Dentsply Sirona Reports Third Quarter 2019 Financial Performance
- Reported Q3 revenues of
$962 million - Revenues increased 3.7% on a Reported basis, and increased 7.5% on an Internal sales growth basis
- GAAP EPS of
$0.38 increased 192% YoY. Non-GAAP EPS of$0.57 increased 51% YoY.[1] - Operating Income increased 139% YoY to
$110 million ; Non-GAAP Operating Income grew 43% YoY to$172 million - Company raises its FY19 Non-GAAP EPS Guidance
Operating Financial Results (GAAP)
Third Quarter | |||||||||
(in millions, except per share data and percentages) | 2019 | 2018 | % Change | ||||||
Net sales | $ | 962 | $ | 928 | 3.7 | % | |||
Operating income | $ | 110 | $ | 46 | 139 | % | |||
Net income per common share – diluted | 0.38 | 0.13 | 192 | % |
Operating Financial Results (non-GAAP)[1]
Third Quarter | |||||||||
(in millions, except per share data and percentages) | 2019 | 2018 | % Change | ||||||
Net sales | $ | 951 | $ | 924 | 2.9 | % | |||
Internal sales growth[2] | 7.5 | % | |||||||
Operating income | $ | 172 | $ | 120 | 43 | % | |||
Adjusted EPS | 0.57 | 0.38 | 51 | % |
[1] Non-GAAP net sales, internal sales growth, operating income and adjusted EPS are results that are non-GAAP financial measures which exclude certain items. Please refer to the tables at the end of this release for a reconciliation between GAAP and non-GAAP measures.
[2] The Company defines “internal” sales growth as constant currency sales growth excluding the impacts of net acquisitions and divestitures and discontinued products.
Cash Flow and Liquidity
Operating cash flow in the third quarter was
Segment Results
Consumables Segment
Consumables sales grew 1.8% to
Technologies & Equipment Segment
Technologies & Equipment sales grew 5.1% to
Fiscal Year 2019 Outlook
The Company increased the FY19 guidance range for Adjusted Earnings Per Share to
Previous Guidance | Updated Guidance | |||
Revenue | $3.95B to $4.05B | $3.95B to $4.05B | ||
Internal revenue growth[3] | 4%-5% | Upper end of 4%-5% | ||
Portfolio shaping/M&A revenue impact | ($60M) | ($60M) | ||
Foreign currency FY19 impact | ($100M) | ($135M) | ||
Adjusted operating income margin[3] | 18%-19% | 18%-19% | ||
Non-GAAP effective tax rate[3] | 24.75% | 24.75% | ||
Adjusted earnings per share[3] | $2.35-$2.45 | $2.42-$2.48 | ||
Note: 2019 guidance does not incorporate any additional 2019 share repurchase activity |
[3]
Recent Announcements & Additional Highlights
Dentsply Sirona World 2019 was hosted in
- Schick AE Sensor – A dental intraoral x-ray sensor that features an Advanced Exposure technology that generates an excellent imaging quality, even at lower x-ray dosage ranges.
- Orthophos, E, S and SL – panoramic imaging lines for the U.S. market.
- The Astra Tech implant system EV – developed to provide excellent initial stability for improved outcomes in any type of bone, either for delayed load or immediate load cases.
- Trunatomy Endodontic Files – an innovative and minimally invasive endodontic file system.
- 3D Dental Printing of Dentures – A joint venture that utilizes the Carbon 3D printer and new
Dentsply Sirona materials to create high quality, durable 3D printed dentures. - Updated CEREC 5.1 Software – a performance upgrade for CEREC. The addition of OraCheck allows dentists to visualize three-dimensional changes on virtual optical scans over time on their own computer.
Appointed New Board Member
The Company announced that
Conference Call/Webcast Information
Dentsply Sirona’s management team will host an investor conference call and live webcast on
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 8769438. A replay of the conference call will be available online on the
About
Contact Information:
Investors:
Vice President, Investor Relations
+1-717-849-7863
John.Sweeney@dentsplysirona.com
Forward-Looking Statements and Associated Risks
Information the Company has included or incorporated by reference in this Form 8-K, and information which may be contained in other filings with the
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” in the Company's most recent 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
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 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 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,
In addition to the results reported in accordance with US GAAP, the Company provides adjusted net income attributable to
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
(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
(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
(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 (loss) attributable to
CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except per share amounts and percentages)
(unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||
Net sales | $ | 962.1 | $ | 928.4 | $ | 2,917.7 | $ | 2,926.6 | |||||
Net sales, excluding precious metal content | 950.6 | 920.6 | 2,886.1 | 2,899.1 | |||||||||
Cost of products sold | 448.1 | 452.3 | 1,363.2 | 1,383.6 | |||||||||
Gross profit | 514.0 | 476.1 | 1,554.5 | 1,543.0 | |||||||||
Selling, general and administrative expenses | 399.3 | 418.5 | 1,262.1 | 1,285.9 | |||||||||
Goodwill impairment | — | — | — | 1,085.8 | |||||||||
Restructuring and other costs | 5.2 | 12.1 | 68.1 | 211.2 | |||||||||
Operating income (loss) | 109.5 | 45.5 | 224.3 | (1,039.9 | ) | ||||||||
Net interest and other expense (income) | 3.0 | 13.8 | 16.4 | (4.1 | ) | ||||||||
Income (loss) before income taxes | 106.5 | 31.7 | 207.9 | (1,035.8 | ) | ||||||||
Provision (benefit) for income taxes | 21.5 | 4.2 | 47.3 | (23.4 | ) | ||||||||
Net income (loss) | 85.0 | 27.5 | 160.6 | (1,012.4 | ) | ||||||||
Less: Net (loss) income attributable to noncontrolling interest | — | (0.5 | ) | — | 0.4 | ||||||||
Net income (loss) attributable to Dentsply Sirona | $ | 85.0 | $ | 28.0 | $ | 160.6 | $ | (1,012.8 | ) | ||||
Net income (loss) per common share attributable to Dentsply Sirona: | |||||||||||||
Basic | $ | 0.38 | $ | 0.13 | $ | 0.72 | $ | (4.50 | ) | ||||
Diluted | $ | 0.38 | $ | 0.13 | $ | 0.71 | $ | (4.50 | ) | ||||
Weighted average common shares outstanding: | |||||||||||||
Basic | 223.1 | 222.4 | 223.5 | 224.9 | |||||||||
Diluted | 224.9 | 223.7 | 225.2 | 224.9 | |||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions)
(unaudited)
September 30, 2019 | December 31, 2018 | ||||
Assets | |||||
Current Assets: | |||||
Cash and cash equivalents | $ | 226.1 | $ | 309.6 | |
Accounts and notes receivable-trade, net | 698.4 | 701.9 | |||
Inventories, net | 605.1 | 598.9 | |||
Prepaid expenses and other current assets, net | 281.7 | 277.6 | |||
Total Current Assets | 1,811.3 | 1,888.0 | |||
Property, plant and equipment, net | 782.5 | 870.6 | |||
Operating lease right-of-use assets, net | 156.7 | — | |||
Identifiable intangible assets, net | 2,167.7 | 2,420.3 | |||
Goodwill, net | 3,355.7 | 3,431.3 | |||
Other noncurrent assets, net | 92.9 | 76.8 | |||
Total Assets | $ | 8,366.8 | $ | 8,687.0 | |
Liabilities and Equity | |||||
Current Liabilities: | |||||
Accounts payable | $ | 246.3 | $ | 283.9 | |
Accrued liabilities | 541.0 | 578.9 | |||
Income taxes payable | 69.9 | 58.1 | |||
Notes payable and current portion of long-term debt | 11.7 | 92.4 | |||
Total Current Liabilities | 868.9 | 1,013.3 | |||
Long-term debt | 1,403.9 | 1,564.9 | |||
Operating lease liabilities | 118.5 | — | |||
Deferred income taxes | 500.7 | 552.8 | |||
Other noncurrent liabilities | 415.7 | 423.0 | |||
Total Liabilities | 3,307.7 | 3,554.0 | |||
Total Equity | 5,059.1 | 5,133.0 | |||
Total Liabilities and Equity | $ | 8,366.8 | $ | 8,687.0 | |
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
(unaudited)
Nine Months Ended September 30, | |||||||
2019 | 2018 | ||||||
Cash flows from operating activities: | |||||||
Net income (loss) | $ | 160.6 | $ | (1,012.4 | ) | ||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation | 101.6 | 103.4 | |||||
Amortization of intangible assets | 142.9 | 149.7 | |||||
Amortization of deferred financing costs | 2.1 | 2.0 | |||||
Fixed Asset Impairment | 33.4 | — | |||||
Deferred income taxes | (39.9 | ) | (97.9 | ) | |||
Stock based compensation expense | 49.8 | 15.1 | |||||
Restructuring and other costs - non-cash | 15.2 | 19.2 | |||||
Goodwill impairment | — | 1,085.8 | |||||
Indefinite-lived intangible asset impairment | 5.3 | 179.2 | |||||
Definite-lived intangible asset impairment | 3.8 | — | |||||
Other non-cash income | (12.4 | ) | (2.0 | ) | |||
Loss on disposal of property, plant and equipment | 2.9 | 2.7 | |||||
Gain on divestiture of noncontrolling interest | (8.7 | ) | — | ||||
Loss on sale of non-strategic businesses or product lines | 14.0 | — | |||||
Gain on sale of equity security | — | (44.1 | ) | ||||
Changes in operating assets and liabilities, net of acquisitions: | |||||||
Accounts and notes receivable-trade, net | (20.7 | ) | 25.1 | ||||
Inventories, net | (48.4 | ) | (83.3 | ) | |||
Prepaid expenses and other current assets, net | (3.6 | ) | (47.3 | ) | |||
Other noncurrent assets, net | (14.4 | ) | (10.3 | ) | |||
Accounts payable | (30.5 | ) | 10.1 | ||||
Accrued liabilities | (35.5 | ) | (7.1 | ) | |||
Income taxes | 11.4 | 13.2 | |||||
Other noncurrent liabilities | 4.6 | (3.5 | ) | ||||
Net cash provided by operating activities | 333.5 | 297.6 | |||||
Cash flows from investing activities: | |||||||
Capital expenditures | (86.9 | ) | (130.6 | ) | |||
Purchase of short term investments | — | (0.1 | ) | ||||
Liquidation of short term investments | 0.1 | — | |||||
Cash paid for acquisitions of businesses and equity investments, net of cash acquired | (3.3 | ) | (130.5 | ) | |||
Proceeds from sale of equity security | — | 54.1 | |||||
Cash received for sale of non-strategic businesses and product lines | 11.6 | — | |||||
Cash received on derivative contracts | 34.5 | 3.7 | |||||
Cash paid on derivative contracts | — | (2.4 | ) | ||||
Expenditures for identifiable intangible assets | — | (5.5 | ) | ||||
Proceeds from sale of property, plant and equipment, net | 4.3 | 6.3 | |||||
Net cash used in investing activities | (39.7 | ) | (205.0 | ) | |||
Cash flows from financing activities: | |||||||
Repayments on short-term borrowings | (67.4 | ) | 124.3 | ||||
Cash paid for treasury stock | (160.0 | ) | (250.2 | ) | |||
Cash dividends paid | (58.7 | ) | (59.1 | ) | |||
Cash paid for contingent consideration on prior acquisitions | (30.7 | ) | — | ||||
Proceeds from long-term borrowings | 118.9 | 0.3 | |||||
Repayments on long-term borrowings | (251.2 | ) | (9.3 | ) | |||
Proceeds from exercise of stock options | 78.8 | 22.8 | |||||
Net cash used in financing activities | (370.3 | ) | (171.2 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | (7.0 | ) | (8.9 | ) | |||
Net decrease in cash and cash equivalents | (83.5 | ) | (87.5 | ) | |||
Cash and cash equivalents at beginning of period | 309.6 | 320.6 | |||||
Cash and cash equivalents at end of period | $ | 226.1 | $ | 233.1 | |||
(In millions, except percentages)
(unaudited)
A reconciliation of reported net sales to non-GAAP net sales, excluding precious metal content, is as follows:
Three Months Ended September 30, | |||||||||
(in millions, except percentages) | 2019 | 2018 | Variance % | ||||||
Net sales | $ | 962.1 | $ | 928.4 | 3.6 | % | |||
Less: precious metal content of sales | 11.5 | 7.8 | 47.4 | % | |||||
Net sales, excluding precious metal content | 950.6 | 920.6 | 3.3 | % | |||||
Acquisition related adjustments (a) | — | 3.2 | NM | ||||||
Non-GAAP, net sales, excluding precious metal content |
$ | 950.6 | $ | 923.8 | 2.9 | % | |||
Foreign exchange impact | (2.3 | %) | |||||||
Constant currency growth | 5.2 | % | |||||||
Acquisitions | (1.2 | %) | |||||||
Discontinued products | (1.1 | %) | |||||||
Internal sales growth | 7.5 | % |
NM - Not meaningful
(a) Represents an adjustment to reflect deferred revenue that was eliminated under business combination accounting standards.
Three Months Ended September 30, 2019 | Q3 2019 Growth | Three Months Ended September 30, 2018 | ||||||||||||||||||||||||||||
(in millions, except percentages) | U.S. | Europe | ROW | Total | U.S. | Europe | ROW | Total | U.S. | Europe | ROW | Total | ||||||||||||||||||
Net sales | $ | 337.0 | $ | 361.4 | $ | 263.7 | $ | 962.1 | 2.5 | % | 3.6 | % | 5.1 | % | 3.6 | % | $ | 328.7 | $ | 348.8 | $ | 250.9 | $ | 928.4 | ||||||
Less: precious metal content of sales | 1.5 | 9.1 | 0.9 | 11.5 | 1.3 | 5.6 | 0.9 | 7.8 | ||||||||||||||||||||||
Net sales, excluding precious metal content | 335.5 | 352.3 | 262.8 | 950.6 | 2.5 | % | 2.7 | % | 5.1 | % | 3.3 | % | 327.4 | 343.2 | 250.0 | 920.6 | ||||||||||||||
Acquisition related adjustments(a) | — | — | — | — | 3.2 | — | — | 3.2 | ||||||||||||||||||||||
Non-GAAP, net sales, excluding precious metal content | $ | 335.5 | $ | 352.3 | $ | 262.8 | $ | 950.6 | 1.5 | % | 2.7 | % | 5.1 | % | 2.9 | % | $ | 330.6 | $ | 343.2 | $ | 250.0 | $ | 923.8 | ||||||
Foreign exchange impact | — | % | (4.6 | %) | (2.3 | %) | (2.3 | %) | ||||||||||||||||||||||
Constant currency growth | 1.5 | % | 7.3 | % | 7.4 | % | 5.2 | % | ||||||||||||||||||||||
Acquisitions | (2.7 | %) | (0.1 | %) | (0.6 | %) | (1.2 | %) | ||||||||||||||||||||||
Discontinued products | (0.4 | %) | (1.0 | %) | (2.0 | %) | (1.1 | %) | ||||||||||||||||||||||
Internal sales growth | 4.6 | % | 8.4 | % | 10.0 | % | 7.5 | % |
(a) Represents an adjustment to reflect deferred revenue that was eliminated under business combination accounting standards.
Three Months Ended September 30, 2019 | Q3 2019 Growth | Three Months Ended September 30, 2018 | |||||||||||||||||||||
(in millions, except percentages) | Technologies & Equipment | Consumables | Total | Technologies & Equipment | Consumables | Total | Technologies & Equipment | Consumables | Total | ||||||||||||||
Net sales | $ | 534.5 | $ | 427.6 | $ | 962.1 | 5.1 | % | 1.8 | % | 3.6 | % | $ | 508.5 | $ | 419.9 | $ | 928.4 | |||||
Less: precious metal content of sales | — | 11.5 | 11.5 | — | 7.8 | 7.8 | |||||||||||||||||
Net sales, excluding precious metal content | 534.5 | 416.1 | 950.6 | 5.1 | % | 1.0 | % | 3.3 | % | 508.5 | 412.1 | 920.6 | |||||||||||
Acquisition related adjustments(a) | — | — | — | 3.2 | — | 3.2 | |||||||||||||||||
Non-GAAP, net sales, excluding precious metal content | $ | 534.5 | $ | 416.1 | $ | 950.6 | 4.5 | % | 1.0 | % | 2.9 | % | $ | 511.7 | $ | 412.1 | $ | 923.8 | |||||
Foreign exchange impact | (2.4 | %) | (2.2 | %) | (2.3 | %) | |||||||||||||||||
Constant currency growth | 6.9 | % | 3.2 | % | 5.2 | % | |||||||||||||||||
Acquisitions | (2.1 | %) | — | % | (1.2 | %) | |||||||||||||||||
Discontinued products | (2.0 | %) | — | % | (1.1 | %) | |||||||||||||||||
Internal sales growth | 11.0 | % | 3.2 | % | 7.5 | % |
(a) Represents an adjustment to reflect deferred revenue that was eliminated under business combination accounting standards.
CONSOLIDATED STATEMENTS OF INCOME
(In millions)
(unaudited)
GAAP | NON-GAAP | ||||||||||||||||||||
Three Months Ended September 30, 2019 |
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-GAAP Adjustments |
Income Tax Related Adjustments | Total Non-GAAP Adjustments |
Three Months Ended September 30, 2019 |
|||||||||||||
NET SALES | $ | 962.1 | — | — | — | — | — | — | $ | — | $ | 962.1 | |||||||||
NET SALES-excluding precious metals | 950.6 | — | — | — | — | — | — | — | 950.6 | ||||||||||||
GROSS PROFIT | 514.0 | 28.8 | 3.6 | 1.5 | — | — | — | 33.9 | 547.9 | ||||||||||||
% OF NET SALES-excluding precious metals | 54.1 | % | 57.6 | % | |||||||||||||||||
SG&A EXPENSES | 399.3 | (18.6 | ) | (4.8 | ) | (0.3 | ) | — | — | — | (23.7 | ) | 375.6 | ||||||||
% OF NET SALES-excluding precious metals | 42.0 | % | 39.5 | % | |||||||||||||||||
RESTRUCTURING AND OTHER COSTS | 5.2 | — | (5.2 | ) | — | — | — | — | (5.2 | ) | — | ||||||||||
INCOME FROM OPERATIONS | 109.5 | 47.4 | 13.6 | 1.8 | — | — | — | 62.8 | 172.3 | ||||||||||||
% OF NET SALES-excluding precious metals | 11.5 | % | 18.1 | % | |||||||||||||||||
NET INTEREST AND OTHER EXPENSE | 3.0 | — | 0.4 | — | (1.6 | ) | — | — | (1.2 | ) | 1.8 | ||||||||||
PRE-TAX INCOME | 106.5 | 47.4 | 13.2 | 1.8 | 1.6 | — | — | 64.0 | 170.5 | ||||||||||||
INCOME TAXES | 21.5 | — | — | — | — | 16.5 | 4.2 | 20.7 | 42.2 | ||||||||||||
% OF PRE-TAX INCOME | 20.2 | % | 24.8 | % | |||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | — | — | — | ||||||||||||||||||
NET INCOME ATTRIBUTABLE TO DENTSPLY SIRONA | $ | 85.0 | $ | 43.3 | $ | 128.3 | |||||||||||||||
% OF NET SALES-excluding precious metals | 8.9 | % | 13.5 | % | |||||||||||||||||
EARNINGS PER SHARE - DILUTED | $ | 0.38 | $ | 0.19 | $ | 0.57 | |||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME
(In millions)
(unaudited)
GAAP | NON-GAAP | |||||||||||||||||||||
Three Months Ended September 30, 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-GAAP Adjustments |
Income Tax Related Adjustments |
Total Non-GAAP Adjustments |
Three Months Ended September 30, 2018 |
||||||||||||||
NET SALES | $ | 928.4 | — | — | 3.2 | — | — | — | $ | 3.2 | $ | 931.6 | ||||||||||
NET SALES-excluding precious metals | 920.6 | — | — | 3.2 | — | — | — | 3.2 | 923.8 | |||||||||||||
GROSS PROFIT | 476.1 | 29.7 | 1.6 | 4.7 | — | — | — | 36.0 | 512.1 | |||||||||||||
% OF NET SALES-excluding precious metals | 51.7 | % | 55.4 | % | ||||||||||||||||||
SG&A EXPENSES | 418.5 | (19.9 | ) | (4.9 | ) | (1.8 | ) | — | — | — | (26.6 | ) | 391.9 | |||||||||
% OF NET SALES-excluding precious metals | 45.5 | % | 42.4 | % | ||||||||||||||||||
GOODWILL IMPAIRMENT | — | — | — | — | — | — | — | — | — | |||||||||||||
RESTRUCTURING AND OTHER COSTS | 12.1 | — | (12.1 | ) | — | — | — | — | (12.1 | ) | — | |||||||||||
INCOME FROM OPERATIONS | 45.5 | 49.6 | 18.6 | 6.5 | — | — | — | 74.7 | 120.2 | |||||||||||||
% OF NET SALES-excluding precious metals | 4.9 | % | 13.0 | % | ||||||||||||||||||
NET INTEREST AND OTHER EXPENSE | 13.8 | — | — | (0.2 | ) | (2.2 | ) | — | — | (2.4 | ) | 11.4 | ||||||||||
PRE-TAX INCOME | 31.7 | 49.6 | 18.6 | 6.7 | 2.2 | — | — | 77.1 | 108.8 | |||||||||||||
INCOME TAXES | 4.2 | — | — | — | — | 20.8 | (0.3 | ) | 20.5 | 24.7 | ||||||||||||
% OF PRE-TAX INCOME | 13.2 | % | 22.7 | % | ||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS | (0.5 | ) | — | (0.5 | ) | |||||||||||||||||
NET INCOME ATTRIBUTABLE TO DENTSPLY SIRONA | $ | 28.0 | $ | 56.6 | $ | 84.6 | ||||||||||||||||
% OF NET SALES-excluding precious metals | 3.0 | % | 9.2 | % | ||||||||||||||||||
EARNINGS PER SHARE - DILUTED | $ | 0.13 | $ | 0.25 | $ | 0.38 |
Source: DENTSPLY SIRONA Inc.