Delaware | 39-1434669 | |||
(State of Incorporation) | (IRS Employer Identification No.) | |||
221 West Philadelphia Street, | ||||
York, Pennsylvania | 17405-2558 | |||
(Address of principal executive offices) | (Zip Code) | |||
Registrant's telephone number, including area code: | (717) 845-7511 |
• | Adjusted earnings per diluted share grew 5% to a record $0.69 |
• | Adjusted operating margins expanded to 19.3% |
• | Operating cash flow increased 60% to $156 million |
DENTSPLY INTERNATIONAL INC. | |||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net sales | $ | 765,225 | $ | 761,010 | $ | 1,495,339 | $ | 1,493,094 | |||||||
Net sales, excluding precious metal content | 730,898 | 715,955 | 1,420,080 | 1,388,604 | |||||||||||
Cost of products sold | 340,756 | 346,054 | 676,665 | 689,938 | |||||||||||
Gross profit | 424,469 | 414,956 | 818,674 | 803,156 | |||||||||||
% of Net sales | 55.5 | % | 54.5 | % | 54.7 | % | 53.8 | % | |||||||
% of Net sales, excluding precious metal content | 58.1 | % | 58.0 | % | 57.6 | % | 57.8 | % | |||||||
Selling, general and administrative expenses | 296,121 | 289,921 | 583,963 | 583,598 | |||||||||||
Restructuring and other costs | 1,242 | 2,169 | 2,035 | 2,834 | |||||||||||
Operating income | 127,106 | 122,866 | 232,676 | 216,724 | |||||||||||
% of Net sales | 16.6 | % | 16.1 | % | 15.6 | % | 14.5 | % | |||||||
% of Net sales, excluding precious metal content | 17.4 | % | 17.2 | % | 16.4 | % | 15.6 | % | |||||||
Net interest and other expense | 10,629 | 13,487 | 20,537 | 29,451 | |||||||||||
Income before income taxes | 116,477 | 109,379 | 212,139 | 187,273 | |||||||||||
Provision for income taxes | 26,096 | 22,870 | 48,548 | 26,412 | |||||||||||
Equity in net loss (income) of | |||||||||||||||
unconsolidated affiliated company | (367 | ) | 2,182 | (657 | ) | 403 | |||||||||
Net income | 90,014 | 88,691 | 162,934 | 161,264 | |||||||||||
% of Net sales | 11.8 | % | 11.7 | % | 10.9 | % | 10.8 | % | |||||||
% of Net sales, excluding precious metal content | 12.3 | % | 12.4 | % | 11.5 | % | 11.6 | % | |||||||
Less: Net income attributable to noncontrolling interests | 21 | 1,463 | 63 | 2,351 | |||||||||||
Net income attributable to DENTSPLY International | $ | 89,993 | $ | 87,228 | $ | 162,871 | $ | 158,913 | |||||||
% of Net sales | 11.8 | % | 11.5 | % | 10.9 | % | 10.6 | % | |||||||
% of Net sales, excluding precious metal content | 12.3 | % | 12.2 | % | 11.5 | % | 11.4 | % | |||||||
Earnings per common share: | |||||||||||||||
Basic | $ | 0.63 | $ | 0.61 | $ | 1.15 | $ | 1.11 | |||||||
Dilutive | $ | 0.62 | $ | 0.60 | $ | 1.13 | $ | 1.10 | |||||||
Cash dividends declared per common share | $ | 0.06625 | $ | 0.06250 | $ | 0.13250 | $ | 0.12500 | |||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 141,790 | 142,922 | 141,921 | 142,849 | |||||||||||
Dilutive | 144,164 | 145,133 | 144,288 | 145,107 |
DENTSPLY INTERNATIONAL INC. | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(In thousands) | |||||||
June 30, | December 31, | ||||||
2014 | 2013 | ||||||
Assets | |||||||
Current Assets: | |||||||
Cash and cash equivalents | $ | 66,929 | $ | 74,954 | |||
Accounts and notes receivable-trade, net | 503,972 | 472,802 | |||||
Inventories, net | 461,203 | 438,559 | |||||
Prepaid expenses and other current assets, net | 199,170 | 157,487 | |||||
Total Current Assets | 1,231,274 | 1,143,802 | |||||
Property, plant and equipment, net | 639,212 | 637,172 | |||||
Identifiable intangible assets, net | 765,105 | 795,323 | |||||
Goodwill, net | 2,278,798 | 2,281,596 | |||||
Other noncurrent assets, net | 157,984 | 220,154 | |||||
Total Assets | $ | 5,072,373 | $ | 5,078,047 | |||
Liabilities and Equity | |||||||
Current liabilities | $ | 896,309 | $ | 796,405 | |||
Long-term debt | 1,065,881 | 1,166,178 | |||||
Deferred income taxes | 231,005 | 238,394 | |||||
Other noncurrent liabilities | 294,404 | 299,096 | |||||
Total Liabilities | 2,487,599 | 2,500,073 | |||||
Total DENTSPLY International Equity | 2,583,463 | 2,535,053 | |||||
Noncontrolling interests | 1,311 | 42,921 | |||||
Total Equity | 2,584,774 | 2,577,974 | |||||
Total Liabilities and Equity | $ | 5,072,373 | $ | 5,078,047 | |||
DENTSPLY INTERNATIONAL INC. | |||||||
(In thousands) | |||||||
Supplemental Summary Cash Flow Information: | |||||||
Six Months Ended June 30, 2014 and 2013 | |||||||
Six Months Ended June 30, | |||||||
2014 | 2013 | ||||||
Net Cash Provided by Operating Activities | $ | 220,245 | $ | 131,868 | |||
Net Cash Used in Investing Activities | $ | 55,346 | $ | 136,188 | |||
Net Cash Used in Financing Activities | $ | 173,445 | $ | 15,436 | |||
Depreciation | $ | 42,325 | $ | 41,743 | |||
Amortization | $ | 24,493 | $ | 23,434 | |||
Capital Expenditures | $ | 48,831 | $ | 46,151 | |||
Cash Dividends Paid | $ | 18,453 | $ | 16,928 |
DENTSPLY INTERNATIONAL INC. | ||||||
(In thousands) | ||||||
Operating Income Summary: | ||||||
The following tables present the reconciliation of reported US GAAP operating income in total and on a percentage of net sales, excluding precious metal content, to the non-US GAAP financial measures. | ||||||
Three Months Ended June 30, 2014 | ||||||
Operating Income (Loss) | Percentage of Net Sales, Excluding Precious Metal Content | |||||
Operating Income | $ | 127,106 | 17.4 | % | ||
Amortization of Purchased Intangible Assets | 11,961 | 1.6 | % | |||
Restructuring and Other Costs | 1,280 | 0.2 | % | |||
Acquisition-Related Activities | 618 | 0.1 | % | |||
Adjusted Non-US GAAP Operating Income | $ | 140,965 | 19.3 | % | ||
Three Months Ended June 30, 2013 | ||||||
Operating Income (Loss) | Percentage of Net Sales, Excluding Precious Metal Content | |||||
Operating Income | $ | 122,866 | 17.2 | % | ||
Amortization of Purchased Intangible Assets | 11,480 | 1.5 | % | |||
Restructuring and Other Costs | 2,285 | 0.3 | % | |||
Acquisition-Related Activities | 1,132 | 0.2 | % | |||
Adjusted Non-US GAAP Operating Income | $ | 137,763 | 19.2 | % | ||
DENTSPLY INTERNATIONAL INC. | ||||||
(In thousands) | ||||||
Operating Income Summary: | ||||||
The following tables present the reconciliation of reported US GAAP operating income in total and on a percentage of net sales, excluding precious metal content, to the non-US GAAP financial measures. | ||||||
Six Months Ended June 30, 2014 | ||||||
Operating Income (Loss) | Percentage of Net Sales, Excluding Precious Metal Content | |||||
Operating Income | $ | 232,676 | 16.4 | % | ||
Amortization of Purchased Intangible Assets | 24,536 | 1.7 | % | |||
Acquisition-Related Activities | 3,553 | 0.2 | % | |||
Restructuring and Other Costs | 2,189 | 0.2 | % | |||
Adjusted Non-US GAAP Operating Income | $ | 262,954 | 18.5 | % | ||
Six Months Ended June 30, 2013 | ||||||
Operating Income (Loss) | Percentage of Net Sales, Excluding Precious Metal Content | |||||
Operating Income | $ | 216,724 | 15.6 | % | ||
Amortization of Purchased Intangible Assets | 23,415 | 1.6 | % | |||
Acquisition-Related Activities | 3,269 | 0.3 | % | |||
Restructuring and Other Costs | 3,058 | 0.2 | % | |||
Adjusted Non-US GAAP Operating Income | $ | 246,466 | 17.7 | % | ||
DENTSPLY INTERNATIONAL INC. | |||||||
(In thousands, except per share amounts) | |||||||
Earnings Summary: | |||||||
The following tables present the reconciliation of reported US GAAP net income attributable to DENTSPLY International and on a per common share basis to the non-US GAAP financial measures. | |||||||
Three Months Ended June 30, 2014 | |||||||
Net | Per Diluted | ||||||
Income | Common Share | ||||||
Net Income Attributable to DENTSPLY International | $ | 89,993 | $ | 0.62 | |||
Amortization of Purchased Intangible Assets, Net of Tax | 8,319 | 0.06 | |||||
Income Tax-Related Adjustments | 1,045 | 0.01 | |||||
Restructuring and Other Costs, Net of Tax | 943 | 0.01 | |||||
Acquisition Related Activities, Net of Tax | 380 | — | |||||
Credit Risk and Fair Value Adjustments to Outstanding Derivatives, Net of Tax | (177 | ) | — | ||||
Gain on Fair Value Adjustments related to an Unconsolidated Affiliated Company, Net of Tax | (832 | ) | (0.01 | ) | |||
Adjusted Non-US GAAP Net Income Attributable to DENTSPLY International | $ | 99,671 | $ | 0.69 | |||
Three Months Ended June 30, 2013 | |||||||
Net | Per Diluted | ||||||
Income | Common Share | ||||||
Net Income Attributable to DENTSPLY International | $ | 87,228 | $ | 0.60 | |||
Amortization of Purchased Intangible Assets, Net of Tax | 8,002 | 0.06 | |||||
Restructuring and Other Costs, Net of Tax | 1,962 | 0.01 | |||||
Acquisition Related Activities, Net of Tax | 746 | 0.01 | |||||
Credit Risk and Fair Value Adjustments to Outstanding Derivatives, Net of Tax | 457 | — | |||||
Income Tax-Related Adjustments | (118 | ) | — | ||||
Gain on Fair Value Adjustments related to an Unconsolidated Affiliated Company, Net of Tax | (2,446 | ) | (0.02 | ) | |||
Adjusted Non-US GAAP Net Income Attributable to DENTSPLY International | $ | 95,831 | $ | 0.66 | |||
DENTSPLY INTERNATIONAL INC. | |||||||
(In thousands, except per share amounts) | |||||||
Earnings Summary: | |||||||
The following tables present the reconciliation of reported US GAAP net income attributable to DENTSPLY International and on a per common share basis to the non-US GAAP financial measures. | |||||||
Six Months Ended June 30, 2014 | |||||||
Net | Per Diluted | ||||||
Income | Common Share | ||||||
Net Income Attributable to DENTSPLY International | $ | 162,871 | $ | 1.13 | |||
Amortization of Purchased Intangible Assets, Net of Tax | 17,231 | 0.12 | |||||
Income Tax-Related Adjustments | 2,942 | 0.02 | |||||
Acquisition Related Activities, Net of Tax | 2,346 | 0.02 | |||||
Restructuring and Other Costs, Net of Tax | 1,588 | 0.01 | |||||
Credit Risk and Fair Value Adjustments to Outstanding Derivatives, Net of Tax | (801 | ) | (0.01 | ) | |||
Gain on Fair Value Adjustments related to an Unconsolidated Affiliated Company, Net of Tax | (1,035 | ) | (0.01 | ) | |||
Adjusted Non-US GAAP Net Income Attributable to DENTSPLY International | $ | 185,142 | $ | 1.28 | |||
Six Months Ended June 30, 2013 | |||||||
Net | Per Diluted | ||||||
Income | Common Share | ||||||
Net Income Attributable to DENTSPLY International | $ | 158,913 | $ | 1.10 | |||
Amortization of Purchased Intangible Assets, Net of Tax | 16,378 | 0.11 | |||||
Credit Risk and Fair Value Adjustments to Outstanding Derivatives, Net of Tax | 3,190 | 0.02 | |||||
Restructuring and Other Costs, Net of Tax | 2,501 | 0.02 | |||||
Acquisition Related Activities, Net of Tax | 2,099 | 0.01 | |||||
Gain on Fair Value Adjustments related to an Unconsolidated Affiliated Company, Net of Tax | (519 | ) | — | ||||
Income Tax-Related Adjustments | (11,505 | ) | (0.08 | ) | |||
Adjusted Non-US GAAP Net Income Attributable to DENTSPLY International | $ | 171,057 | $ | 1.18 | |||
DENTSPLY INTERNATIONAL INC. | ||||||||||
(In thousands) | ||||||||||
Operating Tax Rate Summary: | ||||||||||
The following tables present the reconciliation of reported US GAAP effective tax rate as a percentage of income before income taxes to the non-US GAAP financial measure. | ||||||||||
Three Months Ended June 30, 2014 | ||||||||||
Pre-tax Income | Income Tax Benefit (Expense) | Percentage of Pre-Tax Income | ||||||||
As Reported - US GAAP Operating Results | $ | 116,477 | $ | (26,096 | ) | 22.4 | % | |||
Amortization of Purchased Intangible Assets | 11,961 | (3,642 | ) | |||||||
Acquisition-Related Activities | 1,280 | (337 | ) | |||||||
Restructuring and Other Costs | 618 | (238 | ) | |||||||
Gain on Fair Value Adjustments related to an Unconsolidated Affiliated Company | (90 | ) | 28 | |||||||
Credit Risk and Fair Value Adjustments to Outstanding Derivatives | (288 | ) | 111 | |||||||
Income Tax-Related Adjustments | — | 1,045 | ||||||||
As Adjusted - Non-US GAAP Operating Results | $ | 129,958 | $ | (29,129 | ) | 22.4 | % | |||
Three Months Ended June 30, 2013 | ||||||||||
Pre-tax Income | Income Tax Benefit (Expense) | Percentage of Pre-Tax Income | ||||||||
As Reported - US GAAP Operating Results | $ | 109,379 | $ | (22,870 | ) | 20.9 | % | |||
Amortization of Purchased Intangible Assets | 11,480 | (3,478 | ) | |||||||
Restructuring and Other Costs | 2,285 | (323 | ) | |||||||
Acquisition-Related Activities | 1,132 | (386 | ) | |||||||
Credit Risk and Fair Value Adjustments to Outstanding Derivatives | 744 | (287 | ) | |||||||
Gain on Fair Value Adjustments related to an Unconsolidated Affiliated Company | (45 | ) | 14 | |||||||
Income Tax-Related Adjustments | — | (118 | ) | |||||||
As Adjusted - Non-US GAAP Operating Results | $ | 124,975 | $ | (27,448 | ) | 22.0 | % | |||
DENTSPLY INTERNATIONAL INC. | ||||||||||
(In thousands) | ||||||||||
Operating Tax Rate Summary: | ||||||||||
The following tables present the reconciliation of reported US GAAP effective tax rate as a percentage of income before income taxes to the non-US GAAP financial measure. | ||||||||||
Six Months Ended June 30, 2014 | ||||||||||
Pre-tax Income | Income Tax Benefit (Expense) | Percentage of Pre-Tax Income | ||||||||
As Reported - US GAAP Operating Results | $ | 212,139 | $ | (48,548 | ) | 22.9 | % | |||
Amortization of Purchased Intangible Assets | 24,536 | (7,305 | ) | |||||||
Acquisition-Related Activities | 3,553 | (1,207 | ) | |||||||
Restructuring and Other Costs | 2,189 | (601 | ) | |||||||
Loss on Fair Value Adjustments related to an Unconsolidated Affiliated Company | 138 | (42 | ) | |||||||
Credit Risk and Fair Value Adjustments to Outstanding Derivatives | (1,306 | ) | 505 | |||||||
Income Tax-Related Adjustments | — | 2,942 | ||||||||
As Adjusted - Non-US GAAP Operating Results | $ | 241,249 | $ | (54,256 | ) | 22.5 | % | |||
Six Months Ended June 30, 2013 | ||||||||||
Pre-tax Income | Income Tax Benefit (Expense) | Percentage of Pre-Tax Income | ||||||||
As Reported - US GAAP Operating Results | $ | 187,273 | $ | (26,412 | ) | 14.1 | % | |||
Amortization of Purchased Intangible Assets | 23,415 | (7,037 | ) | |||||||
Credit Risk and Fair Value Adjustments to Outstanding Derivatives | 5,195 | (2,005 | ) | |||||||
Acquisition-Related Activities | 3,269 | (1,170 | ) | |||||||
Restructuring and Other Costs | 3,058 | (557 | ) | |||||||
Gain on Fair Value Adjustments related to an Unconsolidated Affiliated Company | (13 | ) | 4 | |||||||
Income Tax-Related Adjustments | — | (11,505 | ) | |||||||
As Adjusted - Non-US GAAP Operating Results | $ | 222,197 | $ | (48,682 | ) | 21.9 | % | |||