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 |
• | Third quarter net sales grew 20.1% on a constant currency basis excluding precious metals |
• | Earnings per share of $0.37 on a GAAP reported basis compared to $0.42 in the prior year |
• | Adjusted third quarter EPS grew 10.9% to $0.51 vs. $0.46 in the prior year period |
DENTSPLY INTERNATIONAL INC. | |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
Net sales | $ | 695,734 | $ | 619,759 | $ | 2,175,141 | $ | 1,799,705 | |||||||
Net sales, excluding precious metal content | 647,120 | 563,751 | 2,011,225 | 1,654,746 | |||||||||||
Cost of products sold | 331,619 | 322,111 | 1,010,807 | 887,222 | |||||||||||
Gross profit | 364,115 | 297,648 | 1,164,334 | 912,483 | |||||||||||
% of Net sales | 52.3 | % | 48.0 | % | 53.5 | % | 50.7 | % | |||||||
% of Net sales, excluding precious metal content | 56.3 | % | 52.8 | % | 57.9 | % | 55.1 | % | |||||||
Selling, general and administrative expenses | 260,352 | 231,493 | 860,740 | 643,244 | |||||||||||
Restructuring and other costs | 15,097 | 26,353 | 18,862 | 33,849 | |||||||||||
Operating income | 88,666 | 39,802 | 284,732 | 235,390 | |||||||||||
% of Net sales | 12.7 | % | 6.4 | % | 13.1 | % | 13.1 | % | |||||||
% of Net sales, excluding precious metal content | 13.7 | % | 7.1 | % | 14.2 | % | 14.2 | % | |||||||
Net interest and other expense | 12,885 | 20,826 | 40,173 | 29,985 | |||||||||||
Income before income taxes | 75,781 | 18,976 | 244,559 | 205,405 | |||||||||||
Provision for (benefit from) income taxes | 18,960 | (40,627 | ) | 48,550 | 1,042 | ||||||||||
Equity in net (loss) income attributable | |||||||||||||||
to unconsolidated affiliated company | (2,529 | ) | 1,597 | (5,448 | ) | 1,690 | |||||||||
Net income | 54,292 | 61,200 | 190,561 | 206,053 | |||||||||||
% of Net sales | 7.8 | % | 9.9 | % | 8.8 | % | 11.4 | % | |||||||
% of Net sales, excluding precious metal content | 8.4 | % | 10.9 | % | 9.5 | % | 12.5 | % | |||||||
Less: Net income attributable to noncontrolling interests | 928 | 603 | 3,148 | 2,136 | |||||||||||
Net income attributable to DENTSPLY International | $ | 53,364 | $ | 60,597 | $ | 187,413 | $ | 203,917 | |||||||
% of Net sales | 7.7 | % | 9.8 | % | 8.6 | % | 11.3 | % | |||||||
% of Net sales, excluding precious metal content | 8.2 | % | 10.7 | % | 9.3 | % | 12.3 | % | |||||||
Earnings per common share: | |||||||||||||||
Basic | $ | 0.38 | $ | 0.43 | $ | 1.32 | $ | 1.44 | |||||||
Dilutive | $ | 0.37 | $ | 0.42 | $ | 1.30 | $ | 1.42 | |||||||
Cash dividends declared per common share | $ | 0.055 | $ | 0.050 | $ | 0.165 | $ | 0.150 | |||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 141,843 | 141,349 | 141,767 | 141,337 | |||||||||||
Dilutive | 143,884 | 143,395 | 143,885 | 143,578 |
DENTSPLY INTERNATIONAL INC. | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(In thousands) | |||||||
September 30, | December 31, | ||||||
2012 | 2011 | ||||||
Assets | |||||||
Current Assets: | |||||||
Cash and cash equivalents | $ | 56,075 | $ | 77,128 | |||
Accounts and notes receivable-trade, net | 467,296 | 427,709 | |||||
Inventories, net | 415,922 | 361,762 | |||||
Prepaid expenses and other current assets | 189,685 | 146,304 | |||||
Total Current Assets | 1,128,978 | 1,012,903 | |||||
Property, plant and equipment, net | 602,670 | 591,445 | |||||
Identifiable intangible assets, net | 841,751 | 791,100 | |||||
Goodwill, net | 2,207,413 | 2,190,063 | |||||
Other noncurrent assets, net | 196,610 | 169,887 | |||||
Total Assets | $ | 4,977,422 | $ | 4,755,398 | |||
Liabilities and Equity | |||||||
Current liabilities | $ | 940,720 | $ | 724,073 | |||
Long-term debt | 1,237,244 | 1,490,010 | |||||
Deferred income taxes | 319,834 | 249,822 | |||||
Other noncurrent liabilities | 318,757 | 407,342 | |||||
Total Liabilities | 2,816,555 | 2,871,247 | |||||
Total DENTSPLY International Equity | 2,122,071 | 1,848,077 | |||||
Noncontrolling interests | 38,796 | 36,074 | |||||
Total Equity | 2,160,867 | 1,884,151 | |||||
Total Liabilities and Equity | $ | 4,977,422 | $ | 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 September 30, 2012 | ||||||
Operating Income (Loss) | Percentage of Net Sales, Excluding Precious Metal Content | |||||
Operating Income | $ | 88,666 | 13.7 | % | ||
Restructuring and Other Costs | 15,457 | 2.3 | % | |||
Amortization of Purchased Intangible Assets | 9,313 | 1.4 | % | |||
Orthodontics Business Continuity Costs | 110 | — | % | |||
Acquisition-Related Activities | (1,893 | ) | (0.1 | )% | ||
Adjusted Non-GAAP Operating Income | $ | 111,653 | 17.3 | % | ||
Three Months Ended September 30, 2011 | ||||||
Operating Income (Loss) | Percentage of Net Sales, Excluding Precious Metal Content | |||||
Operating Income | $ | 39,802 | 7.1 | % | ||
Acquisition-Related Activities | 35,530 | 6.3 | % | |||
Restructuring and Other Costs | 14,826 | 2.6 | % | |||
Amortization of Purchased Intangible Assets | 5,490 | 1.0 | % | |||
Orthodontics Business Continuity Costs | 1,321 | 0.2 | % | |||
Adjusted Non-GAAP Operating Income | $ | 96,969 | 17.2 | % | ||
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. | ||||||
Nine Months Ended September 30, 2012 | ||||||
Operating Income (Loss) | Percentage of Net Sales, Excluding Precious Metal Content | |||||
Operating Income | $ | 284,732 | 14.2 | % | ||
Amortization of Purchased Intangible Assets | 37,359 | 1.8 | % | |||
Restructuring and Other Costs | 20,097 | 1.0 | % | |||
Acquisition-Related Activities | 10,544 | 0.6 | % | |||
Orthodontics Business Continuity Costs | 1,071 | — | % | |||
Adjusted Non-GAAP Operating Income | $ | 353,803 | 17.6 | % | ||
Nine Months Ended September 30, 2011 | ||||||
Operating Income (Loss) | Percentage of Net Sales, Excluding Precious Metal Content | |||||
Operating Income | $ | 235,390 | 14.2 | % | ||
Acquisition-Related Activities | 41,521 | 2.5 | % | |||
Restructuring and Other Costs | 16,330 | 1.0 | % | |||
Amortization of Purchased Intangible Assets | 10,003 | 0.6 | % | |||
Orthodontics Business Continuity Costs | 2,041 | 0.1 | % | |||
Adjusted Non-GAAP Operating Income | $ | 305,285 | 18.4 | % | ||
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 September 30, 2012 | |||||||
Income | Diluted | ||||||
(Expense) | Per Share | ||||||
Net Income Attributable to DENTSPLY International | $ | 53,364 | $ | 0.37 | |||
Restructuring and Other Costs, Net of Tax | 10,909 | 0.08 | |||||
Amortization of Purchased Intangible Assets, Net of Tax | 5,159 | 0.04 | |||||
Income Tax-Related Adjustments | 4,039 | 0.03 | |||||
Loss on Fair Value Adjustments at an Unconsolidated Affiliated Company, Net of Tax | 1,687 | 0.01 | |||||
Orthodontics Business Continuity Costs, Net of Tax | 70 | — | |||||
Acquisition-Related Activities, Net of Tax | (1,161 | ) | (0.01 | ) | |||
Rounding | — | (0.01 | ) | ||||
Adjusted Non-GAAP Net Income Attributable to DENTSPLY International | $ | 74,067 | $ | 0.51 | |||
Three Months Ended September 30, 2011 | |||||||
Income | Diluted | ||||||
(Expense) | Per Share | ||||||
Net Income Attributable to DENTSPLY International | $ | 60,597 | $ | 0.42 | |||
Acquisition -Related Activities, Net of Tax | 36,122 | 0.25 | |||||
Restructuring and Other Costs, Net of Tax | 9,530 | 0.07 | |||||
Amortization of Purchased Intangible Assets, Net of Tax | 3,838 | 0.03 | |||||
Orthodontics Business Continuity Costs, Net of Tax | 866 | — | |||||
Gain on Fair Value Adjustments at an Unconsolidated Affiliated Company, Net of Tax | (1,800 | ) | (0.01 | ) | |||
Income Tax-Related Adjustments | (42,950 | ) | (0.30 | ) | |||
Adjusted Non-GAAP Net Income Attributable to DENTSPLY International | $ | 66,203 | $ | 0.46 | |||
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. | |||||||
Nine Months Ended September 30, 2012 | |||||||
Income | Diluted | ||||||
(Expense) | Per Share | ||||||
Net Income Attributable to DENTSPLY International | $ | 187,413 | $ | 1.30 | |||
Amortization of Purchased Intangible Assets, Net of Tax | 25,148 | 0.17 | |||||
Restructuring and Other Costs, Net of Tax | 14,063 | 0.10 | |||||
Acquisition-Related Activities, Net of Tax | 6,630 | 0.05 | |||||
Loss on Fair Value Adjustments at an Unconsolidated Affiliated Company, Net of Tax | 5,280 | 0.04 | |||||
Orthodontics Business Continuity Costs, Net of Tax | 692 | — | |||||
Income Tax-Related Adjustments | (1,375 | ) | (0.01 | ) | |||
Adjusted Non-GAAP Net Income Attributable to DENTSPLY International | $ | 237,851 | $ | 1.65 | |||
Nine Months Ended September 30, 2011 | |||||||
Income | Diluted | ||||||
(Expense) | Per Share | ||||||
Net Income Attributable to DENTSPLY International | $ | 203,917 | $ | 1.42 | |||
Acquisition-Related Activities, Net of Tax | 42,363 | 0.30 | |||||
Restructuring and Other Costs, Net of Tax | 10,403 | 0.07 | |||||
Amortization of Purchased Intangible Assets, Net of Tax | 6,844 | 0.05 | |||||
Orthodontics Business Continuity Costs, Net of Tax | 1,308 | 0.01 | |||||
Gain on Fair Value Adjustments at an Unconsolidated Affiliated Company, Net of Tax | (2,059 | ) | (0.01 | ) | |||
Credit Risk Adjustment to Outstanding Derivatives, Net of Tax | (783 | ) | (0.01 | ) | |||
Income Tax-Related Adjustments | (43,733 | ) | (0.31 | ) | |||
Adjusted Non-GAAP Net Income Attributable to DENTSPLY International | $ | 218,260 | $ | 1.52 | |||
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 September 30, 2012 | ||||||||||
Pre-tax Income | Income Tax Benefit (Expense) | Percentage of Pre-Tax Income | ||||||||
As Reported - GAAP Operating Results | $ | 75,782 | $ | (18,961 | ) | 25.0 | % | |||
Restructuring and Other Costs | 15,458 | (4,549 | ) | |||||||
Amortization of Purchased Intangible Assets | 9,313 | (4,154 | ) | |||||||
Orthodontics Business Continuity Costs | 110 | (40 | ) | |||||||
Loss on Fair Value Adjustments at an Unconsolidated Affiliated Company | (407 | ) | 123 | |||||||
Acquisition-Related Activities | (1,893 | ) | 732 | |||||||
Income Tax-Related Adjustments | — | 4,041 | ||||||||
As Adjusted - Non-GAAP Operating Results | $ | 98,363 | $ | (22,808 | ) | 23.2 | % | |||
Three Months Ended September 30, 2011 | ||||||||||
Pre-tax Income | Income Tax Benefit (Expense) | Percentage of Pre-Tax Income | ||||||||
As Reported - GAAP Operating Results | $ | 18,976 | $ | 40,627 | (214.1 | )% | ||||
Acquisition-Related Activities | 47,558 | (11,436 | ) | |||||||
Restructuring and Other Costs | 14,825 | (5,136 | ) | |||||||
Amortization of Purchased Intangible Assets | 5,490 | (1,652 | ) | |||||||
Orthodontics Business Continuity Costs | 1,322 | (456 | ) | |||||||
Gain on Fair Value Adjustments at an Unconsolidated Affiliated Company | (393 | ) | 119 | |||||||
Income Tax-Related Adjustments | — | (42,950 | ) | |||||||
As Adjusted - Non-GAAP Operating Results | $ | 87,778 | $ | (20,884 | ) | 23.8 | % | |||
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. | ||||||||||
Nine Months Ended September 30, 2012 | ||||||||||
Pre-tax Income | Income Tax Benefit (Expense) | Percentage of Pre-Tax Income | ||||||||
As Reported - GAAP Operating Results | $ | 244,559 | $ | (48,550 | ) | 19.9 | % | |||
Amortization of Purchased Intangible Assets | 37,359 | (12,211 | ) | |||||||
Restructuring and Other Costs | 20,098 | (6,035 | ) | |||||||
Acquisition-Related Activities | 10,544 | (3,914 | ) | |||||||
Orthodontics Business Continuity Costs | 1,071 | (379 | ) | |||||||
Loss on Fair Value Adjustments at an Unconsolidated Affiliated Company | (229 | ) | 69 | |||||||
Income Tax-Related Adjustments | — | (1,375 | ) | |||||||
As Adjusted - Non-GAAP Operating Results | $ | 313,402 | $ | (72,395 | ) | 23.1 | % | |||
Nine Months Ended September 30, 2011 | ||||||||||
Pre-tax Income | Income Tax Benefit (Expense) | Percentage of Pre-Tax Income | ||||||||
As Reported - GAAP Operating Results | $ | 205,405 | $ | (1,042 | ) | 0.5 | % | |||
Acquisition-Related Activities | 53,947 | (11,971 | ) | |||||||
Restructuring and Other Costs | 16,331 | (5,769 | ) | |||||||
Amortization of Purchased Intangible Assets | 10,003 | (3,159 | ) | |||||||
Orthodontics Business Continuity Costs | 2,041 | (733 | ) | |||||||
Gain on Fair Value Adjustments at an Unconsolidated Affiliate Company | (392 | ) | 119 | |||||||
Credit Risk Adjustment to Outstanding Derivatives | (1,275 | ) | 492 | |||||||
Income Tax-Related Adjustments | — | (43,733 | ) | |||||||
As Adjusted - Non-GAAP Operating Results | $ | 286,060 | $ | (65,796 | ) | 23.0 | % | |||