Delaware | 39-1434669 | |||
(State of Incorporation) | (IRS Employer Identification No.) | |||
221 West Philadelphia Street, | ||||
York, Pennsylvania | 17405-0872 | |||
(Address of principal executive offices) | (Zip Code) | |||
Registrant's telephone number, including area code: | (717) 845-7511 |
• | Record second quarter net sales grew 30% on a constant currency basis excluding precious metals |
• | Record earnings per diluted share of $0.56 on a GAAP reported basis and $0.62 on an adjusted basis |
DENTSPLY INTERNATIONAL INC. | |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Net sales | $ | 762,994 | $ | 609,443 | $ | 1,479,407 | $ | 1,179,946 | |||||||
Net sales, excluding precious metal content | 698,480 | 563,990 | 1,364,105 | 1,090,995 | |||||||||||
Cost of products sold | 355,525 | 294,592 | 679,188 | 565,111 | |||||||||||
Gross profit | 407,469 | 314,851 | 800,219 | 614,835 | |||||||||||
% of Net sales | 53.4 | % | 51.7 | % | 54.1 | % | 52.1 | % | |||||||
% of Net sales, excluding precious metal content | 58.3 | % | 55.8 | % | 58.7 | % | 56.4 | % | |||||||
Selling, general and administrative expenses | 296,034 | 210,984 | 600,388 | 411,751 | |||||||||||
Restructuring and other costs | 2,528 | 6,863 | 3,765 | 7,496 | |||||||||||
Operating income | 108,907 | 97,004 | 196,066 | 195,588 | |||||||||||
% of Net sales | 14.3 | % | 15.9 | % | 13.3 | % | 16.6 | % | |||||||
% of Net sales, excluding precious metal content | 15.6 | % | 17.2 | % | 14.4 | % | 17.9 | % | |||||||
Net interest and other expense | 13,321 | 4,574 | 27,288 | 9,159 | |||||||||||
Income before income taxes | 95,586 | 92,430 | 168,778 | 186,429 | |||||||||||
Provision for income taxes | 14,875 | 17,957 | 29,590 | 41,669 | |||||||||||
Equity in net income (loss) attributable | |||||||||||||||
to unconsolidated affiliated company | 1,329 | 917 | (2,919 | ) | 93 | ||||||||||
Net income | 82,040 | 75,390 | 136,269 | 144,853 | |||||||||||
% of Net sales | 10.8 | % | 12.4 | % | 9.2 | % | 12.3 | % | |||||||
% of Net sales, excluding precious metal content | 11.7 | % | 13.4 | % | 10.0 | % | 13.3 | % | |||||||
Less: Net income attributable to noncontrolling interests | 1,276 | 1,154 | 2,220 | 1,533 | |||||||||||
Net income attributable to DENTSPLY International | $ | 80,764 | $ | 74,236 | $ | 134,049 | $ | 143,320 | |||||||
% of Net sales | 10.6 | % | 12.2 | % | 9.1 | % | 12.1 | % | |||||||
% of Net sales, excluding precious metal content | 11.6 | % | 13.2 | % | 9.8 | % | 13.1 | % | |||||||
Earnings per common share: | |||||||||||||||
Basic | $ | 0.57 | $ | 0.53 | $ | 0.95 | $ | 1.01 | |||||||
Dilutive | $ | 0.56 | $ | 0.52 | $ | 0.93 | $ | 1.00 | |||||||
Cash dividends declared per common share | $ | 0.055 | $ | 0.050 | $ | 0.110 | $ | 0.100 | |||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 141,737 | 141,052 | 141,729 | 141,331 | |||||||||||
Dilutive | 143,863 | 143,373 | 143,908 | 143,694 |
DENTSPLY INTERNATIONAL INC. | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(In thousands) | |||||||
June 30, | December 31, | ||||||
2012 | 2011 | ||||||
Assets | |||||||
Current Assets: | |||||||
Cash and cash equivalents | $ | 53,210 | $ | 77,128 | |||
Accounts and notes receivable-trade, net | 462,233 | 427,709 | |||||
Inventories, net | 403,195 | 361,762 | |||||
Prepaid expenses and other current assets | 186,544 | 146,304 | |||||
Total Current Assets | 1,105,182 | 1,012,903 | |||||
Property, plant and equipment, net | 587,285 | 591,445 | |||||
Identifiable intangible assets, net | 947,747 | 791,100 | |||||
Goodwill, net | 2,036,084 | 2,190,063 | |||||
Other noncurrent assets, net | 194,458 | 169,887 | |||||
Total Assets | $ | 4,870,756 | $ | 4,755,398 | |||
Liabilities and Equity | |||||||
Current liabilities | $ | 748,203 | $ | 724,073 | |||
Long-term debt | 1,482,783 | 1,490,010 | |||||
Deferred income taxes | 334,673 | 249,822 | |||||
Other noncurrent liabilities | 316,098 | 407,342 | |||||
Total Liabilities | 2,881,757 | 2,871,247 | |||||
Total DENTSPLY International Equity | 1,951,569 | 1,848,077 | |||||
Noncontrolling interests | 37,430 | 36,074 | |||||
Total Equity | 1,988,999 | 1,884,151 | |||||
Total Liabilities and Equity | $ | 4,870,756 | $ | 4,755,398 | |||
DENTSPLY INTERNATIONAL INC. | ||||||
(In thousands) | ||||||
Operating Income Summary: | ||||||
The following tables present the reconciliation of reported GAAP operating income in total and on a percentage of net sales, excluding precious metal content, to the non-GAAP financial measures. | ||||||
Three Months Ended June 30, 2012 | ||||||
Operating Income (Loss) | Percentage of Net Sales, Excluding Precious Metal Content | |||||
Operating Income | $ | 108,907 | 15.6 | % | ||
Amortization of Purchased Intangible Assets | 12,685 | 1.9 | % | |||
Acquisition-Related Activities | 4,902 | 0.7 | % | |||
Restructuring and Other Costs | 2,910 | 0.4 | % | |||
Orthodontics Business Continuity Costs | 345 | — | % | |||
Adjusted Non-GAAP Operating Income | $ | 129,749 | 18.6 | % | ||
Three Months Ended June 30, 2011 | ||||||
Operating Income (Loss) | Percentage of Net Sales, Excluding Precious Metal Content | |||||
Operating Income | $ | 97,004 | 17.2 | % | ||
Acquisition-Related Activities | 5,866 | 1.0 | % | |||
Amortization of Purchased Intangible Assets | 2,245 | 0.4 | % | |||
Restructuring and Other Costs | 997 | 0.2 | % | |||
Orthodontics Business Continuity Costs | 720 | 0.1 | % | |||
Adjusted Non-GAAP Operating Income | $ | 106,832 | 18.9 | % | ||
DENTSPLY INTERNATIONAL INC. | ||||||
(In thousands) | ||||||
Operating Income Summary: | ||||||
The following tables present the reconciliation of reported GAAP operating income in total and on a percentage of net sales, excluding precious metal content, to the non-GAAP financial measures. | ||||||
Six Months Ended June 30, 2012 | ||||||
Operating Income (Loss) | Percentage of Net Sales, Excluding Precious Metal Content | |||||
Operating Income | $ | 196,066 | 14.4 | % | ||
Amortization of Purchased Intangible Assets | 28,047 | 2.1 | % | |||
Acquisition-Related Activities | 12,436 | 1.0 | % | |||
Restructuring and Other Costs | 4,640 | 0.3 | % | |||
Orthodontics Business Continuity Costs | 961 | — | % | |||
Adjusted Non-GAAP Operating Income | $ | 242,150 | 17.8 | % | ||
Six Months Ended June 30, 2011 | ||||||
Operating Income (Loss) | Percentage of Net Sales, Excluding Precious Metal Content | |||||
Operating Income | $ | 195,588 | 17.9 | % | ||
Acquisition-Related Activities | 5,992 | 0.6 | % | |||
Amortization of Purchased Intangible Assets | 4,511 | 0.4 | % | |||
Restructuring and Other Costs | 1,505 | 0.1 | % | |||
Orthodontics Business Continuity Costs | 720 | 0.1 | % | |||
Adjusted Non-GAAP Operating Income | $ | 208,316 | 19.1 | % | ||
DENTSPLY INTERNATIONAL INC. | |||||||
(In thousands, except per share amounts) | |||||||
Earnings Summary: | |||||||
The following tables present the reconciliation of reported GAAP net income attributable to DENTSPLY International and on a per share basis to the non-GAAP financial measures. | |||||||
Three Months Ended June 30, 2012 | |||||||
Income | Diluted | ||||||
(Expense) | Per Share | ||||||
Net Income Attributable to DENTSPLY International | $ | 80,764 | $ | 0.56 | |||
Amortization of Purchased Intangible Assets, Net of Tax | 9,007 | 0.06 | |||||
Acquisition -Related Activities, Net of Tax and Non-Controlling Interests | 2,993 | 0.02 | |||||
Restructuring and Other Costs, Net of Tax | 1,990 | 0.02 | |||||
Orthodontics Business Continuity Costs, Net of Tax | 213 | — | |||||
Gain on Fair Value Adjustments at an Unconsolidated Affiliated Company, Net of Tax | (1,062 | ) | (0.01 | ) | |||
Income Tax-Related Adjustments | (5,378 | ) | (0.03 | ) | |||
Adjusted Non-GAAP Net Income Attributable to DENTSPLY International | $ | 88,527 | $ | 0.62 | |||
Three Months Ended June 30, 2011 | |||||||
Income | Diluted | ||||||
(Expense) | Per Share | ||||||
Net Income Attributable to DENTSPLY International | $ | 74,236 | $ | 0.52 | |||
Acquisition -Related Activities, Net of Tax | 6,164 | 0.04 | |||||
Amortization of Purchased Intangible Assets, Net of Tax | 1,497 | 0.01 | |||||
Restructuring and Other Costs, Net of Tax | 591 | 0.01 | |||||
Orthodontics Business Continuity Costs, Net of Tax | 442 | 0.01 | |||||
Credit Risk Adjustment to Outstanding Derivatives, Net of Tax | (783 | ) | (0.01 | ) | |||
Income Tax-Related Adjustments | (977 | ) | (0.01 | ) | |||
Gain on Fair Value Adjustments at an Unconsolidated Affiliated Company, Net of Tax | (1,180 | ) | (0.01 | ) | |||
Adjusted Non-GAAP Net Income Attributable to DENTSPLY International | $ | 79,990 | $ | 0.56 | |||
DENTSPLY INTERNATIONAL INC. | |||||||
(In thousands, except per share amounts) | |||||||
Earnings Summary: | |||||||
The following tables present the reconciliation of reported GAAP net income attributable to DENTSPLY International and on a per share basis to the non-GAAP financial measures. | |||||||
Six Months Ended June 30, 2012 | |||||||
Income | Diluted | ||||||
(Expense) | Per Share | ||||||
Net Income Attributable to DENTSPLY International | $ | 134,049 | $ | 0.93 | |||
Amortization of Purchased Intangible Assets, Net of Tax | 19,989 | 0.14 | |||||
Acquisition -Related Activities, Net of Tax | 7,789 | 0.05 | |||||
Loss on Fair Value Adjustments at an Unconsolidated Affiliated Company, Net of Tax | 3,595 | 0.03 | |||||
Restructuring and Other Costs, Net of Tax | 3,154 | 0.02 | |||||
Orthodontics Business Continuity Costs, Net of Tax | 621 | — | |||||
Income Tax-Related Adjustments | (5,414 | ) | (0.03 | ) | |||
Adjusted Non-GAAP Net Income Attributable to DENTSPLY International | $ | 163,783 | $ | 1.14 | |||
Six Months Ended June 30, 2011 | |||||||
Income | Diluted | ||||||
(Expense) | Per Share | ||||||
Net Income Attributable to DENTSPLY International | $ | 143,320 | $ | 1.00 | |||
Acquisition -Related Activities, Net of Tax | 6,241 | 0.05 | |||||
Amortization of Purchased Intangible Assets, Net of Tax | 3,006 | 0.02 | |||||
Restructuring and Other Costs, Net of Tax | 874 | 0.01 | |||||
Orthodontics Business Continuity Costs, Net of Tax | 442 | — | |||||
Gain on Fair Value Adjustments at an Unconsolidated Affiliated Company, Net of Tax | (260 | ) | — | ||||
Income Tax-Related Adjustments | (781 | ) | (0.01 | ) | |||
Credit Risk Adjustment to Outstanding Derivatives, Net of Tax | (783 | ) | (0.01 | ) | |||
Adjusted Non-GAAP Net Income Attributable to DENTSPLY International | $ | 152,059 | $ | 1.06 | |||
DENTSPLY INTERNATIONAL INC. | ||||||||||
(In thousands, except per share amounts) | ||||||||||
Operating Tax Rate Summary: | ||||||||||
The following tables present the reconciliation of reported GAAP effective tax rate as a percentage of income before income taxes to the non-GAAP financial measure. | ||||||||||
Three Months Ended June 30, 2012 | ||||||||||
Pre-tax Income | Income Tax Benefit (Expense) | Percentage of Pre-Tax Income | ||||||||
As Reported - GAAP Operating Results | $ | 95,586 | $ | (14,875 | ) | 15.6 | % | |||
Amortization of Purchased Intangible Assets | 12,685 | (3,678 | ) | |||||||
Acquisition-Related Activities | 4,902 | (1,909 | ) | |||||||
Restructuring and Other Costs | 2,910 | (920 | ) | |||||||
Orthodontics Business Continuity Costs | 345 | (132 | ) | |||||||
Loss on Fair Value Adjustments at an Unconsolidated Affiliated Company | (95 | ) | 29 | |||||||
Income Tax-Related Adjustments | — | (5,378 | ) | |||||||
As Adjusted - Non-GAAP Operating Results | $ | 116,333 | $ | (26,863 | ) | 23.1 | % | |||
Three Months Ended June 30, 2011 | ||||||||||
Pre-tax Income | Income Tax Benefit (Expense) | Percentage of Pre-Tax Income | ||||||||
As Reported - GAAP Operating Results | $ | 92,430 | $ | (17,957 | ) | 19.4 | % | |||
Acquisition-Related Activities | 6,265 | (488 | ) | |||||||
Amortization of Purchased Intangible Assets | 2,245 | (746 | ) | |||||||
Restructuring and Other Costs | 997 | (407 | ) | |||||||
Orthodontics Business Continuity Costs | 720 | (278 | ) | |||||||
Credit Risk Adjustment to Outstanding Derivatives | (1,275 | ) | 492 | |||||||
Income Tax-Related Adjustments | — | (977 | ) | |||||||
As Adjusted - Non-GAAP Operating Results | $ | 101,382 | $ | (20,361 | ) | 20.1 | % | |||
DENTSPLY INTERNATIONAL INC. | ||||||||||
(In thousands, except per share amounts) | ||||||||||
Operating Tax Rate Summary: | ||||||||||
The following tables present the reconciliation of reported GAAP effective tax rate as a percentage of income before income taxes to the non-GAAP financial measure. | ||||||||||
Six Months Ended June 30, 2012 | ||||||||||
Pre-tax Income | Income Tax Benefit (Expense) | Percentage of Pre-Tax Income | ||||||||
As Reported - GAAP Operating Results | $ | 168,778 | $ | (29,590 | ) | 17.5 | % | |||
Amortization of Purchased Intangible Assets | 28,047 | (8,058 | ) | |||||||
Acquisition-Related Activities | 12,436 | (4,647 | ) | |||||||
Restructuring and Other Costs | 4,640 | (1,486 | ) | |||||||
Orthodontics Business Continuity Costs | 961 | (340 | ) | |||||||
Loss on Fair Value Adjustments at an Unconsolidated Affiliated Company | 178 | (54 | ) | |||||||
Income Tax-Related Adjustments | — | (5,414 | ) | |||||||
As Adjusted - Non-GAAP Operating Results | $ | 215,040 | $ | (49,589 | ) | 23.1 | % | |||
Six Months Ended June 30, 2011 | ||||||||||
Pre-tax Income | Income Tax Benefit (Expense) | Percentage of Pre-Tax Income | ||||||||
As Reported - GAAP Operating Results | $ | 186,429 | $ | (41,669 | ) | 22.4 | % | |||
Acquisition-Related Activities | 6,391 | (538 | ) | |||||||
Amortization of Purchased Intangible Assets | 4,511 | (1,505 | ) | |||||||
Restructuring and Other Costs | 1,505 | (631 | ) | |||||||
Orthodontics Business Continuity Costs | 720 | (278 | ) | |||||||
Credit Risk Adjustment to Outstanding Derivatives | (1,275 | ) | 492 | |||||||
Income Tax-Related Adjustments | (781 | ) | ||||||||
As Adjusted - Non-GAAP Operating Results | $ | 198,281 | $ | (44,910 | ) | 22.6 | % | |||