Dentsply Sirona Reports Second Quarter 2018 Results

August 7, 2018

  • Reported Q2 revenues of $1,042.1 million, up 5.0% compared to prior year; constant currency growth1 of 1.3%
  • Q2 2018 GAAP EPS of ($4.98) with Q2 2018 non-GAAP adjusted EPS of $0.60
  • Updated 2018 guidance: non-GAAP adjusted EPS in the range of $2.00 to $2.15*
  • Cash flow from operations of $117 million, compared to $126 million in Q2 2017
  • Announced a Goodwill and Intangible impairment of $1.3 billion
  • Repurchased 5.4 million shares for a total of $250 million
  • Focused on significant restructuring through remainder of 2018

YORK, Pa., Aug. 07, 2018 (GLOBE NEWSWIRE) -- DENTSPLY SIRONA Inc. (“Dentsply Sirona”) (Nasdaq: XRAY), The Dental Solutions Company, today announced its financial results for the three months ended June 30, 2018.

Second Quarter 2018 Financial Results
Reported net sales of $1,042.1 million increased 5.0% compared to $992.7 million in the second quarter of 2017. Sales growth was up 0.9% on an internal basis. Net loss attributable to Dentsply Sirona for the second quarter of 2018 was $1,122.0 million, or $4.98 per diluted share, compared to a net loss of $1,050.0 million, or a loss of $4.58 per diluted share in the second quarter of 2017. On an adjusted basis, excluding certain items, non-GAAP net earnings per diluted share were $0.60 compared to $0.65 in the second quarter of 2017. A reconciliation of the non-GAAP measures to earnings per share calculated on a US-GAAP basis is provided in the attached tables.

Don Casey, Chief Executive Officer of Dentsply Sirona, commented: “We are clearly not satisfied with our performance. Our global management team is in the middle of an extensive review of the business and is putting together a comprehensive restructuring program. This restructuring plan is focused on accelerating growth, improving our margin through aggressive cost containment programs and simplifying the organization. We will begin to execute against this plan immediately and expect it to deliver sustainable, consistent earnings growth and enhanced forecasting capability beginning in early 2019.”

During the quarter ended June 30, 2018, the Company recorded a goodwill and intangible impairment charge of $1,265 million. Of this charge, $1,196 million was in the Technologies and Equipment segment. The Technology and Equipment Segment was negatively affected by the continued transition of the Company’s distribution relationships in the U.S., lower anticipated revenue and margin in our Imaging and CAD CAM businesses, and an elevated level of expected dealer inventory destocking in the U.S. in 2018. In addition, an increase in both the risk factor and discount rate was a significant factor in driving the Technology and Equipment goodwill and intangible impairment. The Consumable Segment had a $69 million impairment, reflecting lower than expected growth for our legacy orthodontic business.

Guidance
Management expects adjusted EPS for 2018 in the range of $2.00 to 2.15 per diluted share, down from our previous estimate of $2.55 to $2.65. 2018 guidance now assumes an approximately 2% constant currency revenue decline for the full year, down from our previous expectation of 2% constant currency revenue growth. The reduction in our 2018 revenue guidance reflects our lowered second half revenue forecast, partially driven by elevated levels of anticipated inventory destocking at our dealer partners. The reduction in our 2018 EPS guidance reflects the lower revenue expectation and increased margin pressure for the remainder of the year.

Stock Repurchase
As part of its stock repurchase program, the Company repurchased 5.4 million shares for a total of $250 million during the second quarter of 2018. The repurchase is part of the $1 billion of common stock authorization approved by the Board of Directors earlier this year.

Investor and Analyst Day
Dentsply Sirona announced a change to its Investor Day scheduling. The Company will hold an Investor Day in the fourth quarter of 2018. Financial analysts and institutional investors who are interested in attending the event in person should contact John Sweeney at john.sweeney@dentsplysirona.com. A webcast of the event will be available on the company website at www.dentsplysirona.com in the investor relations section.


1Non-GAAP adjusted EPS, constant currency growth and results are non-GAAP financial measures that exclude certain items. Please refer to the disclosure at the end of the release. For a reconciliation of constant currency growth to internal revenue growth please see supplemental tables at the end of the release.

^*Our guidance is presented on a non-GAAP basis, as it does not include the impact of prospective acquisitions, acquisitions announced but not yet closed and other non-GAAP items, including restructuring costs, many of which are difficult to predict. Therefore, we cannot provide a full reconciliation of these measures. The Company is unable at this time to address the probable significance of all of the unavailable information.


Conference Call/Webcast Information
Dentsply Sirona’s management team will host an investor conference call and live webcast on Tuesday, August 7th at 8:30 am EST.

Investors can access the webcast via a link on Dentsply Sirona’s web site at www.dentsplysirona.com. For those planning to participate on the call, please dial +1-877-370-7637 for domestic calls, or +1-629-228-0723 for international calls. The Conference ID # is 2259267. A replay of the conference call will be available online on the Dentsply Sirona web site, and a dial-in replay will be available for one week following the call at +1-855-859-2056 (for domestic calls) or +1-404-537-3406 (for international calls), replay passcode # 2259267.

About Dentsply Sirona:
Dentsply Sirona is the world’s largest manufacturer of professional dental products and technologies, with over a century of innovation and service to the dental industry and patients worldwide. Dentsply Sirona develops, manufactures, and markets a comprehensive solutions offering including dental and oral health products as well as other consumable medical devices under a strong portfolio of world class brands. As The Dental Solutions Company, Dentsply Sirona’s products provide innovative, high-quality and effective solutions to advance patient care and deliver better, safer and faster dentistry. Dentsply Sirona’s global headquarters is located in York, Pennsylvania. The Company’s shares are listed in the United States on Nasdaq under the symbol XRAY. Visit www.dentsplysirona.com for more information about Dentsply Sirona and its products.

Contact Information:

Investors:
John P. Sweeney
VP, Investor Relations
+1-717-849-7863
John.Sweeney@dentsplysirona.com

Media:
Sard Verbinnen & Co
Chris Kittredge/Warren Rizzi,
+1-212-687-8080
DentsplySirona-SVC@sardverb.com


Forward-Looking Statements and Associated Risks

Information the Company has included or incorporated by reference in this release, and information which may be contained in other filings with the U.S. Securities and Exchange Commission ("SEC") as well as press releases or other public statements, contains or may contain forward-looking statements.  These forward-looking statements include, among other things, statements about the Company’s plans, objectives, expectations (financial or otherwise) or intentions.

The Company’s forward-looking statements involve risks and uncertainties. Actual results may differ significantly from those projected or suggested in any forward-looking statements. The Company does not undertake any obligation to release publicly any revisions to such forward-looking statements to reflect events or circumstances occurring after the date hereof or to reflect the occurrence of unanticipated events. Any number of factors could cause the Company’s actual results to differ materially from those contemplated by any forward-looking statements, including, but not limited to, the risks associated with the following:

  • the Company’s ability to remain profitable in a very competitive marketplace, which depends upon the Company’s ability to differentiate its products and services from those of competitors

  • the Company’s failure to realize assumptions and projections which may result in the need to record additional impairment charges

  • the effect of changes to the Company’s distribution channels for its products and the failure of significant distributors of the Company to effectively manage their inventories or purchase required minimum quantities of products

  • the Company’s ability to control costs and failure to realize expected benefits of cost reduction and restructuring efforts

  • the effect of changes in the Company’s management and personnel

  • the Company’s failure to anticipate and appropriately adapt to changes or trends within the rapidly changing dental industry

  • changes in applicable laws, rules or regulations, or their interpretation or enforcement, or the enactment of new laws, rules or regulations, which apply to the Company’s business practices (past, present or future) or require the Company to spend significant resources for compliance

  • the Company’s failure to execute on, or other issues arising under, certain key client contracts

  • a significant failure or disruption in service within the Company’s operations or the operations of key distributors

  • the Company’s failure to successfully integrate the business operations or achieve the anticipated benefits from any acquired businesses

  • results in pending and future litigation, investigations or other proceedings which could subject the Company to significant monetary damages or penalties and/or require us to change our business practices, or the costs incurred in connection with such proceedings

  • the Company’s failure to attract and retain talented employees, or to manage succession and retention for its Chief Executive Officer or other key executives

  • the impact of the Company’s debt service obligations on the availability of funds for other business purposes, the terms of and required compliance with covenants relating to the Company’s indebtedness and its access to the credit markets in general

  • general economic conditions

  • other risks described from time to time in the Company’s filings with the SEC

You should carefully consider these and other relevant factors, including those risk factors in Part I, Item 1A, (“Risk Factors”) in the Company's most recent Form 10-K and Part II, Item 1A of the Company’s recent Form 10-Q, and information which may be contained in the Company’s other filings with the SEC, when reviewing any forward-looking statement. The Company notes these factors for investors as permitted under the Private Securities Litigation Reform Act of 1995. Investors should understand it is impossible to predict or identify all such factors or risks. As such, you should not consider either foregoing lists, or the risks identified in the Company’s SEC filings, to be a complete discussion of all potential risks or uncertainties.

Non-US GAAP Financial Measures

In addition to the results reported in accordance with US GAAP, the Company provides adjusted net income attributable to Dentsply Sirona and adjusted earnings per diluted common share (“adjusted EPS”). The Company discloses adjusted net income attributable to Dentsply Sirona to allow investors to evaluate the performance of the Company’s operations exclusive of certain items that impact the comparability of results from period to period and may not be indicative of past or future performance of the normal operations of the Company and certain large non-cash charges related to purchased intangible assets. The Company believes that this information is helpful in understanding underlying operating trends and cash flow generation.

The principal measurements used by the Company in evaluating its business are: (1) constant currency sales growth by segment and geographic region; (2) internal sales growth by segment and geographic region; and (3) adjusted operating income and margins of each reportable segment, which excludes the impacts of purchase accounting, corporate expenses, and certain other items to enhance the comparability of results period to period. These principal measurements are not calculated in accordance with accounting principles generally accepted in the United States; therefore, these items represent non-US GAAP measures. These non-US GAAP measures may differ from other companies and should not be considered in isolation from, or as a substitute for, measures of financial performance prepared in accordance with US GAAP.

The Company defines “constant currency sales growth” as the increase or decrease in net sales from period to period excluding precious metal content and the impact of changes in foreign currency exchange rates. This impact is calculated by comparing current-period revenues to prior-period revenues, with both periods converted at the U.S. dollar to local currency foreign exchange rate for each month of the prior period, for the currencies in which the Company does business.

The Company defines “internal sales growth” as constant currency sales growth excluding the impacts of net acquisitions and divestitures, merger accounting impacts and discontinued products.

Management also believes that the presentation of net sales, excluding precious metal content, provides useful information to investors because a portion of Dentsply Sirona’s net sales is comprised of sales of precious metals generated through sales of the Company’s precious metal dental alloy products, which are used by third parties to construct crown and bridge materials. Due to the fluctuations of precious metal prices and because the cost of the precious metal content of the Company’s sales is largely passed through to customers and has minimal effect on earnings, Dentsply Sirona reports net sales both with and without precious metal content to show the Company’s performance independent of precious metal price volatility and to enhance comparability of performance between periods. The Company uses its cost of precious metal purchased as a proxy for the precious metal content of sales, as the precious metal content of sales is not separately tracked and invoiced to customers. The Company believes that it is reasonable to use the cost of precious metal content purchased in this manner since precious metal dental alloy sale prices are typically adjusted when the prices of underlying precious metals change.

Adjusted net income and adjusted EPS are important internal measures for the Company. Senior management receives a monthly analysis of operating results that includes adjusted net income and adjusted EPS and the performance of the Company is measured on this basis along with other performance metrics.

The adjusted net income attributable to Dentsply Sirona consists of net income attributable to Dentsply Sirona adjusted to exclude the following:


 (1) Business combination related costs and fair value adjustments. These adjustments include costs related to integrating and consummating mergers and recently acquired businesses, as well as costs, gains and losses related to the disposal of businesses or significant product lines. In addition, this category includes the roll off to the consolidated statement of operations of fair value adjustments related to business combinations, except for amortization expense noted below. These items are irregular in timing and as such may not be indicative of past and future performance of the Company and are therefore excluded to allow investors to better understand underlying operating trends.

(2) Restructuring program related costs and other costs. These adjustments include costs related to the implementation of restructuring initiatives as well as certain other costs. These costs can include, but are not limited to, severance costs, facility closure costs, lease and contract terminations costs, related professional service costs, duplicate facility and labor costs associated with specific restructuring initiatives, as well as, legal settlements and impairments of assets. These items are irregular in timing, amount and impact to the Company’s financial performance. As such, these items may not be indicative of past and future performance of the Company and are therefore excluded for the purpose of understanding underlying operating trends.

(3) Amortization of purchased intangible assets. This adjustment excludes the periodic amortization expense related to purchased intangible assets. Amortization expense has been excluded from adjusted net income attributed to Dentsply Sirona to allow investors to evaluate and understand operating trends excluding these large non-cash charges.

(4) Credit risk and fair value adjustments. These adjustments include both the cost and income impacts of adjustments in certain assets and liabilities including the Company’s pension obligations, that are recorded through net income which are due solely to the changes in fair value and credit risk. These items can be variable and driven more by market conditions than the Company’s operating performance. As such, these items may not be indicative of past and future performance of the Company and therefore are excluded for comparability purposes.

(5) Gain on sale of marketable securities. This adjustment represents the gain on the sale of marketable securities held by the Company. The gain has been excluded from adjusted net income attributed to Dentsply Sirona to allow investors to evaluate and understand operating trends excluding this gain.

(6) Income tax related adjustments. These adjustments include both income tax expenses and income tax benefits that are representative of income tax adjustments mostly related to prior periods, as well as the final settlement of income tax audits, and discrete tax items resulting from the implementation of restructuring initiatives and the vesting and exercise of employee share-based compensation. These adjustments are irregular in timing and amount and may significantly impact the Company’s operating performance. As such, these items may not be indicative of past and future performance of the Company and therefore are excluded for comparability purposes.

Adjusted earnings per diluted common share is calculated by dividing adjusted net income attributable to Dentsply Sirona by diluted weighted-average common shares outstanding. Adjusted net income attributable to Dentsply Sirona and adjusted earnings per diluted common share are considered measures not calculated in accordance with US GAAP, and therefore are non-US GAAP measures. These non-US GAAP measures may differ from other companies. Income tax related adjustments may include the impact to adjust the interim effective income tax rate to the expected annual effective tax rate. The non-US GAAP financial information should not be considered in isolation from, or as a substitute for, measures of financial performance prepared in accordance with US GAAP.


DENTSPLY SIRONA INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except per share amounts and percentages)
(unaudited)

  Three Months Ended   Six Months Ended
  June 30,   June 30,
  2018   2017   2018   2017
               
Net sales $ 1,042.1     $ 992.7     $ 1,998.2     $ 1,893.2  
Net sales, excluding precious metal content 1,032.7     983.0     1,978.5     1,872.4  
               
Cost of products sold 489.3     448.5     931.3     857.0  
               
Gross profit 552.8     544.2     1,066.9     1,036.2  
  % of Net sales 53.0 %   54.8 %   53.4 %   54.7 %
  % of Net sales, excluding precious metal content 53.5 %   55.4 %   53.9 %   55.3 %
               
Selling, general and administrative expenses 432.2     417.6     867.4     822.3  
               
Goodwill impairment 1,085.8     1,092.9     1,085.8     1,092.9  
               
Restructuring and other costs 188.9     81.7     199.1     84.8  
               
Operating loss (1,154.1 )   (1,048.0 )   (1,085.4 )   (963.8 )
  % of Net sales (110.7 )%   (105.6 )%   (54.3 )%   (50.9 )%
  % of Net sales, excluding precious metal content (111.8 )%   (106.6 )%   (54.9 )%   (51.5 )%
               
Net interest and other expense (income) 8.2     16.8     (17.9 )   24.4  
               
Loss before income taxes (1,162.3 )   (1,064.8 )   (1,067.5 )   (988.2 )
               
Provision (benefit) for income taxes (41.3 )   (14.5 )   (27.6 )   2.4  
               
Net loss (1,121.0 )   (1,050.3 )   (1,039.9 )   (990.6 )
  % of Net sales (107.6 )%   (105.8 )%   (52.0 )%   (52.3 )%
  % of Net sales, excluding precious metal content (108.6 )%   (106.8 )%   (52.6 )%   (52.9 )%
               
Less: Net income (loss) attributable to noncontrolling interests 1.0     (0.3 )   0.9     (0.4 )
               
Net loss attributable to Dentsply Sirona $ (1,122.0 )   $ (1,050.0 )   $ (1,040.8 )   $ (990.2 )
               
  % of Net sales (107.7 )%   (105.8 )%   (52.1 )%   (52.3 )%
  % of Net sales, excluding precious metal content (108.6 )%   (106.8 )%   (52.6 )%   (52.9 )%
               
Net loss per common share attributable to Dentsply Sirona:              
  Basic $ (4.98 )   $ (4.58 )   $ (4.60 )   $ (4.31 )
  Diluted $ (4.98 )   $ (4.58 )   $ (4.60 )   $ (4.31 )
               
Weighted average common shares outstanding:              
  Basic 225.2     229.4     226.2     229.7  
  Diluted 225.2     229.4     226.2     229.7  
               
Dividends declared per common share $ 0.0875     $ 0.0875     $ 0.1750     $ 0.1750  



DENTSPLY SIRONA INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions)
(unaudited)

  June 30, 2018   December 31, 2017
Assets      
       
Current Assets:      
       
Cash and cash equivalents $ 239.3     $ 320.6  
Accounts and notes receivable-trade, net 710.3     746.2  
Inventories, net 666.3     623.1  
Prepaid expenses and other current assets, net 276.5     312.6  
       
Total Current Assets 1,892.4     2,002.5  
       
Property, plant and equipment, net 857.6     876.0  
Identifiable intangible assets, net 2,546.8     2,800.7  
Goodwill, net 3,457.8     4,539.2  
Other noncurrent assets, net 67.4     156.1  
       
Total Assets $ 8,822.0     $ 10,374.5  
       
Liabilities and Equity      
Current Liabilities:      
Accounts payable $ 292.4     $ 284.4  
Accrued liabilities 575.3     585.8  
Income taxes payable 31.9     54.2  
Notes payable and current portion of long-term debt 218.1     30.1  
       
Total Current Liabilities 1,117.7     954.5  
       
Long-term debt 1,586.6     1,611.6  
Deferred income taxes 538.0     718.0  
Other noncurrent liabilities 439.6     462.5  
       
Total Liabilities 3,681.9     3,746.6  
       
Total Equity 5,140.1     6,627.9  
       
Total Liabilities and Equity $ 8,822.0     $ 10,374.5  



DENTSPLY SIRONA INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
(unaudited)

  Six Months Ended June 30,
  2018   2017
Cash flows from operating activities:      
       
Net loss $ (1,039.9 )   $ (990.6 )
       
Adjustments to reconcile net loss to net cash provided by operating activities:      
Depreciation 68.8     62.1  
Amortization of intangible assets 100.1     91.8  
Amortization of deferred financing costs 1.3     1.3  
Deferred income taxes (70.8 )   (34.2 )
Stock based compensation expense 9.8     21.9  
Restructuring and other costs - non-cash 9.1     1.0  
Goodwill impairment 1,085.8     1,092.9  
Indefinite-lived intangible asset impairment 179.2     79.8  
Other non cash (income) expense (2.9 )   5.5  
Loss on disposal of property, plant and equipment 0.6     0.4  
Gain on sale of equity security (44.1 )   —  
Changes in operating assets and liabilities, net of acquisitions:      
Accounts and notes receivable-trade, net 23.0     1.9  
Inventories, net (69.3 )   (49.6 )
Prepaid expenses and other current assets, net (25.7 )   (59.3 )
Other noncurrent assets, net (7.7 )   1.2  
Accounts payable (6.5 )   9.5  
Accrued liabilities (4.6 )   (19.2 )
Income taxes (28.5 )   (15.4 )
Other noncurrent liabilities (5.7 )   7.7  
       
Net cash provided by operating activities 172.0     208.7  
       
Cash flows from investing activities:      
       
Capital expenditures (81.2 )   (64.8 )
Purchase of short term investments —     (2.3 )
Cash paid for acquisitions of businesses and equity investments, net of cash acquired (130.5 )   (125.2 )
Proceeds from sale of equity security 54.1     —  
Cash received on derivative contracts 1.9     5.3  
Cash paid on derivative contracts (2.4 )   —  
Expenditures for identifiable intangible assets (5.3 )   (5.9 )
Purchase of Company-owned life insurance policies —     (0.9 )
Proceeds from sale of property, plant and equipment, net 3.9     1.9  
       
Net cash used in investing activities (159.5 )   (191.9 )
       
Cash flows from financing activities:      
       
Increase in short-term borrowings 187.3     1.4  
Cash paid for treasury stock (250.2 )   (151.5 )
Cash dividends paid (39.7 )   (38.1 )
Proceeds from long-term borrowings 0.3     2.9  
Repayments on long-term borrowings (0.4 )   (6.6 )
Proceeds from exercise of stock options 13.9     45.4  
       
Net cash used in financing activities (88.8 )   (146.5 )
       
Effect of exchange rate changes on cash and cash equivalents (5.0 )   14.2  
       
Net decrease in cash and cash equivalents (81.3 )   (115.5 )
       
Cash and cash equivalents at beginning of period 320.6     383.9  
       
Cash and cash equivalents at end of period $ 239.3     $ 268.4  



DENTSPLY SIRONA INC. AND SUBSIDIARIES
(In millions, except percentages)
(unaudited)

A reconciliation of reported net sales to non-US GAAP net sales, excluding precious metal content, is as follows:

    Three Months Ended June 30,    
(in millions, except percentages)   2018   2017   Variance %
Net sales   $ 1,042.1   $ 992.7   5.0 %
Less: precious metal content of sales     9.4     9.7   (3.1 %)
Net sales, excluding precious metal content     1,032.7     983.0   5.1 %
Acquisition/merger related adjustments (a)     2.1     1.5   40.0 %
Non-US GAAP, net sales, excluding precious metal content   $ 1,034.8   $ 984.5   5.1 %
Foreign exchange impact               3.8 %
Constant currency growth               1.3 %
Acquisitions               0.4 %
Internal sales growth               0.9 %

(a) For 2018, amounts represent an adjustment to reflect deferred revenue that was eliminated under business combination accounting standards.  For 2017, amounts represents an adjustment to reflect deferred subscription and warranty revenue that was eliminated under business combination accounting standards to make the non-U.S. GAAP results comparable.


    Three Months Ended June 30, 2018   Q2 2018 Growth   Three Months Ended June 30, 2017
(in millions, except percentages)   US Europe ROW Total   US Europe ROW Total   US Europe ROW Total
                               
Net sales   $ 338.4   $ 426.7   $ 277.0   $ 1,042.1     2.1 % 6.1 % 7.0 % 5.0 %   $ 331.6   $ 402.2   $ 258.9   $ 992.7  
Less: precious metal content of sales   1.3   7.3   0.8   9.4               1.5   7.2   1.0   9.7  
Net sales, excluding precious metal content   337.1   419.4   276.2   1,032.7     2.1 % 6.2 % 7.1 % 5.1 %   330.1   395.0   257.9   983.0  
Acquisition/merger related adjustments (a)   2.1   —   —   2.1               1.5   —   —   1.5  
Non-US GAAP, net sales, excluding precious metal content   $ 339.2   $ 419.4   $ 276.2   $ 1,034.8     2.3 % 6.2 % 7.1 % 5.1 %   $ 331.6   $ 395.0   $ 257.9   $ 984.5  
Foreign exchange impact             — % 7.6 % 2.9 % 3.8 %          
Constant currency growth             2.3 % (1.4 %) 4.2 % 1.3 %          
Acquisitions             1.0 % — % 0.2 % 0.4 %          
Internal sales growth             1.3 % (1.4 %) 4.0 % 0.9 %          

(a) For 2018, amounts represent an adjustment to reflect deferred revenue that was eliminated under business combination accounting standards. For 2017, amounts represents an adjustment to reflect deferred subscription and warranty revenue that was eliminated under business combination accounting standards to make the non-U.S. GAAP results comparable.

    Three Months Ended June 30, 2018   Q2 2018 Growth   Three Months Ended June 30, 2017
(in millions, except percentages)   Consumables Technologies
& Equipment		 Total   Consumables Technologies
& Equipment		 Total   Consumables Technologies
& Equipment		 Total
                         
Net sales   $ 493.3   $ 548.8   $ 1,042.1     7.3 % 3.0 % 5.0 %   $ 459.9   $ 532.8   $ 992.7  
Less: precious metal content of sales   —   9.4   9.4             —   9.7   9.7  
Net sales, excluding precious metal content   493.3   539.4   1,032.7     7.3 % 3.1 % 5.1 %   459.9   523.1   983.0  
Acquisition/merger related adjustments (a)   2.1   —   2.1             —   1.5   1.5  
Non-US GAAP, net sales, excluding precious metal content   $ 495.4   $ 539.4   $ 1,034.8     7.7 % 2.8 % 5.1 %   $ 459.9   $ 524.6   $ 984.5  
Foreign exchange impact           3.5 % 4.0 % 3.8 %        
Constant currency growth           4.2 % (1.2 %) 1.3 %        
Acquisitions           0.9 % (0.1 %) 0.4 %        
Internal sales growth           3.3 % (1.1 %) 0.9 %        

(a) For 2018, amounts represent an adjustment to reflect deferred revenue that was eliminated under business combination accounting standards. For 2017, amounts represents an adjustment to reflect deferred subscription and warranty revenue that was eliminated under business combination accounting standards to make the non-U.S. GAAP results comparable.



DENTSPLY SIRONA INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In millions)
(unaudited)

  GAAP               NON-GAAP
  Three
Months
Ended
June 30, 2018		 Restructuring
Program
Related Costs
and Other Costs		 Amortization
of Purchased Intangible
Assets		 Business
Combination
Related Costs
and Fair Value Adjustments		 Credit Risk
and Fair Value Adjustments		 Tax Impact
of Non-US
GAAP Adjustments		 Income Tax Related Adjustments Total Non-GAAP Adjustments Three
Months
Ended
June 30, 2018
                   
NET SALES $ 1,042.1   —   —   2.1   —   —   —   $ 2.1   $ 1,044.2  
NET SALES-without precious metals 1,032.7   —   —   2.1   —   —   —   2.1   1,034.8  
GROSS PROFIT 552.8   1.9   30.1   3.8   —   —   —   35.8   588.6  
% OF NET SALES-without precious metals 53.5 %                           56.9 %
SG&A EXPENSES 432.2   (1.9 ) (20.0 ) (2.0 ) —   —   —   (23.9 ) 408.3  
% OF NET SALES-without precious metals 41.9 %                           39.5 %
GOODWILL IMPAIRMENT 1,085.8   (1,085.8 ) —   —   —   —   —   (1,085.8 ) —  
RESTRUCTURING AND OTHER COSTS 188.9   (188.9 ) —   —   —   —   —   (188.9 ) —  
(LOSS) INCOME FROM OPERATIONS (1,154.1 ) 1,273.5   50.1   5.8   —   —   —   1,334.4   180.3  
% OF NET SALES-without precious metals (111.8 )%                           17.4 %
NET INTEREST AND OTHER EXPENSE 8.2   —   —   (0.8 ) (2.5 ) —   —   (3.3 ) 4.9  
PRE-TAX (LOSS) INCOME (1,162.3 ) 1,273.5   50.1   6.6   2.5   —   —   1,337.7   175.4  
INCOME TAXES (41.3 ) —   —   —   —   72.6   6.3   78.9   37.6  
  3.6 %                           21.4 %
LESS: NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS 1.0                           —   1.0  
                               
NET (LOSS) INCOME ATTRIBUTABLE TO DENTSPLY SIRONA $ (1,122.0 )                         $ 1,258.8   $ 136.8  
% OF NET SALES-without precious metals (108.6 )%                           13.2 %
EARNINGS PER SHARE - DILUTED $ (4.98 )                         $ 5.58   $ 0.60  



DENTSPLY SIRONA INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In millions)
(unaudited)

  GAAP               NON-GAAP
  Three
Months
Ended
June 30, 2017		 Restructuring
Program
Related Costs
and Other Costs		 Amortization
of Purchased
Intangible Assets		 Business
Combination
Related Costs
and Fair Value Adjustments		 Credit Risk
and Fair Value Adjustments		 Tax Impact
of Non-US
GAAP Adjustments		 Income Tax Related Adjustments Total Non-GAAP Adjustments Three
Months
Ended
June 30, 2017
                   
NET SALES $ 992.7   —   —   1.5   —   —   —   $ 1.5   $ 994.2  
NET SALES-without precious metals 983.0   —   —   1.5   —   —   —   1.5   984.5  
GROSS PROFIT 544.2   0.1   27.3   6.9   0.3   —   —   34.6   578.8  
% OF NET SALES-without precious metals 55.4 %               58.8 %
SG&A EXPENSES 417.6   (2.0 ) (19.2 ) (12.2 ) (0.5 ) —   —   (33.9 ) 383.7  
% OF NET SALES-without precious metals 42.5 %               39.0 %
GOODWILL IMPAIRMENT 1,092.9   (1,092.9 ) —   —   —   —   —   (1,092.9 ) —  
RESTRUCTURING AND OTHER COSTS 81.7   (81.7 ) —   —   —   —   —   (81.7 ) —  
(LOSS) INCOME FROM OPERATIONS (1,048.0 ) 1,176.7   46.5   19.1   0.8   —   —   1,243.1   195.1  
% OF NET SALES-without precious metals (106.6 )%               19.8 %
NET INTEREST AND OTHER EXPENSE 16.8   (0.9 ) —   (0.2 ) —   —   —   (1.1 ) 15.7  
PRE-TAX (LOSS) INCOME (1,064.8 ) 1,177.6   46.5   19.3   0.8   —   —   1,244.2   179.4  
INCOME TAXES (14.5 ) —   —   —   —   44.4   (0.9 ) 43.5   29.0  
  1.4 %               16.2 %
LESS: NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTERESTS (0.3 ) —   —   —   —   —   —   —   (0.3 )
                   
NET LOSS (INCOME) ATTRIBUTABLE TO DENTSPLY SIRONA $ (1,050.0 )             $ 1,200.7   $ 150.7  
% OF NET SALES-without precious metals (106.8 )%               15.3 %
EARNINGS PER SHARE - DILUTED $ (4.58 )             $ 5.23   $ 0.65  


Primary Logo

DENTSPLY SIRONA Inc.