8-K Q3 2012


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549


FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934


October 25, 2012 (October 25, 2012)
Date of Report (Date of earliest event reported)

0-16211
(Commission File Number)

DENTSPLY International Inc.
(Exact name of registrant as specified in its charter)

 
 
 
 
 
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
 

    
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


  







Item 2.02. - Results of Operations and Financial Condition

The following information is furnished pursuant to Item 2.02, "Results of Operations and Financial Condition."

On October 25, 2012, the Company issued a press release disclosing its third quarter sales and earnings. This earnings release references net sales, excluding precious metal content, and net income, adjusted for certain charges, both of which are considered measures not calculated in accordance with generally accepted accounting principles (non-GAAP measures). Due to the fluctuations of precious metal prices and because the precious metal content of the Company's sales is largely a pass-through to customers and has minimal effect on earnings, the Company reports 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. Earnings from operations, adjusted for certain charges, are presented to enhance the comparability between periods. A copy of the Company's press release is attached hereto as Exhibit 99.1 and is hereby incorporated by reference.

Item 9.01. - Financial Statements and Exhibits

(d) Exhibits:

99.1 The DENTSPLY International Inc. Third Quarter 2012 earnings release issued October 25, 2012, as referenced in Item 2.02.







2




SIGNATURE


Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


DENTSPLY International Inc.


By: /s/William R. Jellison            
Senior Vice President and
Chief Financial Officer


Date: October 25, 2012









































3
Ex. 99.1 - 10Q-3



News

For further information contact:        

Derek Leckow
Vice President
Investor Relations
(717) 849-7863                            For Immediate Release


DENTSPLY International Reports Record Results for the Third Quarter

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

York, PA - October 25, 2012 - DENTSPLY International Inc. (NASDAQ: XRAY) today announced sales and earnings for the three months ended September 30, 2012. Net sales in the third quarter of 2012 increased 12.3% to $695.7 million from $619.8 million in the third quarter of 2011. Net sales, excluding precious metals content, of $647.1 million increased 14.8% from $563.8 million in the third quarter of 2011. Constant currency net sales growth, excluding precious metals content, in the third quarter was 20.1%, driven by acquisitions and internal sales growth in each of the U.S., Europe, and Rest of World categories.

Net income attributable to DENTSPLY International for the third quarter of 2012 was $53.4 million, or $0.37 per diluted share, compared to $60.6 million, or $0.42 per diluted share in the third quarter of 2011. On an adjusted basis, excluding certain items, earnings increased to $0.51 per diluted share from $0.46 per diluted share in the third quarter of 2011. A reconciliation of the non-GAAP measure to earnings per share calculated on a GAAP basis is provided in the attached table.

Bret Wise, Chairman and Chief Executive Officer, stated “DENTSPLY continues to execute well in a global dental market that is relatively stable despite challenging economic trends. We are pleased with our internal growth rate and margin improvement for the third quarter and believe that our business overall continues to outperform the dental market. Based on the company's performance to date and our outlook for the remainder of the year, we are updating our full-year adjusted earnings expectations to a range of $2.19 to $2.24 from the prior range of $2.18 to $2.24."

Additional Information
A conference call is scheduled to begin today at 8:30 a.m. (Eastern Time). A live webcast will be accessible via a link on DENTSPLY's web site at www.dentsply.com. Supplemental materials for reference during the call will be available for download in the investor relations section of DENTSPLY's web site. In order to participate in the call, dial (888) 224-1005 for domestic calls, or (913) 312-1453 for international calls. The Conference ID # is 6417967. At that time, you will be able to discuss third quarter 2012 results with DENTSPLY's Chairman and Chief Executive Officer, Mr. Bret Wise; President and Chief Operating Officer, Mr. Chris Clark; and Senior Vice President and Chief Financial Officer, Mr. William Jellison.






A rebroadcast of the conference call will be available online at the DENTSPLY web site. You may also access a dial-in replay for one week following the call at (888) 203-1112 (for domestic calls) or (719) 457-0820 (for international calls), Replay Passcode # 6417967.

DENTSPLY International Inc. is a leading manufacturer and distributor of dental and other healthcare products. The Company believes it is the world's largest manufacturer of professional dental products. For over 110 years, DENTSPLY's commitment to innovation and professional collaboration has enhanced its portfolio of branded consumables and small equipment. Headquartered in the United States, the Company has global operations with sales in more than 120 countries. Visit www.dentsply.com for more information about DENTSPLY and its products.

This press release contains forward-looking information (within the meaning of the Private Securities Litigation Reform Act of 1995) regarding future events or the future financial performance of the Company that involve substantial risks and uncertainties. Actual events or results may differ materially from those in the projections or other forward-looking information set forth herein as a result of certain risk factors. These risk factors include, without limitation; the continued strength of dental and medical markets, the timing, success and market reception for our new and existing products, uncertainty with respect to governmental actions with respect to dental and medical products, outcome of litigation, continued support of our products by influential dental and medical professionals, our ability to successfully integrate acquisitions, risks associated with foreign currency exchange rates, and changes in the general economic environment that could affect the business. Changes in such assumptions or factors could produce significantly different results.

For an additional description of risk factors, please refer to the Company's most recent Form 10-K and its subsequent periodic reports on Forms 10-Q filed with the Securities and Exchange Commission.

Non-GAAP Financial Measures

In addition to the results reported in accordance with US GAAP, the Company provides adjusted net income attributable to DENTSPLY International and adjusted earnings per diluted common share. These adjusted amounts consist of US GAAP amounts excluding, net of tax (1) acquisition related costs, (2) restructuring and other costs, (3) amortization of purchased intangible assets, (4) Orthodontics business continuity costs, (5) income related to credit risk adjustments, (6) certain fair value adjustments at an unconsolidated affiliated company, and (7) income tax related adjustments. Adjusted earnings per diluted common share is calculated by dividing adjusted net income attributable to DENTSPLY International by diluted weighted-average common shares outstanding. Adjusted net income attributable to DENTSPLY International 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 Company believes that the presentation of adjusted net income attributable to DENTSPLY International and adjusted earnings per diluted common share provides important supplemental information to management and investors seeking to understand the Company's financial condition and results of operations. 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 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
%