- Reported Q4 revenues of $1,059.7 million, down 2.9%, and down 0.1% on an internal sales growth basis.
[1]
- Q4 2018 US GAAP EPS of $0.01 vs. a loss of $2.85 in Q4 2017. Q4 2018 Non-US GAAP EPS of $0.58 compared with
Non-US GAAP EPS of $0.82 in Q4 2017.
- 4Q18 Cash Flow from Operations of $202.1 million, less Capital Expenditures of $51.9 million resulted in 4Q18
Free Cash Flow of $150.2 million.
- The Company issued 2019 guidance and anticipates 2019 Non-US GAAP adjusted EPS in the range of $2.25 to
$2.40.
YORK, Pa., March 01, 2019 (GLOBE NEWSWIRE) -- DENTSPLY SIRONA Inc. (“Dentsply Sirona”) (Nasdaq: XRAY), The
Dental Solutions Company, today announced its preliminary financial results for the three and twelve months ended December 31,
2018.
Preliminary Fourth Quarter 2018 Financial Results
Reported net sales of $1,059.7 million declined 2.9% compared to $1,091.0 million in the fourth quarter of 2017,
and declined 0.1% on an internal sales growth basis. Revenues saw solid increases in Europe, up 4.6% (+8.7% on an internal
sales growth basis), and in the Rest of World, up 1.4% (+7.1% on an internal sales growth basis). This was partially offset
by declines in the U.S., down 14.7% (-16.3% on an internal sales growth basis), driven by expected high levels of dealer destocking
during the quarter.
Net income attributable to Dentsply Sirona for the fourth quarter of 2018 was $1.8 million, or $0.01 per diluted
share, compared to a net loss of $650.4 million, or $2.85 per diluted share, in the fourth quarter of 2017. On an adjusted
basis, excluding certain items, non-US GAAP net earnings per diluted share were $0.58 compared to $0.82 in the fourth quarter of
2017. A reconciliation of the non-US GAAP measures to earnings per share calculated on a US GAAP basis is provided in the
attached tables.
Fourth quarter Consumable revenues increased by 3.4% and increased by 5.4% on an internal sales growth
basis. Consumable segment revenue growth benefited from a recovery in shipment levels at our European distribution center in
Venlo, the Netherlands.
Technology & Equipment revenues declined by 7.4% in the fourth quarter of 2018, down 4.1% on an internal sales
growth basis. Fourth quarter Technology & Equipment revenues were impacted by $31 million of inventory destocking, as
compared to inventory stocking of $21 million in the fourth quarter of 2017. Excluding inventory stocking and destocking in
both quarters, Technology & Equipment fourth quarter internal revenues would have increased as compared to the fourth quarter of
the prior year.
Don Casey, Chief Executive Officer of Dentsply Sirona, commented: “Although fiscal 2018 financial results were
disappointing, we have taken important steps to position the company for improved financial performance. We have completed a
top to bottom diagnostic of the Company and are executing a major restructuring plan to accelerate growth, improve margins and
simplify our business.”
Mr. Casey continued: “There has been progress in multiple areas. We are operating under our new simplified
organizational framework that included consolidation of our dental product groups, our regional commercial groups, and a
centralized supply chain. Additionally, our focused R&D efforts have delivered a significant innovation in PrimeScan,
with more innovative new products following later this year. The Company's portfolio shaping efforts resulted in the sale or
exit of three underperforming business. We have also started the difficult, but necessary process of reducing our employee
base by 6% to 8%, and are well on our way to achieving the targets we shared in November of 2018. The entire management team
is confident that this is the right direction for Dentsply Sirona. It will allow us to drive improved operating performance and to
deliver for our customers, our employees, our partners, and our shareholders.”
Preliminary Full Year 2018 Financial Results
Reported net sales of $3,986.3 million as compared to $3,993.4 million in 2017 and declined 1.8% on an internal
sales growth basis. 2018 sales were negatively impacted, based on the Company’s estimate, by approximately $100 million due
to inventory destocking at our dealer partners. In 2017, sales benefited from $27 million of inventory build in the
channel.
Net loss attributable to Dentsply Sirona for 2018 was $1,011.0 million, or a loss of $4.51 per share, compared
to a net loss of $1,550.0 million, or $6.76 per diluted share in 2017. On an adjusted basis, excluding certain items, non-US
GAAP earnings per diluted share in 2018 were $2.01 compared to $2.66 in 2017. A reconciliation of the non-US GAAP measures to
earnings per share calculated on a US GAAP basis is provided in the attached table.
2019 Guidance [2]
Management initiated 2019 guidance and anticipates 2019 Adjusted Earnings Per Share in the range of $2.25 to
$2.40. The 2019 guidance incorporates the following assumptions:
- Portfolio shaping initiatives that have already been executed reduce 2019 revenues by approximately $70 million.
- At current exchange rates, currency is anticipated to be a 2.5% headwind to 2019 revenues, reducing 2019 reported revenues by
approximately $100 million.
- Internal sales growth of 4%-5%. 2019 internal revenues benefit from absence of dealer destocking and 2019 new product
introductions.
- Reported revenues of $3.95 to $4.05 billion.
- Operating expenses below 2018 levels.
- Non-US GAAP effective tax rate of 22.4%.
- Adjusted EPS in the range of $2.25 to $2.40, up 12% to 19% as compared to 2018.
Filing of Form 12b-25
We announced today that we will be filing our 2018 Form 10-K after today’s deadline. We need additional
time to review the accounting results and internal controls of a business that is being shut down as part of our portfolio shaping
initiatives. This business is immaterial to our consolidated net sales. We anticipate filing our Form 10-K next
week.
Conference Call/Webcast Information
Dentsply Sirona’s management team will host an investor conference call and live webcast on March
1st, at 8:30 am EST. A presentation will also be available on www.dentsplysirona.com in the Investors section.
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 +1-1-629-228-0723 for international
calls. The Conference ID # is 9994827. 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 # 9994827.
About Dentsply Sirona:
Dentsply Sirona is the world’s largest manufacturer of professional dental products and technologies, with a
132-year history 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 worldwide headquarters is located in York, Pennsylvania. The Company’s shares of common
stock 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:
John Sweeney, CFA, IRC
Vice President, Investor Relations
+1-717-849-7863
john.sweeney@dentsplysirona.com
[1] Non-US GAAP adjusted EPS, net sales excluding precious metal, constant currency growth and
internal sales growth and results are non-US 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 sales growth please see supplemental tables at
the end of the release.
[2] Our guidance is presented on a non-US GAAP basis, as it does not include the impact of
prospective acquisitions, acquisitions announced but not yet closed and other non-US 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.
Forward-Looking Statements and Associated Risks
Information the Company has included or incorporated by reference in this Form 10-K, and information which may
be contained in other filings with the U. S. Securities and Exchange Commission (the “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 completion of the year-end financial statement audit and expected financial results referred to
herein, and/or statements about the Company’s plans, objectives, expectations (financial or otherwise) or intentions, including the
Company's 2019 guidance.
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 preliminary nature of the financial results contained in this release
- the Company's ability to successfully implement its cost reduction and restructuring plans
- 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 anticipate and appropriately adapt to changes or trends within the rapidly changing dental industry
- the effect of changes in the Company’s management and personnel
- 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
- a significant failure or disruption in service within the Company’s operations or the operations of key distributors
- 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 Company’s failure to successfully integrate the business operations or achieve the anticipated benefits from any acquired
businesses
- the Company’s failure to execute on, or other issues arising under, certain key client contracts
- 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” of this Form 10-K and any other information included or incorporated by reference in this Report, and information
which may be contained in the Company’s other filings with the SEC, when reviewing any forward-looking statement. 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 associated with an investment in the company.
Non-US GAAP Financial Measures
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 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.
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 intangible assets either
purchased or acquired through a business combination. The Company believes that this information is helpful in understanding
underlying operating trends and cash flow generation.
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 statements
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 (loss) 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 |
|
Year Ended |
|
December 31, |
|
December 31, |
|
2018 |
|
2017
|
|
2018
|
|
2017
|
Net sales |
$ |
1,059.7 |
|
|
$ |
1,091.0 |
|
|
$ |
3,986.3 |
|
|
$ |
3,993.4 |
|
Net sales, excluding precious metal content |
1,050.0 |
|
|
1,080.7 |
|
|
3,949.1 |
|
|
3,952.9 |
|
|
|
|
|
|
|
|
|
Cost of products sold |
534.9 |
|
|
497.7 |
|
|
1,918.5 |
|
|
1,804.9 |
|
|
|
|
|
|
|
|
|
Gross profit |
524.8 |
|
|
593.3 |
|
|
2,067.8 |
|
|
2,188.5 |
|
% of Net sales |
49.5 |
% |
|
54.4 |
% |
|
51.9
|
% |
|
|
|
54.8
|
% |
% of Net sales, excluding precious metal content |
50.0
|
% |
|
54.9
|
% |
|
52.4
|
% |
|
|
|
55.4
|
% |
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
433.2 |
|
|
421.9 |
|
|
1,719.1 |
|
|
1,674.7 |
|
|
|
|
|
|
|
|
|
Goodwill impairment |
— |
|
|
558.0 |
|
|
1,085.8 |
|
|
1,650.9 |
|
|
|
|
|
|
|
|
|
Restructuring and other costs |
9.8 |
|
|
319.8 |
|
|
221.0 |
|
|
425.2 |
|
|
|
|
|
|
|
|
|
Operating income (loss) |
81.8 |
|
|
(706.4 |
) |
|
(958.1 |
) |
|
(1,562.3 |
) |
% of Net sales |
7.7
|
% |
|
|
(64.7
|
%) |
|
|
|
(24.0
|
%) |
|
|
|
(39.1
|
%) |
% of Net sales, excluding precious metal content |
7.8
|
% |
|
|
(65.4
|
%) |
|
|
|
(24.3
|
%) |
|
|
|
(39.5
|
%) |
|
|
|
|
|
|
|
|
Net interest and other expense |
4.4 |
|
|
6.5 |
|
|
0.3 |
|
|
41.2 |
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
77.4 |
|
|
(712.9 |
) |
|
(958.4 |
) |
|
(1,603.5 |
) |
|
|
|
|
|
|
|
|
Provision (benefit) for income taxes |
75.9 |
|
|
(62.7 |
) |
|
52.5 |
|
|
(53.2 |
) |
|
|
|
|
|
|
|
|
Net income (loss) |
1.5 |
|
|
(650.2 |
) |
|
(1,010.9 |
) |
|
(1,550.3 |
) |
% of Net sales |
0.1
|
% |
|
|
(59.6 |
%) |
|
|
|
(25.4
|
%) |
|
|
|
(38.8 |
%) |
% of Net sales, excluding precious metal content |
0.1
|
% |
|
|
(60.2 |
%) |
|
|
|
(25.6 |
%) |
|
|
|
(39.2 |
%) |
|
|
|
|
|
|
|
|
Less: Net (loss) income attributable to noncontrolling interests |
(0.3 |
) |
|
0.2 |
|
|
0.1 |
|
|
(0.3 |
) |
|
|
|
|
|
|
|
|
Net income (loss) attributable to Dentsply Sirona |
$ |
1.8 |
|
|
$ |
(650.4 |
) |
|
$ |
(1,011.0 |
) |
|
$ |
(1,550.0 |
) |
|
|
|
|
|
|
|
|
% of Net sales |
0.2
|
% |
|
|
(59.6 |
%) |
|
|
(25.4 |
%) |
|
|
(38.8 |
%) |
% of Net sales, excluding precious metal content |
0.2
|
% |
|
|
(60.2 |
%) |
|
|
(25.6 |
%) |
|
|
(39.2 |
%) |
|
|
|
|
|
|
|
|
Net income (loss) per common share attributable to Dentsply Sirona: |
|
|
|
|
|
|
|
Basic |
$ |
0.01 |
|
|
$ |
(2.85 |
) |
|
$ |
(4.51 |
) |
|
$ |
(6.76 |
) |
Diluted |
$ |
0.01 |
|
|
$ |
(2.85 |
) |
|
$ |
(4.51 |
) |
|
$ |
(6.76 |
) |
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
Basic |
222.7 |
|
|
228.6 |
|
|
224.3 |
|
|
229.4 |
|
Diluted |
223.5 |
|
|
228.6 |
|
|
224.3 |
|
|
229.4 |
|
DENTSPLY SIRONA INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATED BALANCE SHEETS |
(In millions) |
(unaudited) |
|
|
|
|
|
|
|
|
|
December 31, 2018 |
|
December 31, 2017 |
Assets |
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
309.6 |
|
$ |
320.6 |
Accounts and notes receivable-trade, net |
701.9 |
|
746.2 |
Inventories, net |
598.9 |
|
623.1 |
Prepaid expenses and other current assets, net |
277.6 |
|
312.6 |
Total Current Assets |
1,888.0 |
|
2,002.5 |
|
|
|
|
Property, plant and equipment, net |
870.6 |
|
876.0 |
Identifiable intangible assets, net |
2,420.3 |
|
2,800.7 |
Goodwill, net |
3,431.3 |
|
4,539.2 |
Other noncurrent assets, net |
76.8 |
|
156.1 |
|
|
|
|
Total Assets |
$ |
8,687.0 |
|
$ |
10,374.5 |
|
|
|
|
Liabilities and Equity |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
Accounts payable |
283.9 |
|
284.4 |
Accrued liabilities |
578.9 |
|
585.8 |
Income taxes payable |
58.1 |
|
54.2 |
Notes payable and current portion of long-term debt |
92.4 |
|
30.1 |
Total Current Liabilities |
1,013.3 |
|
954.5 |
|
|
|
|
Long-term debt |
1,564.9 |
|
1,611.6 |
Deferred income taxes |
552.8 |
|
718.0 |
Other noncurrent liabilities |
423.0 |
|
462.5 |
Total Liabilities |
3,554.0 |
|
3,746.6 |
|
|
|
|
Total Equity |
5,133.0 |
|
6,627.9 |
|
|
|
|
Total Liabilities and Equity |
$ |
8,687.0 |
|
$ |
10,374.5 |
DENTSPLY SIRONA INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions) (unaudited)
|
Year Ended December 31, |
|
2018
|
|
2017
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
Net loss |
$ |
(1,010.9 |
) |
|
$ |
(1,550.3 |
) |
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
Depreciation |
132.9 |
|
|
127.3 |
|
Amortization of intangible assets |
197.9 |
|
|
189.1 |
|
Amortization of deferred financing costs |
2.7 |
|
|
2.6 |
|
Goodwill impairment |
1,085.8 |
|
|
1,650.9 |
|
Indefinite lived intangible asset impairment |
179.2 |
|
|
346.7 |
|
Deferred income taxes |
(62.0 |
) |
|
(143.8 |
) |
Stock based compensation expense |
21.0 |
|
|
48.0 |
|
Restructuring and other costs - non-cash |
22.5 |
|
|
64.7 |
|
Other non-cash expense |
3.4 |
|
|
9.9 |
|
Loss on disposal of property, plant and equipment |
4.6 |
|
|
1.6 |
|
Gain on sale of equity security |
(44.1 |
) |
|
— |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
Accounts and notes receivable-trade, net |
23.5 |
|
|
(63.4 |
) |
Inventories, net |
(19.9 |
) |
|
(62.9 |
) |
Prepaid expenses and other current assets, net |
(27.1 |
) |
|
(75.0 |
) |
Other noncurrent assets, net |
(12.7 |
) |
|
(3.7 |
) |
Accounts payable |
7.1 |
|
|
44.2 |
|
Accrued liabilities |
0.3 |
|
|
28.3 |
|
Income taxes |
12.1 |
|
|
(20.5 |
) |
Other noncurrent liabilities |
(16.5 |
) |
|
8.2 |
|
|
|
|
|
Net cash provided by operating activities |
499.8 |
|
|
601.9 |
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
Capital expenditures |
(182.5 |
) |
|
(144.3 |
) |
Cash paid for acquisitions of businesses and equity investments, net of cash acquired |
(130.5 |
) |
|
(145.9 |
) |
Cash received on derivative contracts |
8.0 |
|
|
6.5 |
|
Cash paid on derivatives contracts |
(2.4 |
) |
|
— |
|
Expenditures for identifiable intangible assets |
(5.5 |
) |
|
(6.7 |
) |
Purchase of short-term time investments |
(3.7 |
) |
|
(2.5 |
) |
Purchase of Company-owned life insurance policies |
— |
|
|
(0.9 |
) |
Proceeds from sale of equity securities |
54.1 |
|
|
— |
|
Proceeds from sale of property, plant and equipment, net |
9.2 |
|
|
7.4 |
|
|
|
|
|
Net cash used in investing activities |
(253.3 |
) |
|
(286.4 |
) |
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
Increase in short-term borrowings |
60.4 |
|
|
10.2 |
|
Cash paid for treasury stock |
(250.2 |
) |
|
(401.4 |
) |
Cash dividends paid |
(78.6 |
) |
|
(78.3 |
) |
Proceeds from long-term borrowings, net of deferred financing costs |
0.1 |
|
|
3.1 |
|
Repayments on long-term borrowings |
(9.4 |
) |
|
(16.7 |
) |
Proceeds from exercised stock options |
27.9 |
|
|
82.3 |
|
|
|
|
|
Net cash used in financing activities |
(249.8 |
) |
|
(400.8 |
) |
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
(7.7 |
) |
|
22.0 |
|
|
|
|
|
Net decrease in cash and cash equivalents |
(11.0 |
) |
|
(63.3 |
) |
|
|
|
|
Cash and cash equivalents at beginning of period |
320.6 |
|
|
383.9 |
|
|
|
|
|
Cash and cash equivalents at end of period |
$ |
309.6 |
|
|
$ |
320.6 |
|
|
|
|
|
Supplemental disclosures of cash flow information: |
|
|
|
Interest paid, net of amounts capitalized |
$ |
35.1 |
|
|
$ |
37.0 |
|
Income taxes paid |
$ |
104.7 |
|
|
$ |
122.7 |
|
DENTSPLY SIRONA INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except per share amounts and percentages)
(unaudited)
|
|
Three Months Ended December 31, 2018 |
|
Q4 2018 Growth |
|
Three Months Ended December 31, 2017 |
(in millions, except percentages) |
|
US |
Europe |
ROW |
Total |
|
US |
Europe |
ROW |
Total |
|
US |
Europe |
ROW |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
310.8 |
$ |
464.8 |
$ |
284.1 |
$ |
1,059.7 |
|
(15.0 |
%) |
|
4.4 |
|
% |
1.4 |
|
% |
(2.9 |
%) |
|
|
$ |
365.7 |
$ |
445.1 |
$ |
280.2 |
$ |
1,091.0 |
Less: precious metal content of sales |
|
1.2 |
7.7 |
0.8 |
9.7 |
|
|
|
|
|
|
1.4 |
8.1 |
0.8 |
10.3 |
Net sales, excluding precious metal content |
|
309.6 |
457.1 |
283.3 |
1,050.0 |
|
(15.0 |
%) |
|
4.6 |
|
% |
1.4 |
|
% |
(2.8 |
%) |
|
|
364.3 |
437.0 |
279.4 |
1,080.7 |
Acquisition related adjustments (a)
|
|
1.1 |
— |
— |
1.1 |
|
|
|
|
|
|
— |
— |
— |
— |
Non-US GAAP, net sales, excluding precious metal content |
|
$ |
310.7 |
$ |
457.1 |
$ |
283.3 |
$ |
1,051.1 |
|
(14.7 |
%) |
|
4.6 |
% |
|
1.4 |
% |
|
(2.7 |
%) |
|
|
$ |
364.3 |
$ |
437.0 |
$ |
279.4 |
$ |
1,080.7 |
Foreign exchange impact |
|
|
|
|
|
|
0.4 |
% |
|
(4.3 |
%) |
|
(6.1 |
%) |
|
(3.2 |
%) |
|
|
|
|
|
|
Constant currency growth |
|
|
|
|
|
|
(15.1 |
%) |
|
8.9 |
% |
|
7.5 |
% |
|
0.5 |
% |
|
|
|
|
|
|
Acquisitions |
|
|
|
|
|
|
1.2 |
% |
|
0.2 |
% |
|
0.4 |
% |
|
0.6 |
% |
|
|
|
|
|
|
Internal sales growth |
|
|
|
|
|
|
(16.3 |
%) |
|
8.7 |
% |
|
7.1 |
% |
|
(0.1 |
%) |
|
|
|
|
|
|
(a) Represents an adjustment to reflect deferred revenue that was eliminated under business combination
accounting standards to make the 2018 and 2017 non-US GAAP results comparable.
|
|
Year Ended December 31, 2018 |
|
2018 Growth |
|
Year Ended December 31, 2017 |
(in millions, except percentages) |
|
US |
Europe |
ROW |
Total |
|
US |
Europe |
ROW |
Total |
|
US |
Europe |
ROW |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
1,269.7 |
$ |
1,665.8 |
$ |
1,050.8 |
$ |
3,986.3 |
|
(7.5 |
%) |
|
3.7 |
|
% |
3.6 |
|
% |
(0.2 |
%) |
|
|
$ |
1,372.5 |
$ |
1,606.2 |
$ |
1,014.7 |
$ |
3,993.4 |
Less: precious metal content of sales |
|
5.1 |
28.7 |
3.4 |
37.2 |
|
|
|
|
|
|
5.7 |
31.0 |
3.8 |
40.5 |
Net sales, excluding precious metal content |
|
1,264.6 |
1,637.1 |
1,047.4 |
3,949.1 |
|
(7.5 |
%) |
|
3.9 |
|
% |
3.6 |
|
% |
(0.1 |
%) |
|
|
1,366.8 |
1,575.2 |
1,010.9 |
3,952.9 |
Acquisition/merger related adjustments (a) |
|
6.4 |
— |
— |
6.4 |
|
|
|
|
|
|
4.0 |
— |
— |
4.0 |
Non-US GAAP, net sales, excluding precious metal content |
|
$ |
1,271.0 |
$ |
1,637.1 |
$ |
1,047.4 |
$ |
3,955.5 |
|
(7.3 |
%) |
|
3.9 |
% |
|
3.6 |
% |
|
— |
% |
|
|
$ |
1,370.8 |
$ |
1,575.2 |
$ |
1,010.9 |
$ |
3,956.9 |
Foreign exchange impact |
|
|
|
|
|
|
— |
% |
|
3.6 |
% |
|
(0.9 |
%) |
|
1.3 |
% |
|
|
|
|
|
|
Constant currency growth |
|
|
|
|
|
|
(7.3 |
%) |
|
0.3 |
% |
|
4.5 |
% |
|
(1.3 |
%) |
|
|
|
|
|
|
Acquisitions |
|
|
|
|
|
|
0.9 |
% |
|
0.3 |
% |
|
0.4 |
% |
|
0.5 |
% |
|
|
|
|
|
|
Internal sales growth |
|
|
|
|
|
|
(8.2 |
%) |
|
— |
% |
|
4.1 |
% |
|
(1.8 |
%) |
|
|
|
|
|
|
(a) For 2018, amounts represent an adjustment to reflect deferred revenue and for 2017, amounts represent an
adjustment to reflect deferred subscription and warranty revenue which was eliminated under business combination accounting
standards to make the non-US GAAP results comparable for both years.
DENTSPLY SIRONA INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except per share amounts and percentages)
(unaudited)
|
|
Three Months Ended December 31, 2018 |
|
Q4 2018 Growth |
|
Three Months Ended December 31, 2017 |
(in millions, except percentages) |
|
Technologies
& Equipment |
Consumables |
Total |
|
Technologies
& Equipment |
Consumables |
Total |
|
Technologies
& Equipment |
Consumables |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
583.3 |
$ |
476.4 |
$ |
1,059.7 |
|
(7.4 |
%) |
|
3.4 |
% |
|
(2.9 |
%) |
|
|
$ |
630.2 |
$ |
460.8 |
$ |
1,091.0 |
Less: precious metal content of sales |
|
9.7 |
— |
9.7 |
|
|
|
|
|
10.3 |
— |
10.3 |
Net sales, excluding precious metal content |
|
573.6 |
476.4 |
1,050.0 |
|
(7.5 |
%) |
|
3.4 |
% |
|
(2.8 |
%) |
|
|
619.9 |
460.8 |
1,080.7 |
Acquisition related adjustments (a) |
|
— |
1.1 |
1.1 |
|
|
|
|
|
— |
— |
— |
Non-US GAAP, net sales, excluding precious metal content |
|
$ |
573.6 |
$ |
477.5 |
$ |
1,051.1 |
|
(7.4 |
%) |
|
3.6 |
% |
|
(2.7 |
%) |
|
|
$ |
619.9 |
$ |
460.8 |
$ |
1,080.7 |
Foreign exchange impact |
|
|
|
|
|
(3.4 |
%) |
|
(3.1%) |
|
|
(3.2 |
%) |
|
|
|
|
|
Constant currency growth |
|
|
|
|
|
(4.0 |
%) |
|
6.7% |
|
|
0.5 |
% |
|
|
|
|
|
Acquisitions |
|
|
|
|
|
0.1 |
% |
|
1.3% |
|
|
0.6 |
% |
|
|
|
|
|
Internal sales growth |
|
|
|
|
|
(4.1 |
%) |
|
5.4% |
|
|
(0.1 |
%) |
|
|
|
|
|
(a) Represents an adjustment to reflect deferred revenue that was eliminated under business combination
accounting standards to make the 2018 and 2017 non-US GAAP results comparable.
|
|
Year Ended December 31, 2018 |
|
2018 Growth |
|
Year Ended December 31, 2017 |
(in millions, except percentages) |
|
Technologies
& Equipment |
Consumables |
Total |
|
Technologies
& Equipment |
Consumables |
Total |
|
Technologies
& Equipment |
Consumables |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
2,135.6 |
$ |
1,850.7 |
$ |
3,986.3 |
|
(3.0 |
%) |
|
3.2 |
% |
|
(0.2 |
%) |
|
|
$ |
2,200.8 |
$ |
1,792.6 |
$ |
3,993.4 |
Less: precious metal content of sales |
|
37.2 |
— |
37.2 |
|
|
|
|
|
40.5 |
— |
40.5 |
Net sales, excluding precious metal content |
|
2,098.4 |
1,850.7 |
3,949.1 |
|
(2.9 |
%) |
|
3.2 |
% |
|
(0.1 |
%) |
|
|
2,160.3 |
1,792.6 |
3,952.9 |
Acquisition/merger related adjustments (a)
|
|
— |
6.4 |
6.4 |
|
|
|
|
|
4.0 |
— |
4.0 |
Non-US GAAP, net sales, excluding precious metal content |
|
$ |
2,098.4 |
$ |
1,857.1 |
$ |
3,955.5 |
|
(3.0 |
%) |
|
3.6 |
% |
|
— |
|
% |
|
$ |
2,164.3 |
$ |
1,792.6 |
$ |
3,956.9 |
Foreign exchange impact |
|
|
|
|
|
1.2 |
% |
|
1.3% |
|
|
1.3 |
% |
|
|
|
|
|
Constant currency growth |
|
|
|
|
|
(4.2 |
%) |
|
2.3% |
|
|
(1.3 |
%) |
|
|
|
|
|
Acquisitions |
|
|
|
|
|
— |
% |
|
1.1% |
|
|
0.5 |
% |
|
|
|
|
|
Internal sales growth |
|
|
|
|
|
(4.2 |
%) |
|
1.2% |
|
|
(1.8 |
%) |
|
|
|
|
|
(a) For 2018, amounts represent an adjustment to reflect deferred revenue and for 2017, amounts represent an
adjustment to reflect deferred subscription and warranty revenue which was eliminated under business combination accounting
standards to make the non-US GAAP results comparable for both years.
DENTSPLY SIRONA INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except per share amounts and percentages)
(unaudited)
|
US GAAP |
|
|
|
|
|
|
|
NON-US GAAP |
|
Three Months Ended December 31, 2018 |
Amortization of Purchased Intangible Assets |
Restructuring Program Related Costs and Other Costs |
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-US GAAP Adjustments |
Three Months Ended December 31, 2018 |
|
|
|
|
|
|
|
|
|
|
NET SALES |
$ |
1,059.7 |
|
— |
|
— |
|
1.1 |
|
— |
|
— |
— |
|
$ |
1.1 |
|
$ |
1,060.8 |
NET SALES, excluding precious metals |
1,050.0 |
|
— |
|
— |
|
1.1 |
|
— |
|
— |
— |
|
1.1 |
|
1,051.1 |
GROSS PROFIT |
524.8 |
|
29.5 |
|
14.8 |
|
2.6 |
|
— |
|
— |
— |
|
46.9 |
|
571.7 |
% OF NET SALES, excluding precious metals |
50.0 |
% |
|
|
|
|
|
|
|
54.4 |
% |
SG&A EXPENSES |
433.2 |
|
(18.7 |
) |
(15.5 |
) |
(3.4 |
) |
— |
|
— |
— |
|
(37.6 |
) |
395.6 |
% OF NET SALES, excluding precious metals |
41.3 |
% |
|
|
|
|
|
|
|
37.6 |
% |
RESTRUCTURING AND OTHER COSTS |
9.8 |
|
— |
|
(9.8 |
) |
— |
|
— |
|
— |
— |
|
(9.8 |
) |
— |
|
INCOME FROM OPERATIONS |
81.8 |
|
48.2 |
|
40.1 |
|
6.0 |
|
— |
|
— |
— |
|
94.3 |
|
176.1 |
% OF NET SALES, excluding precious metals |
7.8 |
% |
|
|
|
|
|
|
|
16.8 |
% |
NET INTEREST AND OTHER EXPENSE |
4.4 |
|
— |
|
— |
|
(0.2 |
) |
0.9 |
|
— |
— |
|
0.7 |
|
5.1 |
PRE-TAX INCOME |
77.4 |
|
48.2 |
|
40.1 |
|
6.2 |
|
(0.9 |
) |
— |
— |
|
93.6 |
|
171.0 |
INCOME TAXES |
75.9 |
|
— |
|
— |
|
— |
|
— |
|
13.8 |
(48.8 |
) |
(35.0 |
) |
40.9 |
% OF PRE-TAX INCOME |
98.1 |
% |
|
|
|
|
|
|
|
23.9 |
% |
LESS: NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTERESTS |
(0.3 |
) |
|
|
|
|
|
|
— |
|
(0.3) |
NET INCOME ATTRIBUTABLE TO DENTSPLY SIRONA |
$ |
1.8 |
|
|
|
|
|
|
|
$ |
128.6 |
|
$ |
130.4 |
% OF NET SALES, excluding precious metals |
0.2 |
% |
|
|
|
|
|
|
|
12.4 |
% |
EARNINGS PER SHARE - DILUTED |
$ |
0.01 |
|
|
|
|
|
|
|
$ |
0.57 |
|
$ |
0.58 |
DENTSPLY SIRONA INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts and percentages)
(unaudited)
|
US GAAP |
|
|
|
|
|
|
|
NON-US GAAP |
|
Three Months Ended December 31, 2017 |
Amortization of Purchased Intangible Assets |
Restructuring Program Related Costs and Other Costs |
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-US GAAP Adjustments |
Three Months Ended December 31, 2017 |
|
|
|
|
|
|
|
|
|
|
NET SALES |
$ |
1,091.0 |
|
— |
|
— |
|
— |
|
— |
|
— |
— |
|
$ |
— |
|
$ |
1,091.0 |
NET SALES, excluding precious metals
|
1,080.7 |
|
— |
|
— |
|
— |
|
— |
|
— |
— |
|
— |
|
1,080.7 |
GROSS PROFIT |
593.3 |
|
29.3 |
|
3.1 |
|
1.6 |
|
0.6 |
|
— |
— |
|
34.6 |
|
627.9 |
% OF NET SALES, excluding precious metals |
54.9 |
|
% |
|
|
|
|
|
|
|
58.1 |
% |
SG&A EXPENSES |
421.9 |
|
(19.4 |
) |
(10.6 |
) |
0.3 |
|
(1.2 |
) |
— |
— |
|
(30.9 |
) |
391.0 |
% OF NET SALES, excluding precious metals |
39.0 |
|
% |
|
|
|
|
|
|
|
36.2 |
% |
GOODWILL IMPAIRMENT |
558.0 |
|
— |
|
(558.0 |
) |
— |
|
— |
|
— |
— |
|
(558.0 |
) |
— |
RESTRUCTURING AND OTHER COSTS |
319.8 |
|
— |
|
(319.8 |
) |
— |
|
— |
|
— |
— |
|
(319.8 |
) |
— |
(LOSS) INCOME FROM OPERATIONS |
(706.4 |
) |
48.7 |
|
891.5 |
|
1.3 |
|
1.8 |
|
— |
— |
|
943.3 |
|
236.9 |
% OF NET SALES, excluding precious metals |
(65.4 |
%) |
|
|
|
|
|
|
|
|
21.9 |
% |
NET INTEREST AND OTHER EXPENSE |
6.5 |
|
— |
|
1.4 |
|
(0.2 |
) |
2.1 |
|
— |
— |
|
3.3 |
|
9.8 |
PRE-TAX (LOSS) INCOME |
(712.9 |
) |
48.7 |
|
890.1 |
|
1.5 |
|
(0.3 |
) |
— |
— |
|
940.0 |
|
227.1 |
INCOME TAXES |
(62.7 |
) |
— |
|
— |
|
— |
|
— |
|
109.1 |
(9.0 |
) |
100.1 |
|
37.4 |
% OF PRE-TAX (LOSS) INCOME |
8.8 |
|
% |
|
|
|
|
|
|
|
16.5 |
% |
LESS: NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS |
0.2 |
|
|
|
|
|
|
|
— |
|
0.2 |
NET (LOSS) INCOME ATTRIBUTABLE TO DENTSPLY SIRONA |
$ |
(650.4 |
) |
|
|
|
|
|
|
$ |
839.9 |
|
$ |
189.5 |
% OF NET SALES, excluding precious metals |
(60.2 |
%) |
|
|
|
|
|
|
|
|
17.5 |
% |
EARNINGS PER SHARE - DILUTED |
$ |
(2.85 |
) |
|
|
|
|
|
|
$ |
3.67 |
|
$ |
0.82 |
|
|
|
|
|
|
|
|
|
|
Shares used in calculating diluted US GAAP net loss per share |
|
228.6 |
Shares used in calculating diluted non-US GAAP net income per share |
|
231.9 |
DENTSPLY SIRONA INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts and percentages)
(unaudited)
|
US GAAP |
|
|
|
|
|
|
|
|
NON-US GAAP |
|
Twelve Months Ended December 31, 2018 |
Amortization of Purchased Intangible Assets |
Gain on Sale of Marketable Securities |
Restructuring Program Related Costs and Other Costs |
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-US GAAP Adjustments |
Twelve Months Ended December 31, 2018 |
|
|
|
|
|
|
|
|
|
|
|
NET SALES |
$ |
3,986.3 |
|
— |
|
— |
|
— |
|
6.4 |
|
— |
|
— |
— |
|
$ |
6.4 |
|
$ |
3,992.7 |
NET SALES, excluding precious metals |
3,949.1 |
|
— |
|
— |
|
— |
|
6.4 |
|
— |
|
— |
— |
|
6.4 |
|
3,955.5 |
GROSS PROFIT |
2,067.8 |
|
119.2 |
|
— |
|
21.0 |
|
12.6 |
|
— |
|
— |
— |
|
152.8 |
|
2,220.6 |
% OF NET SALES, excluding precious metals |
52.4 |
|
% |
|
|
|
|
|
|
|
|
56.1 |
% |
SG&A EXPENSES |
1,719.1 |
|
(78.7 |
) |
— |
|
(25.3 |
) |
(8.7 |
) |
— |
|
— |
— |
|
(112.7 |
) |
1,606.4 |
% OF NET SALES, excluding precious metals |
43.5 |
|
% |
|
|
|
|
|
|
|
|
40.6 |
% |
GOODWILL IMPAIRMENT |
1,085.8 |
|
— |
|
— |
|
(1,085.8 |
) |
— |
|
— |
|
— |
— |
|
(1,085.8 |
) |
— |
RESTRUCTURING AND OTHER COSTS |
221.0 |
|
— |
|
— |
|
(221.0 |
) |
— |
|
— |
|
— |
— |
|
(221.0 |
) |
— |
(LOSS) INCOME FROM OPERATIONS |
(958.1 |
) |
197.9 |
|
— |
|
1,353.1 |
|
21.3 |
|
— |
|
— |
— |
|
1,572.3 |
|
614.2 |
% OF NET SALES, excluding precious metals |
(24.3 |
%) |
|
|
|
|
|
|
|
|
|
15.5 |
% |
NET INTEREST AND OTHER EXPENSE |
0.3 |
|
— |
|
44.1 |
|
— |
|
(1.5 |
) |
(14.5 |
) |
— |
— |
|
28.1 |
|
28.4 |
PRE-TAX (LOSS) INCOME |
(958.4 |
) |
197.9 |
|
(44.1 |
) |
1,353.1 |
|
22.8 |
|
14.5 |
|
— |
— |
|
1,544.2 |
|
585.8 |
INCOME TAXES |
52.5 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
130.2 |
(51.5 |
) |
78.7 |
|
131.2 |
% OF PRE-TAX (LOSS) INCOME |
(5.5 |
%) |
|
|
|
|
|
|
|
|
|
22.4 |
% |
LESS: NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS |
0.1 |
|
|
|
|
|
|
|
|
— |
|
0.1 |
NET (LOSS) INCOME ATTRIBUTABLE TO DENTSPLY SIRONA |
$ |
(1,011.0 |
) |
|
|
|
|
|
|
|
$ |
1,465.5 |
|
$ |
454.5 |
% OF NET SALES, excluding precious metals |
(25.6 |
%) |
|
|
|
|
|
|
|
|
|
11.5 |
% |
EARNINGS PER SHARE - DILUTED |
$ |
(4.51 |
) |
|
|
|
|
|
|
|
$ |
6.52 |
|
$ |
2.01 |
|
|
|
|
|
|
|
|
|
|
|
Shares used in calculating diluted US GAAP net loss per share |
|
224.3 |
Shares used in calculating diluted non-US GAAP net income per share |
|
226.0 |
DENTSPLY SIRONA INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In millions, except per share amounts and percentages)
(unaudited)
|
US GAAP |
|
|
|
|
|
|
|
NON-US GAAP |
|
Twelve Months Ended December 31, 2017 |
Amortization of Purchased Intangible Assets |
Restructuring Program Related Costs and Other Costs |
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-US GAAP Adjustments |
Twelve Months Ended December 31, 2017 |
|
|
|
|
|
|
|
|
|
|
NET SALES |
$ |
3,993.4 |
|
— |
|
— |
|
4.0 |
|
— |
|
— |
— |
|
$ |
4.0 |
|
$ |
3,997.4 |
NET SALES, excluding precious metals |
3,952.9 |
|
— |
|
— |
|
4.0 |
|
— |
|
— |
— |
|
4.0 |
|
3,956.9 |
GROSS PROFIT |
2,188.5 |
|
110.6 |
|
3.7 |
|
17.6 |
|
2.5 |
|
— |
— |
|
134.4 |
|
2,322.9 |
% OF NET SALES, excluding precious metals |
55.4 |
|
% |
|
|
|
|
|
|
|
58.7 |
% |
SG&A EXPENSES |
1,674.7 |
|
(78.5 |
) |
(40.1 |
) |
(20.1 |
) |
(4.5 |
) |
— |
— |
|
(143.2 |
) |
1,531.5 |
|
% OF NET SALES, excluding precious metals |
42.4 |
|
% |
|
|
|
|
|
|
|
38.7 |
% |
GOODWILL IMPAIRMENT |
1,650.9 |
|
— |
|
(1,650.9 |
) |
— |
|
— |
|
— |
— |
|
(1,650.9 |
) |
— |
|
RESTRUCTURING AND OTHER COSTS |
425.2 |
|
— |
|
(425.2 |
) |
— |
|
— |
|
— |
— |
|
(425.2 |
) |
— |
|
(LOSS) INCOME FROM OPERATIONS |
(1,562.3 |
) |
189.1 |
|
2,119.9 |
|
37.7 |
|
7.0 |
|
— |
— |
|
2,353.7 |
|
791.4 |
|
% OF NET SALES, excluding precious metals |
(39.5 |
%) |
|
|
|
|
|
|
|
|
20.0 |
% |
NET INTEREST AND OTHER EXPENSE |
41.2 |
|
— |
|
0.6 |
|
(0.8 |
) |
2.1 |
|
— |
— |
|
1.9 |
|
43.1 |
|
PRE-TAX (LOSS) INCOME |
(1,603.5 |
) |
189.1 |
|
2,119.3 |
|
38.5 |
|
4.9 |
|
— |
— |
|
2,351.8 |
|
748.3 |
|
INCOME TAXES |
(53.2 |
) |
— |
|
— |
|
— |
|
— |
|
199.8 |
(16.2 |
) |
183.6 |
|
130.4 |
|
% OF PRE-TAX (LOSS) INCOME |
3.3 |
|
% |
|
|
|
|
|
|
|
17.4 |
% |
LESS: NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTERESTS |
(0.3 |
) |
|
|
|
|
|
|
— |
|
(0.3 |
) |
NET (LOSS) INCOME ATTRIBUTABLE TO DENTSPLY SIRONA |
$ |
(1,550.0 |
) |
|
|
|
|
|
|
$ |
2,168.2 |
|
$ |
618.2 |
|
% OF NET SALES, excluding precious metals |
(39.2 |
%) |
|
|
|
|
|
|
|
|
15.6 |
% |
EARNINGS PER SHARE - DILUTED |
$ |
(6.76 |
) |
|
|
|
|
|
|
$ |
9.42 |
|
$ |
2.66 |
|
|
|
|
|
|
|
|
|
|
Shares used in calculating diluted US GAAP net loss per share |
|
229.4 |
|
Shares used in calculating diluted non-US GAAP net income per share |
|
232.7 |
|