joseph M. DeVivo, President and Chief Executive Officer. "Capping off a very successful year for AngioDynamics, this strong sales performance was driven by our key growth drivers, including the BioFlo family of products in our Vascular Access business, AngioVac cannula and circuit in our Peripheral Vascular business and Acculis microwave system in our Oncology/Surgery business. All three of our businesses posted year-over-year growth for the second consecutive quarter, and we are particularly pleased with the continued turnaround in Vascular Access, which grew 5% over last year as more customers are realizing the clinical benefits of our disruptive BioFlo technology.
"Having achieved our goal of mid-single digit annual sales growth for fiscal 2014, we are well positioned for continued strong top-line performance as we enter fiscal 2015," Mr. DeVivo added. "As we progress through fiscal year 2015 we will continue to implement our Operational Excellence plan and expect earnings growth to outpace sales increases."
Q4 FY14 Financial Results
Net sales of $94.1 million were up 4% compared with last year's fourth quarter net sales of $90 million. Excluding the planned wind-down of the supply agreement with Boston Scientific (BSC), fourth quarter sales were up 5% to $92.9 million compared to $88.4 million in last year's fourth quarter. The following sales comparisons exclude the BSC supply agreement.
Peripheral Vascular net sales in the fourth quarter increased 6% to $50.9 million compared to $48 million in the prior year period. Vascular Access net sales increased 5% to $28.3 million compared to $27 million in the year ago quarter. Oncology/Surgery net sales of $13.7 million increased 1% compared to the year ago quarter. Net sales in the U.S. increased 6% to $73.7 million from $69.7 million in the prior year period. International net sales grew 2% to $19.2 million from $18.8 million in last year's fourth quarter.
The Company's net loss in the fourth quarter was $1.1 million, or $0.03 on a per share basis, compared to net loss of $0.9 million, or $0.02 per share, a year ago. During AngioDynamics' fourth quarter of fiscal 2014, the state of New York enacted a reform package eliminating the income tax on qualified New York state manufacturers. As a result, anticipated future benefits from net tax assets were eliminated requiring the Company to record a non-cash charge totaling $1.2 million, or $0.03 per share, during the quarter. Excluding the items shown in the attached quarterly non-GAAP reconciliation table, adjusted net income was $6.4 million, or $0.18 per share, for the fourth quarter compared to net income of $5.2 million, or $0.15 per share, for the year ago quarter.
Fourth quarter EBITDA grew to $9.9 million, or $0.28 per share, compared to $7.9 million, or $0.22 per share, in the year ago comparable period. Adjusted EBITDA, excluding the items shown in the attached reconciliation table, was $14.7 million, or $0.41 per share, compared to $13.7 million, or $0.39 per share, in the year ago comparable period.
At May 31, 2014, cash and investments were $17.9 million and debt was $142.7 million.
Recent Events
- Novation awarded AngioDynamics an Innovative Technology Contract covering BioFlo PICC and BioFlo Port products. Unlike other thromboresistant products, the technology behind the Company's disruptive BioFlo devices is designed to be both present throughout the entire catheter and permanent, leading to decreased accumulation of catheter-related thrombus without incorporation of heparin, antibiotics or antimicrobials, or any other transient materials typically associated with coated or impregnated technologies.
- The Company received Certificate to Foreign Governments (CFGs) from the U.S. Food and Drug Administration covering all Vascular Access and Peripheral Vascular products manufactured in its Queensbury facility. CFGs allow for the commercialization of these products in countries that require a U.S. FDA CFG, along with other appropriate regulatory documentation specific to the country.
- AngioDynamics announced FDA clearance for the Celerity tip location system and began shipping to U.S. customers in mid-July 2014. The Celerity System has been cleared by the FDA as an adjunct to aid in positioning Peripherally Inserted Central Catheters (PICCs) in adults by providing real time catheter tip location utilizing the patient's cardiac electrical activity.
- Howard W. Donnelly, President of Concert Medical LLC, was named Chairman of AngioDynamics' Board of Directors.
- Following the completion of its New York Distribution Center of Excellence, AngioDynamics began construction of its New York Manufacturing Center of Excellence, as part of its Operational Excellence program that is expected to save the Organization $15 million to $18 million over the next three years.
- The Company received Premier Inc.'s first Supplier Horizon Award presented at Premier's annual Breakthroughs Conference and Exhibition in San Antonio. The Company was recognized in the Nursing category based on exceptional local customer service and engagement, value creation through clinical excellence and commitment to lower costs.
Full Year Financial Results
As part of the fiscal year-end financial closing process, the Company identified an immaterial accounting error resulting from the ERP implementation in January 2014. The Company has concluded that this error was not material to its previously issued consolidated financial statements and has revised its previously reported results for the third quarter fiscal 2014 to correct this error. As a result, the Company's fiscal 2014 third quarter financial results were revised downward by $0.7 million incremental pretax cost of sales, or $0.01 per share. Adjusted EPS for the fiscal 2014 third quarter was revised to $0.14 from $0.16. This revision is included in the fiscal 2014 annual financial results and third quarter fiscal 2014 financial results will be adjusted for future presentations of quarterly financial results.
For the full year ended May 31, 2014, net sales were $354.5 million, a 4% increase compared to the $342 million reported a year ago. The Company's net income was $3.1 million, or $0.09 per share, compared to net loss of $0.6 million, or $0.02 per share, reported a year ago. Excluding the items shown in the attached quarterly non-GAAP reconciliation table, adjusted net income was $20.6 million, or $0.58 per share, compared to net income of $22.7 million, or $0.64 per share, a year ago. EBITDA was $38.3 million, or $1.08 per share, compared to $32.3 million, or $0.91 per share, a year ago. Adjusted EBITDA, excluding the items shown in the attached reconciliation table, was $52.2 million, or $1.47 per share, compared to $57 million, or $1.61 per share, in the year ago period.
Fiscal 2015 and First Quarter Guidance
"Building on our improved sales performance throughout 2014, we are guiding to a full fiscal year range of $362 million to $368 million in revenue, reflecting 3-5% growth excluding the impact of the planned wind down of our supply agreement, which we expect to decline by approximately $4 million as compared to fiscal 2014," said Mark Frost, Executive Vice President and Chief Financial Officer. "We anticipate delivering stronger operating leverage in fiscal year 2015 and are guiding to adjusted earnings per share (EPS), of $0.64-$0.70, representing a 10-21% increase over fiscal 2014.
"We anticipate revenue to range from $83 million to $86 million in the first quarter of fiscal 2015, a 4% increase at the top end of the range, excluding the wind-down reduction," Mr. Frost continued. "Adjusted EPS is expected to be in the range of $0.08-$0.12."
Conference Call
AngioDynamics will host a conference call today at 4:30 p.m. Eastern Time to discuss its fourth quarter results. To participate in the live call by telephone, please call 1-888-438-5525 and reference the Conference ID: 2297923. In addition, a live webcast, available slides 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 net sales, net of a supply agreement; Average Daily Sales (ADS) growth net of a supply agreement, which is calculated as a growth rate of total sales per shipping day as compared to the prior year quarter; 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.
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, angioplasty products, drainage products, thrombolytic products and venous products. More information is available at www.AngioDynamics.com.
Trademarks
AngioDynamics, the AngioDynamics logo, Acculis, AngioVac and BioFlo are trademarks and/or registered trademarks of AngioDynamics Inc., an affiliate or a subsidiary. Celerity is a trademark and/or registered trademark of Medical Components Inc.
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, 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, 2013. 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 | Twelve months ended | |||
| May 31, | May 31, | May 31, | May 31, | |
| 2014 | 2013 | 2014 | 2013 | |
| (unaudited) | (unaudited) | |||
| Net sales | $ 94,065 | $ 90,032 | $ 354,455 | $ 342,026 |
| Cost of sales | ||||
| Acquired inventory step-up | -- | -- | 150 | 3,845 |
| Quality call to action | -- | -- | -- | 850 |
| Other cost of sales | 46,534 | 45,790 | 174,444 | 168,342 |
| Total cost of sales | 46,534 | 45,790 | 174,594 | 173,037 |
| Gross profit | 47,531 | 44,242 | 179,861 | 168,989 |
| % of net sales | 50.5% | 49.1% | 50.7% | 49.4% |
| Operating expenses | ||||
| Research and development | 6,753 | 6,438 | 27,510 | 26,319 |
| Sales and marketing | 21,464 | 20,387 | 83,200 | 76,121 |
| General and administrative | 6,939 | 6,273 | 26,035 | 26,127 |
| Amortization of intangibles | 3,926 | 4,384 | 16,797 | 16,345 |
| Medical device tax | 874 | 917 | 3,829 | 1,600 |
| Change in fair value of contingent consideration | 763 | 756 | (1,718) | 1,583 |
| Acquisition and other non-recurring | 3,063 | 3,857 | 10,760 | 13,800 |
| Total operating expenses | 43,782 | 43,012 | 166,413 | 161,895 |
| Operating income | 3,749 | 1,230 | 13,448 | 7,094 |
| Other income (expense), net | (1,478) | (2,030) | (7,068) | (7,737) |
| Income (loss) before income taxes | 2,271 | (800) | 6,380 | (643) |
| Provision for (benefit from) income taxes | 3,349 | 68 | 3,292 | (31) |
| Net income (loss) | $ (1,078) | $ (868) | $ 3,088 | $ (612) |
| Earnings (loss) per common share | ||||
| Basic | $ (0.03) | $ (0.02) | $ 0.09 | $ (0.02) |
| Diluted | $ (0.03) | $ (0.02) | $ 0.09 | $ (0.02) |
| Weighted average common shares | ||||
| Basic | 35,278 | 34,906 | 35,136 | 34,817 |
| Diluted | 35,278 | 34,906 | 35,440 | 34,817 |
| 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 | Twelve months ended | |||
| May 31, | May 31, | May 31, | May 31, | |
| 2014 | 2013 | 2014 | 2013 | |
| (unaudited) | (unaudited) | |||
| Net income (loss) | $ (1,078) | $ (868) | $ 3,088 | $ (612) |
| After tax: | ||||
| Acquisition and other non-recurring (1) | 3,292 | 2,809 | 8,446 | 8,967 |
| Quality Call to Action Program (2) | -- | -- | -- | 540 |
| Inventory step-up (3) | -- | -- | 95 | 2,442 |
| Contingent earn out valuation (4) | 485 | 480 | (2,914) | 1,005 |
| Impact of NYS tax reform legislation (5) | 1,173 | -- | 1,173 | -- |
| Amortization of intangibles | 2,493 | 2,783 | 10,666 | 10,380 |
| Adjusted net income excluding amortization | $ 6,365 | $ 5,205 | $ 20,555 | $ 22,721 |
| 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, | |
| 2014 | 2013 | 2014 | 2013 | |
| (unaudited) | (unaudited) | |||
| Diluted earnings (loss) per share | $ (0.03) | $ (0.02) | $ 0.09 | $ (0.02) |
| After tax: | ||||
| Acquisition and other non-recurring (1) | 0.09 | 0.08 | 0.24 | 0.25 |
| Quality Call to Action Program (2) | 0.00 | 0.00 | 0.00 | 0.02 |
| Inventory step-up (3) | 0.00 | 0.00 | 0.00 | 0.07 |
| Contingent earn out valuation (4) | 0.01 | 0.01 | (0.08) | 0.03 |
| Impact of NYS tax reform legislation (5) | 0.03 | 0.00 | 0.03 | 0.00 |
| Amortization of intangibles | 0.07 | 0.08 | 0.30 | 0.29 |
| Adjusted diluted earnings per share excluding amortization | $ 0.18 | $ 0.15 | $ 0.58 | $ 0.64 |
| Weighted average common shares | ||||
| Assumes Diluted | 35,653 | 35,409 | 35,440 | 35,354 |
| (1) Includes costs relating to acquisitions, debt financing, business restructuring, litigation and facility consolidation costs. | ||||
| (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 inventory. | ||||
| (4) Impact of revaluation of contingent earn outs related to acquisitions. | ||||
| (5) Impact of deferred tax assets eliminated based on NYS tax reform package in our fourth quarter fiscal 2014. | ||||
| ANGIODYNAMICS, INC. AND SUBSIDIARIES | ||||
| GAAP TO NON-GAAP RECONCILIATION (Continued) | ||||
| (in thousands, except per share data) | ||||
| Reconciliation of Net Income to EBITDA and Adjusted EBITDA: | ||||
| Three months ended | Twelve months ended | |||
| May 31, | May 31, | May 31, | May 31, | |
| 2014 | 2013 | 2014 | 2013 | |
| (unaudited) | (unaudited) | |||
| Net income (loss) | $ (1,078) | $ (868) | $ 3,088 | $ (612) |
| Provision for (benefit from) income taxes | 3,349 | 68 | 3,292 | (31) |
| Other income (expense), net | 1,478 | 2,030 | 7,068 | 7,737 |
| Amortization of intangibles | 3,926 | 4,384 | 16,797 | 16,345 |
| Depreciation | 2,214 | 2,269 | 8,103 | 8,879 |
| EBITDA | 9,889 | 7,883 | 38,348 | 32,318 |
| Acquisition and other non-recurring (1) | 2,687 | 3,857 | 10,004 | 13,800 |
| Stock-based compensation | 1,390 | 1,237 | 5,412 | 4,609 |
| Quality Call to Action Program (2) | -- | -- | -- | 850 |
| Inventory step-up (3) | -- | -- | 150 | 3,845 |
| Contingent earn out revaluation (4) | 763 | 756 | (1,718) | 1,583 |
| Adjusted EBITDA | $ 14,729 | $ 13,733 | $ 52,196 | $ 57,005 |
| EBITDA per common share | ||||
| Assumes Diluted | $ 0.28 | $ 0.22 | $ 1.08 | $ 0.91 |
| Adjusted EBITDA per common share | ||||
| Assumes Diluted | $ 0.41 | $ 0.39 | $ 1.47 | $ 1.61 |
| Reconciliation of Operating Income to non-GAAP Adjusted Operating Income: | ||||
| Three months ended | Twelve months ended | |||
| May 31, | May 31, | May 31, | May 31, | |
| 2014 | 2013 | 2014 | 2013 | |
| (unaudited) | (unaudited) | |||
| Operating income (loss) | $ 3,749 | $ 1,230 | $ 13,448 | $ 7,094 |
| Acquisition and other non-recurring (1) | 3,063 | 3,857 | 10,760 | 13,800 |
| Quality Call to Action Program (2) | -- | -- | -- | 850 |
| Inventory step-up (3) | -- | -- | 150 | 3,845 |
| Contingent earn out revaluation (4) | 763 | 756 | (1,718) | 1,583 |
| Amortization of intangibles | 3,926 | 4,384 | 16,797 | 16,345 |
| Adjusted Operating income | $ 11,501 | $ 10,227 | $ 39,437 | $ 43,517 |
| (1) Includes costs relating to acquisitions, debt financing, business restructuring, litigation and facility consolidation costs (operating income adjusted includes accelerated depreciation). | ||||
| (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 inventory. | ||||
| (4) Impact of revaluation of contingent earn outs related to acquisitions. | ||||
| ANGIODYNAMICS, INC. AND SUBSIDIARIES | ||||||
| PRELIMINARY NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY | ||||||
| (unaudited in thousands) | ||||||
| Three months ended (a) | Twelve months ended (b) | |||||
| May 31, | May 31, | % | May 31, | May 31, | % | |
| 2014 | 2013 | Growth | 2014 | 2013 | Growth | |
| Net Sales by Product Category | ||||||
| Peripheral Vascular | $ 50,912 | $ 48,007 | 6% | $ 192,655 | $ 179,683 | 7% |
| Vascular Access | 28,282 | 26,957 | 5% | 106,395 | 106,690 | (0%) |
| Oncology/Surgery | 13,668 | 13,467 | 1% | 49,360 | 47,155 | 5% |
| Total Excluding Supply Agreement | 92,862 | 88,431 | 5% | 348,410 | 333,528 | 4% |
| Supply Agreement | 1,203 | 1,601 | (25%) | 6,045 | 8,498 | (29%) |
| Total | $ 94,065 | $ 90,032 | 4% | $ 354,455 | $ 342,026 | 4% |
| Net Sales by Geography | ||||||
| United States | $ 73,701 | $ 69,656 | 6% | $ 280,192 | $ 266,338 | 5% |
| International | 19,161 | 18,775 | 2% | 68,218 | 67,190 | 2% |
| Supply Agreement | 1,203 | 1,601 | (25%) | 6,045 | 8,498 | (29%) |
| Total | $ 94,065 | $ 90,032 | 4% | $ 354,455 | $ 342,026 | 4% |
| (a) Sales days for the three months ended May 31, 2014 and May 31, 2013, were 63 and 64 days respectively. | ||||||
| (b) Sales days for the twelve months ended May 31, 2014 and May 31, 2013 were 250 and 251 days respectively. | ||||||
| ANGIODYNAMICS, INC. AND SUBSIDIARIES | ||
| CONSOLIDATED BALANCE SHEETS | ||
| (in thousands) | ||
| May 31, | May 31, | |
| 2014 | 2013 | |
| (unaudited) | (unaudited) | |
| Assets | ||
| Current Assets | ||
| Cash and cash equivalents | $ 16,105 | $ 21,802 |
| Marketable securities | 1,809 | 2,153 |
| Total cash and investments | 17,914 | 23,955 |
| Receivables, net | 62,155 | 47,791 |
| Inventories, net | 61,056 | 55,062 |
| Deferred income taxes | 4,626 | 6,591 |
| Prepaid income taxes | 510 | 438 |
| Prepaid expenses and other | 5,975 | 7,679 |
| Total current assets | 152,236 | 141,516 |
| Property, plant and equipment, net | 67,208 | 62,650 |
| Intangible assets, net | 205,256 | 214,848 |
| Goodwill | 360,294 | 355,458 |
| Deferred income taxes | 9,766 | 11,007 |
| Other non-current assets | 5,397 | 6,105 |
| Total Assets | $ 800,157 | $ 791,584 |
| Liabilities and Stockholders' Equity | ||
| Current portion of long-term debt | $ 5,000 | $ 7,500 |
| Current portion of contingent consideration | 16,341 | 9,207 |
| Other current liabilities | 50,903 | 46,730 |
| Total current liabilities | 72,244 | 63,437 |
| Long-term debt, net of current portion | 137,660 | 135,000 |
| Contingent consideration, net of current portion | 51,130 | 65,842 |
| Other long-term liabilities | 1,230 | 475 |
| Total Liabilities | 262,264 | 264,754 |
| Stockholders' equity | 537,893 | 526,830 |
| Total Liabilities and Stockholders' Equity | $ 800,157 | $ 791,584 |
| Shares outstanding | 35,442 | 35,060 |
| 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, | |
| 2014 | 2013 | 2014 | 2013 | |
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | |
| Cash flows from operating activities: | ||||
| Net income (loss) | $ (1,078) | $ (868) | $ 3,088 | $ (612) |
| Depreciation and amortization | 6,140 | 6,653 | 24,900 | 25,224 |
| Change in fair value of contingent consideration | 763 | 756 | (1,718) | 1,583 |
| Tax effect of exercise of stock options | -- | (1,222) | (146) | (1,644) |
| Deferred income taxes | 950 | (2,408) | 3,169 | 1,011 |
| Stock-based compensation | 1,390 | 1,237 | 5,412 | 4,609 |
| Amortization of inventory step-up | -- | -- | 150 | 3,845 |
| Other | 219 | 129 | 450 | 862 |
| Changes in operating assets and liabilities | ||||
| Receivables | (5,170) | (2,478) | (14,863) | 1,479 |
| Inventories | (1,222) | 7,399 | (5,447) | (1,909) |
| Accounts payable and accrued liabilities | 4,136 | 95 | 7,252 | (10,039) |
| Other | 3,980 | 2,076 | 3,037 | 2,474 |
| Net cash provided by (used in) operating activities | 10,108 | 11,369 | 25,284 | 26,883 |
| Cash flows from investing activities: | ||||
| Additions to property, plant and equipment | (2,768) | (4,412) | (11,771) | (12,120) |
| Acquisition of businesses, net of cash acquired | -- | -- | (4,169) | (25,274) |
| Other cash flows from investing activities | (1,255) | -- | (1,435) | 3,301 |
| Purchases, sales and maturities of marketable securities, net | -- | -- | 328 | 11,855 |
| Net cash provided by (used in) investing activities | (4,023) | (4,412) | (17,047) | (22,238) |
| Cash flows from financing activities: | ||||
| Repayment of long-term debt | (1,250) | (1,875) | (146,250) | (7,500) |
| Proceeds from issuance of new debt and credit line borrowings | 5,000 | -- | 146,410 | -- |
| Payment of Contingent Consideration | (1,346) | -- | (15,943) | -- |
| Deferred financing costs of long-term debt | -- | -- | (677) | -- |
| Proceeds from exercise of stock options and ESPP | 235 | 118 | 2,443 | 1,214 |
| Net cash provided by (used in) financing activities | 2,639 | (1,757) | (14,017) | (6,286) |
| Effect of exchange rate changes on cash | (1) | (23) | 83 | (65) |
| Increase (Decrease) in cash and cash equivalents | 8,723 | 5,177 | (5,697) | (1,706) |
| Cash and cash equivalents | ||||
| Beginning of period | 7,382 | 16,625 | 21,802 | 23,508 |
| End of period | $ 16,105 | $ 21,802 | $ 16,105 | $ 21,802 |